
Company Website:
http://www.OtelcoInc.com
ONEONTA, Ala. -- (Business Wire)
Otelco Inc. (NASDAQ: OTT) (TSX: OTT.un), a wireline telecommunications
services provider in Alabama, Maine, Massachusetts, Missouri, New
Hampshire, Vermont and West Virginia, today announced results for its
third quarter ended September 30, 2011. Key highlights for Otelco
include:
-
Total revenues of $25.3 million for third quarter 2011.
-
Operating income of $6.1 million for third quarter 2011.
-
Adjusted EBITDA (as defined below) of $11.1 million for third quarter
2011.
âThird quarter results softened a bit as we completed the expansion of
our CLEC market coverage in New Hampshire, Massachusetts and northern
Maine,â said Mike Weaver, President and Chief Executive Officer of
Otelco. âWith all nine of the new collocation sites now operational, our
sales and marketing efforts are underway to address each of these new
markets. We originally projected these new sites to be operational early
in the second quarter and the delay negatively impacted our margins as
cost of services increased with little opportunity to increase revenue
in these areas for the first nine months of this year.
âWe continue to find ways to reduce costs and improve margins in our
business,â continued Weaver. âIn our CLEC operations, significant
changes have been made in our sales and marketing organization this
quarter. In addition, we expanded our product offerings with additional
hosted IP products. In our RLEC business, we recently consolidated our
Alabama business offices resulting in reduced costs and increased
efficiencies. There is approximately $150,000 of nonrecurring expense in
the third quarter related to these changes.
âThe acquisition of Shoreham Telephone Company in Vermont was completed
on October 14, adding some 5,000 access line equivalents to the Otelco
family,â added Weaver. âShoreham will anchor our CLEC expansion into the
fourth New England state next year.
âIn 2004, we indicated our intent to build value at Otelco and return
cash to our shareholders. Our twenty-seventh consecutive IDS dividend is
evidence of that continuing commitment,â Weaver concluded.
Distribution to Income Deposit Security Holders
Each quarter, the Board will consider the declaration of dividends
during its normally scheduled meeting. For this quarter, the Board is
meeting on November 15, 2011. The scheduled interest and any dividend
declared will be paid on December 30, 2011, to holders of record as of
the close of business on December 15, 2011. The interest payment will
cover the period from September 30, 2011 through December 29, 2011.
Currently, it is anticipated that the Companyâs dividends in 2011 will
continue to be treated as a return of capital for tax purposes. The
Company has made twenty-seven successive quarterly distributions of
dividends and interest since its IDSs were originally offered to the
public in December 2004.
|
Â
| |
Â
| |
Â
| |
Â
| | | |
| Third Quarter 2011 Financial Summary | | | | | | | | | | |
| (Dollars in thousands, except per share amounts) | | | | | | | | | | |
| | | | | | | | | |
Â
|
| | Three Months Ended September 30, | | Change |
Â
|
Â
|
Â
| |
|
Â
|
Â
| 2010 |
Â
| 2011 |
Â
| Amount |
Â
| Percent |
Â
| |
|
Revenues
| |
$
|
26,145
| | |
$
|
25,303
| | |
$
|
(842
|
)
| | |
(3.2
|
)
|
%
|
|
Operating income
| |
$
|
6,728
| | |
$
|
6,124
| | |
$
|
(604
|
)
| | |
(9.0
|
)
|
%
|
|
Interest expense
| |
$
|
(6,321
|
)
| |
$
|
(6,222
|
)
| |
$
|
(99
|
)
| | |
(1.6
|
)
|
%
|
|
Net income available to stockholders
| |
$
|
63
| | |
$
|
885
| | |
$
|
822
| | | |
*
| |
Â
|
|
Basic net income per share
| |
$
|
-
| | |
$
|
0.07
| | |
$
|
0.07
| | |
*
| | |
|
Diluted net income per share
| |
$
|
-
| | |
$
|
0.07
| | |
$
|
0.07
| | |
*
| | |
| | | | | | | | | |
Â
|
|
Adjusted EBITDA(a) | |
$
|
12,671
| | |
$
|
11,094
| | |
$
|
(1,577
|
)
| | |
(12.4
|
)
|
%
|
|
Capital expenditures
| |
$
|
2,357
| | |
$
|
2,097
| | |
$
|
(260
|
)
| | |
(11.0
|
)
|
%
|
| | | | | | | | | |
Â
|
|
* Not a meaningful calculation
| | | | | | | | | | |
| | | | | | | | | |
Â
|
| | Nine Months Ended September 30, | | Change |
Â
|
Â
|
Â
| |
|
Â
|
Â
| 2010 |
Â
| 2011 |
Â
| Amount |
Â
| Percent |
Â
| |
|
Revenues
| |
$
|
78,450
| | |
$
|
76,196
| | |
$
|
(2,254
|
)
| | |
(2.9
|
)
|
%
|
|
Operating income
| |
$
|
19,608
| | |
$
|
18,771
| | |
$
|
(837
|
)
| | |
(4.3
|
)
|
%
|
|
Interest expense
| |
$
|
(18,489
|
)
| |
$
|
(18,592
|
)
| |
$
|
103
| | | |
0.6
| |
%
|
|
Net income available to stockholders
| |
$
|
95
| | |
$
|
2,173
| | |
$
|
2,078
| | | |
*
| |
Â
|
|
Basic net income per share
| |
$
|
0.01
| | |
$
|
0.16
| | |
$
|
0.15
| | |
*
| | |
|
Diluted net income per share
| |
$
|
0.01
| | |
$
|
0.16
| | |
$
|
0.15
| | |
*
| | |
| | | | | | | | | |
Â
|
|
Adjusted EBITDA(a) | |
$
|
37,891
| | |
$
|
34,393
| | |
$
|
(3,498
|
)
| | |
(9.2
|
)
|
%
|
|
Capital expenditures
| |
$
|
6,444
| | |
$
|
8,448
| | |
$
|
2,004
| | | |
31.1
| |
%
|
| | | | | | | | | |
Â
|
|
* Not a meaningful calculation
| | | | | | | | | | |
| | | | | | | | | |
Â
|
| Reconciliation of Adjusted EBITDA to Net Income | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, | | |
|
Â
|
Â
| 2010 |
Â
| 2011 |
Â
| 2010 |
Â
| 2011 |
Â
| |
|
Net income
| |
$
|
63
| | |
$
|
885
| | |
$
|
95
| | |
$
|
2,173
| | |
|
Add: Depreciation
| | |
3,264
| | | |
2,922
| | | |
10,164
| | | |
8,751
| | |
|
Interest expense - net of premium
| | |
5,979
| | | |
5,880
| | | |
17,470
| | | |
17,566
| | |
|
Interest expense - amortize loan cost
| | |
342
| | | |
342
| | | |
1,019
| | | |
1,026
| | |
|
Income tax expense (benefit)
| | |
136
| | | |
(323
|
)
| | |
137
| | | |
36
| | |
|
Change in fair value of derivatives
| | |
359
| | | |
(654
|
)
| | |
1,421
| | | |
(1,641
|
)
| |
|
Loan fees
| | |
19
| | | |
19
| | | |
57
| | | |
57
| | |
|
Amortization - intangibles
| |
Â
|
2,509
|
Â
| |
Â
|
2,023
|
Â
| |
Â
|
7,528
|
Â
| |
Â
|
6,425
|
Â
| |
|
Adjusted EBITDA
| |
$
|
12,671
|
Â
| |
$
|
11,094
|
Â
| |
$
|
37,891
|
Â
| |
$
|
34,393
|
Â
| |
| | | | | | | | | |
Â
|
(a) Adjusted EBITDA is defined as consolidated net
income plus interest expense, depreciation and amortization,
income taxes and certain non-recurring fees, expenses or charges
and other non-cash charges reducing consolidated net income.
Adjusted EBITDA is not a measure calculated in accordance with
generally acceptable accounting principles (GAAP). While providing
useful information, Adjusted EBITDA should not be considered in
isolation or as a substitute for consolidated statement of
operations data prepared in accordance with GAAP. The Company
believes Adjusted EBITDA is useful as a tool to analyze the
Company on the basis of operating performance and leverage. The
definition of Adjusted EBITDA corresponds to the definition of
Adjusted EBITDA in the indenture governing the Companyâs senior
subordinated notes and its credit facility and certain of the
covenants contained therein. The Companyâs presentation of
Adjusted EBITDA may not be comparable to similarly titled measures
used by other companies.
| |
| | | | | | | | | |
Â
|
|
Â
| |
Â
| |
Â
|
Â
| |
Â
| |
Â
| |
Â
| | |
| Key Operating Statistics | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Â
|
| | | | | | | | | | | | | Quarterly |
| | | | | | | | | | | | | % Change |
| | December 31, | | | March 31, | | June 30, | | September 30, | | from |
| | 2009 | | 2010 | | | 2011 | | 2011 | | 2011 | | June 30, 2011 |
|
Otelco access line equivalents(1) | | |
100,356
| | |
99,639
| | | |
99,271
| | |
98,304
| | |
97,958
| |
(0.4)
|
%
|
| | | | | | | | | | | | | |
Â
|
|
RLEC and other services:
| | | | | | | | | | | | | | |
|
Voice access lines
| | |
48,215
| | |
45,461
| | | |
44,770
| | |
44,113
| | |
43,444
| |
(1.5)
|
%
|
|
Data access lines
| |
Â
|
20,066
| |
Â
|
20,852
| | |
Â
|
21,158
| |
Â
|
21,137
| |
Â
|
21,162
| |
0.1
|
%
|
|
Access line equivalents(1) | | |
68,281
| | |
66,313
| | | |
65,928
| | |
65,250
| | |
64,606
| |
(1.0)
|
%
|
|
Cable television customers
| | |
4,195
| | |
4,227
| | | |
4,029
| | |
4,054
| | |
4,156
| |
2.5
|
%
|
|
Satellite television customers
| | |
100
| | |
125
| | | |
217
| | |
222
| | |
224
| |
0.9
|
%
|
|
Additional internet customers
| | |
9,116
| | |
6,975
| | | |
6,435
| | |
6,046
| | |
5,654
| |
(6.5)
|
%
|
|
RLEC dial-up
| | |
786
| | |
393
| | | |
341
| | |
307
| | |
274
| |
(10.7)
|
%
|
|
Other dial-up
| | |
6,439
| | |
4,300
| | | |
3,786
| | |
3,403
| | |
3,085
| |
(9.3)
|
%
|
|
Other data lines
| | |
1,891
| | |
2,282
| | | |
2,308
| | |
2,336
| | |
2,295
| |
(1.8)
|
%
|
| | | | | | | | | | | | | |
Â
|
|
CLEC:
| | | | | | | | | | | | | | |
|
Voice access lines
| | |
28,647
| | |
29,944
| | | |
30,084
| | |
29,842
| | |
30,145
| |
1.0
|
%
|
|
Data access lines
| |
Â
|
3,428
| |
Â
|
3,382
| | |
Â
|
3,259
| |
Â
|
3,212
| |
Â
|
3,207
| |
(0.2)
|
%
|
|
Access line equivalents(1) | | |
32,075
| | |
33,326
| | | |
33,343
| | |
33,054
| | |
33,352
| |
0.9
|
%
|
|
Wholesale network connections
| | |
132,324
| | |
149,043
| | | |
152,101
| | |
154,785
| | |
155,691
| |
0.6
|
%
|
| | | | | | | | | | | | | |
Â
|
| | | | | | | | | | | | | |
Â
|
| | For the Year Ended | | | For the Three Months Ended | | | |
| | December 31, | | | March 31, | | June 30, | | September 30, | | | |
| | 2009 | | 2010 | | | 2011 | | 2011 | | 2011 | | | |
|
Total revenues (in millions):
| |
$
|
103.8
| |
$
|
104.4
| | |
$
|
25.4
| |
$
|
25.5
| |
$
|
25.3
| | | |
|
RLEC
| |
$
|
60.8
| |
$
|
58.4
| | |
$
|
14.2
| |
$
|
14.3
| |
$
|
14.1
| | | |
|
CLEC
| |
$
|
43.0
| |
$
|
46.0
| | |
$
|
11.2
| |
$
|
11.2
| |
$
|
11.2
| | | |
|
Â
|
(1) We define access line equivalents as voice access
lines and data access lines (including cable modems, digital
subscriber lines, and dedicated data access trunks).
|
| | | | | | | | | | | | | |
Â
|
FINANCIAL DISCUSSION FOR THIRD QUARTER 2011:
Revenues
Total revenues decreased 3.2% in the three months ended September 30,
2011, to $25.3 million from $26.1 million in the three months ended
September 30, 2010. Decreases in RLEC voice access line related revenues
in 2011 and one-time benefits in 2010 from the resolution of several
contingent items accounted for the majority of the difference. The table
below provides the components of our revenues for the three months ended
September 30, 2011 compared to the same period of 2010.
|
Â
| | |
Â
| |
Â
| |
Â
| |
Â
| | |
| | | | | | | | | | |
Â
|
|
Â
| | | Three Months Ended September 30, |
Â
| Change |
| | | | 2010 | | 2011 | | Amount | | Percent |
| | | | | |
(dollars in thousands)
| | | |
|
Local services
| |
$
|
12,423
| |
$
|
11,715
| |
$
|
(708
|
)
| |
(5.7
|
)
|
%
|
|
Network access
| | |
8,077
| | |
8,048
| | |
(29
|
)
| |
(0.4
|
)
| |
|
Cable television
| | |
717
| | |
770
| | |
53
| | |
7.4
| | |
|
Internet
| | | |
3,521
| | |
3,442
| | |
(79
|
)
| |
(2.2
|
)
| |
|
Transport services
| |
Â
|
1,407
| |
Â
|
1,328
| |
Â
|
(79
|
)
| |
(5.6
|
)
| |
|
Total
| | |
$
|
26,145
| |
$
|
25,303
| |
$
|
(842
|
)
| |
(3.2
|
)
| |
| | | | | | | | | | |
Â
|
Local services revenue decreased 5.7% in the third quarter to $11.7
million from $12.4 million in the quarter ended September 30, 2010. RLEC
revenue decreased $0.4 million reflecting the decline in RLEC voice
access lines. One-time benefits in 2010 from the resolution of several
contingent items accounted for the remaining decline. Network access
revenue decreased 0.4% in the third quarter to $8.0 million from $8.1
million in the quarter ended September 30, 2010. A small decline in
interstate and intrastate switched access revenue was offset by an
increase in end user related charges. Cable television revenue in the
three months ended September 30, 2011, increased 7.4% to $0.8 million in
the quarter ended September 30, 2011 compared to $0.7 million for the
same period in 2010. Growth in IPTV subscribers, video on demand and the
shift to high-definition packages in Alabama was offset by the decline
in basic cable revenue and revenue associated with the conversion of our
Missouri cable customers to satellite services during first quarter
2011. Internet revenue for the third quarter 2011 decreased 2.2% to $3.4
million from $3.5 million in the three months ended September 30, 2010.
Growth in broadband data lines partially offset the loss of dial-up
subscribers. Transport services revenue decreased 5.6% to $1.3 million
in the three months ended September 30, 2011 from $1.4 million for the
same period in 2010. Market price changes for new and existing customers
caused the decline.
Operating Expenses
Operating expenses in the three months ended September 30, 2011,
decreased 1.2% to $19.2 million from $19.4 million in the three months
ended September 30, 2010. Cost of services and products increased 6.3%
to $11.0 million in the quarter ended September 30, 2011, from $10.3
million in the quarter ended September 30, 2010. Higher costs associated
with the implementation of new hosted PBX customers and the expanded
sales organization were partially offset by reduced RLEC expenses, long
distance costs and overhead expenses. Selling, general and
administrative expenses decreased 1.8% to $3.2 million in the three
months ended September 30, 2011, from $3.3 million in the three months
ended September 30, 2010, primarily related to a reduction in employee
and benefit costs partially offset by higher legal costs associated with
the Shoreham acquisition and uncollectible expenses associated with
carrier billing and customer credits. Depreciation and amortization for
third quarter 2011 decreased 14.4% to $4.9 million from $5.8 million in
third quarter 2010. Amortization of intangible assets associated with
the Country Road acquisition decreased $0.3 million, including contract
and customer base intangible assets. Amortization of the telephone plant
adjustment associated with the Mid-Maine acquisition was completed at
the end of second quarter 2011, accounting for a decrease of $0.2
million. The remaining decrease of $0.3 million reflects lower
depreciation of plant assets in Otelcoâs regulated entities as assets
become fully depreciated.
Interest Expense
Interest expense decreased 1.6% to $6.2 million in the three months
ended September 30, 2011, from $6.3 million in the quarter ended
September 30, 2010. The decrease in interest expense reflects lower
senior long-term notes outstanding resulting from voluntary principal
prepayments of $6.5 million.
Change in Fair Value of Derivatives
As a requirement of the existing senior debt, the Company has two
interest rate swap agreements intended to hedge changes in interest
rates on its senior debt. The swap agreements do not qualify for hedge
accounting under the technical requirements of Accounting Standards
Codification 815. Changes in value for the two swaps are reflected in
change in the fair value of derivatives on the income statement and have
no impact on cash. Over the life of the swaps, the change in value will
be zero, with no impact on Adjusted EBITDA or operations. The liability
for the swap decreased $0.7 million in third quarter 2011 compared to an
increase in the liability for the swap of $0.4 million in the third
quarter of 2010.
Adjusted EBITDA
Adjusted EBITDA for the three months ended September 30, 2011, was $11.1
million compared to $12.7Â million for the same period in 2010 and $11.9
million in the second quarter of 2011. See financial tables for a
reconciliation of Adjusted EBITDA to net income.
Balance Sheet
As of September 30, 2011, the Company had cash and cash equivalents of
$17.8 million compared to $18.2Â million at the end of 2010. The third
quarter distribution of $5.6 million in interest and dividends to our
shareowners, and $0.3 million in interest to our bond holders, occurred
on September 30, 2011. This represents the twenty-seventh consecutive
quarterly distribution since going public in December 2004. The
acquisition of Shoreham Telephone Company on October 14, 2011, while not
reflected in the current financial statements, was completed with cash
from our balance sheet.
Capital Expenditures
Capital expenditures were $2.1 million for the quarter, reflecting the
completion of infrastructure and cost saving projects. Capital
expenditures were $2.8 million and $3.5 million, in first and second
quarter 2011, respectively.
Third Quarter Earnings Conference Call
Otelco has scheduled a conference call, which will be broadcast live
over the internet, on Thursday, November 3, 2011, at 11:00 a.m. ET. To
participate in the call, participants should dial (719)Â 325-2387 and ask
for the Otelco call 10 minutes prior to the start time. Investors,
analysts and the general public will also have the opportunity to listen
to the conference call free over the internet by visiting the Company's
website at www.OtelcoInc.com
or www.earnings.com.
To listen to the live call online, please visit the website at least 15
minutes early to register, download and install any necessary audio
software. For those who cannot listen to the live webcast, a replay of
the webcast will be available on the Company's website at www.OtelcoInc.com
or www.earnings.com
for 30 days. A one-week telephonic replay may also be accessed by
calling (719) 457-0820 and using the passcode 4640013.
ABOUT OTELCO
Otelco Inc. provides wireline telecommunications services in Alabama,
Maine, Massachusetts, Missouri, New Hampshire, Vermont and West
Virginia. The Companyâs services include local and long distance
telephone, network access, transport, digital high-speed data lines and
dial-up internet access, cable television and other telephone related
services. With more than 102,000 voice and data access lines, which are
collectively referred to as access line equivalents, Otelco is among the
top 25 largest local exchange carriers in the United States based on
number of access lines. Otelco operates eleven incumbent telephone
companies serving rural markets, or rural local exchange carriers. It
also provides competitive retail and wholesale communications services
through several subsidiaries. For more information, visit the Companyâs
website at www.OtelcoInc.com.
FORWARD LOOKING STATEMENTS
Statements in this press release that are not statements of historical
or current fact constitute forward-looking statements. Such
forward-looking statements involve known and unknown risks,
uncertainties, and other unknown factors that could cause the actual
results of the Company to be materially different from the historical
results or from any future results expressed or implied by such
forward-looking statements. In addition to statements which explicitly
describe such risks and uncertainties, readers are urged to consider
statements labeled with the terms âbelievesâ, âbelief,â âexpects,â
âintends,â âanticipates,â âplans,â or similar terms to be uncertain and
forward-looking. The forward-looking statements contained herein are
also subject generally to other risks and uncertainties that are
described from time to time in the Companyâs filings with the Securities
and Exchange Commission.
|
Â
|
| OTELCO INC. |
| CONSOLIDATED BALANCE SHEETS |
|
Â
|
Â
| |
Â
| |
| | | December 31, |
Â
| September 30, |
| | | 2010 | | 2011 |
| Assets | | | | | (unaudited) |
|
Current assets
| | | | | |
|
Cash and cash equivalents
| | |
$
|
18,226,374
| | |
$
|
17,761,824
| |
|
Accounts receivable:
| | | | | |
Due from subscribers, net of allowance for doubtful accounts of
$230,752 and $273,345 respectively
| | | |
4,406,257
| | | |
4,360,122
| |
|
Unbilled receivables
| | | |
2,161,277
| | | |
2,197,367
| |
|
Other
| | | |
4,299,088
| | | |
5,486,213
| |
|
Materials and supplies
| | | |
1,817,311
| | | |
1,999,397
| |
|
Prepaid expenses
| | | |
1,305,028
| | | |
1,180,987
| |
|
Deferred income taxes
| | |
Â
|
626,267
|
Â
| |
Â
|
626,267
|
Â
|
|
Total current assets
| | |
Â
|
32,841,602
|
Â
| |
Â
|
33,612,177
|
Â
|
| | | | |
Â
|
|
Property and equipment, net
| | | |
63,887,213
| | | |
62,616,216
| |
|
Goodwill
| | | |
188,190,078
| | | |
188,190,078
| |
|
Intangible assets, net
| | | |
25,934,042
| | | |
20,501,145
| |
|
Investments
| | | |
1,967,095
| | | |
1,947,963
| |
|
Deferred financing costs
| | | |
5,757,825
| | | |
4,731,752
| |
|
Deferred income taxes
| | | |
4,415,097
| | | |
4,415,097
| |
|
Other assets
| | |
Â
|
183,946
|
Â
| |
Â
|
122,940
|
Â
|
|
Total assets
| | |
$
|
323,176,898
|
Â
| |
$
|
316,137,368
|
Â
|
| | | | |
Â
|
| Liabilities and Stockholders' Deficit | | | | | |
|
Current liabilities
| | | | | |
|
Accounts payable
| | |
$
|
768,055
| | |
$
|
1,460,497
| |
|
Accrued expenses
| | | |
7,926,954
| | | |
7,217,175
| |
|
Advance billings and payments
| | | |
1,595,133
| | | |
1,485,017
| |
|
Deferred income taxes
| | | |
353,285
| | | |
353,285
| |
|
Customer deposits
| | |
Â
|
172,479
|
Â
| |
Â
|
179,524
|
Â
|
|
Total current liabilities
| | |
Â
|
10,815,906
|
Â
| |
Â
|
10,695,498
|
Â
|
|
Deferred income taxes
| | | |
42,512,576
| | | |
42,512,576
| |
|
Interest rate swaps
| | | |
2,471,331
| | | |
830,299
| |
|
Advance billings and payments
| | | |
656,968
| | | |
625,930
| |
|
Other liabilities
| | | |
368,349
| | | |
401,144
| |
|
Long-term notes payable
| | |
Â
|
271,595,855
|
Â
| |
Â
|
271,133,432
|
Â
|
|
Total liabilities
| | | |
328,420,985
| | | |
326,198,879
| |
| | | | |
Â
|
|
Stockholders' Deficit
| | | | | |
Class A Common Stock, $.01 par value-authorized 20,000,000 shares;
issued and outstanding 13,221,404 shares
| | | |
132,214
| | | |
132,214
| |
|
Additional paid in capital
| | | |
921,718
| | | |
-
| |
|
Retained deficit
| | |
Â
|
(6,298,019
|
)
| |
Â
|
(10,193,725
|
)
|
|
Total stockholders' deficit
| | |
Â
|
(5,244,087
|
)
| |
Â
|
(10,061,511
|
)
|
|
Total liabilities and stockholders' deficit
| | |
$
|
323,176,898
|
Â
| |
$
|
316,137,368
|
Â
|
Â
|
|
Â
|
| OTELCO INC. |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
| (unaudited) |
|
Â
|
Â
| |
Â
| |
Â
| |
Â
| |
| | | Three months ended September 30, | | Nine months ended September 30, |
| | | 2010 | | 2011 | | 2010 | | 2011 |
|
Revenues
| | |
$
|
26,145,227
| | |
$
|
25,302,747
| | |
$
|
78,450,381
| | |
$
|
76,195,806
| |
| | | | | | | | |
Â
|
|
Operating expenses
| | | | | | | | | |
|
Cost of services and products
| | | |
10,336,220
| | | |
10,985,814
| | | |
31,374,193
| | | |
32,762,538
| |
|
Selling, general and administrative expenses
| | | |
3,307,743
| | | |
3,248,746
| | | |
9,775,255
| | | |
9,485,763
| |
|
Depreciation and amortization
| | |
Â
|
5,773,298
|
Â
| |
Â
|
4,944,033
|
Â
| |
Â
|
17,692,899
|
Â
| |
Â
|
15,176,030
|
Â
|
|
Total operating expenses
| | |
Â
|
19,417,261
|
Â
| |
Â
|
19,178,593
|
Â
| |
Â
|
58,842,347
|
Â
| |
Â
|
57,424,331
|
Â
|
| | | | | | | | |
Â
|
|
Income from operations
| | |
Â
|
6,727,966
|
Â
| |
Â
|
6,124,154
|
Â
| |
Â
|
19,608,034
|
Â
| |
Â
|
18,771,475
|
Â
|
| | | | | | | | |
Â
|
|
Other income (expense)
| | | | | | | | | |
|
Interest expense
| | | |
(6,320,757
|
)
| | |
(6,222,487
|
)
| | |
(18,488,869
|
)
| | |
(18,591,790
|
)
|
|
Change in fair value of derivatives
| | | |
(358,833
|
)
| | |
654,791
| | | |
(1,421,282
|
)
| | |
1,641,032
| |
|
Other income
| | |
Â
|
150,790
|
Â
| |
Â
|
6,189
|
Â
| |
Â
|
533,649
|
Â
| |
Â
|
388,686
|
Â
|
|
Total other expenses
| | |
Â
|
(6,528,800
|
)
| |
Â
|
(5,561,507
|
)
| |
Â
|
(19,376,502
|
)
| |
Â
|
(16,562,072
|
)
|
| | | | | | | | |
Â
|
|
Income before income tax
| | | |
199,166
| | | |
562,647
| | | |
231,532
| | | |
2,209,403
| |
|
Income tax (expense) benefit
| | |
Â
|
(136,091
|
)
| |
Â
|
322,815
|
Â
| |
Â
|
(136,835
|
)
| |
Â
|
(36,013
|
)
|
| | | | | | | | |
Â
|
|
Net income available to common stockholders
| | |
$
|
63,075
|
Â
| |
$
|
885,462
|
Â
| |
$
|
94,697
|
Â
| |
$
|
2,173,390
|
Â
|
| | | | | | | | |
Â
|
|
Weighted average common shares outstanding:
| | | | | | | | | |
|
Basic
| | | |
13,221,404
| | | |
13,221,404
| | | |
12,906,173
| | | |
13,221,404
| |
|
Diluted
| | | |
13,221,404
| | | |
13,221,404
| | | |
13,221,404
| | | |
13,221,404
| |
|
Basic net income per common share
| | |
$
|
0.00
| | |
$
|
0.07
| | |
$
|
0.01
| | |
$
|
0.16
| |
|
Diluted net income per common share
| | |
$
|
0.00
| | |
$
|
0.07
| | |
$
|
0.01
| | |
$
|
0.16
| |
| | | | | | | | |
Â
|
|
Dividends declared per common share
| | |
$
|
0.18
| | |
$
|
0.18
| | |
$
|
0.53
| | |
$
|
0.53
| |
| | | | | | | | |
Â
|
Â
|
|
Â
|
| OTELCO INC. |
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
| (unaudited) |
|
Â
| Nine months ended |
| | September 30, |
| | 2010 |
Â
| 2011 |
|
Cash flows from operating activities:
| | | | |
|
Net income
| |
$
|
94,697
| | |
$
|
2,173,390
| |
|
Adjustments to reconcile net income to cash flows from operating
activities:
| | | | |
|
Depreciation
| | |
10,164,224
| | | |
8,751,166
| |
|
Amortization
| | |
7,528,676
| | | |
6,424,864
| |
|
Amortization of debt premium
| | |
(68,220
|
)
| | |
(76,595
|
)
|
|
Amortization of loan costs
| | |
1,019,326
| | | |
1,026,072
| |
|
Change in fair value of derivatives
| | |
1,421,282
| | | |
(1,641,032
|
)
|
|
Provision for uncollectible revenue
| | |
179,634
| | | |
545,338
| |
|
Changes in operating assets and liabilities; net of operating assets
and liabilities acquired:
| | | | |
|
Accounts receivable
| | |
(1,574,850
|
)
| | |
(1,654,102
|
)
|
|
Material and supplies
| | |
205,834
| | | |
(182,086
|
)
|
|
Prepaid expenses and other assets
| | |
206,918
| | | |
111,735
| |
|
Income tax receivable
| | |
389,486
| | | |
-
| |
|
Accounts payable and accrued liabilities
| | |
(142,257
|
)
| | |
(17,338
|
)
|
|
Advance billings and payments
| | |
(59,859
|
)
| | |
(141,154
|
)
|
|
Other liabilities
| |
Â
|
69,397
|
Â
| |
Â
|
39,841
|
Â
|
| | | |
Â
|
|
Net cash from operating activities
| |
Â
|
19,434,288
|
Â
| |
Â
|
15,360,099
|
Â
|
| | | |
Â
|
|
Cash flows used in investing activities:
| | | | |
|
Acquisition and construction of property and equipment
| | |
(6,443,959
|
)
| | |
(8,448,004
|
)
|
|
Deferred charges
| |
Â
|
(1,041
|
)
| |
Â
|
-
|
Â
|
| | | |
Â
|
|
Net cash used in investing activities
| |
Â
|
(6,445,000
|
)
| |
Â
|
(8,448,004
|
)
|
| | | |
Â
|
|
Cash flows used in financing activities:
| | | | |
|
Cash dividends paid
| | |
(6,894,819
|
)
| | |
(6,990,817
|
)
|
|
Direct cost of exchange of Class B shares for Class A common shares
| | |
(194,053
|
)
| | |
-
| |
|
Principal repayment of long-term debt
| | |
-
| | | |
(385,828
|
)
|
|
Loan origination costs
| |
Â
|
(155,160
|
)
| |
Â
|
-
|
Â
|
| | | |
Â
|
|
Net cash used in financing activities
| |
Â
|
(7,244,032
|
)
| |
Â
|
(7,376,645
|
)
|
| | | |
Â
|
|
Net increase (decrease) in cash and cash equivalents
| | |
5,745,256
| | | |
(464,550
|
)
|
|
Cash and cash equivalents, beginning of period
| |
Â
|
17,731,044
|
Â
| |
Â
|
18,226,374
|
Â
|
| | | |
Â
|
|
Cash and cash equivalents, end of period
| |
$
|
23,476,300
|
Â
| |
$
|
17,761,824
|
Â
|
| | | |
Â
|
|
Supplemental disclosures of cash flow information:
| | | | |
|
Interest paid
| |
$
|
17,345,346
|
Â
| |
$
|
17,642,313
|
Â
|
| | | |
Â
|
|
Income taxes paid (received)
| |
$
|
(197,534
|
)
| |
$
|
165,061
|
Â
|
| | | |
Â
|
Â
|

Contacts:
Otelco Inc.
Curtis Garner, 205-625-3571
Chief
Financial Officer
Curtis@otelcotel.com
Source: Otelco Inc.
© 2026 Canjex Publishing Ltd. All rights reserved.