Dobson Communications Maintains Strong Growth in Second Quarter; Positive Trends Continue in Subscriber Growth, Churn and Average Revenue per Unit


OKLAHOMA CITY, July 30, 2001 (PRIMEZONE) -- Dobson Communications Corporation (Nasdaq:DCEL) today announced strong revenue and EBITDA growth for the second quarter of 2001.

Total revenue of $171.3 million was 33 percent higher than the second quarter last year, and EBITDA of $67.7 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 second quarter net loss applicable to common shareholders was $53.4 million, or $0.56 per share, based on 94.2 million average shares outstanding. The net loss included non-cash preferred stock dividends of $21.5 million and a loss related to American Cellular of $16.4 million.

In the second quarter last year, the net loss applicable to common shareholders was $43.3 million, or $0.46 per share, based on an average 93.5 million shares outstanding. This included non-cash preferred stock dividends of $16.6 million and a loss related to American Cellular of $12.1 million.

Proportionate Results

During the second quarter, the Company's continued shift of its proportionate subscriber base to digital calling plans contributed significantly to lower customer churn and higher average revenue per unit (ARPU). Proportionate results reflect Dobson's 50 percent ownership in American Cellular.

Proportionate total revenue for the second quarter was $228.5 million, an increase of 28 percent over proportionate revenue of $178.0 million for the same period last year. Strong increases in both local service and roaming revenues contributed to the improvement.

Service revenue grew as a result of increases in Dobson's subscriber base and ARPU, which was $42 for the second quarter (proportionate, postpaid). This compares with ARPU of $40 in the immediately previous quarter and for the same quarter last year. The higher percentage of digital subscribers in the Company's proportionate base continued to drive higher ARPU overall. Digital ARPU for the second quarter was $54, compared with analog ARPU of $30 for the same period.

Roaming revenue for the quarter was $95.4 million, based on 255.9 million roaming minutes-of-use (MOUs). This represented an increase of 26 percent over roaming revenue of $75.5 million for the same quarter last year (proportionate), and a 58 percent increase in roaming MOUs over second quarter of 2000.

Second quarter EBITDA was $90.8 million, compared with $80.6 million for the same period last year (proportionate).

During the second quarter, new customer sales focused almost exclusively on digital calling plans, and, in addition, a large number of current analog customers upgraded to digital. As a result, as of June 30, 2001, 61 percent of Dobson's proportionate base was digital, compared with 52 percent at March 31, 2001, and 22 percent at the end of last year's second quarter.

Second quarter gross subscriber additions (proportionate, postpaid) were approximately 89,900, compared with gross subscriber additions of approximately 73,200 for the second quarter last year.

Customer churn was 1.8 percent (proportionate, postpaid) for the quarter.

Consequently, Dobson generated net subscriber additions in the second quarter of approximately 38,600, compared with approximately 35,700 the same period last year. Second quarter proportionate net additions included 1,800 prepaid customers, compared with 3,300 prepaid net additions in the immediately previous quarter and 2,100 prepaid net adds in the same quarter last year (proportionate).

Finally, approximately 40,500 analog customers (proportionate) migrated to digital calling plans during the quarter.

"We view this as an exceptional quarter for the company," said Everett R. Dobson, chairman and chief executive officer. "In particular, we have seen solid improvements in key operating metrics which include growth in gross and net subscriber additions, churn under 2.0% for the second consecutive quarter and ARPU increasing by approximately 5% from the second quarter last year."

"Based on these results and normal seasonal trends in the second half of the year, we remain confident in achieving our 2001 guidance," he said.

Digital Network Build-Out Continues

Dobson also continued to aggressively upgrade its wireless network in the second quarter, enhancing its technology leadership. The Company added 90 cell sites and approximately 5,560 new voice paths in the combined Dobson and American Cellular networks during the quarter. The two networks now comprise almost 1,600 cell sites with 41,300 voice paths, of which 60 percent are digital.

Digital voice traffic on the networks has kept pace with the upgrade. In the second quarter this year, approximately 80 percent of total voice traffic was digital, compared with approximately 50 percent in the same three months last year.

By year-end, the Company expects its networks to include 1,725 cell sites and 55,000 voice paths, with 75 percent of those being digital. Digital voice traffic is expected to rise to approximately 90 percent of total traffic by year-end.

To support this growth, Dobson has planned 2001 capital expenditures of approximately $120 million in the Dobson-only markets and $90 million in the American Cellular markets. Year-to-date, capital expenditures have totaled $115.9 million in the combined markets. Capital expenditures for 2002 are expected to be significantly less than the levels spent in 2000 and 2001, apart from acquisitions or other significant changes in the Company's markets.

Director Resignation

Dobson also announced that Dana L. Schmaltz has resigned as a director of Dobson Communications and its former subsidiary, Logix Communications Enterprises, Inc. Mr. Schmaltz, who is a Managing Director of J. W. Childs Associates, Inc., had been a director of Dobson Communications and Logix since December 1998.

As previously announced, Dobson Communications recently filed a shelf registration statement with the Securities and Exchange Commission with respect to the possible sale by affiliates and co-investors of J. W. Childs Associates of up to 6.4 million shares of Dobson Communications Class A common stock, which represents all shares of Dobson Communications Class A common stock held by such affiliates and co-investors.

Conference Call to Be Webcast

Dobson Communications will host its second quarter conference call on Tuesday, July 31, 2001, at 9 a.m. ET (8 a.m. CT). During the call, the Company plans to discuss second quarter operations and its outlook for the remainder of 2001. Dobson's guidance for 2001 includes 16-to-18 percent growth in total revenues and EBITDA, based on stable ARPU; customer churn in a range of 2.0-to-2.25 percent; and net subscriber additions of 162,000-to-172,000.

To participate, please call (800) 946-0783; the confirmation code is 741459. The call will also be audio Webcast 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, 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 cellular 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.


 Table 1
 
 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       Six Months Ended
                           June 30,                 June 30,
                   ------------------------  ------------------------
                       2001        2000         2001         2000
                   -----------  -----------  -----------  -----------
 Operating Revenue
  Service revenue  $    88,642  $    66,846  $   169,522  $   123,172
  Roaming revenue       75,714       55,527      138,437       99,325
  Equipment &
  other revenue          6,964        6,297       13,236       11,525
                   -----------  -----------  -----------  -----------
    Total              171,320      128,670      321,195      234,022
 
 Operating Expenses
 (excluding depre-
 ciation & amorti-
 zation)
  Cost of service       46,504       29,206       87,608       52,229
  Cost of equip-
   ment                 13,973       11,232       29,070       22,555
  Marketing &
   selling              21,068       16,988       41,658       33,621
  General &
   administrative       22,077       17,885       43,375       33,912
                   -----------  -----------  -----------  -----------
   Total               103,622       75,311      201,711      142,317
 
 EBITDA                 67,698       53,359      119,484       91,705
  Depreciation &
   amortization        (51,678)     (42,881)    (102,229)     (78,096)
                   -----------  -----------  -----------  -----------
 Operating income       16,020       10,478       17,255       13,609
  Minority interest     (1,646)      (1,236)      (3,463)      (2,297)
  Loss from
   investment in
   joint venture(1)    (16,415)     (12,118)     (35,761)     (17,959)
  Other income           2,895        2,114        6,720        4,982
                   -----------  -----------  -----------  -----------

 Income (loss)
  before
  interest &
  income taxes             854         (762)     (15,249)      (1,665)
   Interest
    expense            (42,231)     (34,949)     (85,319)     (66,140)
   Income tax
    benefit              9,486        8,965       24,608       18,942
                   -----------  -----------  -----------  -----------

 Loss from
  continuing
  operations           (31,892)     (26,746)     (75,960)     (48,863)
   Extraordinary
    expense, net
    of income tax         --           --           --        (20,387)
                   -----------  -----------  -----------  -----------
 Net Loss              (31,892)     (26,746)     (75,960)     (69,250)
  Dividends on
   preferred
   stock               (21,516)     (16,564)     (41,006)     (91,971)
                   ===========  ===========  ===========  ===========
 Net loss
  applicable to
  common share-
  holders          $   (53,408) $   (43,310) $  (116,966) $  (161,221)
                   ===========  ===========  ===========  ===========

 Basic net loss
  applicable to 
  common shareholders
  per common share:
   Continuing
    operations     $     (0.34) $     (0.29) $     (0.81) $     (0.57)
   Extraordinary
    expense               0.00         0.00         0.00        (0.24)
   Dividends on
    preferred
    stock                (0.23)       (0.18)       (0.44)       (1.08)
                   -----------  -----------  -----------  -----------
 Basic net loss
  applicable to
  common shareholders
  per common share $     (0.56) $     (0.46) $     (1.24) $     (1.90)
                   ===========  ===========  ===========  ===========

 Basic weighted
  average common
  shares
  outstanding       94,234,678   93,532,473   94,151,058   84,985,029
                   ===========  ===========  ===========  ===========
 
 ---------------------------------------------------------------------
 (1) Represents the Company's 50% ownership in
     the Net Loss from American Cellular.
     Detailed as follows:
 
                          For the three months  
                              ended June 30,      For the six months
                             2001       2000      ended June 30, 2001
                           ------------------     --------------------
 EBITDA                     46,154     54,573           78,170  
 Depreciation and                                               
  Amortization             (47,684)   (46,120)         (93,040) 
 Interest Expense          (44,431)   (38,710)         (85,655) 
 Other Income, net           1,485        123            1,805  
 Income tax benefit         11,646      5,898           27,198  
                           -------    -------          -------  
  Net Loss of American                                          
   Cellular (100%)         (32,830)   (24,236)         (71,522) 
                           =======    =======          =======  
                                                 
                             For the period from
                          inception (Feb. 25, 2000)         
                           through June 30, 2000 
                        ---------------------------     
 EBITDA                           70,370
 Depreciation and
  Amortization                   (63,170)
 Interest Expense                (53,019)
 Other Income, net                   412 
 Income tax benefit                9,489 
                                 ------- 
  Net Loss of American          
   Cellular (100%)               (35,918)
                                 =======
 
 Table 2
 
 Dobson Communications Corporation
 Selected Financial Data
 
                                    June 30, 2001
                                  -----------------
                                   ($ in millions)

 Cash Equivalents and
  Restricted Cash:
   Unrestricted cash and
    cash equivalents              $           200.8
  Escrow for towers sold to
   American Tower Company                       2.0
  Escrow for interest on
   Dobson/Sygnet Senior Notes                  12.6
                                  -----------------
         Total cash               $           215.4
                                  =================

 Total Debt: (1)
  Dobson Operating Co., L.L.C 
   credit facility                $           852.2
  Dobson/Sygnet credit facility               326.8
  DCC 10.875% Senior Notes, net               298.0
  Dobson/Sygnet Senior Notes                  200.0
  Other                                         0.3
                                  -----------------
   Total debt                     $         1,677.3
                                  =================

 Preferred Stock:
  Series AA Preferred
   Stock, 5.96%                   $           200.0
  Senior Exchangeable Preferred
   Stock, 12.25%                              334.5
  Senior Exchangeable Preferred
   Stock, 13.00%                              220.1
                                  -----------------
         Total preferred stock    $           754.6
                                  =================


                                  Six Months Ended
                                    June 30, 2001
                                  -----------------
                                   ($ in millions)

 Capital Expenditures             $            69.3
                                  =================


 (1) Does not include our proportionate interest in American
     Cellular's total debt of $1.82 billion.


 Table 3
 
 Dobson Communications Corporation
 Proportionately Consolidated Selected Financial Information
 (Includes 50% of American Cellular's operations
  to represent proportionate ownership)

 For the
 Quarter
 Ended            6/30/00    9/30/00   12/31/00   3/31/01    6/30/01
                      ($ in thousands except per subscriber data)
                                     (unaudited)
 Operating
 Revenue
  Service
   revenue     $   93,725 $  102,316 $  106,430 $  111,825 $  123,762
  Roaming
   revenue         75,535     87,887     77,682     78,175     95,355
  Equipment &                                                        
   other
   revenue          8,782      8,788      9,425      8,576      9,341
               ---------- ---------- ---------- ---------- ----------
    Total         178,042    198,991    193,537    198,576    228,458
                                                                     
 Operating
 Expenses                                                    
 (excluding                                                          
  depreciation &                                                     
  amortization)                                                      
   Cost of
    service        37,557     46,823     49,328     53,332     60,230
   Cost of
    equipment      14,431     15,499     22,861     20,850     19,205
   Marketing &                                                       
    selling        21,550     22,899     30,777     27,954     28,248
   General &                                                         
    administra-
    tive           23,859     23,468     26,590     28,647     29,999
               ---------- ---------- ---------- ---------- ----------
    Total          97,397    108,689    129,556    130,783    137,682
               ---------- ---------- ---------- ---------- ----------
                                                                     
 EBITDA (1)    $   80,645 $   90,302 $   63,981 $   67,793 $   90,776
               ========== ========== ========== ========== ==========
                                                                     
 EBITDA Margin       45.3%      45.4%      33.1%      34.1%      39.7%
                                                                     
 Pops           9,056,500  9,277,500  9,514,500  9,639,500  9,639,500
                                                                     
 Post-paid                                                           
  Gross Adds       73,150     78,700    109,550     90,600     89,900
  Net Adds         33,550     29,500     56,600     36,800     36,800
  Subscribers     791,600    844,000    913,000    949,800    986,600
  Churn               1.7%       2.0%       2.0%       1.9%       1.8%
  Average
   Service                                                      
   Revenue per                                                       
   Subscriber  $       40 $       41   $     40   $     40    $   42 
  Average
   Service                                                       
   and Roaming                                                        
   Revenue per                                                        
   Subscriber  $       73 $       77   $     70   $     68    $   75 
                                                                      
 Pre-paid                                                             
  Net Adds          2,100        800      4,050      3,300      1,800 
  Subscribers       9,350     10,150     18,200     21,500     23,300 
                                                                      
 Total                                                                
  Net Adds         35,650     30,300     60,650     40,100     38,600 
  Subscribers     800,950    854,150    931,200    971,300  1,009,900 
 Penetration          8.8%       9.2%       9.8%      10.1%      10.5%

 (1) Includes $1.9 million, $2.1 million, $2.1 million, $2.6 million
     and $2.5 million of EBITDA for the quarters ended June 30, 2000,
     September 30, 2000, December 31, 2000, March 31, 2001 and June
     30, 2001, respectively, related to minority interests.
 
 
 Table 4
 
 Dobson Communications Corporation
 
 For the
 Quarter
 Ended            6/30/00    9/30/00   12/31/00    3/31/01    6/30/01
                      ($ in thousands except per subscriber data)
                                       (unaudited)
 Operating
  Revenue
   Service
    revenue    $   66,846 $   72,839 $   76,081 $   80,880 $   88,642
   Roaming
    revenue        55,527     64,474     60,993     62,723     75,714
   Equipment
    & other
    revenue         6,297      6,425      7,111      6,272      6,964
               ---------- ---------- ---------- ---------- ----------
    Total         128,670    143,738    144,185    149,875 $  171,320

 Operating
 Expenses
 (excluding
  depreciation
  & amortization)
   Cost of
    service        29,206     35,928     38,841     41,104     46,504
   Cost of
    equipment      11,232     11,284     16,996     15,097     13,973
   Marketing
    & selling      16,988     17,102     23,185     20,589     21,068
   General &
    administra-
    tive           17,885     17,916     19,859     21,299     22,077
               ---------- ---------- ---------- ---------- ----------
    Total          75,311     82,230     98,881     98,089    103,622
               ---------- ---------- ---------- ---------- ----------
 EBITDA (1)    $   53,359 $   61,508 $   45,304 $   51,786 $   67,698
               ========== ========== ========== ========== ==========
 EBITDA Margin       41.5%      42.8%      31.4%      34.6%      39.5%

 Pops           6,612,000  6,833,000  7,070,000  7,070,000  7,070,000

 Post-paid
  Gross Adds       49,400     53,800     75,800     62,100     63,100
  Net Adds         20,400     16,700     36,400     22,700     23,100
  Subscribers     550,800    590,400    639,200    661,900    685,000
  Churn               1.8%       2.2%       2.1%       2.0%       1.9%
  Average
   Service
   Revenue per
   Subscriber  $       42 $       42 $       41 $       41 $       43
  Average
   Service and
   Roaming
   Revenue per
   Subscriber  $       76 $       80 $       74 $       73 $       81

 Pre-paid
  Net Adds          1,800        600      4,300      3,300      2,400
  Subscribers       5,900      6,500     14,800     18,100     20,500

 Total
  Net Adds         22,200     17,300     40,700     26,000     25,500
  Subscribers     556,700    596,900    654,000    680,000    705,500
  Penetration         8.4%       8.7%       9.3%       9.6%      10.0%

 (1) Includes $1.9 million, $2.1 million, $2.1 million, $2.6 million
     and $2.5 million of EBITDA for the quarters ended June 30, 2000,
     September 30, 2000, December 31, 2000, March 31, 2001 and June
     30, 2001, respectively, related to minority interests.


 Table 5

 American Cellular Corporation

 For the
 Quarter
 Ended            6/30/00    9/30/00   12/31/00    3/31/01    6/30/01
                     ($ in thousands except per subscriber data)
                                    (unaudited)
 Operating
 Revenue
  Service
   revenue     $   53,759 $   58,954 $   60,699 $   61,891 $   70,239
  Roaming
   revenue         40,015     46,826     33,378     30,902     39,283
  Equipment &
   other
   revenue          4,972      4,727      4,628      4,609      4,754
               ---------- ---------- ---------- ---------- ----------
   Total           98,746    110,507     98,705     97,402    114,276

 Operating
 Expenses                                                   
 (excluding
  depreciation &
  amortization)
   Cost of
    service        16,701     21,791     20,974     24,455     27,453
   Cost of
    equipment       6,399      8,431     11,731     11,504     10,467
   Marketing
    & selling       9,124     11,593     15,185     14,732     14,358
   General &
    administra-
    tive           11,949     11,104     13,461     14,696     15,844
               ---------- ---------- ---------- ---------- ----------
    Total          44,173     52,919     61,351     65,387     68,122
               ---------- ---------- ---------- ---------- ----------
 EBITDA        $   54,573 $   57,588 $   37,354 $   32,015 $   46,154
               ========== ========== ========== ========== ==========
 EBITDA Margin       55.3%      52.1%      37.8%      32.9%      40.4%
                                                                     
 Pops           4,889,000  4,889,000  4,889,000  5,139,000  5,139,000
                                                                     
 Post-paid                                                           
  Gross Adds       47,500     49,800     67,500     57,000     53,600
  Net Adds         26,300     25,600     40,400     28,200     27,400
  Subscribers     481,600    507,200    547,600    575,800    603,200
  Churn               1.6%       1.6%       1.7%       1.7%       1.6%
  Average
   Service 
   Revenue per
   Subscriber  $       38 $       40 $       38 $       37 $       40
  Average
   Service and
   Roaming                                              
   Revenue per
   Subscriber  $       67 $       71 $       59 $       55 $       62
                                                                     
 Pre-paid                                                            
  Net Adds            600        400       (500)      --       (1,200)
  Subscribers       6,900      7,300      6,800      6,800      5,600
                                                                     
 Total                                                               
  Net Adds         26,900     26,000     39,900     28,200     26,200
  Subscribers     488,500    514,500    554,400    582,600    608,800
  Penetration        10.0%      10.5%      11.3%      11.3%      11.8%

 Table 6

 Dobson Operating Company LLC

 For the
 Quarter
 Ended            6/30/00    9/30/00   12/31/00    3/31/01    6/30/01
                     ($ in thousands except per subscriber data)
                                      (unaudited)
 Operating
 Revenue
  Service
   revenue     $   38,261 $   41,829 $   45,478 $   49,920 $   55,239
  Roaming
   revenue         45,776     52,649     50,649     52,927     64,717
  Equipment &
   other
   revenue          3,640      4,397      5,052      4,313      5,297
               ---------- ---------- ---------- ---------- ----------
 Total             87,677     98,875    101,179    107,160    125,253

 Operating
 Expenses
 (excluding
  depreciation
  & amortization)
   Cost of
    service        20,798     26,025     30,243     31,532     35,370
   Cost of
    equipment       6,332      7,208      8,458      9,152      9,170
   Marketing
    & selling      10,980     11,299     15,996     14,275     14,877
   General &
    administra-
    tive           11,823     11,378     13,463     14,210     15,090
               ---------- ---------- ---------- ---------- ----------
 Total             49,933     55,910     68,160     69,169     74,507
               ---------- ---------- ---------- ---------- ----------
 EBITDA (1)    $   37,744 $   42,965 $   33,019 $   37,991 $   50,746
               ========== ========== ========== ========== ==========

 EBITDA Margin       43.0%      43.5%      32.6%      35.5%      40.5%

 Pops           4,250,000  4,471,000  4,708,000  4,708,000  4,708,000

 Post-paid
  Gross Adds       31,700     35,900     46,400     39,900     43,100
  Net Adds         14,900     16,100     22,200     18,600     18,600
  Subscribers     306,900    345,900    380,500    399,100    417,700
  Churn               1.9%       2.0%       2.2%       1.9%       1.8%
  Average
   Service
   Revenue per
   Subscriber  $       43 $       42 $       41 $       42 $       44
  Average
   Service and
   Roaming
   Revenue per
   Subscriber  $       96 $       96 $       88 $       87 $       97

 Pre-paid
  Net Adds          1,800        400      4,000      3,200      2,200
  Subscribers       5,900      6,300     14,300     17,500     19,700

 Total
  Net Adds         16,700     16,500     26,200     21,800     20,800
  Subscribers     312,800    352,200    394,800    416,600    437,400
  Penetration         7.4%       7.9%       8.4%       8.8%       9.3%

 (1) Includes $1.9 million, $2.1 million, $2.1 million, $2.6 million
     and $2.5 million of EBITDA for the quarters ended June 30, 2000,
     September 30, 2000, December 31, 2000, March 31, 2001 and June
     30, 2001, respectively, related to minority interests.
 
 
 Table 7
 
 Dobson/Sygnet Communications Company

 For the
 Quarter
 Ended           6/30/00     9/30/00   12/31/00    3/31/01    6/30/01
                       ($ in thousands except per subscriber data)
                                         (unaudited)
 Operating
  Revenue
   Service
    revenue    $   28,568 $   30,995 $   30,590 $   30,956 $   33,404
  Roaming
   revenue          9,751     11,824     10,345      9,797     10,996
  Equipment &
   other
   revenue          2,657      2,028      2,058      1,958      1,667
               ---------- ---------- ---------- ---------- ----------
 Total             40,976     44,847     42,993     42,711     46,067

 Operating
 Expenses
  (excluding
   depreciation
   & amortiza-
   tion)
    Cost of
     service        8,408      9,903      8,597      9,572     11,134
    Cost of
     equipment      4,899      4,075      8,538      5,946      4,802
    Marketing
     & selling      6,008      5,804      7,189      6,314      6,192
    General &
     adminis-
     trative        6,053      6,501      6,240      7,065      6,995
               ---------- ---------- ---------- ---------- ----------
 Total             25,368     26,283     30,564     28,897     29,123
               ---------- ---------- ---------- ---------- ----------
 EBITDA        $   15,608 $   18,564 $   12,429 $   13,814 $   16,944
               ========== ========== ========== ========== ==========
 EBITDA
  Margin             38.1%      41.4%      28.9%      32.3%      36.8%

 Pops (1)       2,362,000  2,362,000  2,362,000  2,362,000  2,362,000

 Post-paid
  Gross Adds       17,700     17,900     29,400     22,200     20,000
  Net Adds          5,500        600     14,200      4,100      4,500
  Subscribers     243,900    244,500    258,700    262,800    267,300
  Churn               1.7%       2.4%       2.0%       2.3%       1.9%
  Average
   Service
   Revenue per
   Subscriber  $       39 $       42 $       41 $       40 $       42
  Average
   Service and
   Roaming
   Revenue per
   Subscriber  $       53 $       58 $       54 $       52 $       56

 Pre-paid
  Net Adds           --          200        300        100        200
  Subscribers        --          200        500        600        800

 Total
  Net Adds          5,500        800     14,500      4,200      4,700
  Subscribers     243,900    244,700    259,200    263,400    268,100
  Penetration        10.3%      10.4%      11.0%      11.2%      11.4%


            

Contact Data