MPCS 2012-Q3 10-Q
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, 2012
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 19, 2012, there were 364,103,435 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, 2012 | | December 31, 2011 |
CURRENT ASSETS: | | | | |
Cash and cash equivalents | | $ | 2,057,339 |
| | $ | 1,943,282 |
|
Short-term investments | | 507,943 |
| | 299,972 |
|
Inventories | | 312,632 |
| | 239,648 |
|
Accounts receivable (net of allowance for uncollectible accounts of $490 and $601 at September 30, 2012 and December 31, 2011, respectively) | | 95,263 |
| | 78,023 |
|
Prepaid expenses | | 80,040 |
| | 55,712 |
|
Deferred charges | | 71,590 |
| | 74,970 |
|
Deferred tax assets | | 7,666 |
| | 7,214 |
|
Other current assets | | 52,349 |
| | 44,772 |
|
Total current assets | | 3,184,822 |
| | 2,743,593 |
|
Property and equipment, net | | 4,197,399 |
| | 4,017,999 |
|
Restricted cash and investments | | 2,076 |
| | 2,576 |
|
Long-term investments | | 1,679 |
| | 6,319 |
|
FCC licenses | | 2,562,315 |
| | 2,539,041 |
|
Other assets | | 123,618 |
| | 173,403 |
|
Total assets | | $ | 10,071,909 |
| | $ | 9,482,931 |
|
CURRENT LIABILITIES: | | | | |
Accounts payable and accrued expenses | | $ | 450,087 |
| | $ | 512,346 |
|
Current maturities of long-term debt | | 36,112 |
| | 33,460 |
|
Deferred revenue | | 232,307 |
| | 245,705 |
|
Other current liabilities | | 66,144 |
| | 25,212 |
|
Total current liabilities | | 784,650 |
| | 816,723 |
|
Long-term debt, net | | 4,731,174 |
| | 4,711,021 |
|
Deferred tax liabilities | | 1,008,870 |
| | 817,106 |
|
Deferred rents | | 133,272 |
| | 120,028 |
|
Other long-term liabilities | | 91,496 |
| | 90,453 |
|
Total liabilities | | 6,749,462 |
| | 6,555,331 |
|
COMMITMENTS AND CONTINGENCIES (See Note 10) | |
| |
|
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, 2012 and December 31, 2011 | | — |
| | — |
|
Common stock, par value $0.0001 per share, 1,000,000,000 shares authorized, 363,875,489 and 362,460,395 shares issued and outstanding at September 30, 2012 and December 31, 2011, respectively | | 36 |
| | 36 |
|
Additional paid-in capital | | 1,815,315 |
| | 1,784,273 |
|
Retained earnings | | 1,521,925 |
| | 1,159,418 |
|
Accumulated other comprehensive loss | | (4,625 | ) | | (9,295 | ) |
Less treasury stock, at cost, 965,021 and 602,881 treasury shares at September 30, 2012 and December 31, 2011, respectively | | (10,204 | ) | | (6,832 | ) |
Total stockholders’ equity | | 3,322,447 |
| | 2,927,600 |
|
Total liabilities and stockholders’ equity | | $ | 10,071,909 |
| | $ | 9,482,931 |
|
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, |
| | |
| | 2012 | | 2011 | | 2012 | | 2011 |
REVENUES: | | | | | | | | |
Service revenues | | $ | 1,121,957 |
| | $ | 1,131,054 |
| | $ | 3,439,678 |
| | $ | 3,294,563 |
|
Equipment revenues | | 137,203 |
| | 74,334 |
| | 377,252 |
| | 314,654 |
|
Total revenues | | 1,259,160 |
| | 1,205,388 |
| | 3,816,930 |
| | 3,609,217 |
|
OPERATING EXPENSES: | | | | | | | | |
Cost of service (excluding depreciation and amortization expense of $142,892, $120,362, $408,852 and $347,645 shown separately below) | | 373,032 |
| | 382,033 |
| | 1,130,377 |
| | 1,089,480 |
|
Cost of equipment | | 265,940 |
| | 343,473 |
| | 1,002,726 |
| | 1,095,269 |
|
Selling, general and administrative expenses (excluding depreciation and amortization expense of $20,197, $18,947, $60,406 and $54,883 shown separately below) | | 163,409 |
| | 162,459 |
| | 507,497 |
| | 486,786 |
|
Depreciation and amortization | | 163,089 |
| | 139,309 |
| | 469,258 |
| | 402,528 |
|
Loss on disposal of assets | | 1,452 |
| | 1,283 |
| | 4,618 |
| | 2,731 |
|
Total operating expenses | | 966,922 |
| | 1,028,557 |
| | 3,114,476 |
| | 3,076,794 |
|
Income from operations | | 292,238 |
| | 176,831 |
| | 702,454 |
| | 532,423 |
|
OTHER EXPENSE (INCOME): | | | | | | | | |
Interest expense | | 66,655 |
| | 69,511 |
| | 206,224 |
| | 193,051 |
|
Interest income | | (460 | ) | | (531 | ) | | (1,208 | ) | | (1,557 | ) |
Other (income) expense, net | | (105 | ) | | (93 | ) | | (418 | ) | | (534 | ) |
Gain on settlement | | (52,500 | ) | | — |
| | (52,500 | ) | | — |
|
Loss on extinguishment of debt | | — |
| | — |
| | — |
| | 9,536 |
|
Total other expense | | 13,590 |
| | 68,887 |
| | 152,098 |
| | 200,496 |
|
Income before provision for income taxes | | 278,648 |
| | 107,944 |
| | 550,356 |
| | 331,927 |
|
Provision for income taxes | | (85,981 | ) | | (38,618 | ) | | (187,849 | ) | | (121,887 | ) |
Net income | | $ | 192,667 |
| | $ | 69,326 |
| | $ | 362,507 |
| | $ | 210,040 |
|
Other comprehensive income (loss): | | | | | | | | |
Unrealized gains on available-for-sale securities, net of tax of $49, $25, $100 and $127, respectively | | 3,512 |
| | 40 |
| | 3,593 |
| | 204 |
|
Unrealized losses on cash flow hedging derivatives, net of tax benefit of $1,002, $5,790, $3,608 and $13,713, respectively | | (1,748 | ) | | (9,286 | ) | | (5,913 | ) | | (22,060 | ) |
Reclassification adjustment for gains on available-for-sale securities included in net income, net of tax of $33, $47, $58 and $169, respectively | | (56 | ) | | (75 | ) | | (96 | ) | | (272 | ) |
Reclassification adjustment for losses on cash flow hedging derivatives included in net income, net of tax benefit of $1,301, $2,468, $4,324 and $6,587, respectively | | 2,254 |
| | 3,956 |
| | 7,086 |
| | 10,596 |
|
Total other comprehensive income (loss) | | 3,962 |
| | (5,365 | ) | | 4,670 |
| | (11,532 | ) |
Comprehensive income | | $ | 196,629 |
| | $ | 63,961 |
| | $ | 367,177 |
| | $ | 198,508 |
|
Net income per common share: | | | | | | | | |
Basic | | $ | 0.53 |
| | $ | 0.19 |
| | $ | 0.99 |
| | $ | 0.58 |
|
Diluted | | $ | 0.52 |
| | $ | 0.19 |
| | $ | 0.99 |
| | $ | 0.57 |
|
Weighted average shares: | | | | | | | | |
Basic | | 363,584,552 |
| | 362,019,205 |
| | 363,190,434 |
| | 359,763,082 |
|
Diluted | | 365,019,836 |
| | 364,865,226 |
| | 364,440,115 |
| | 363,717,798 |
|
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, |
| |
| | 2012 | | 2011 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net income | | $ | 362,507 |
| | $ | 210,040 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Depreciation and amortization | | 469,258 |
| | 402,528 |
|
Provision for uncollectible accounts receivable | | 3,155 |
| | 382 |
|
Deferred rent expense | | 13,432 |
| | 13,457 |
|
Cost of abandoned cell sites | | 1,357 |
| | 650 |
|
Stock-based compensation expense | | 28,756 |
| | 32,142 |
|
Non-cash interest expense | | 5,563 |
| | 6,141 |
|
Loss on disposal of assets | | 4,618 |
| | 2,731 |
|
Gain on settlement | | (52,500 | ) | | — |
|
Loss on extinguishment of debt | | — |
| | 9,536 |
|
Gain on sale of investments | | (154 | ) | | (441 | ) |
Accretion of asset retirement obligations | | 4,900 |
| | 4,198 |
|
Deferred income taxes | | 191,243 |
| | 119,290 |
|
Changes in assets and liabilities: | | | | |
Inventories | | (72,984 | ) | | 14,047 |
|
Accounts receivable, net | | (17,152 | ) | | (7,373 | ) |
Prepaid expenses | | (24,279 | ) | | (16,289 | ) |
Deferred charges | | 3,379 |
| | 2,307 |
|
Other assets | | 16,469 |
| | 24,755 |
|
Accounts payable and accrued expenses | | (82,100 | ) | | (90,087 | ) |
Deferred revenue | | (13,398 | ) | | 19,225 |
|
Other liabilities | | 6,398 |
| | 6,421 |
|
Net cash provided by operating activities | | 848,468 |
| | 753,660 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | |
Purchases of property and equipment | | (588,332 | ) | | (699,625 | ) |
Change in prepaid purchases of property and equipment | | 39,330 |
| | (65,241 | ) |
Proceeds from sale of property and equipment | | 897 |
| | 845 |
|
Purchases of investments | | (692,147 | ) | | (462,289 | ) |
Proceeds from maturity of investments | | 492,500 |
| | 537,500 |
|
Proceeds from gain on settlement | | 52,500 |
| | — |
|
Change in restricted cash and investments | | 500 |
| | 300 |
|
Acquisitions of FCC licenses and microwave clearing costs | | (22,998 | ) | | (4,003 | ) |
Cash used in asset acquisitions | | — |
| | (7,495 | ) |
Net cash used in investing activities | | (717,750 | ) | | (700,008 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | |
Change in book overdraft | | 9,131 |
| | 14,081 |
|
Proceeds from debt issuance, net of discount | | — |
| | 1,497,500 |
|
Debt issuance costs | | — |
| | (15,351 | ) |
Repayment of debt | | (19,042 | ) | | (17,945 | ) |
Retirement of senior secured credit facility debt | | — |
| | (535,792 | ) |
Payments on capital lease obligations | | (6,668 | ) | | (6,222 | ) |
Purchase of treasury stock | | (3,373 | ) | | (4,359 | ) |
Proceeds from exercise of stock options | | 3,291 |
| | 58,666 |
|
Net cash (used in) provided by financing activities | | (16,661 | ) | | 990,578 |
|
INCREASE CASH AND CASH EQUIVALENTS | | 114,057 |
| | 1,044,230 |
|
CASH AND CASH EQUIVALENTS, beginning of period | | 1,943,282 |
| | 796,531 |
|
CASH AND CASH EQUIVALENTS, end of period | | $ | 2,057,339 |
| | $ | 1,840,761 |
|
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, 2012 and December 31, 2011, the condensed consolidated statements of income and comprehensive income and cash flows for the periods ended September 30, 2012 and 2011, 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. 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 certain 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 regions 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 for those service plans that do not include taxes or regulatory fees, 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, 2012 and 2011, the Company recorded $9.3 million and $16.8 million, respectively, of FUSF, E-911 and other fees on a gross basis. For the nine months ended September 30, 2012 and 2011, the Company recorded $34.5 million and $52.3 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.
Recent Accounting Pronouncements
In July 2012, the FASB issued Accounting Standards Update ("ASU") 2012-02, "Intangibles - Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment," allowing entities to make a qualitative evaluation about the likelihood of impairment of an indefinite-lived intangible asset to determine whether the quantitative test is required, as opposed to required annual quantitative impairment testing. The amendment was effective for interim and annual impairment tests performed for fiscal years beginning after September 15, 2012. Early adoption is permitted. The Company did not elect to utilize a qualitative assessment and has performed the annual quantitative impairment test as of September 30, consistent with prior years. The implementation of this standard is not expected to affect the Company's financial condition, results of operations, or cash flows.
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
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
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 and certain auction rate 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, 2012 have contractual maturities of less than one year.
Short-term investments, with an original maturity of over 90 days, consisted of the following (in thousands):
|
| | | | | | | | | | | | | | | | |
| | As of September 30, 2012 |
| | Amortized Cost | | Unrealized Gain in Accumulated OCI | | Unrealized Loss in Accumulated OCI | | Aggregate Fair Value |
Equity securities | | $ | 7 |
| | $ | — |
| | $ | (6 | ) | | $ | 1 |
|
U.S. Treasury securities | | 499,731 |
| | 142 |
| | — |
| | 499,873 |
|
Auction rate securities | | 1,210 |
| | 6,859 |
| | — |
| | 8,069 |
|
Total short-term investments | | $ | 500,948 |
| | $ | 7,001 |
| | $ | (6 | ) | | $ | 507,943 |
|
|
| | | | | | | | | | | | | | | | |
| | As of December 31, 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 | | 299,939 |
| | 32 |
| | — |
| | 299,971 |
|
Total short-term investments | | $ | 299,946 |
| | $ | 32 |
| | $ | (6 | ) | | $ | 299,972 |
|
In October 2012, the Company sold certain auction rate securities for approximately $8.1 million in cash. Accordingly, the Company classified the auction rate securities sold in October 2012 as short-term investments as of September 30, 2012.
| |
4. | Derivative Instruments and Hedging Activities: |
In October 2010, MetroPCS Wireless, Inc. (“Wireless”) entered into three separate two-year interest rate protection agreements to manage its interest rate risk exposure under Wireless’ senior secured credit facility, as amended (the “Senior Secured Credit Facility”). These agreements were effective on February 1, 2012 and 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 4.908%. 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%. 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,
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
2012, 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 $13.6 million of net losses that are reported in accumulated other comprehensive loss at September 30, 2012 are expected to be reclassified into earnings within the next 12 months.
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 Senior Secured Credit 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 as of September 30, 2012 is $19.1 million.
Fair Values of Derivative Instruments
|
| | | | | | | | | | | | |
(in thousands) | | Liability Derivatives |
| | As of September 30, 2012 | | As of December 31, 2011 |
| | Balance Sheet Location | | Fair Value | | Balance Sheet Location | | Fair Value |
Derivatives designated as hedging instruments under ASC 815 | | | | | | | | |
Interest rate protection agreements | | Other current liabilities | | $ | (13,630 | ) | | Other current liabilities | | $ | (11,644 | ) |
Interest rate protection agreements | | Other long-term liabilities | | (5,496 | ) | | Other long-term liabilities | | (9,371 | ) |
Total derivatives designated as hedging instruments under ASC 815 | | | | $ | (19,126 | ) | | | | $ | (21,015 | ) |
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) |
| 2012 | | 2011 | | 2012 | | 2011 |
Interest rate protection agreements | | $ | (2,751 | ) | | $ | (15,076 | ) | | Interest expense | | $ | (3,555 | ) | | $ | (6,424 | ) |
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) |
| 2012 | | 2011 | | 2012 | | 2011 |
Interest rate protection agreements | | $ | (9,521 | ) | | $ | (35,774 | ) | | Interest expense | | $ | (11,410 | ) | | $ | (17,182 | ) |
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, 700 MHz licenses and microwave 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
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
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.
The change in the carrying value of intangible assets during the nine months ended September 30, 2012 is as follows (in thousands):
|
| | | | | | | | |
| | FCC Licenses | | Microwave Relocation Costs |
Balance at January 1, 2012 | | $ | 2,513,770 |
| | $ | 25,271 |
|
Additions | | 21,946 |
| | 1,328 |
|
Disposals | | — |
| | — |
|
Balance at September 30, 2012 | | $ | 2,535,716 |
| | $ | 26,599 |
|
Although PCS, AWS, 700 MHz and microwave licenses are issued with a stated term between ten and fifteen years, the renewal of PCS, AWS, 700 MHz and microwave 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, 700 MHz and microwave licenses. As such, under the provisions of ASC 350, (Topic 350, “Intangibles-Goodwill and Other”), the Company's PCS, AWS, 700 MHz and microwave 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 30 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, 2012, 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, 2012 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, 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, 2012.
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.
Other Spectrum Acquisitions
During the nine months ended September 30, 2012, the Company closed on the acquisition of microwave spectrum in the net aggregate amount of $21.9 million in cash.
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
| |
6. | Supplemental Balance Sheet Information: |
|
| | | | | | | | |
| | September 30, 2012 | | December 31, 2011 |
| | (in thousands) |
Other current liabilities: | | | | |
Deferred vendor credits (1) | | $ | 40,209 |
| | $ | — |
|
Derivative liabilities | | 13,630 |
| | 11,644 |
|
Other | | 12,305 |
| | 13,568 |
|
| | $ | 66,144 |
| | $ | 25,212 |
|
————————————
| |
(1) | Deferred vendor credits consists of credit memos received from a vendor that will be earned upon the return of certain network equipment. |
Long-term debt consisted of the following (in thousands):
|
| | | | | | | | |
| | September 30, 2012 | | December 31, 2011 |
Senior Secured Credit Facility | | $ | 2,452,873 |
| | $ | 2,471,916 |
|
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 | | 322,204 |
| | 281,167 |
|
Total long-term debt | | 4,775,077 |
| | 4,753,083 |
|
Add: unamortized discount on debt | | (7,791 | ) | | (8,602 | ) |
Total debt | | 4,767,286 |
| | 4,744,481 |
|
Less: current maturities | | (36,112 | ) | | (33,460 | ) |
Total long-term debt | | $ | 4,731,174 |
| | $ | 4,711,021 |
|
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. 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
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
were to mature in November 2013 and the interest rate continued 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 amended and restated 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 Term Loans 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.
The New Amendment also 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.
In May 2011, Wireless entered into an Incremental Commitment Agreement (the “Incremental Agreement”) which supplements the Senior Secured Credit Facility to provide for an additional $1.0 billion of Tranche B-3 Term Loans (the “Incremental Tranche B-3 Terms Loans”). 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 was 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 $455.5 million after prepayment of the Tranche B-1 Term Loans, underwriter fees, and other debt issuance costs of approximately $7.9 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 Senior Secured Credit Facility 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 interest rate on the outstanding debt under the Senior Secured Credit Facility is variable. The weighted average rate as of September 30, 2012 was 4.614%, 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 2027. 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, 2012, the Company had $10.7 million and $311.5 million of capital lease obligations recorded in current maturities of long-term debt and long-term debt, respectively.
| |
8. | 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:
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
| |
• | 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.
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 short-term and 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, 2012, as required by ASC 820 (in thousands):
|
| | | | | | | | | | | | | | | | |
| | Fair Value Measurements |
| | Level 1 | | Level 2 | | Level 3 | | Total |
Assets | | | | | | | | |
Cash equivalents | | $ | 1,903,369 |
| | $ | — |
| | $ | — |
| | $ | 1,903,369 |
|
Short-term investments | | 499,874 |
| | — |
| | 8,069 |
| | 507,943 |
|
Restricted cash and investments | | 2,076 |
| | — |
| | — |
| | 2,076 |
|
Long-term investments | | — |
| | — |
| | 1,679 |
| | 1,679 |
|
Total assets measured at fair value | | $ | 2,405,319 |
| | $ | — |
| | $ | 9,748 |
| | $ | 2,415,067 |
|
Liabilities | |
| |
| |
| |
|
Derivative liabilities | | $ | — |
| | $ | 19,126 |
| | $ | — |
| | $ | 19,126 |
|
Total liabilities measured at fair value | | $ | — |
| | $ | 19,126 |
| | $ | — |
| | $ | 19,126 |
|
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, 2011, as required by ASC 820 (in thousands):
|
| | | | | | | | | | | | | | | | |
| | Fair Value Measurements |
| | Level 1 | | Level 2 | | Level 3 | | Total |
Assets | | | | | | | | |
Cash equivalents | | $ | 1,815,538 |
| | $ | — |
| | $ | — |
| | $ | 1,815,538 |
|
Short-term investments | | 299,972 |
| | — |
| | — |
| | 299,972 |
|
Restricted cash and investments | | 2,576 |
| | — |
| | — |
| | 2,576 |
|
Long-term investments | | — |
| | — |
| | 6,319 |
| | 6,319 |
|
Total assets measured at fair value | | $ | 2,118,086 |
| | $ | — |
| | $ | 6,319 |
| | $ | 2,124,405 |
|
Liabilities | |
| |
| |
| |
|
Derivative liabilities | | $ | — |
| | $ | 21,015 |
| | $ | — |
| | $ | 21,015 |
|
Total liabilities measured at fair value | | $ | — |
| | $ | 21,015 |
| | $ | — |
| | $ | 21,015 |
|
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, |
| | 2012 | | 2011 |
Beginning balance | | $ | 19,930 |
| | $ | 18,249 |
|
Total losses (realized or unrealized): | |
| |
|
Included in earnings (1) | | 3,555 |
| | 6,424 |
|
Included in accumulated other comprehensive loss | | (2,751 | ) | | (15,076 | ) |
Transfers in and/or out of Level 2 | | — |
| | — |
|
Purchases, sales, issuances and settlements | | — |
| | — |
|
Ending balance | | $ | 19,126 |
| | $ | 26,901 |
|
————————————
| |
(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, |
| | 2012 | | 2011 |
Beginning balance | | $ | 21,015 |
| | $ | 8,309 |
|
Total losses (realized or unrealized): | | | | |
Included in earnings (2) | | 11,410 |
| | 17,182 |
|
Included in accumulated other comprehensive loss | | (9,521 | ) | | (35,774 | ) |
Transfers in and/or out of Level 2 | | — |
| | — |
|
Purchases, sales, issuances and settlements | | — |
| | — |
|
Ending balance | | $ | 19,126 |
| | $ | 26,901 |
|
————————————
| |
(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 | | Investments |
| | Three Months Ended September 30, |
| | 2012 | | 2011 |
Beginning balance | | $ | 6,319 |
| | $ | 6,319 |
|
Total losses (realized or unrealized): | |
| |
|
Included in earnings | | — |
| | — |
|
Included in accumulated other comprehensive loss | | 3,429 |
| | — |
|
Transfers in and/or out of Level 3 | | — |
| | — |
|
Purchases, sales, issuances and settlements | | — |
| | — |
|
Ending balance | | $ | 9,748 |
| | $ | 6,319 |
|
|
| | | | | | | | |
Fair Value Measurements of Assets Using Level 3 Inputs | | Investments |
| | Nine Months Ended September 30, |
| | 2012 | | 2011 |
Beginning balance | | $ | 6,319 |
| | $ | 6,319 |
|
Total losses (realized or unrealized): | | | | |
Included in earnings | | — |
| | — |
|
Included in accumulated other comprehensive loss | | 3,429 |
| | — |
|
Transfers in and/or out of Level 3 | | — |
| | — |
|
Purchases, sales, issuances and settlements | | — |
| | — |
|
Ending balance | | $ | 9,748 |
| | $ | 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, 2012 and December 31, 2011. 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 issues or on the current rates offered to the Company for debt of the same remaining maturities and are classified as Level 1 in the hierarchy. As of September 30, 2012, the carrying value and fair value of long-term debt, including current maturities, were approximately $4.5 billion and $4.6 billion, respectively. As of December 31, 2011, the carrying value and fair value of long-term debt, including current maturities, were approximately $4.5 billion and $4.4 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 generally based on information available at September 30, 2012 and December 31, 2011. 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)
| |
9. | 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, |
| | 2012 | | 2011 | | 2012 | | 2011 |
Basic EPS: | | | | | | | | |
Net income applicable to common stock | | $ | 192,667 |
| | $ | 69,326 |
| | $ | 362,507 |
| | $ | 210,040 |
|
Amount allocable to common shareholders | | 99.5 | % | | 99.1 | % | | 99.4 | % | | 99.1 | % |
Rights to undistributed earnings | | $ | 191,617 |
| | $ | 68,686 |
| | $ | 360,166 |
| | $ | 208,106 |
|
Weighted average shares outstanding—basic | | 363,584,552 |
| | 362,019,205 |
| | 363,190,434 |
| | 359,763,082 |
|
Net income per common share—basic | | $ | 0.53 |
| | $ | 0.19 |
| | $ | 0.99 |
| | $ | 0.58 |
|
Diluted EPS: | |
| |
| |
| |
|
Rights to undistributed earnings | | $ | 191,617 |
| | $ | 68,686 |
| | $ | 360,166 |
| | $ | 208,106 |
|
Weighted average shares outstanding—basic | | 363,584,552 |
| | 362,019,205 |
| | 363,190,434 |
| | 359,763,082 |
|
Effect of dilutive securities: | |
| |
| |
| |
|
Stock options | | 1,435,284 |
| | 2,846,021 |
| | 1,249,681 |
| | 3,954,716 |
|
Weighted average shares outstanding—diluted | | 365,019,836 |
| | 364,865,226 |
| | 364,440,115 |
| | 363,717,798 |
|
Net income per common share—diluted | | $ | 0.52 |
| | $ | 0.19 |
| | $ | 0.99 |
| | $ | 0.57 |
|
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. Under certain of the Company's restricted stock award agreements, unvested shares of restricted stock have rights to receive non-forfeitable dividends. In accordance with ASC 260, those unvested restricted stock awards are considered a “participating security” for purposes of computing earnings per common share and are therefore included in the computation of basic and diluted earnings per common share.
For the three and nine months ended September 30, 2012 and 2011, 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, 2012, approximately 2.0 million and 2.4 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, 2011, approximately 3.4 million of restricted common shares issued to employees were excluded from the computation of basic net income per common share since the shares were not vested and remained subject to forfeiture.
For the three months ended September 30, 2012 and 2011, 25.6 million and 18.5 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, 2012 and 2011, 25.3 million and 17.8 million, respectively, of stock options were excluded from the calculation of diluted net income per common share since the effect was anti-dilutive.
| |
10. | Commitments and Contingencies: |
The Company has entered into a broadband services agreement with a carrier for backhaul and interconnect facilities at specified prices. The term of this agreement expires in 2017. The minimum commitment under this pricing agreement is approximately $164.1 million.
Pricing Agreements
The Company entered into pricing agreements with a handset manufacturer for the purchase of wireless handsets at specified prices. These agreements expire on various dates through December 31, 2012. The total aggregate commitment outstanding under these pricing agreements is approximately $24.2 million as of September 30, 2012.
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
Gain on Settlement
In September 2012, the Company settled arbitration and litigation proceedings related to certain securities. Pursuant to the terms of the confidential settlement agreement, the Company received $52.5 million in cash in exchange for the release of all current and future claims that the Company may have relating to the sale of such securities to the Company, and the Company retains the rights to sell its investment in such securities at a later date.
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. Legal proceedings are inherently unpredictable, and the legal proceedings in which the Company is involved often present complex legal and factual issues. The Company intends to vigorously defend against litigation in which it is involved and, where appropriate, engage in discussions to resolve these legal proceedings on terms favorable to the Company. The Company believes that any amounts which parties to such litigation allege it is liable for are not necessarily meaningful indicators of potential liability or any relief, such as injunctive relief, which parties to such litigation seek, are not necessarily meaningful indicators whether such relief will be granted. 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 legal proceedings in which it is involved. It is possible, however, that the business, financial condition, results of operations, and liquidity in future periods could be materially adversely affected by increased expenses, including legal and litigation expenses, significant settlement costs, relief granted or agreed to, and/or unfavorable damage awards relating to such legal proceedings. Other than the matters listed below the Company is not currently party to any pending legal proceedings that it believes could, individually or in the aggregate, have a material adverse effect on the business, financial condition, results of operations or liquidity.
MetroPCS, its Board of directors, and an officer, among others, (collectively, the "defendants") have been named as defendants in a series of putative shareholder class and/or derivative actions filed in Delaware and Texas (the “Merger Litigation”) relating to the entry into a Business Combination Agreement, dated October 3, 2012 (the “Business Combination Agreement”), by and between Deutsche Telekom AG, an Aktiengesellschaft organized in Germany (“Deutsche Telekom”), T-Mobile Global Zwischenholding GmbH, a Gesellschaft mit beschrankter Haftung organized in Germany and a direct wholly-owned subsidiary of Deutsche Telekom (“Global”), T-Mobile Global Holding GmbH, a Gesellschaft mit beschrankter Haftung organized in Germany and a direct wholly-owned subsidiary of Global (“Holding”), T-Mobile USA, Inc., a Delaware corporation and direct wholly-owned subsidiary of Holding (“T-Mobile”) and the Company wherein MetroPCS agreed to (1) engage in a recapitalization which entails a reverse stock split and cash payment to shareholders, (2) take Deutsche Telekom's interest in T-Mobile, and (3) issue stock to Deutsche Telekom (the “Transaction”). The Merger Litigation includes: (i) a putative class action lawsuit filed by Paul Benn, an alleged MetroPCS shareholder, on October 11, 2012 in the Court of Chancery in the State of Delaware, Civil Action No. 7938 (the “Benn Action”); (ii) a putative class action lawsuit filed by Joseph Marino, an alleged MetroPCS shareholder, on October 11, 2012 in the Court of Chancery in the State of Delaware, Civil Action No. 7940 (the “Marino Action”) (the Benn Action and Marino Actions together, the “Delaware Merger Actions”); (iii) a putative class action and shareholder derivative action filed by Adam Golovoy, an alleged MetroPCS shareholder, on October 10, 2012 in the County Court at Law No. 1, Dallas County, Texas, Civil Action No. CC-12-06144 (the “Golovoy Action”); and (iv) a putative class action and shareholder derivative action filed by Nagendra Polu and Fred Lorquet, who are alleged MetroPCS shareholders, on October 10, 2012 in the County Court at Law No. 5, Dallas County, Texas, Civil Action No. CC-12-06170 (the “Polu-Lorquet Action”) (the Golovoy Action and Polu-Lorquet Actions together, the “Texas Merger Actions”). The various plaintiffs in the Merger Litigation allege that the defendants breached their fiduciary duties by failing to obtain sufficient value for MetroPCS shareholders in the Transaction, to establish a process that adequately protected the interests of MetroPCS shareholders, and to adequately ensure that no conflicts of interest occurred. The plaintiffs in the Merger Litigation also allege that the defendants breached their fiduciary duties by agreeing to certain terms in the Business Combination Agreement that allegedly restricted the defendants' ability to obtain a more favorable offer, including the “no solicitation,” “superior proposal,” and termination fee provisions, and that those provisions, together with the Company's Rights Agreement and a Support Agreement between Deutsche Telekom and Madison Dearborn Partners, constitute breaches of the defendants' fiduciary duties. The plaintiffs in the Merger Litigation seek injunctive relief, unspecified compensatory and/or rescissory damages, unspecified punitive damages, attorney's fees, other expenses, and costs. All of the plaintiffs in the Merger Litigation seek a determination that their alleged claims may be asserted on a class-wide basis. In addition, the plaintiffs in the Texas Merger Actions also assert putative derivative claims, as shareholders on behalf of the Company, against the individually named defendants for breach of fiduciary duty, abuse of control, gross mismanagement, unjust enrichment and corporate waste
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
in connection with the Transaction. Additional similar putative class and/or derivative suits may be filed. Due to the complex nature of the legal and factual issues involved in these actions, the outcome is not presently determinable. If the various actions in the Merger Litigation were to proceed beyond the pleading stage, MetroPCS could be required to incur substantial defense costs and expenses and/or be required to pay substantial damages or settlement costs, and could divert management's attention, all of which could materially adversely affect the Company's business, financial condition and operating results. The Company intends to vigorously defend against the claims in the Merger Litigation.
| |
11. | Supplemental Cash Flow Information: |
|
| | | | | | | | |
| | Nine Months Ended September 30, |
| | 2012 | | 2011 |
| | (in thousands) |
Cash paid for interest | | $ | 206,490 |
| | $ | 183,728 |
|
Cash paid for income taxes | | 4,724 |
| | 4,113 |
|
Non-cash investing and financing activities
The Company’s accrued purchases of property and equipment were $136.6 million and $136.5 million as of September 30, 2012 and 2011, 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 $47.9 million and $25.0 million for the nine months ended September 30, 2012 and 2011, respectively.
During the nine months ended September 30, 2012, the Company returned obsolete network infrastructure assets to one of its vendors in exchange for $14.7 million in credits towards the purchase of additional network infrastructure assets with the vendor.
| |
12. | Related-Party Transactions: |
A private equity fund affiliated with one of the Company's greater than 5% stockholders owns:
| |
• | A less than 20% 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; |
| |
• | A less than 20% equity interest in a company that provides advertising services to the Company; and |
| |
• | A less than 60% interest in a company that provides distributed antenna systems ("DAS") leases and maintenance to wireless carriers, including the Company. These DAS leases are accounted for as capital or operating leases in the Company's financial statements. This company is no longer a related party as of April 2012 because it is no longer owned by the affiliated fund. |
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): |
| | | | | | | | |
| | September 30, 2012 | | December 31, 2011 |
Network service fees included in prepaid expenses | | $ | — |
| | $ | 1.5 |
|
Receivables from related-party included in other current assets | | 3.5 |
| | 0.7 |
|
DAS equipment included in property and equipment, net | | — |
| | 383.1 |
|
Deferred network service fees included in other assets | | — |
| | 8.2 |
|
Payments due to related-party included in accounts payable and accrued expenses | | 6.0 |
| | 6.6 |
|
Current portion of capital lease obligations included in current maturities of long-term debt | | — |
| | 7.1 |
|
Non-current portion of capital lease obligations included in long-term debt, net | | — |
| | 240.1 |
|
Deferred DAS service fees included in other long-term liabilities | | — |
| | 1.4 |
|
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2012 | | 2011 | | 2012 | | 2011 |
Fees received by the Company as compensation included in service revenues | | $ | 2.9 |
| | $ | 2.9 |
| | $ | 8.7 |
| | $ | 8.2 |
|
Fees received by the Company as compensation included in equipment revenues | | 9.8 |
| | 4.9 |
| | 24.1 |
| | 16.2 |
|
Fees paid by the Company for services and related expenses included in cost of service | | — |
| | 3.3 |
| | 3.6 |
| | 9.6 |
|
Fees paid by the Company for services included in selling, general and administrative expenses | | 1.9 |
| | 0.6 |
| | 4.7 |
| | 3.2 |
|
DAS equipment depreciation included in depreciation expense | | — |
| | 8.7 |
| | 9.6 |
| | 27.2 |
|
Capital lease interest included in interest expense | | — |
| | 4.9 |
| | 5.2 |
| | 14.3 |
|
|
| | | | | | | | |
| | Nine Months Ended September 30, |
| | 2012 | | 2011 |
Capital lease payments included in financing activities | | $ | 1.4 |
| | $ | 5.5 |
|
| |
13. | 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, and 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 or make payments 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, and the indentures and the supplemental indentures relating to the 7 7/8% Senior Notes and 6 5/8% Senior Notes.
The following information presents condensed consolidating balance sheet information as of September 30, 2012 and December 31, 2011, condensed consolidating statement of income and comprehensive income information for the three and nine months ended September 30, 2012 and 2011, and condensed consolidating statement of cash flows information for the nine months ended September 30, 2012 and 2011 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.
Subsequent to the issuance of the Company's consolidated financial statements on Form 10-Q for the period ended September 30, 2011, management identified certain errors in the presentation of the condensed consolidating statement of cash flows information contained in this footnote. The errors were the result of certain cash equivalent money market investments being incorrectly reported in the Parent column of the condensed consolidating balance sheet information that should have been reported in the Issuer column at September 30, 2011 which resulted in a cash inflow from changes in advances from affiliates being reported in the Parent column and a corresponding cash outflow from changes in advances from affiliates being reported in the Issuer column of the condensed consolidating statement of cash flows information. Accordingly, the comparative historical condensed consolidating statement of cash flows information presented herein has been corrected. The "Guarantor Subsidiaries" and "Consolidated" columns were not impacted by these corrections. This reporting error did not have any impact on the Company's condensed consolidated statement of cash flows for the nine months ended September 30, 2011. The impact to the comparative historical condensed consolidating statement of cash flows for the nine months ended September 30, 2011 is as follows:
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
|
| | | | | | | | | | | | | | | | | | |
| | Parent As Previously Reported | | Parent As Corrected | | Issuer As Previously Reported | | Issuer As Corrected | | Eliminations As Previously Reported | | Eliminations As Corrected |
| | (in thousands) |
Change in advances - affiliates | | 679,885 |
| | 18,039 |
| | (689,633 | ) | | 264,367 |
| | 9,748 |
| | (282,406 | ) |
Net cash provided by (used in) investing activities | | 755,096 |
| | 93,250 |
| | (760,364 | ) | | 193,636 |
| | 9,478 |
| | (282,406 | ) |
Change in advances - affiliates | | 292,154 |
| | — |
| | — |
| | — |
| | (9,748 | ) | | 282,406 |
|
Net cash provided by (used in) financing activities | | 346,461 |
| | 54,307 |
| | 942,493 |
| | 942,493 |
| | (9,748 | ) | | 282,406 |
|
Increase (decrease) in cash and cash equivalents | | 1,102,487 |
| | 148,487 |
| | (58,237 | ) | | 895,763 |
| | — |
| | — |
|
Cash and cash equivalents, end of period | | 1,610,336 |
| | 656,336 |
| | 229,705 |
| | 1,183,705 |
| | — |
| | — |
|
Condensed Consolidating Balance Sheet Information
As of September 30, 2012
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | Issuer | | Guarantor Subsidiaries | | Eliminations | | Consolidated |
| | (in thousands) |
CURRENT ASSETS: | | | | | | | | | | |
Cash and cash equivalents | | $ | 515,380 |
| | $ | 1,541,231 |
| | $ | 728 |
| | $ | — |
| | $ | 2,057,339 |
|
Short-term investments | | 507,943 |
| | — |
| | — |
| | — |
| | 507,943 |
|
Inventories | | — |
| | 295,287 |
| | 17,345 |
| | — |
| | 312,632 |
|
Prepaid expenses | | 89 |
| | 2,421 |
| | 77,530 |
| | — |
| | 80,040 |
|
Advances to subsidiaries | | 695,842 |
| | — |
| | — |
| | (695,842 | ) | | — |
|
Other current assets | | 67 |
| | 194,567 |
| | 32,234 |
| | — |
| | 226,868 |
|
Total current assets | | 1,719,321 |
| | 2,033,506 |
| | 127,837 |
| | (695,842 | ) | | 3,184,822 |
|
Property and equipment, net | | — |
| | 1,017 |
| | 4,196,382 |
| | — |
| | 4,197,399 |
|
Long-term investments | | 1,679 |
| | — |
| | — |
| | — |
| | 1,679 |
|
Investment in subsidiaries | | 1,607,677 |
| | 5,417,110 |
| | — |
| | (7,024,787 | ) | | — |
|
FCC licenses | | — |
| | 3,800 |
| | 2,558,515 |
| | — |
| | 2,562,315 |
|
Other assets | | — |
| | 97,689 |
| | 30,183 |
| | (2,178 | ) | | 125,694 |
|
Total assets | | $ | 3,328,677 |
| | $ | 7,553,122 |
| | $ | 6,912,917 |
| | $ | (7,722,807 | ) | | $ | 10,071,909 |
|
CURRENT LIABILITIES: | | | | | | | | | | |
Advances from subsidiaries | | — |
| | 260,898 |
| | 434,944 |
| | (695,842 | ) | | — |
|
Other current liabilities | | — |
| | 246,594 |
| | 538,056 |
| | — |
| | 784,650 |
|
Total current liabilities | | — |
| | 507,492 |
| | 973,000 |
| | (695,842 | ) | | 784,650 |
|
Long-term debt, net | | — |
| | 4,419,692 |
| | 311,482 |
| | — |
| | 4,731,174 |
|
Deferred credits | | 6,230 |
| | 1,004,818 |
| | 133,272 |
| | (2,178 | ) | | 1,142,142 |
|
Other long-term liabilities | | — |
| | 13,443 |
| | 78,053 |
| | — |
| | 91,496 |
|
Total liabilities | | 6,230 |
| | 5,945,445 |
| | 1,495,807 |
| | (698,020 | ) | | 6,749,462 |
|
STOCKHOLDERS’ EQUITY: | | | | | | | | | | |
Common stock | | 36 |
| | — |
| | — |
| | — |
| | 36 |
|
Other stockholders’ equity | | 3,322,411 |
| | 1,607,677 |
| | 5,417,110 |
| | (7,024,787 | ) | | 3,322,411 |
|
Total stockholders’ equity | | 3,322,447 |
| | 1,607,677 |
| | 5,417,110 |
| | (7,024,787 | ) | | 3,322,447 |
|
Total liabilities and stockholders’ equity | | $ | 3,328,677 |
| | $ | 7,553,122 |
| | $ | 6,912,917 |
| | $ | (7,722,807 | ) | | $ | 10,071,909 |
|
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
Condensed Consolidating Balance Sheet Information
As of December 31, 2011
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | Issuer | | Guarantor Subsidiaries | | Eliminations | | Consolidated |
| | (in thousands) |
CURRENT ASSETS: | | | | | | | | | | |
Cash and cash equivalents | | $ | 657,289 |
| | $ | 1,285,266 |
| | $ | 727 |
| | $ | — |
| | $ | 1,943,282 |
|
Short-term investments | | 299,972 |
| | — |
| | — |
| | — |
| | 299,972 |
|
Inventories | | — |
| | 226,124 |
| | 13,524 |
| | — |
| | 239,648 |
|
Prepaid expenses | | — |
| | 386 |
| | 55,326 |
| | — |
| | 55,712 |
|
Advances to subsidiaries | | 671,193 |
| | 245,866 |
| | — |
| | (917,059 | ) | | — |
|
Other current assets | | 96 |
| | 179,855 |
| | 25,028 |
| | — |
| | 204,979 |
|
Total current assets | | 1,628,550 |
| | 1,937,497 |
| | 94,605 |
| | (917,059 | ) | | 2,743,593 |
|
Property and equipment, net | | — |
| | 1,378 |
| | 4,016,621 |
| | — |
| | 4,017,999 |
|
Long-term investments | | 6,319 |
| | — |
| | — |
| | — |
| | 6,319 |
|
Investment in subsidiaries | | 1,297,957 |
| | 4,728,985 |
| | — |
| | (6,026,942 | ) | | — |
|
FCC licenses | | — |
| | 3,800 |
| | 2,535,241 |
| | — |
| | 2,539,041 |
|
Other assets | | — |
| | 137,985 |
| | 39,612 |
| | (1,618 | ) | | 175,979 |
|
Total assets | | $ | 2,932,826 |
| | $ | 6,809,645 |
| | $ | 6,686,079 |
| | $ | (6,945,619 | ) | | $ | 9,482,931 |
|
CURRENT LIABILITIES: | | | | | | | | | | |
Advances from subsidiaries | | — |
| | — |
| | 917,059 |
| | (917,059 | ) | | — |
|
Other current liabilities | | — |
| | 243,247 |
| | 573,476 |
| | — |
| | 816,723 |
|
Total current liabilities | | — |
| | 243,247 |
| | 1,490,535 |
| | (917,059 | ) | | 816,723 |
|
Long-term debt, net | | — |
| | 4,437,924 |
| | 273,097 |
| | — |
| | 4,711,021 |
|
Deferred credits | | 5,226 |
| | 813,498 |
| | 120,028 |
| | (1,618 | ) | | 937,134 |
|
Other long-term liabilities | | — |
| | 17,019 |
| | 73,434 |
| | — |
| | 90,453 |
|
Total liabilities | | 5,226 |
| | 5,511,688 |
| | 1,957,094 |
| | (918,677 | ) | | 6,555,331 |
|
STOCKHOLDERS’ EQUITY: | | | | | | | | | | |
Common stock | | 36 |
| | — |
| | — |
| | — |
| | 36 |
|
Other stockholders’ equity | | 2,927,564 |
| | 1,297,957 |
| | 4,728,985 |
| | (6,026,942 | ) | | 2,927,564 |
|
Total stockholders’ equity | | 2,927,600 |
| | 1,297,957 |
| | 4,728,985 |
| | (6,026,942 | ) | | 2,927,600 |
|
Total liabilities and stockholders’ equity | | $ | 2,932,826 |
| | $ | 6,809,645 |
| | $ | 6,686,079 |
| | $ | (6,945,619 | ) | | $ | 9,482,931 |
|
MetroPCS Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
Condensed Consolidating Statement of Income Information
Three Months Ended September 30, 2012
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | Issuer | | Guarantor Subsidiaries | | Eliminations | | Consolidated |
| | (in thousands) |
REVENUES: | | | | | | | | | | |
Total Revenues | | $ | — |
| | $ | 9,026 |
| | $ | 1,257,474 |
| | $ | (7,340 | ) | | $ | 1,259,160 |
|
OPERATING EXPENSES: | | | | | | | | | | |
Cost of revenues | | — |
| | 8,263 |
| | 638,049 |
| | (7,340 | ) | | 638,972 |
|
Selling, general and administrative expenses | | — |
| | 763 |
| | 162,646 |
| | — |
| | 163,409 |
|
Other operating expenses | | — |
| | 53 |
| | 164,488 |
| | — |
| | 164,541 |
|
Total operating expenses | | — |
| | 9,079 |
| | 965,183 |
| | (7,340 | ) | | 966,922 |
|
(Loss) income from operations | | — |
| | (53 | ) | | 292,291 |
| | — |
| | 292,238 |
|
OTHER EXPENSE (INCOME): | | | | | | | | | | |
Interest expense | | — |
| | 62,798 |
| | 3,857 |
| | — |
| | 66,655 |
|
Non-operating (income) expenses | | (52,911 | ) | | (3 | ) | | (151 | ) | | — |
| | (53,065 | ) |
Earnings from consolidated subsidiaries | | (139,756 | ) | | (287,870 | ) | | — |
| | 427,626 |
| | — |
|
Total other (income) expense | | (192,667 | ) | | (225,075 | ) | | 3,706 |
| | 427,626 |
| | 13,590 |
|
Income (loss) before provision for income taxes | | 192,667 |
| | 225,022 |
| | 288,585 |
| | (427,626 | ) | | 278,648 |
|
Provision for income taxes | | — |
| | (85,266 | ) | | (715 | ) | | — |
| | (85,981 | ) |
Net income (loss) | | $ | 192,667 |
| | $ | 139,756 |
| | $ | 287,870 |
| | $ | (427,626 | ) | | $ | 192,667 |
|
Total other comprehensive income (loss) | | 3,962 |
| | 506 |
| | — |
| | (506 | ) | | 3,962 |
|
Comprehensive income (loss) | | $ | 196,629 |
| | $ | 140,262 |
| | $ | 287,870 |
| | $ | (428,132 | ) | | $ | 196,629 |
|
Condensed Consolidating Statement of Income Information
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 | ) | |