Press Release
 |
| MetroPCS Reports Third Quarter 2009 Results |
Click here for PDF version of this release
Third Quarter 2009 Highlights Include:
-
Quarterly consolidated total revenues of approximately $896
million, an increase of 30% over third quarter of 2008
-
Quarterly consolidated Adjusted EBITDA of $272 million, an increase
of 35% over third quarter of 2008 and the highest quarterly
consolidated Adjusted EBITDA in company history
-
Core Market Adjusted EBITDA of approximately $316 million, an
increase of approximately 34% over third quarter of 2008
-
Quarterly consolidated income from operations of $158 million, an
increase of 31% over third quarter of 2008
-
Quarterly consolidated net subscriber additions of 66 thousand
-
Announces initial vendor selection for 4G LTE network upgrade
-
Expanded area where MetroPCS Unlimited NationwideSM
service is available to more than 11,000 cities and towns in the
United States
DALLAS--(BUSINESS WIRE)--Nov. 5, 2009--
MetroPCS Communications, Inc. (NYSE:PCS), the nation’s leading provider
of unlimited, flat-rate wireless communications service, today announced
financial and operational results for the quarter ended September 30,
2009. MetroPCS reported quarterly growth in consolidated Adjusted EBITDA
of 35% over the third quarter 2008 and finished the third quarter with
over 6.3 million subscribers.
“This quarter we focused on managing costs; we delivered solid financial
results and positioned the company for future growth. On a consolidated
basis, we reported the highest consolidated quarterly Adjusted EBITDA in
company history. In a seasonally slow quarter, we reported net additions
that were below our expectations, due primarily to elevated churn and a
deceleration in gross additions. We believe this was the result of
continued U.S. macro-economic weakness, an increasingly competitive
environment, and upward adjustments we made to the price of certain
handsets,” said Roger D. Linquist, Chairman, President and Chief
Executive Officer of MetroPCS.
“During the quarter, we continued to buildout and expand our network and
increase distribution in the Northeast Markets. We recorded
approximately 121 thousand net subscriber additions for the Northeast
Markets during the third quarter. After enhancing our rate plans in
August, we recently introduced additional marketing initiatives intended
to address the evolving competitive marketplace.
“In September we announced our selection of our vendors for an initial
launch of 4G LTE services and handsets for our anticipated launch of
services in the second half of 2010, and also recently expanded the
coverage area where our customers can receive MetroPCS Unlimited
NationwideSM service,” Linquist concluded.
|
Key Consolidated Financial and
Operating Metrics
|
|
(in millions, except percentages, per share, per subscriber and
subscriber amounts)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
Nine Months Ended
|
|
|
September 30, 2009
|
|
September 30, 2008
|
|
September 30, 2009
|
|
September 30, 2008
|
|
Service revenues
|
$
|
812
|
|
|
$
|
611
|
|
|
$
|
2,306
|
|
|
$
|
1,771
|
|
|
Total revenues
|
$
|
896
|
|
|
$
|
687
|
|
|
$
|
2,551
|
|
|
$
|
2,028
|
|
|
Income from operations
|
$
|
158
|
|
|
$
|
121
|
|
|
$
|
405
|
|
|
$
|
368
|
|
|
Net income
|
$
|
74
|
|
|
$
|
45
|
|
|
$
|
144
|
|
|
$
|
135
|
|
|
Diluted net income per common share
|
$
|
0.21
|
|
|
$
|
0.13
|
|
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
Consolidated Adjusted EBITDA(1)
|
$
|
272
|
|
|
$
|
201
|
|
|
$
|
705
|
|
|
$
|
589
|
|
|
Consolidated Adjusted EBITDA as a percentage of service revenues
|
|
33.5
|
%
|
|
|
32.9
|
%
|
|
|
30.6
|
%
|
|
|
33.2
|
%
|
|
|
|
|
|
|
|
|
|
|
ARPU(1)
|
$
|
41.08
|
|
|
$
|
40.73
|
|
|
$
|
40.68
|
|
|
$
|
41.73
|
|
|
CPGA(1)
|
$
|
153.94
|
|
|
$
|
128.21
|
|
|
$
|
148.27
|
|
|
$
|
130.78
|
|
|
CPU(1)
|
$
|
17.27
|
|
|
$
|
18.18
|
|
|
$
|
16.93
|
|
|
$
|
18.41
|
|
|
Churn-Average Monthly Rate
|
|
5.8
|
%
|
|
|
4.8
|
%
|
|
|
5.5
|
%
|
|
|
4.5
|
%
|
|
|
|
|
|
|
|
|
|
|
Consolidated Subscribers
|
|
|
|
|
|
|
|
|
End of Period
|
|
6,322,269
|
|
|
|
4,847,314
|
|
|
|
6,322,269
|
|
|
|
4,847,314
|
|
|
Net Additions
|
|
66,157
|
|
|
|
249,265
|
|
|
|
955,436
|
|
|
|
884,528
|
|
|
Penetration of Covered POPs(2)
|
|
7.1
|
%
|
|
|
7.9
|
%
|
|
|
7.1
|
%
|
|
|
7.9
|
%
|
|
|
|
(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 increased approximately 28 million from
9/30/08 to 9/30/09.
|
Quarterly Consolidated Results
-
MetroPCS reported consolidated service revenues of $812 million for
the third quarter, an increase of 33% when compared to the prior year
third quarter.
-
Income from operations increased approximately $37 million, or 31%,
for the quarter ended September 30, 2009 as compared to the prior
year’s third quarter. This was primarily driven by the 30% growth in
subscribers over the last twelve months as well as continued cost
benefits due to the increasing scale of our business, partially offset
by costs associated with our unlimited international calling product
and an increase in expenses associated with the ramp up of operations
in the Northeast Markets.
-
Net income for the quarter increased $29 million, or 64%, compared to
third quarter 2008 and includes approximately $18 million related to
the reduction of a state unrecognized tax benefit associated with the
expiration of a statute of limitations.
-
Consolidated Adjusted EBITDA of $272 million increased by $71 million,
or 35%, when compared to the same period in the previous year.
-
Average revenue per user (ARPU) of $41.08 for the quarter represents
an increase of $0.35 when compared to the third quarter of 2008 and an
increase of $0.56 when compared to the second quarter of 2009. This
increase was primarily driven by favorable rate plan sales mix and our
unlimited international calling plan launched in June 2009.
-
The Company’s cost per gross addition (CPGA) of $153.94 for the
quarter represents an increase of $25.73 when compared to the prior
year’s third quarter and was primarily driven by the Northeast Markets
segment related to the launches of service in the New York and Boston
metropolitan areas in early 2009, coupled with increased promotional
activities.
-
Cost per user (CPU) decreased to $17.27 in the third quarter, or 5%,
when compared to the third quarter of 2008. The decrease in CPU is
primarily due to the Company’s continued scaling of the business,
partially offset by costs associated with our unlimited international
calling product as well as expenses related to the ramp up of
operations in the Northeast Markets.
-
Churn increased 100 basis points from 4.8% to 5.8%, when compared to
the third quarter of 2008. The increase in churn was primarily related
to incremental gross additions of 1.5 million customers during the
nine months ended June 30, 2009, as compared to the same period in
2008, coupled with churn from increased competition.
Effective January 1, 2009, the Company implemented a change to the
composition of its reportable segments under SFAS No. 131 “Disclosure
About Segments of an Enterprise and Related Information,”
(Accounting Standards Codification 280 “Segment Reporting”).
Under this change, the Company now aggregates its thirteen operating
segments as follows: the Core Markets include the Atlanta, Dallas/Ft.
Worth, Detroit, Las Vegas, Los Angeles, Miami, Orlando/Jacksonville,
Sacramento, San Francisco, and Tampa/Sarasota metropolitan areas and the
Northeast Markets include the Boston, New York and Philadelphia
metropolitan areas. On June 9, 2009, the Company filed a current report
on Form 8-K which reflects the retrospective adjustment of the
historical quarterly performance measures presented below.
|
Core Markets Segment Results
|
|
(in millions, except percentages and subscriber amounts)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
Nine Months Ended
|
|
|
September 30, 2009
|
|
September 30, 2008
|
|
September 30, 2009
|
|
September 30, 2008
|
|
Service revenues
|
$
|
740
|
|
|
$
|
608
|
|
|
$
|
2,162
|
|
|
$
|
1,768
|
|
|
Total revenues
|
$
|
809
|
|
|
$
|
682
|
|
|
$
|
2,373
|
|
|
$
|
2,023
|
|
|
Income from operations
|
$
|
238
|
|
|
$
|
165
|
|
|
$
|
648
|
|
|
$
|
464
|
|
|
Adjusted EBITDA
|
$
|
316
|
|
|
$
|
236
|
|
|
$
|
878
|
|
|
$
|
661
|
|
|
Adjusted EBITDA as a percentage of service revenues
|
|
42.7
|
%
|
|
|
38.9
|
%
|
|
|
40.6
|
%
|
|
|
37.4
|
%
|
|
|
|
|
|
|
|
|
|
|
Subscribers
|
|
|
|
|
|
|
|
|
End of Period
|
|
5,655,785
|
|
|
|
4,802,692
|
|
|
|
5,655,785
|
|
|
|
4,802,692
|
|
|
Net Additions
|
|
(54,441
|
)
|
|
|
204,643
|
|
|
|
393,103
|
|
|
|
839,906
|
|
|
Penetration of Covered POPs
|
|
8.9
|
%
|
|
|
8.4
|
%
|
|
|
8.9
|
%
|
|
|
8.4
|
%
|
Core Markets Quarterly Results
-
The Core Markets ended the quarter with approximately 5.7 million
subscribers and an 8.9% penetration rate, representing a 54 thousand
decrease in net subscriber additions in the third quarter and an
increase of 853 thousand net subscriber additions since September 30,
2008.
-
The Core Markets generated an additional $132 million in service
revenues for the quarter ended September 30, 2009 over the third
quarter of 2008.
-
For the third quarter 2009, income from operations increased $73
million, or 44%, as compared to the third quarter of 2008.
-
The Core Markets generated third quarter 2009 Adjusted EBITDA of
approximately $316 million versus $236 million for the same period a
year ago, representing an increase of approximately 34%. Core Market
Adjusted EBITDA margins improved from 38.9% in the third quarter of
2008 to 42.7% in the third quarter of 2009.
|
Northeast Markets Segment Results
|
|
(in millions, except percentages and subscriber amounts)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
Nine Months Ended
|
|
|
September 30, 2009
|
|
September 30, 2008
|
|
September 30, 2009
|
|
September 30, 2008
|
|
Service revenues
|
$
|
72
|
|
|
$
|
3
|
|
|
$
|
144
|
|
|
$
|
3
|
|
|
Total revenues
|
$
|
87
|
|
|
$
|
5
|
|
|
$
|
178
|
|
|
$
|
5
|
|
|
Loss from operations
|
$
|
(71
|
)
|
|
$
|
(40
|
)
|
|
$
|
(238
|
)
|
|
$
|
(82
|
)
|
|
Adjusted EBITDA (Deficit)
|
$
|
(44
|
)
|
|
$
|
(35
|
)
|
|
$
|
(173
|
)
|
|
$
|
(72
|
)
|
|
|
|
|
|
|
|
|
|
|
Subscribers
|
|
|
|
|
|
|
|
|
End of Period
|
|
666,484
|
|
|
|
44,622
|
|
|
|
666,484
|
|
|
|
44,622
|
|
|
Net Additions
|
|
120,598
|
|
|
|
44,622
|
|
|
|
562,333
|
|
|
|
44,622
|
|
|
Penetration of Covered POPs
|
|
2.6
|
%
|
|
|
1.1
|
%
|
|
|
2.6
|
%
|
|
|
1.1
|
%
|
Northeast Markets Quarterly Results
-
The Northeast Markets ended the third quarter with approximately 666
thousand subscribers and a 2.6% penetration rate, representing
approximately 121 thousand net subscriber additions in the third
quarter and an increase of approximately 622 thousand net subscriber
additions since September 30, 2008.
-
The Northeast Markets generated an additional $69 million in service
revenues for the quarter ended September 30, 2009 over the third
quarter of 2008.
-
For the third quarter of 2009, loss from operations increased $31
million to $71 million as compared to the third quarter of 2008.
-
The Northeast Markets generated a third quarter 2009 Adjusted EBITDA
deficit of approximately $44 million versus an Adjusted EBITDA deficit
of $35 million for the same quarter in 2008.
Due to, among other things, MetroPCS’ view that the U.S. economy will
continue to experience weakness through at least the end of the year and
increased competition in the wireless market, MetroPCS, as described
below, will be affirming in part and revising in part its Annual
Guidance for 2009 originally provided by the Company on November 5,
2008. Except as provided below, MetroPCS does not provide or reaffirm
any operational or financial guidance for fiscal year 2009. In addition,
due to the uncertainty in the economic and competitive environment and
pending the development of MetroPCS’ current and planned marketing and
sales initiatives, MetroPCS at this time is not providing financial
guidance for fiscal year 2010.
Operational and Financial Guidance for
2009
For the year ending December 31, 2009, MetroPCS today reaffirms the
following guidance the Company originally provided on November 5, 2008.
MetroPCS currently expects to incur capital expenditures in the range of
$0.7 billion to $0.9 billion on a consolidated basis for the year ending
December 31, 2009. MetroPCS currently expects to reach unlevered free
cash flow positive on a consolidated basis in late 2009.
Updated Operational and Financial
Guidance for 2009
MetroPCS currently expects net subscriber additions in the range of 1.0
million to 1.2 million on a consolidated basis for the year ending
December 31, 2009.
The Company currently expects Consolidated Adjusted EBITDA to be in the
range of $850 million to $950 million for the year ending December 31,
2009.
MetroPCS Conference Call Information
MetroPCS Communications, Inc. will host a conference call to discuss its
Third Quarter 2009 Earnings Results at 9:00 a.m. (ET) on Thursday,
November 5, 2009.
|
Date:
|
|
Thursday, November 5, 2009
|
|
Time:
|
|
9:00 a.m. (ET)
|
|
Call-in Numbers:
|
|
Toll free: 888-464-7607
|
|
International:
|
|
706-634-9318
|
|
Participant Passcode:
|
|
31919942
|
Please plan on accessing the conference call ten minutes prior to the
scheduled start time.
The conference call will be broadcast live via the Company’s Investor
Relations website at investor.metropcs.com.
A replay of the webcast will be available on the website beginning at
approximately 12:30 p.m. (ET) on November 5, 2009.
A replay of the conference call will be available for one week starting
shortly after the call concludes and can be accessed by dialing
800-642-1687 (toll free) or 706-645-9291 (International). The passcode
required to listen to the replay is 31919942.
To automatically receive MetroPCS financial news by e-mail, please visit
the Investor Relations portion of the MetroPCS website, investor.metropcs.com,
and subscribe to E-mail Alerts.
About MetroPCS Communications, Inc.
Dallas-based MetroPCS Communications, Inc. (NYSE:PCS) is a provider of
unlimited wireless communications service for a flat-rate with no signed
contract. MetroPCS is the fifth largest facilities-based carrier in the
United States and has access to licenses covering a population of
approximately 143 million people in the largest metropolitan areas in
the United States, including New York City, Los Angeles, San Francisco,
Dallas, Philadelphia, Atlanta, Jacksonville, Detroit, Boston, Miami, Las
Vegas, Orlando, Tampa and Sacramento. As of September 30, 2009, MetroPCS
had over 6.3 million subscribers. For more information please visit www.metropcs.com.
Forward-Looking Statements
This news 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 news release that are not statements of historical fact,
including statements about our beliefs and expectations, are
forward-looking statements and should be evaluated as such.
Forward-looking statements include information concerning possible or
assumed future results of operations, including 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,”
“targets,” “views,” “projects,” “should,” “would,” “could,” “may,”
“will,” “forecast,” and other similar expressions.
These forward-looking statements or projections are based on reasonable
assumptions at the time they are made, including our current
expectations, plans and assumptions that have been made in light of our
experience in the industry, as well as our perceptions of historical
trends, current conditions, expected future developments and other
factors we believe are appropriate under the circumstances.
Forward-looking statements or projections 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 and projections. Factors that may materially
affect such forward-looking statements and projections include:
• the highly competitive nature of our industry;
• current and planned marketing and sales initiatives;
• the rapid technological changes in our industry;
• the current economic slow down or recession continuing in the United
States;
• the state of the capital markets and the United States economy;
• our exposure to counterparty risk in our financial agreements;
• our ability to maintain adequate customer care and manage our churn
rate;
• our ability to achieve planned growth rates;
• our ability to manage our rapid growth, train additional personnel and
improve our financial and disclosure controls and procedures;
• our ability to secure the necessary spectrum and network
infrastructure equipment;
• our ability to maintain and upgrade our networks and business systems;
• our ability to adequately enforce or protect our intellectual property
rights and defend against suits filed by others;
• governmental regulation of our services, and the costs of compliance
and our failure to comply with such regulations;
• our capital structure, including our indebtedness amounts;
• changes in consumer preferences or demand for our products;
• our inability to attract and retain key members of management;
• the performance of our suppliers and other third parties on whom we
rely; and
• other factors described or referenced from time to time in our filings
with the Securities and Exchange Commission.
The forward-looking statements and projections speak only as to the date
made, are based on current expectations, and are subject to and involve
risks, uncertainties and assumptions, many of which are beyond our
ability to control or ability to predict. You should not place undue
reliance on these forward-looking statements and projections, which are
based on current expectations and speak only as of the date of this
release. MetroPCS Communications, Inc. is not obligated to, and does not
undertake a duty to, update any forward-looking statement or projection
to reflect events after the date of this release, except as required by
law. The results for the third quarter of 2009 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)
|
|
|
|
|
|
|
|
September 30,
2009
|
|
December 31,
2008
|
|
CURRENT ASSETS:
|
|
|
|
|
Cash and cash equivalents
|
$
|
955,578
|
|
|
$
|
697,948
|
|
|
Short-term investments
|
|
224,928
|
|
|
|
3
|
|
|
Inventories, net
|
|
88,124
|
|
|
|
155,955
|
|
|
Accounts receivable (net of allowance for uncollectible accounts of
$1,883 and $4,106 at September 30, 2009 and December 31, 2008,
respectively)
|
|
47,780
|
|
|
|
34,666
|
|
|
Prepaid charges
|
|
88,792
|
|
|
|
56,347
|
|
|
Deferred charges
|
|
38,595
|
|
|
|
49,716
|
|
|
Deferred tax assets
|
|
1,832
|
|
|
|
1,832
|
|
|
Other current assets
|
|
23,642
|
|
|
|
47,417
|
|
|
Total current assets
|
|
1,469,271
|
|
|
|
1,043,884
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
3,097,625
|
|
|
|
2,847,751
|
|
|
Restricted cash and investments
|
|
13,437
|
|
|
|
4,575
|
|
|
Long-term investments
|
|
3,846
|
|
|
|
5,986
|
|
|
FCC licenses
|
|
2,451,544
|
|
|
|
2,406,596
|
|
|
Microwave relocation costs
|
|
19,282
|
|
|
|
16,478
|
|
|
Other assets
|
|
107,884
|
|
|
|
96,878
|
|
|
Total assets
|
$
|
7,162,889
|
|
|
$
|
6,422,148
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
Accounts payable and accrued expenses
|
$
|
483,436
|
|
|
$
|
568,432
|
|
|
Current maturities of long-term debt
|
|
18,174
|
|
|
|
17,009
|
|
|
Deferred revenue
|
|
164,313
|
|
|
|
151,779
|
|
|
Other current liabilities
|
|
5,371
|
|
|
|
5,136
|
|
|
Total current liabilities
|
|
671,294
|
|
|
|
742,356
|
|
|
|
|
|
|
|
Long-term debt, net
|
|
3,590,688
|
|
|
|
3,057,983
|
|
|
Deferred tax liabilities
|
|
481,732
|
|
|
|
389,509
|
|
|
Deferred rents
|
|
74,443
|
|
|
|
56,425
|
|
|
Redeemable ownership interest
|
|
7,457
|
|
|
|
6,290
|
|
|
Other long-term liabilities
|
|
103,644
|
|
|
|
135,262
|
|
|
Total liabilities
|
|
4,929,258
|
|
|
|
4,387,825
|
|
|
|
|
|
|
|
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
September 30, 2009 and December 31, 2008
|
|
—
|
|
|
|
—
|
|
|
Common Stock, par value $0.0001 per share, 1,000,000,000 shares
authorized, 352,254,300 and 350,918,272 shares issued and
outstanding at September 30, 2009 and December 31, 2008, respectively
|
|
35
|
|
|
|
35
|
|
|
Additional paid-in capital
|
|
1,622,483
|
|
|
|
1,578,972
|
|
|
Retained earnings
|
|
631,568
|
|
|
|
487,849
|
|
|
Accumulated other comprehensive loss
|
|
(20,455
|
)
|
|
|
(32,533
|
)
|
|
Total stockholders’ equity
|
|
2,233,631
|
|
|
|
2,034,323
|
|
|
Total liabilities and stockholders’ equity
|
$
|
7,162,889
|
|
|
$
|
6,422,148
|
|
|
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
September 30,
|
|
For the nine months ended
September 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
REVENUES:
|
|
|
|
|
|
|
|
|
Service revenues
|
$
|
812,340
|
|
|
$
|
610,691
|
|
|
$
|
2,305,888
|
|
|
$
|
1,771,222
|
|
|
Equipment revenues
|
|
83,253
|
|
|
|
76,030
|
|
|
|
244,646
|
|
|
|
256,660
|
|
|
Total revenues
|
|
895,593
|
|
|
|
686,721
|
|
|
|
2,550,534
|
|
|
|
2,027,882
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
Cost of service (excluding depreciation and amortization expense of
$88,232, $58,484, $240,803 and $160,202, shown separately below)
|
|
298,288
|
|
|
|
219,423
|
|
|
|
812,596
|
|
|
|
614,036
|
|
|
Cost of equipment
|
|
199,092
|
|
|
|
160,538
|
|
|
|
651,511
|
|
|
|
520,783
|
|
|
Selling, general and administrative expenses (excluding depreciation
and amortization expense of $10,745, $9,147, $31,294 and $25,617,
shown separately below)
|
|
138,460
|
|
|
|
116,654
|
|
|
|
417,191
|
|
|
|
334,448
|
|
|
Depreciation and amortization
|
|
98,977
|
|
|
|
67,631
|
|
|
|
272,097
|
|
|
|
185,819
|
|
|
Loss (gain) on disposal of assets
|
|
2,569
|
|
|
|
1,822
|
|
|
|
(8,328
|
)
|
|
|
4,471
|
|
|
Total operating expenses
|
|
737,386
|
|
|
|
566,068
|
|
|
|
2,145,067
|
|
|
|
1,659,557
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
158,207
|
|
|
|
120,653
|
|
|
|
405,467
|
|
|
|
368,325
|
|
|
|
|
|
|
|
|
|
|
|
OTHER EXPENSE (INCOME):
|
|
|
|
|
|
|
|
|
Interest expense
|
|
70,391
|
|
|
|
42,950
|
|
|
|
199,358
|
|
|
|
136,032
|
|
|
Accretion of put option in majority-owned subsidiary
|
|
395
|
|
|
|
317
|
|
|
|
1,168
|
|
|
|
937
|
|
|
Interest and other income
|
|
(853
|
)
|
|
|
(5,164
|
)
|
|
|
(1,881
|
)
|
|
|
(20,418
|
)
|
|
Impairment loss on investment securities
|
|
374
|
|
|
|
2,956
|
|
|
|
1,827
|
|
|
|
20,037
|
|
|
Total other expense
|
|
70,307
|
|
|
|
41,059
|
|
|
|
200,472
|
|
|
|
136,588
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
87,900
|
|
|
|
79,594
|
|
|
|
204,995
|
|
|
|
231,737
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
(14,350
|
)
|
|
|
(34,714
|
)
|
|
|
(61,276
|
)
|
|
|
(96,873
|
)
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
73,550
|
|
|
$
|
44,880
|
|
|
$
|
143,719
|
|
|
$
|
134,864
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
Unrealized gains on available-for-sale securities, net of tax
|
|
776
|
|
|
|
—
|
|
|
|
665
|
|
|
|
798
|
|
|
Unrealized losses on cash flow hedging derivatives, net of tax
|
|
(8,570
|
)
|
|
|
(3,202
|
)
|
|
|
(12,197
|
)
|
|
|
(7,863
|
)
|
|
Reclassification adjustment for losses on cash flow hedging
derivatives included in net income, net of tax
|
|
8,792
|
|
|
|
3,570
|
|
|
|
23,610
|
|
|
|
8,271
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
$
|
74,548
|
|
|
$
|
45,248
|
|
|
$
|
155,797
|
|
|
$
|
136,070
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.21
|
|
|
$
|
0.13
|
|
|
$
|
0.41
|
|
|
$
|
0.39
|
|
|
Diluted
|
$
|
0.21
|
|
|
$
|
0.13
|
|
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
Basic
|
|
352,182,656
|
|
|
|
349,983,692
|
|
|
|
351,732,660
|
|
|
|
349,069,936
|
|
|
Diluted
|
|
355,359,436
|
|
|
|
355,883,935
|
|
|
|
356,511,560
|
|
|
|
355,573,339
|
|
|
MetroPCS Communications, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(in thousands)
|
|
(Unaudited)
|
|
|
|
|
|
For the nine months ended
September 30,
|
|
|
2009
|
|
2008
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
Net income
|
$
|
143,719
|
|
|
$
|
134,864
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
272,097
|
|
|
|
185,819
|
|
|
Provision for uncollectible accounts receivable
|
|
191
|
|
|
|
14
|
|
|
Deferred rent expense
|
|
17,765
|
|
|
|
14,268
|
|
|
Cost of abandoned cell sites
|
|
6,148
|
|
|
|
3,603
|
|
|
Stock-based compensation expense
|
|
35,767
|
|
|
|
30,254
|
|
|
Non-cash interest expense
|
|
8,176
|
|
|
|
1,875
|
|
|
(Gain) loss on disposal of assets
|
|
(8,328
|
)
|
|
|
4,471
|
|
|
Gain on sale of investments
|
|
(272
|
)
|
|
|
—
|
|
|
Impairment loss on investment securities
|
|
1,827
|
|
|
|
20,037
|
|
|
Accretion of asset retirement obligations
|
|
3,716
|
|
|
|
2,244
|
|
|
Accretion of put option in majority-owned subsidiary
|
|
1,168
|
|
|
|
937
|
|
|
Deferred income taxes
|
|
85,070
|
|
|
|
93,484
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
Inventories
|
|
67,831
|
|
|
|
26,644
|
|
|
Accounts receivable, net
|
|
(13,305
|
)
|
|
|
(7,511
|
)
|
|
Prepaid charges
|
|
(22,123
|
)
|
|
|
(17,854
|
)
|
|
Deferred charges
|
|
11,121
|
|
|
|
(3,702
|
)
|
|
Other assets
|
|
9,565
|
|
|
|
(298
|
)
|
|
Accounts payable and accrued expenses
|
|
171,442
|
|
|
|
21,381
|
|
|
Deferred revenue
|
|
12,438
|
|
|
|
16,069
|
|
|
Other liabilities
|
|
(24,599
|
)
|
|
|
1,308
|
|
|
Net cash provided by operating activities
|
|
779,414
|
|
|
|
527,907
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
Purchases of property and equipment
|
|
(636,522
|
)
|
|
|
(660,771
|
)
|
|
Change in prepaid purchases of property and equipment
|
|
(10,211
|
)
|
|
|
10,526
|
|
|
Proceeds from sale of property and equipment
|
|
4,836
|
|
|
|
502
|
|
|
Purchase of investments
|
|
(374,227
|
)
|
|
|
—
|
|
|
Proceeds from sale of investments
|
|
150,000
|
|
|
|
37
|
|
|
Change in restricted cash and investments
|
|
(13,112
|
)
|
|
|
—
|
|
|
Purchases of and deposits for FCC licenses
|
|
(15,517
|
)
|
|
|
(314,567
|
)
|
|
Proceeds from exchange of FCC licenses
|
|
949
|
|
|
|
—
|
|
|
Cash used in business acquisitions
|
|
—
|
|
|
|
(25,163
|
)
|
|
Microwave relocation costs
|
|
(1,050
|
)
|
|
|
(1,798
|
)
|
|
Net cash used in investing activities
|
|
(894,854
|
)
|
|
|
(991,234
|
)
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
Change in book overdraft
|
|
(100,368
|
)
|
|
|
15,809
|
|
|
Proceeds from 9¼% Senior Notes
|
|
492,250
|
|
|
|
—
|
|
|
Debt issuance costs
|
|
(11,925
|
)
|
|
|
—
|
|
|
Repayment of debt
|
|
(12,000
|
)
|
|
|
(12,000
|
)
|
|
Payments on capital lease obligations
|
|
(2,680
|
)
|
|
|
—
|
|
|
Proceeds from exercise of stock options
|
|
7,793
|
|
|
|
9,702
|
|
|
Net cash provided by financing activities
|
|
373,070
|
|
|
|
13,511
|
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
257,630
|
|
|
|
(449,816
|
)
|
|
CASH AND CASH EQUIVALENTS, beginning of period
|
|
697,948
|
|
|
|
1,470,208
|
|
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
955,578
|
|
|
$
|
1,020,392
|
|
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, and
cost per user, or CPU, 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. Effective December 31, 2008, we revised our
definition of ARPU to include activation revenues. Activation revenues
are related to the reactivation of accounts that have previously
disconnected and we believe that these revenues are more appropriate
presented as a component of ARPU rather than a reduction to CPGA. Prior
year measures have been restated to reflect this revision. The following
tables reconcile non-GAAP financial measures with the Company’s
financial statements presented in accordance with GAAP.
ARPU — The Company utilizes ARPU to evaluate 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. ARPU for the three and nine months ended
September 30, 2009 includes approximately $12.5 million and $37.2
million, respectively, that would have been recognized as service
revenues but were classified as equipment revenues because the
consideration received from customers was less than the fair value of
the promotionally priced handsets. The following table shows the
calculation of ARPU for the periods indicated.
|
|
Three Months
Ended September 30,
|
|
Nine Months
Ended September 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
(in thousands, except average number
of customers and ARPU)
|
|
Calculation of Average Revenue Per User (ARPU):
|
|
|
|
|
|
|
|
|
Service revenues
|
$
|
812,340
|
|
|
$
|
610,691
|
|
|
$
|
2,305,888
|
|
|
$
|
1,771,222
|
|
|
Add:
|
|
|
|
|
|
|
|
|
Impact to service revenues of promotional activity
|
|
12,481
|
|
|
|
—
|
|
|
|
37,209
|
|
|
|
—
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Pass through charges
|
|
(48,030
|
)
|
|
|
(31,445
|
)
|
|
|
(125,314
|
)
|
|
|
(88,582
|
)
|
|
Net service revenues
|
$
|
776,791
|
|
|
$
|
579,246
|
|
|
$
|
2,217,783
|
|
|
$
|
1,682,640
|
|
|
Divided by: Average number of customers
|
|
6,303,075
|
|
|
|
4,741,043
|
|
|
|
6,058,007
|
|
|
|
4,480,606
|
|
|
ARPU
|
$
|
41.08
|
|
|
$
|
40.73
|
|
|
$
|
40.68
|
|
|
$
|
41.73
|
|
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 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 PCS providers. Equipment revenues related to new
customers adjusted for impact to service revenues of promotional
activity 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 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 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 September 30,
|
|
Nine Months
Ended September 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
(in thousands, except gross customer
additions and CPGA)
|
|
Calculation of Cost Per Gross Addition (CPGA):
|
|
|
|
|
|
|
|
|
Selling expenses
|
$
|
72,968
|
|
|
$
|
58,916
|
|
|
$
|
222,146
|
|
|
$
|
158,743
|
|
|
Less: Equipment revenues
|
|
(83,253
|
)
|
|
|
(76,030
|
)
|
|
|
(244,646
|
)
|
|
|
(256,660
|
)
|
|
Add: Impact to service revenues of promotional activity
|
|
12,481
|
|
|
|
—
|
|
|
|
37,209
|
|
|
|
—
|
|
|
Add: Equipment revenue not associated with new customers
|
|
38,742
|
|
|
|
33,295
|
|
|
|
121,786
|
|
|
|
116,711
|
|
|
Add: Cost of equipment
|
|
199,092
|
|
|
|
160,538
|
|
|
|
651,511
|
|
|
|
520,783
|
|
|
Less: Equipment costs not associated with new customers
|
|
(62,041
|
)
|
|
|
(56,891
|
)
|
|
|
(198,523
|
)
|
|
|
(188,096
|
)
|
|
Gross addition expenses
|
$
|
177,989
|
|
|
$
|
119,828
|
|
|
$
|
589,483
|
|
|
$
|
351,481
|
|
|
Divided by: Gross customer additions
|
|
1,156,242
|
|
|
|
934,607
|
|
|
|
3,975,625
|
|
|
|
2,687,513
|
|
|
CPGA
|
$
|
153.94
|
|
|
$
|
128.21
|
|
|
$
|
148.27
|
|
|
$
|
130.78
|
|
CPU — CPU is cost of service and general and administrative costs
(excluding applicable non-cash stock-based compensation expense included
in cost of service and general and administrative expense) plus net loss
on equipment transactions unrelated to initial customer acquisition
exclusive of pass through charges, divided by the sum of the average
monthly number of customers during such period. CPU does not include any
depreciation and amortization expense. Management uses 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 our non-selling cash costs per customer with those of other
wireless providers. We believe investors use CPU primarily as a tool to
track changes in our non-selling cash costs over time and to compare our
non-selling cash costs to those of other wireless providers. Other
wireless carriers may calculate this measure differently. The following
table reconciles total costs used in the calculation of CPU to cost of
service, which we consider to be the most directly comparable GAAP
financial measure to CPU.
|
|
Three Months
Ended September 30,
|
|
Nine Months
Ended September 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
(in thousands, except average number
of customers and CPU)
|
|
Calculation of Cost Per User (CPU):
|
|
|
|
|
|
|
|
|
Cost of service
|
$
|
298,288
|
|
|
$
|
219,423
|
|
|
$
|
812,596
|
|
|
$
|
614,036
|
|
|
Add: General and administrative expense
|
|
65,492
|
|
|
|
57,738
|
|
|
|
195,045
|
|
|
|
175,705
|
|
|
Add: Net loss on equipment transactions unrelated to initial
customer acquisition
|
|
23,299
|
|
|
|
23,596
|
|
|
|
76,737
|
|
|
|
71,385
|
|
|
Less: Stock-based compensation expense included in cost of service
and general and administrative expense
|
|
(12,426
|
)
|
|
|
(10,782
|
)
|
|
|
(35,767
|
)
|
|
|
(30,254
|
)
|
|
Less: Pass through charges
|
|
(48,030
|
)
|
|
|
(31,445
|
)
|
|
|
(125,314
|
)
|
|
|
(88,582
|
)
|
|
Total costs used in the calculation of CPU
|
$
|
326,623
|
|
|
$
|
258,530
|
|
|
$
|
923,297
|
|
|
$
|
742,290
|
|
|
Divided by: Average number of customers
|
|
6,303,075
|
|
|
|
4,741,043
|
|
|
|
6,058,007
|
|
|
|
4,480,606
|
|
|
CPU
|
$
|
17.27
|
|
|
$
|
18.18
|
|
|
$
|
16.93
|
|
|
$
|
18.41
|
|
The Company’s senior secured credit facility calculates consolidated
Adjusted EBITDA as: consolidated net income plus depreciation and
amortization; gain (loss) on disposal of assets; non-cash expenses; gain
(loss) on extinguishment of debt; provision for income taxes; interest
expense; and certain expenses of MetroPCS minus interest and
other income and non-cash items increasing consolidated net income. The
Company considers Adjusted EBITDA, as defined above, to be an important
indicator to investors because it provides information related to the
Company’s ability to provide cash flows to meet future debt service,
capital expenditures and working capital requirements and fund future
growth. The Company presents Adjusted EBITDA because covenants in its
senior secured credit facility contain ratios based on this measure. If
the Company’s Adjusted EBITDA were to decline below certain levels,
covenants in the Company’s senior secured credit facility that are based
on Adjusted EBITDA, including the maximum senior secured leverage ratio
covenant, may be violated and could cause, among other things, an
inability to incur further indebtedness and in certain circumstances a
default or mandatory prepayment under the Company’s senior secured
credit facility. The Company’s maximum senior secured leverage ratio is
required to be less than 4.5 to 1.0 based on Adjusted EBITDA plus the
impact of certain new markets. The lenders under the senior secured
credit facility use the senior secured leverage ratio to measure the
Company’s ability to meet its obligations on its senior secured debt by
comparing the total amount of such debt to its Adjusted EBITDA, which
the Company’s lenders use to estimate its cash flow from operations. The
senior secured leverage ratio is calculated as the ratio of senior
secured indebtedness to Adjusted EBITDA, as defined by the senior
secured credit facility. Adjusted EBITDA is not a measure calculated in
accordance with GAAP, and should not be considered a substitute for,
operating income (loss), net income (loss), or any other measure of
financial performance reported in accordance with GAAP. In addition,
Adjusted EBITDA should not be construed as an alternative to, or more
meaningful than cash flows from operating activities, as determined in
accordance with GAAP.
The following table shows the calculation of our consolidated Adjusted
EBITDA, as defined in the Company’s senior secured credit facility, for
the three and nine months ended September 30, 2009 and 2008.
|
|
Three Months
Ended September 30,
|
|
Nine Months
Ended September 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
(in thousands)
|
|
Calculation of Consolidated Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
Net income
|
$
|
73,550
|
|
|
$
|
44,880
|
|
|
$
|
143,719
|
|
|
$
|
134,864
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
98,977
|
|
|
|
67,631
|
|
|
|
272,097
|
|
|
|
185,819
|
|
|
Loss (gain) on disposal of assets
|
|
2,569
|
|
|
|
1,822
|
|
|
|
(8,328
|
)
|
|
|
4,471
|
|
|
Stock-based compensation expense (1)
|
|
12,426
|
|
|
|
10,782
|
|
|
|
35,767
|
|
|
|
30,254
|
|
|
Interest expense
|
|
70,391
|
|
|
|
42,950
|
|
|
|
199,358
|
|
|
|
136,032
|
|
|
Accretion of put option in majority-owned subsidiary (1)
|
|
395
|
|
|
|
317
|
|
|
|
1,168
|
|
|
|
937
|
|
|
Interest and other income
|
|
(853
|
)
|
|
|
(5,164
|
)
|
|
|
(1,881
|
)
|
|
|
(20,418
|
)
|
|
Impairment loss on investment securities
|
|
374
|
|
|
|
2,956
|
|
|
|
1,827
|
|
|
|
20,037
|
|
|
Provision for income taxes
|
|
14,350
|
|
|
|
34,714
|
|
|
|
61,276
|
|
|
|
96,873
|
|
|
Consolidated Adjusted EBITDA
|
$
|
272,179
|
|
|
$
|
200,888
|
|
|
$
|
705,003
|
|
|
$
|
588,869
|
|
|
________________________________
|
|
(1) Represents a non-cash expense, as defined by our senior secured
credit facility.
|
In addition, for further information, the following table reconciles
consolidated Adjusted EBITDA, as defined in our senior secured credit
facility, to cash flows from operating activities for the three and nine
months ended September 30, 2009 and 2008.
|
|
Three Months
Ended September 30,
|
|
Nine Months
Ended September 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
(in thousands)
|
|
Reconciliation of Net Cash Provided by Operating Activities to
Consolidated Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
$
|
313,421
|
|
|
$
|
196,489
|
|
|
$
|
779,414
|
|
|
$
|
527,907
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Interest expense
|
|
70,391
|
|
|
|
42,950
|
|
|
|
199,358
|
|
|
|
136,032
|
|
|
Non-cash interest expense
|
|
(3,019
|
)
|
|
|
(671
|
)
|
|
|
(8,176
|
)
|
|
|
(1,875
|
)
|
|
Interest and other income
|
|
(853
|
)
|
|
|
(5,164
|
)
|
|
|
(1,881
|
)
|
|
|
(20,418
|
)
|
|
(Provision for) recovery of uncollectible accounts receivable
|
|
(80
|
)
|
|
|
107
|
|
|
|
(191
|
)
|
|
|
(14
|
)
|
|
Deferred rent expense
|
|
(5,876
|
)
|
|
|
(1,302
|
)
|
|
|
(17,765
|
)
|
|
|
(14,268
|
)
|
|
Cost of abandoned cell sites
|
|
(1,541
|
)
|
|
|
(1,280
|
)
|
|
|
(6,148
|
)
|
|
|
(3,603
|
)
|
|
Gain on sale of investments
|
|
241
|
|
|
|
—
|
|
|
|
272
|
|
|
|
—
|
|
|
Accretion of asset retirement obligations
|
|
(1,320
|
)
|
|
|
(996
|
)
|
|
|
(3,716
|
)
|
|
|
(2,244
|
)
|
|
Provision for income taxes
|
|
14,350
|
|
|
|
34,714
|
|
|
|
61,276
|
|
|
|
96,873
|
|
|
Deferred income taxes
|
|
(40,072
|
)
|
|
|
(33,690
|
)
|
|
|
(85,070
|
)
|
|
|
(93,484
|
)
|
|
Changes in working capital
|
|
(73,463
|
)
|
|
|
(30,269
|
)
|
|
|
(212,370
|
)
|
|
|
(36,037
|
)
|
|
Consolidated Adjusted EBITDA
|
$
|
272,179
|
|
|
$
|
200,888
|
|
|
$
|
705,003
|
|
|
$
|
588,869
|
|
The following table reconciles segment Adjusted EBITDA for the three and
nine months ended September 30, 2009 and 2008 to consolidated income
before provision for income taxes.
|
|
Three Months
Ended September 30,
|
|
Nine Months
Ended September 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
(in thousands)
|
|
Segment Adjusted EBITDA (Deficit):
|
|
|
|
|
|
|
|
|
Core Markets Adjusted EBITDA
|
$
|
315,810
|
|
|
$
|
236,328
|
|
|
$
|
878,227
|
|
|
$
|
660,882
|
|
|
Northeast Markets Adjusted EBITDA Deficit
|
|
(43,631
|
)
|
|
|
(35,440
|
)
|
|
|
(173,224
|
)
|
|
|
(72,013
|
)
|
|
Total
|
|
272,179
|
|
|
|
200,888
|
|
|
|
705,003
|
|
|
|
588,869
|
|
|
Depreciation and amortization
|
|
(98,977
|
)
|
|
|
(67,631
|
)
|
|
|
(272,097
|
)
|
|
|
(185,819
|
)
|
|
(Loss) gain on disposal of assets
|
|
(2,569
|
)
|
|
|
(1,822
|
)
|
|
|
8,328
|
|
|
|
(4,471
|
)
|
|
Stock-based compensation expense
|
|
(12,426
|
)
|
|
|
(10,782
|
)
|
|
|
(35,767
|
)
|
|
|
(30,254
|
)
|
|
Interest expense
|
|
(70,391
|
)
|
|
|
(42,950
|
)
|
|
|
(199,358
|
)
|
|
|
(136,032
|
)
|
|
Accretion of put option in majority-owned subsidiary
|
|
(395
|
)
|
|
|
(317
|
)
|
|
|
(1,168
|
)
|
|
|
(937
|
)
|
|
Interest and other income
|
|
853
|
|
|
|
5,164
|
|
|
|
1,881
|
|
|
|
20,418
|
|
|
Impairment loss on investment securities
|
|
(374
|
)
|
|
|
(2,956
|
)
|
|
|
(1,827
|
)
|
|
|
(20,037
|
)
|
|
Consolidated income before provision for income taxes
|
$
|
87,900
|
|
|
$
|
79,594
|
|
|
$
|
204,995
|
|
|
$
|
231,737
|
|
Source: MetroPCS Communications, Inc.
MetroPCS Communications, Inc. Investor Relations Contacts: Keith
Terreri, Vice President - Finance & Treasurer, 214-570-4641 or Jim
Mathias, Director – Investor Relations, 214-570-4641 investor_relations@metropcs.com
|
|