Annual Statements Open main menu

Nuvera Communications, Inc. - Quarter Report: 2008 June (Form 10-Q)

NEW ULM TELECOM, INC. FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2008

Table of Contents

 
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 


FORM 10-Q


 

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2008

 

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission File Number 0-3024

 


NEW ULM TELECOM, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

Minnesota

41-0440990

(State or Other Jurisdiction
of Incorporation or Organization)

(I.R.S. Employer
Identification No.)

 

27 North Minnesota Street

New Ulm, Minnesota 56073

(Address of Principal Executive Offices, Including Zip Code)

 

(507) 354-4111

(Registrant’s Telephone Number, Including Area Code)

 


Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x   No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a small reporting company. See the definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (check one)

o Large accelerated filer

x Accelerated filer

o Non-accelerated filer

x Smaller reporting company

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o   No x

 

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date. As of August 8, 2008, 5,115,435 shares of common stock were outstanding.

 


 
 



NEW ULM TELECOM, INC. AND SUBSIDIARIES

JUNE 30, 2008

 

 

PART I FINANCIAL INFORMATION

 

 

 

 

Item 1

Financial Statements

3-7

 

Consolidated Balance Sheets (Unaudited)

3-4

 

Consolidated Statements of Income (Unaudited)

5

 

Consolidated Statements of Shareholders’ Equity (Unaudited)

6

 

Consolidated Statements of Cash Flows (Unaudited)

7

 

Notes to Consolidated Financial Statements (Unaudited)

8-20

Item 2

Management’s Discussion and Analysis of Financial Condition and Results of Operations

21-29

Item 3

Quantitative and Qualitative Disclosures About Market Risk

30

Item 4

Controls and Procedures

30

 

 

 

PART II OTHER INFORMATION

31

 

 

 

Item 1A

Risk Factors

31

 

 

 

Item 4

Submission of Matters To a Vote Of Security Holders

31

 

 

 

Item 5

Other Information

31

 

 

 

Item 6

Exhibits

31

 

 

 

SIGNATURES

32

 

 

 

INDEX TO EXHIBITS

33

 

 



Table of Contents

PART I.  FINANCIAL INFORMATION

 

ITEM I.  FINANCIAL STATEMENTS

 

NEW ULM TELECOM, INC. AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

 

ASSETS

 

 

 

(Unaudited)
June 30,
2008

 

(Audited)
December 31,
2007

 

CURRENT ASSETS

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

7,159,303

 

$

9,510,309

 

Receivables, net of allowance for doubtful accounts of $438,885 and $384,477

 

 

3,387,065

 

 

1,036,911

 

Income taxes receivable

 

 

 

 

458,442

 

Inventories

 

 

1,102,144

 

 

362,884

 

Prepaid expenses

 

 

432,781

 

 

280,848

 

Total Current Assets

 

 

12,081,293

 

 

11,649,394

 

 

 

 

 

 

 

 

 

INVESTMENTS AND OTHER ASSETS

 

 

 

 

 

 

 

Goodwill

 

 

35,611,346

 

 

3,218,906

 

Intangibles, net of amortization

 

 

20,666,249

 

 

17,275

 

Hector Investment

 

 

18,892,005

 

 

18,699,104

 

Derivative Financial Instruments

 

 

1,368,252

 

 

 

Other Investments

 

 

9,175,507

 

 

1,553,519

 

Deferred Charges and Other

 

 

194,090

 

 

1,114,964

 

Total Investments and Other Assets

 

 

85,907,449

 

 

24,603,768

 

 

 

 

 

 

 

 

 

PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

Telecommunications plant

 

 

84,474,892

 

 

63,309,122

 

Other property

 

 

3,172,990

 

 

3,173,127

 

Video plant

 

 

2,703,748

 

 

2,656,683

 

Total Property, Plant and Equipment

 

 

90,351,630

 

 

69,138,932

 

Less Accumulated Depreciation

 

 

50,024,231

 

 

46,339,199

 

Net Property, Plant and Equipment

 

 

40,327,399

 

 

22,799,733

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

138,316,141

 

$

59,052,895

 

 

 

The accompanying notes are an integral part of the financial statements.

 

3



Table of Contents

NEW ULM TELECOM, INC. AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS (continued)

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

(Unaudited)
June 30,
2008

 

(Audited)
December 31,
2007

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

528,802

 

$

27,472

 

Accounts payable

 

 

820,803

 

 

1,515,996

 

Accrued income taxes

 

 

2,220,525

 

 

 

Other accrued taxes

 

 

171,303

 

 

88,342

 

Other accrued liabilities

 

 

1,389,509

 

 

727,971

 

Total Current Liabilities

 

 

5,130,942

 

 

2,359,781

 

 

 

 

 

 

 

 

 

LONG-TERM DEBT, less current portion

 

 

55,993,356

 

 

61,443

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

 

 

 

 

 

 

Loan guarantees

 

 

4,533,508

 

 

328,336

 

Deferred income taxes

 

 

12,845,082

 

 

3,018,684

 

Other accrued liabilities

 

 

355,995

 

 

 

Other deferred credits

 

 

2,226,638

 

 

 

Total Other Non-Current Liabilities and Deferred Credits

 

 

19,961,223

 

 

3,347,020

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Preferred stock - $1.66 par value, 10,000,000 shares authorized, 0 shares issued and outstanding

 

 

 

 

 

Common stock - $1.66 par value, 90,000,000 shares authorized, 5,115,435 shares issued and outstanding

 

 

8,525,725

 

 

8,525,725

 

Accumulated other comprehensive income

 

 

605,696

 

 

 

Retained earnings

 

 

48,099,199

 

 

44,758,926

 

Total Shareholders’ Equity

 

 

57,230,620

 

 

53,284,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

138,316,141

 

$

59,052,895

 

 

The accompanying notes are an integral part of the financial statements.

 

 

4



Table of Contents

NEW ULM TELECOM, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF INCOME

(unaudited)

 

 

 

THREE MONTHS ENDED
JUNE 30,

 

SIX MONTHS ENDED
JUNE 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

OPERATING REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

Local network

 

$

1,823,493

 

$

977,194

 

$

3,645,566

 

$

1,911,908

 

Network access

 

 

3,622,105

 

 

1,366,375

 

 

7,220,677

 

 

2,777,470

 

Directory advertising, billing and other services

 

 

397,892

 

 

161,574

 

 

754,357

 

 

303,571

 

Video services

 

 

1,077,228

 

 

583,525

 

 

2,133,485

 

 

1,134,001

 

Internet services

 

 

941,446

 

 

417,735

 

 

1,836,089

 

 

824,729

 

Other nonregulated services

 

 

1,130,219

 

 

670,228

 

 

2,369,169

 

 

1,302,059

 

 

 

 

8,992,383

 

 

4,176,631

 

 

17,959,343

 

 

8,253,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Plant operations, excluding depreciation and amortization

 

 

1,499,121

 

 

664,528

 

 

2,778,329

 

 

1,229,773

 

Cost of video services

 

 

801,173

 

 

414,269

 

 

1,628,843

 

 

824,548

 

Cost of internet services

 

 

596,127

 

 

161,283

 

 

1,176,226

 

 

292,028

 

Cost of other nonregulated services

 

 

704,023

 

 

342,346

 

 

1,375,371

 

 

680,746

 

Depreciation and amortization

 

 

2,237,616

 

 

1,004,573

 

 

4,436,374

 

 

2,021,013

 

Selling, general and administrative

 

 

1,734,713

 

 

1,085,644

 

 

3,386,554

 

 

2,089,371

 

 

 

 

7,572,773

 

 

3,672,643

 

 

14,781,697

 

 

7,137,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

 

1,419,610

 

 

503,988

 

 

3,177,646

 

 

1,116,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER (EXPENSES) INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(807,161

)

 

(1,442

)

 

(1,693,575

)

 

(3,094

)

Interest income

 

 

57,590

 

 

343,886

 

 

426,173

 

 

666,691

 

Loss on sale of marketable securities

 

 

 

 

 

 

(162,999

)

 

 

Gain on Sale of MWH

 

 

 

 

3,116,624

 

 

5,123,797

 

 

3,116,624

 

Hector investment income

 

 

244,843

 

 

218,423

 

 

401,726

 

 

399,971

 

Other investment income (expense)

 

 

(15,975

)

 

(17,098

)

 

76,422

 

 

107,302

 

 

 

 

(520,703

)

 

3,660,393

 

 

4,171,544

 

 

4,287,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

 

898,907

 

 

4,164,381

 

 

7,349,190

 

 

5,403,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

552,799

 

 

1,686,441

 

 

2,985,830

 

 

2,188,207

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

$

346,108

 

$

2,477,940

 

$

4,363,360

 

$

3,215,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED NET INCOME PER SHARE

 

$

0.07

 

$

0.48

 

$

0.85

 

$

0.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER SHARE

 

$

0.10

 

$

0.10

 

$

0.20

 

$

0.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

5,115,435

 

 

5,115,435

 

 

5,115,435

 

 

5,115,435

 

 

The accompanying notes are an integral part of the financial statements.

 

5



Table of Contents

NEW ULM TELECOM, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

 

 

YEAR ENDED DECEMBER 31, 2007 AND

SIX MONTHS ENDED JUNE 30, 2008

 

 

 

Common Stock

 

Retained

 

Accumulated

Other

Comprehensive

 

Total

Stockholders’

 

 

 

Shares

 

Amount

 

Earnings

 

Income

 

Equity

 

BALANCE on December 31, 2006 (Audited)

 

5,115,435

 

$

8,525,725

 

$

42,222,128

 

$

 

$

50,747,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

4,582,972

 

 

 

 

 

4,582,972

 

Dividends

 

 

 

 

 

 

 

(2,046,174

)

 

 

 

 

(2,046,174

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE on December 31, 2007 (Audited)

 

5,115,435

 

$

8,525,725

 

$

44,758,926

 

$

 

$

53,284,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

4,363,360

 

 

 

 

 

4,363,360

 

Unrealized loss of equity method investee

 

 

 

 

 

 

 

 

 

 

(208,825

)

 

(208,825

)

Change in unrealized gains on interest rate swap agreement, net of deferred taxes

 

 

 

 

 

 

 

 

 

 

814,521

 

 

814,521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends

 

 

 

 

 

 

 

(1,023,087

)

 

 

 

 

(1,023,087

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE on June 30, 2008 (Unaudited)

 

5,115,435

 

$

8,525,725

 

$

48,099,199

 

$

605,696

 

$

57,230,620

 

 

 

The accompanying notes are an integral part of the financial statements.

 

 





6



Table of Contents

NEW ULM TELECOM, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

SIX MONTHS ENDED

 

 

 

JUNE 30, 2008

 

JUNE 30, 2007

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

Net income

 

$

4,363,360

 

$

3,215,546

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

4,436,374

 

 

2,021,013

 

Gain on sale of MWH

 

 

(5,123,797

)

 

(3,116,624

)

Hector investment income

 

 

(401,726

)

 

(399,971

)

Loss on sale of marketable securities

 

 

162,999

 

 

 

(Increase) Decrease in:

 

 

 

 

 

 

 

Receivables

 

 

(1,374,142

)

 

335,563

 

Accrued income taxes receivable

 

 

1,023,421

 

 

 

Inventories

 

 

(42,533

)

 

(279,289

)

Prepaid expenses

 

 

106,480

 

 

60,766

 

Deferred charges

 

 

1,860,485

 

 

 

Increase (Decrease) in:

 

 

 

 

 

 

 

Accounts payable

 

 

(1,371,928

)

 

445,075

 

Accrued income taxes

 

 

1,683,056

 

 

(22,228,153

)

Other accrued taxes

 

 

(6,484

)

 

10,652

 

Other accrued liabilities

 

 

(381,213

)

 

(63,010

)

Deferred income taxes

 

 

(115,211

)

 

161,860

 

Other deferred credits

 

 

1,819,174

 

 

 

Net cash provided by (used in) operating activities

 

 

6,638,315

 

 

(19,836,572

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

Additions to property, plant and equipment, net

 

 

(1,412,962

)

 

(1,405,078

)

Proceeds from sale of MWH

 

 

5,123,797

 

 

3,116,624

 

Acquisition of HTC, net of cash acquired

 

 

(69,602,232

)

 

 

Proceeds from sale of marketable security

 

 

1,454,231

 

 

 

Other, net

 

 

37,689

 

 

(124,824

)

Net cash provided by (used in) investing activities

 

 

(64,399,477

)

 

1,586,722

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

Principal Payments of long-term debt

 

 

(3,266,757

)

 

(16,806

)

Issuance of long-term debt

 

 

59,700,000

 

 

 

Dividends paid

 

 

(1,023,087

)

 

(1,023,087

)

Net cash provided by (used in) financing activities

 

 

55,410,156

 

 

(1,039,893

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET DECREASE IN CASH AND CASH EQUIVALENTS

 

 

(2,351,006

)

 

(19,289,743

)

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS

 

 

 

 

 

 

 

at Beginning of Period

 

 

9,510,309

 

 

30,457,707

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS

 

 

 

 

 

 

 

at End of Period

 

$

7,159,303

 

$

11,167,964

 

 

The accompanying notes are an integral part of the financial statements.

 

7



Table of Contents

NEW ULM TELECOM, INC. AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

 

NOTE 1 – CONSOLIDATED FINANCIAL STATEMENTS

 

The consolidated financial statements include the accounts of New Ulm Telecom, Inc. and its wholly owned subsidiaries (the “Company”), including Hutchinson Telephone Company which was acquired on January 4, 2008. All material intercompany transactions and accounts have been eliminated.

 

The balance sheets and statement of shareholders’ equity for the period ended June 30, 2008, and statements of income and the statements of cash flows for the periods ended June 30, 2008 and 2007 have been prepared by the Company without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and changes in cash flows at June 30, 2008 and for the six-month periods ended June 30, 2008 and 2007 have been made.

 

The accompanying unaudited interim financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These condensed financial statements should be read in conjunction with the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2007. The results of operations for the period ended June 30, 2008 are not necessarily indicative of the operating results to be expected for the entire year.

 

The presentation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, and disclosure of contingent assets and liabilities at the balance sheet date, and the reported amounts of revenues and expenses during the reporting period. The estimates and assumptions used in the accompanying consolidated financial statements are based upon management’s evaluation of the relevant facts and circumstances as of the time of the financial statements. Actual results could differ from those estimates.

 

Revenues are recognized when earned, regardless of the period in which they are billed. Interstate network access revenues are received in conjunction with interexchange carriers and are determined by cost separation studies and nationwide average schedules. Revenues include estimates pending finalization of cost studies. Interstate network access revenues are based upon interstate tariffs filed with the Federal Communications Commission by the National Exchange Carrier Association and state tariffs filed with state regulatory agencies. Management believes recorded revenues are reasonable based on estimates of cost separation studies, which are typically settled within two years. Local network and intrastate access revenues are based on tariffs filed with the state regulatory commissions. Revenues from system sales and services are derived from the sale, installation, and servicing of communication systems. In accordance with EITF 00-21, each of these deliverables are accounted for separately. Customer contracts of sales and installations are recognized using the completed-contract method, which recognizes income when the contract is substantially complete. Rental revenues are recognized over the rental period.

 

8



Table of Contents

The provision for income taxes consists of an amount for taxes currently payable and a provision for tax consequences deferred to future periods. Deferred income taxes are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Significant components of the Company’s deferred taxes arise from differences in the basis of property, plant and equipment due to the use of accelerated depreciation methods for tax purposes, partnerships and intangible assets due to the differences between their book and tax basis. The Company’s effective income tax rate is higher than the U.S. rate due to the effect of state income taxes.

 

Effective January 1, 2007, New Ulm Telecom, Inc. adopted FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes - an Interpretation of FASB Statement 109. As required by FIN 48, the Company recognized the financial statement benefit of tax positions only after determining that the relevant tax authority would more-likely-than-not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority. 

 

At the adoption date of January 1, 2007, the Company had no unrecognized tax benefits that needed to be adjusted. The Company recognizes interest and penalties accrued on unrecognized tax benefits, as well as interest received from favorable tax settlements, within income tax expense. At June 30, 2008, the Company had approximately $203,800 of net unrecognized tax benefits that, if recognized, would favorably affect the income tax provision when recorded. The Company expects to record additional unrecognized tax benefits within the next year.

 

The Company is primarily subject to U.S., Minnesota, Iowa, Nebraska and Wisconsin income tax. Tax years subsequent to 2003 remain open to examination by U.S. federal and state tax authorities. The Company’s policy is to recognize interest and penalties related to income tax matters in income tax expense. As of December 31, 2007, and June 30, 2008, the Company had no accrual for interest or penalties related to income tax matters.

 

On January 1, 2008, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 157, Fair Value Measurements, for its financial assets and liabilities. The Company’s adoption of SFAS No. 157 did not affect its financial position, results of operations, liquidity or disclosures, as there were no financial assets or liabilities that are measured at fair value on a recurring basis as of January 1, 2008. In accordance with FASB Staff Position (FSP) No. 157-2, Effective Date of FASB Statement No. 157, the Company elected to defer until January 1, 2009, the adoption of SFAS No. 157 for all non-financial assets and liabilities that are not recognized or disclosed at fair value in the financial statements on a recurring basis. This includes goodwill and non-financial long-lived assets that are measured at fair value in impairment testing. The Company cannot predict the impact on the Company’s financial position, results of operations or liquidity due to the adoption of SFAS No. 157 for those non-financial assets and liabilities within the scope of FSP 157-2.

 

SFAS 157 defines fair value as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. SFAS 157 also describes three levels of inputs that may be used to measure fair value:

 

9



Table of Contents

 

Level 1 – quoted prices in active markets for identical assets and liabilities.

 

Level 2 – observable inputs other than quoted prices in active markets for identical assets and liabilities.

 

Level 3 – unobservable inputs in which there is little or no market data available, which require the reporting entity to develop its own assumptions.

 

The fair value of the Company’s interest-rate swap agreements discussed in Financial Statements Note 5, was determined based on Level 2 inputs.

 

NOTE 2 – SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

 

Cash paid during the six months ended June 30:

 

 

 

2008

 

2007

 

Interest

 

$

1,452,426

 

$

3,308

 

Income taxes

 

$

1,461,000

 

$

25,254,500

 

 

Noncash investing activities included $78,657 and $6,183 during the periods ended June 30, 2008 and 2007, relating to plant and equipment additions placed in service, which are reflected in accounts payable at June 30, 2008 and 2007.

 

NOTE 3 – ACQUISITION OF HUTCHINSON TELEPHONE COMPANY

 

On January 4, 2008, New Ulm Telecom, Inc. (“New Ulm”) completed the acquisition of Hutchinson Telephone Company (“HTC”) for approximately $78 million pursuant to the terms of the Agreement and Plan of Merger dated as of August 3, 2007, as amended. The transaction was structured as a reverse triangular merger under which a newly formed subsidiary of New Ulm merged into HTC at closing, with HTC continuing as a subsidiary of New Ulm. The acquisition has resulted in a combined company that provides phone, video and Internet services with over 50,000 connections in a number of Minnesota and Iowa communities.

 

Under the Merger Agreement, approximately $72 million of the $78 million was distributed to former shareholders of HTC immediately. An additional $5.7 million was placed in an escrow account covering (i) indemnification of New Ulm in the amount of $5.2 million covering the representations and warranties of HTC for a period of 15 months from closing and (ii) a “True-Up Reserve” and “Shareholder Fund Amount” in the aggregate amount of $500,000.

 

The allocation of the purchase price to HTC’s assets and liabilities has been based on preliminary estimates of fair values. This allocation is preliminary and further refinements are likely to be made, and may be significant. Criteria have been established in Statement of Financial Accounting Standards No. 141, “Business Combinations,” for determining whether intangible assets should be recognized separately from goodwill. Statement of Financial Accounting Standards No., 142, “Goodwill and Other Intangible Assets,” provides that goodwill and intangible assets with indefinite lives are not amortized, but rather are tested for impairment on at least an annual basis.

 

10



Table of Contents

The preliminary allocation of the net purchase price of HTC (as adjusted June 30, 2008) is shown below:

 

Current assets

 

$

16,871,061

 

Property, plant and equipment

 

 

19,829,178

 

Investments

 

 

7,861,720

 

Customer relationship intangible

 

 

15,000,000

 

Trade name intangible

 

 

3,400,000

 

Regulatory rights intangible

 

 

3,000,000

 

Excess costs over net assets acquired (Goodwill)

 

 

32,392,441

 

Other assets

 

 

971,396

 

Current liabilities

 

 

(2,148,991

)

Deferred liabilities

 

 

(14,785,085

)

Total purchase price

 

 

82,391,720

 

Less cash and cash equivalents acquired

 

 

(12,789,488

)

Cash paid for acquisition

 

$

69,602,232

 

 

The acquisition was accounted for using the purchase method of accounting for business combinations and, accordingly, the acquired assets and liabilities were recorded at their estimated fair values as of the date of acquisition. Based upon the Company’s estimated purchase price allocation, the excess of the purchase price and acquisition costs over the fair value of the net identifiable tangible assets acquired was approximately $54 million. The purchase price has been adjusted for additional legal costs of the acquisition and the reclassification of deferred liabilities, which affected the total cash paid for acquisition. The Company recorded an intangible asset related to the acquired company’s customer relationships of $15,000,000, trade name intangible of $3,400,000, and regulatory rights intangible of $3,000,000. The estimated useful life of the customer relationship intangible asset is 12 years and regulatory rights intangible asset is 12 years. The trade name intangible has an indefinite life and is not subject to amortization. Goodwill on this transaction will not be deductible for income tax purposes.

 

Pro Forma Financial Information

 

On January 4, 2008, New Ulm completed the acquisition of Hutchinson Telephone Company (“HTC”). The following pro forma results presented are for 2007 as if the acquisition had been completed on January 1, 2007. The Company is providing these pro forma condensed Statements of Income to facilitate analysis of the 2008 Statements of Income. No pro forma results have been presented for 2008 as the closing occurred on January 4, 2008.

 

11



Table of Contents

NEW ULM TELECOM, INC. AND SUBSIDIARIES

 

UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF INCOME

 

 

 

THREE MONTHS ENDED JUNE 30, 2007

 

 

 

New Ulm

 

Hutchinson
Telephone Co.

 

Pro Forma
Adjustments

 

New Ulm
Telecom, Inc.
Pro Forma
Combined

 

REVENUES

 

$

4,176,631

 

$

4,668,731

 

$

 

$

8,845,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

$

2,477,940

 

$

630,102

 

$

(712,401

) *

$

2,395,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED NET INCOME PER SHARE

 

$

0.48

 

$

0.13

 

$

(0.14

)

$

0.47

 

 

* These adjustments include Amortization and Interest Expense, net of the related tax benefit.

 

 

NEW ULM TELECOM, INC. AND SUBSIDIARIES

 

UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF INCOME

 

 

 

SIX MONTHS ENDED JUNE 30, 2007

 

 

 

New Ulm

 

Hutchinson
Telephone Co.

 

Pro Forma
Adjustments

 

New Ulm
Telecom, Inc.
Pro Forma
Combined

 

REVENUES

 

$

8,253,738

 

$

9,185,178

 

$

 

$

17,438,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

$

3,215,546

 

$

1,452,707

 

$

(1,453,151

) *

$

3,215,102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED NET INCOME PER SHARE

 

$

0.63

 

$

0.28

 

$

(0.28

)

$

0.63

 

 

* These adjustments include Amortization and Interest Expense, net of the related tax benefit.

 

 

NOTE 4 – SECURED CREDIT FACILITY

 

In connection with its acquisition of Hutchinson Telephone Company, New Ulm and HTC as New Ulm’s new subsidiary entered into a credit facility with CoBank, ACB. Under the credit facility, each of New Ulm and HTC entered into a separate Master Loan Agreement (“MLA”) and a series of supplements to the respective MLAs.

 

Under the terms of the two MLA and supplements, New Ulm and HTC have borrowed approximately $59.7 million and entered into promissory notes on the following terms:

 

12



Table of Contents

New Ulm

 

 

$15,000,000 term note with interest payable monthly. Twelve quarterly principal payments of $125,000 are due commencing March 31, 2008 through December 31, 2010. Sixteen quarterly principal payments of $250,000 are due commencing March 31, 2011 through December 31, 2014. A final balloon payment of $9,500,000 is due at maturity of the note on December 31, 2014.

 

 

$10,000,000 revolving note with interest payable monthly. Final maturity of the note is December 31, 2014.

 

Each New Ulm note initially bears interest at a “LIBOR Margin” rate equal to 2.50 percent over the applicable LIBOR rate. The LIBOR Margin decreases as New Ulm’s “Leverage Ratio” decreases.

 

 

Hutchinson Telephone Company

 

 

$29,700,000 term note with interest payable monthly. Twenty quarterly principal payments of $609,500 are due commencing March 31, 2010 through December 31, 2014. A final balloon payment of $17,510,000 is due at maturity of the note on December 31, 2014.

 

 

$2,000,000 revolving note with interest payable monthly. Final maturity of the note is December 31, 2014.

 

 

$3,000,000 term note with interest payable monthly. Final maturity of the note is April 3, 2008. This note has been paid off.

 

Each HTC note initially bore interest at a “LIBOR Margin” rate equal to 2.75 percent over the applicable LIBOR rate. The LIBOR Margin decreases as HTC’s “Leverage Ratio” decreases.

 

New Ulm and HTC and their respective subsidiaries also have entered into security agreements under which substantially all the assets of New Ulm, HTC and their respective subsidiaries have been pledged to CoBank for performance under the loans. In addition, New Ulm, HTC and their respective subsidiaries have guaranteed all the obligations under the credit facility.

 

The loan agreements also put restrictions on the ability of New Ulm to pay cash dividends to its shareholders, but New Ulm is allowed to pay dividends (a) (i) in an amount up to $2,050,000 in any year and (ii) in any amount if New Ulm’s “Total Leverage Ratio,” that is, the ratio of its “Indebtedness” to “EBITDA” (in each case as defined in the loan documents) is equal to or less than 3:50 to 1:00, and (b) in either case if New Ulm is not in default or potential default under the loan agreements.

 

As described below under Note 4-Interest Rates Swaps, the Company has entered into interest rate swaps that effectively fix the interest rates covering $45.0 million of $56.7 million outstanding or available under the credit facility with Co-Bank. The additional $11.7 million under the credit facility remains subject to variable interest rates.

 


13



Table of Contents

Principal payments for the next five years are as follows:

 

2008

 

$

500,000

 

2009

 

$

500,000

 

2010

 

$

2,938,000

 

2011

 

$

3,438,000

 

2012

 

$

3,438,000

 

 

NOTE 5 – INTEREST RATE SWAP

 

The Company assesses interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely affect expected future cash flows and by evaluating hedging opportunities.

 

The Company uses variable-rate debt to finance its operations, capital expenditures and acquisitions. These variable-rate debt obligations expose the Company to variability in interest payments due to changes in interest rates. The Company, in consultation with its primary lender, CoBank, ACB, has agreed it was prudent for the Company to limit the variability of a portion of its interest payments.

 

To meet this objective, both New Ulm and HTC entered into a separate Interest Rate Swap Agreement with CoBank, ACB dated February 26, 2008. Under these Interest Rate Swap Agreements and subsequent swaps that each cover a specified notional dollar amount, New Ulm and HTC have changed the variable-rate cash flow exposure on the debt obligations to fixed cash flows. Under the terms of these interest rate swaps, the Company (either New Ulm or HTC) pays a fixed contractual interest rate and either (i) makes an additional payment if the LIBOR variable rate payment is below a contractual rate or (ii) receives a payment if the LIBOR variable rate payment is above the contractual rate.

 

Pursuant to these Interest Rate Swap Agreements, the Company entered into interest rate swaps covering (i) $39.0 million of its aggregate indebtedness to CoBank, ACB effective March 19, 2008 and (ii) an additional $6.0 million of its aggregate indebtedness to CoBank, ACB effective June 23, 2008. These swaps effectively lock in the interest rate on (i) $6.0 million of variable-rate debt through March of 2011, (ii) $33.0 million of variable-rate debt through March 2013, (iii) $3.0 million of variable-rate debt through June of 2011, and (iv) $3.0 million of variable-rate debt through June 2013.

 

As of June 30, 2008, the Company had the following interest rate swaps in effect.

 

Borrower

 

Maturity Date

 

Notional Amount

 

Current Effective Interest Rate (1)

 

 

 

 

 

 

 

New Ulm

 

03/31/2011

 

$2,000,000

 

5.17%: (LIBOR Rate of 2.67%, plus 2.50% LIBOR Margin)

 

 

 

 

 

 

 

New Ulm

 

03/31/2013

 

$11,250,000

 

5.76%; (LIBOR Rate of 3.26%, plus 2.50% LIBOR Margin)

 

 

 

 

 

 

 

New Ulm

 

06/30/2011

 

$3,000,000

 

6.65%; (LIBOR Rate of 4.15%, plus 2.50% LIBOR Margin)

 

 

 

 

 

 

 

New Ulm

 

06/30/2013

 

$3,000,000

 

7.04% (LIBOR Rate of 4.54% plus 2.50% LIBOR Margin)

 

 

 

 

 

 

 

HTC

 

03/31/2011

 

$4,000,000

 

5.42% (LIBOR Rate of 2.67%, plus 2.75% LIBOR Margin)

 

 

 

 

 

 

 

HTC

 

03/31/2013

 

$21,750,000

 

6.01%; (LIBOR Rate of 3.26%, plus 2.75% LIBOR Margin)

 

(1)    As noted above in Note 4, Secured Credit Facility, each note initially bears interest at a LIBOR rate determined by the maturity of the note, plus a “LIBOR Margin” rate equal to 2.50% over the applicable LIBOR rate for New Ulm and 2.75% in the case of HTC. The LIBOR Margin decreases as the borrower’s “Leverage Ratio” decreases. The “Current Effective Interest Rate” in the table reflects the rate the Company pays giving effect to the swaps.

 

14



Table of Contents

These interest rate swaps qualify as cash flow hedges for accounting purposes under SFAS No. 133. The effect of these hedging transactions has been reflected in the financial statements for the period ending June 30, 2008, accounting for a net $814,521 unrealized gain reported in other comprehensive income.

 

The Company determined the fair value of its interest rate swap agreements at June 30, 2008 from valuations received from CoBank, ACB. The fair value indicates an estimated amount the Company would receive if the contracts were canceled or transferred to other parties. At June 30, 2008, the fair value gain of the swaps was $1,368,252, which has been recorded net of deferred tax of $553,731, for the $814,521 in other comprehensive income. The fair value of the Company’s swap agreements at June 30, 2008 is included in other assets in the accompanying consolidated balance sheet.

 

NOTE 6 – GOODWILL AND INTANGIBLE ASSETS

 

The Company accounts for goodwill and other intangible assets under SFAS No. 142, “Goodwill and Other Intangible Assets.” Under the provisions of this accounting standard, goodwill and intangible assets with indefinite useful lives are not amortized but are instead tested for impairment on at least an annual basis and when changes in circumstances indicate that the value of goodwill may be below its carrying value. At June 30, 2008, the Company’s goodwill totaled $35,611,346 and is the result of the wireline acquisitions, including $32,392,441 from the January 4, 2008 purchase of HTC by the Company. The Company annually tests its goodwill as required under SFAS 142 and has determined that the goodwill was not impaired at the last assessment.

 

The Company’s other intangible assets consist of acquired customer relationships, regulatory rights and trade name. Accumulated amortization was $13,510 at December 31, 2007 and $764,536 at June 30, 2008. Amortization expense is estimated to be $1,502,052 each year for the next five years.

 

Intangible assets with definite lives are amortized over their useful lives. The components of the Company’s identified intangible assets are as follows:

 

 

 

 

 

June 30, 2008

 

December 31, 2007

 

 

 

Useful Lives

 

Gross Carrying
Amount

 

Accumulated
Amortization

 

Gross Carrying
Amount

 

Accumulated
Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Definite-lived intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customers Relationships

 

12-15 years

 

$

15,030,785

 

$

639,536

 

$

30,785

 

$

13,510

 

Regulatory Rights

 

12 years

 

 

3,000,000

 

 

125,000

 

 

0

 

 

0

 

Indefinitely-lived intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade name

 

 

 

 

3,400,000

 

 

0

 

 

0

 

 

0

 

Total

 

 

 

$

21,430,785

 

$

764,536

 

$

30,785

 

$

13,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Identified Intangible Assets

 

 

 

 

 

 

$

20,666,249

 

 

 

 

$

17,275

 

 

 

15



Table of Contents

NOTE 7 – OTHER INVESTMENTS

 

Other Investments at June 30, 2008 and December 31, 2007 are as follows:

 

 

 

June 30, 2008

 

 

 

 

 

 

Cost
and
Guarantees

 

Prior
Income
(Loss)

 

2008
Income
(Loss)

 

Cumulative
Distributions

 

Total

 

December 31,
2007
Total

 

Other Equity Method Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

En-Tel

 

$

5,551,570

 

$

(3,152,761

)

$

(120,965

)

$

 

 

2,277,844

 

$

 

SHAL, LLC

 

 

3,158,237

 

 

57,147

 

 

63,075

 

 

(723,000

)

 

2,555,459

 

 

 

SHAL Networks, Inc.

 

 

310,858

 

 

1,979,581

 

 

17,266

 

 

(1,300,000

)

 

1,007,705

 

 

 

Other Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,687,608

 

 

929,556

 

Other Non-Equity Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,646,891

 

 

623,963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

$

9,175,507

 

$

1,553,519

 

 

NOTE 8 – GUARANTEES

 

On January 30, 2004, the Company guaranteed a portion of the indebtedness of FiberComm, LC in connection with the refinancing of a 15-year loan made by American State Bank to FiberComm, LC. The Company had recorded a liability of $375,000 in connection with this guarantee, which was the maximum potential liability under the terms of the guarantee. As of June 30, 2008, the Company has recorded a liability of $318,990 in connection with this guarantee. This was the potential liability under the terms of the guarantee at June 30, 2008.

 

The Company also has the following loan guarantees due to the acquisition of HTC:

 

The Company has a 33.33% ownership in SHAL Networks, Inc. and SHAL, LLC (SHAL) that were formed to provide fiber optic cable facilities in Minnesota. The Company, along with the other members of SHAL, has agreed to guarantee a portion of SHAL’s debt. The Company would be required to pay guaranteed portions if SHAL cannot make payments or if the debt is called. At December 31, 2007, SHAL owed $5,872,204 on the guaranteed debt. The note is due in 2014. The Company’s potential liability under the guarantee is not to exceed $2,577,809. As a result of the guarantee the Company has recorded on the balance sheet an increase in other investments at June 30, 2008 of $1,848,237 with corresponding increases to loan guarantees.

 

The Company has a 33.33% ownership in En-Tel Communications, LLC (En-Tel) that was formed to provide competitive local exchange services in the Willmar, Minnesota area. The Company, along with some of the other members of En-Tel, has agreed to guarantee two of En-Tel’s debt instruments. The Company would be required to pay guaranteed portions if En-Tel cannot make payments or if the debt is called.

 

At June 30, 2008, En-Tel owed $8,288,330 on the first note payable. The note is due in 2015. The Company’s potential liability under the guarantee of this note is not to exceed $2,072,083. This guarantee is not currently recorded on the balance sheet because it was entered into by HTC before the requirement to record guarantees. In the future, the recording of this guarantee will be considered, pending a purchase acquisition valuation of HTC.

 

At June 30, 2008, En-Tel owed $4,732,562 on a second note payable. The note is due in 2018. The Company’s potential liability under this guarantee is not to exceed $2,750,000. As a result of the guarantee, the Company’s balance sheet at June 30, 2008, shows an increase in other investments of $2,366,281 with corresponding increases to loan guarantees.

 

16



Table of Contents

NOTE 9 – OTHER DEFERRED CREDITS

 

The Company, due to the acquisition of HTC, has recorded other deferred credits relating to the estimated present value of executive compensation payable to certain past executives of HTC.

 

NOTE 10 – SEGMENT INFORMATION

 

The Company and its subsidiaries are organized into three business segments as follows:

 

Telecom Segment

This segment contains the operations of:

 

The Company’s incumbent local exchange carriers (ILECs):

 

New Ulm Telecom, Inc. (New Ulm), the parent company;

 

Hutchinson Telephone Company (HTC), a wholly-owned subsidiary of New Ulm;

 

Western Telephone Company (Western), a wholly-owned subsidiary of New Ulm;

 

Peoples Telephone Company (Peoples), a wholly-owned subsidiary of New Ulm;

 

The Company’s competitive local exchange carriers (CLECs):

 

New Ulm;

 

Hutchinson Telecommunications, Inc., a wholly-owned subsidiary of HTC;

 

The Company’s investments and interests in the following entities, including some management responsibilities:

 

Hector Communications Corporation (33.33% ownership interest);

 

FiberComm, LC, a CLEC located in Sioux City, Iowa (25.18% ownership interest);

 

En-Tel Communications, LLC, a CLEC based in Willmar, Minnesota (33.33% ownership interest);

 

Broadband Visions, LLC, which provides video headend and Internet services (16.38% ownership interest);

 

Independent Emergency Services, LLC, which provides E-911 services to the State of Minnesota and Minnesota Counties (14.29% ownership interest);

 

SHAL Networks, Inc. and SHAL, LLC which constructs and leases fiber-optic communication lines and transport facilities throughout Minnesota (33.33% ownership interest);

 

Direct Communications, LLC which provides services on behalf of SHAL (33.33% ownership interest) and

 

The Company’s operations that provide Internet and video services.

 

Cellular Segment

 

This Segment contains the sales and service of cellular phones and accessories, and prior to October 2, 2006 the Company’s investment in MWH in which New Ulm Cellular #9, Inc. (Cell #9), a wholly-owned subsidiary of New Ulm, owned 7.55% and Peoples owned 2.33%. The Company’s total ownership of MWH was 9.88% as of December 31, 2005 and was sold to Alltel on October 2, 2006.

 

Phonery Segment

 

This Segment contains the sales and service of customer premise equipment (CPE) and transport operations of New Ulm Phonery, Inc. (Phonery), Western, Peoples and HTC, all of which are wholly-owned subsidiaries. This segment also contains the resale of long distance toll service operations of New Ulm Long Distance, Inc., a wholly-owned subsidiary.

 

No single customer accounted for a material portion of the Company’s revenues in any of the last three years.

 



17



Table of Contents

Segment information is as follows:

 

 

 

Telecom
Segment

 

Cellular
Segment

 

Phonery
Segment

 

Eliminations

 

Consolidated

 

Three Months Ended June 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues

 

$

8,115,163

 

$

194,389

 

$

935,830

 

$

(252,999

)

$

8,992,383

 

Depreciation and Amortization

 

 

2,194,217

 

 

 

 

43,399

 

 

 

 

2,237,616

 

Operating Expenses, Excluding Depreciation and Amortization

 

 

4,854,855

 

 

135,823

 

 

597,478

 

 

(252,999

)

 

5,335,157

 

Operating Income

 

 

1,066,091

 

 

58,566

 

 

294,953

 

 

 

 

1,419,610

 

Interest Expense

 

 

(807,161

)

 

 

 

 

 

 

 

(807,161

)

Gain on Sale of MWH

 

 

 

 

 

 

 

 

 

 

 

Hector Investment Income

 

 

244,843

 

 

 

 

 

 

 

 

244,843

 

Other Investment Income

 

 

41,615

 

 

 

 

 

 

 

 

41,615

 

Income Taxes

 

 

(265,772

)

 

(158,387

)

 

(128,640

)

 

 

 

(552,799

)

Net Income (Loss)

 

$

279,616

 

$

(99,821

)

$

166,313

 

$

 

$

346,108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

130,677,579

 

$

63,297

 

$

7,575,265

 

$

 

$

138,316,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

$

712,483

 

$

 

$

 

$

 

$

712,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Telecom
Segment

 

Cellular
Segment

 

Phonery
Segment

 

Eliminations

 

Consolidated

 

Three Months Ended June 30, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues

 

$

3,751,781

 

$

213,741

 

$

456,487

 

$

(245,378

)

$

4,176,631

 

Depreciation and Amortization

 

 

993,604

 

 

 

 

10,969

 

 

 

 

1,004,573

 

Operating Expenses, Excluding Depreciation and Amortization

 

 

2,540,665

 

 

128,642

 

 

244,141

 

 

(245,378

)

 

2,668,070

 

Operating Income

 

 

217,512

 

 

85,099

 

 

201,377

 

 

 

 

503,988

 

Interest Expense

 

 

(1,442

)

 

 

 

 

 

 

 

(1,442

)

Gain on Sale of MWH

 

 

 

 

3,116,624

 

 

 

 

 

 

3,116,624

 

Hector Investment Income

 

 

218,423

 

 

 

 

 

 

 

 

218,423

 

Other Investment Income

 

 

114,498

 

 

212,290

 

 

 

 

 

 

326,788

 

Income Taxes

 

 

(223,293

)

 

(1,381,651

)

 

(81,497

)

 

 

 

(1,686,441

)

Net Income

 

$

325,698

 

$

2,032,362

 

$

119,880

 

$

 

$

2,477,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

52,270,466

 

$

61,915

 

$

6,939,599

 

$

 

$

59,271,980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

$

611,569

 

$

 

$

 

$

 

$

611,569

 

 

 


18



Table of Contents

 

 

Telecom
Segment

 

Cellular
Segment

 

Phonery
Segment

 

Eliminations

 

Consolidated

 

Six Months Ended June 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues

 

$

16,093,071

 

$

419,259

 

$

1,949,910

 

$

(502,897

)

$

17,959,343

 

Depreciation and Amortization

 

 

4,351,480

 

 

 

 

84,894

 

 

 

 

4,436,374

 

Operating Expenses, Excluding Depreciation and Amortization

 

 

9,414,982

 

 

238,586

 

 

1,194,652

 

 

(502,897

)

 

10,345,323

 

Operating Income

 

 

2,326,609

 

 

180,673

 

 

670,364

 

 

 

 

3,177,646

 

Interest Expense

 

 

(1,693,575

)

 

 

 

 

 

 

 

(1,693,575

)

Gain on Sale of MWH

 

 

 

 

5,123,797

 

 

 

 

 

 

5,123,797

 

Hector Investment Income

 

 

401,726

 

 

 

 

 

 

 

 

401,726

 

Other Investment Income

 

 

132,646

 

 

206,950

 

 

 

 

 

 

339,596

 

Income Taxes

 

 

(484,062

)

 

(2,230,472

)

 

(271,296

)

 

 

 

(2,985,830

)

Net Income

 

$

683,344

 

$

3,280,948

 

$

399,068

 

$

 

$

4,363,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

130,677,579

 

$

63,297

 

$

7,575,265

 

$

 

$

138,316,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

$

1,412,962

 

$

 

$

 

$

 

$

1,412,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Telecom
Segment

 

Cellular
Segment

 

Phonery
Segment

 

Eliminations

 

Consolidated

 

Six Months Ended June 30, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues

 

$

7,435,574

 

$

356,141

 

$

945,918

 

$

(483,895

)

$

8,253,738

 

Depreciation and Amortization

 

 

1,993,234

 

 

 

 

27,779

 

 

 

 

2,021,013

 

Operating Expenses, Excluding Depreciation and Amortization

 

 

4,859,861

 

 

271,260

 

 

469,240

 

 

(483,895

)

 

5,116,466

 

Operating Income

 

 

582,479

 

 

84,881

 

 

448,899

 

 

 

 

1,116,259

 

Interest Expense

 

 

(3,094

)

 

 

 

 

 

 

 

(3,094

)

Gain on Sale of MWH

 

 

 

 

3,116,624

 

 

 

 

 

 

3,116,624

 

Hector Investment Income

 

 

399,971

 

 

 

 

 

 

 

 

399,971

 

Other Investment Income

 

 

561,703

 

 

212,290

 

 

 

 

 

 

773,993

 

Income Taxes

 

 

(624,975

)

 

(1,381,563

)

 

(181,669

)

 

 

 

(2,188,207

)

Net Income

 

$

916,084

 

$

2,032,232

 

$

267,230

 

$

 

$

3,215,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

52,270,466

 

$

61,915

 

$

6,939,599

 

$

 

$

59,271,980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

$

1,405,078

 

$

 

$

 

$

 

$

1,405,078

 

 

NOTE 11 – SALE OF MIDWEST WIRELESS HOLDINGS, LLC

 

Prior to the sale of MWH, the Company owned approximately 9.88% of MWH. In November 2005, MWH and Alltel entered into an agreement for Alltel to purchase MWH. The transaction was closed October 2, 2006 after the satisfaction of conditions and the receipt of regulatory approvals. Under the terms of the agreement, all of the members of MWH sold their membership interests to Alltel.

 

Upon closing, New Ulm Telecom, Inc. received approximately 90% of the sale proceeds or approximately $74 million on October 6, 2006. Alltel delivered the other 10% to the escrow agent. The escrow account funds were to be used for any true-up adjustments, indemnifications, and other specified costs. Funds not used for such purposes were released to the former owners of MWH.

 

The Company’s prorated share of the indemnification account of the escrow was $8,170,263 plus accrued interest. The Company received approximately $3.1 million of the amount in escrow in April 2007 and approximately $5.1 million in January 2008, plus accrued interest.

 

Due to the contingencies for release of the escrow funds, the Company did not record a receivable for the escrow funds, but recorded them as income when they were received.

 

19



Table of Contents

Note 12Comprehensive Income

 

The components of comprehensive income were as follows:

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Net income

 

$

346,108

 

$

2,477,940

 

$

4,363,360

 

$

3,215,546

 

Unrealized Gain (Loss) of equity method investee

 

 

137,062

 

 

 

 

(208,825

)

 

 

Change in Unrealized gains of interest rate Swap agreements, net of deferred taxes

 

 

830,791

 

 

 

 

814,521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income

 

$

1,313,961

 

$

2,477,940

 

$

4,969,056

 

$

3,215,546

 

 

 







20



Table of Contents

ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The Company’s future results of operation and other forward-looking statements are subject to risks and uncertainties, including, but not limited to, the effects of deregulation in the telecommunications industry as a result of the Telecommunications Act of 1996. These forward-looking statements are subject to risks and uncertainties that could cause the Company’s actual results to differ materially from these statements and the Company disclaims any obligation to update or revise any forward-looking statements based on the occurrence of future events or the receipt of new information. See “Risk Factors” in Item 1A of the 2007 Form 10-K.

 

OVERVIEW

 

The Company owns and operates incumbent local exchange carriers (ILECs) and competitive local exchange carriers (CLECs) that provide, own and operate phone, video and Internet services in a number of Minnesota and Iowa communities.

 

The Company also sells and services cellular phones and accessories, customer premise equipment and transport facilities.

 

On November 3, 2006, the company acquired a 33.33% ownership interest in Hector Communications Corporation, which provides phone, video and Internet services to a number of communities in Minnesota and Wisconsin.

 

The Company also holds

 

a 25.18% ownership interest in FiberComm, LC, a CLEC based in Sioux City, Iowa,

 

a 33.33% ownership interest in En-Tel Communications, LLC, a CLEC based in Willmar, Minnesota,

 

a 16.38% ownership interest in Broadband Visions, LLC, which provides video headend and Internet services,

 

a 100% ownership in Hutchinson Cellular, Inc., a holding company for some of the Company’s investments, including:

 

a 33.33% ownership interest in Direct Communications, LLC, a CLEC,

 

a 33.33% ownership interest in SHAL, LLC and SHAL Networks, Inc., which constructs and leased fiber-optic communication lines and transport facilities throughout Minnesota, and

 

a 14.29 % ownership interest in Independent Emergency Services, LLC, a provider of E-911 services to the State of Minnesota and Minnesota Counties.

 

The Company is organized into three business segments, as described in Note 10 of the Notes to Consolidated Financial Statements.

 

RESULTS OF OPERATIONS

 

CONSOLIDATED OPERATING RESULTS

 

The following is a summarized discussion of consolidated results of operations. More detailed discussion of operating results by segment follows this discussion.

 

21



Table of Contents

OPERATING REVENUES:

 

Total operating revenues were $8,992,383 for the three months ended June 30, 2008, for an increase of 115.3% or $4,815,752 compared to the same period in 2007. Total operating revenues were $17,959,343 for the six months ended June 30, 2008, for an increase of $9,705,605 or 117.6% compared to the same period in 2007. Without the addition of HTC, total operating revenues would have increased 6.5% in the first six months of 2008 as compared to the same period in 2007. Without the effect of the acquisition of HTC, the Telecom segment would have experienced an increase in operating revenue over the same period in 2007, while the Cellular and Phonery segments would have experienced decreases.

 

All income statement categories experienced increases in revenues due to the acquisition of HTC on January 4, 2008. Without the addition of HTC, the Telecom segment would have continued to experience decreases in its local network revenues, a common industry trend. This decrease would have been offset by increases in network access revenues due to access settlements and revenues from new and expanded service offerings: digital video, digital subscriber line (DSL), Internet access, and the operations of a Competitive Local Exchange Carrier (CLEC) in the City of Redwood Falls, Minnesota. The Telecom segment has invested heavily in its infrastructure, which has allowed it to enhance its local network so that it could offer a “triple-play” of services to its subscribers. In the telecommunications industry, a “triple-play” of services refers to offering telephone, Internet, and video services over the same infrastructure. The Company expects that continued infrastructure investment will allow it to offer its customers new technologies as they emerge. The geographic expansion of its service offerings will provide this segment with future growth.

 

Despite the industry trend of continuing downward pressure on the Telecom segment’s network access revenues, the segment experienced increased revenues due to access settlements. The increase in network access revenues due to settlements was enhanced due to the Company’s eligibility for high-cost loop funding through the Universal Service Fund for its ILEC operations in Springfield and Sanborn, Minnesota, and Aurelia, Iowa, and the immediately surrounding areas served by the affected ILECs. The Company continues to monitor the negative effects of network access pricing and the downward trend in access minutes of use that could affect future revenues in the Telecom sector in order to minimize the impact on the Company. Also, the FCC continues to examine inter-carrier compensation (payments from one telecommunication company to another for the use of their interconnecting networks). The FCC currently has an open docket on intercarrier compensation as well as several dockets on Voice over Internet Protocol (VoIP). The Company cannot predict the outcome of these proceedings nor can it estimate the impact, if any, on the Company.

 

The Company believes that, despite the regulatory and competitive challenges faced by the Telecom segment, the Company has positioned itself for future revenue growth. The Company believes that future growth will be realized through increases in revenue due to new and expanded service offerings. The Company also continually evaluates new and emerging technologies to keep the Company’s service offerings innovative and competitive. The Company expects that continued infrastructure investment will allow it to continue to offer its customers new technologies as they emerge, and that geographic expansion of the Company’s service offerings, in particular through the acquisition of HTC, will provide this segment with continued future growth.

 

22



Table of Contents

OPERATING EXPENSES:

 

Operating expenses for the three months ended June 30, 2008 were $7,572,773, for an increase of $3,900,130, or 106.2%, compared to the same period in 2007, due to the acquisition of HTC. Operating expenses for the six months ended June 30, 2008 were $14,781,697, for an increase of $7,644,218 or 107.1%. Without the acquisition of HTC, operating expenses would have increased 3.6%. The Telecom segment would have been responsible for $254,437 of the increase in operating expenses without the addition of HTC. Depreciation expense for the Telecom segment would have seen an increase of $16,788 in 2008 compared to 2007, without the addition of HTC. This increase would have resulted due to the Company’s continued investment in the Telecom segment’s infrastructure. The increase in operating expenses, excluding depreciation and amortization, was attributed to the increased cost of providing services and an increasing customer base for the segment’s expanded services, such as digital video, DSL, and Internet service. In addition, operating expenses increased due to increased costs to comply with the Sarbanes-Oxley Act Section 404. The remainder of the increase in the Telecom segment reflected the additional selling, general and administrative expenses associated with the commitment of the Company to compete in all aspects of communication services and to provide exceptional customer service for the Company’s assortment of products and services to the communities that it serves.

 

OPERATING INCOME:

 

Operating income for the three months ended June 30, 2008 increased $915,622 or 181.7% over the three months ended June 30, 2007. Operating income for the six months ended June 30, 2008 increased $2,061,387 or 184.7%, compared to the six-month period ended June 30, 2007. Without the addition of HTC, operating income would have increased primarily due to increases in network access, video and Internet revenues, partially offset by the increase in video and other nonregulated service expenses and the increase in general and administrative expenses, including Sarbanes-Oxley Act Section 404 compliance costs, from the Telecom segment’s operations.

 

OTHER INCOME:

 

Overall, other income for the three months ended June 30, 2008 decreased $4,181,096 compared to the three months ended June 30, 2007. Other income decreased $115,950 for the six months ended June 30, 2008 compared to the same period in 2007. These decreases are primarily due to the increase in interest expense, partially offset by the gain due to the receipt in January 2008 of the final $5.1 million payment for the 2006 sale of MWH to Alltel compared to the receipt in April 2007 of a $3.1 million payment.

 

The Company’s investment income in Hector Communications Corporation for the six months ended June 30, 2008 was $401,726, as compared to $399,971 for the same period ended in 2007. The Company acquired a 33.33% ownership interest in Hector on November 3, 2006.

 

Other investment income decreased $30,880 for the six months ended June 30, 2008 over the same period in 2007, primarily due to the fact that the Company had less funds for investment due to its January 2008 purchase of HTC, offset somewhat by the receipt of patronage funds in 2007 from CoBank, ACB, and an increase of investment income from Fibercom, LC, a CLEC in Sioux City, Iowa.

 

There was a $1,690,481 increase in interest expense for the six-month period ended June 30, 2008 compared to the same period in 2007. The increase in interest expense was due to the Company’s borrowings from CoBank, ACB commencing in January 2008.

 

There was a $240,518 decrease in interest income for the six-month period ended June 30, 2008 compared to the same period in 2007. The decrease was due to fewer funds available for investment.

 

 

23



Table of Contents

NET INCOME:

 

Net income was $346,108 for the three months ended June 30, 2008 compared with $2,477,940 for the same period in 2007. Net income was $4,363,360 for the six-month period ending June 30, 2008 compared with $3,215,546 for the same six-month period in 2007. This $1,147,814, or 35.7%, increase was primarily the result of the January 2008 receipt of the final escrow distribution from the October 2006 sale of its interest in MWH to Alltel and the acquisition of HTC.

 

Summary of Operations (Unaudited) 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Operating Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Telecom Segment

 

$

1,066,091

 

$

217,512

 

$

2,326,609

 

$

582,479

 

Cellular Segment

 

 

58,566

 

 

85,099

 

 

180,673

 

 

84,881

 

Phonery Segment

 

 

294,953

 

 

201,377

 

 

670,364

 

 

448,899

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

1,419,610

 

 

503,988

 

 

3,177,646

 

 

1,116,259

 

Other Income

 

 

286,458

 

 

3,661,835

 

 

5,865,119

 

 

4,290,588

 

Interest Expense

 

 

(807,161

)

 

(1,442

)

 

(1,693,575

)

 

(3,094

)

Income Taxes

 

 

552,799

 

 

(1,686,441

)

 

(2,985,830

)

 

(2,188,207

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

346,108

 

$

2,477,940

 

$

4,363,360

 

$

3,215,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Earnings Per Share

 

$

0.07

 

$

0.48

 

$

0.85

 

$

0.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average Shares Outstanding

 

 

5,115,435

 

 

5,115,435

 

 

5,115,435

 

 

5,115,435

 

 

 





24



Table of Contents

RESULTS OF OPERATIONS BY BUSINESS SEGMENT

 

Telecom Segment Operations

 

The Telecom segment revenues represented 87.8% of the Company’s consolidated operating revenues for the three months ended June 30, 2008, and 87.2% of the Company’s consolidated operating revenues for the six-month period ended June 30, 2008, before intercompany eliminations. Revenues are primarily earned by providing approximately 31,000 customers access to the local network in ILEC and CLEC operations, and by providing inter-exchange access for long distance network carriers. The Telecom segment also earns revenue by providing Internet services, including high-speed DSL Internet access, and video services to its subscribers, directory advertising, through billing and collecting for various long distance companies, and for management services provided to HCC. This segment has invested in its infrastructure so that it can provide its customers with the latest technological advances, including being able to offer its “triple-play” of services. Total Telecom segment revenues for the three months ending June 30, 2008 increased $4,363,382 or 116.3% compared to the same period last year, due to the acquisition of HTC. Total Telecom segment revenues for the six-month period ending June 30, 2008 increased $8,657,497 or 116.4% compared to the same period in 2007. Without the addition of HTC, the segment would have experienced an 8.7% increase in operating revenues. All information contained in the following table is before intercompany eliminations.

 

Telecom Segment Operations

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Local network

 

$

1,846,944

 

$

1,000,645

 

$

3,692,468

 

$

1,958,810

 

Network Access

 

 

3,629,479

 

 

1,373,773

 

 

7,235,350

 

 

2,792,134

 

Other

 

 

2,638,740

 

 

1,377,363

 

 

5,165,253

 

 

2,684,630

 

Total Operating Revenues

 

 

8,115,163

 

 

3,751,781

 

 

16,093,071

 

 

7,435,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses, Excluding Depreciation and Amortization

 

 

4,854,855

 

 

2,540,665

 

 

9,414,982

 

 

4,859,861

 

Depreciation and Amortization

 

 

2,194,217

 

 

993,604

 

 

4,351,480

 

 

1,993,234

 

Total Operating Expenses

 

 

7,049,072

 

 

3,534,269

 

 

13,766,462

 

 

6,853,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

$

1,066,091

 

$

217,512

 

$

2,326,609

 

$

582,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

279,616

 

$

325,698

 

$

683,344

 

$

916,084

 

 

Local network revenue increased in the Telecom segment by $846,299 or 84.6% for the three months ended June 30, 2008 compared to the same period in 2007, due to the acquisition of HTC. Local network revenue increased in the Telecom segment by $1,733,658 or 88.5% for the six months ended June 30, 2008 compared to the same period in 2007. Without the addition of HTC, local network revenues would have decreased by 2.5%. Local network revenue would have decreased during this period as a result of the continuing decline in the number of access lines. The decrease in access lines is due to customers increasingly utilizing other technologies, such as wireless phones and IP services, as well as customers dropping second phone lines in their homes when they move their Internet service from a dial-up platform to a DSL platform.

 

Network access revenue increased $2,255,706 or 164.2% for the three months ended June 30, 2008 compared with the same period in 2007, due to the acquisition of HTC. Network access revenue increased $4,443,216 or 159.1% for the six months ended June 30, 2007 compared to the same period in 2007. Without the addition of HTC, network access revenues would have experienced a 15.0% increase in 2008 over the same period in 2007. This increase is the result of carrier settlements. The segment continues to experience an overall decrease in minutes of use and the negative effects of downward pricing pressure on network access pricing, a common industry trend. In order to minimize the impact on the Company, the Company continues to monitor the negative effects of network access pricing and the downward trend in access minutes of use. The Telecom segment has continually invested in its infrastructure. These capital expenditures have maintained and enhanced this segment’s infrastructure and have allowed the Company to receive additional settlements from the National Exchange Carrier Association (NECA). Investment in the local loop (access line cost) has made the Company eligible for high-cost loop funding through the Universal Service Fund.

 

25



Table of Contents

Other operating revenues increased $1,261,377 or 91.6% for the three months ended June 30, 2008 compared with the same period in 2007, due to the acquisition of HTC. Other operating revenues increased $2,480,623 or 92.4% for the six months ended June 30, 2008 compared with the same period in 2007. Without the acquisition of HTC, other operating revenues would have increased 10.2% in 2008 over the same period in 2007. Due to the infrastructure enhancements that have taken place since 2000, the Telecom segment has been able to offer its customers a “triple-play” of services over the existing infrastructure and offer its services on a CLEC basis to the cities of Redwood Falls and Litchfield, Minnesota. The video product offered in New Ulm, Essig, Searles, Courtland, Springfield, Sanborn, Redwood Falls, Hutchinson and Litchfield, Minnesota was responsible for $905,716 of the increase in these revenues. Cable television services continued to be offered in the Minnesota communities of Jeffers, Cologne, Mayer, New Germany, and New Market Township, and were responsible for a $3,259 decrease in other operating revenues. Approximately $120,000 of the increase in other operating revenues was from billing services that the Company provided to HCC. The remainder of the revenue increase was primarily attributed to Telecom segment’s sale of Internet services.

 

Operating expenses, excluding depreciation and amortization, increased $2,314,190 or 91.1% for the three months ended June 30, 2008 compared with the same period in 2007, primarily due to the acquisition of HTC. Operating expenses, excluding depreciation and amortization, increased $4,555,121 or 93.7% for the six months ended June 30, 2008 compared with the same period in 2007. Without the addition of HTC, operating expenses, excluding depreciation and amortization, would have increased by 7.3%. Operating expenses increased as a result of increased selling, general and administrative costs, particularly those associated with compliance with Sarbanes-Oxley Act Section 404, the increasing expenses associated with the expanded array of services offered, such as video and DSL that allow the Company to offer the “triple-play” of services to its customers and the expenses associated with offering services to HTC customers. The Telecom segment has recognized the value in being able to compete in all aspects of communication services. The Company continues to enhance its awareness of customer satisfaction (including 24 hours a day, 7 days a week access to Internet support due to customers’ desire for this service), offer additional services (video and DSL), pursue aggressive marketing to develop brand recognition, and provide solutions for our customers’ evolving communication needs. The Company has expanded its services and product offerings in an effort to meet its objective of achieving 100% customer satisfaction by making the customer its top priority, deserving the Company’s best service, attitude and consideration. The Company is applying these same customer-centric philosophies at HTC.

 

Depreciation and amortization expenses increased $1,200,613 or 120.8% for the three months ended June 30, 2008 compared with the same period in 2007. Depreciation and amortization expenses increased $2,358,246 or 118.3% for the six months ended June 30, 2008 compared with the same period ended June 30, 2007, primarily due to the acquisition of HTC.

 

Operating income increased $848,579 or 390.1% for the three months ended June 30, 2008 compared with the same period in 2007, primarily due to the acquisition of HTC. Operating income increased $1,744,130 or 299.4% for the six months ended June 30, 2008 compared to the same period in 2007. The increase in operating income was due to the increase in revenues for video and Internet services from an increase in customers, and the increase in revenues due to the billing services that the Company provides to HCC. This is partially offset by the cost of providing additional services (video and DSL) to an increasing customer base, and additional general and administrative expenses associated with the commitment of the Telecom segment to effectively compete in all aspects of communication services and to provide superior customer-focused service for the Telecom segment’s complete array of products and services. The Company is always striving for cost efficiencies and technological improvement to enhance its operating margins for the Telecom segment. The $8,657,497 increase in revenues combined with a $6,913,367 increase in operating expenses resulted in the $1,744,130 increase in operating income when comparing the first six months of 2008 to the same period in 2007.

 

Cellular Segment

 

The Cellular segment operations include the sales and service of cellular phones and accessories. The operating revenue from sales of cellular phones and accessories decreased by $19,352 for the three-month period ending June 30, 2008 and increased $63,118 for the six-month period ending June 30, 2008 as compared with the same periods in 2007, due primarily to an increase in the sale of cellular phones through the acquisition of HTC.

 

26



Table of Contents

A recap of income for the cellular segment is contained in the following table:

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Operating Revenues

 

 

194,389

 

 

213,741

 

 

419,259

 

 

356,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses, Excluding Depreciation and Amortization

 

 

135,823

 

 

128,642

 

 

238,586

 

 

271,260

 

Depreciation and Amortization

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

 

135,823

 

 

128,642

 

 

238,586

 

 

271,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

58,566

 

 

85,099

 

 

180,673

 

 

84,881

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

212,290

 

 

206,950

 

 

212,290

 

Gain on Sale of MWH

 

 

 

 

3,116,624

 

 

5,123,797

 

 

3,116,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Taxes

 

 

(158,387

)

 

(1,381,651

)

 

(2,230,472

)

 

(1,381,563

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(99,821

)

$

2,032,362

 

$

3,280,948

 

$

2,032,232

 

 

Phonery Segment

 

The Phonery segment represented 10.1% of the consolidated operating revenues for the three months ended June 30, 2008 and 10.6% of the consolidated operating revenues for the six months ended June 30, 2008 before intercompany eliminations. Revenues are earned primarily by sales, installation and service of business telephone systems and data communications equipment. In addition, the Phonery segment leases network capacity to provide additional network access revenues and resells long distance toll service. This segment’s expertise is the quality installation and maintenance of customer premise equipment (CPE), provision of customer long distance needs and transport solutions in communication to end user customers. All information contained in the following table is before intercompany eliminations.

 

Phonery Segment 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Operating Revenues

 

 

935,830

 

 

456,487

 

 

1,949,910

 

 

945,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses, Excluding Depreciation and Amortization

 

 

597,478

 

 

244,141

 

 

1,194,652

 

 

469,240

 

Depreciation and Amortization

 

 

43,399

 

 

10,969

 

 

84,894

 

 

27,779

 

Total Operating Expenses

 

 

640,877

 

 

255,110

 

 

1,279,546

 

 

497,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

$

294,953

 

$

201,377

 

$

670,364

 

$

448,899

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

166,313

 

$

119,880

 

$

399,068

 

$

267,230

 

 

Operating revenue increased $479,343, or 105.0%, for the three months ended June 30, 2008 compared to the same period in 2007. Operating revenue increased $1,003,992, or 106.1% for the six months ended June 30, 2008, due to the acquisition of HTC. Without the addition of HTC, operating revenues would have decreased 3.3%. This decrease in the Phonery segment’s revenues was primarily due to revenue decreases in the resale of long distance toll and CPE sales.

 

Operating expenses, excluding depreciation and amortization, increased $353,337 or 144.7% for the three months ended June 30, 2008 compared to the three months ended June 30, 2007. Operating expenses, excluding depreciation and amortization, increased $725,412 or 154.6% for the six months ended June 30, 2008 compared to the same period in 2007, primarily due to the acquisition of HTC. Without the addition of HTC, the operating expenses would have decreased 1.3%. This segment strives for cost efficiencies, while continuing to endeavor to reach the customer service goal of 100% customer satisfaction. This segment continues to seek new technologies to better serve customer needs and to operate efficiently.

 

27



Table of Contents

Depreciation and amortization expenses increased $32,430 or 295.7% for the three months ended June 30, 2008 compared to the three months ended June 30, 2007. Depreciation and amortization expenses increased $57,115 or 205.6% for the six months ended June 30, 2008 compared with the six months ended June 30, 2008, primarily due to the acquisition of HTC. The 2008 increase is indicative of the continued investment in this segment’s assets.

 

Operating income increased by $93,576 or 46.5% for the three months ended June 30, 2008 compared to the three months ended June 30, 2007. Operating income increased by $221,465 or 49.3% for the six months ended June 30, 2008 compared to the six months ended June 30, 2007. This increase in income was the result of the addition of HTC.

 

LIQUIDITY AND CAPITAL RESOURCES

 

Capital Structure

 

The total long-term capital structure (long-term debt plus shareholders’ equity) for the Company was $113,752,778 at June 30, 2008, reflecting 50.3% equity and 49.7% debt. This compares to a capital structure of $53,373,566 at December 31, 2007, reflecting 99.8% equity and 0.2% debt. The significant increase in debt results from the borrowings used to acquire HTC. Management believes adequate internal and external resources are available to finance ongoing operating requirements, including capital expenditures, business development, debt service and the payment of dividends for at least the next 12 months.

 

Cash Flows

 

Cash provided by operations was $6,638,315 for the six-month period ended June 30, 2008 compared to cash used by operations of $19,836,572 for the six-month period ended June 30, 2007. The cash flows provided by operations for the six months ended June 30, 2008 were primarily the result of net income and non-cash expenses for depreciation and amortization, offset by the gain on the sale of MWH. The cash flows used by operations for the six months ended June 30, 2007 were primarily due to the payment of income taxes, partially offset by net income and non-cash expenses for depreciation and amortization.

 

Cash flows used in investing activities were $64,399,477 for the six months ended June 30, 2008 compared to $1,586,722 provided by investing activities for the same period in 2007, primarily as a result of the acquisition of HTC in January 2008, offset in part by the receipt of $5,123,797 in proceeds from the sale of MWH and $1,454,231 from the sale of marketable securities. Capital expenditures relating to on-going businesses were $1,412,962 during the first six months of 2008 as compared to $1,405,078 for the same period in 2007. The Company operates in a capital-intensive business. The Company is continuing to upgrade its local networks for changes in technology to provide the most advanced services to its customers. The Company expects total plant additions of approximately $4,000,000 in 2008. The Company will finance these upgrades from working capital.

 

Cash flows provided by financing activities were $55,410,156 for the six months ended June 30, 2008 compared to cash flows used by financing activities of $1,039,893 for the six months ended June 30, 2007. Included in cash flows provided and used in financing activities were debt repayments, issuance of long-term debt, and dividend payments.

 

Dividends

 

The Company paid dividends of $1,023,087 during the first six months of 2008 and $1,023,087 during the first six months of 2007. This represented dividends of $.10 per share per quarter. The Company continues to reinvest in its infrastructure while maintaining dividends to shareholders. The Board of Directors reviews dividend declarations based on anticipated earnings, capital requirements and the operating and financial condition of the Company. The Company does not expect the payment of regular dividends at the existing level to negatively affect its liquidity.

 

The Company’s loan agreements have put restrictions on the ability of the Company to pay cash dividends to its shareholders. However, the Company is allowed to pay dividends (a) (i) in an amount up to $2,050,000 in any year and (ii) in any amount if New Ulm’s “Total Leverage Ratio,” that is, the ratio of its “Indebtedness” to “EBITDA” (in each case as defined in the loan documents) is equal to or less than 3:50 to 1:00, and (b) in either case if New Ulm is not in default or potential default under the loan agreements.

 

Sale of MWH

 

See Financial Statements Note 11 of this Form 10-Q.

 

28



Table of Contents

Working Capital

 

The Company had working capital of $6,950,351 as of June 30, 2008, compared to working capital of $9,289,613 as of December 31, 2007. The ratio of current assets to current liabilities was 2.4:1.0 as of June 30, 2008 and 4.9:1.0 as of December 31, 2007.

 

Long-Term Debt

 

See Financial Statements Note 4 of this Form 10-Q.

 

Other

 

The Company has not conducted a public equity offering. It operates with original equity capital, retained earnings and indebtedness.

 

By utilizing cash flow from operations and current cash balances, the Company feels it has adequate resources to meet its anticipated operating, capital expenditures, and debt service requirements.

 

Recent Accounting Developments

 

May 2008, the FASB issued SFAS No. 162 “The Hierarchy of Generally Accepted Accounting Principles,” which has been established by the FASB as a framework for entities to identify the sources of accounting principles and the framework for selecting the principles to be used in the preparation of financial statements of nongovernmental entities that are presented in conformity with US GAAP. SFAS No. 162 is not expected to result in a change in current practices. SFAS No. 162 is effective 60 days following the Securities and Exchange Commission’s (“SEC”) approval of the Public Company Accounting Oversight Board’s (“PCAOB”) amendments to AU Section 411, “The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles.” Accordingly, the Company will adopt SFAS No. 162 within the required period.

 

In March 2008, the FASB issued SFAS No. 161, “Disclosures about Derivative Instruments and Hedging Activities – an amendment of FASB Statement No. 133.” SFAS No. 161 requires enhanced disclosures about an entity’s derivative and hedging activities and is effective for financial statements issued for fiscal years beginning after November 15, 2008. The Company will be assessing the impact of SFAS No. 161 on its disclosures.

 

On January 1, 2008, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 157, Fair Value Measurements, for its financial assets and liabilities. The Company’s adoption of SFAS No. 157 did not impact its financial position, results of operations, liquidity or disclosures, as there were no financial assets or liabilities that are measured at fair value on a recurring basis as of January 1, 2008. In accordance with FASB Staff Position (FSP) No. 157-2, Effective Date of FASB Statement No. 157, the Company elected to defer until January 1, 2009, the adoption of SFAS No. 157 for all non-financial assets and liabilities that are not recognized or disclosed at fair value in the financial statements on a recurring basis. This includes goodwill and non-financial long-lived assets that are measured at fair value in impairment testing. The Company cannot predict the impact on the Company’s financial position, results of operations or liquidity due to the adoption of SFAS No. 157 for those non-financial assets and liabilities within the scope of FSP 157-2.

 

SFAS 157 defines fair value as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. SFAS 157 also describes three levels of inputs that may be used to measure fair value:

 

 

Level 1 – quoted prices in active markets for identical assets and liabilities.

 

Level 2 – observable inputs other than quoted prices in active markets for identical assets and liabilities.

 

Level 3 – unobservable inputs in which there is little or no market data available, which require the reporting entity to develop its own assumptions.

 

The fair value of the Company’s interest-rate swap agreements discussed in Financial Statements Note 5, were determined based on Level 2 inputs.

 

29



Table of Contents

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

The Company does not have operations subject to risks of foreign currency fluctuations. The Company does, however, use derivative financial instruments to manage exposure to interest rate fluctuations. The Company’s objectives for holding derivatives are to minimize interest rate risks using the most effective methods to eliminate or reduce the impact of these exposures. Variable rate debt instruments are subject to interest rate risk. On March 19, 2008, the Company executed interest-rate swap agreements, effectively locking in the interest rate on $6,000,000 of variable-rate debt through March of 2011 and $33,000,000 of variable-rate debt through March 2013. On June 23, 2008, the Company executed interest-rate swap agreements, effectively locking in the interest rate on $3,000,000 of variable-rate debt through June of 2011 and $3,000,000 of variable-rate debt through June 2013. A summary of these agreements is contained in Note 5.

 

The cumulative gain or loss on current derivative instruments is reported as a component of accumulated other comprehensive income (loss) in shareholders’ equity and is recognized in earnings when the term of the protection agreement is concluded. Our earnings are affected by changes in interest rates as a portion of our long-term debt has variable interest rates based on LIBOR. If interest rates for the portion of our long-term debt based on variable rates had averaged 10% more for the quarter ended June 30, 2008, our interest expense would have increased $170,000.

 

ITEM 4.  CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

The management of the Company carried out an evaluation, under the supervision and with the participation of the Company’s Chief Executive Officer, Chief Financial Officer and Chief Operating Officer, regarding the effectiveness, as of June 30, 2008, of the design and operation of the Company’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15(b) and 15d-15(b). Based upon that evaluation, the Company’s Chief Executive Officer, Chief Financial Officer and Chief Operating Officer have concluded that its disclosure controls and procedures were effective in ensuring that information required to be disclosed by the Company in the reports that the Company files or submits under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in applicable rules and forms and that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer, Chief Financial Officer and Chief Operating Officer, in a manner that allows timely decisions regarding required disclosure.

 

There have been no changes in our internal control over financial reporting during the quarter ended June 30, 2008 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

 

30



Table of Contents

PART II. OTHER INFORMATION

 

ITEM 1A.  RISK FACTORS

 

There have been no material changes to the risk factors described in our annual report on Form 10-K for the year ended December 31, 2007.

 

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

 

The annual meeting of the shareholders of the Company was held May 29, 2008 in New Ulm, Minnesota. The total number of shares outstanding and entitled to vote at the meeting was 5,115,435 of which 3,545,058 shares were present either in person or by proxy. The election of directors was the only matter presented to shareholders.

 

Two directors were elected to serve three-year terms. The names of the directors elected at the annual meeting and the applicable votes were as follows:

 

DIRECTOR

 

FOR

 

WITHHELD

 

BROKER
NON-VOTES

 

 

 

 

Paul Erick

 

3,495,000

 

50,058

 

57,653

 

Duane Lambrecht

 

3,473,755

 

55,103

 

57,653

 

 

The Board Members continuing and whose terms expire at subsequent annual meetings are as follows:

 

2009 Annual Meeting

 

2010 Annual Meeting

 

 

 

Rosemary Dittrich

 

James Jensen

Mary Ellen Domeier

 

Perry Meyer

Gary Nelson

 

 

 

ITEM 5.  OTHER INFORMATION

 

Sale of MWH

 

See Financial Statements Note 11 of this Form 10-Q.

 

SWAP Agreements

 

See Financial Statements Note 5 of this Form 10-Q.

 

ITEM 6.  EXHIBITS

 

See “Index to Exhibits” on page 37 of this Form 10-Q.

 

31



Table of Contents

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

NEW ULM TELECOM, INC.


Dated:  August 8, 2008

 

By 


/s/ Bill Otis

 

 

 

Bill Otis, President and Chief Executive Officer

 

 

 

 


Dated:  August 8, 2008

 

By 


/s/ Nancy Blankenhagen

 

 

 

Nancy Blankenhagen, Chief Financial Officer

 

 







32



Table of Contents

INDEX TO EXHIBITS

 

Exhibit

Number

Description

 

31.1

Chief Executive Officer Certification Pursuant to Exchange Act Rule 13a-14, As Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

31.2

Chief Financial Officer Certification Pursuant to Exchange Act Rule 13a-14, As Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

32.1

Chief Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

32.2

Chief Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 







33