Dobson Communications: Third Quarter Revenue, EBITDA and Subscriber Growth Benefits From Shift to Digital and Low Churn


OKLAHOMA CITY, Nov. 13, 2001 (PRIMEZONE) -- Dobson Communications Corporation (Nasdaq:DCEL) generated another quarter of solid revenue and EBITDA growth for the three months ended September 30, 2001. In addition, the Company's strong sales, continued shift toward a digital subscriber base and low churn generated positive trends throughout its markets.

Total revenue of $184.3 million was 28 percent higher than the third quarter last year, and EBITDA of $78.2 million was 27 percent higher than the same quarter of 2000. EBITDA represents earnings before interest, taxes, depreciation, amortization and loss from investment in joint venture.

These revenue and EBITDA totals do not reflect Dobson's 50 percent joint venture ownership in American Cellular Corporation, which Dobson and AT&T Wireless (NYSE:AWE) acquired in February 2000. Dobson accounts for its interest in American Cellular on an equity basis (Table 1, "Loss from investment in joint venture").

Dobson's third quarter net loss applicable to common shareholders was $45.4 million, or $0.48 per share, based on 94.2 million average shares outstanding. The net loss included non-cash preferred stock dividends of $22.4 million and a loss related to American Cellular of $15.6 million.

In the third quarter last year, the net loss applicable to common shareholders was $44.1 million, or $0.47 per share, based on an average 93.8 million shares outstanding. This included non-cash preferred stock dividends of $17.1 million and a loss related to American Cellular of $12.5 million.

Strong Proportionate Results

Along with strong growth in revenues and EBITDA, Dobson's third quarter results on a proportionate basis reflected continued low customer churn, strong growth in net subscriber additions and higher average revenue per unit (ARPU), compared with the same period last year. Proportionate results reflect Dobson's 50 percent ownership in American Cellular (Table 3).

Proportionate total revenue for the third quarter was $246.8 million, an increase of 24 percent over revenue of $199.0 million for the same period last year. Primarily driving this growth was a 28 percent increase in local service revenue and a 22 percent increase in roaming revenue, compared to the third quarter last year.

Third quarter service revenue benefited from Dobson's increasing base of digital subscribers and the resulting higher ARPU, which was $43 for the third quarter (proportionate, postpaid). This compares with proportionate ARPU of $41 in the same quarter last year. Digital ARPU for the third quarter of 2001 was $52, compared with analog ARPU of $28.

Dobson's strength in proportionate roaming revenue was based on 299 million roaming minutes-of-use (MOUs) during the quarter, an increase of 54 percent over roaming MOUs for the third quarter of 2000. Year-to-date, proportionate roaming MOUs have increased from 465 million in the first nine months of 2000 to 749 million minutes in the same period this year, an increase of 61 percent.

Third quarter EBITDA was $105.0 million, compared with $90.3 million for the same period last year (proportionate).

As previously announced, third quarter gross subscriber additions (proportionate, postpaid) were approximately 97,650, compared with gross subscriber additions of approximately 78,700 for the third quarter last year.

Approximately 34,350 analog customers upgraded to digital during the quarter. As a result of this and strong gross subscriber additions, as of September 30, 2001, 68 percent of Dobson's proportionate base was digital, compared with 61 percent at the end of the immediately previous quarter and 32 percent at the end of last year's third quarter. By the end of 2001, the Company expects its digital transition to be substantially completed and subsequent quarterly migration costs to be significantly reduced.

Customer churn was 1.9 percent (proportionate, postpaid) for the quarter, well below the average for the U.S. wireless industry and the rural sector. This was an improvement over churn of 2.0 percent in the third quarter last year.

Consequently, Dobson generated net subscriber additions in the third quarter of approximately 41,500, compared with approximately 30,300 for the same period last year. Third quarter proportionate net additions included 400 prepaid customers, compared with 800 prepaid net additions in the same quarter last year (proportionate).

"We continued to prove our strategy and delivered another very strong quarter," said Everett R. Dobson, chairman and chief executive officer. "Customer satisfaction remains high with our digital products and services -- reflected by the continued low churn -- and our technology leadership is proving to be a strong competitive advantage in attracting new customers and roaming traffic through our markets."

Other Developments

In addition to its third quarter achievements, Dobson announced on November 1, 2001, the signing of definitive agreements to sell four individual markets in California, Ohio, Tennessee and Georgia to Verizon Wireless (NYSE:VZ) for approximately $465 million. Dobson is negotiating the sale of a fifth market in Arizona to Verizon Wireless.

During the third quarter, in the combined Dobson and American Cellular networks, the Company added 70 cell sites and approximately 4,200 new voice paths, 93 percent of which were digital.

Digital voice traffic on the networks has kept pace with the upgrade. In the third quarter this year, approximately 84 percent of total voice traffic was digital, compared with approximately 57 percent in the same three months last year.

The Company has dramatically strengthened the network coverage and capabilities in the Dobson and American Cellular markets since December 1999. From that point to September 30, 2001, the networks' total cell sites have increased 252 percent to 1,689 sites; total voice paths have increased 356 percent to 45,714 voice paths; and within that total, digital voice paths have increased 783 percent to 28,710 digital voice paths.

"Over the last two years, we have built one of the most advanced digital networks in the country, providing our customers and roaming partners with unsurpassed wireless service," Dobson said. "As the industry evolves toward 2.5G and ultimately 3G, we plan to continue this leadership role."

Year-to-date, capital expenditures are $96.7 million in the Dobson markets and $66.3 million in American Cellular markets. In the third quarter, Dobson capital expenditures were $27.4 million and $19.7 million in American Cellular markets.

Conference Call to Be Web Cast

Dobson Communications will host its third quarter conference call on Wednesday, November 14, 2001, at 9 a.m. ET (8 a.m. CT). During the call, the Company plans to discuss its operating outlook for the remainder of the year.

To participate, please call (800) 500-0311 or (719) 457-2698; the confirmation code is 712130. The call will also be audio Web cast live through Dobson's Web site at www.dobson.net. A replay of the call will be available later that day by dialing (888) 203-1112 or (719) 457-0820, using the same confirmation code. The Company plans to archive the conference call on its Web site shortly after the actual event.

Dobson Communications is a leading provider of wireless phone services to rural markets in the United States. Headquartered in Oklahoma City, the rapidly growing Company owns or manages wireless operations in 19 states. For additional information on the Company and its operations, please visit its Web site at www.dobson.net.

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These include, but are not limited to, statements regarding the Company's plans, intentions and expectations. Such statements are inherently subject to a variety of risks and uncertainties that could cause actual results to differ materially from those projected. These risks include, but are not limited to, increased levels of competition, shortages of key equipment, restrictions on the Company's ability to finance its growth and other factors. A more extensive discussion of the risk factors that could impact these areas and the Company's overall business and financial performance can be found in the Company's reports filed with the Securities and Exchange Commission. Given these concerns, investors and analysts should not place undue reliance on forward-looking statements.


 Dobson Communications Corporation
 Statements of Operations
 (Includes American Cellular ownership on an equity basis and other
 acquisitions on the basis of actual impact only, not pro forma)
 
                         Three Months Ended        Nine Months Ended
                            September 30,             September 30,
                           2001        2000        2001         2000
                      ----------  -----------  ----------  ----------
 
 
 Operating Revenue
   Service revenue    $   93,715   $   72,839   $ 263,237   $ 196,012
   Roaming revenue        84,351       64,474     222,788     163,798
   Equipment &
    other revenue          6,276        6,425      19,512      17,950
                      ----------  -----------  ----------  ----------
        Total            184,342      143,738     505,537     377,760
                      ----------  -----------  ----------  ----------
 Operating Expenses
 (excluding
  depreciation & 
  amortization)
   Cost of service        49,805       35,928     137,413      88,157
   Cost of equipment      14,495       11,284      43,565      33,839
   Marketing & 
    selling               20,705       17,102      62,363      50,724
   General & 
    administrative        21,099       17,916      64,474      51,828
                      ----------  -----------  ----------  ----------
        Total            106,104       82,230     307,815     224,548
                      ----------  -----------  ----------  ----------
 
 EBITDA                   78,238       61,508     197,722     153,212
 
   Depreciation &
    amortization         (52,853)     (44,779)   (155,082)   (122,875)
                      ----------  -----------  ----------  ----------
 Operating income         25,385       16,729      42,640      30,337
 
   Minority interest      (2,064)      (1,407)     (5,527)     (3,704)
   Loss from 
    investment in 
    joint venture (a)    (15,575)     (12,477)    (51,336)    (30,436)
   Other income            3,870        2,515      10,589       7,497
                      ----------  -----------  ----------  ----------
 Income (loss) 
  before interest & 
  income taxes            11,616        5,360      (3,634)      3,694
   Interest expense      (39,621)     (41,238)   (124,940)   (107,378)
   Income tax benefit      5,056        8,892      29,664      27,834
                      ----------  -----------  ----------  ----------
 Loss from continuing
   operations            (22,949)     (26,986)    (98,910)    (75,850)
   Extraordinary 
    expense, net of 
    income tax              --           --          --       (20,387)
                      ----------  -----------  ----------  ----------
 Net Loss                (22,949)     (26,986)    (98,910)    (96,237)
   Dividends on 
    preferred stock      (22,427)     (17,100)    (63,433)   (109,071)
                      ----------  -----------  ----------  ----------
 Net loss applicable 
  to common 
  shareholders        $  (45,376)  $  (44,086)  $(162,343)  $(205,308)
                      ==========  ===========  ==========  ==========
 Basic net loss 
  applicable to 
  common shareholders
  per common share:
   Continuing 
    operations        $    (0.24)  $    (0.29)  $   (1.05)  $   (0.86)
   Extraordinary 
    expense                 --           --          --         (0.23)
   Dividends on 
    preferred stock        (0.24)       (0.18)      (0.67)      (1.24)
                      ----------  -----------  ----------  ----------
 
 Basic net loss 
  applicable to 
  common 
  shareholders
  per common share    $    (0.48)  $    (0.47)  $   (1.72)  $   (2.33)
                      ==========  ===========  ==========  ==========
 Basic weighted 
  average common 
  shares outstanding  94,208,662   93,788,684  94,166,437  87,941,001
                      ==========  ===========  ==========  ==========
 
 (a) Represents the Company's 50% ownership in the
     Net Loss from from American Cellular.
       Detailed as follows:
 
                                                           For the
                                                           period
                                                            from
                       For the     For the     For the    inception 
                        three       three        nine     (February  
                        months     months       months     25, 2000)
                        ended       ended       ended      through
                      September   September    September   September
                       30, 2001    30, 2000    30, 2001    30, 2000)
 
  EBITDA                  53,464       57,573     131,634     127,940
  Depreciation and
   Amortization          (48,833)     (45,039)   (141,873)   (108,210)
  Interest Expense       (45,348)     (43,829)   (131,003)    (96,849)
  Other Income, net          673          103       2,478         519
  Income tax benefit       9,769        6,238      36,967      15,727
  Dividends on
   preferred stock          (875)        --          (875)       --
                        --------     --------    --------    --------
 
  Net Loss of American
   Cellular (100%)       (31,150)     (24,954)   (102,672)    (60,873)
                        ========     ========    ========    ========
 
 Dobson Communications Corporation
 Selected Financial Data
                                            September 30, 2001
                                          ----------------------
                                              ($ in millions)
 Cash Equivalents and Restricted Cash:
  Unrestricted cash and
    cash equivalents                            $    177.2
  Escrow for interest on
    Dobson/Sygnet Senior Notes                        12.7
                                                ==========
    Total cash                                  $    189.9
                                                ==========
 
 Total Debt: (a)
  Dobson Operating Co., L.L.C 
    credit facility                             $    865.5
  Dobson/Sygnet credit facility                      299.7
  DCC 10.875% Senior Notes, net                      298.0
  Dobson/Sygnet Senior Notes                         200.0
  Other                                                0.4
                                                ----------
   Total debt                                   $  1,663.6
                                                ==========
 
  Preferred Stock:
   Series AA Preferred Stock, 5.96%             $    200.0
   Senior Exchangeable Preferred 
     Stock, 12.25%, net                              345.5
   Senior Exchangeable Preferred  
     Stock, 13.00%                                   227.4
                                                ----------
  Total preferred stock                         $    772.9
                                                ==========
 
 
                                             Nine Months Ended
                                             September 30, 2001
                                          ------------------------
                                              ($ in millions)
 
 Capital Expenditures: (b)                          $ 96.7
                                                ==========
 
 
 (a) Does not include our proportionate interest in American 
     Cellular's total debt of $1.83 billion.
 
 (b) Does not include our proportionate share of American Cellular's 
     capital expenditures for the nine months ended September 30, 2001
     totaling $66.3 million.
 
 
 Dobson Communications Corporation
 Proportionately Consolidated Selected Financial Information
 (Includes 50% of American Cellular's operations to represent
 proportionate ownership)
 
 For the Quarter Ended
              9/30/00     12/31/00     3/31/01     6/30/01   9/30/01
 
 
 
 Operating 
  Revenue
  Service 
   revenue  $  102,316  $  106,430  $  111,825  $  123,762 $  131,236
  Roaming 
   revenue      87,887      77,682      78,175      95,355    106,897
  Equipment 
   & other 
   revenue       8,788       9,425       8,576       9,341      8,685
            ----------  ----------  ----------  ---------- ----------
  Total        198,991     193,537     198,576     228,458    246,818
            ----------  ----------  ----------  ---------- ----------
 
 Operating 
  Expenses
 (excluding
 deprecia-
 tion &
 amorti-
 zation)
 Cost of 
  service       46,823      49,328      53,332      60,230     64,695
  Cost of 
   equip-
   ment         15,499      22,861      20,850      19,206     19,140
  Marketing 
  & selling     22,899      30,777      27,954      28,247     28,394
  General &
  admin-
  strative      23,468      26,590      28,647      29,999     29,619
            ----------  ----------  ----------  ---------- ----------
  Total        108,689     129,556     130,783     137,682    141,848
            ----------  ----------  ----------  ---------- ----------
 
 EBITDA(a)  $   90,302  $   63,981  $   67,793  $   90,776 $  104,970
            ==========  ==========  ==========  ========== ==========
 EBITDA 
  Margin          45.4%       33.1%       34.1%       39.7%      42.5%
 
 Pops        9,469,400   9,726,400   9,856,100   9,856,100  9,856,100
 
 Post-
  paid
   Gross
    Adds        78,700     109,550      90,600      89,900     97,650
  Net Adds      29,500      56,600      36,800      36,800     41,100
  Sub-
  scribers     844,000     913,000     949,800     986,600  1,027,700
  Churn            2.0%        2.0%        1.9%        1.8%       1.9%
  Average
   Service
   Revenue
   Per Sub-
    scriber $       41  $       40  $       40  $       42 $       43
  Average
   Service
   and
   Roaming
   Revenue
   Per Sub-
   scriber  $       77  $      70   $      68   $      75  $       79
 
 Pre-paid
  Net Adds         800       4,050       3,300       1,800        400
  Sub-
  scribers      10,150      18,200      21,500      23,300     23,700
 
 Total
  Net Adds      30,300      60,650      40,100      38,600     41,500
  Sub- 
  scribers     854,150     931,200     971,300   1,009,900  1,051,400
  Pene-
  tration          9.0%        9.6%        9.9%       10.2%      10.7%
 
 
 (a) Includes $2.1 million, $2.1 million, $2.6 million, $2.5 million 
     and $2.9 million of EBITDA for the quarters ended September 30, 
     2000, December 31, 2000, March 31, 2001, June 30, 2001 and 
     September 30, 2001 respectively, related to minority interests.
 
 
 Dobson Communications Corporation
 
 For the Quarter Ended
              9/30/00     12/31/00    3/31/01    6/30/01      9/30/01
                           ($ in thousands except per share data)
                                    (unaudited)
 
 Operating
  Revenue
  Service
   revenue $   72,839  $   76,081  $   80,880  $   88,642  $   93,715
  Roaming
   revenue     64,474      60,993      62,723      75,714      84,351
  Equipment
   & other
   revenue      6,425       7,111       6,272       6,964       6,276
           ----------  ----------  ----------  ----------  ----------
  Total       143,738     144,185     149,875     171,320     184,342
           ----------  ----------  ----------  ----------  ----------
 
 Operating
  Expenses
 (excluding
  deprecia-
  tion &
  amorti-
  zation)
  Cost of
  service      35,928      38,841      41,104      46,504      49,805
  Cost of
  equip-
  ment         11,284      16,996      15,097      13,973      14,495
 Marketing
 & selling     17,102      23,185      20,589      21,068      20,705
 
 General
 & admini-
  strative     17,916      19,859      21,299      22,077      21,099
           ----------  ----------  ----------  ----------  ----------
 Total         82,230      98,881      98,089     103,622     106,104
           ----------  ----------  ----------  ----------  ----------
 
 EBITDA(a) $   61,508  $   45,304  $   51,786  $   67,698  $   78,238
           ==========  ==========  ==========  ==========  ==========
 EBITDA
  Margin         42.8%       31.4%       34.6%       39.5%       42.4%
 
 Pops       6,955,200   7,212,200   7,212,200   7,212,200   7,212,200
 
 Post-paid
  Gross
   Adds        53,800      75,800      62,100      63,100      67,900
  Net Adds     16,700      36,400      22,700      23,100      27,700
  Sub-
  scribers    590,400     639,200     661,900     685,000     712,700
  Churn           2.2%        2.1%        2.0%        1.9%        1.9%
  Average
   Service
   Revenue
   per
   Sub-
   scriber $       42  $       41  $       41  $       43  $       44
  Average
   Service
   and
   Roaming
  Revenue
  per
  Sub-
  scriber  $       80  $       74  $       73  $       81  $       85
 
 Pre-paid
  Net Adds        600       4,300       3,300       2,400         600
  Sub-
  scribers      6,500      14,800      18,100      20,500      21,100
 
 Total
  Net Adds     17,300      40,700      26,000      25,500      28,300
  Sub-
  scribers    596,900     654,000     680,000     705,500     733,800
  Pene-
  tration         8.6%        9.1%        9.4%        9.8%       10.2%
 
 
 (a) Includes $2.1 million, $2.1 million, $2.6 million, $2.5 million 
     and $2.9 million of EBITDA for the quarters ended September 30, 
     2000, December 31, 2000, March 31, 2001, June 30, 2001 and 
     September 30, 2001 respectively, related to minority interests.
 
 
 American Cellular Corporation
 
 For the Quarter Ended
              9/30/00     12/31/00     3/31/01     6/30/01    9/30/01
                      ($ in thousands except per share data)
                                     (unaudited)
 
 Operating
  Revenue
  Service
   revenue $   58,954  $   60,699  $   61,891  $   70,239  $   75,042
  Roaming
   revenue     46,826      33,378      30,902      39,283      45,092
  Equipment
   & other
   revenue      4,727       4,628       4,609       4,754       4,819
           ----------  ----------  ----------  ----------  ----------
   Total      110,507      98,705      97,402     114,276     124,953
           ----------  ----------  ----------  ----------  ----------
 
 Operating
  Expenses
 (excluding
  deprecia-
  tion &
  amorti-
  zation)
  Cost of
   service     21,791      20,974      24,455      27,453      29,779
  Cost of
   equip-
   ment         8,431      11,731      11,504      10,467       9,291
  Market-
   ing & 
   selling     11,593      15,185      14,732      14,358      15,379
  General &
  admini-
   strative    11,104      13,461      14,696      15,844      17,040
           ----------  ----------  ----------  ----------  ----------
 
  Total        52,919      61,351      65,387      68,122      71,489
           ----------  ----------  ----------  ----------  ----------
 
 EBITDA    $   57,588  $   37,354  $   32,015  $   46,154  $   53,464
           ==========  ==========  ==========  ==========  ==========
 EBITDA
   Margin        52.1%       37.8%       32.9%       40.4%       42.8%
 
 Pops       5,028,400   5,028,400   5,287,800   5,287,800   5,287,800
 
 Post-paid
  Gross 
   Adds        49,800      67,500      57,000      53,600      59,500
  Net 
   Adds        25,600      40,400      28,200      27,400      26,800
  Subscrib-
   ers        507,200     547,600     575,800     603,200     630,000
  Churn           1.6%        1.7%        1.7%        1.6%        1.8%
  Average
   Service
   Revenue
   per
   Sub-
   scriber $       40  $       38  $       37  $       40  $       41
  Average
   Service
   and
   Roaming
 Revenue
  per
  Sub-
  scriber  $       71  $       59  $       55  $       62  $       65
 
 Pre-paid
  Net Adds        400        (500)       --        (1,200)       (400)
  Sub-
   scribers     7,300       6,800       6,800       5,600       5,200
 
 Total
  Net Adds     26,000      39,900      28,200      26,200      26,400
  Sub-
   scribers   514,500     554,400     582,600     608,800     635,200
  Pene-
   tration       10.2%       11.0%       11.0%       11.5%       12.0%
 
 
 Dobson Operating Company LLC 
 
 For the Quarter Ended
              9/30/00     12/31/00    3/31/01     6/30/01     9/30/01
                           ($ in thousands except per share data)
                                        (unaudited)
 
 Operating
  Revenue
  Service
   revenue $   41,829  $   45,478  $   49,920  $   55,239  $   58,228
  Roaming
   revenue     52,649      50,649      52,927      64,717      71,236
  Equip-
   ment
   & other
   revenue      4,397       5,052       4,313       5,297       4,637
           ----------  ----------  ----------  ----------  ----------
 Total         98,875     101,179     107,160     125,253     134,101
           ----------  ----------  ----------  ----------  ----------
 
 Operating
  Expenses
 (excluding
  deprecia-
  tion &
  amorti-
  zation)
 Cost of
  service      26,025      30,243      31,532      35,370      38,055
 Cost of
  equip-
  ment          7,208       8,458       9,152       9,170       9,239
 Marketing
  & selling    11,299      15,996      14,275      14,877      14,437
 General &
  admini-
  strative     11,378      13,463      14,210      15,090      14,120
           ----------  ----------  ----------  ----------  ----------
 Total         55,910      68,160      69,169      74,507      75,851
           ----------  ----------  ----------  ----------  ----------
 
 EBITDA(a) $   42,965  $   33,019  $   37,991  $   50,746  $   58,250
           ==========  ==========  ==========  ==========  ==========
 EBITDA
   Margin        43.5%       32.6%       35.5%       40.5%       43.4%
 
 Pops       4,597,500   4,854,500   4,854,500   4,854,500   4,854,500
 
 Post-paid
  Gross
   Adds        35,900      46,400      39,900      43,100      45,300
  Net Adds     16,100      22,200      18,600      18,600      19,100
  Sub-
  scribers    345,900     380,500     399,100     417,700     436,800
  Churn           2.0%        2.2%        1.9%        1.8%        2.0%
  Average
   Service
   Revenue
   per Sub-
   scriber $       42  $       41  $       42  $       44  $       45
 Average
  Service
  and
  Roaming
  Revenue
  per Sub-
  scriber  $       96  $       88  $       87  $       97  $      100
 
 Pre-paid
  Net Adds        400       4,000       3,200       2,200         300
  Sub-
  scribers      6,300      14,300      17,500      19,700      20,000
 
 Total
  Net Adds     16,500      26,200      21,800      20,800      19,400
  Sub-
  scribers    352,200     394,800     416,600     437,400     456,800
  Pene-
  tration         7.7%        8.1%        8.6%        9.0%        9.4%
 
 (a) Includes $2.1 million, $2.1 million, $2.6 million, $2.5 million 
     and $2.9 million of EBITDA for the quarters ended September 30, 
     2000, December 31, 2000, March 31, 2001, June 30, 2001 and 
     September 30, 2001 respectively, related to minority interests.
 
 
 Dobson/Sygnet Communications Company
 
 For the Quarter Ended
              9/30/00    12/31/00     3/31/01     6/30/01    9/30/01
                         ($ in thousands except per share data)
                                     (unaudited)
 
 Operating
  Revenue
  Service
   revenue $   30,995  $   30,590  $   30,956  $   33,404  $   35,484
  Roaming
   revenue     11,824      10,345       9,797      10,996      13,115
  Equip-
   ment &
   other
   revenue      2,028       2,058       1,958       1,667       1,639
           ----------  ----------  ----------  ----------  ----------
 Total         44,847      42,993      42,711      46,067      50,238
           ----------  ----------  ----------  ----------  ----------
 
 Operating
  Expenses
 (excluding
  deprecia-
  tion &
  amorti-
  zation)
 Cost of
  service       9,903       8,597       9,572      11,134      11,750
 Cost of
  equip-
  ment          4,075       8,538       5,946       4,802       5,255
 Marketing
 & selling      5,804       7,189       6,314       6,192       6,268
 General &
  admini-
  strative      6,501       6,240       7,065       6,995       6,986
           ----------  ----------  ----------  ----------  ----------
 Total         26,283      30,564      28,897      29,123      30,259
           ----------  ----------  ----------  ----------  ----------
 EBITDA    $   18,564  $   12,429  $   13,814  $   16,944  $   19,979
           ==========  ==========  ==========  ==========  ==========
 EBITDA
  Margin         41.4%       28.9%       32.3%       36.8%       39.8%
 
 Pops       2,357,700   2,357,700   2,357,700   2,357,700   2,357,700
 
 Post-paid
  Gross
   Adds        17,900      29,400      22,200      20,000      22,600
  Net Adds        600      14,200       4,100       4,500       8,600
  Sub-
   scribers   244,500     258,700     262,800     267,300     275,900
  Churn           2.4%        2.0%        2.3%        1.9%        1.7%
  Average
   Service
   Revenue
   per Sub-
   scriber $       42  $       41  $       40  $       42  $       44
  Average
   Service
   and
   Roaming
   Revenue
   per Sub-
   scriber $       58  $       54  $       52  $       56  $       60
 
 Pre-paid
  Net Adds        200         300         100         200         300
  Sub-
   scribers       200         500         600         800       1,100
 
 Total
  Net Adds        800      14,500       4,200       4,700       8,900
  Sub-
   scribers   244,700     259,200     263,400     268,100     277,000
  Pene-
   tration       10.4%       11.0%       11.2%       11.4%       11.7%


            

Contact Data