MetroPCS 10-Q - 2011 Q3
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
|
| |
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2011
OR
|
| |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number
1-33409
METROPCS COMMUNICATIONS, INC.
(Exact name of registrant as specified in its charter)
|
| | |
| | |
Delaware | | 20-0836269 |
(State or other jurisdiction | | (I.R.S. Employer |
of incorporation or organization) | | Identification No.) |
| |
2250 Lakeside Boulevard | | |
Richardson, Texas | | 75082-4304 |
(Address of principal executive offices) | | (Zip Code) |
(214) 570-5800
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
| | |
Large accelerated filer þ | | Accelerated filer o |
Non-accelerated filer o (Do not check if a smaller reporting company) | | Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ
On October 28, 2011, there were 362,259,788 shares of the registrant’s common stock, $0.0001 par value, outstanding.
METROPCS COMMUNICATIONS, INC.
Quarterly Report on Form 10-Q
Table of Contents
|
| |
| Page |
PART I. FINANCIAL INFORMATION | |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
PART II. OTHER INFORMATION | |
| |
| |
| |
| * |
| * |
| * |
| |
| |
————————————
|
| |
* | No reportable information under this item. |
Part I.
FINANCIAL INFORMATION
Item 1. Financial Statements
MetroPCS Communications, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except share and per share information)
(Unaudited)
|
| | | | | | | | |
| | September 30, 2011 | | December 31, 2010 |
CURRENT ASSETS: | | | | |
Cash and cash equivalents | | $ | 1,840,761 |
| | $ | 796,531 |
|
Short-term investments | | 299,981 |
| | 374,862 |
|
Inventories | | 147,002 |
| | 161,049 |
|
Accounts receivable (net of allowance for uncollectible accounts of $611 and $2,494 at September 30, 2011 and December 31, 2010, respectively) | | 65,048 |
| | 58,056 |
|
Prepaid expenses | | 66,763 |
| | 50,477 |
|
Deferred charges | | 81,178 |
| | 83,485 |
|
Deferred tax assets | | 6,290 |
| | 6,290 |
|
Other current assets | | 42,795 |
| | 63,135 |
|
Total current assets | | 2,549,818 |
| | 1,593,885 |
|
Property and equipment, net | | 4,009,265 |
| | 3,659,445 |
|
Restricted cash and investments | | 2,576 |
| | 2,876 |
|
Long-term investments | | 6,319 |
| | 16,700 |
|
FCC licenses | | 2,538,600 |
| | 2,522,241 |
|
Other assets | | 173,023 |
| | 123,433 |
|
Total assets | | $ | 9,279,601 |
| | $ | 7,918,580 |
|
CURRENT LIABILITIES: | | | | |
Accounts payable and accrued expenses | | $ | 476,324 |
| | $ | 521,788 |
|
Current maturities of long-term debt | | 32,860 |
| | 21,996 |
|
Deferred revenue | | 243,696 |
| | 224,471 |
|
Other current liabilities | | 26,458 |
| | 34,165 |
|
Total current liabilities | | 779,338 |
| | 802,420 |
|
Long-term debt, net | | 4,710,992 |
| | 3,757,287 |
|
Deferred tax liabilities | | 756,362 |
| | 643,058 |
|
Deferred rents | | 114,766 |
| | 101,411 |
|
Other long-term liabilities | | 92,673 |
| | 72,828 |
|
Total liabilities | | 6,454,131 |
| | 5,377,004 |
|
COMMITMENTS AND CONTINGENCIES (See Note 9) | |
| |
|
STOCKHOLDERS’ EQUITY: | | | | |
Preferred stock, par value $0.0001 per share, 100,000,000 shares authorized; no shares of preferred stock issued and outstanding at September 30, 2011 and December 31, 2010 | | — |
| | — |
|
Common stock, par value $0.0001 per share, 1,000,000,000 shares authorized, 362,219,229 and 355,318,666 shares issued and outstanding at September 30, 2011 and December 31, 2010, respectively | | 36 |
| | 36 |
|
Additional paid-in capital | | 1,776,506 |
| | 1,686,761 |
|
Retained earnings | | 1,068,148 |
| | 858,108 |
|
Accumulated other comprehensive loss | | (12,947 | ) | | (1,415 | ) |
Less treasury stock, at cost, 537,395 and 237,818 treasury shares at September 30, 2011 and December 31, 2010, respectively | | (6,273 | ) | | (1,914 | ) |
Total stockholders’ equity | | 2,825,470 |
| | 2,541,576 |
|
Total liabilities and stockholders’ equity | | $ | 9,279,601 |
| | $ | 7,918,580 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
MetroPCS Communications, Inc. and Subsidiaries
Condensed Consolidated Statements of Income and Comprehensive Income
(in thousands, except share and per share information)
(Unaudited)
|
| | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | | For the Nine Months Ended September 30, |
| | |
| | 2011 | | 2010 | | 2011 | | 2010 |
REVENUES: | | | | | | | | |
Service revenues | | $ | 1,131,054 |
| | $ | 942,251 |
| | $ | 3,294,563 |
| | $ | 2,717,671 |
|
Equipment revenues | | 74,334 |
| | 78,538 |
| | 314,654 |
| | 286,156 |
|
Total revenues | | 1,205,388 |
| | 1,020,789 |
| | 3,609,217 |
| | 3,003,827 |
|
OPERATING EXPENSES: | | | | | | | | |
Cost of service (excluding depreciation and amortization expense of $120,362, $99,706, $347,645 and $290,532 shown separately below) | | 382,033 |
| | 313,688 |
| | 1,089,480 |
| | 906,508 |
|
Cost of equipment | | 343,473 |
| | 256,265 |
| | 1,095,269 |
| | 805,357 |
|
Selling, general and administrative expenses (excluding depreciation and amortization expense of $18,947, $14,098, $54,883 and $40,374 shown separately below) | | 162,459 |
| | 147,431 |
| | 486,786 |
| | 465,940 |
|
Depreciation and amortization | | 139,309 |
| | 113,804 |
| | 402,528 |
| | 330,906 |
|
Loss (gain) on disposal of assets | | 1,283 |
| | (18,333 | ) | | 2,731 |
| | (16,461 | ) |
Total operating expenses | | 1,028,557 |
| | 812,855 |
| | 3,076,794 |
| | 2,492,250 |
|
Income from operations | | 176,831 |
| | 207,934 |
| | 532,423 |
| | 511,577 |
|
OTHER EXPENSE (INCOME): | | | | | | | | |
Interest expense | | 69,511 |
| | 65,726 |
| | 193,051 |
| | 198,710 |
|
Interest income | | (531 | ) | | (497 | ) | | (1,557 | ) | | (1,353 | ) |
Other (income) expense, net | | (93 | ) | | 462 |
| | (534 | ) | | 1,396 |
|
Loss on extinguishment of debt | | — |
| | 15,590 |
| | 9,536 |
| | 15,590 |
|
Total other expense | | 68,887 |
| | 81,281 |
| | 200,496 |
| | 214,343 |
|
Income before provision for income taxes | | 107,944 |
| | 126,653 |
| | 331,927 |
| | 297,234 |
|
Provision for income taxes | | (38,618 | ) | | (49,366 | ) | | (121,887 | ) | | (117,370 | ) |
Net income | | $ | 69,326 |
| | $ | 77,287 |
| | $ | 210,040 |
| | $ | 179,864 |
|
Other comprehensive income (loss): | | | | | | | | |
Unrealized gains on available-for-sale securities, net of tax of $25, $89, $127 and $167, respectively | | 40 |
| | 137 |
| | 204 |
| | 261 |
|
Unrealized losses on cash flow hedging derivatives, net of tax benefit of $5,790, $2,237, $13,713 and $8,674, respectively | | (9,286 | ) | | (3,355 | ) | | (22,060 | ) | | (13,573 | ) |
Reclassification adjustment for gains on available-for-sale securities included in net income, net of tax of $47, $49, $169 and $132, respectively | | (75 | ) | | (74 | ) | | (272 | ) | | (207 | ) |
Reclassification adjustment for losses on cash flow hedging derivatives included in net income, net of tax benefit of $2,468, $1,884, $6,587 and $9,320, respectively | | 3,956 |
| | 2,780 |
| | 10,596 |
| | 14,584 |
|
Total other comprehensive (loss) income | | (5,365 | ) | | (512 | ) | | (11,532 | ) | | 1,065 |
|
Comprehensive income | | $ | 63,961 |
| | $ | 76,775 |
| | $ | 198,508 |
| | $ | 180,929 |
|
Net income per common share: | | | | | | | | |
Basic | | $ | 0.19 |
| | $ | 0.22 |
| | $ | 0.58 |
| | $ | 0.51 |
|
Diluted | | $ | 0.19 |
| | $ | 0.22 |
| | $ | 0.57 |
| | $ | 0.50 |
|
Weighted average shares: | | | | | | | | |
Basic | | 362,019,205 |
| | 353,954,532 |
| | 359,763,082 |
| | 353,342,910 |
|
Diluted | | 364,865,226 |
| | 356,423,216 |
| | 363,717,798 |
| | 355,593,779 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
MetroPCS Communications, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in thousands)
(Unaudited)
|
| | | | | | | | |
| | For the Nine Months Ended September 30, |
| |
| | 2011 | | 2010 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net income | | $ | 210,040 |
| | $ | 179,864 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Depreciation and amortization | | 402,528 |
| | 330,906 |
|
Provision for uncollectible accounts receivable | | 382 |
| | 38 |
|
Deferred rent expense | | 13,457 |
| | 15,648 |
|
Cost of abandoned cell sites | | 650 |
| | 1,450 |
|
Stock-based compensation expense | | 32,142 |
| | 35,103 |
|
Non-cash interest expense | | 6,141 |
| | 10,049 |
|
Loss (gain) on disposal of assets | | 2,731 |
| | (16,461 | ) |
Loss on extinguishment of debt | | 9,536 |
| | 15,590 |
|
Gain on sale of investments | | (441 | ) | | (340 | ) |
Accretion of asset retirement obligations | | 4,198 |
| | 2,772 |
|
Other non-cash expense | | — |
| | 1,455 |
|
Deferred income taxes | | 119,290 |
| | 114,105 |
|
Changes in assets and liabilities: | | | | |
Inventories | | 14,047 |
| | 21,199 |
|
Accounts receivable, net | | (7,373 | ) | | 4,761 |
|
Prepaid expenses | | (16,289 | ) | | (11,885 | ) |
Deferred charges | | 2,307 |
| | (4,263 | ) |
Other assets | | 24,755 |
| | 15,730 |
|
Accounts payable and accrued expenses | | (90,087 | ) | | (50,921 | ) |
Deferred revenue | | 19,225 |
| | 10,474 |
|
Other liabilities | | 6,421 |
| | 4,117 |
|
Net cash provided by operating activities | | 753,660 |
| | 679,391 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | |
Purchases of property and equipment | | (699,625 | ) | | (547,943 | ) |
Change in prepaid purchases of property and equipment | | (65,241 | ) | | 60,348 |
|
Proceeds from sale of property and equipment | | 845 |
| | 7,643 |
|
Purchase of investments | | (462,289 | ) | | (1,174,773 | ) |
Proceeds from maturity of investments | | 537,500 |
| | 387,500 |
|
Change in restricted cash and investments | | 300 |
| | 1,262 |
|
Acquisitions of FCC licenses and microwave clearing costs | | (4,003 | ) | | (3,686 | ) |
Cash used in asset acquisitions | | (7,495 | ) | | — |
|
Net cash used in investing activities | | (700,008 | ) | | (1,269,649 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | |
Change in book overdraft | | 14,081 |
| | (78,765 | ) |
Proceeds from debt issuance, net of discount | | 1,497,500 |
| | 992,770 |
|
Debt issuance costs | | (15,351 | ) | | (24,250 | ) |
Repayment of debt | | (17,945 | ) | | (12,000 | ) |
Retirement of long-term debt | | (535,792 | ) | | (327,529 | ) |
Payments on capital lease obligations | | (6,222 | ) | | (2,923 | ) |
Purchase of treasury stock | | (4,359 | ) | | (1,586 | ) |
Proceeds from exercise of stock options | | 58,666 |
| | 4,944 |
|
Net cash provided by financing activities | | 990,578 |
| | 550,661 |
|
INCREASE (DECREASE) CASH AND CASH EQUIVALENTS | | 1,044,230 |
| | (39,597 | ) |
CASH AND CASH EQUIVALENTS, beginning of period | | 796,531 |
| | 929,381 |
|
CASH AND CASH EQUIVALENTS, end of period | | $ | 1,840,761 |
| | $ | 889,784 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
The accompanying unaudited condensed consolidated interim financial statements include the balances and results of operations of MetroPCS Communications, Inc. (“MetroPCS”) and its consolidated subsidiaries (collectively, the “Company”).
The condensed consolidated balance sheets as of September 30, 2011 and December 31, 2010, the condensed consolidated statements of income and comprehensive income and cash flows for the periods ended September 30, 2011 and 2010, and the related footnotes are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”).
The unaudited condensed consolidated financial statements included herein reflect all adjustments (consisting of normal, recurring adjustments) which are, in the opinion of management, necessary to state fairly the results for the interim periods presented. Certain amounts reported in previous periods have been reclassified to conform to the current period presentation. The results of operations for the interim periods presented are not necessarily indicative of the operating results to be expected for any subsequent interim period or for the fiscal year.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
The Company has thirteen operating segments based on geographic region within the United States: Atlanta, Boston, Dallas/Ft. Worth, Detroit, Las Vegas, Los Angeles, Miami, New York, Orlando/Jacksonville, Philadelphia, Sacramento, San Francisco and Tampa/Sarasota. In accordance with the provisions of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 280 (Topic 280, “Segment Reporting”), the Company aggregates its thirteen operating segments into one reportable segment.
Federal Universal Service Fund (“FUSF”), E-911 and various other fees are assessed by various governmental authorities in connection with the services that the Company provides to its customers. The Company offers a family of service plans, which include all applicable taxes and regulatory fees (“tax inclusive plans”). The Company reports regulatory fees for the tax inclusive plans in cost of service on the accompanying condensed consolidated statements of income and comprehensive income. When the Company separately assesses these regulatory fees on its customers, the Company reports these regulatory fees on a gross basis in service revenues and cost of service on the accompanying condensed consolidated statements of income and comprehensive income. For the three months ended September 30, 2011 and 2010, the Company recorded $16.8 million and $18.5 million, respectively, of FUSF, E-911 and other fees on a gross basis. For the nine months ended September 30, 2011 and 2010, the Company recorded $52.3 million and $63.1 million, respectively, of FUSF, E-911 and other fees on a gross basis. Sales, use and excise taxes for all service plans are reported on a net basis in selling, general and administrative expenses on the accompanying condensed consolidated statements of income and comprehensive income.
In October 2010, the Company entered into an asset purchase agreement to acquire 10 MHz of AWS spectrum and certain related network assets adjacent to the Northeast metropolitan areas for a total purchase price of $49.2 million. In November 2010, the Company closed on the acquisition of the network assets and paid a total of $41.1 million in cash. In February 2011, the Company closed on the acquisition of the 10 MHz of AWS spectrum and paid $8.0 million in cash. In June 2011, the Company completed its final settlement of costs and received $0.5 million in cash as reimbursement for pre-acquisition payments made on behalf of the seller. The Company used the relative fair values of the assets acquired to allocate the purchase price, of which $35.6 million was allocated to property and equipment and $13.6 million was allocated to Federal Communications Commission (“FCC”) licenses.
| |
3. | Short-term Investments: |
The Company’s short-term investments consist of securities classified as available-for-sale, which are stated at fair value. The securities include U.S. Treasury securities with an original maturity of over 90 days. Unrealized gains, net of related income taxes, for available-for-sale securities are reported in accumulated other comprehensive income (loss), a component of stockholders’ equity, until realized. The estimated fair values of investments are based on quoted market prices as of the end of the reporting period. The U.S. Treasury securities reported as of September 30, 2011 have contractual maturities of less than one year.
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
Short-term investments, with an original maturity of over 90 days, consisted of the following (in thousands):
|
| | | | | | | | | | | | | | | | |
| | As of September 30, 2011 |
| | Amortized Cost | | Unrealized Gain in Accumulated OCI | | Unrealized Loss in Accumulated OCI | | Aggregate Fair Value |
Equity securities | | $ | 7 |
| | $ | — |
| | $ | (6 | ) | | $ | 1 |
|
U.S. Treasury securities | | 299,910 |
| | 70 |
| | — |
| | 299,980 |
|
Total short-term investments | | $ | 299,917 |
| | $ | 70 |
| | $ | (6 | ) | | $ | 299,981 |
|
|
| | | | | | | | | | | | | | | | |
| | As of December 31, 2010 |
| | Amortized Cost | | Unrealized Gain in Accumulated OCI | | Unrealized Loss in Accumulated OCI | | Aggregate Fair Value |
Equity securities | | $ | 7 |
| | $ | — |
| | $ | (6 | ) | | $ | 1 |
|
U.S. Treasury securities | | 374,681 |
| | 180 |
| | — |
| | 374,861 |
|
Total short-term investments | | $ | 374,688 |
| | $ | 180 |
| | $ | (6 | ) | | $ | 374,862 |
|
| |
4. | Derivative Instruments and Hedging Activities: |
In March 2009, MetroPCS Wireless, Inc. (“Wireless”) entered into three separate two-year interest rate protection agreements to manage the Company’s interest rate risk exposure under Wireless’ senior secured credit facility, as amended (the “Senior Secured Credit Facility”). These agreements were effective on February 1, 2010 and cover a notional amount of $1.0 billion and effectively convert this portion of Wireless’ variable rate debt to fixed rate debt at a weighted average annual rate of 5.927%. These agreements expire on February 1, 2012.
In October 2010, Wireless entered into three separate two-year interest rate protection agreements to manage its interest rate risk exposure under its Senior Secured Credit Facility. These agreements will be effective on February 1, 2012 and will cover a notional amount of $950.0 million and effectively convert this portion of Wireless’ variable rate debt to fixed rate debt at a weighted average annual rate of 4.933%. The monthly interest settlement periods will begin on February 1, 2012. These agreements expire on February 1, 2014.
In April 2011, Wireless entered into three separate three-year interest rate protection agreements to manage its interest rate risk exposure under its Senior Secured Credit Facility. These agreements were effective on April 15, 2011 and cover a notional amount of $450.0 million and effectively convert this portion of Wireless’ variable rate debt to fixed rate debt at a weighted average annual rate of 5.242%. The monthly interest settlement periods began on April 15, 2011. These agreements expire on April 15, 2014.
Interest rate protection agreements are entered into to manage interest rate risk associated with Wireless’ variable-rate borrowings under the Senior Secured Credit Facility. The interest rate protection agreements have been designated as cash flow hedges. If a derivative is designated as a cash flow hedge and the hedging relationship qualifies for hedge accounting under the provisions of ASC 815 (Topic 815, “Derivatives and Hedging”), the effective portion of the change in fair value of the derivative is recorded in accumulated other comprehensive income (loss) and reclassified to interest expense in the period in which the hedged transaction affects earnings. The ineffective portion of the change in fair value of a derivative qualifying for hedge accounting is recognized in earnings in the period of the change. For the three and nine months ended September 30, 2011, the change in fair value did not result in ineffectiveness.
At the inception of the cash flow hedges and quarterly thereafter, the Company performs an assessment to determine whether changes in the fair values or cash flows of the derivatives are deemed highly effective in offsetting changes in the fair values or cash flows of the hedged transaction. If at any time subsequent to the inception of the cash flow hedges, the assessment indicates that the derivative is no longer highly effective as a hedge, the Company will discontinue hedge accounting and recognize all subsequent derivative gains and losses in results of operations. The Company estimates that approximately $15.1 million of net losses that are reported in accumulated other comprehensive loss at September 30, 2011 are expected to be reclassified into earnings within the next 12 months.
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
Cross-default Provisions
Wireless’ interest rate protection agreements contain cross-default provisions to its Senior Secured Credit Facility. Wireless’ Senior Secured Credit Facility allows interest rate protection agreements to become secured if the counterparty to the agreement is a current lender under the facility. If Wireless were to default on the Senior Secured Credit Facility, it would trigger these provisions, and the counterparties to the interest rate protection agreements could request immediate payment on interest rate protection agreements in net liability positions, similar to their existing rights as a lender. There are no collateral requirements in the interest rate protection agreements. The aggregate fair value of interest rate protection agreements with cross-default provisions that are in a net liability position on September 30, 2011 is $26.9 million.
Fair Values of Derivative Instruments
|
| | | | | | | | | | | | |
(in thousands) | | Liability Derivatives |
| | As of September 30, 2011 | | As of December 31, 2010 |
| | Balance Sheet Location | | Fair Value | | Balance Sheet Location | | Fair Value |
Derivatives designated as hedging instruments under ASC 815 | | | | | | | | |
Interest rate protection agreements | | Long-term investments | | $ | — |
| | Long-term investments | | $ | 10,381 |
|
Interest rate protection agreements | | Other current liabilities | | (15,086 | ) | | Other current liabilities | | (17,508 | ) |
Interest rate protection agreements | | Other long-term liabilities | | (11,815 | ) | | Other long-term liabilities | | (1,182 | ) |
Total derivatives designated as hedging instruments under ASC 815 | | | | $ | (26,901 | ) | | | | $ | (8,309 | ) |
The Effect of Derivative Instruments on the Condensed Consolidated Statement of Income and Comprehensive Income
For the Three Months Ended September 30,
|
| | | | | | | | | | | | | | | | | | |
Derivatives in ASC 815 Cash Flow Hedging Relationships | | Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion) | | Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | | Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
| 2011 | | 2010 | | 2011 | | 2010 |
Interest rate protection agreements | | $ | (15,076 | ) | | $ | (5,591 | ) | | Interest expense | | $ | (6,424 | ) | | $ | (4,663 | ) |
The Effect of Derivative Instruments on the Condensed Consolidated Statement of Income and Comprehensive Income
For the Nine Months Ended September 30,
|
| | | | | | | | | | | | | | | | | | |
Derivatives in ASC 815 Cash Flow Hedging Relationships | | Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion) | | Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | | Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
| 2011 | | 2010 | | 2011 | | 2010 |
Interest rate protection agreements | | $ | (35,774 | ) | | $ | (22,246 | ) | | Interest expense | | $ | (17,182 | ) | | $ | (23,904 | ) |
The Company operates wireless broadband mobile networks under licenses granted by the FCC for a particular geographic area on spectrum allocated by the FCC for terrestrial wireless broadband services. The Company holds personal communications services (“PCS”) licenses, advanced wireless services (“AWS”) licenses, and 700 MHz licenses granted or acquired on various dates. The PCS licenses previously included, and the AWS licenses currently include, the obligation and resulting costs to relocate existing fixed microwave users of the Company's licensed spectrum if the Company's use of its spectrum interferes with their systems and/or reimburse other carriers (according to FCC rules) that relocated prior users if the relocation benefits the Company's system. Accordingly, the Company incurs costs related to microwave relocation in constructing its PCS and AWS networks. FCC Licenses and related microwave relocation costs are recorded at cost.
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
The change in the carrying value of intangible assets during the nine months ended September 30, 2011 is as follows (in thousands):
|
| | | | | | | | |
| | FCC Licenses | | Microwave Relocation Costs |
Balance at January 1, 2011 | | $ | 2,500,192 |
| | $ | 22,049 |
|
Additions | | 13,579 |
| | 2,780 |
|
Disposals | | — |
| | — |
|
Balance at September 30, 2011 | | $ | 2,513,771 |
| | $ | 24,829 |
|
Although PCS, AWS and 700 MHz licenses are issued with a stated term between ten and fifteen years, the renewal of PCS, AWS and 700 MHz licenses is generally a routine matter without substantial cost and the Company has determined that no legal, regulatory, contractual, competitive, economic, or other factors currently exist that limit the useful life of its PCS, AWS and 700 MHz licenses. As such, under the provisions of ASC 350, (Topic 350, “Intangibles-Goodwill and Other”), the Company's PCS, AWS and 700 MHz licenses and microwave relocation costs (collectively, the "indefinite-lived intangible assets") are not amortized because they are considered to have indefinite lives, but are tested at least annually for impairment.
In accordance with the requirements of ASC 350, the Company performs its annual indefinite-lived intangible assets impairment test as of each September 30th or more frequently if events or changes in circumstances indicate that the carrying value of the indefinite-lived intangible assets might be impaired. The impairment test consists of a comparison of estimated fair value with the carrying value. The Company estimates the fair value of its indefinite-lived intangible assets using a direct value methodology. The direct value approach determines fair value using a discounted cash flow model. Cash flow projections involve assumptions by management that include a degree of uncertainty including future cash flows, long-term growth rates, appropriate discount rates, and other inputs. The Company believes that its estimates are consistent with assumptions that marketplace participants would use to estimate fair value. An impairment loss would be recorded as a reduction in the carrying value of the related indefinite-lived intangible assets and charged to results of operations.
For the purpose of performing the annual impairment test as of September 30, 2011, the indefinite-lived intangible assets were aggregated and combined into a single unit of accounting, consistent with the management of the business on a national scope. No impairment was recognized as a result of the test performed at September 30, 2011 as the fair value of the indefinite-lived intangible assets was in excess of the carrying value. Although the Company does not expect its estimates or assumptions to change significantly in the future, the use of different estimates or assumptions within the discounted cash flow model when determining the fair value of the indefinite-lived intangible assets or using a methodology other than a discounted cash flow model could result in different values for the indefinite-lived intangible assets and may affect any related impairment charge. The most significant assumptions within the Company's discounted cash flow model are the discount rate, the projected growth rate, and projected cash flows. A one percent decline in annual revenue growth rates, a one percent decline in annual net cash flows or a one percent increase in discount rate would not result in an impairment as of September 30, 2011.
Furthermore, if any of the indefinite-lived intangible assets are subsequently determined to have a finite useful life, such assets would be tested for impairment in accordance with ASC 360 (Topic 360, “Property, Plant, and Equipment”), and the intangible assets would then be amortized prospectively over the estimated remaining useful life.
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
Long-term debt consisted of the following (in thousands):
|
| | | | | | | | |
| | September 30, 2011 | | December 31, 2010 |
Senior Secured Credit Facility | | $ | 2,478,263 |
| | $ | 1,532,000 |
|
7 7/8% Senior Notes | | 1,000,000 |
| | 1,000,000 |
|
6 5/8% Senior Notes | | 1,000,000 |
| | 1,000,000 |
|
Capital Lease Obligations | | 274,451 |
| | 254,336 |
|
Total long-term debt | | 4,752,714 |
| | 3,786,336 |
|
Add: unamortized discount on debt | | (8,862 | ) | | (7,053 | ) |
Total debt | | 4,743,852 |
| | 3,779,283 |
|
Less: current maturities | | (32,860 | ) | | (21,996 | ) |
Total long-term debt | | $ | 4,710,992 |
| | $ | 3,757,287 |
|
7 7/8% Senior Notes due 2018
In September 2010, Wireless completed the sale of $1.0 billion of principal amount of 7 7/8% Senior Notes due 2018 (“7 7/8% Senior Notes”). The terms of the 7 7/8% Senior Notes are governed by the indenture, the first supplemental indenture, dated September 21, 2010, and the third supplemental indenture, dated December 23, 2010, among Wireless, the guarantors party thereto and the trustee. The net proceeds of the sale of the 7 7/8% Senior Notes were $974.0 million after underwriter fees, discounts and other debt issuance costs of $26.0 million.
6 5/8% Senior Notes due 2020
In November 2010, Wireless completed the sale of $1.0 billion of principal amount of 6 5/8% Senior Notes due 2020 (“6 5/8% Senior Notes”). The terms of the 6 5/8% Senior Notes are governed by the indenture, the second supplemental indenture, dated November 17, 2010, and the fourth supplemental indenture, dated December 23, 2010, among Wireless, the guarantors party thereto and the trustee. The net proceeds of the sale of the 6 5/8% Senior Notes were $988.1 million after underwriter fees, discounts and other debt issuance costs of approximately $11.9 million.
Senior Secured Credit Facility
In November 2006, Wireless entered into the senior secured credit facility, which consisted of a $1.6 billion term loan facility and a $100.0 million revolving credit facility. In November 2006, Wireless borrowed $1.6 billion under the senior secured credit facility. The term loan facility was repayable in quarterly installments in annual aggregate amounts equal to 1% of the initial aggregate principal amount of $1.6 billion.
In July 2010, Wireless entered into an Amendment and Restatement and Resignation and Appointment Agreement (the “Amendment”) which amended and restated the senior secured credit facility to, among other things, extend the maturity of $1.0 billion of existing term loans (“Tranche B-2 Term Loans”) under the Senior Secured Credit Facility to November 2016, increase the interest rate to LIBOR plus 3.50% on the extended portion only and reduce the revolving credit facility from $100.0 million to $67.5 million. The remaining term loans (“Tranche B-1 Term Loans”) under the Senior Secured Credit Facility will mature in November 2013 and the interest rate continues to be LIBOR plus 2.25%. This modification did not result in a loss on extinguishment of debt.
In March 2011, Wireless entered into an Amendment and Restatement Agreement (the “New Amendment”) which further amends and restates the Senior Secured Credit Facility. The New Amendment amended the Senior Secured Credit Facility to, among other things, provide for a new tranche of term loans in the amount of $500.0 million (“Tranche B-3 Term Loans”), with an interest rate of LIBOR plus 3.75% which will mature in March 2018, and increase the interest rate to LIBOR plus 3.821% on the existing Tranche B-1 and Tranche B-2 Term Loans. The Tranche B-3 Term Loans are repayable in quarterly installments of $1.25 million. In addition, the aggregate amount of the revolving credit facility was increased from $67.5 million to $100.0 million and the maturity of the revolving credit facility was extended to March 2016. The net proceeds from the Tranche B-3 Term Loans were $490.2 million after underwriter fees, discounts and other debt issuance costs of approximately $9.8 million.
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
In May 2011, Wireless entered into an Incremental Commitment Agreement (the “Incremental Agreement”) which supplements the New Amendment to provide for an additional $1.0 billion of Tranche B-3 Term Loans (the “Incremental Tranche B-3 Terms Loans”), which amount was borrowed on May 10, 2011. The Incremental Tranche B-3 Term Loans have an interest rate of LIBOR plus 3.75% and will mature in March 2018. The Incremental Tranche B-3 Term Loans are repayable in quarterly installments of $2.5 million. A portion of the proceeds from the Incremental Tranche B-3 Term Loans were used to prepay the $535.8 million in outstanding principal under the Tranche B-1 Term Loans, with the remaining proceeds to be used for general corporate purposes, including opportunistic spectrum acquisitions. The net proceeds from the Incremental Tranche B-3 Term Loans were $455.9 million after prepayment of the Tranche B-1 Term Loans, underwriter fees, and other debt issuance costs of approximately $8.3 million. The prepayment of the Tranche B-1 Term Loans resulted in a loss on extinguishment of debt in the amount of $9.5 million. The Incremental Agreement did not modify the interest rate, maturity date or any of the other terms of the New Amendment applicable to the Tranche B-2 Term Loans or the existing Tranche B-3 Term Loans.
The facilities under the Senior Secured Credit Facility are guaranteed by MetroPCS, MetroPCS, Inc. and each of Wireless’ direct and indirect present and future wholly-owned domestic subsidiaries. The Senior Secured Credit Facility contains customary events of default, including cross-defaults. The obligations under the Senior Secured Credit Facility are also secured by the capital stock of Wireless as well as substantially all of Wireless’ present and future assets and the capital stock and substantially all of the assets of each of its direct and indirect present and future wholly-owned subsidiaries (except as prohibited by law and certain permitted exceptions).
The New Amendment modified certain limitations under the Senior Secured Credit Facility, including limitations on Wireless' ability to incur additional debt, make certain restricted payments, sell assets, make certain investments or acquisitions, grant liens and pay dividends. In addition, Wireless is no longer subject to certain financial covenants, including maintaining a maximum senior secured consolidated leverage ratio, except under certain circumstances.
The interest rate on the outstanding debt under the Senior Secured Credit Facility is variable. The weighted average rate as of September 30, 2011 was 5.028%, which includes the impact of the interest rate protection agreements (See Note 4).
Capital Lease Obligations
The Company has entered into various non-cancelable capital lease agreements, with varying expiration terms through 2026. Assets and future obligations related to capital leases are included in the accompanying condensed consolidated balance sheets in property and equipment and long-term debt, respectively. Depreciation of assets held under capital leases is included in depreciation and amortization expense. As of September 30, 2011, the Company had $7.5 million and $267.0 million of capital lease obligations recorded in current maturities of long-term debt and long-term debt, respectively.
| |
7. | Fair Value Measurements: |
The Company follows the provisions of ASC 820 (Topic 820, “Fair Value Measurements and Disclosures”) which establishes a three-tiered fair value hierarchy that prioritizes inputs to valuation techniques used in fair value calculations. The three levels of inputs are defined as follows:
| |
• | Level 1 - Unadjusted quoted market prices for identical assets or liabilities in active markets that the Company has the ability to access. |
| |
• | Level 2 - Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in inactive markets; or valuations based on models where the significant inputs are observable (e.g., interest rates, yield curves, prepayment speeds, default rates, loss severities, etc.) or can be corroborated by observable market data. |
| |
• | Level 3 - Valuations based on models where significant inputs are not observable. The unobservable inputs reflect the Company’s own assumptions about the assumptions that market participants would use. |
ASC 820 requires the Company to maximize the use of observable inputs and minimize the use of unobservable inputs. If a financial instrument uses inputs that fall in different levels of the hierarchy, the instrument will be categorized based upon the lowest level of input that is significant to the fair value calculation. The Company’s financial assets and liabilities measured at fair value on a recurring basis include cash and cash equivalents, short and long-term investments securities and derivative financial instruments.
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
Included in the Company’s cash equivalents are investments in money market funds consisting of U.S. Treasury securities with an original maturity of 90 days or less. Included in the Company’s short-term investments are securities classified as available-for-sale, which are stated at fair value. These securities include U.S. Treasury securities with an original maturity of over 90 days. Fair value is determined based on observable quotes from banks and unadjusted quoted market prices from identical securities in an active market at the reporting date. Significant inputs to the valuation are observable in the active markets and are classified as Level 1 in the hierarchy.
Included in the Company’s long-term investments are certain auction rate securities, some of which are secured by collateralized debt obligations with a portion of the underlying collateral being mortgage securities or related to mortgage securities. Due to the lack of availability of observable market quotes on the Company’s investment portfolio of auction rate securities, the fair value was estimated based on valuation models that rely exclusively on unobservable Level 3 inputs including those that are based on expected cash flow streams and collateral values, including assessments of counterparty credit quality, default risk underlying the security, discount rates and overall capital market liquidity. The valuation of the Company’s investment portfolio is subject to uncertainties that are difficult to predict. Factors that may impact the Company’s valuation include changes to credit ratings of the securities as well as the underlying assets supporting those securities, rates of default of the underlying assets, underlying collateral values, discount rates, counterparty risk and ongoing strength and quality of market credit and liquidity. Significant inputs to the investments valuation are unobservable in the active markets and are classified as Level 3 in the hierarchy.
Included in the Company’s derivative financial instruments are interest rate swaps. Derivative financial instruments are valued in the market using discounted cash flow techniques. These techniques incorporate Level 1 and Level 2 inputs such as interest rates. These market inputs are utilized in the discounted cash flow calculation considering the instrument’s term, notional amount, discount rate and credit risk. Significant inputs to the derivative valuation for interest rate swaps are observable in the active markets and are classified as Level 2 in the hierarchy.
The following table summarizes assets and liabilities measured at fair value on a recurring basis at September 30, 2011, as required by ASC 820 (in thousands):
|
| | | | | | | | | | | | | | | | |
| | Fair Value Measurements |
| | Level 1 | | Level 2 | | Level 3 | | Total |
Assets | | | | | | | | |
Cash equivalents | | $ | 1,713,379 |
| | $ | — |
| | $ | — |
| | $ | 1,713,379 |
|
Short-term investments | | 299,981 |
| | — |
| | — |
| | 299,981 |
|
Restricted cash and investments | | 2,576 |
| | — |
| | — |
| | 2,576 |
|
Long-term investments | | — |
| | — |
| | 6,319 |
| | 6,319 |
|
Total assets measured at fair value | | $ | 2,015,936 |
| | $ | — |
| | $ | 6,319 |
| | $ | 2,022,255 |
|
Liabilities | |
| |
| |
| |
|
Derivative liabilities | | $ | — |
| | $ | 26,901 |
| | $ | — |
| | $ | 26,901 |
|
Total liabilities measured at fair value | | $ | — |
| | $ | 26,901 |
| | $ | — |
| | $ | 26,901 |
|
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
The following table summarizes assets and liabilities measured at fair value on a recurring basis at December 31, 2010, as required by ASC 820 (in thousands):
|
| | | | | | | | | | | | | | | | |
| | Fair Value Measurements |
| | Level 1 | | Level 2 | | Level 3 | | Total |
Assets | | | | | | | | |
Cash equivalents | | $ | 787,829 |
| | $ | — |
| | $ | — |
| | $ | 787,829 |
|
Short-term investments | | 374,862 |
| | — |
| | — |
| | 374,862 |
|
Restricted cash and investments | | 2,876 |
| | — |
| | — |
| | 2,876 |
|
Long-term investments | | — |
| | — |
| | 6,319 |
| | 6,319 |
|
Derivative assets | | — |
| | 10,381 |
| | — |
| | 10,381 |
|
Total assets measured at fair value | | $ | 1,165,567 |
| | $ | 10,381 |
| | $ | 6,319 |
| | $ | 1,182,267 |
|
Liabilities | |
| |
| |
| |
|
Derivative liabilities | | $ | — |
| | $ | 18,690 |
| | $ | — |
| | $ | 18,690 |
|
Total liabilities measured at fair value | | $ | — |
| | $ | 18,690 |
| | $ | — |
| | $ | 18,690 |
|
The following table summarizes the changes in fair value of the Company’s net derivative liabilities included in Level 2 assets (in thousands):
|
| | | | | | | | |
Fair Value Measurements of Net Derivative Liabilities Using Level 2 Inputs | | Net Derivative Liabilities |
| | Three Months Ended September 30, |
| | 2011 | | 2010 |
Beginning balance | | $ | 18,249 |
| | $ | 22,273 |
|
Total losses (realized or unrealized): | |
| |
|
Included in earnings (1) | | 6,424 |
| | 4,663 |
|
Included in accumulated other comprehensive income (loss) | | (15,076 | ) | | (5,591 | ) |
Transfers in and/or out of Level 2 | | — |
| | — |
|
Purchases, sales, issuances and settlements | | — |
| | — |
|
Ending balance | | $ | 26,901 |
| | $ | 23,201 |
|
————————————
| |
(1) | Losses included in earnings that are attributable to the reclassification of the effective portion of those derivative liabilities still held at the reporting date as reported in interest expense in the condensed consolidated statements of income and comprehensive income. |
|
| | | | | | | | |
Fair Value Measurements of Net Derivative Liabilities Using Level 2 Inputs | | Net Derivative Liabilities |
| | Nine Months Ended September 30, |
| | 2011 | | 2010 |
Beginning balance | | $ | 8,309 |
| | $ | 24,859 |
|
Total losses (realized or unrealized): | |
| |
|
Included in earnings (2) | | 17,182 |
| | 23,904 |
|
Included in accumulated other comprehensive income (loss) | | (35,774 | ) | | (22,246 | ) |
Transfers in and/or out of Level 2 | | — |
| | — |
|
Purchases, sales, issuances and settlements | | — |
| | — |
|
Ending balance | | $ | 26,901 |
| | $ | 23,201 |
|
————————————
| |
(2) | Losses included in earnings that are attributable to the reclassification of the effective portion of those derivative liabilities still held at the reporting date as reported in interest expense in the condensed consolidated statements of income and comprehensive income. |
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
The following table summarizes the changes in fair value of the Company’s Level 3 assets (in thousands):
|
| | | | | | | | |
Fair Value Measurements of Assets Using Level 3 Inputs | | Long-Term Investments |
| | Three Months Ended September 30, |
| | 2011 | | 2010 |
Beginning balance | | $ | 6,319 |
| | $ | 6,319 |
|
Total losses (realized or unrealized): | |
| |
|
Included in earnings | | — |
| | — |
|
Included in accumulated other comprehensive income (loss) | | — |
| | — |
|
Transfers in and/or out of Level 3 | | — |
| | — |
|
Purchases, sales, issuances and settlements | | — |
| | — |
|
Ending balance | | $ | 6,319 |
| | $ | 6,319 |
|
|
| | | | | | | | |
Fair Value Measurements of Assets Using Level 3 Inputs | | Long-Term Investments |
| | Nine Months Ended September 30, |
| | 2011 | | 2010 |
Beginning balance | | $ | 6,319 |
| | $ | 6,319 |
|
Total losses (realized or unrealized): | |
| |
|
Included in earnings | | — |
| | — |
|
Included in accumulated other comprehensive income (loss) | | — |
| | — |
|
Transfers in and/or out of Level 3 | | — |
| | — |
|
Purchases, sales, issuances and settlements | | — |
| | — |
|
Ending balance | | $ | 6,319 |
| | $ | 6,319 |
|
The carrying value of the Company’s financial instruments, with the exception of long-term debt including current maturities, reasonably approximate the related fair values as of September 30, 2011 and December 31, 2010. The fair value of the Company’s long-term debt, excluding capital lease obligations, is estimated based on the quoted market prices for the same or similar issues or on the current rates offered to the Company for debt of the same remaining maturities. As of September 30, 2011, the carrying value and fair value of long-term debt, including current maturities, were $4.5 billion and approximately $4.2 billion, respectively. As of December 31, 2010, the carrying value and fair value of long-term debt, including current maturities, were $3.5 billion and $3.5 billion, respectively.
Although the Company has determined the estimated fair value amounts using available market information and commonly accepted valuation methodologies, considerable judgment is required in interpreting market data to develop fair value estimates. The fair value estimates are based on information available at September 30, 2011 and December 31, 2010 and have not been revalued since those dates. As such, the Company’s estimates are not necessarily indicative of the amount that the Company, or holders of the instruments, could realize in a current market exchange and current estimates of fair value could differ significantly.
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
| |
8. | Net Income Per Common Share: |
The following table sets forth the computation of basic and diluted net income per common share for the periods indicated (in thousands, except share and per share data):
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2011 | | 2010 | | 2011 | | 2010 |
Basic EPS: | | | | | | | | |
Net income applicable to common stock | | $ | 69,326 |
| | $ | 77,287 |
| | $ | 210,040 |
| | $ | 179,864 |
|
Amount allocable to common shareholders | | 99.1 | % | | 99.2 | % | | 99.1 | % | | 99.2 | % |
Rights to undistributed earnings | | $ | 68,686 |
| | $ | 76,695 |
| | $ | 208,106 |
| | $ | 178,482 |
|
Weighted average shares outstanding—basic | | 362,019,205 |
| | 353,954,532 |
| | 359,763,082 |
| | 353,342,910 |
|
Net income per common share—basic | | $ | 0.19 |
| | $ | 0.22 |
| | $ | 0.58 |
| | $ | 0.51 |
|
Diluted EPS: | |
| |
| |
| |
|
Rights to undistributed earnings | | $ | 68,686 |
| | $ | 76,695 |
| | $ | 208,106 |
| | $ | 178,482 |
|
Weighted average shares outstanding—basic | | 362,019,205 |
| | 353,954,532 |
| | 359,763,082 |
| | 353,342,910 |
|
Effect of dilutive securities: | |
| |
| |
| |
|
Stock options | | 2,846,021 |
| | 2,468,684 |
| | 3,954,716 |
| | 2,250,869 |
|
Weighted average shares outstanding—diluted | | 364,865,226 |
| | 356,423,216 |
| | 363,717,798 |
| | 355,593,779 |
|
Net income per common share—diluted | | $ | 0.19 |
| | $ | 0.22 |
| | $ | 0.57 |
| | $ | 0.50 |
|
In accordance with ASC 260 (Topic 260, “Earnings Per Share”), unvested share-based payment awards that contain rights to receive non-forfeitable dividends or dividend equivalents, whether paid or unpaid, are considered a “participating security” for purposes of computing earnings or loss per common share and the two-class method of computing earnings per share is required for all periods presented. During the three and nine months ended September 30, 2011 and 2010, the Company issued restricted stock awards. Unvested shares of restricted stock are participating securities such that they have rights to receive non-forfeitable dividends. In accordance with ASC 260, the unvested restricted stock was considered a “participating security” for purposes of computing earnings per common share and was therefore included in the computation of basic and diluted earnings per common share.
Under certain of the Company's restricted stock award agreements, unvested shares of restricted stock have rights to receive non-forfeitable dividends. For the three and nine months ended September 30, 2011 and 2010, the Company has calculated diluted earnings per share under both the treasury stock method and the two-class method. There was not a significant difference in the per share amounts calculated under the two methods, and the two-class method is disclosed. For the three and nine months ended September 30, 2011, approximately 3.4 million of restricted common shares issued to employees have been excluded from the computation of basic net income per common share since the shares are not vested and remain subject to forfeiture. For the three and nine months ended September 30, 2010, approximately 2.7 million of restricted common shares issued to employees have been excluded from the computation of basic net income per common share since the shares are not vested and remain subject to forfeiture.
For the three months ended September 30, 2011 and 2010, 18.5 million and 22.3 million, respectively, of stock options were excluded from the calculation of diluted net income per common share since the effect was anti-dilutive. For the nine months ended September 30, 2011 and 2010, 17.8 million and 25.2 million, respectively, of stock options were excluded from the calculation of diluted net income per common share since the effect was anti-dilutive.
| |
9. | Commitments and Contingencies: |
Litigation
The Company is involved in litigation from time to time, including litigation regarding intellectual property claims, that it considers to be in the normal course of business. The Company is not currently party to any pending legal proceedings that the Company believes could, individually or in the aggregate, have a material adverse effect on the Company's financial condition,
results of operations or liquidity. However, legal proceedings are inherently unpredictable, and the matters in which the Company is involved often present complex legal and factual issues. The Company intends to vigorously defend litigation in which it is involved and engage in discussions where possible to resolve these matters on terms favorable to the Company. The
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
Company believes that any amounts which parties to such litigation allege the Company is liable are not necessarily meaningful indicators of the Company’s potential liability. The Company determines whether it should accrue an estimated loss for a contingency in a particular legal proceeding by assessing whether a loss is probable and can be reasonably estimated. The Company reassesses its views on estimated losses on a quarterly basis to reflect the impact of any developments in the matters in which it is involved. It is possible, however, that the Company’s business, financial condition and results of operations in future periods could be materially adversely affected by increased expense, significant settlement costs and/or unfavorable damage awards relating to such matters.
| |
10. | Supplemental Cash Flow Information: |
|
| | | | | | | | |
| | Nine Months Ended September 30, |
| | 2011 | | 2010 |
| | (in thousands) |
Cash paid for interest | | $ | 183,728 |
| | $ | 160,741 |
|
Cash paid for income taxes | | 4,113 |
| | 2,359 |
|
Non-cash investing and financing activities
The Company’s accrued purchases of property and equipment were $136.5 million and $71.1 million as of September 30, 2011 and 2010, respectively. Included within the Company’s accrued purchases are estimates by management for construction services received based on a percentage of completion.
Assets acquired under capital lease obligations were $25.0 million and $23.6 million for the nine months ended September 30, 2011 and 2010, respectively.
During the nine months ended September 30, 2010, the Company returned obsolete network infrastructure assets to one of its vendors in exchange for $19.9 million in credits towards the purchase of additional network infrastructure assets with the vendor.
During the nine months ended September 30, 2010, the Company received $22.0 million in fair value of FCC licenses in exchanges with other parties.
| |
11. | Related-Party Transactions: |
One of the Company’s current directors is a managing director of various investment funds affiliated with one of the Company’s greater than 5% stockholders. These funds own interest in a company that provides services to the Company’s customers, including handset insurance programs. Pursuant to the Company’s agreement with this related-party, the Company bills its customers directly for these services and remits the fees collected from its customers for these services to the related-party. In addition, the Company receives compensation for selling handsets to the related-party.
One of the Company’s current directors is the chairman of an equity firm that owns interest in a company that provides wireless caller ID with name services to the Company. Pursuant to an additional agreement with this related-party, the Company receives compensation for providing access to the Company’s line information database/calling name data storage to the related-party.
One of the Company’s current directors is a managing director of various investment funds affiliated with one of the Company’s greater than 5% stockholders. These funds own interest in a company that provides advertising services to the Company.
One of the Company’s current directors is a managing director of various investment funds affiliated with one of the Company’s greater than 5% stockholders. These funds own interest in a company that provides distributed antenna systems ("DAS") leases and maintenance to wireless carriers, including the Company. In addition, another of the Company’s current directors is a general partner of various investment funds which own interest in the same company. These DAS leases are accounted for as capital or operating leases in the Company’s financial statements.
Transactions associated with the related-parties described above are included in various line items in the accompanying condensed consolidated balance sheets, condensed consolidated statements of income and comprehensive income, and condensed consolidated statements of cash flows. The following tables summarize the transactions with related-parties (in millions):
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
|
| | | | | | | | |
| | September 30, 2011 | | December 31, 2010 |
Network service fees included in prepaid expenses | | $ | 1.5 |
| | $ | 1.5 |
|
Receivables from related-party included in other current assets | | 1.0 |
| | 0.6 |
|
DAS equipment included in property and equipment, net | | 379.3 |
| | 366.4 |
|
Deferred network service fees included in other assets | | 8.6 |
| | 9.9 |
|
Payments due to related-party included in accounts payable and accrued expenses | | 8.8 |
| | 7.8 |
|
Current portion of capital lease obligations included in current maturities of long-term debt | | 6.5 |
| | 5.2 |
|
Non-current portion of capital lease obligations included in long-term debt, net | | 233.9 |
| | 215.4 |
|
Deferred DAS service fees included in other long-term liabilities | | 1.4 |
| | 1.2 |
|
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2011 | | 2010 | | 2011 | | 2010 |
Fees received by the Company as compensation included in service revenues | | $ | 4.0 |
| | $ | 3.4 |
| | $ | 11.4 |
| | $ | 8.5 |
|
Fees received by the Company as compensation included in equipment revenues | | 4.9 |
| | 5.4 |
| | 16.2 |
| | 15.4 |
|
Fees paid by the Company for services and related expenses included in cost of service | | 6.7 |
| | 5.7 |
| | 17.7 |
| | 16.3 |
|
Fees paid by the Company for services included in selling, general and administrative expenses | | 0.6 |
| | 1.2 |
| | 3.2 |
| | 4.0 |
|
DAS equipment depreciation included in depreciation expense | | 8.7 |
| | 6.0 |
| | 27.2 |
| | 17.7 |
|
Capital lease interest included in interest expense | | 4.9 |
| | 3.6 |
| | 14.3 |
| | 10.6 |
|
|
| | | | | | | | |
| | Nine Months Ended September 30, |
| | 2011 | | 2010 |
Capital lease payments included in financing activities | | $ | 5.5 |
| | $ | 2.3 |
|
| |
12. | Guarantor Subsidiaries: |
In connection with Wireless’ 7 7/8% Senior Notes, 6 5/8% Senior Notes, and the Senior Secured Credit Facility, MetroPCS, together with its wholly owned subsidiaries, MetroPCS, Inc., and each of Wireless’ direct and indirect present and future wholly-owned domestic subsidiaries (the “guarantor subsidiaries”), provided guarantees which are full and unconditional as well as joint and several. Certain provisions of the Senior Secured Credit Facility, the indentures and the supplemental indentures relating to the 7 7/8% Senior Notes and 6 5/8% Senior Notes restrict the ability of Wireless to loan funds to MetroPCS or MetroPCS, Inc. However, Wireless is allowed to make certain permitted payments to MetroPCS under the terms of the Senior Secured Credit Facility, the indentures and the supplemental indentures relating to the 7 7/8% Senior Notes and 6 5/8% Senior Notes.
Prior to December 2010, Royal Street Communications, LLC and its subsidiaries (“Royal Street Communications”) and MetroPCS Finance, Inc. (“MetroPCS Finance”) (collectively, the “non-guarantor subsidiaries”) were not guarantors of the 9 1/4% Senior Notes due 2014 , or 9 1/4% Senior Notes, 7 7/8% Senior Notes, 6 5/8% Senior Notes or the Senior Secured Credit Facility. In December 2010, Wireless completed the acquisition of the remaining limited liability company member interest in Royal Street Communications, making Royal Street Communications a wholly-owned subsidiary. In addition, MetroPCS Finance was merged with a subsidiary of Wireless. Therefore, the Company no longer had any non-guarantors of any of its outstanding debt as of December 31, 2010. As a result, the comparative historical condensed consolidating financial information has been revised to present this information as if the new guarantor structure existed for all periods presented with the results of Royal Street Communications and MetroPCS Finance being reported as guarantor subsidiaries.
The following information presents condensed consolidating balance sheets as of September 30, 2011 and December 31, 2010, condensed consolidating statements of income for the three and nine months ended September 30, 2011 and 2010, and
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
condensed consolidating statements of cash flows for the nine months ended September 30, 2011 and 2010 of the parent company (MetroPCS), the issuer (Wireless), and the guarantor subsidiaries. Investments in subsidiaries held by the parent company and the issuer have been presented using the equity method of accounting.
Condensed Consolidated Balance Sheet
As of September 30, 2011
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | Issuer | | Guarantor Subsidiaries | | Eliminations | | Consolidated |
| | (in thousands) |
CURRENT ASSETS: | | | | | | | | | | |
Cash and cash equivalents | | $ | 1,610,336 |
| | $ | 229,705 |
| | $ | 720 |
| | $ | — |
| | $ | 1,840,761 |
|
Short-term investments | | 299,981 |
| | — |
| | — |
| | — |
| | 299,981 |
|
Inventories | | — |
| | 131,835 |
| | 15,167 |
| | — |
| | 147,002 |
|
Prepaid expenses | | 86 |
| | 694 |
| | 65,983 |
| | — |
| | 66,763 |
|
Advances to subsidiaries | | — |
| | 1,405,498 |
| | — |
| | (1,405,498 | ) | | — |
|
Other current assets | | 77 |
| | 171,289 |
| | 23,945 |
| | — |
| | 195,311 |
|
Total current assets | | 1,910,480 |
| | 1,939,021 |
| | 105,815 |
| | (1,405,498 | ) | | 2,549,818 |
|
Property and equipment, net | | — |
| | 1,462 |
| | 4,007,803 |
| | — |
| | 4,009,265 |
|
Long-term investments | | 6,319 |
| | — |
| | — |
| | — |
| | 6,319 |
|
Investment in subsidiaries | | 1,203,431 |
| | 4,516,223 |
| | — |
| | (5,719,654 | ) | | — |
|
FCC licenses | | — |
| | 3,800 |
| | 2,534,800 |
| | — |
| | 2,538,600 |
|
Other assets | | — |
| | 141,951 |
| | 33,648 |
| | — |
| | 175,599 |
|
Total assets | | $ | 3,120,230 |
| | $ | 6,602,457 |
| | $ | 6,682,066 |
| | $ | (7,125,152 | ) | | $ | 9,279,601 |
|
CURRENT LIABILITIES: | | | | | | | | | | |
Accounts payable and accrued expenses | | $ | — |
| | $ | 94,142 |
| | $ | 382,182 |
| | $ | — |
| | $ | 476,324 |
|
Advances from subsidiaries | | 292,154 |
| | — |
| | 1,113,344 |
| | (1,405,498 | ) | | — |
|
Other current liabilities | | — |
| | 87,753 |
| | 215,261 |
| | — |
| | 303,014 |
|
Total current liabilities | | 292,154 |
| | 181,895 |
| | 1,710,787 |
| | (1,405,498 | ) | | 779,338 |
|
Long-term debt | | — |
| | 4,444,011 |
| | 266,981 |
| | — |
| | 4,710,992 |
|
Deferred credits | | 2,606 |
| | 753,756 |
| | 114,766 |
| | — |
| | 871,128 |
|
Other long-term liabilities | | — |
| | 19,364 |
| | 73,309 |
| | — |
| | 92,673 |
|
Total liabilities | | 294,760 |
| | 5,399,026 |
| | 2,165,843 |
| | (1,405,498 | ) | | 6,454,131 |
|
STOCKHOLDERS’ EQUITY: | | | | | | | | | | |
Common stock | | 36 |
| | — |
| | — |
| | — |
| | 36 |
|
Other stockholders’ equity | | 2,825,434 |
| | 1,203,431 |
| | 4,516,223 |
| | (5,719,654 | ) | | 2,825,434 |
|
Total stockholders’ equity | | 2,825,470 |
| | 1,203,431 |
| | 4,516,223 |
| | (5,719,654 | ) | | 2,825,470 |
|
Total liabilities and stockholders’ equity | | $ | 3,120,230 |
| | $ | 6,602,457 |
| | $ | 6,682,066 |
| | $ | (7,125,152 | ) | | $ | 9,279,601 |
|
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
Condensed Consolidated Balance Sheet
As of December 31, 2010
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | Issuer | | Guarantor Subsidiaries | | Eliminations | | Consolidated |
| | (in thousands) |
CURRENT ASSETS: | | | | | | | | | | |
Cash and cash equivalents | | $ | 507,849 |
| | $ | 287,942 |
| | $ | 740 |
| | $ | — |
| | $ | 796,531 |
|
Short-term investments | | 374,862 |
| | — |
| | — |
| | — |
| | 374,862 |
|
Inventories | | — |
| | 145,260 |
| | 15,789 |
| | — |
| | 161,049 |
|
Prepaid expenses | | — |
| | 249 |
| | 50,228 |
| | — |
| | 50,477 |
|
Advances to subsidiaries | | 647,701 |
| | 462,518 |
| | — |
| | (1,110,219 | ) | | — |
|
Other current assets | | 94 |
| | 171,083 |
| | 39,789 |
| | — |
| | 210,966 |
|
Total current assets | | 1,530,506 |
| | 1,067,052 |
| | 106,546 |
| | (1,110,219 | ) | | 1,593,885 |
|
Property and equipment, net | | — |
| | 246,249 |
| | 3,413,196 |
| | — |
| | 3,659,445 |
|
Long-term investments | | 6,319 |
| | 10,381 |
| | — |
| | — |
| | 16,700 |
|
Investment in subsidiaries | | 1,006,295 |
| | 3,994,553 |
| | — |
| | (5,000,848 | ) | | — |
|
FCC licenses | | — |
| | 3,800 |
| | 2,518,441 |
| | — |
| | 2,522,241 |
|
Other assets | | — |
| | 75,085 |
| | 51,224 |
| | — |
| | 126,309 |
|
Total assets | | $ | 2,543,120 |
| | $ | 5,397,120 |
| | $ | 6,089,407 |
| | $ | (6,111,067 | ) | | $ | 7,918,580 |
|
CURRENT LIABILITIES: | | | | | | | | | | |
Accounts payable and accrued expenses | | $ | — |
| | $ | 150,994 |
| | $ | 370,794 |
| | $ | — |
| | $ | 521,788 |
|
Advances from subsidiaries | | — |
| | — |
| | 1,110,219 |
| | (1,110,219 | ) | | — |
|
Other current liabilities | | — |
| | 82,684 |
| | 197,948 |
| | — |
| | 280,632 |
|
Total current liabilities | | — |
| | 233,678 |
| | 1,678,961 |
| | (1,110,219 | ) | | 802,420 |
|
Long-term debt | | — |
| | 3,508,948 |
| | 248,339 |
| | — |
| | 3,757,287 |
|
Deferred credits | | 1,544 |
| | 639,766 |
| | 103,159 |
| | — |
| | 744,469 |
|
Other long-term liabilities | | — |
| | 8,433 |
| | 64,395 |
| | — |
| | 72,828 |
|
Total liabilities | | 1,544 |
| | 4,390,825 |
| | 2,094,854 |
| | (1,110,219 | ) | | 5,377,004 |
|
STOCKHOLDERS’ EQUITY: | | | | | | | | | | |
Common stock | | 36 |
| | — |
| | — |
| | — |
| | 36 |
|
Other stockholders’ equity | | 2,541,540 |
| | 1,006,295 |
| | 3,994,553 |
| | (5,000,848 | ) | | 2,541,540 |
|
Total stockholders’ equity | | 2,541,576 |
| | 1,006,295 |
| | 3,994,553 |
| | (5,000,848 | ) | | 2,541,576 |
|
Total liabilities and stockholders’ equity | | $ | 2,543,120 |
| | $ | 5,397,120 |
| | $ | 6,089,407 |
| | $ | (6,111,067 | ) | | $ | 7,918,580 |
|
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
Condensed Consolidated Statement of Income
Three Months Ended September 30, 2011
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | Issuer | | Guarantor Subsidiaries | | Eliminations | | Consolidated |
| | (in thousands) |
REVENUES: | | | | | | | | | | |
Total Revenues | | $ | — |
| | $ | 4,558 |
| | $ | 1,208,170 |
| | $ | (7,340 | ) | | $ | 1,205,388 |
|
OPERATING EXPENSES: | | | | | | | | | | |
Cost of revenues | | — |
| | 4,180 |
| | 728,666 |
| | (7,340 | ) | | 725,506 |
|
Selling, general and administrative expenses | | — |
| | 378 |
| | 162,081 |
| | — |
| | 162,459 |
|
Other operating expenses | | — |
| | 91 |
| | 140,501 |
| | — |
| | 140,592 |
|
Total operating expenses | | — |
| | 4,649 |
| | 1,031,248 |
| | (7,340 | ) | | 1,028,557 |
|
(Loss) income from operations | | — |
| | (91 | ) | | 176,922 |
| | — |
| | 176,831 |
|
OTHER EXPENSE (INCOME): | | | | | | | | | | |
Interest expense | | — |
| | 64,750 |
| | 4,761 |
| | — |
| | 69,511 |
|
Non-operating expenses | | (452 | ) | | (47 | ) | | (125 | ) | | — |
| | (624 | ) |
Earnings from consolidated subsidiaries | | (68,874 | ) | | (171,801 | ) | | — |
| | 240,675 |
| | — |
|
Total other (income) expense | | (69,326 | ) | | (107,098 | ) | | 4,636 |
| | 240,675 |
| | 68,887 |
|
Income (loss) before provision for income taxes | | 69,326 |
| | 107,007 |
| | 172,286 |
| | (240,675 | ) | | 107,944 |
|
Provision for income taxes | | — |
| | (38,133 | ) | | (485 | ) | | — |
| | (38,618 | ) |
Net income (loss) | | $ | 69,326 |
| | $ | 68,874 |
| | $ | 171,801 |
| | $ | (240,675 | ) | | $ | 69,326 |
|
Condensed Consolidated Statement of Income
Three Months Ended September 30, 2010
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | Issuer | | Guarantor Subsidiaries | | Eliminations | | Consolidated |
| | (in thousands) |
REVENUES: | | | | | | | | | | |
Total Revenues | | $ | — |
| | $ | 4,437 |
| | $ | 1,075,390 |
| | $ | (59,038 | ) | | $ | 1,020,789 |
|
OPERATING EXPENSES: | | | | | | | | | | |
Cost of revenues | | — |
| | 4,118 |
| | 624,873 |
| | (59,038 | ) | | 569,953 |
|
Selling, general and administrative expenses | | — |
| | 320 |
| | 147,111 |
| | — |
| | 147,431 |
|
Other operating expenses | | — |
| | 53 |
| | 95,418 |
| | — |
| | 95,471 |
|
Total operating expenses | | — |
| | 4,491 |
| | 867,402 |
| | (59,038 | ) | | 812,855 |
|
(Loss) income from operations | | — |
| | (54 | ) | | 207,988 |
| | — |
| | 207,934 |
|
OTHER EXPENSE (INCOME): | | | | | | | | | | |
Interest expense | | — |
| | 63,136 |
| | 42,899 |
| | (40,309 | ) | | 65,726 |
|
Non-operating expenses | | (456 | ) | | (24,237 | ) | | (61 | ) | | 40,309 |
| | 15,555 |
|
Earnings from consolidated subsidiaries | | (76,831 | ) | | (165,150 | ) | | — |
| | 241,981 |
| | — |
|
Total other (income) expense | | (77,287 | ) | | (126,251 | ) | | 42,838 |
| | 241,981 |
| | 81,281 |
|
Income (loss) before provision for income taxes | | 77,287 |
| | 126,197 |
| | 165,150 |
| | (241,981 | ) | | 126,653 |
|
Provision for income taxes | | — |
| | (49,366 | ) | | — |
| | — |
| | (49,366 | ) |
Net income (loss) | | $ | 77,287 |
| | $ | 76,831 |
| | $ | 165,150 |
| | $ | (241,981 | ) | | $ | 77,287 |
|
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
Condensed Consolidated Statement of Income
Nine Months Ended September 30, 2011
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | Issuer | | Guarantor Subsidiaries | | Eliminations | | Consolidated |
| |