DALLAS, April 24, 2013 /PRNewswire/ --
First Quarter 2013 Highlights Include:
- Quarterly consolidated total revenues of approximately
$1.3 billion, an increase of 1% over
the first quarter of 2012
- Adjusted EBITDA of $291
million, an increase of 11% over the first quarter of
2012
- Adjusted EBITDA margin of 26.4%, an increase of 380 basis
points over the first quarter of 2012
- Record low quarterly churn of 2.9%, a decrease of 20 basis
points over the first quarter of 2012, lowest quarterly churn in
Company history
- Quarterly ARPU of $40.96, an
increase of $0.40 over the first
quarter of 2012
- Quarterly income from operations of $108 million, a 10% increase over the first
quarter of 2012
- Surpassed 3.5 million 4G LTE subscribers, representing 39%
of total subscribers
MetroPCS Communications, Inc. (NYSE: PCS), the nation's leading
provider of no annual contract, unlimited, flat-rate wireless
communications service, today announced financial and operational
results for the quarter ended March
31, 2013. MetroPCS reported quarterly Adjusted EBITDA
of $291 million for the first quarter
2013 and ended the quarter with approximately 9.0 million
subscribers.
Roger D. Linquist, Chairman and
Chief Executive Officer of MetroPCS, said, "We are pleased with
first quarter momentum highlighted by the lowest quarterly churn in
company history, and continued growth in our 4G LTE subscribers. At
the end of the first quarter, we had over 3.5 million 4G LTE
subscribers, representing approximately 39% of our total subscriber
base, which was an increase of 1.2 million over December 31, 2012. Financially, Adjusted EBITDA
grew 11% year over year to $291
million. Our 4G LTE network offers a superior customer
experience and is meeting our customers' current demands for
high-speed wireless broadband service. Throughout 2013, we plan to
continue efforts to fully leverage the capabilities afforded by our
high-speed 4G LTE network.
"Today, by an overwhelming majority, our stockholders approved
our combination with T-Mobile USA.
This combination offers both immediate and long-term compelling
economic value to MetroPCS' stockholders and we look forward to
completing this combination on April 30,
2013. As a combined company, we will create the value leader
in the U.S. wireless marketplace," Linquist concluded.
Key
Consolidated Financial and Operating Metrics
|
(in
millions, except percentages, per share, per subscriber and
subscriber amounts)
|
|
|
|
|
|
Three
Months Ended
|
|
March
31
|
|
2013
|
2012
|
Change
|
Service
revenues
|
$
1,101
|
$
1,159
|
(5)%
|
Total
revenues
|
$
1,287
|
$
1,277
|
1%
|
Income
from operations
|
$
108
|
$
98
|
10%
|
Net
income
|
$
19
|
$
21
|
(8)%
|
Diluted
EPS
|
$
0.05
|
$
0.06
|
$
(0.01)
|
Adjusted
EBITDA(1)
|
$
291
|
$
262
|
11%
|
Adjusted
EBITDA as a percentage
of service revenues
|
|
|
|
26.4%
|
22.6%
|
380
bps
|
|
|
|
|
ARPU(1)
|
$
40.96
|
$
40.56
|
$
0.40
|
CPGA(1)
|
$
236.14
|
$
235.45
|
$
0.69
|
CPU(1)
|
$
22.21
|
$
22.87
|
$
(0.66)
|
Churn-Average Monthly Rate
|
2.9%
|
3.1%
|
(20
bps)
|
|
|
|
|
Consolidated Subscribers
|
|
|
|
End of
Period
|
8,995,391
|
9,478,313
|
(5)%
|
Net
Additions
|
108,668
|
131,654
|
(17)%
|
Penetration of Covered POPs(2)
|
8.7%
|
9.3%
|
(60
bps)
|
|
|
(1)
|
For a
reconciliation of non-GAAP financial measures, please refer to the
section entitled "Definition of Terms and Reconciliation of
non-GAAP Financial Measures" included at the end of this
release.
|
(2)
|
Number
of covered POPs covered by MetroPCS Communications, Inc. network
increased 1.7 million from 3/31/12 to 3/31/13 to 103
million.
|
Quarterly Consolidated Results
- Consolidated service revenues of approximately $1.1 billion for the first quarter of 2013, a
decrease of $58 million, or 5%, when
compared to the prior year's first quarter.
- Income from operations increased $10
million, or 10%, for the first quarter of 2013 when compared
to the prior year's first quarter.
- Adjusted EBITDA of $291 million
increased by $29 million for the
first quarter of 2013, or 11%, when compared to the prior year's
first quarter. For the first quarter of 2013 the Company incurred
$4 million in expenses in connection
with the proposed business combination with T-Mobile.
- Net income for the quarter was $19
million and includes $3
million in expenses, net of tax, incurred in connection with
the proposed business combination with T-Mobile. On a
non-GAAP basis excluding the expenses related to the proposed
business combination, net income would have been $22 million or $0.06 per common share.
- Average revenue per user (ARPU) of $40.96 for the first quarter of 2013 represents
an increase of $0.40 when compared to
the first quarter of 2012. The increase in ARPU was primarily
attributable to continued demand for our 4G LTE service plans
partially offset by promotional service plans.
- The Company's cost per gross addition (CPGA) of $236 for the first quarter of 2013 represents an
increase of $1 when compared to the
prior year's first quarter. The increase is primarily driven by a
12% decrease in gross additions partially offset by decreased
promotional activities as compared to the three months ended
March 31, 2012.
- Cost per user (CPU) decreased to $22.21 in the first quarter of 2013, or a 3%
decrease over the first quarter of 2012. The decrease in CPU is
primarily driven by a decrease in retention expense for existing
customers, a decrease in long distance cost and a decrease in taxes
and regulatory fees. These items were partially offset by an
increase in costs associated with our 4G LTE network upgrade and an
increase in commissions paid to independent retailers for customer
reactivations. During the quarter we experienced $5.45 in CPU directly related to handset upgrades
compared to $7.13 in the prior year's
first quarter.
- Churn decreased 20 basis points when compared to the first
quarter of 2012. The decrease in churn was primarily driven by
continued investments in our network and lower subscriber
growth.
Financial Guidance for 2013
For the year ending December 31,
2013, MetroPCS today reaffirms its prior guidance,
originally provided on February 26,
2013. MetroPCS currently expects to incur capital
expenditures in the range of $800 million to
$900 million on a standalone consolidated basis for the year
ending December 31, 2013.
Q1 2013 Earnings Conference Call
Given the pending closing of the transaction between MetroPCS
Communications, Inc. and T-Mobile USA, Inc., MetroPCS will not be hosting a
first quarter 2013 earnings call. The Company anticipates the
closing will occur after the close of business on April 30, 2013.
About MetroPCS Communications, Inc.
Dallas-based MetroPCS
Communications, Inc. (NYSE: PCS) is a provider of no annual
contract, unlimited wireless communications service for a
flat-rate. MetroPCS is the fifth largest facilities-based wireless
carrier in the United States based
on number of subscribers served. With Metro USA(SM), MetroPCS customers can use their
service in areas throughout the United
States covering a population of over 280 million people. As
of March 31, 2013, MetroPCS had
approximately 9.0 million subscribers. For more information please
visit www.metropcs.com.
Forward-Looking Statements
This release includes "forward-looking statements" for the purpose
of the "safe harbor" provisions within the meaning of the Private
Securities Litigation Reform Act of 1995, as amended, and rule
3(b)-6 under the Securities Exchange Act of 1934, as amended.
Any statements made in this release that are not statements of
historical fact, including statements about our plans, beliefs,
opinions, projections, and expectations, are forward-looking
statements and should be evaluated as such. Forward-looking
statements include information concerning our plans, our ability to
predict and meet the demands of our subscribers, the competitive
differentiations for our customers, the advantages of a merger with
T-Mobile, the anticipated closing date for the business combination
with T-Mobile, our plans to challenge the wireless market,
the reasons for our operational and financial results, our
network capabilities, our guidance on capital expenditures for
2013, and statements that may relate to our plans, objectives,
strategies, goals, future events, future revenues or performance,
capital expenditures, financing needs, and other information that
is not historical information. These forward-looking statements
often include words such as "anticipate," "expect," "suggests,"
"plan," "believe," "intend," "estimates," "predicts," "targets,"
"views," "becomes," "projects," "assume," "potential," "should,"
"would," "could," "may," "will," "forecast," and other
similar expressions.
These forward-looking statements are based on reasonable
assumptions at the time they are made, including our current
expectations, strategies, objectives, goals, plans, beliefs,
opinions and assumptions in light of our experience in the
industry, as well as our perceptions of historical trends, current
conditions, expected future events and developments and other
factors we believe are appropriate under the circumstances and at
such times. Forward-looking statements are not guarantees of
future performance or results. Actual financial results,
performance or results of operations may differ materially from
those expressed in the forward-looking statements. Factors that may
materially affect such forward-looking statements include, but are
not limited to:
- the highly competitive nature of the wireless broadband mobile
industry and changes in the competitive landscape;
- ours and our competitors' current and planned promotions and
advertising, marketing, sales and other initiatives, including
pricing decisions, entry into consolidation and alliance
activities, and our ability to respond to and support them;
- the effects of the T-Mobile Transaction on dealers, retailers,
vendors, suppliers, customers, content and application providers,
our equity and debt holders and our employees;
- the diversion of management's time and attention while the
T-Mobile Transaction is pending;
- our ability to operate our business in light of the T-Mobile
transaction and the covenants contained in the Business Combination
Agreement;
- the inability to have developed or to obtain handsets,
equipment or software that our customers want, demand and expect or
to have handsets, equipment or software serviced, updated, revised
or maintained in a timely and cost-effective manner for the prices
and the features our customers want, expect or demand;
- our ability to construct, operate and manage our network to
deliver the services, content, applications, service quality and
speed our customers want, expect and demand, and to provide,
maintain and increase the capacity of our network and business
systems to satisfy the demands of our customers and the demands
placed by devices on our network;
- our plans and expectations relating to, without limitation,
(i) our growth opportunities and competitive position;
(ii) our products and services; (iii) our customer
experience; (iv) our results of operations, including
projected synergies from the T-Mobile Transaction, earnings and
cash flows; (v) the impact of the T-Mobile Transaction on our
credit rating; and (vi) integration matters;
- the federal income tax consequences of the T-Mobile Transaction
and the enactment of additional state, federal, and/or foreign tax
and/or other laws and regulations;
- expectations, intentions and outcomes relating to , diversion
of managements time and attention to, and our ability to
successfully defend against, litigation, including securities,
class action, derivative, intellectual property (including
patents), and product safety claims, by or against third parties,
related to the proposed transaction or otherwise;
- the possibility that the T-Mobile Transaction is delayed or
does not close, including due to the failure to receive the
required stockholder approval or required approvals from
governmental authorities necessary to satisfy the closing
conditions, along with satisfaction or waiver of other closing
conditions, pursuant to the Business Combination Agreement;
- alternative acquisition proposals that could delay completion
of the T-Mobile Transaction;
- our ability to successfully integrate our business with
T-Mobile's business and realize the expected spectrum, cost and
capital expenditure savings and synergies and other expected
benefits from the T-Mobile Transaction;
- changes in economic, business, competitive, technological
and/or regulatory factors, including the passage of legislation or
action by governmental or regulatory entities;
- any changes in the regulatory environment in which we operate,
including any change or increase in restrictions on our ability to
operate our network;
- terminations of, or limitations imposed on MetroPCS' or
T-Mobile's business by, contracts entered into by either MetroPCS
or T-Mobile, or the effect of provisions with respect to change in
control, exclusivity, commitments or minimum purchase amounts
contained in such contracts;
- the impact of economic conditions on our business plan,
strategy and stock price;
- delays in, or changes in policies related to, income tax
refunds or other governmental payments;
- the impact on our network and business from major equipment
failures, denial of service attacks, and security breaches related
to the network or customer information;
- the ability to obtain financing on terms favorable to us, or at
all;
- the impact of public and private regulations;
- possible disruptions, a denial of service, cyber attacks, or
intrusions of our network, billing, operational support and
customer care systems that may limit or disrupt our ability to
provide service, customer care, or bill our customers, or which may
cause disclosure or improper use of customers' information and
associated harm to our customers, systems, reputation and
goodwill;
- our continued ability to offer a diverse portfolio of wireless
devices;
- our ability to obtain and continue to obtain roaming on terms
that are reasonable;
- severe weather conditions, natural disasters, energy shortages,
wars or terrorist attacks, and any resulting financial impact not
covered by insurance;
- disruptions of our key suppliers' provisioning of products,
services, content or applications;
- fluctuations in interest and exchange rates;
- significant increases in benefit plan costs or lower investment
returns on plan assets;
- material adverse changes in labor matters, including labor
negotiations or additional organizing activity, and any resulting
financial and/or operational impact;
- write-offs, including write-offs in connection with the
transaction, or changes in MetroPCS' and/or T-Mobile's accounting
assumptions that regulatory agencies, including the SEC, may
require or that result from changes in the accounting rules or
their application, which could result in an impact on
earnings;
- the significant capital commitments of MetroPCS and
T-Mobile;
- our ability to remain focused and keep all employees focused on
the business during the pendency of the T-Mobile Transaction;
- the current economic environment in the United States; disruptions to the credit
and financial markets in the United
States; and the impact of the economy on consumer demand and
fluctuations in consumer demand generally for the products and
services provided;
- our ability to manage our growth, achieve planned growth,
manage churn rates, maintain our cost structure and achieve
additional economies of scale;
- our ability to negotiate and maintain acceptable agreements
with our suppliers and vendors, including obtaining roaming on
reasonable terms;
- the seasonality of our business and any failure to have strong
customer growth in the first and fourth quarters;
- the rates, nature, collectability and applicability of taxes
and regulatory fees on the services we provide and increases or
changes in taxes and regulatory fees or the services to, or the
manner in, which such taxes and fees are applied, calculated, or
collected;
- the rapid technological changes in our industry, and our
ability to adapt, respond and deploy new technologies, and
successfully offer new services using such new technology;
- our ability to fulfill the demands and expectations of our
customers, provide the customer care our customers want, expect, or
demand, secure the products, services, applications, content and
network infrastructure equipment we need, or which our customers or
potential customers want, expect or demand;
- the availability of additional spectrum, our ability to secure
additional spectrum, or secure it at acceptable prices, when we
need it;
- our ability to enforce or protect our intellectual property
rights;
- our capital structure, including our indebtedness amount, the
limitations imposed by the covenants in the documents governing our
indebtedness and the maintenance of our financial and disclosure
controls and procedures;
- our ability to attract and retain key members of management and
train personnel;
- our ability to retain and grow our indirect distribution
channels for our products and services;
- our reliance on third parties to provide distribution,
products, software content and services that are integral to or
used or sold by our business and the ability of our suppliers to
perform, develop and timely provide us with technological
developments, products and services we need to remain
competitive;
- governmental regulation affecting our services and changes in
government regulation, and the costs of compliance and our failure
to comply with such regulations; and
- other factors described or referenced from time to time in our
quarterly report on Form 10-Q, for the quarter ended March 31, 2013, to be filed on or before
May 10, 2013, as well as subsequent
quarterly reports on Form 10-Q, or current reports on Form 8-K, all
of which are on file with the SEC and may be obtained free of
charge through the SEC's website http://www.sec.gov, from the
Company's website at www.metropcs.com under the investor relations
tab, or from the Company by contacting the Investor Relations
department.
The forward-looking statements speak only as of the date made,
are based on current assumptions and expectations, and are subject
to the factors above, among other things, and involve risks,
uncertainties, events, circumstances and assumptions, many of which
are beyond our ability to foresee, control or predict. You should
not place undue reliance on these forward-looking statements. All
future written and oral forward looking statements attributable to
us or persons acting on our behalf are expressly qualified in their
entirety by our cautionary statements. MetroPCS Communications,
Inc. does not intend to, is not obligated to, and does not
undertake a duty to, update any forward-looking statement to
reflect the occurrence of events or circumstances after the date of
this release, except as required by law. The results for the first
quarter of 2013 may not be reflective of results for any subsequent
period. MetroPCS does not plan to update nor reaffirm
guidance except through formal public disclosure pursuant to
Regulation FD.
MetroPCS Communications, Inc. and
Subsidiaries
Condensed Consolidated Balance
Sheets
(in
thousands, except share and per share information)
(Unaudited)
|
|
|
|
|
|
|
|
March 31,
2013
|
|
December 31,
2012
|
CURRENT
ASSETS:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
2,701,281
|
|
$
|
2,368,302
|
Short-term investments
|
|
—
|
|
244,990
|
Restricted cash
|
|
3,475,417
|
|
—
|
Inventories
|
|
254,871
|
|
259,157
|
Accounts receivable (net of allowance for
uncollectible accounts of $331 and $476 at March 31, 2013 and
December 31, 2012, respectively)
|
|
87,810
|
|
98,653
|
Prepaid expenses
|
|
97,361
|
|
65,069
|
Deferred charges
|
|
82,233
|
|
78,181
|
Deferred tax assets
|
|
3,493
|
|
3,493
|
Other current assets
|
|
70,238
|
|
69,458
|
Total current assets
|
|
6,772,704
|
|
3,187,303
|
Property and equipment, net
|
|
4,177,500
|
|
4,292,061
|
Restricted cash and investments
|
|
4,929
|
|
4,929
|
Long-term investments
|
|
1,679
|
|
1,679
|
FCC licenses
|
|
2,564,495
|
|
2,562,407
|
Other assets
|
|
141,239
|
|
141,036
|
Total assets
|
|
$
|
13,662,546
|
|
$
|
10,189,415
|
CURRENT
LIABILITIES:
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
473,674
|
|
$
|
501,929
|
Current maturities of long-term debt
|
|
2,450,240
|
|
36,640
|
Deferred revenue
|
|
241,341
|
|
237,635
|
Other current liabilities
|
|
23,870
|
|
71,599
|
Total current liabilities
|
|
3,189,125
|
|
847,803
|
Long-term debt, net
|
|
5,807,170
|
|
4,724,112
|
Deferred tax liabilities
|
|
1,044,503
|
|
1,031,374
|
Deferred rents
|
|
139,291
|
|
136,456
|
Other long-term liabilities
|
|
90,516
|
|
90,763
|
Total liabilities
|
|
10,270,605
|
|
6,830,508
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
STOCKHOLDERS' EQUITY:
|
|
|
|
|
Preferred stock, par value $0.0001 per share,
100,000,000 shares authorized; no shares of preferred stock issued
and outstanding at March 31, 2013 and December 31,
2012
|
|
—
|
|
—
|
Common stock, par value $0.0001 per share,
1,000,000,000 shares authorized, 365,644,106 and 364,492,637 shares
issued and outstanding at March 31, 2013 and December 31,
2012, respectively
|
|
37
|
|
37
|
Additional paid-in capital
|
|
1,839,870
|
|
1,826,044
|
Retained earnings
|
|
1,572,986
|
|
1,553,590
|
Accumulated other comprehensive loss
|
|
(7,571)
|
|
(9,602)
|
Less treasury stock, at cost, 1,282,141 and 1,057,237
treasury shares at March 31, 2013 and December 31, 2012,
respectively
|
|
(13,381)
|
|
(11,162)
|
Total stockholders' equity
|
|
3,391,941
|
|
3,358,907
|
Total liabilities and stockholders' equity
|
|
$
|
13,662,546
|
|
$
|
10,189,415
|
MetroPCS Communications, Inc. and
Subsidiaries
Condensed Consolidated Statements of Income and
Comprehensive Income
(in
thousands, except share and per share information)
(Unaudited)
|
|
|
|
For the
Three Months Ended
March 31,
|
|
|
|
|
2013
|
|
2012
|
REVENUES:
|
|
|
|
|
Service revenues
|
|
$
|
1,101,031
|
|
$
|
1,158,779
|
Equipment revenues
|
|
186,030
|
|
117,811
|
Total revenues
|
|
1,287,061
|
|
1,276,590
|
OPERATING
EXPENSES:
|
|
|
|
|
Cost of service (excluding depreciation and
amortization expense of $149,569 and $132,223 shown separately
below)
|
|
372,978
|
|
388,927
|
Cost of equipment
|
|
437,969
|
|
458,864
|
Selling, general and administrative expenses
(excluding depreciation and amortization expense of $23,598 and
$20,596 shown separately below)
|
|
194,611
|
|
176,593
|
Depreciation and amortization
|
|
173,167
|
|
152,819
|
Loss on disposal of assets
|
|
508
|
|
1,120
|
Total operating expenses
|
|
1,179,233
|
|
1,178,323
|
Income
from operations
|
|
107,828
|
|
98,267
|
OTHER
EXPENSE (INCOME):
|
|
|
|
|
Interest expense
|
|
76,346
|
|
70,083
|
Interest income
|
|
(373)
|
|
(375)
|
Other (income) expense, net
|
|
(84)
|
|
(103)
|
Total other expense
|
|
75,889
|
|
69,605
|
Income
before provision for income taxes
|
|
31,939
|
|
28,662
|
Provision for income taxes
|
|
(12,543)
|
|
(7,658)
|
Net
income
|
|
$
|
19,396
|
|
$
|
21,004
|
Other
comprehensive income (loss):
|
|
|
|
|
Unrealized gains on available-for-sale securities,
net of tax of $4 and $9, respectively
|
|
6
|
|
17
|
Unrealized losses on cash flow hedging derivatives,
net of tax benefit of $71 and $1,572, respectively
|
|
(115)
|
|
(3,133)
|
Reclassification adjustment for gains on
available-for-sale securities included in net income, net of tax of
$53 and $12, respectively
|
|
(85)
|
|
(25)
|
Reclassification adjustment for losses on cash flow
hedging derivatives included in net income, net of tax benefit of
$1,378 and $1,448, respectively
|
|
2,225
|
|
2,887
|
Total other comprehensive income (loss)
|
|
2,031
|
|
(254)
|
Comprehensive income
|
|
$
|
21,427
|
|
$
|
20,750
|
Net income
per common share:
|
|
|
|
|
Basic
|
|
$
|
0.05
|
|
$
|
0.06
|
Diluted
|
|
$
|
0.05
|
|
$
|
0.06
|
Weighted
average shares:
|
|
|
|
|
Basic
|
|
364,999,137
|
|
362,718,613
|
Diluted
|
|
366,556,369
|
|
364,283,160
|
MetroPCS Communications, Inc. and
Subsidiaries
Condensed Consolidated Statements of Cash
Flows
(in
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
For the
Three Months Ended
March 31,
|
|
|
|
|
2013
|
|
2012
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
Net
income
|
|
$
|
19,396
|
|
$
|
21,004
|
Adjustments to reconcile net income to net cash
provided by operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
173,167
|
|
152,819
|
Recovery of uncollectible accounts
receivable
|
|
(111)
|
|
(107)
|
Deferred rent expense
|
|
2,930
|
|
4,792
|
Cost of abandoned cell sites
|
|
360
|
|
423
|
Stock-based compensation expense
|
|
9,573
|
|
10,156
|
Non-cash interest expense
|
|
2,195
|
|
1,831
|
Loss on disposal of assets
|
|
508
|
|
1,120
|
Gain on maturity or sale of investments
|
|
(138)
|
|
(37)
|
Accretion of asset retirement obligations
|
|
1,778
|
|
1,588
|
Deferred income taxes
|
|
11,505
|
|
14,357
|
Changes in
assets and liabilities:
|
|
|
|
|
Inventories
|
|
4,285
|
|
(12,510)
|
Accounts receivable, net
|
|
10,953
|
|
(2,844)
|
Prepaid expenses
|
|
(32,312)
|
|
(14,904)
|
Deferred charges
|
|
(4,052)
|
|
(29,808)
|
Other assets
|
|
11,171
|
|
10,423
|
Accounts payable and accrued expenses
|
|
15,155
|
|
(39,803)
|
Deferred revenue
|
|
3,706
|
|
15,950
|
Other liabilities
|
|
(6,618)
|
|
2,454
|
Net cash
provided by operating activities
|
|
223,451
|
|
136,904
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
Purchases of property and equipment
|
|
(154,608)
|
|
(144,016)
|
Change in prepaid purchases of property and
equipment
|
|
13,831
|
|
(7,352)
|
Proceeds from sale of and grants received for
property and equipment
|
|
3,323
|
|
477
|
Purchases of investments
|
|
—
|
|
(192,415)
|
Proceeds from maturity of investments
|
|
245,000
|
|
162,500
|
Change in restricted cash and investments
|
|
(3,475,417)
|
|
500
|
Acquisitions of FCC licenses and microwave clearing
costs
|
|
(2,066)
|
|
(2,584)
|
Net cash
used in investing activities
|
|
(3,369,937)
|
|
(182,890)
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
Change in book overdraft
|
|
11,660
|
|
(2,830)
|
Proceeds from debt issuance
|
|
3,500,000
|
|
—
|
Debt issuance costs
|
|
(25,821)
|
|
—
|
Repayment of debt
|
|
(6,347)
|
|
(6,347)
|
Payments on capital lease obligations
|
|
(2,752)
|
|
(1,558)
|
Purchase of treasury stock
|
|
(2,219)
|
|
(1,888)
|
Proceeds from exercise of stock options
|
|
4,944
|
|
1,565
|
Net cash
provided by (used in) financing activities
|
|
3,479,465
|
|
(11,058)
|
INCREASE (DECREASE) CASH AND CASH
EQUIVALENTS
|
|
332,979
|
|
(57,044)
|
CASH
AND CASH EQUIVALENTS, beginning of period
|
|
2,368,302
|
|
1,943,282
|
CASH
AND CASH EQUIVALENTS, end of period
|
|
$
|
2,701,281
|
|
$
|
1,886,238
|
Definition of Terms and Reconciliation of Non-GAAP Financial
Measures
The Company utilizes certain financial measures and key
performance indicators that are not calculated in accordance with
GAAP to assess our financial and operating performance. A non-GAAP
financial measure is defined as a numerical measure of a company's
financial performance that (i) excludes amounts, or is subject to
adjustments that have the effect of excluding amounts, that are
included in the comparable measure calculated and presented in
accordance with GAAP in the statement of income or statement of
cash flows, or (ii) includes amounts, or is subject to adjustments
that have the effect of including amounts, that are excluded from
the comparable measure so calculated and presented.
Average revenue per user, or ARPU, cost per gross addition, or
CPGA, cost per user, or CPU, and Adjusted EBITDA are non-GAAP
financial measures utilized by the Company's management to judge
the Company's ability to meet its liquidity requirements and to
evaluate its operating performance. Management believes that these
measures are important in understanding the performance of the
Company's operations from period to period, and although every
company in the wireless industry does not define each of these
measures in precisely the same way, management believes that these
measures (which are common in the wireless industry) facilitate key
liquidity and operating performance comparisons with other
companies in the wireless industry. The following tables reconcile
the Company's non-GAAP financial measures with the Company's
financial statements presented in accordance with GAAP.
ARPU - The Company utilizes ARPU to evaluate its per-customer
service revenue realization and to assist in forecasting future
service revenues. ARPU is calculated exclusive of pass through
charges that the Company collects from its customers and remits to
the appropriate government agencies.
Average number of customers for any measurement period is
determined by dividing (a) the sum of the average monthly
number of customers for the measurement period by (b) the
number of months in such period. Average monthly number of
customers for any month represents the sum of the number of
customers on the first day of the month and the last day of the
month divided by two. The Company believes investors use ARPU
primarily as a tool to track changes in its average revenue per
customer and to compare its per customer service revenues to those
of other wireless broadband mobile providers, although other
providers may calculate this measure differently. The following
table reconciles total revenues used in the calculation of ARPU to
service revenues, which the Company considers to be the most
directly comparable GAAP financial measure to ARPU.
|
|
Three
Months Ended March 31,
|
|
|
2013
|
|
2012
|
|
|
(in thousands, except average
number of customers and ARPU)
|
Calculation of Average Revenue Per User
(ARPU):
|
|
|
|
|
Service
revenues
|
|
$
|
1,101,031
|
|
$
|
1,158,779
|
Less: Pass
through charges
|
|
(8,439)
|
|
(16,504)
|
Net
service revenues
|
|
$
|
1,092,592
|
|
$
|
1,142,275
|
Divided
by: Average number of customers
|
|
8,891,298
|
|
9,388,465
|
ARPU
|
|
$
|
40.96
|
|
$
|
40.56
|
CPGA - The Company utilizes CPGA to assess the efficiency of its
distribution strategy, validate the initial capital invested in its
customers and determine the number of months to recover its
customer acquisition costs. This measure also allows management to
compare the Company's average acquisition costs per new customer to
those of other wireless broadband mobile providers, although other
providers may calculate this measure differently. Equipment
revenues related to new customers are deducted from selling
expenses in this calculation as they represent amounts paid by
customers at the time their service is activated that reduce the
Company's acquisition cost of those customers. Additionally,
equipment costs associated with existing customers, net of related
revenues, are excluded as this measure is intended to reflect only
the acquisition costs related to new customers. The Company
believes investors use CPGA primarily as a tool to track changes in
its average cost of acquiring new customers and to compare its per
customer acquisition costs to those of other wireless broadband
mobile providers, although other providers may calculate this
measure differently. The following table reconciles total
costs used in the calculation of CPGA to selling expenses, which
the Company considers to be the most directly comparable GAAP
financial measure to CPGA.
|
|
Three
Months Ended March 31,
|
|
|
2013
|
|
2012
|
|
|
(in thousands, except gross
customer additions and CPGA)
|
Calculation of Cost Per Gross Addition
(CPGA):
|
|
|
|
|
Selling
expenses
|
|
$
|
102,526
|
|
$
|
95,541
|
Less: Equipment revenues
|
|
(186,030)
|
|
(117,811)
|
Add: Equipment revenue not associated with new
customers
|
|
131,543
|
|
94,069
|
Add: Cost of equipment
|
|
437,969
|
|
458,864
|
Less: Equipment costs not associated with new
customers
|
|
(276,813)
|
|
(294,829)
|
Gross
addition expenses
|
|
$
|
209,195
|
|
$
|
235,834
|
Divided
by: Gross customer additions
|
|
885,893
|
|
1,001,636
|
CPGA
|
|
$
|
236.14
|
|
$
|
235.45
|
CPU - The Company utilizes CPU as a tool to evaluate the
non-selling cash expenses associated with ongoing business
operations on a per customer basis, to track changes in these
non-selling cash costs over time, and to help evaluate how changes
in the Company's business operations affect non-selling cash costs
per customer. In addition, CPU provides management with a
useful measure to compare its non-selling cash costs per customer
with those of other wireless broadband mobile providers. The
Company believes investors use CPU primarily as a tool to track
changes in the Company's non-selling cash costs over time and to
compare the Company's non-selling cash costs to those of other
wireless broadband mobile providers, although other providers may
calculate this measure differently. The following table
reconciles total costs used in the calculation of CPU to cost of
service, which the Company considers to be the most directly
comparable GAAP financial measure to CPU.
|
|
Three
Months Ended March 31,
|
|
|
2013
|
|
2012
|
|
|
(in thousands, except average
number of customers and CPU)
|
Calculation of Cost Per User (CPU):
|
|
|
|
|
Cost of
service
|
|
$
|
372,978
|
|
$
|
388,927
|
Add: General and administrative expense
|
|
92,085
|
|
81,052
|
Add: Net loss on equipment transactions unrelated to
initial customer acquisition
|
|
145,270
|
|
200,760
|
Less: Stock-based compensation expense included in
cost of service and general and administrative expense
|
|
(9,573)
|
|
(10,156)
|
Less: Pass through charges
|
|
(8,439)
|
|
(16,504)
|
Total
costs used in the calculation of CPU
|
|
$
|
592,321
|
|
$
|
644,079
|
Divided
by: Average number of customers
|
|
8,891,298
|
|
9,388,465
|
CPU
|
|
$
|
22.21
|
|
$
|
22.87
|
Adjusted EBITDA - The Company utilizes Adjusted EBITDA to
monitor the financial performance of its operations. This
measurement, together with GAAP measures such as revenue and income
from operations, assists management in its decision-making process
related to the operations of the Company's business. Adjusted
EBITDA has limitations as an analytical tool and should not be
considered in isolation or as a substitute for income from
operations, net income, or any other measure of financial
performance reported in accordance with GAAP. In addition,
other providers may calculate this measure differently.
The Company believes that analysts and investors use Adjusted
EBITDA as a supplemental measure to evaluate its overall operating
performance and that this metric facilitates the comparisons with
other wireless communications companies. The Company uses
Adjusted EBITDA internally as a metric to evaluate and compensate
its employees for their performance, and as a benchmark to evaluate
its operating performance in comparison to its competitors.
Management also uses Adjusted EBITDA to measure, from
period-to-period, the Company's ability to provide cash flows to
meet future debt services, capital expenditures and working capital
requirements and fund future growth.
The following tables illustrate the calculation of Adjusted
EBITDA and reconcile Adjusted EBITDA to net income and cash flows
from operating activities, which the Company considers to be the
most directly comparable GAAP financial measures to Adjusted
EBITDA.
|
|
Three
Months Ended March 31,
|
|
|
2013
|
|
2012
|
|
|
(in
thousands)
|
Calculation of Adjusted EBITDA:
|
|
|
|
|
Net
income
|
|
$
|
19,396
|
|
$
|
21,004
|
Adjustments:
|
|
|
|
|
Depreciation and amortization
|
|
173,167
|
|
152,819
|
Loss on disposal of assets
|
|
508
|
|
1,120
|
Stock-based compensation expense
|
|
9,573
|
|
10,156
|
Interest expense
|
|
76,346
|
|
70,083
|
Interest income
|
|
(373)
|
|
(375)
|
Other (income) expense, net
|
|
(84)
|
|
(103)
|
Provision for income taxes
|
|
12,543
|
|
7,658
|
Adjusted EBITDA
|
|
$
|
291,076
|
|
$
|
262,362
|
|
|
Three
Months Ended March 31,
|
|
|
2013
|
|
2012
|
|
|
(in
thousands)
|
Reconciliation of Net Cash Provided by Operating
Activities to Adjusted EBITDA:
|
|
|
|
|
Net cash
provided by operating activities
|
|
$
|
223,451
|
|
$
|
136,904
|
Adjustments:
|
|
|
|
|
Interest expense
|
|
76,346
|
|
70,083
|
Non-cash interest expense
|
|
(2,195)
|
|
(1,831)
|
Interest income
|
|
(373)
|
|
(375)
|
Other (income) expense, net
|
|
(84)
|
|
(103)
|
Recovery of uncollectible accounts
receivable
|
|
111
|
|
107
|
Deferred rent expense
|
|
(2,930)
|
|
(4,792)
|
Cost of abandoned cell sites
|
|
(360)
|
|
(423)
|
Gain on sale and maturity of investments
|
|
138
|
|
37
|
Accretion of asset retirement obligations
|
|
(1,778)
|
|
(1,588)
|
Provision for income taxes
|
|
12,543
|
|
7,658
|
Deferred income taxes
|
|
(11,505)
|
|
(14,357)
|
Changes in working capital
|
|
(2,288)
|
|
71,042
|
Adjusted EBITDA
|
|
$
|
291,076
|
|
$
|
262,362
|
(Logo:
http://photos.prnewswire.com/prnh/20121029/MM02011LOGO)
SOURCE MetroPCS Communications, Inc.