These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Mark One) | ||
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
| For the quarterly period ended June 30, 2011 | ||
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
| For the transition period from to |
|
DELAWARE
(State or other jurisdiction of incorporation) |
16-1694797
(I.R.S. Employer Identification No.) |
|
|
6850 Versar Center, Suite 420
Springfield, Virginia (Address of principal executive offices) |
22151-4148
(Zip Code) |
| Large accelerated filer o | Accelerated filer þ | Non-accelerated filer o | Smaller reporting company o |
1
| Item 1. | Financial Statements |
|
June 30,
|
December 31,
|
|||||||
| 2011 | 2010 | |||||||
| (In thousands) | ||||||||
| (Unaudited) | ||||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 29,470 | $ | 129,220 | ||||
|
Accounts receivable, net
|
22,894 | 13,419 | ||||||
|
Prepaid expenses and other
|
3,800 | 2,638 | ||||||
|
Inventory
|
2,845 | 160 | ||||||
|
Tax receivables
|
6,420 | 5,004 | ||||||
|
Escrow receivables
|
7,319 | | ||||||
|
Deferred income tax assets, net
|
9,043 | 3,915 | ||||||
|
Total current assets
|
81,791 | 154,356 | ||||||
|
Tax receivables
|
191 | 191 | ||||||
|
Property and equipment, net
|
24,632 | 27,135 | ||||||
|
Goodwill
|
130,921 | | ||||||
|
Other intangible assets, net
|
41,848 | 511 | ||||||
|
Deferred income tax assets, net
|
49,469 | 47,390 | ||||||
|
Escrow receivables
|
7,500 | | ||||||
|
Deferred financing costs, net
|
1,135 | | ||||||
|
Other assets
|
1,186 | 1,075 | ||||||
|
TOTAL ASSETS
|
$ | 338,673 | $ | 230,658 | ||||
| LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||
|
Current liabilities:
|
||||||||
|
Current portion of long-term debt
|
$ | 11,875 | $ | | ||||
|
Consideration payable
|
7,319 | | ||||||
|
Accounts payable and accrued liabilities
|
14,166 | 14,794 | ||||||
|
Accrued compensation and benefits
|
10,305 | 12,701 | ||||||
|
Customer deposits
|
3,769 | 718 | ||||||
|
Deferred revenue
|
12,129 | 6,268 | ||||||
|
Total current liabilities
|
59,563 | 34,481 | ||||||
|
Long-term debt, net of current portion
|
25,947 | | ||||||
|
Consideration payable
|
7,500 | | ||||||
|
Deferred revenue
|
287 | | ||||||
|
Other long-term liabilities
|
11,807 | 11,787 | ||||||
|
TOTAL LIABILITIES
|
105,104 | 46,268 | ||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders equity:
|
||||||||
|
Preferred stock
|
| | ||||||
|
Common stock
|
2 | 2 | ||||||
|
Additional paid-in capital
|
130,846 | 129,696 | ||||||
|
Retained earnings
|
102,721 | 54,692 | ||||||
|
TOTAL STOCKHOLDERS EQUITY
|
233,569 | 184,390 | ||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY
|
$ | 338,673 | $ | 230,658 | ||||
2
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (In thousands, except share and per share amounts) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
|
Revenues:
|
||||||||||||||||
|
Service, rental and maintenance, net of service credits
|
$ | 49,286 | $ | 56,380 | $ | 99,478 | $ | 115,806 | ||||||||
|
Product sales, net of credits
|
15,885 | 2,732 | 23,027 | 6,090 | ||||||||||||
|
Total revenues
|
65,171 | 59,112 | 122,505 | 121,896 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Cost of products sold
|
7,077 | 1,134 | 9,502 | 2,343 | ||||||||||||
|
Service, rental and maintenance
|
16,187 | 17,175 | 32,649 | 36,116 | ||||||||||||
|
Selling and marketing
|
6,589 | 4,394 | 11,510 | 8,951 | ||||||||||||
|
General and administrative
|
13,866 | 15,924 | 29,494 | 31,736 | ||||||||||||
|
Severance and restructuring
|
17 | 41 | 50 | 355 | ||||||||||||
|
Depreciation, amortization and accretion
|
5,298 | 6,698 | 9,838 | 14,002 | ||||||||||||
|
Total operating expenses
|
49,034 | 45,366 | 93,043 | 93,503 | ||||||||||||
|
Operating income
|
16,137 | 13,746 | 29,462 | 28,393 | ||||||||||||
|
Interest (expense) income, net
|
(862) | 4 | (1,118) | 7 | ||||||||||||
|
Other income, net
|
7,692 | 180 | 7,897 | 258 | ||||||||||||
|
Income before income tax expense (benefit)
|
22,967 | 13,930 | 36,241 | 28,658 | ||||||||||||
|
Income tax expense (benefit)
|
4,372 | 841 | (23,005) | 6,684 | ||||||||||||
|
Net income
|
$ | 18,595 | $ | 13,089 | $ | 59,246 | $ | 21,974 | ||||||||
|
Basic net income per common share
|
$ | 0.84 | $ | 0.59 | $ | 2.68 | $ | 0.98 | ||||||||
|
Diluted net income per common share
|
$ | 0.82 | $ | 0.58 | $ | 2.64 | $ | 0.96 | ||||||||
|
Basic weighted average common shares outstanding
|
22,086,848 | 22,307,488 | 22,075,185 | 22,479,834 | ||||||||||||
|
Diluted weighted average common shares outstanding
|
22,551,862 | 22,620,707 | 22,443,417 | 22,793,827 | ||||||||||||
|
Cash dividends declared per common share
|
$ | 0.25 | $ | 0.25 | $ | 0.50 | $ | 0.50 | ||||||||
3
| For the Six Months Ended June 30, | ||||||||
| 2011 | 2010 | |||||||
| (In thousands and unaudited) | ||||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 59,246 | $ | 21,974 | ||||
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
||||||||
|
Depreciation, amortization and accretion
|
9,838 | 14,002 | ||||||
|
Amortization of deferred financing costs
|
273 | | ||||||
|
Deferred income tax (benefit) expense
|
(23,371) | 6,577 | ||||||
|
Amortization of stock based compensation
|
679 | 534 | ||||||
|
Provisions for doubtful accounts, service credits and other
|
490 | 2,400 | ||||||
|
Settlement of non-cash transaction taxes
|
308 | (667) | ||||||
|
(Gain)/Loss on disposals of property and equipment
|
(37) | 22 | ||||||
|
(Gain)/Loss on disposals of narrow band PCS licenses
|
(7,500) | | ||||||
|
Changes in assets and liabilities:
|
||||||||
|
Accounts receivable
|
(1,600) | 1,996 | ||||||
|
Prepaid expenses, intangibles and other assets
|
1,669 | (17) | ||||||
|
Accounts payable and accrued liabilities
|
(8,936) | (6,188) | ||||||
|
Customer deposits and deferred revenue
|
1,777 | (833) | ||||||
|
Net cash provided by operating activities
|
32,836 | 39,800 | ||||||
|
Cash flows from investing activities:
|
||||||||
|
Purchases of property and equipment
|
(3,355) | (2,288) | ||||||
|
Proceeds from disposals of property and equipment
|
35 | 58 | ||||||
|
Proceeds from disposals of narrow band PCS licenses
|
7,500 | | ||||||
|
Acquisitions, net of cash acquired
|
(134,217) | | ||||||
|
Net cash used in investing activities
|
(130,037) | (2,230) | ||||||
|
Cash flows from financing activities:
|
||||||||
|
Issuance of debt
|
24,044 | | ||||||
|
Repayment of debt
|
(14,125) | | ||||||
|
Deferred financing costs
|
(1,408) | | ||||||
|
Cash dividends to stockholders
|
(11,060) | (11,151) | ||||||
|
Purchase of common stock
|
| (6,887) | ||||||
|
Net cash used in financing activities
|
(2,549) | (18,038) | ||||||
|
Net (decrease) increase in cash and cash equivalents
|
(99,750) | 19,532 | ||||||
|
Cash and cash equivalents, beginning of period
|
129,220 | 109,591 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 29,470 | $ | 129,123 | ||||
|
Supplemental disclosure:
|
||||||||
|
Interest paid
|
$ | 685 | $ | | ||||
|
Income taxes paid
|
$ | 817 | $ | 362 | ||||
|
Non-cash financing activities
|
$ | 27,750 | $ | | ||||
4
5
6
| (Dollars in thousands) | ||||
|
Cash and cash equivalents
|
$ | 15,758 | ||
|
Receivables
|
8,366 | |||
|
Inventory
|
1,965 | |||
|
Prepaids and other current assets
|
5,023 | |||
|
Property and equipment
|
1,358 | |||
|
Other intangibles
|
43,539 | |||
|
Goodwill
|
131,058 | |||
|
Other assets
|
70 | |||
|
Accounts payable and accrued expenses
|
(13,876) | |||
|
Customer deposits
|
(3,347) | |||
|
Deferred revenue
|
(4,074) | |||
|
Deferred income tax liabilties
|
(16,161) | |||
|
Long-term debt
|
(27,750) | |||
|
Other liabilities
|
(334) | |||
|
Preliminary acquisition consideration
|
$ | 141,595 | ||
7
|
For the Six Months
|
||||||||
| Ended June 30, | ||||||||
| 2011 | 2010 | |||||||
| (Dollars in thousands) | ||||||||
|
Revenues
|
$ | 126,173 | $ | 142,487 | ||||
|
Net income
|
52,876 | 55,419 | ||||||
|
Basic net income per common share
|
2.40 | 2.47 | ||||||
|
Diluted net income per common share
|
2.36 | 2.43 | ||||||
|
June 30,
|
December 31,
|
|||||||
| 2011 | 2010 | |||||||
| (Dollars in thousands) | ||||||||
|
Other receivables
|
$ | 815 | $ | 767 | ||||
|
Deposits
|
43 | 82 | ||||||
|
Prepaid insurance
|
437 | 616 | ||||||
|
Prepaid rent
|
143 | 282 | ||||||
|
Prepaid repairs and maintenance
|
412 | 690 | ||||||
|
Prepaid taxes
|
239 | 111 | ||||||
|
Prepaid expenses
|
1,687 | 53 | ||||||
|
Other
|
24 | 37 | ||||||
|
Total prepaid expenses and other
|
$ | 3,800 | $ | 2,638 | ||||
8
|
June 30,
|
December 31,
|
|||||||
| 2011 | 2010 | |||||||
| (Dollars in thousands) | ||||||||
|
Purchased hardware and software, net
|
$ | 2,495 | $ | 160 | ||||
|
Work in process
|
350 | | ||||||
|
Total inventory
|
$ | 2,845 | $ | 160 | ||||
|
For the Three
|
For the Six
|
|||||||||||||||
|
Months Ended
|
Months Ended
|
|||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
|
Depreciation
|
$ | 3,466 | $ | 6,227 | $ | 7,250 | $ | 13,028 | ||||||||
|
Amortization
|
1,629 | 189 | 2,183 | 377 | ||||||||||||
|
Accretion
|
203 | 282 | 405 | 597 | ||||||||||||
|
Total depreciation, amortization and accretion
|
$ | 5,298 | $ | 6,698 | $ | 9,838 | $ | 14,002 | ||||||||
9
| June 30, 2011 | ||||||||||||||
|
Useful Life
|
Gross Carrying
|
Accumulated
|
||||||||||||
| (In Years) | Amount | Amortization | Net Balance | |||||||||||
| (Dollars in thousands) | ||||||||||||||
|
Customer relationships
|
10 | $ | 25,002 | $ | (833) | $ | 24,169 | |||||||
|
Acquired technology
|
2 - 4 | 7,083 | (670) | 6,413 | ||||||||||
|
Non-compete
|
3 - 5 | 6,182 | (491) | 5,691 | ||||||||||
|
Trademark
|
15 | 5,702 | (127) | 5,575 | ||||||||||
|
Total amortizable intangible assets
|
$ | 43,969 | $ | (2,121) | $ | 41,848 | ||||||||
| (Dollars in thousands) | ||||
|
For the remaining six months ending December 31, 2011
|
$ | 3,091 | ||
|
For the year ending:
|
||||
|
December 31, 2012
|
6,183 | |||
|
December 31, 2013
|
5,750 | |||
|
December 31, 2014
|
5,564 | |||
|
December 31, 2015
|
4,286 | |||
|
Thereafter
|
16,974 | |||
|
June 30,
|
December 31,
|
|||||||
| 2011 | 2010 | |||||||
| (Dollars in thousands) | ||||||||
|
Deposits
|
$ | 367 | $ | 256 | ||||
|
Other assets
|
819 | 819 | ||||||
|
Total other assets
|
$ | 1,186 | $ | 1,075 | ||||
|
June 30,
|
December 31,
|
|||||||
| 2011 | 2010 | |||||||
| (Dollars in thousands) | ||||||||
|
Accounts payable
|
$ | 1,952 | $ | 3,284 | ||||
|
Accrued network costs
|
1,509 | 1,695 | ||||||
|
Accrued taxes
|
5,258 | 4,547 | ||||||
|
Asset retirement obligations short-term
|
1,560 | 2,027 | ||||||
|
Accrued outside services
|
1,965 | 1,473 | ||||||
|
Accrued other
|
1,106 | 1,110 | ||||||
|
Escheat liability short-term
|
426 | 548 | ||||||
|
Accrued interest
|
171 | | ||||||
|
Deferred rent short-term
|
203 | 83 | ||||||
|
Dividends payable
|
16 | 27 | ||||||
|
Total accounts payable and accrued liabilities
|
$ | 14,166 | $ | 14,794 | ||||
10
|
Short-Term
|
Long-Term
|
|||||||||||
| Portion | Portion | Total | ||||||||||
| (Dollars in thousands) | ||||||||||||
|
Balance at December 31, 2010
|
$ | 2,027 | $ | 8,194 | $ | 10,221 | ||||||
|
Accretion
|
53 | 352 | 405 | |||||||||
|
Additions
|
| 37 | 37 | |||||||||
|
Reclassifications
|
791 | (791) | | |||||||||
|
Amounts paid
|
(1,311) | | (1,311) | |||||||||
|
Balance at June 30, 2011
|
$ | 1,560 | $ | 7,792 | $ | 9,352 | ||||||
| (Dollars in thousands) | ||||
|
For the quarter ending:
|
||||
|
September 30, 2011
|
$ | 5,885 | ||
|
December 31, 2011
|
2,151 | |||
|
March 31, 2012
|
1,665 | |||
|
June 30, 2012
|
2,428 | |||
|
Thereafter
|
287 | |||
11
| (Dollars in thousands) | ||||
|
Revolving Loan at LIBOR with a minimum rate of 1.5% and margin
rate of 3.75%. Interest rate at June 30, 2011 of 5.25%.
|
||||
|
Due Through June 30, 2012
|
$ | 3,750 | ||
|
Thereafter
|
4,447 | |||
|
Total Revolver
|
8,197 | |||
|
Term Loan at LIBOR with a minimum rate of 1.5% and margin rate
of 3.75%. Interest rate at June 30, 2011 of 5.25%.
|
||||
|
Due Through June 30, 2012
|
8,125 | |||
|
Due Through June 30, 2013
|
9,375 | |||
|
Due Through June 30, 2014
|
7,500 | |||
|
Thereafter
(1)
|
4,625 | |||
|
Total Term Loan
|
29,625 | |||
|
Total debt outstanding at June 30, 2011
|
$ | 37,822 | ||
| (1) | The maturity date for the Term Loan is September 3, 2014. |
12
|
June 30,
|
December 31,
|
|||||||
| 2011 | 2010 | |||||||
| (Dollars in thousands) | ||||||||
|
Asset retirement obligations long-term
|
$ | 7,792 | $ | 8,194 | ||||
|
Cash award 2009 LTIP
|
1,774 | 1,453 | ||||||
|
Dividends payable LTIP
|
1,189 | 1,021 | ||||||
|
Escheat liability long-term
|
668 | 730 | ||||||
|
Deferred rent and other
|
384 | 389 | ||||||
|
Total other long-term liabilities
|
$ | 11,807 | $ | 11,787 | ||||
| (Dollars in thousands) | ||||
|
Balance at January 1, 2011
|
$ | 184,390 | ||
|
Net income for the six months ended June 30, 2011
|
59,246 | |||
|
Cash dividends declared
|
(11,217) | |||
|
Issued, purchased, retired common stock, and other
|
471 | |||
|
Amortization of stock based compensation
|
679 | |||
|
Balance at June 30, 2011
|
$ | 233,569 | ||
13
| Activity | ||||
|
Equity securities approved
|
1,878,976 | |||
|
Less: Equity securities issued to eligible employees
|
||||
|
2005 LTIP
|
(103,937) | |||
|
2006
LTIP
(1)
|
(183,212) | |||
|
2009 LTIP
|
(337,147) | |||
|
2011 LTIP
|
(211,587) | |||
|
STIP
(2)
|
(108,254) | |||
|
Less: Equity securities issued to non-executive members of the
Board of Directors
|
||||
|
Restricted stock
|
(71,114) | |||
|
Common
stock
(3)
|
(28,696) | |||
|
Add: Equity securities forfeited by eligible employees
|
||||
|
2005 LTIP
|
22,488 | |||
|
2006 LTIP
|
21,358 | |||
|
2009 LTIP
|
80,104 | |||
|
Add: Restricted stock forfeited by the non-executive members of
the Board of Directors
|
3,985 | |||
|
Total available at June 30, 2011
|
962,964 | |||
| (1) | On November 14, 2008, the Companys Board of Directors approved an additional grant of 7,129 shares of restricted stock under the 2006 LTIP Initial Target Award to eligible employees. In March 2009, the Companys Board of Directors approved an additional grant of 43,511 shares of common stock as an Additional Target Award under the 2006 LTIP to eligible employees. | |
| (2) | Pursuant to his employment agreement, Mr. Vincent D. Kelly, the Companys President and Chief Executive Officer (CEO), received 50 percent of his Short-Term Incentive Plan (STIP) award in common stock of the Company. In relation to his 2009 STIP award, on March 4, 2010 Mr. Kelly received 60,799 shares of common stock based on the closing stock price on February 26, 2010 of $11.26 per share. In relation to his 2010 STIP award, on March 4, 2011 Mr. Kelly received 47,455 shares of common stock based on the closing stock price on February 25, 2011 of $15.21 per share. | |
| (3) | 19,605 existing RSUs were converted into shares of the Companys common stock and issued to the non-executive members of the Companys Board of Directors on March 17, 2008. In addition, 9,091 shares of common stock have been issued in lieu of cash payments to the non-executive members of the Companys Board of Directors for services performed. |
14
15
|
Restricted
|
||||||||||||||||||||||||
|
Restricted
|
Restricted
|
Stock
|
Cash
|
|||||||||||||||||||||
|
Service for the
|
Price Per
|
Stock
|
Stock
|
Awarded and
|
Dividends
|
|||||||||||||||||||
| Three Months Ended | Grant Date | Share (1) | Awarded | Vested | Vesting Date | Outstanding | Paid (2) | |||||||||||||||||
|
December 31, 2009
|
January 2, 2010 | 11.01 | 4,767 | (4,767) | January 3, 2011 | | $ | 9,534 | ||||||||||||||||
|
March 31, 2010
|
April 1, 2010 | 12.67 | 4,143 | (4,143) | April 1, 2011 | | 4,143 | |||||||||||||||||
|
June 30, 2010
|
July 1, 2010 | 12.92 | 4,063 | (4,063) | July 1, 2011 | | 8,126 | |||||||||||||||||
|
September 30, 2010
|
October 1, 2010 | 16.03 | 3,276 | | October 1, 2011 | 3,276 | | |||||||||||||||||
|
December 31, 2010
|
January 3, 2011 | 17.77 | 2,955 | | January 2, 2012 | 2,955 | | |||||||||||||||||
|
March 31, 2011
|
April 1, 2011 | 14.48 | 3,627 | | April 2, 2012 | 3,627 | | |||||||||||||||||
|
June 30, 2011
|
July 1, 2011 | 15.26 | 3,439 | | July 2, 2012 | 3,439 | | |||||||||||||||||
|
Total
|
26,270 | (12,973) | 13,297 | $ | 21,803 | |||||||||||||||||||
| (1) | The quarterly restricted stock awarded is based on the price per share of the Companys common stock on the last trading day prior to the quarterly grant date. | |
| (2) | Amount excludes interest earned and paid upon vesting of shares of restricted stock. |
|
Payment
|
Per Share
|
Total
|
||||||||||||
| Year | Declaration Date | Record Date | Date | Amount | Amount | |||||||||
|
2011
|
February 23 | March 17 | March 31 | $ | 0.25 | $ | 3,609 | |||||||
| May 4 | May 20 | June 24 | 0.25 | 3,480 | ||||||||||
|
Total
|
$ | 0.50 | $ | 7,089 | ||||||||||
16
|
Declaration
|
Record
|
Payment
|
Per Share
|
Total
|
||||||||||
| Year | Date | Date | Date | Amount | Payment (1) | |||||||||
|
(Dollars in
|
||||||||||||||
| thousands) | ||||||||||||||
|
2011
|
February 23 | March 17 | March 31 | $ | 0.25 | $ | 5,531 | |||||||
| May 4 | May 20 | June 24 | 0.25 | 5,529 | ||||||||||
|
Total
|
$ | 0.50 | $ | 11,060 | ||||||||||
| (1) | The total payment reflects the cash dividends paid in relation to common stock and vested restricted stock. |
17
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (Dollars in thousands, except share and per share amounts) | ||||||||||||||||
|
Net income
|
$ | 18,595 | $ | 13,089 | $ | 59,246 | $ | 21,974 | ||||||||
|
Weighted average shares of common stock outstanding
|
22,086,848 | 22,307,488 | 22,075,185 | 22,479,834 | ||||||||||||
|
Dilutive effect of restricted stock and RSUs
|
465,014 | 313,219 | 368,232 | 313,993 | ||||||||||||
|
Weighted average shares of common stock and common stock
equivalents
|
22,551,862 | 22,620,707 | 22,443,417 | 22,793,827 | ||||||||||||
|
Net income per common share
|
||||||||||||||||
|
Basic
|
$ | 0.84 | $ | 0.59 | $ | 2.68 | $ | 0.98 | ||||||||
|
Diluted
|
$ | 0.82 | $ | 0.58 | $ | 2.64 | $ | 0.96 | ||||||||
18
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
| June 30, | June 30, | |||||||||||||||
| Operating Expense Category | 2011 | 2010 | 2011 | 2010 | ||||||||||||
| (Dollars in thousands) | ||||||||||||||||
|
Service, rental and maintenance
|
$ | 6 | $ | 7 | $ | 11 | $ | 13 | ||||||||
|
Selling and marketing
|
16 | 22 | 33 | 39 | ||||||||||||
|
General and administrative
|
432 | 242 | 635 | 482 | ||||||||||||
|
Total stock based compensation
|
$ | 454 | $ | 271 | $ | 679 | $ | 534 | ||||||||
19
|
Wireless
|
Provides local, regional and nationwide one-way paging and advanced two-way messaging services and mobile voice and data services through third party providers. | |
|
Software
|
Provides mission critical unified communications solutions for contact centers, emergency management, mobile event notification and messaging. |
20
|
For the Three Months
|
For the Six Months Ended
|
|||||||||||||||
| Ended June 30, | June 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
|
Revenues:
|
||||||||||||||||
|
Wireless
|
$ | 52,091 | $ | 59,112 | $ | 104,627 | $ | 121,896 | ||||||||
|
Software
|
13,080 | | 17,878 | | ||||||||||||
|
Total revenues
|
65,171 | 59,112 | 122,505 | 121,896 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Wireless
|
35,314 | 45,366 | 74,931 | 93,503 | ||||||||||||
|
Software
|
13,720 | | 18,112 | | ||||||||||||
|
Total operating expenses
|
49,034 | 45,366 | 93,043 | 93,503 | ||||||||||||
|
Operating income (loss):
|
||||||||||||||||
|
Wireless
|
16,777 | 13,746 | 29,696 | 28,393 | ||||||||||||
|
Software
|
(640) | | (234) | | ||||||||||||
|
Total operating income (loss)
|
16,137 | 13,746 | 29,462 | 28,393 | ||||||||||||
|
EBITDA (as defined by the Company):
|
||||||||||||||||
|
Wireless
|
20,395 | 20,444 | 37,346 | 42,395 | ||||||||||||
|
Software
|
1,040 | | 1,954 | | ||||||||||||
|
Total EBITDA
|
21,435 | 20,444 | 39,300 | 42,395 | ||||||||||||
|
% of revenue
|
32.9% | 34.6% | 32.1% | 34.8% | ||||||||||||
|
Capital expenditures:
|
||||||||||||||||
|
Wireless
|
1,721 | 563 | 3,215 | 2,288 | ||||||||||||
|
Software
|
133 | | 140 | | ||||||||||||
|
Total capital expenditures
|
1,854 | 563 | 3,355 | 2,288 | ||||||||||||
|
% of revenue
|
2.8% | 1.0% | 2.7% | 1.9% | ||||||||||||
|
OCF (as defined by the Company):
|
||||||||||||||||
|
Wireless
|
18,674 | 19,881 | 34,131 | 40,107 | ||||||||||||
|
Software
|
907 | | 1,814 | | ||||||||||||
|
Total OCF
|
19,581 | 19,881 | 35,945 | 40,107 | ||||||||||||
|
% of revenue
|
30.0% | 33.6% | 29.3% | 32.9% | ||||||||||||
21
| Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
22
|
As of
|
As of
|
As of
|
||||||||||||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
||||||||||||||||||||||
| 2011 | 2011 | 2010 | ||||||||||||||||||||||
| Distribution Channel | Units | % of Total | Units | % of Total | Units | % of Total | ||||||||||||||||||
| (Units in thousands) | ||||||||||||||||||||||||
|
Direct
|
1,655 | 93.0% | 1,699 | 92.9% | 1,870 | 92.3% | ||||||||||||||||||
|
Indirect
|
124 | 7.0% | 129 | 7.1% | 157 | 7.7% | ||||||||||||||||||
|
Total
|
1,779 | 100.0% | 1,828 | 100.0% | 2,027 | 100.0% | ||||||||||||||||||
|
As of
|
As of
|
As of
|
||||||||||||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
||||||||||||||||||||||
| 2011 | 2011 | 2010 | ||||||||||||||||||||||
| Account Size | Units | % of Total | Units | % of Total | Units | % of Total | ||||||||||||||||||
| (Units in thousands) | ||||||||||||||||||||||||
|
1 to 3 Units
|
74 | 4.5% | 79 | 4.7% | 95 | 5.1% | ||||||||||||||||||
|
4 to 10 Units
|
45 | 2.7% | 48 | 2.8% | 58 | 3.1% | ||||||||||||||||||
|
11 to 50 Units
|
106 | 6.4% | 114 | 6.7% | 140 | 7.5% | ||||||||||||||||||
|
51 to 100 Units
|
68 | 4.1% | 72 | 4.2% | 86 | 4.6% | ||||||||||||||||||
|
101 to 1000 Units
|
411 | 24.8% | 424 | 25.0% | 483 | 25.8% | ||||||||||||||||||
|
> 1000 Units
|
951 | 57.5% | 962 | 56.6% | 1,008 | 53.9% | ||||||||||||||||||
|
Total direct units in service
|
1,655 | 100.0% | 1,699 | 100.0% | 1,870 | 100.0% | ||||||||||||||||||
23
|
As of
|
As of
|
As of
|
||||||||||||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
||||||||||||||||||||||
| 2011 | 2011 | 2010 | ||||||||||||||||||||||
| Service Type | Units | % of Total | Units | % of Total | Units | % of Total | ||||||||||||||||||
| (Units in thousands) | ||||||||||||||||||||||||
|
One-way messaging
|
1,630 | 91.6% | 1,675 | 91.6% | 1,831 | 90.3% | ||||||||||||||||||
|
Two-way messaging
|
149 | 8.4% | 153 | 8.4% | 196 | 9.7% | ||||||||||||||||||
|
Total
|
1,779 | 100.0% | 1,828 | 100.0% | 2,027 | 100.0% | ||||||||||||||||||
| For the Three Months Ended | ||||||||||||||||||||||||
| June 30, 2011 | March 31, 2011 | June 30, 2010 | ||||||||||||||||||||||
|
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
| Distribution Channel | Placements | Disconnects | Placements | Disconnects | Placements | Disconnects | ||||||||||||||||||
| (Units in thousands) | ||||||||||||||||||||||||
|
Direct
|
61 | 105 | 50 | 102 | 68 | 128 | ||||||||||||||||||
|
Indirect
|
3 | 8 | 2 | 11 | 4 | 16 | ||||||||||||||||||
|
Total
|
64 | 113 | 52 | 113 | 72 | 144 | ||||||||||||||||||
24
| For the Three Months Ended | ||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
||||||||||
| Account Size | 2011 | 2011 | 2010 | |||||||||
|
1 to 3 Units
|
(6.3%) | (6.2%) | (5.8%) | |||||||||
|
4 to 10 Units
|
(6.8%) | (6.2%) | (6.0%) | |||||||||
|
11 to 50 Units
|
(6.5%) | (7.7%) | (6.1%) | |||||||||
|
51 to 100 Units
|
(5.4%) | (5.7%) | (6.5%) | |||||||||
|
101 to 1000 Units
|
(3.3%) | (2.7%) | (3.3%) | |||||||||
|
> 1000 Units
|
(1.0%) | (1.8%) | (1.9%) | |||||||||
|
Total direct net unit loss %
|
(2.6%) | (3.0%) | (3.1%) | |||||||||
| ARPU For the Three Months Ended | ||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
||||||||||
| Distribution Channel | 2011 | 2011 | 2010 | |||||||||
|
Direct
|
$ | 8.92 | $ | 8.89 | $ | 9.06 | ||||||
|
Indirect
|
6.40 | 6.49 | 6.65 | |||||||||
|
Consolidated
|
8.74 | 8.72 | 8.87 | |||||||||
25
| For the Three Months Ended | ||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
||||||||||
| Account Size | 2011 | 2011 | 2010 | |||||||||
|
1 to 3 Units
|
$ | 15.74 | $ | 15.57 | $ | 15.37 | ||||||
|
4 to 10 Units
|
14.65 | 14.53 | 14.35 | |||||||||
|
11 to 50 Units
|
12.38 | 12.19 | 12.01 | |||||||||
|
51 to 100 Units
|
10.68 | 10.59 | 10.76 | |||||||||
|
101 to 1000 Units
|
9.10 | 9.00 | 8.93 | |||||||||
|
> 1000 Units
|
7.49 | 7.47 | 7.63 | |||||||||
|
Total direct ARPU
|
$ | 8.92 | $ | 8.89 | $ | 9.06 | ||||||
26
|
For the Three Months
|
For the Six Months
|
|||||||
|
Ended June 30,
|
Ended June 30,
|
|||||||
| Revenue | 2011 | 2011 (1) | ||||||
| (Dollars in thousands) | ||||||||
|
Software license
|
$ | 4,557 | $ | 6,293 | ||||
|
Professional services
|
2,787 | 4,138 | ||||||
|
Equipment sales
|
2,574 | 3,370 | ||||||
|
Total operations revenue
|
9,918 | 13,801 | ||||||
|
Maintenance
revenue
(2)
|
3,162 | 4,077 | ||||||
|
Total software operations revenue
|
$ | 13,080 | $ | 17,878 | ||||
| (1) | Software operations revenue reflect results from March 3, 2011 to June 30, 2011. | |
| (2) | Revenue is net of maintenance revenue reduction required by acquisition accounting to reflect the fair value. |
|
For the Three Months
|
For the Six Months
|
|||||||
|
Ended June 30,
|
Ended June 30,
|
|||||||
| Bookings | 2011 | 2011 | ||||||
| (Dollars in thousands) | ||||||||
|
Operations revenue
|
$ | 7,900 | $ | 16,583 | ||||
|
Maintenance renewals
|
7,258 | 12,239 | ||||||
|
Total bookings
|
$ | 15,158 | $ | 28,822 | ||||
27
|
June 30,
|
March 31,
|
|||||||
| Backlog | 2011 | 2011 | ||||||
| (Dollars in thousands) | ||||||||
|
Beginning balance
|
$ | 18,869 | $ | 17,425 | ||||
|
Bookings for the three months
|
15,158 | 13,664 | ||||||
|
Available
|
$ | 34,027 | $ | 31,089 | ||||
|
Recognized
revenue/other
(1)
|
(13,549) | (12,220) | ||||||
|
Total backlog
|
$ | 20,478 | $ | 18,869 | ||||
| (1) | Revenue is net of maintenance revenue reduction required by acquisition accounting to reflect fair value. |
| | Service, rental and maintenance. These are expenses associated with the operation of the Companys networks and the provision of messaging services. Expenses consist largely of site rent expenses for transmitter locations, telecommunication expenses to deliver messages over the Companys networks and payroll and related expenses for the Companys engineering and pager repair functions. Expenses related to the development and maintenance of the Companys software products are included in this category. | |
| | Selling and marketing. These are expenses associated with the Companys direct sales force and indirect sales channel and marketing expenses in support of those sales groups. This classification consists primarily of payroll and related expenses and commission expenses. These expenses also include expenses associated with selling and marketing the Companys software products. | |
| | General and administrative. These are expenses associated with customer service, inventory management, billing, collections, bad debt and other administrative functions. This classification consists primarily of payroll and related expenses, facility rent expenses, tax, license and permit expenses and outside service expenses. |
28
29
| For the Three Months Ended June 30, |
Change Between
|
|||||||||||||||||||||||||||||||
| 2011 | 2010 | 2011 and 2010 | ||||||||||||||||||||||||||||||
| Wireless | Software (1) | Total | Wireless | Software | Total | Total | % | |||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||
|
Revenues:
|
||||||||||||||||||||||||||||||||
|
Service, rental and maintenance, net
|
$ | 49,286 | $ | | $ | 49,286 | $ | 56,380 | $ | | $ | 56,380 | $ | (7,094) | (12.6%) | |||||||||||||||||
|
Product sales, net
|
2,805 | 13,080 | 15,885 | 2,732 | | 2,732 | 13,153 | 481.4% | ||||||||||||||||||||||||
|
Total
|
$ | 52,091 | $ | 13,080 | $ | 65,171 | $ | 59,112 | $ | | $ | 59,112 | $ | 6,059 | 10.3% | |||||||||||||||||
|
Selected operating expenses:
|
||||||||||||||||||||||||||||||||
|
Cost of products sold
|
$ | 1,171 | $ | 5,906 | $ | 7,077 | $ | 1,134 | $ | | $ | 1,134 | $ | 5,943 | 524.1% | |||||||||||||||||
|
Service, rental and maintenance
|
14,211 | 1,976 | 16,187 | 17,175 | | 17,175 | (988) | (5.8%) | ||||||||||||||||||||||||
|
Selling and marketing
|
3,946 | 2,643 | 6,589 | 4,394 | | 4,394 | 2,195 | 50.0% | ||||||||||||||||||||||||
|
General and administrative
|
12,351 | 1,515 | 13,866 | 15,924 | | 15,924 | (2,058) | (12.9%) | ||||||||||||||||||||||||
|
Severance and restructuring
|
17 | | 17 | 41 | | 41 | (24) | (58.5%) | ||||||||||||||||||||||||
|
Total
|
$ | 31,696 | $ | 12,040 | $ | 43,736 | $ | 38,668 | $ | | $ | 38,668 | $ | 5,068 | 13.1% | |||||||||||||||||
|
FTEs
|
475 | 248 | 723 | 599 | | 599 | 124 | 20.7% | ||||||||||||||||||||||||
|
Active transmitters
|
5,253 | | 5,253 | 6,319 | | 6,319 | (1,066) | (16.9%) | ||||||||||||||||||||||||
| (1) | Product sales is net of software maintenance revenue reduction required by acquisition accounting to reflect the fair value. |
30
|
For the Three Months Ended
|
||||||||
| June 30, | ||||||||
| 2011 | 2010 | |||||||
| (Dollars in thousands) | ||||||||
|
Service, rental and maintenance revenues, net:
|
||||||||
|
Paging:
|
||||||||
|
Direct:
|
||||||||
|
One-way messaging
|
$ | 38,357 | $ | 42,913 | ||||
|
Two-way messaging
|
6,542 | 8,711 | ||||||
| 44,899 | 51,624 | |||||||
|
Indirect:
|
||||||||
|
One-way messaging
|
1,666 | 2,253 | ||||||
|
Two-way messaging
|
755 | 998 | ||||||
| $ | 2,421 | $ | 3,251 | |||||
|
Total paging:
|
||||||||
|
One-way messaging
|
$ | 40,023 | $ | 45,166 | ||||
|
Two-way messaging
|
7,297 | 9,709 | ||||||
|
Total paging revenue
|
47,320 | 54,875 | ||||||
|
Non-paging revenue
|
1,966 | 1,505 | ||||||
|
Total service, rental and maintenance revenues, net
|
$ | 49,286 | $ | 56,380 | ||||
| Revenues | ||||||||||||||||||||||||||||||||
| Units in Service |
For the Three Months Ended
|
|||||||||||||||||||||||||||||||
| As of June 30, | June 30, | Change Due To: | ||||||||||||||||||||||||||||||
| 2011 | 2010 | Change | 2011 (1) | 2010 (1) | Change | ARPU | Units | |||||||||||||||||||||||||
| (Units in thousands) | (Dollars in thousands) | |||||||||||||||||||||||||||||||
|
One-way messaging
|
1,630 | 1,831 | (201) | $ | 40,023 | $ | 45,166 | $ | (5,143) | $ | (62) | $ | (5,081) | |||||||||||||||||||
|
Two-way messaging
|
149 | 196 | (47) | 7,297 | 9,709 | (2,412) | (10) | (2,402) | ||||||||||||||||||||||||
|
Total
|
1,779 | 2,027 | (248) | $ | 47,320 | $ | 54,875 | $ | (7,555) | $ | (72) | $ | (7,483) | |||||||||||||||||||
| (1) | Amounts shown exclude non-paging and product sales revenues. |
31
|
For the Three
|
||||
|
Months Ended June 30,
|
||||
| 2011 | ||||
| (Dollars in thousands) | ||||
|
Software license
|
$ | 4,557 | ||
|
Professional services
|
2,787 | |||
|
Equipment sales
|
2,574 | |||
|
Operations revenue
|
$ | 9,918 | ||
|
Maintenance
(1)
|
3,162 | |||
|
Total software operations revenue
|
$ | 13,080 | ||
| (1) | Revenue is net of maintenance revenue reduction required by acquisition accounting to reflect the fair value. |
| For the Three Months Ended June 30, | ||||||||||||||||||||||||
| 2011 | 2010 |
Change Between
|
||||||||||||||||||||||
|
% of
|
% of
|
2011 and 2010 | ||||||||||||||||||||||
| Amount | Revenue | Amount | Revenue | Amount | % | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Site rent
|
$ | 5,962 | 9.1% | $ | 8,283 | 14.0% | $ | (2,321) | (28.0%) | |||||||||||||||
|
Telecommunications
|
2,880 | 4.4% | 3,467 | 5.9% | (587) | (16.9%) | ||||||||||||||||||
|
Payroll and related
|
5,651 | 8.7% | 4,444 | 7.5% | 1,207 | 27.2% | ||||||||||||||||||
|
Stock based compensation
|
6 | 0.0% | 7 | 0.0% | (1) | (14.3%) | ||||||||||||||||||
|
Other
|
1,688 | 2.6% | 974 | 1.7% | 714 | 73.3% | ||||||||||||||||||
|
Total service, rental and maintenance
|
$ | 16,187 | 24.8% | $ | 17,175 | 29.1% | $ | (988) | (5.8%) | |||||||||||||||
|
FTEs Wireless
|
179 | 208 | (29) | (13.9%) | ||||||||||||||||||||
|
FTEs Software
|
101 | | 101 | | ||||||||||||||||||||
| | Site rent The decrease of $2.3 million in site rent expenses is primarily due to the rationalization of the Companys networks which has decreased the number of transmitters required to provide service to the Companys customers which, in turn, has reduced the number of lease locations. Active transmitters declined 16.9% in the second quarter of 2011 from the prior year quarter. In addition, the expiration of a master lease agreement (MLA) has resulted in the Company paying at the lower month-to-month rent per site in 2011, which has favorably impacted site rent expenses. | |
| | Telecommunications The decrease of $0.6 million in telecommunication expenses was due to the consolidation of the Companys networks. The Company believes continued reductions in these expenses will occur as the Companys networks continue to be consolidated as anticipated throughout 2011. |
32
| | Payroll and related Payroll and related expenses are incurred largely for field technicians, their managers and in-house repair personnel for wireless operations and professional services, product development and technical support personnel for software operations. Payroll and related expenses for software operations represented $1.5 million of the total $5.7 million of payroll and related expenses for 101 FTEs at June 30, 2011. The increase in payroll and related expenses of $1.2 million was due primarily to software operations payroll and related costs, partially offset by a reduction in headcount of 29 FTEs to 179 FTEs at June 30, 2011 from 208 FTEs at June 30, 2010 for wireless operations. Payroll and related expenses as a percentage of revenue increased during the period due to the use of the Companys employees to repair paging devices as opposed to use of a third party vendor and the addition of 101 FTEs for software operations. The Company believes it is cost beneficial to perform the repair functions in-house. | |
| | Stock based compensation Stock based compensation expenses decreased for the three months ended June 30, 2011 compared to the same period in 2010 due to lower amortization of compensation expense for the restricted stock units (RSUs) awarded to certain eligible employees under the 2009 Long-Term Incentive Program (LTIP). | |
| | Other The increase of $0.7 million in other expenses and as a percentage of revenue was due to an increase in wireless operations costs of $0.3 million due to higher repairs and maintenance expenses of $0.2 million and miscellaneous expenses of $0.1 million. In addition, software operations costs were $0.4 million which consisted of $0.2 million in outside service expenses and $0.2 million in other miscellaneous expenses. Other expenses for software operations represented $0.4 million of the total $1.7 million of other expenses. |
| For the Three Months Ended June 30, | ||||||||||||||||||||||||
| 2011 | 2010 |
Change Between
|
||||||||||||||||||||||
|
% of
|
% of
|
2011 and 2010 | ||||||||||||||||||||||
| Amount | Revenue | Amount | Revenue | Amount | % | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Payroll and related
|
$ | 3,637 | 5.6% | $ | 2,814 | 4.8% | $ | 823 | 29.2% | |||||||||||||||
|
Commissions
|
1,948 | 3.0% | 1,367 | 2.3% | 581 | 42.5% | ||||||||||||||||||
|
Stock based compensation
|
16 | 0.0% | 22 | 0.0% | (6) | (27.3%) | ||||||||||||||||||
|
Other
|
988 | 1.5% | 191 | 0.3% | 797 | 417.3% | ||||||||||||||||||
|
Total selling and marketing
|
$ | 6,589 | 10.1% | $ | 4,394 | 7.4% | $ | 2,195 | 50.0% | |||||||||||||||
|
FTEs Wireless
|
113 | 149 | (36) | (24.2%) | ||||||||||||||||||||
|
FTEs Software
|
120 | | 120 | | ||||||||||||||||||||
33
| For the Three Months Ended June 30, | ||||||||||||||||||||||||
| 2011 | 2010 |
Change Between
|
||||||||||||||||||||||
|
% of
|
% of
|
2011 and 2010 | ||||||||||||||||||||||
| Amount | Revenue | Amount | Revenue | Amount | % | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Payroll and related
|
$ | 6,482 | 9.9% | $ | 6,621 | 11.2% | $ | (139) | (2.1%) | |||||||||||||||
|
Stock based compensation
|
432 | 0.7% | 242 | 0.4% | 190 | 78.5% | ||||||||||||||||||
|
Bad debt
|
(80) | (0.1%) | 594 | 1.0% | (674) | (113.5%) | ||||||||||||||||||
|
Facility rent
|
1,025 | 1.6% | 1,326 | 2.2% | (301) | (22.7%) | ||||||||||||||||||
|
Telecommunications
|
397 | 0.5% | 603 | 1.0% | (206) | (34.2%) | ||||||||||||||||||
|
Outside services
|
2,452 | 3.8% | 3,185 | 5.4% | (733) | (23.0%) | ||||||||||||||||||
|
Taxes, licenses and permits
|
2,190 | 3.4% | 1,836 | 3.1% | 354 | 19.3% | ||||||||||||||||||
|
Other
|
968 | 1.5% | 1,517 | 2.6% | (549) | (36.2%) | ||||||||||||||||||
|
Total general and administrative
|
$ | 13,866 | 21.3% | $ | 15,924 | 26.9% | $ | (2,058) | (12.9%) | |||||||||||||||
|
FTEs Wireless
|
183 | 242 | (59) | (24.4%) | ||||||||||||||||||||
|
FTEs Software
|
27 | | 27 | | ||||||||||||||||||||
| | Payroll and related Payroll and related expenses are incurred mainly for employees in customer service, information technology, inventory, collections, finance and other support functions as well as executive management. Payroll and related expenses decreased $0.1 million due primarily to lower payroll and related expenses for wireless operations due to headcount reductions, partially offset by payroll and related expenses for software operations of $1.1 million for 27 FTEs at June 30, 2011. Total FTEs declined by 59 FTEs to 183 FTEs at June 30, 2011 from 242 FTEs at June 30, 2010 for wireless operations. | |
| | Stock based compensation Stock based compensation expenses consist primarily of amortization of compensation expense associated with RSUs awarded to certain eligible employees for both wireless operations and software operations and amortization of compensation expense for restricted stock awarded to non-executive members of the Companys Board of Directors under the Equity Plan. Stock based compensation expenses increased by $0.2 million for the three months ended June 30, 2011 compared to the same period in 2010 due to lower amortization of compensation expense related to the 2009 LTIP for wireless operations, partially offset by an increase in amortization of compensation expense for the three months ended June 30, 2011 due to the 2011 LTIP for software operations. Stock based compensation expenses for software operations represented $0.2 million of the total $0.4 million of stock based compensation expenses. |
34
| | Bad debt The decrease of $0.7 million in bad debt expenses reflected the Companys bad debt experience due to the change in the composition of the Companys customer base to accounts with a large number of units in service. Bad debt expenses for software operations represented $70,000 of the total benefit of $80,000 of bad debt expenses. | |
| | Facility rent The decrease of $0.3 million in facility rent expenses was primarily due to the closure of office facilities as part of the Companys continued rationalization of its operating requirements to meet lower revenue and customer demand. Facility rent expenses for software operations represented $0.3 million of the total $1.0 million of facility rent expenses. | |
| | Telecommunications The decrease of $0.2 million in telecommunication expenses reflected continued office and staffing reductions as the Company continues to streamline its operations and reduce its telecommunication requirements. | |
| | Outside services Outside service expenses consist primarily of costs associated with printing and mailing invoices, outsourced customer service, temporary help and various professional fees. The decrease of $0.7 million in outside service expenses was due primarily to reduction in legal fees of $0.3 million, transaction and integration costs related to the acquisition of Amcom of $0.2 million, audit-related and tax service fees of $0.1 million and outsourced customer service of $0.1 million. Outside service expenses for software operations represented $25,000 of the total $2.5 million of outside service expenses. | |
| | Taxes, licenses and permits Tax, license and permit expenses consist of property, franchise, gross receipts and transactional taxes. The increase in tax, license and permit expenses of $0.4 million was primarily due to one-time resolution of various state and local tax audits at amounts higher than the originally estimated liability, partially offset by lower gross receipts and property taxes for the three months ended June 30, 2011 compared to the same period in 2010. These taxes are based on the lower revenue and property base resulting from the Companys operations. | |
| | Other The decrease of $0.5 million in other expenses was due to a decrease of $0.3 million for wireless operations which consisted of reductions in repairs and maintenance of $0.1 million, insurance expenses of $0.1 million and various other expenses of $0.1 million. In addition, software operations had a net credit of $0.2 million. |
35
| For the Three Months Ended June 30, | ||||||||||||||||
| 2011 | 2010 | |||||||||||||||
| (Dollars in thousands) | ||||||||||||||||
|
Income before income tax expense
|
$ | 22,967 | $ | 13,930 | ||||||||||||
|
Income tax expense at the Federal statutory rate
|
$ | 8,038 | 35.00% | $ | 4,876 | 35.00% | ||||||||||
|
State income taxes, net of Federal benefit
|
730 | 3.18% | 425 | 3.05% | ||||||||||||
|
Change in valuation allowance
|
(4,884) | (21.27%) | (4,684) | (33.63%) | ||||||||||||
|
Other
|
487 | 2.12% | 224 | 1.71% | ||||||||||||
|
Income tax expense
|
$ | 4,372 | 19.04% | $ | 841 | 6.04% | ||||||||||
| For the Six Months Ended June 30, | Change Between | |||||||||||||||||||||||||||||||
| 2011 | 2010 | 2011 and 2010 | ||||||||||||||||||||||||||||||
| Wireless | Software (1) | Total | Wireless | Software | Total | Total | % | |||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||
|
Revenues:
|
||||||||||||||||||||||||||||||||
|
Service, rental and maintenance, net
|
$ | 99,478 | $ | | $ | 99,478 | $ | 115,806 | $ | | $ | 115,806 | $ | (16,328) | (14.1%) | |||||||||||||||||
|
Product sales, net
|
5,149 | 17,878 | 23,027 | 6,090 | | 6,090 | 16,937 | 278.1% | ||||||||||||||||||||||||
|
Total
|
$ | 104,627 | $ | 17,878 | $ | 122,505 | $ | 121,896 | $ | | $ | 121,896 | $ | 609 | 0.5% | |||||||||||||||||
|
Selected operating expenses:
|
||||||||||||||||||||||||||||||||
|
Cost of products sold
|
$ | 1,834 | $ | 7,668 | $ | 9,502 | $ | 2,343 | $ | | $ | 2,343 | $ | 7,159 | 305.5% | |||||||||||||||||
|
Service, rental and maintenance
|
30,027 | 2,622 | 32,649 | 36,116 | | 36,116 | (3,467) | (9.6%) | ||||||||||||||||||||||||
|
Selling and marketing
|
7,779 | 3,731 | 11,510 | 8,951 | | 8,951 | 2,559 | 28.6% | ||||||||||||||||||||||||
|
General and administrative
|
27,591 | 1,903 | 29,494 | 31,736 | | 31,736 | (2,242) | (7.1%) | ||||||||||||||||||||||||
|
Severance and restructuring
|
50 | | 50 | 355 | | 355 | (305) | (85.9%) | ||||||||||||||||||||||||
|
Total
|
$ | 67,281 | $ | 15,924 | $ | 83,205 | $ | 79,501 | $ | | $ | 79,501 | $ | 3,704 | 4.7% | |||||||||||||||||
|
FTEs
|
475 | 248 | 723 | 599 | | 599 | 124 | 20.7% | ||||||||||||||||||||||||
|
Active transmitters
|
5,253 | | 5,253 | 6,319 | | 6,319 | (1,066) | (16.9%) | ||||||||||||||||||||||||
| (1) | Software operations reflect financial results from March 3, 2011 to June 30, 2011 and are net of maintenance revenue reduction required by acquisition accounting to reflect fair value. |
36
|
For the Six Months Ended
|
||||||||
| June 30, | ||||||||
| 2011 | 2010 | |||||||
| (Dollars in thousands) | ||||||||
|
Service, rental and maintenance revenues, net:
|
||||||||
|
Paging:
|
||||||||
|
Direct:
|
||||||||
|
One-way messaging
|
$ | 77,562 | $ | 88,028 | ||||
|
Two-way messaging
|
13,366 | 17,866 | ||||||
| 90,928 | 105,894 | |||||||
|
Indirect:
|
||||||||
|
One-way messaging
|
3,452 | 4,736 | ||||||
|
Two-way messaging
|
1,569 | 2,077 | ||||||
| $ | 5,021 | $ | 6,813 | |||||
|
Total paging:
|
||||||||
|
One-way messaging
|
$ | 81,014 | $ | 92,764 | ||||
|
Two-way messaging
|
14,935 | 19,943 | ||||||
|
Total paging revenue
|
95,949 | 112,707 | ||||||
|
Non-paging revenue
|
3,529 | 3,099 | ||||||
|
Total service, rental and maintenance revenues, net
|
$ | 99,478 | $ | 115,806 | ||||
| Revenues | ||||||||||||||||||||||||||||||||
| Units in Service |
For the Six Months Ended
|
|||||||||||||||||||||||||||||||
| As of June 30, | June 30, | Change Due To: | ||||||||||||||||||||||||||||||
| 2011 | 2010 | Change | 2011 (1) | 2010 (1) | Change | ARPU | Units | |||||||||||||||||||||||||
| (Units in thousands) | (Dollars in thousands) | |||||||||||||||||||||||||||||||
|
One-way messaging
|
1,630 | 1,831 | (201) | $ | 81,014 | $ | 92,764 | $ | (11,750) | $ | (355) | $ | (11,395) | |||||||||||||||||||
|
Two-way messaging
|
149 | 196 | (47) | 14,935 | 19,943 | (5,008) | (1,385) | (3,623) | ||||||||||||||||||||||||
|
Total
|
1,779 | 2,027 | (248) | $ | 95,949 | $ | 112,707 | $ | (16,758) | $ | (1,740) | $ | (15,018) | |||||||||||||||||||
| (1) | Amounts shown exclude non-paging and product sales revenues. |
37
|
For the Six Months
|
||||
| Ended June 30, 2011 (1) | ||||
| (Dollars in thousands) | ||||
|
Software license
|
$ | 6,293 | ||
|
Professional services
|
4,138 | |||
|
Equipment sales
|
3,370 | |||
|
Operations revenue
|
$ | 13,801 | ||
|
Maintenance
(2)
|
4,077 | |||
|
Total software operations revenue
|
$ | 17,878 | ||
| (1) | Software operations revenue reflects results from March 3, 2011 to June 30, 2011. | |
| (2) | Revenue is net of maintenance revenue reduction required by acquisition accounting to reflect the fair value. |
| For the Six Months Ended June 30, | ||||||||||||||||||||||||
| 2011 | 2010 |
Change Between
|
||||||||||||||||||||||
|
% of
|
% of
|
2011 and 2010 | ||||||||||||||||||||||
| Amount | Revenue | Amount | Revenue | Amount | % | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Site rent
|
$ | 12,843 | 10.5% | $ | 17,362 | 14.2% | $ | (4,519) | (26.0%) | |||||||||||||||
|
Telecommunications
|
5,982 | 4.9% | 7,288 | 6.0% | (1,306) | (17.9%) | ||||||||||||||||||
|
Payroll and related
|
10,459 | 8.5% | 9,030 | 7.4% | 1,429 | 15.8% | ||||||||||||||||||
|
Stock based compensation
|
11 | 0.0% | 13 | 0.0% | (2) | (15.4%) | ||||||||||||||||||
|
Other
|
3,354 | 2.8% | 2,423 | 2.0% | 931 | 38.4% | ||||||||||||||||||
|
Total service, rental and maintenance
|
$ | 32,649 | 26.7% | $ | 36,116 | 29.6% | $ | (3,467) | (9.6%) | |||||||||||||||
|
FTEs Wireless
|
179 | 208 | (29) | (13.9%) | ||||||||||||||||||||
|
FTEs Software
|
101 | | 101 | | ||||||||||||||||||||
| | Site rent The decrease of $4.5 million in site rent expenses is primarily due to the rationalization of the Companys networks which has decreased the number of transmitters required to provide service to the Companys customers which, in turn, has reduced the number of lease locations. Active transmitters declined 16.9% in the second quarter of 2011 from the prior year quarter. In addition, the expiration of a MLA has resulted in the Company paying at the lower month-to-month rent per site in 2011, which has favorably impacted site rent expenses. | |
| | Telecommunications The decrease of $1.3 million in telecommunication expenses was due to the consolidation of the Companys networks. The Company believes continued reductions in these expenses will occur as the Companys networks continue to be consolidated as anticipated throughout 2011. |
38
| | Payroll and related Payroll and related expenses are incurred largely for field technicians, their managers and in-house repair personnel for wireless operations and professional services, product development and technical support personnel for software operations. The increase in payroll and related expenses of $1.4 million was due primarily to software operations payroll and related costs, partially offset by a reduction in headcount of 29 FTEs to 179 FTEs at June 30, 2011 from 208 FTEs at June 30, 2010 for wireless operations. Payroll and related expenses as a percentage of revenue increased during the period due to the use of the Companys employees to repair paging devices as opposed to use of a third party vendor and the addition of 101 FTEs for software operations. The Company believes it is cost beneficial to perform the repair functions in-house. Payroll and related expenses for software operations represented $2.0 million of the total $10.5 million of payroll and related expenses. | |
| | Stock based compensation Stock based compensation expenses decreased for the six months ended June 30, 2011 compared to the same period in 2010 due to lower amortization of compensation expense for the RSUs awarded to certain eligible employees under the 2009 LTIP. | |
| | Other The increase of $0.9 million in other expenses and as a percentage of revenue was due to an increase in wireless operations costs of $0.3 million primarily due to higher office expenses. In addition, costs in the software operations totaled $0.6 million which consisted of $0.3 million in outside services and $0.3 million in miscellaneous expenses. |
| For the Six Months Ended June 30, | ||||||||||||||||||||||||
| 2011 | 2010 |
Change Between
|
||||||||||||||||||||||
|
% of
|
% of
|
2011 and 2010 | ||||||||||||||||||||||
| Amount | Revenue | Amount | Revenue | Amount | % | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Payroll and related
|
$ | 6,569 | 5.4% | $ | 5,778 | 4.7% | $ | 791 | 13.7% | |||||||||||||||
|
Commissions
|
3,362 | 2.7% | 2,531 | 2.1% | 831 | 32.8% | ||||||||||||||||||
|
Stock based compensation
|
33 | 0.0% | 39 | 0.0% | (6) | (15.4%) | ||||||||||||||||||
|
Other
|
1,546 | 1.3% | 603 | 0.5% | 943 | 156.4% | ||||||||||||||||||
|
Total selling and marketing
|
$ | 11,510 | 9.4% | $ | 8,951 | 7.3% | $ | 2,559 | 28.6% | |||||||||||||||
|
FTEs Wireless
|
113 | 149 | (36) | (24.2%) | ||||||||||||||||||||
|
FTEs Software
|
120 | | 120 | | ||||||||||||||||||||
39
| For the Six Months Ended June 30, | ||||||||||||||||||||||||
| 2011 | 2010 |
Change Between
|
||||||||||||||||||||||
|
% of
|
% of
|
2011 and 2010 | ||||||||||||||||||||||
| Amount | Revenue | Amount | Revenue | Amount | % | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Payroll and related
|
$ | 12,419 | 10.1% | $ | 13,533 | 11.1% | $ | (1,114) | (8.2%) | |||||||||||||||
|
Stock based compensation
|
635 | 0.5% | 482 | 0.4% | 153 | 31.7% | ||||||||||||||||||
|
Bad debt
|
336 | 0.3% | 1,307 | 1.1% | (971) | (74.3%) | ||||||||||||||||||
|
Facility rent
|
1,844 | 1.5% | 2,680 | 2.2% | (836) | (31.2%) | ||||||||||||||||||
|
Telecommunications
|
841 | 0.7% | 1,260 | 1.0% | (419) | (33.2%) | ||||||||||||||||||
|
Outside services
|
7,643 | 6.2% | 6,452 | 5.3% | 1,191 | 18.5% | ||||||||||||||||||
|
Taxes, licenses and permits
|
3,522 | 2.9% | 3,427 | 2.8% | 95 | 2.8% | ||||||||||||||||||
|
Other
|
2,254 | 1.9% | 2,595 | 2.1% | (341) | (13.1%) | ||||||||||||||||||
|
Total general and administrative
|
$ | 29,494 | 24.1% | $ | 31,736 | 26.0% | $ | (2,242) | (7.1%) | |||||||||||||||
|
FTEs Wireless
|
183 | 242 | (59) | (24.4%) | ||||||||||||||||||||
|
FTEs Software
|
27 | | 27 | | ||||||||||||||||||||
| | Payroll and related Payroll and related expenses are incurred mainly for employees in customer service, information technology, inventory, collections, finance and other support functions as well as executive management. Payroll and related expenses decreased $1.1 million due primarily to a reduction in headcount for the six months ended June 30, 2011 compared to the same period in 2010 for wireless operations, partially offset by payroll and related costs of $1.3 million for software operations for 27 FTEs at June 30, 2011. Total FTEs declined by 59 FTEs to 183 FTEs at June 30, 2011 from 242 FTEs at June 30, 2010 for wireless operations. | |
| | Stock based compensation Stock based compensation expenses consist primarily of amortization of compensation expense associated with RSUs awarded to certain eligible employees for both wireless operations and software operations and amortization of compensation expense for restricted stock awarded to non-executive members of the Companys Board of Directors under the Equity Plan. Stock based compensation expenses increased by $0.2 million for the six months ended June 30, 2011 compared to the same period in 2010 due to lower amortization of compensation expense related to the 2009 LTIP for wireless operations, partially offset by an increase in amortization of compensation expense for the six months ended June 30, 2011 due to the 2011 LTIP for software operations. Stock based compensation expenses for software operations represented $0.2 million of the total $0.6 million of stock based compensation expenses. | |
| | Bad debt The decrease of $1.0 million in bad debt expenses reflected the Companys bad debt experience due to the change in the composition of the Companys customer base to accounts with a large number of units in service. Bad debt expenses for software operations represented $0.1 million of the total $0.3 million of bad debt expenses. |
40
| | Facility rent The decrease of $0.8 million in facility rent expenses was primarily due to the closure of office facilities as part of the Companys continued rationalization of its operating requirements to meet lower revenue and customer demand. Facility rent expenses for software operations represented $0.4 million of the total $1.8 million of facility rent expenses. | |
| | Telecommunications The decrease of $0.4 million in telecommunication expenses reflected continued office and staffing reductions as the Company continues to streamline its operations and reduce its telecommunication requirements. | |
| | Outside services Outside service expenses consist primarily of costs associated with printing and mailing invoices, outsourced customer service, temporary help and various professional fees. The increase of $1.2 million in outside service expenses and as a percentage of revenue was due primarily to transaction and integration costs related to the acquisition of Amcom of $2.7 million during the six months ended June 30, 2011 which resulted in an increase of expenses as a percentage of revenue. These costs were partially offset by reductions in audit-related and tax service fees of $0.6 million, legal fees of $0.5 million, outsourced customer service of $0.2 million, and all other expenses net of $0.2 million. Outside service expenses for software operations represented $25,000 of the total $7.6 million of outside service expenses. | |
| | Taxes, licenses and permits Tax, license and permit expenses consist of property, franchise, gross receipts and transactional taxes. The increase in tax, license and permit expenses of $0.1 million was primarily due to higher gross receipts and transactional taxes offset by lower property taxes for the six months ended June 30, 2011 compared to the same period in 2010. Property taxes are based on the lower property base resulting from the Companys Wireless operations. | |
| | Other The decrease of $0.3 million in other expenses was due primarily to lower repairs and maintenance expenses of $0.4 million and insurance expenses of $0.3 million wireless operations. These reductions were partially offset by a lower level of net credits of $0.7 million in 2011 as compared to 2010 for wireless operations. In addition, software operations had a net credit of $0.2 million. |
41
| For the Six Months Ended June 30, | ||||||||||||||||
| 2011 | 2010 | |||||||||||||||
| (Dollars in thousands) | ||||||||||||||||
|
Income before income tax (benefit) expense
|
$ | 36,241 | $ | 28,658 | ||||||||||||
|
Income tax expense at the Federal statutory rate
|
$ | 12,684 | 35.00% | $ | 10,030 | 35.00% | ||||||||||
|
State income taxes, net of Federal benefit
|
1,160 | 3.20% | 1,129 | 3.94% | ||||||||||||
|
Change in valuation allowance
|
(37,249) | (102.78%) | (4,743) | (16.55%) | ||||||||||||
|
Other
|
400 | 1.09% | 268 | 0.93% | ||||||||||||
|
Income tax (benefit) expense
|
$ | (23,005) | (63.48%) | $ | 6,684 | 23.32% | ||||||||||
42
|
For the
|
||||||||||||
|
Six Months Ended
|
Change
|
|||||||||||
| June 30, |
Between
|
|||||||||||
| 2011 | 2010 | 2011 and 2010 | ||||||||||
| (Dollars in thousands) | ||||||||||||
|
Net cash provided by operating activities
|
$ | 32,836 | $ | 39,800 | $ | (6,964) | ||||||
|
Net cash used in investing activities
|
(130,037) | (2,230) | 127,807 | |||||||||
|
Net cash used in financing activities
|
(2,549) | (18,038) | (15,489) | |||||||||
|
For the
|
Change
|
|||||||||||
| Six Months Ended June 30, |
Between
|
|||||||||||
| 2011 | 2010 | 2011 and 2010 | ||||||||||
| (Dollars in thousands) | ||||||||||||
|
Cash received from customers
|
$ | 122,841 | $ | 125,392 | $ | (2,551) | ||||||
|
Cash paid for
|
||||||||||||
|
Payroll and related costs
|
39,163 | 35,456 | 3,707 | |||||||||
|
Site rent costs
|
13,224 | 16,689 | (3,465) | |||||||||
|
Telecommunications costs
|
6,451 | 7,809 | (1,358) | |||||||||
|
Interest costs
|
856 | | 856 | |||||||||
|
Other operating costs
|
30,311 | 25,638 | 4,673 | |||||||||
| 90,005 | 85,592 | 4,413 | ||||||||||
|
Net cash provided by operating activities
|
$ | 32,836 | $ | 39,800 | $ | (6,964) | ||||||
| | Cash payments for payroll and related costs increased $3.7 million due primarily to costs for software operations, partially offset by reduction in headcount for wireless operations. | |
| | Cash payments for site rent costs decreased $3.5 million. This decrease was due primarily to lower site rent expenses for leased locations as the Company rationalized its network and incurred lower payments in 2011 due to the expiration of a MLA which resulted in a lower month-to-month rent per site in 2011. | |
| | Cash payments for telecommunication costs decreased $1.4 million. This decrease was due primarily to the consolidation of the Companys networks and reflects continued office and staffing reduction to support its smaller customer base. | |
| | Cash payments for interest costs increased $0.9 million due to the debt acquired related to the acquisition of Amcom on March 3, 2011. |
43
| | Cash payments for other operating costs increased $4.7 million. The increase was due primarily to an increase of $6.3 million for software operations costs, partially offset by a decrease of $1.2 million in facility rent expenses and $0.4 million decrease in repairs and maintenance expenses for wireless operations. |
44
45
46
| For the Three Months Ended June 30, | ||||||||||||||||||||||||
| 2011 | 2010 | |||||||||||||||||||||||
| Wireless | Software (1) | Total | Wireless | Software | Total | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Operating income (loss)
|
$ | 16,777 | $ | (640) | $ | 16,137 | $ | 13,746 | $ | | $ | 13,746 | ||||||||||||
|
Plus: Depreciation, amortization and accretion
|
3,618 | 1,680 | 5,298 | 6,698 | | 6,698 | ||||||||||||||||||
|
EBITDA (as defined by the Company)
|
20,395 | 1,040 | 21,435 | 20,444 | | 20,444 | ||||||||||||||||||
|
Less: Purchases of property and equipment
|
(1,721) | (133) | (1,854) | (563) | | (563) | ||||||||||||||||||
|
OCF (as defined by the Company)
|
$ | 18,674 | $ | 907 | $ | 19,581 | $ | 19,881 | $ | | $ | 19,881 | ||||||||||||
| (1) | Software operations financial results are net of maintenance revenue reduction required by acquisition accounting to reflect the fair value. |
| For the Six Months Ended June 30, | ||||||||||||||||||||||||
| 2011 | 2010 | |||||||||||||||||||||||
| Wireless | Software (1) | Total | Wireless | Software | Total | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Operating income (loss)
|
$ | 29,696 | $ | (234) | $ | 29,462 | $ | 28,393 | $ | | $ | 28,393 | ||||||||||||
|
Plus: Depreciation, amortization and accretion
|
7,650 | 2,188 | 9,838 | 14,002 | | 14,002 | ||||||||||||||||||
|
EBITDA (as defined by the Company)
|
37,346 | 1,954 | 39,300 | 42,395 | | 42,395 | ||||||||||||||||||
|
Less: Purchases of property and equipment
|
(3,215) | (140) | (3,355) | (2,288) | | (2,288) | ||||||||||||||||||
|
OCF (as defined by the Company)
|
$ | 34,131 | $ | 1,814 | $ | 35,945 | $ | 40,107 | $ | | $ | 40,107 | ||||||||||||
| (1) | Software operations reflect financial results from March 3, 2011 to June 30, 2011 and are net of maintenance revenue reduction required by acquisition accounting to reflect the fair value. |
| Item 3. | Quantitative and Qualitative Disclosures about Market Risk |
47
| (Dollars in thousands) | ||||
|
Revolving Loan at LIBOR with a minimum rate of 1.5% and margin
rate of 3.75%. Interest rate at June 30, 2011 of 5.25%.
|
||||
|
Due Through June 30, 2012
|
$ | 3,750 | ||
|
Thereafter
|
4,447 | |||
|
Total Revolver
|
8,197 | |||
|
Term Loan at LIBOR with a minimum rate of 1.5% and margin rate
of 3.75%. Interest rate at June 30, 2011 of 5.25%.
|
||||
|
Due Through June 30, 2012
|
8,125 | |||
|
Due Through June 30, 2013
|
9,375 | |||
|
Due Through June 30, 2014
|
7,500 | |||
|
Thereafter
(1)
|
4,625 | |||
|
Total Term Loan
|
29,625 | |||
|
Total debt outstanding at June 30, 2011
|
$ | 37,822 | ||
| (1) | The maturity date for the Term Loan is September 3, 2014. |
48
| Item 4. | Controls and Procedures |
| Item 1. | Legal Proceedings |
| Item 1A. | Risk Factors |
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
| Item 5. | Other information |
| Item 6. | Exhibits |
49
50
| Exhibit No. | Description | |||
| 31 | .1 | Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended, dated July 28, 2011 (1) | ||
| 31 | .2 | Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended, dated July 28, 2011 (1) | ||
| 32 | .1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 dated July 28, 2011 (1) | ||
| 32 | .2 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 dated July 28, 2011 (1) | ||
| 101 | .INS | XBRL Instance Document (2) | ||
| 101 | .SCH | XBRL Taxonomy Extension Schema (2) | ||
| 101 | .CAL | XBRL Taxonomy Extension Calculation (2) | ||
| 101 | .LAB | XBRL Taxonomy Extension Labels (2) | ||
| 101 | .PRE | XBRL Taxonomy Extension Presentation (2) | ||
| (1) | Filed herewith. | |
| (2) | The financial information contained in these XBRL documents is unaudited. The information in these exhibits shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liabilities of Section 18, nor shall they be deemed incorporated by reference into any disclosure document relating to USA Mobility, Inc., except to the extent, if any, expressly set forth by specific reference in such filing. |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|