form10q.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
|
|
EXCHANGE ACT OF 1934
|
|
For the quarterly period ended March 31, 2011
|
OR
¨
|
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 0-13721
|
|
(Exact name of registrant as specified in its charter)
|
Minnesota
|
41-1524393
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
incorporation or organization)
|
Identification No.)
|
|
Mankato, Minnesota 56002-3248
|
|
(Address of principal executive offices and zip code)
|
|
(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 þNo ¨
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 (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ¨ No ¨
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 definition of “large accelerated filer, accelerated filer, and smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer ¨ Accelerated filer þ Non-accelerated filer ¨ Smaller reporting company ¨
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ¨ No þ
The total number of shares of the Registrant’s common stock outstanding as of April 29, 2011: 13,358,971.
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31
|
|
(Dollars in thousands, except share and per share amounts)
|
|
2011
|
|
|
2010
|
|
Operating revenue:
|
|
|
|
|
|
|
Equipment
|
|
$ |
8,195 |
|
|
$ |
9,884 |
|
Services
|
|
|
30,427 |
|
|
|
28,836 |
|
Total operating revenue
|
|
|
38,622 |
|
|
|
38,720 |
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
Cost of sales, excluding depreciation and amortization
|
|
|
6,999 |
|
|
|
8,475 |
|
Cost of services, excluding depreciation and amortization
|
|
|
14,735 |
|
|
|
14,178 |
|
Selling, general and administrative expenses
|
|
|
6,543 |
|
|
|
6,196 |
|
Depreciation
|
|
|
5,591 |
|
|
|
5,322 |
|
Amortization of intangibles
|
|
|
88 |
|
|
|
89 |
|
Total costs and expenses
|
|
|
33,956 |
|
|
|
34,260 |
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
4,666 |
|
|
|
4,460 |
|
|
|
|
|
|
|
|
|
|
Other income and expense:
|
|
|
|
|
|
|
|
|
Interest and other income
|
|
|
10 |
|
|
|
37 |
|
Interest expense
|
|
|
(1,068 |
) |
|
|
(1,591 |
) |
Total other (expense)
|
|
|
(1,058 |
) |
|
|
(1,554 |
) |
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
3,608 |
|
|
|
2,906 |
|
Income tax provision
|
|
|
1,466 |
|
|
|
1,479 |
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
2,142 |
|
|
$ |
1,427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$ |
0.16 |
|
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
13,329,603 |
|
|
|
13,154,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
$ |
0.16 |
|
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
|
Weighted average common and equivalent shares outstanding
|
|
|
13,341,871 |
|
|
|
13,159,326 |
|
|
|
|
|
|
|
|
|
|
Dividends per share
|
|
$ |
0.135 |
|
|
$ |
0.13 |
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of the consolidated financial statements.
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(Unaudited)
|
|
(Dollars in thousands except share and per share amounts)
|
|
March 31, 2011
|
|
|
December 31, 2010
|
|
ASSETS
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
9,859 |
|
|
$ |
73 |
|
Receivables, net of allowance for doubtful accounts of $535 and $570
|
|
|
19,647 |
|
|
|
24,642 |
|
Inventories
|
|
|
4,959 |
|
|
|
5,205 |
|
Income taxes receivable
|
|
|
- |
|
|
|
3,814 |
|
Deferred income taxes, net
|
|
|
2,008 |
|
|
|
2,008 |
|
Prepaid expenses
|
|
|
2,719 |
|
|
|
2,026 |
|
Other
|
|
|
600 |
|
|
|
1,030 |
|
Total current assets
|
|
|
39,792 |
|
|
|
38,798 |
|
|
|
|
|
|
|
|
|
|
Investments
|
|
|
4,224 |
|
|
|
4,512 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
381,900 |
|
|
|
379,433 |
|
Accumulated depreciation
|
|
|
(228,639 |
) |
|
|
(224,356 |
) |
Property, plant and equipment, net
|
|
|
153,261 |
|
|
|
155,077 |
|
|
|
|
|
|
|
|
|
|
Other assets:
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
27,303 |
|
|
|
27,303 |
|
Intangible assets, net
|
|
|
2,580 |
|
|
|
2,668 |
|
Deferred costs and other
|
|
|
1,717 |
|
|
|
1,830 |
|
Total other assets
|
|
|
31,600 |
|
|
|
31,801 |
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
228,877 |
|
|
$ |
230,188 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES & SHAREHOLDERS' EQUITY
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Extended term payable
|
|
$ |
6,958 |
|
|
$ |
8,254 |
|
Accounts payable
|
|
|
2,182 |
|
|
|
2,840 |
|
Accrued expenses and other
|
|
|
6,962 |
|
|
|
7,929 |
|
Accrued income taxes
|
|
|
611 |
|
|
|
- |
|
Financial derivative instruments
|
|
|
740 |
|
|
|
1,079 |
|
Deferred revenue
|
|
|
5,468 |
|
|
|
5,073 |
|
Current maturities of long-term obligations
|
|
|
62,368 |
|
|
|
4,892 |
|
Total current liabilities
|
|
|
85,289 |
|
|
|
30,067 |
|
|
|
|
|
|
|
|
|
|
Long-term liabilities:
|
|
|
|
|
|
|
|
|
Debt obligations, net of current maturities
|
|
|
56,418 |
|
|
|
114,067 |
|
Accrued income taxes
|
|
|
562 |
|
|
|
562 |
|
Deferred income taxes
|
|
|
27,046 |
|
|
|
26,868 |
|
Deferred revenue
|
|
|
1,283 |
|
|
|
1,397 |
|
Accrued employee benefits and deferred compensation
|
|
|
16,041 |
|
|
|
15,923 |
|
Total long-term liabilities
|
|
|
101,350 |
|
|
|
158,817 |
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
186,639 |
|
|
|
188,884 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
Common stock, no par value, $.10 stated value
|
|
|
|
|
|
|
|
|
Shares authorized: 100,000,000
|
|
|
|
|
|
|
|
|
Shares issued and outstanding: 13,366,179 in 2011 and 13,298,626 in 2010
|
|
|
1,337 |
|
|
|
1,330 |
|
Additional paid-in capital
|
|
|
14,641 |
|
|
|
14,328 |
|
Retained earnings
|
|
|
30,186 |
|
|
|
29,841 |
|
Accumulated other comprehensive (loss)
|
|
|
(3,926 |
) |
|
|
(4,195 |
) |
Total shareholders' equity
|
|
|
42,238 |
|
|
|
41,304 |
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
$ |
228,877 |
|
|
$ |
230,188 |
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of the consolidated financial statements.
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited)
|
|
|
|
Three Months Ended March 31
|
|
(Dollars in thousands)
|
|
2011
|
|
|
2010
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net income
|
|
$ |
2,142 |
|
|
$ |
1,427 |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
5,679 |
|
|
|
5,411 |
|
Accrued patronage refunds
|
|
|
(97 |
) |
|
|
(124 |
) |
Stock based compensation
|
|
|
254 |
|
|
|
352 |
|
Other
|
|
|
122 |
|
|
|
263 |
|
Changes in operating assets and liabilities, net of effect from acquired net assets
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
5,036 |
|
|
|
(648 |
) |
Prepaids
|
|
|
(693 |
) |
|
|
(687 |
) |
Inventories
|
|
|
246 |
|
|
|
(1,830 |
) |
Accounts payable and accrued expenses
|
|
|
(1,427 |
) |
|
|
(1,283 |
) |
Deferred revenue, billings and deposits
|
|
|
280 |
|
|
|
(1,218 |
) |
Income taxes
|
|
|
4,427 |
|
|
|
447 |
|
Other
|
|
|
928 |
|
|
|
181 |
|
Net cash provided by operating activities
|
|
|
16,897 |
|
|
|
2,291 |
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment
|
|
|
(3,742 |
) |
|
|
(3,429 |
) |
Acquisition, adjustment to purchase price
|
|
|
- |
|
|
|
120 |
|
Proceeds from sale of assets
|
|
|
69 |
|
|
|
33 |
|
Net cash (used in) investing activities
|
|
|
(3,673 |
) |
|
|
(3,276 |
) |
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Borrowings on extended term payable arrangement
|
|
|
11,382 |
|
|
|
14,909 |
|
Payments on extended term payable arrangement
|
|
|
(12,678 |
) |
|
|
(10,274 |
) |
Borrowings on credit facility
|
|
|
16,000 |
|
|
|
800 |
|
Payments on credit facility and capital lease obligations
|
|
|
(16,173 |
) |
|
|
(5,161 |
) |
Proceeds from issuance of common stock
|
|
|
66 |
|
|
|
59 |
|
Change in cash overdraft
|
|
|
(238 |
) |
|
|
- |
|
Dividends paid
|
|
|
(1,797 |
) |
|
|
(1,706 |
) |
Net cash (used in) financing activities
|
|
|
(3,438 |
) |
|
|
(1,373 |
) |
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
9,786 |
|
|
|
(2,358 |
) |
Cash and cash equivalents at beginning of the period
|
|
|
73 |
|
|
|
2,420 |
|
Cash and cash equivalents at the end of the period
|
|
$ |
9,859 |
|
|
$ |
62 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$ |
1,078 |
|
|
$ |
1,804 |
|
Net cash paid (received) for income taxes
|
|
$ |
(2,961 |
) |
|
$ |
1,032 |
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
Property, plant and equipment acquired with capital leases
|
|
$ |
- |
|
|
$ |
35 |
|
Change in other comprehensive income (loss) from financial derivatives and post-retirement benefits
|
|
$ |
269 |
|
|
$ |
228 |
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of the consolidated financial statements.
|
|
HICKORY TECH CORPORATION
March 31, 2011
Item 1. Condensed Notes to Consolidated Financial Statements (Unaudited)
Note 1. Basis of Presentation and Consolidation
The accompanying unaudited condensed consolidated financial statements of HickoryTech Corporation and its subsidiaries have been prepared in accordance with accounting principles generally accepted in the United States (GAAP) for interim financial information and with the rules and regulations of the Securities and Exchange Commission (SEC). Certain information and disclosures normally included in annual financial statements prepared in accordance with GAAP have been omitted or condensed pursuant to such rules and regulations. In the opinion of management, the unaudited condensed consolidated financial statements reflect all adjustments (consisting only of normal and recurring accruals) considered necessary for the fair presentation of the financial statements and present fairly the results of operations, financial position, and cash flows for the interim periods presented as required by Regulation S-X, Rule 10-01. These unaudited interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto, together with our audited consolidated financial statements and notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2010.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expenses and related disclosures at the date of the financial statements and during the reporting period. Actual results could differ from these estimates. The results of operations for the interim periods presented are not necessarily indicative of the results that may be expected for the fiscal year as a whole or any other interim period.
Our consolidated financial statements include HickoryTech Corporation and its subsidiaries in the following two business segments: the Business Sector and the Telecom Sector. All inter-company transactions have been eliminated from the consolidated financial statements.
Cost of Sales (excluding depreciation and amortization)
Cost of sales for the Business Sector includes costs associated with the installation of products for customers. These costs are primarily for equipment and materials. Labor associated with installation work is not included in this category, but is included in cost of services (excluding depreciation and amortization) described below.
Cost of Services (excluding depreciation and amortization)
Cost of services includes all costs related to delivery of communication services and products for all sectors. These operating costs include all costs of performing services and providing related products including engineering, customer service, billing and collections, network monitoring and transport costs.
Selling, General and Administrative Expenses
Selling, general and administrative expenses include direct and indirect selling expenses, advertising and all other general and administrative costs associated with the operations of the business.
Depreciation Expense
Depreciation expense is determined using the straight-line method based on the lives of various classes of depreciable assets. Business and Telecom Sector depreciation is entirely associated with services revenue.
Recent Accounting Developments
In January 2010, the FASB issued new guidance related to disclosures about the transfer in and out of levels 1 and 2 and the activity in level 3 fair value measurements. It also clarifies disclosures about the level of disaggregation, inputs and valuation techniques. Our adoption of this guidance, which was effective in Q1 2010 except for the new requirements relating to a Level 3 activity, did not have a material impact on our disclosures. Our adoption of the Level 3 requirements on January 1, 2011 did not have a material impact on our disclosures.
In the first quarter of 2011 we adopted new guidance for separating consideration in multiple-deliverable arrangements. This guidance addresses how to determine whether an arrangement involving multiple deliverables contains more than one unit of accounting and how the consideration should be allocated among the separate units of accounting. We have multiple-deliverable arrangements with several units of accounting within our Business and Telecom Sectors which are described below. The adoption of this guidance did not have a material impact on our financial statements.
Business Sector (This is a discussion of multi-deliverable arrangements only. It does not attempt to describe all types of service agreements available within our Business Sector.)
Multiple-deliverable arrangements primarily include the sale of Cisco communications equipment and associated support contracts, along with professional services providing design, configuration, and installation consulting. Cisco equipment, maintenance contracts and professional services all meet the criteria to qualify as separate units of accounting.
We utilize Cisco list prices as third party evidence for standalone value for our equipment and support contracts. We analyze professional services billings quarterly to determine vendor-specific objective evidence of selling price. We calculate the median of all services performed on a standalone basis and consider fair value of professional services performed as part of a multiple element arrangement to be any rate that is within 15% of the median.
In instances where we sell Cisco voice and data communications equipment with no installation obligations (equipment only sales), all warranty obligations reside with Cisco. Therefore, revenue is recognized when the equipment is delivered to the customer site.
In instances where we sell Cisco voice and data communications equipment with installation obligations, terms of the agreements typically provide for installation services without customer-specific acceptance provisions and we recognize revenue for the equipment when title passes to the customer and services revenue when work is performed based on the relative fair value of the element being sold on a stand-alone basis.
For contracts with customer specific acceptance provisions, we recognize revenue upon formal customer acceptance for the elements for which the acceptance provisions apply assuming that all other revenue recognition criteria have been met.
Support contracts state that Cisco will provide all support services and therefore revenue is recognized immediately. Support services also include “24x7” support of a customer’s voice and data systems. Most of these contracts are billed on a time and materials basis and revenue is recognized either as services are provided or over the term of the contract. Support services also include professional support services, which are typically sold on a time and materials basis but may be sold as a pre-paid block of time.
Telecom Sector (This is a discussion of multi-deliverable arrangements only. It does not attempt to describe all types of service agreements available within our Telecom Sector.)
Our Telecom Sector markets competitive service bundles which may contain several deliverables. Our base bundles consist of voice services including a business or residential phone line, features and long distance. Customers may choose to add additional services including internet, digital subscriber line (DSL) and digital/IP TV services to the base bundle packages. Separate units of accounting within the bundled packages include voice services, internet, DSL and digital or IP TV services. Revenue for services included in our bundles are recognized over the same service period which is the time period in which service is provided to the customer, creating no overall impact on the Telecom Sector operating revenue. Service bundle discounts are recognized concurrently with the associated revenue and are allocated to the various services in the bundled offering based on the relative selling price of the services included in each bundled combination.
We reviewed all other significant newly issued accounting pronouncements and determined they are either not applicable to our business or that no material effect is expected on our financial position and results of operations.
Note 2. Earnings and Cash Dividends per Common Share
Basic earnings per share (EPS) are computed by dividing net income by the weighted average number of shares of common stock outstanding during the applicable period. Shares used in the EPS dilution calculation are based on the weighted average number of shares of common stock outstanding during the period increased by potentially dilutive common shares. Potentially dilutive common shares include stock options and stock subscribed under the HickoryTech Corporation Amended and Restated Employee Stock Purchase Plan (ESPP). Dilution is determined using the treasury stock method.
|
|
Three Months Ended March 31
|
|
(Dollars in thousands, except share and earnings per share amounts)
|
|
2011
|
|
|
2010
|
|
Net Income
|
|
$ |
2,142 |
|
|
$ |
1,427 |
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
13,329,603 |
|
|
|
13,154,781 |
|
Stock options (dilutive only)
|
|
|
10,667 |
|
|
|
4,545 |
|
Stock subscribed (ESPP)
|
|
|
1,601 |
|
|
|
- |
|
Total dilutive shares outstanding
|
|
|
13,341,871 |
|
|
|
13,159,326 |
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.16 |
|
|
$ |
0.11 |
|
Diluted
|
|
$ |
0.16 |
|
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
|
Dividends per share
|
|
$ |
0.135 |
|
|
$ |
0.13 |
|
Options to purchase 238,250 and 341,950 shares for the three months ended March 31, 2011 and 2010, respectively, were not included in the computation of diluted EPS, because their effect on diluted EPS would have been anti-dilutive.
Cash dividends are based on the number of common shares outstanding at their respective record dates. The number of shares outstanding as of the record date for the first quarter of 2011 and 2010, respectively, are as follows:
Shares outstanding on record date
|
|
2011
|
|
|
2010
|
|
First quarter (February 15)
|
|
|
13,311,817 |
|
|
|
13,120,514 |
|
Dividends per share are based on the quarterly dividend per share as declared by the HickoryTech Board of Directors. HickoryTech paid dividends of $0.135 and $0.13 per share in the first quarter of 2011 and 2010, respectively. During the first three months of 2011 and 2010, shareholders have elected to reinvest $66,000 and $59,000, respectively, of dividends into HickoryTech common stock pursuant to the HickoryTech Corporation Dividend Reinvestment Plan.
Note 3. Accumulated Other Comprehensive Income (Loss)
In addition to net income, our comprehensive income includes changes in the market value of the cumulative unrealized gain or loss, net of tax, on financial derivative instruments qualifying and designated as cash flow hedges and unrecognized Net Periodic Benefit Cost related to our Post-Retirement Benefit Plans. Additional information on our interest-rate swap agreements, which are classified as financial derivative instruments, can be found under Note 10. “Financial Derivative Instruments.” Comprehensive income for the three months ended March 31, 2011 and 2010 was $2,411,000 and $1,655,000 respectively, in relation to reported net income of $2,142,000 and $1,427,000 for those periods. The following summary sets forth the components of accumulated other comprehensive income (loss), net of tax.
|
|
Unrecognized
|
|
|
Unrecognized
|
|
|
Unrecognized
|
|
|
Unrealized
|
|
|
Accumulated Other
|
|
|
|
Net Actuarial
|
|
|
Prior Service
|
|
|
Transition
|
|
|
Gain/(Loss)
|
|
|
Comprehensive
|
|
(Dollars in thousands)
|
|
Loss (1)
|
|
|
Credit (1)
|
|
|
Asset (1)
|
|
|
on Derivatives
|
|
|
Income/(Loss)
|
|
December 31, 2010
|
|
$ |
(3,651 |
) |
|
$ |
180 |
|
|
$ |
(73 |
) |
|
$ |
(651 |
) |
|
|
(4,195 |
) |
2011 Q1 Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204 |
|
|
|
204 |
|
Q1 Net Periodic Benefit Cost
|
|
|
64 |
|
|
|
(8 |
) |
|
|
9 |
|
|
|
|
|
|
|
65 |
|
March 31, 2011
|
|
$ |
(3,587 |
) |
|
$ |
172 |
|
|
$ |
(64 |
) |
|
$ |
(447 |
) |
|
$ |
(3,926 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts pertain to our post-retirement benefit plans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 4. Fair Value of Financial Instruments
The fair value of our long-term obligations, after deducting current maturities, is estimated to be $64,462,000 at March 31, 2011 and $116,483,000 at December 31, 2010, compared to carrying values of $56,418,000 and $114,067,000, respectively. A portion of our credit facility with a bank syndicate is due to mature on December 31, 2011 causing the large decrease in the fair and carrying value of our long-term obligations at March 31, 2011 as compared to December 31, 2010. The fair value estimates are based on the overall weighted average interest rates and maturity compared to rates and terms currently available in the long-term financing markets. Our financial instruments also include cash equivalents, trade accounts receivable and accounts payable for which current carrying amounts approximate fair market value.
Note 5. Inventories
Inventory includes parts, materials and supplies stored in our warehouses to support basic levels of service and maintenance as well as scheduled capital projects and equipment awaiting configuration for customers. Inventory also includes parts and equipment shipped directly from vendors to customer locations while in transit and parts and equipment returned from customers which is being returned to vendors for credit, as well as maintenance contracts associated with customer sales which have not yet transferred to the customer. The inventory value in the Business Sector, comprised of finished goods in transit to customers as of March 31, 2011 and December 31, 2010 was $3,107,000 and $3,460,000, respectively. The inventory level in the Business Sector is subject to the variations in the equipment revenue and the timing of individual customer orders. The inventory value in the Telecom Sector, comprised of raw materials, as of March 31, 2011 and December 31, 2010 was $1,852,000 and $1,745,000, respectively.
We value inventory using the lower of cost (perpetual weighted average-cost or specific identification) or market method. We make estimates related to the valuation of inventory. We adjust our inventory carrying value for estimated obsolescence or unmarketable inventory to the estimated market value based upon assumptions about future demand and market conditions. As market and other conditions change, we may establish additional inventory reserves.
Note 6. Goodwill and Other Intangible Assets
We have goodwill in two of our reporting units. In our Business Sector, we have $4,255,000 of goodwill carrying value as of March 31, 2011, resulting from our acquisition of Enventis Telecom in 2005 and our acquisition of CP Telecom in 2009. In our Telecom Sector, we have $23,048,000 of goodwill carrying value as of March 31, 2011, resulting from our acquisition of Heartland Telecommunications in 1997.
We test acquired goodwill for impairment annually using a fair value approach. We also test goodwill for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of an entity below its carrying value. We completed our annual impairment test for acquired goodwill as of December 31, 2010, which resulted in no impairment charges to goodwill. In the first three months of 2011, there was no event or change in circumstance that would have more likely than not reduced the fair value below its carrying value.
Intangible assets with finite lives are amortized over their respective estimated useful lives to their estimated residual value. Identifiable intangible assets that are subject to amortization are evaluated for impairment. The components of other intangible assets are as follows:
|
|
|
|
As of March 31, 2011
|
|
|
As of December 31, 2010
|
|
|
|
|
|
Gross Carrying
|
|
|
Accumulated
|
|
|
Gross Carrying
|
|
|
Accumulated
|
|
(Dollars in thousands) |
|
Useful Lives
|
|
Amount
|
|
|
Amortization
|
|
|
Amount
|
|
|
Amortization
|
|
Definite-Lived Intangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer relationships
|
|
1 - 8 years
|
|
$ |
5,299 |
|
|
$ |
4,585 |
|
|
$ |
5,299 |
|
|
$ |
4,532 |
|
Other intangibles
|
|
1 - 5 years
|
|
|
2,830 |
|
|
|
964 |
|
|
|
2,830 |
|
|
|
929 |
|
Total
|
|
|
|
$ |
8,129 |
|
|
$ |
5,549 |
|
|
$ |
8,129 |
|
|
$ |
5,461 |
|
We periodically reassess the carrying value, useful lives and classifications of identifiable assets. Amortization expense related to the definite-lived intangible assets was $88,000 and $89,000 for the three months ended March 31, 2011 and 2010, respectively. Total estimated amortization expense for the remaining nine months of 2011 and the five years subsequent to 2011 is as follows: 2011 (April 1 – December 31) – $266,000; 2012 - $354,000; 2013 - $354,000; 2014 - $265,000; 2015 - $140,000; 2016 - $140,000.
Note 7. Quarterly Sector Financial Summary
Our operations are conducted in two segments as: (i) Business Sector and (ii) Telecom Sector. Segment information for the three months ended March 31, 2011 and 2010 is as follows:
(Dollars in thousands)
|
|
|
|
|
|
|
|
Corporate and
|
|
|
|
|
Three Months Ended March 31, 2011
|
|
Business
|
|
|
Telecom
|
|
|
Eliminations
|
|
|
Consolidated
|
|
Revenue from unaffiliated customers
|
|
$ |
21,285 |
|
|
$ |
17,337 |
|
|
$ |
- |
|
|
$ |
38,622 |
|
Intersegment revenue
|
|
|
161 |
|
|
|
412 |
|
|
|
(573 |
) |
|
|
- |
|
Total operating revenue
|
|
|
21,446 |
|
|
|
17,749 |
|
|
|
(573 |
) |
|
|
38,622 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,654 |
|
|
|
4,003 |
|
|
|
22 |
|
|
|
5,679 |
|
Operating income (loss)
|
|
|
1,983 |
|
|
|
2,901 |
|
|
|
(218 |
) |
|
|
4,666 |
|
Interest expense
|
|
|
- |
|
|
|
18 |
|
|
|
1,050 |
|
|
|
1,068 |
|
Income tax provision (benefit)
|
|
|
806 |
|
|
|
1,168 |
|
|
|
(508 |
) |
|
|
1,466 |
|
Net Income (loss)
|
|
|
1,178 |
|
|
|
1,716 |
|
|
|
(752 |
) |
|
|
2,142 |
|
Total assets
|
|
|
84,127 |
|
|
|
129,109 |
|
|
|
15,641 |
|
|
|
228,877 |
|
Property, plant and equipment, net
|
|
|
56,107 |
|
|
|
97,008 |
|
|
|
146 |
|
|
|
153,261 |
|
Additions to property, plant and equipment
|
|
|
1,812 |
|
|
|
1,930 |
|
|
|
- |
|
|
|
3,742 |
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
Corporate and
|
|
|
|
|
Three Months Ended March 31, 2010
|
|
Business
|
|
|
Telecom
|
|
|
Eliminations
|
|
|
Consolidated
|
|
Revenue from unaffiliated customers
|
|
$ |
21,354 |
|
|
$ |
17,366 |
|
|
$ |
- |
|
|
$ |
38,720 |
|
Intersegment revenue
|
|
|
133 |
|
|
|
429 |
|
|
|
(562 |
) |
|
|
- |
|
Total operating revenue
|
|
|
21,487 |
|
|
|
17,795 |
|
|
|
(562 |
) |
|
|
38,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,364 |
|
|
|
4,016 |
|
|
|
31 |
|
|
|
5,411 |
|
Operating income (loss)
|
|
|
1,907 |
|
|
|
2,825 |
|
|
|
(272 |
) |
|
|
4,460 |
|
Interest expense
|
|
|
- |
|
|
|
25 |
|
|
|
1,566 |
|
|
|
1,591 |
|
Income tax provision (benefit)
|
|
|
810 |
|
|
|
1,398 |
|
|
|
(729 |
) |
|
|
1,479 |
|
Net Income (loss)
|
|
|
1,122 |
|
|
|
1,406 |
|
|
|
(1,101 |
) |
|
|
1,427 |
|
Total assets
|
|
|
76,249 |
|
|
|
138,233 |
|
|
|
6,653 |
|
|
|
221,135 |
|
Property, plant and equipment, net
|
|
|
47,598 |
|
|
|
103,776 |
|
|
|
252 |
|
|
|
151,626 |
|
Additions to property, plant and equipment
|
|
|
2,064 |
|
|
|
1,365 |
|
|
|
- |
|
|
|
3,429 |
|
Note 8. Commitments and Contingencies
We are involved in certain contractual disputes in the ordinary course of business. We do not believe the ultimate resolution of any of these existing matters will have a material adverse effect on our financial position, results of operations or cash flows. We did not experience any changes to material contractual obligations in the first three months of 2011. Refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 for the discussion relating to commitments and contingencies.
Note 9. Stock Compensation
Refer to our Annual Report on Form 10-K for the year ended December 31, 2010 for a complete description of all stock-based compensation plans.
Our stock award plan provides for granting non-qualified stock options, stock awards and restricted stock awards to employees. We recognize stock compensation charges related to stock award plans when management concludes it is probable the participant will earn the award. Share-based compensation expense includes amounts recognized related to the Company Employee Stock Purchase Plan. This plan allows participating employees to acquire shares of common stock at 85% of fair market value on one specified date. Stock-based compensation expense was $254,000 and $352,000 respectively in the three months ended March 31, 2011 and 2010.
As of March 31, 2011, no stock options have been granted under the Company’s Stock Award Plan since September 2006 and all options are fully vested and the associated compensation costs related to these options have been recognized.
A summary of stock option activity is as follows:
|
|
|
|
|
Weighted Average
|
|
|
|
Shares
|
|
|
Exercise Price
|
|
Outstanding at January 1, 2011
|
|
|
343,250 |
|
|
$ |
12.45 |
|
Granted
|
|
|
- |
|
|
|
- |
|
Exercised
|
|
|
- |
|
|
|
- |
|
Forfeited
|
|
|
- |
|
|
|
- |
|
Expired
|
|
|
(35,000 |
) |
|
|
7.21 |
|
Outstanding at March 31, 2011
|
|
|
308,250 |
|
|
$ |
11.82 |
|
Exercisable at March 31, 2011
|
|
|
308,250 |
|
|
$ |
11.82 |
|
The following table provides certain information with respect to stock options outstanding and exercisable at March 31, 2011:
Range of
|
|
|
Stock Options
|
|
|
Stock Options
|
|
|
Weighted Average
|
|
|
Weighted Average Remaining
|
|
Exercise Prices
|
|
|
Outstanding
|
|
|
Exercisable
|
|
|
Exercise Price
|
|
|
Contractual Life
|
|
|
$6.00 - $8.00 |
|
|
|
15,000 |
|
|
|
15,000 |
|
|
$ |
6.95 |
|
|
|
5.42 |
|
|
$8.00 - $12.00 |
|
|
|
156,950 |
|
|
|
156,950 |
|
|
|
10.22 |
|
|
|
2.68 |
|
|
$12.00 - $16.00 |
|
|
|
126,000 |
|
|
|
126,000 |
|
|
|
13.97 |
|
|
|
0.73 |
|
|
$16.00 - $21.00 |
|
|
|
10,300 |
|
|
|
10,300 |
|
|
|
16.98 |
|
|
|
0.67 |
|
|
|
|
|
|
308,250 |
|
|
|
308,250 |
|
|
$ |
11.82 |
|
|
|
1.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate intrinsic value:
|
|
|
|
|
|
|
|
|
|
|
$ |
56,300 |
|
|
|
|
|
Note 10. Financial Derivative Instruments
We utilize interest-rate swap agreements that qualify as cash-flow hedges to manage our exposure to interest rate fluctuations on a portion of our variable-interest rate debt. Our interest-rate swaps increase or decrease the amount of cash paid for interest depending on the increase or decrease of interest required on the variable rate debt. We account for derivative instruments on the balance sheet at fair value.
Fair value is the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Three levels of inputs may be used to measure fair value:
·
|
Level 1 – quoted prices in active markets for identical assets and liabilities.
|
·
|
Level 2 – observable inputs other than quoted prices in active markets for identical assets and liabilities.
|
·
|
Level 3 – unobservable inputs in which there is little or no market data available, which require the reporting entity to develop its own assumptions.
|
The fair value of our interest rate swap agreements were determined based on Level 2 inputs. We currently have an interest-rate swap agreement effectively locking in the LIBOR rate portion of the interest rate on $80,000,000 of variable-interest rate debt until September 2011. The LIBOR rate portion of the swap is a fixed rate of 2.15%. This swap rate is in addition to the applicable margin under our credit agreement, which is currently 1.5%.
As our interest-rate swap agreement is set to expire September 2011, the fair value of our derivatives at March 31, 2011 and December 31, 2010 are recorded as financial derivative instruments under the short-term liabilities section of our balance sheet. The fair value of our derivatives at March 31, 2011 and December 31, 2010 is a net liability of $740,000 and $1,079,000, respectively. The cumulative gain or (loss) on the market value of financial derivative instruments is reported as a component of accumulated other comprehensive income (loss) in shareholders’ equity, net of tax. If we were to terminate our interest rate swap positions, the cumulative change in fair value at the date of termination would be reclassified from accumulated other comprehensive income (loss), which is classified in shareholder’s equity, into earnings in the Consolidated Statements of Operations. The table below illustrates the effect of derivative instruments on consolidated operations for the periods ending March 31, 2011 and 2010, respectively.
(Dollars in thousands) |
|
Gain Reported in Accumulated
|
|
|
|
|
Derivative Instruments in
|
|
Other Comprehensive Loss
|
|
Location of Gain/Proceeds Reclassified
|
|
Recognized in Income on Derivative
|
Cash Flow Hedging Relationships
|
|
2011
|
|
2010
|
|
from Accumulated Other Comprehensive Income into Income
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Contracts
|
|
$204
|
|
$168
|
|
Interest Expense
|
|
$-
|
|
$-
|
Note 11. Employee Post-Retirement Benefits
HickoryTech provides post-retirement health care and life insurance benefits for eligible employees. We are currently not funding these post-retirement benefits, but have accrued these liabilities. We are required to recognize the funded status of our post-retirement benefit plans on our consolidated balance sheet and recognize as a component of accumulated other comprehensive income (loss), net of tax, the gains and losses and prior service costs or credit that arise during the period but are not recognized as components of net periodic benefit cost. New employees are not eligible for post-retirement health care and life insurance benefits.
|
|
Three Months Ended March 31 |
|
(Dollars in thousands)
|
|
2011 |
|
2010 |
|
Components of net periodic benefit cost
|
|
|
|
|
|
|
|
Service cost
|
|
$ |
127
|
|
$ |
113
|
|
Interest cost
|
|
|
200
|
|
|
181
|
|
Amortization of transition obligation
|
|
|
15
|
|
|
15
|
|
Amortization of prior service cost
|
|
|
(14)
|
|
|
(14)
|
|
Recognized net actuarial loss
|
|
|
107
|
|
|
98
|
|
Net periodic benefit cost
|
|
$ |
435
|
|
$ |
393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employer's contributions for current premiums:
|
|
|
|
|
|
March 31, 2011
|
|
Contributions made for the three months ended March 31, 2011
|
|
|
|
|
$ |
88
|
|
Expected contributions for remainder of 2011
|
|
|
|
|
|
259
|
|
Total estimated employer contributions for fiscal year 2011
|
|
|
|
|
$ |
347
|
|
Note 12. Income Taxes
The effective income tax rate from operations for the first quarter of 2011 and 2010 was 40.7% and 50.9% which exceeds the federal statutory rate primarily due to state income taxes. In the first quarter of 2010, we recognized $279,000 of noncash income tax expense due to the Patient Protection and Affordable Care Act and the Health Care and Education Reconciliation Act of 2010. The $279,000 charge increased the effective tax rate for the first quarter of 2010 by 9.6%.
As of March 31, 2011, we had unrecognized tax benefits totaling $510,000 excluding interest. The amount of the unrecognized tax benefits, if recognized, that would affect the effective income tax rates of future periods is $490,000. It is reasonably possible that the total amount of unrecognized tax benefits may decrease by approximately $405,000, including interest, during the next 12 months as a result of expirations of the statute of limitations. Subsequent to March 31, 2011, we have recognized approximately $277,000 of previously unrecognized tax benefits and $41,000 of associated interest as a result of the expiration of statute of limitations.
We recognize interest and penalties related to income tax matters as income tax expense. As of March 31, 2011, we have accrued $51,000 (net of tax) for interest related to unrecognized tax benefits.
We file consolidated income tax returns in the United States federal jurisdiction and combined or separate income tax returns in various state jurisdictions. In general, we are no longer subject to United States federal income tax examinations for the years prior to 2007 except to the extent of losses utilized in subsequent years.
Note 13. Acquisition
On August 1, 2009, we purchased all of the capital stock of CP Telecom for an adjusted purchase price of $6,625,000 to grow our small to medium-sized business customer base. In the first quarter of 2010, an adjustment associated with a change in working capital of CP Telecom at closing, reduced the purchase price and associated goodwill by $120,000, resulting in an adjusted purchase price of $6,505,000.
The initial purchase price allocation resulted in goodwill of $2,184,000 which was reduced by $120,000 to $2,064,000 as a result of the change in working capital. Goodwill in our CP Telecom acquisition is a result of the value of acquired employees along with the expected synergies from the combination of CP Telecom and our operations. Goodwill resulting from the acquisition of CP Telecom is not deductible for tax purposes. CP Telecom has been fully integrated with our fiber and data product line.
Note 14. Subsequent Events
On March 4, 2011, the Board of Directors approved the merger of CP Telecom, Inc. and Enventis Telecom, Inc. effective April 30, 2011. Both entities are reported within the Business Sector and this will have no effect on the financial statements or material impact on operations.
On April 4, 2011, the company announced the addition of the position of chief operating officer who was also appointed as a corporate officer, vice president of HickoryTech. Please see the exhibits for additional information regarding the agreements associated with her employment. As part of the employment agreement the chief operating officer received a one-time grant of options to acquire 10,000 shares with one-third of the options vesting over the next three years.
We have evaluated and disclosed subsequent events through the filing date of the Quarterly Report on Form 10-Q.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward Looking Statements
The Private Securities Litigation Reform Act of 1995 contains certain safe harbor provisions regarding forward-looking statements. This Quarterly Report on Form 10-Q may include forward-looking statements. These statements may include, without limitation, statements with respect to anticipated future operating and financial performance, growth opportunities and growth rates, acquisition and divestiture opportunities, business strategies, business and competitive outlook, and other similar forecasts and statements of expectation. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “targets,” “projects,” “will,” “may,” “continues,” and “should,” and variations of these words and similar expressions, are intended to identify these forward-looking statements. Such forward-looking statements are subject to risks and uncertainties that could cause HickoryTech’s actual results to differ materially from such statements. Factors that might cause such a difference include, but are not limited to, those contained in Item 1A of Part II, “Risk Factors” of this quarterly report on Form 10-Q and Item 1A, “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2010 which is incorporated herein by reference.
Because of these risks, uncertainties, and assumptions and the fact that any forward-looking statements made by HickoryTech and its management are based on estimates, projections, beliefs, and assumptions of management, they are not guarantees of future performance and you should not place undue reliance on them. In addition, forward-looking statements speak only as of the date they are made. With the exception of the requirements set forth in the federal securities laws or the rules and regulations of the Securities and Exchange Commission, we do not undertake any obligations to update any forward-looking information, whether as a result of new information, future events or otherwise.
Critical Accounting Policies
The preparation of our financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses, and the related disclosure of contingent assets and liabilities. A description of the accounting policies that we consider particularly important for the portrayal of our results of operations and financial position, and which may require a higher level of judgment by our management, is contained under the caption, “Critical Accounting Policies,” in the Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2010.
Results of Operations
Overview-Trends and Highlights
We conduct our operations in two business segments: (i) Business Sector and (ii) Telecom Sector. Our Business Sector serves customers across a five-state region with IP-based voice, transport, data and network solutions, managed services, network integration and support services. Through its regional fiber network, this Sector provides wholesale services to regional and national service providers, such as interexchange and wireless carriers within the communications business. It also specializes in providing integrated unified communication solutions for businesses of all sizes - from enterprise multi-office organizations to small and medium-sized businesses, primarily in the upper Midwest.
Our Telecom Sector provides bundled residential and business services including high-speed Internet, broadband services, digital TV, local voice and long distance services in our legacy telecom service area. Telecom is comprised of two markets. The first includes an incumbent local exchange carrier (“ILEC”) operating in 13 south central Minnesota communities and 13 rural northwest Iowa communities. The second market is a competitive local exchange carrier (“CLEC”) operation. We own our network in both the ILEC and CLEC communities. The Telecom Sector, through National Independent Billing, Inc., also provides data processing and related billing services to HickoryTech and external communication providers including wireline, wireless, and entertainment providers.
First quarter consolidated net income increased by $715,000 or 50% impacted by a $523,000 decline in interest expense paid on a year-over-year basis. The decline in interest expense is due to the implementation of interest rate protection strategies and lower interest rates due to our debt to EBITDA ratio. As of March 31, 2011 a significant portion of our credit facility is presented as a current liability. We are in the process of renewing this facility, as we have successfully done on three previous occasions since the year 2000. In addition, the first quarter of 2010 contained a $279,000 non-cash income tax expense due to the Patient Protection and Affordable Care Act and Health Care and Education Reconciliation Act of 2010.
Operating income for the first quarter increased $206,000 or 5% with a decline in operating costs offsetting a slight decline in overall operating revenue. Recurring revenue streams within our Business Sector grew $1,620,000 or 14% while sales of Cisco equipment declined $1,689,000 or 17%. Due to the one-time nature of equipment sales, the equipment revenue fluctuates quarterly. Telecom revenue remained stable in the first quarter compared to last year, offsetting the gradual decline we have experienced in local service and network access revenue with strong broadband growth.
In 2010, we initiated several key investments to strategically grow our Business Sector fiber and data services. We increased bandwidth capacity on our core network, expanded our fiber network to Sioux Falls, South Dakota and Fargo, North Dakota, constructed a local fiber route in Des Moines, Iowa and increased network capacity to our Des Moines facilities. Additionally we secured a grant of federal stimulus funds providing the means by which we can extend our fiber-optic network in northern Minnesota connecting health care organizations, educational institutions and state offices. This project, which will begin in 2011, is expected to be completed in 2013 and is funded by $16,800,000 in future federal grant money and $7,200,000 of our own capital.
Business Sector fiber and data service revenue grew by $1,248,000 or 13% in the first quarter. We are aggressively targeting business services gaining market share within the small-to-medium business, enterprise and wholesale customer segments. We continue to leverage our existing network, secure opportunities in new markets and designate success-based capital for projects that provide a solid rate-of-return.
In the first quarter of 2011 Telecom broadband services grew by 14% driven by demand for business Ethernet services and continued market penetration for our DSL and digital TV services. Our Telecom broadband revenues are further enhanced by our success in serving a regional consortium of schools and libraries. We continue to invest in our broadband infrastructure to ensure that we offer the highest quality broadband services in order to retain customers and preserve the strong cash flow generated by this sector. Overall Telecom Sector revenue remained stable year-over-year while operating income increased by $76,000 or 3% for the first quarter.
Sector Results of Operations
Business Sector
The following table provides a breakdown of the Business Sector operating results.
We manage and evaluate our business operations in their entirety. The following table provides an illustration of the contributions and associated trends from each of the primary product lines. Certain allocations have been made, particularly in the area of selling, general and administrative expenses, in order to develop these tables.
BUSINESS SECTOR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31
|
|
|
%
|
|
(Dollars in thousands)
|
|
2011
|
|
|
2010
|
|
|
Change
|
|
Operating revenue before intersegment eliminations
|
|
|
|
|
|
|
|
|
|
Equipment
|
|
$ |
8,195 |
|
|
$ |
9,884 |
|
|
|
-17 |
% |
Support Services
|
|
|
2,229 |
|
|
|
1,857 |
|
|
|
20 |
% |
Equipment
|
|
|
10,424 |
|
|
|
11,741 |
|
|
|
-11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiber and Data
|
|
|
10,861 |
|
|
|
9,613 |
|
|
|
13 |
% |
Intersegment
|
|
|
161 |
|
|
|
133 |
|
|
|
21 |
% |
Total operating revenue
|
|
$ |
21,446 |
|
|
$ |
21,487 |
|
|
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Business revenue before intersegment eliminations
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaffiliated customers
|
|
$ |
21,285 |
|
|
$ |
21,354 |
|
|
|
|
|
Intersegment
|
|
|
161 |
|
|
|
133 |
|
|
|
|
|
|
|
|
21,446 |
|
|
|
21,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales (excluding depreciation and amortization)
|
|
|
6,999 |
|
|
|
8,475 |
|
|
|
-17 |
% |
Cost of services (excluding depreciation and amortization)
|
|
|
7,499 |
|
|
|
6,699 |
|
|
|
12 |
% |
Selling, general and administrative expenses
|
|
|
3,311 |
|
|
|
3,042 |
|
|
|
9 |
% |
Depreciation and amortization
|
|
|
1,654 |
|
|
|
1,364 |
|
|
|
21 |
% |
Total Business costs and expenses
|
|
|
19,463 |
|
|
|
19,580 |
|
|
|
-1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$ |
1,983 |
|
|
$ |
1,907 |
|
|
|
4 |
% |
Net income
|
|
$ |
1,178 |
|
|
$ |
1,122 |
|
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$ |
1,812 |
|
|
$ |
2,064 |
|
|
|
-12 |
% |
BUSINESS PRODUCT LINE REPORTING
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31
|
|
|
|
|
|
Three Months Ended March 31
|
|
|
|
|
|
|
Equipment
|
|
|
%
|
|
|
Fiber and Data
|
|
|
%
|
|
(Dollars in thousands)
|
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
2011
|
|
|
2010
|
|
|
Change
|
|
Operating revenue before intersegment eliminations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment
|
|
$ |
8,195 |
|
|
$ |
9,884 |
|
|
|
-17 |
% |
|
$ |
- |
|
|
$ |
- |
|
|
0 |
% |
Service
|
|
|
2,229 |
|
|
|
1,857 |
|
|
|
20 |
% |
|
|
10,861 |
|
|
|
9,613 |
|
|
|
13 |
% |
Intersegment
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
161 |
|
|
|
133 |
|
|
|
21 |
% |
Total operating revenue
|
|
$ |
10,424 |
|
|
$ |
11,741 |
|
|
|
-11 |
% |
|
$ |
11,022 |
|
|
$ |
9,746 |
|
|
|
13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales (excluding depreciation and amortization)
|
|
|
6,999 |
|
|
|
8,475 |
|
|
|
-17 |
% |
|
|
- |
|
|
|
- |
|
|
|
0 |
% |
Cost of services (excluding depreciation and amortization)
|
|
|
1,678 |
|
|
|
1,719 |
|
|
|
-2 |
% |
|
|
5,821 |
|
|
|
4,980 |
|
|
|
17 |
% |
Selling, general and administrative expenses
|
|
|
1,181 |
|
|
|
1,123 |
|
|
|
5 |
% |
|
|
2,130 |
|
|
|
1,919 |
|
|
|
11 |
% |
Depreciation and amortization
|
|
|
68 |
|
|
|
73 |
|
|
|
-7 |
% |
|
|
1,586 |
|
|
|
1,291 |
|
|
|
23 |
% |
Total costs and expenses
|
|
|
9,926 |
|
|
|
11,390 |
|
|
|
-13 |
% |
|
|
9,537 |
|
|
|
8,190 |
|
|
|
16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$ |
498 |
|
|
$ |
351 |
|
|
|
42 |
% |
|
$ |
1,485 |
|
|
$ |
1,556 |
|
|
|
-5 |
% |
Net income
|
|
$ |
295 |
|
|
$ |
224 |
|
|
|
32 |
% |
|
$ |
883 |
|
|
$ |
898 |
|
|
|
-2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$ |
6 |
|
|
$ |
85 |
|
|
|
-93 |
% |
|
$ |
1,806 |
|
|
$ |
1,979 |
|
|
|
-9 |
% |
Revenue
Equipment. This revenue is generated primarily from the sale of communications and data products provided by third party manufacturers. Due to the non-recurring nature of equipment sales, equipment revenue fluctuates quarterly and is entirely dependent upon new sales from existing and new customers.
Equipment revenue decreased by 17% in the first quarter of 2011 compared to the same period a year ago. Revenue in the first quarter of 2010 was heightened by a significant equipment project for an existing customer.
Support Services. We earn this revenue by providing services related to our equipment sales, such as network and equipment monitoring, maintenance, and professional service consulting and equipment installation.
Support services revenue increased by $372,000 or 20% in the first quarter of 2011 compared to the same period in 2010. Revenue from the sale of Cisco maintenance contracts increased $253,000 during the period benefitting from our ability to attach maintenance contracts to orders for equipment. We serve in an agency relationship with our customers for the sale of maintenance contracts and therefore revenue is recorded net of the cost that we pay Cisco for the contract. Cisco rebates reward us for high maintenance contract renewal rates. Our success in this area has increased our overall margin on this product and is a primary contributor to the 2011 revenue increase.
Fiber and Data. This revenue is primarily of a monthly recurring basis and consists of billing for the use of our fiber network and network connections through multi-year contracts with retail business, regional and national service providers and wireless carriers. This product line also includes revenue from all of our B2B communication products and services including our VoIP product along with SMB retail sales.
Fiber and Data services revenue grew $1,248,000 or 13% in the first quarter of 2011 compared to the same period in 2010. In 2010, we invested in several key projects to strategically grow revenue from our wholesale, enterprise and small-to-medium business services. We increased bandwidth capacity on our core network, expanded our fiber network to Sioux Falls, South Dakota and Fargo, North Dakota, constructed a local fiber route in Des Moines, Iowa and increased network capacity to our Des Moines facilities. We also invested in SMB products through mid-band Ethernet upgrades and the addition of network collocations.
Cost of Sales (excluding Depreciation and Amortization)
Business Sector cost of sales (excluding depreciation and amortization) associated with equipment revenue decreased $1,476,000 or 17% in direct proportion to the 17% decrease in equipment sales in the first quarter of 2011 compared to the same period in 2010.
Business Sector cost of sales is composed primarily of equipment material costs. Labor associated with installation work is included in cost of services (excluding depreciation and amortization) described below.
Cost of Services (excluding Depreciation and Amortization)
Business Sector cost of services (excluding depreciation and amortization) increased by $800,000 or 12% in the first quarter of 2011 compared to the same period in 2010. The increase was primarily due to the following items: 1) a $279,000 increase in wages and benefits due to increased staffing levels to support our strategic growth in fiber and data services, 2) a $240,000 increase in volume-driven circuit costs supporting increased revenue, 3) a $120,000 increase in long-distance access expense, 4) a $96,000 increase in bad debt expense primarily relating to the bankruptcy of a customer and 5) a $74,000 increase in regulatory fees. These increases were offset by a $126,000 decrease in contract labor expense primarily within our equipment product line.
Selling, General and Administrative Expenses
Business Sector selling, general and administrative expenses increased $269,000 or 9% in the first quarter of 2011 compared to 2010. This increase was primarily due to increased commission expense of $101,000 which was driven by higher fiber and data revenue, higher incentive compensation expense of $95,000 along with increased corporate support expense of $57,000.
Depreciation and Amortization
Business Sector depreciation and amortization increased by $290,000 or 21% in the first quarter of 2011 compared to 2010. We invested $8,738,000 and $14,464,000 in 2009 and 2010, respectively in capital expenditures adding technological augmentations to our network supporting our strategic five year plan to grow services revenue. We will continue to experience increases in depreciation for the next few years as we continue to invest in our fiber network. Our network constitutes the majority of our asset base and the related assets are depreciated over 12 to 25 years.
Operating Income
Business Sector operating income increased $76,000 or 4% in the first quarter of 2011 compared to the same period in 2010. Double-digit growth within this Sector’s recurring revenue streams fell just short of offsetting the decline in equipment revenue. Operating expenses declined by $117,000 or 1% in the first quarter of 2011 compared to the same period in 2011.
Telecom Sector
The following table provides a breakdown of the Telecom Sector operating results.
TELECOM SECTOR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31
|
|
|
%
|
|
(Dollars in thousands)
|
|
2011
|
|
|
2010
|
|
|
Change
|
|
Operating revenue before intersegment eliminations
|
|
|
|
|
|
|
|
|
|
Local Service
|
|
$ |
3,693 |
|
|
$ |
3,864 |
|
|
|
-4 |
% |
Network Access
|
|
|
5,812 |
|
|
|
6,128 |
|
|
|
-5 |
% |
Long Distance
|
|
|
729 |
|
|
|
820 |
|
|
|
-11 |
% |
Broadband
|
|
|
5,054 |
|
|
|
4,433 |
|
|
|
14 |
% |
Directory
|
|
|
872 |
|
|
|
917 |
|
|
|
-5 |
% |
Bill Processing
|
|
|
737 |
|
|
|
775 |
|
|
|
-5 |
% |
Intersegment
|
|
|
412 |
|
|
|
429 |
|
|
|
-4 |
% |
Other
|
|
|
440 |
|
|
|
429 |
|
|
|
3 |
% |
Total Telecom operating revenue
|
|
$ |
17,749 |
|
|
$ |
17,795 |
|
|
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Telecom revenue before intersegment eliminations
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaffiliated customers
|
|
$ |
17,337 |
|
|
$ |
17,366 |
|
|
|
|
|
Intersegment
|
|
|
412 |
|
|
|
429 |
|
|
|
|
|
|
|
|
17,749 |
|
|
|
17,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services (excluding depreciation and amortization)
|
|
|
7,761 |
|
|
|
8,004 |
|
|
|
-3 |
% |
Selling, general and administrative expenses
|
|
|
3,084 |
|
|
|
2,950 |
|
|
|
5 |
% |
Depreciation and amortization
|
|
|
4,003 |
|
|
|
4,016 |
|
|
|
0 |
% |
Total Telecom costs and expenses
|
|
|
14,848 |
|
|
|
14,970 |
|
|
|
-1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$ |
2,901 |
|
|
$ |
2,825 |
|
|
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
1,716 |
|
|
$ |
1,406 |
|
|
|
22 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$ |
1,930 |
|
|
$ |
1,365 |
|
|
|
41 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Key metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
Business access lines
|
|
|
23,932 |
|
|
|
24,902 |
|
|
|
-4 |
% |
Residential access lines
|
|
|
26,678 |
|
|
|
29,596 |
|
|
|
-10 |
% |
Total access lines
|
|
|
50,610 |
|
|
|
54,498 |
|
|
|
-7 |
% |
Long distance customers
|
|
|
33,513 |
|
|
|
35,731 |
|
|
|
-6 |
% |
Digital Subscriber Line customers
|
|
|
20,032 |
|
|
|
19,494 |
|
|
|
3 |
% |
Digital TV customers
|
|
|
10,591 |
|
|
|
9,789 |
|
|
|
8 |
% |
Certain revenue amounts in our 2010 Telecom Sector financial statements have been reclassified to conform to the presentation in our 2011 financial statement.
Revenue
Local Service We receive monthly recurring revenue from end-user customers primarily for providing local telephone services, enhanced calling features, miscellaneous local services and reciprocal compensation from wireless carriers.
Local service revenue declined by $171,000 or 4% in the first quarter of 2011 compared to the same quarter in 2010 driven by a $206,000 or 7% reduction in first-line and feature revenue which is equal to the 7% decline in residential and business access lines during the same period. Offsetting a portion of the revenue decline is an increase in hosted VoIP services to our business customers.
Our efforts to retain access lines center around marketing a competitive broadband service bundle, increasing customer loyalty and creating value for our customers. Our local customer service and an active and visible presence in the communities we serve are important differentiators in the marketplace.
Network Access. We receive a variety of fees and settlements to compensate us for the origination, transport, and termination of calls and traffic on our network. These include the fees assessed to interexchange carriers; subscriber line charges imposed on end-users, and settlements from nationally administered and jointly funded revenue pools.
Network access revenue declined by $316,000 or 5% in the first quarter of 2011 compared to 2010. The main drivers of the decline are reduced minutes of use, lower utilization of our network by interexchange carriers and a lower quantity of end-user subscriber line-based charges due to residential and business access line loss. We expect these factors to continue causing network access to trend lower in 2011 and thereafter.
Long Distance. We charge our end-user customers for toll or long distance service on either a per-call or flat-rate basis. Services include the provision of directory assistance, operator service, and long distance private lines.
Long distance revenue declined by $91,000 or 11% in the three months ended March 31, 2011 compared to 2010. The customer loss rate in our long distance base was 6% in the first quarter, consistent with loss rates experienced in 2010. Our declining customer base, a growing number of residential customers selecting unlimited long distance calling plans and our decision to reduce rates-per-minute charged to customers due to aggressive competition in the markets we serve are the factors for the decline.
Broadband. We receive monthly recurring revenue for a variety of broadband data network services to our customers. Broadband services include: the DSL access portion of DSL service, Internet service, digital TV services, and business Ethernet and other data services.
Broadband revenue grew by 14% in the first quarter of 2011 compared to the same period in 2010 due to business data service offerings such as Ethernet and on-going growth in our digital TV and DSL product lines. Business data services grew by $235,000 or 40% during this period benefiting from a contract to provide broadband services to a consortium of schools in south central Minnesota beginning July 1, 2010. Expansion of our digital TV service to four additional communities in 2010 has allowed us to increase revenue by $222,000 or 18% and reach 10,591 customers, an increase in our customer base of 8% from one year ago.
Our DSL customer base grew by 3% in the first quarter of 2011 compared to 2010 contributing $99,000 to overall broadband revenue growth. While our DSL customer base continues to grow, the growth rates have declined from prior years as our markets mature due to successful market penetration and intensifying competition.
Intersegment. We record revenue for product charges for services provided by one business segment to another. In the first quarter of 2011 revenue recorded was $412,000 compared to $429,000 in the same period in 2010 primarily due to a change in our accounting treatment for certain intersegment charges. In 2010, intersegment revenue included charges to our Business Sector for wholesale long distance services. In 2011 long distance expenses are recorded as a contra-expense within cost of services. All intersegment transactions are eliminated on a consolidated basis.
Cost of Services (excluding Depreciation and Amortization)
Cost of services (excluding depreciation and amortization) decreased by $243,000 or 3% in the first quarter of 2011 compared to 2010. The decline in cost of services is primarily due to two factors including reduced access expense of $117,000 relating to the recording of intersegment long distance expenses as noted above and a reduction in expenses of $129,000 relating to bad debt and inventory reserve balances.
Selling, General and Administrative Expenses
Selling, general and administrative expenses increased $134,000 or 5% in the first quarter of 2011 compared to 2010. The increase was primarily due to a $51,000 increase in wages and benefits, a $35,000 one-time lease expense fee and a $32,000 increase in corporate support expense.
Operating Income
The Telecom Sector increase in operating income of $76,000 was a result of a decline of $46,000 in Telecom operating revenue in the first quarter of 2011 compared to the same period in 2010, offset by a decline in operating expense of $122,000 during the same period. There was a 3% growth in operating income for the first quarter of 2011.
Consolidated Results
Interest Expense
Consolidated interest expense declined 33% in the three months ended March 31, 2011 compared to the same period in 2010. Interest expense has decreased due to lower interest rates and the implementation of interest rate protection strategies. Our outstanding balance of our debt obligations (long-term and current portion) has increased $2,621,000 from $116,165,000 at March 31, 2010 to $118,786,000 as of March 31, 2011 which is $173,000 lower than our December 31, 2010 balance of $118,959,000.
Income Taxes
Income tax expense was $1,466,000 which is similar to the same period in 2010. The effective income tax rate for the first quarter of 2011 and 2010 was 40.7% and 50.9%, respectively. The effective tax rate in 2010 was affected by a $279,000 noncash income tax expense related to the Patient Protection and Affordable Care Act and the Health Care and Education Reconciliation Act of 2010. The $279,000 charge increased the effective tax rate for the first quarter of 2010 by 9.6%. The effective tax rate from operations differs from the federal statutory rate primarily due to state income taxes.
Liquidity and Capital Resources
Capital Structure
The total capital structure (long-term and current maturities of long-term debt obligations plus shareholders’ equity) was $161,024,000 at March 31, 2011, reflecting 26% equity and 74% debt. This compares to a total capital structure of $160,263,000 at December 31, 2010, reflecting 26% equity and 74% debt. Management believes we will have the ability to meet our current and long-term liquidity and capital requirements through operating cash flows, borrowings available under our credit facility and other internal and available external resources. Our primary uses of cash include capital expenditures, business development, debt service, temporary financing of trade accounts receivable and the payment of potential dividends.
We employ an extended term payable financing arrangement within our Business Sector for the equipment provisioning portion of our equipment product line and view this arrangement as a structured accounts payable that is paid within 60 days with no separate interest charge. As such, the extended term payable financing amount of $6,958,000 and $8,254,000 as of March 31, 2011 and December 31, 2010, respectively, is not considered to be part of our capital structure and has been excluded from the amounts above.
For the most recent quarter our primary source of liquidity continues to be from internal operations of our business. We have invested in capital expenditures, paid interest, taxes, dividends and other obligations, while our debt balance (current and long-term portion) remained relatively consistent (i.e. $118,786,000 March 31, 2011; $118,959,000 December 31, 2010). We have not changed our equity capitalization and equity was not a source of liquidity during this period. Our liquidity situation has been similar since December 2005.
Cash Flows
The following table summarizes our cash flow:
|
|
Three Months Ended March 31
|
|
(Dollars in thousands) |
|
2011
|
|
|
2010
|
|
Net cash provided by (used for):
|
|
|
|
|
|
|
Operating activities
|
|
$ |
16,897 |
|
|
$ |
2,291 |
|
Investing activities
|
|
|
(3,673 |
) |
|
|
(3,276 |
) |
Financing activities
|
|
|
(3,438 |
) |
|
|
(1,373 |
) |
Increase in cash and cash equivalents
|
|
|
9,786 |
|
|
|
(2,358 |
) |
We expect our liquidity needs to arise from routine payment of dividends, interest and principal payments on our indebtedness, income taxes and capital expenditures. We use our cash inflow to manage the temporary increases in cash demand and utilize our senior revolving credit facility for more significant fluctuations in liquidity caused by growth initiatives. We have shifted to a strategy of holding higher levels of cash on hand in 2011. We feel that this combined with our access to funds in our revolving credit agreement with our senior lenders, provides further protection against any interruption to our business plan due to financing.
While it is often difficult for us to predict the impact of general economic conditions on our business, we believe that we will be able to meet our current and long-term cash requirements through our operating cash flows. As of March 31, 2011 we were in full compliance with our debt covenants and anticipate that we will be able to plan for and match future liquidity needs with future internal and available external resources.
Our primary source of funds continues to be cash generated from operations. Cash generated from operations was $16,897,000 in the first three months of 2011 compared to $2,291,000 in the first three months of 2010. Collection of accounts receivable balances primarily within our Business Sector and the receipt of routine tax refunds related to the benefit of bonus depreciation permitted by legislation signed in 2010 allowed increased cash flow from operations.
Our use of cash for capital expenditures was similar in 2011 as compared to 2010. A portion of our capital spending is designated for success-based capital projects as we continue to expand and enhance our network as well as a portion is designated for maintenance to sustain our current revenue streams. Capital expenditures for 2011 are expected to range from $20,500,000 to $24,000,000 which is comparable to the capital spending level in 2010.
In August 2010, we were awarded $16,800,000 a grant in future federal stimulus funds associated with the American Recovery and Reinvestment Act of 2009 to extend our fiber-optic network across greater Minnesota connecting governmental, educational and healthcare institutions with an advanced broadband network. We anticipate an investment of $7,200,000 or 30% of the total project cost over the next three years to build the fiber optic network. Our expected 2011 capital spending level falls within our senior debt agreement and available sources of financing. Our 2012 and future levels of capital spending will be addressed by the revision of our senior debt agreement which is currently in the renewal process. We anticipate our senior debt agreement will be the sole external source of financing, and serves to augment the substantial levels of internal financial support provided by our successful operations.
Cash used for financing activities primarily includes the payment of our quarterly dividend and principal payments on our outstanding debt. Cash used in financing activities was $3,438,000 in the first three months of 2011 compared to $1,373,000 in 2010. Our long and short-term debt totals $118,786,000 as of March 31, 2011, a $173,000 decrease from year-end.
Extended-Term Payable
The Business Sector utilizes an $18,000,000 wholesale financing agreement with a financing company to fund the equipment provisioning portion of the equipment product line from certain approved vendors. Advances under the financing arrangement are collateralized by the accounts receivable and inventory of the Business Sector and a guaranty of up to $18,000,000 from HickoryTech. The financing agreement provides 60-day, interest-free payment terms for inventory purchases and can be terminated at any time by either party. The balance outstanding under the financing arrangement decreased from $8,254,000 at December 31, 2010 to $6,958,000 at March 31, 2011. These balances are classified as current liabilities in the accompanying balance sheets and are not considered part of our debt financing.
Long-Term Debt Obligations
Our long-term obligations as of March 31, 2011 were $56,418,000. Current maturities of $62,075,000 on debt and $293,000 on capital leases are primarily driven by the expiration of the existing senior credit agreement in 2011 and 2012. Long-term obligations as of December 31, 2010, were $114,067,000 excluding current maturities of $4,550,000 on debt and $342,000 on capital leases.
On December 30, 2005, we entered into a $160,000,000 credit agreement with a syndicate of banks (subsequently reduced to a $129,005,000 facility as of March 31, 2011 through normal quarterly amortization and our prepayments). The credit facility is comprised of a $30,000,000 revolving credit component ($20,430,000 available to borrow as of March 31, 2011) that expires on December 31, 2011 and a $130,000,000 term loan component (subsequently reduced to $108,575,000 as of March 31, 2011 through normal quarterly amortization). The outstanding principal balance under the revolving credit component as of March 31, 2011 is $9,500,000.
The term loan is comprised of two components, which are defined as term loan B and term loan C. The outstanding principal balance of term loan B is $100,425,000 as of March 31, 2011, and is held in varying amounts by three lenders in the syndicate; US Bank, GE Commercial Distribution Finance Corporate and CoBank. Under the terms of term loan B, we are required to make quarterly principal payments of $275,000 from March 31, 2011 through December 31, 2011 with the remainder of the aggregate principal due in two payments on March 31, 2012 and June 30, 2012. The outstanding principal balance of term loan C is $8,150,000 as of March 31, 2011 and is held entirely by the Rural Telephone Finance Cooperative (“RTFC”). Under the terms of term loan C, we are required to make quarterly principal payments of $50,000 on the aggregate principal amount from March 31, 2011 through December 31, 2012 with the remainder of the aggregate principal due in two payments on March 31, 2013 and June 30, 2013. Due to pay down of debt in early 2011, we are not required to make quarterly principal payments on term loan C for the remainder of 2011.
Our credit facility requires us to comply, on a consolidated basis, with specified financial ratios and tests. These financial ratios and tests include maximum leverage ratio, minimum interest coverage ratio and maximum capital expenditures. The terms of our credit facility include certain restrictions regarding the payment of dividends. The dividend restriction provides that we will not make dividend distributions or repurchase stock in an aggregate amount in excess of 100% of the previous year’s net income. At March 31, 2011, we were in full compliance with our debt covenants.
Our obligations under the credit facility are secured by a first-priority lien on most of the property and assets, tangible and intangible of HickoryTech and its current subsidiaries, including, but not limited to accounts receivable, inventory, equipment and intellectual property, general intangibles, cash and proceeds of the foregoing. We have also given a first-priority pledge of the capital stock of our current subsidiaries to secure the credit facility. The credit facility contains certain restrictions that, among other things, limit or restrict our ability to create liens or encumbrances; incur additional debt; issue stock; make asset sales, transfers, or dispositions; and engage in mergers and acquisitions over a specified maximum value.
We continually monitor the interest rates on our bank loans. We currently have an interest rate swap agreement, effectively fixing the LIBOR rate portion of the interest rate on $80,000,000 of our variable interest rate debt until September 2011. The LIBOR rate portion of the interest rate we have is fixed at a rate of 2.15% by our swap agreement. This swap rate is in addition to the applicable margin under our credit agreement, which is 1.5%.
A portion of our credit facility with our bank syndicate is due to mature on December 31, 2011. We are currently in the process of renewing this facility and we expect a new senior credit agreement to be effective by the third quarter of 2011. We expect to experience changes to the terms of the facility to coincide with market conditions for similar financing with other companies. At this time, the only significant change anticipated is a potential increase in the interest rate of approximately 150 to 200 basis points (current facility is priced 150 basis points above LIBOR, with no LIBOR floor), and to pay one-time fees between $1,500,000 and $2,000,000 in 2011, which will be borrowed through the new facility and amortized into operations over the life of the agreement. We anticipate that our interest expense could increase by $2,500,000 to $3,000,000 on an annual basis bringing our agreement up to current market terms. We foresee that our renewed credit facility will provide the liquidity required to supplement our internal sources of liquidity and our future business plans, in a similar manner as we have experienced since our previous refinancing in 2005, and similar refinance exercises dating back to the year 2000.
Working Capital
At March 31, 2011, our current liabilities exceeded our current assets by $45,497,000. Our working capital deficit is driven by the reclassification of long-term borrowings to a current liability. See above for more information regarding our long-term debt obligations. Working capital as of December 31, 2010 was $8,731,000 with current assets exceeding current liabilities. The ratio of current assets to current liabilities was .47 and 1.29 as of March 31, 2011 and December 31, 2010, however the March 31, 2011 ratio is influenced by the treatment of the current portion of debt due to the pending refinancing.
New Accounting Pronouncements
The financial statement impact relating to new accounting standards that have not yet been adopted by us can be found under Note 1. Basis of Presentation and Consolidation - “Recent Accounting Developments.”
Item 3. Quantitative and Qualitative Disclosures about Market Risk
We do not have operations subject to risks of foreign currency fluctuations. We do, however, use derivative financial instruments to manage exposure to interest rate fluctuations. Our objective for holding derivatives is to minimize interest rate risks using the most effective methods to eliminate or reduce the impact of these exposures. Variable rate debt instruments are subject to interest rate risk. For any portion of our debt not covered with interest rate swap agreements, our earnings are affected by changes in interest rates as a portion of its long-term debt has variable interest rates based on LIBOR. If interest rates for the portion of our long-term debt based on variable rates had averaged 10% more for the quarter ended March 31, 2011, our interest expense would have increased $33,000.
The market value of the cumulative gain or (loss) on financial derivative instruments is reported as a component of accumulated other comprehensive income (loss) in shareholder’s equity and is recognized in earnings when the term of a protection agreement is concluded. Additional information on our interest-rate swap agreements can be found under Note 10. “Financial Derivative Instruments.”
As of the end of the period covered by this Quarterly Report on Form 10-Q (the Evaluation Date), we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, regarding the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended). Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded, as of the end of the period covered by this Quarterly Report, that our disclosure controls and procedures ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in applicable rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, in a manner that allows timely decisions regarding required disclosure.
There have been no changes in our internal control over financial reporting during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Other than routine litigation incidental to our business there are no pending material legal proceedings to which we are a party or to which any of our property is subject.
There have not been any material changes to the risk factors previously disclosed in Item 1A, “Risk Factors,” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2010.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities.
None.
None.
None.
Exhibit 10.1 Employment Agreement between HickoryTech Corporation and Carol Wirsbinski, Chief Operating Officer of the Company, dated April 4, 2011
Exhibit 10.2 Change of Control Agreement dated April 4, 2011 between HickoryTech Corporation and Carol Wirsbinski
Exhibit 10.3 HickoryTech Corporation Executive Incentive Plan Amended and Restated January 1, 2011
Exhibit 31.1 Certification pursuant to Rule 13a-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Exhibit 31.2 Certification pursuant to Rule 13a-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Exhibit 32.1 Certification pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
Exhibit 32.2 Certification pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Dated: May 3, 2011
By: /s/ John W. Finke
|
John W. Finke, President and Chief Executive Officer
|
By: /s/ David A. Christensen_
|
David A. Christensen, Senior Vice President and Chief Financial Officer
|