Dobson Communications Reports Improved Operating Metrics for Second Quarter 2006


OKLAHOMA CITY, Aug. 8, 2006 (PRIMEZONE) -- Dobson Communications Corporation (Nasdaq:DCEL) today reported sequential growth in sales, roaming revenue, EBITDA and EBITDA margin for the second quarter of 2006, compared with the first quarter of 2006.

The Company reported approximately 127,900 total gross subscriber additions for the second quarter of 2006, an increase of 2.1 percent over the 125,300 total gross additions in the first quarter of 2006. Postpaid sales grew at a faster rate of 5.7 percent to 89,600 in the second quarter of 2006, versus 84,800 in the first quarter of 2006. The Company reported 131,500 total gross additions and 87,600 postpaid gross additions for the second quarter of 2005.

Postpaid customer churn continued its recent positive trend, declining to 1.84 percent in the second quarter of 2006, compared with 2.25 percent in the second quarter of 2005, 2.82 percent in the third quarter of 2005, 2.62 percent in the fourth quarter of 2005 and 2.08 percent in the first quarter of 2006.

As a result, Dobson reported 17,300 net subscriber additions for the second quarter of 2006, which included 13,800 postpaid customers, 7,700 prepaid customers, and a reduction of 4,200 reseller customers. Dobson reported 2,500 net subscriber additions for the first quarter of 2006, which was the first time in six quarters that the Company had grown its subscriber base. In the second quarter of 2005, the Company reported a reduction of 1,100 customers.

For the second quarter ended June 30, 2006, Dobson reported a net loss applicable to common shareholders of $8.4 million, or $0.05 per share, which included a $12.7 million loss from extinguishment of debt. (See Table 1.) For the second quarter of 2005, Dobson reported a net loss applicable to common shareholders of $12.2 million, or $0.09 per share.

Service revenue for the second quarter of 2006 was $223.3 million, compared with $216.0 million for the second quarter of 2005. Dobson reported $47.89 average revenue per unit (ARPU) for the second quarter of 2006, compared with ARPU of $45.28 for the second quarter of 2005.

Dobson reported second quarter 2006 roaming revenue of $71.0 million, compared with $61.1 million for the second quarter of 2005. The Company's new roaming agreement with its principal roaming partner, Cingular, was applied initially to the second quarter results for 2005. Dobson also signed a new roaming agreement in the fourth quarter of 2005 with T-Mobile America, its second largest roaming partner.

Second quarter 2006 roaming revenue reflected 676 million roaming minutes of use (MOUs), a 31 percent increase over the 517 million MOUs reported for the second quarter of 2005. Roaming yield was 10.5 cents per MOU for the second quarter of 2006, versus 11.8 cents for the second quarter last year.

Equipment and other revenue was $17.8 million for the second quarter of 2006, compared with $20.5 million in the second quarter of 2005. However, equipment and other revenue for the second quarter of 2005 included a prior-period payment of $5.8 million as part of a settlement under various agreements between Dobson and the former AT&T Wireless.

Second quarter 2006 operating expenses were generally in line with the Company's expectations. Cost of service for the second quarter of 2006 increased by $12.5 million to $81.5 million, as compared with the second quarter of 2005. Incollect costs contributed $5.3 million of this increase -- higher off-network usage by the Company's growing GSM subscriber base was partially offset by lower off-network per-minute rates, which were negotiated in the Company's new roaming agreements that it signed last year. Higher cell site costs contributed an additional $3.6 million to the year-over-year increase in cost of service. Cell site costs increased due to new cell sites added over the last year and due to the sale of most of the Company's owned towers in 2005. Cell site expense for the second quarter of 2006 included the lease cost for these sites. In the same quarter last year, there was no lease cost on these towers, because they had not yet been sold.

Dobson reduced general and administrative expense by $2.6 million to $46.7 million for the second quarter of 2006, compared with $49.3 million in the second quarter of 2005. Last year's G&A expense included a $2.8 million accrual related to closing the Frederick, Maryland call center, while this year's second quarter G&A expense included approximately $1.5 million related to the expensing of stock options associated with SFAS 123R, which were not expensed last year. (Dobson implemented SFAS 123R on January 1, 2006. An additional $0.4 million for SFAS 123R stock options expense was recognized in other expense lines in the second quarter of 2006.) Aside from the call center charge last year and the implementation of SFAS 123R, the Company continued to see improvements in operations in the second quarter of 2006, most notably in bad debt and certain customer service operations.

Dobson reported EBITDA of $107.3 million for the second quarter of 2006, compared with EBITDA of $109.3 million for the second quarter of 2005. As noted above, the year-over-year decline is primarily related to a $5.8 million prior-period payment received in last year's second quarter. Please see Table 3 for the reconciliation of EBITDA to GAAP measures.

The Company had 1,563,700 subscribers as of June 30, 2006, with approximately 82 percent on GSM calling plans. As of the same date, 87 percent of Dobson's postpaid customers were on GSM calling plans.

Capital expenditures were $50.1 million in the second quarter of 2006, of which $31.6 million was reported by Dobson Cellular Systems and $18.4 million by American Cellular Corporation. In total, the Company added 73 cell sites during the second quarter of 2006, bringing its total cell sites to 2,679 at June 30, 2006.

At June 30, 2006, Dobson's balance sheet included $116.4 million in unrestricted cash and cash equivalents, and $2.0 million in unrestricted short term investments; $4.4 million in restricted investments; $2.5 billion in long-term debt; and $135.7 million in preferred stock. (See Table 2.)

Outlook for 2006

Given its first-half results, the Company is lowering its full-year ARPU guidance to a range of $48.00 to $48.50. Although ARPU grew in the first half of 2006, the growth was not as strong as anticipated. Dobson expects continued ARPU growth in the second half of 2006, primarily through higher usage and increased data revenue, but these increases are not expected to be sufficient to offset the lower growth rates experienced in the first half.

In addition, the Company now expects total gross subscriber additions to grow in a range of 4 percent to 7 percent for 2006, versus the previous guidance range of 10 percent to 12 percent. Dobson expects continued strength in postpaid and prepaid gross additions; the change in gross additions guidance is related entirely to the underachievement in the reseller channel.

Despite the above changes and as noted in its press release published July 10, 2006, the Company expects to report net subscriber additions for 2006 at the high end of its guidance range of 30,000 to 40,000.

Roaming yield for the second half of 2006 is expected to average 9.5 cents to 10 cents.

The Company's 2006 capital expenditures budget was increased to $170 million in May 2006. Dobson's other 2006 guidance, including EBITDA in a range of $435 million to $445 million, remains unchanged.

Second Quarter 2006 Conference Call

On Wednesday, August 9, 2006, Dobson plans to conduct its second quarter earnings conference call beginning at 9:00 a.m. CT (10:00 a.m. ET). Along with second quarter results, Dobson may comment on recent operating trends and its outlook for 2006 as a whole. Investors will be able to listen by phone or via web-cast on Dobson's web site at www.dobson.net. Those interested may access the call by dialing:



       Conference call  (800) 289-0726
       International    (913) 981-5545
       Pass code         9643445

A replay of the call will be available later in the day via Dobson's web site or by phone.



       Replay      (888) 203-1112 or (719) 457-0820
       Pass code    9643445

The replay will be available by phone for two weeks. For further analysis of quarterly results, please see the Company's quarterly report on Form 10-Q, which Dobson plans to file tomorrow.

Dobson Communications is a leading provider of wireless phone services to rural and suburban markets in the United States. Headquartered in Oklahoma City, the Company owns wireless operations in 16 states. For additional information, 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 or other factors that might inhibit the growth of its subscriber base; shortages of key network equipment and/or handsets; restrictions on the Company's ability to finance its growth; increased operating costs; changes in the Company's roaming agreements that could affect revenue and/or earnings expectations; technology changes; 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 and other filings 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

                        Three Months Ended        Six Months Ended
                             June 30,                  June 30,
                    --------------------------------------------------
                        2006         2005         2006         2005
                    -----------  -----------  -----------  -----------
                          ($ in thousands except per share data)
                                      (unaudited)

 Operating Revenue
   Service
    revenue           $ 223,260    $ 215,984      439,355    $ 422,066
   Roaming
    revenue              71,043       61,149      125,823      114,579
   Equipment &
    other revenue        17,756       20,533       34,480       32,779
                    -----------  -----------  -----------  -----------
      Total             312,059      297,666      599,658      569,424
                    -----------  -----------  -----------  -----------

 Operating
  Expenses
  (excluding
  depreciation &
  amortization)
  Cost of service
   (exclusive of
   depreciation &
   amortization
   shown
   separately
   below)                81,503       68,965      157,576      141,264
  Cost of
   equipment             36,545       34,255       69,115       64,621
  Marketing &
   selling               39,996       35,855       79,119       69,949
  General &
   administrative        46,744       49,308       94,069       94,119
                    -----------  -----------  -----------  -----------
        Total           204,788      188,383      399,879      369,953
                    -----------  -----------  -----------  -----------

 EBITDA(a)              107,271      109,283      199,779      199,471

   Gain on
    disposition
    of operating
    assets                1,593          939        3,257          939
   Depreciation &
    amortization        (48,155)     (50,340)     (98,430)    (101,910)
                    -----------  -----------  -----------  -----------
 Operating income        60,709       59,882      104,606       98,500

   Interest
    expense             (57,414)     (61,258)    (114,821)    (122,000)
   Dividends on
    mandatorily
    redeemable
    preferred
    stock                   --        (7,996)        (709)     (15,927)
   Other income
    (expense),
    net                   1,636          744        3,535          (22)
   Loss from
    extinguishment
    of debt             (12,660)         --       (12,717)         --
   Loss on
    redemption
    of
    mandatorily
    redeemable
    preferred
    stock                   (37)         --        (1,482)         --
   Minority
    interests in
    income of
    subsidiaries         (2,169)      (2,646)      (4,533)      (4,476)
                    -----------  -----------  -----------  -----------
 Loss before
  income taxes           (9,935)     (11,274)     (26,121)     (43,925)
   Income tax
    benefit               3,892        1,245        9,181       10,639
                    -----------  -----------  -----------  -----------
  Net loss               (6,043)     (10,029)     (16,940)     (33,286)
   Dividends on
    preferred
    stock                (2,374)      (2,144)      (4,749)      (4,289)
                    -----------  -----------  -----------  -----------
  Net loss
   applicable to
   common
   stockholders     $    (8,417) $   (12,173) $   (21,689) $   (37,575)
                    ===========  ===========  ===========  ===========

 Basic and
  diluted net
  loss applicable
  to common
  stockholders
  per common
  share             $     (0.05) $     (0.09) $     (0.13) $     (0.28)
                    ===========  ===========  ===========  ===========

 Basic and
  diluted
  weighted
  average
  common
  shares
  outstanding       170,100,621  134,011,175  169,749,306  133,948,417
                    ===========  ===========  ===========  ===========


 (a) EBITDA is defined as loss from continuing operations before
     depreciation and amortization, gain on disposition of operating
     assets, interest expense, loss on redemption of mandatorily
     redeemable preferred stock, dividends on mandatorily redeemable
     preferred stock, other income (expense), net, minority interest
     in income of subsidiaries and income tax benefit. We believe that
     EBITDA provides meaningful additional information concerning a
     company's operating results and its ability to service its
     long-term debt and other fixed obligations and to fund its
     continued growth. Many financial analysts consider EBITDA to be a
     meaningful indicator of an entity's ability to meet its future
     financial obligations, and they consider growth in EBITDA to be
     an indicator of future profitability, especially in a capital
     intensive industry such as wireless communications. You should
     not construe EBITDA as an alternative to net loss as determined
     in accordance with GAAP, as an alternative to cash flows from
     operating activities as determined in accordance with GAAP or a
     measure of liquidity. Because EBITDA is not calculated in the
     same manner by all companies, it may not be comparable to other
     similarly titled measures of other companies.


 Table 2

 Dobson Communications Corporation
 Selected Balance Sheet and Statistical Data

 Balance Sheet Data:                    June 30,          December 31,
                                          2006                2005
                                      -------------      -------------
                                      ($ in millions)   ($ in millions)
                                        (unaudited)

 Cash and cash equivalents
  (unrestricted)(a)                   $       116.4      $       196.5
 Restricted investments               $         4.4      $         4.5
 Short-term investments               $         2.0      $         --

 Debt:
   DCC Senior Floating
    Rate Notes                        $       150.0      $       150.0
   DCC Senior Convertible
    Debentures                                160.0              160.0
   DCS 8.375% Senior Notes                    512.3              250.0
   DCS 9.875% Senior Notes                    325.0              325.0
   DCS Floating Rate Senior
    Notes                                      15.5              250.0
   DCC 8.875% Senior Notes                    419.7              419.7
   ACC 9.5% Senior Notes, net                  15.3               14.8
   ACC 10.0% Senior Notes                     900.0              900.0
                                      -------------      -------------
       Total debt                     $     2,497.8      $     2,469.5
                                      =============      =============

  Preferred Stock:
   Senior Exchangeable
    Preferred Stock, 12.25%,
    net (b)                                    --                  5.1
   Senior Exchangeable
    Preferred Stock, 13.00%,
    net (c)                                    --                 27.7
   Series F Preferred Stock                   135.7              135.7
                                      -------------      -------------
       Total preferred stock                $ 135.7            $ 168.5
                                      =============      =============




                                          Six Months Ended June 30,
                                      --------------------------------
                                          2006                 2005
                                      -------------      -------------
                                     ($ in millions)    ($ in millions)
 Capital Expenditures:                       $ 81.4             $ 76.3
                                      =============      =============

 (a)  Includes $39.9 million and $76.6 million of cash and cash
      equivalents from American Cellular at June 30, 2006 and December
      31, 2005, respectively.
 (b)  Net of discount of $(0.1) million at December 31, 2005.
 (c)  Net of deferred financing costs of $(0.1) million at December 31,
      2005.


 Table 3

 Dobson Communications Corporation

                             For the Quarter Ended
             6/30/2006   3/31/2006  12/31/2005   9/30/2005   6/30/2005
                  ($ in thousands except per subscriber data)
                                   (unaudited)
 Operating
  Revenue
   Service
    revenue $  223,260  $  216,095  $  215,008  $  221,311  $  215,984
   Roaming
    revenue     71,043      54,780      63,398      80,430      61,149
   Equipment
    and other
    revenue     17,756      16,724      15,813      14,078      20,533
            ----------  ----------  ----------  ----------  ----------
    Total      312,059     287,599     294,219     315,819     297,666
            ----------  ----------  ----------  ----------  ----------
 Operating
  Expenses
  (excluding
   deprecia
   tion and
   amorti-
   zation)
    Cost of
     service    81,503      76,073      77,380      77,950      68,965
    Cost of
     equip-
     ment       36,545      32,570      33,334      32,156      34,255
    Marketing
     and
     selling    39,996      39,123      35,769      35,535      35,855
    General
     and ad-
     ministra-
     tive       46,744      47,325      52,052      50,725      49,308
            ----------  ----------  ----------  ----------  ----------
       Total   204,788     195,091     198,535     196,366     188,383
            ----------  ----------  ----------  ----------  ----------
 EBIT-
  DA(a)(b)  $  107,271  $   92,508  $   95,684  $  119,453  $  109,283
            ==========  ==========  ==========  ==========  ==========

 Pops       12,039,200  11,854,000  11,854,000  11,854,000  11,757,400

 Post-paid
  Gross Adds    89,600      84,800      80,400      84,800      87,600
  Net Adds      13,800          --     (28,000)    (34,500)     (9,000)
  Sub-
   scribers  1,378,900   1,364,700   1,364,700   1,392,700   1,426,600
  Churn            1.8%        2.1%        2.6%        2.8%        2.3%

 Pre-paid
  Gross Adds    23,900      22,000      19,000      21,600      20,700
  Net Adds       7,700       6,300         300       3,300       5,300
  Sub-
   scribers     73,200      65,400      59,100      58,800      55,500

 Reseller
  Gross Adds    14,400      18,500      23,200      25,000      23,200
  Net Adds      (4,200)     (3,800)      5,200       7,100       2,600
  Sub-
   scribers    111,600     115,800     119,600     114,400     107,300

 Total
  Gross Adds   127,900     125,300     122,600     131,400     131,500
  Net Adds      17,300       2,500     (22,500)    (24,100)     (1,100)
  Sub-
   scribers  1,563,700   1,545,900   1,543,400   1,565,900   1,589,400
  ARPU      $    47.89  $    46.76  $    46.10  $    46.77  $    45.28
  Penetration     13.0%       13.0%       13.0%       13.2%       13.5%

 (a) Includes $2.5 million, $2.6 million, $3.3 million, $2.7
     million and $3.1 million of EBITDA for the quarters ended June
     30, 2006, March 31, 2006, December 31, 2005, September 30, 2005
     and June 30, 2005, respectively, related to minority interests.

 (b) A reconciliation of EBITDA to net loss as determined in accordance
     with generally accepted accounting principles is as follows:

 Net loss     $ (6,043)   $(10,897)   $(24,893)   $(63,431)   $(10,029)
 Add back
  non-EBITDA
  items in-
  cluded in
  net loss:
   Deprecia-
    tion and
    amortiza-
    tion       (48,155)    (50,275)    (51,383)    (49,102)    (50,340)
  Gain on
   disposition
   of operat-
   ing assets    1,593       1,664       1,483       1,432         939
  Interest
   expense     (57,414)    (57,407)    (58,545)    (62,457)    (61,258)
  Loss on
   redemption
   of manda-
   torily re-
   deemable
   preferred
   stock           (37)     (1,445)     (4,457)    (66,383)         --
  Dividends
   on manda-
   torily re-
   deemable
   preferred
   stock            --        (709)     (1,161)     (5,464)     (7,996)
  Other in-
   come, net     1,636       1,842       1,966       2,633         744
  Loss from
   extinguish-
   ment of
   debt        (12,660)         --     (21,698)         --          --
  Minority
   interests
   in income
   of sub-
   sidiaries    (2,169)     (2,364)     (2,932)     (2,347)     (2,646)
  Income tax
   benefit
   (expense)     3,892       5,289      16,150      (1,196)      1,245
              --------    --------    --------    --------    --------
  EBITDA      $107,271    $ 92,508    $ 95,684    $119,453    $109,283
              ========    ========    ========    ========    ========


 Table 4

 Dobson Cellular Systems

                             For the Quarter Ended
             6/30/2006   3/31/2006  12/31/2005   9/30/2005   6/30/2005
                     ($ in thousands except per subscriber data)
                                  (unaudited)
 Operating
  Revenue
   Service
    revenue $  133,739  $  128,622  $  125,069  $  128,599  $  125,134
   Roaming
    revenue     41,548      31,797      38,532      45,771      34,985
   Equipment
    and other
    revenue     15,277      14,478      13,271      12,295      17,606
            ----------  ----------  ----------  ----------  ----------
     Total     190,564     174,897     176,872     186,665     177,725
            ----------  ----------  ----------  ----------  ----------
 Operating
  Expenses
  (excluding
   deprecia-
   tion and
   amortiza-
   tion)
    Cost of
     service    52,478      48,206      48,312      48,376      43,374
    Cost of
     equipment  22,613      20,356      20,102      18,708      21,486
    Marketing
     and
     selling    24,311      23,083      20,770      20,531      20,961
    General
     and ad-
     ministra-
     tive       27,319      27,739      30,684      30,137      27,838
            ----------  ----------  ----------  ----------  ----------
      Total    126,721     119,384     119,868     117,752     113,659
            ----------  ----------  ----------  ----------  ----------
 EBIT-
  DA(a)(b)  $   63,843  $   55,513  $   57,004  $   68,913  $   64,066
            ==========  ==========  ==========  ==========  ==========

 Pops        6,711,200   6,687,500   6,687,500   6,687,500   6,687,500

 Post-paid
  Gross Adds    56,100      51,900      48,400      50,800      52,500
  Net Adds      11,500       3,300     (13,000)    (15,700)       (900)
  Sub-
   scribers    785,300     773,800     770,500     783,500     799,200
  Churn            1.9%        2.1%        2.6%        2.8%        2.2%

 Pre-paid
  Gross Adds    16,100      13,900      13,000      14,600      14,200
  Net Adds       5,100       3,000          --       1,700       3,300
  Sub-
   scribers     48,000      42,900      39,900      39,900      38,200

 Reseller
  Gross Adds     9,300      11,200      11,100      11,400      11,100
  Net Adds         600         700       3,000       3,800       1,100
  Sub-
   scribers     64,600      64,000      63,300      60,300      56,500

 Total
  Gross Adds    81,500      77,000      72,500      76,800      77,800
  Net Adds      17,200       7,000     (10,000)    (10,200)      3,500
  Sub-
   scribers    897,900     880,700     873,700     883,700     893,900
  ARPU      $    50.15  $    49.01  $    47.44  $    48.23  $    46.75
  Penetration     13.4%       13.2%       13.1%       13.2%       13.4%

 (a) Includes $2.5 million, $2.6 million, $3.3 million, $2.7
     million and $3.1 million of EBITDA for the quarters ended June
     30, 2006, March 31,2006, December 31, 2005, September 30,2005 and
     June 30, 2005, respectively, related to minority interests.

 (b) A reconciliation of EBITDA to net (loss) income as determined 
     in accordance with generally accepted accounting principles is 
     as follows:

 Net (loss)
  income     $ (9,303)   $ (7,035)   $ (7,625)    $ 3,900    $ (2,478)
 Add back
  non-EBITDA
  items in-
  cluded in
  net (loss) 
  income:
   Deprecia-
    tion and
    amortiza-
    tion       (28,164)    (28,778)    (28,874)    (28,744)    (29,179)
 Gain on
  disposition
  of operating
  assets           857         915         802         783          --
 Interest
  expense      (38,562)    (38,434)    (38,559)    (38,198)    (37,433)
 Loss from
  extinguish-
  ment of
  debt         (12,549)         --          --          --          --
 Other income,
  net            1,761       1,840       1,408       2,132       1,195
 Minority
  interests
  in income
  of sub-
  sidiaries     (2,169)     (2,364)     (2,932)     (2,347)     (2,646)
 Income tax
  benefit        5,680       4,273       3,526       1,361       1,519
              --------    --------    --------    --------    --------
 EBITDA       $ 63,843    $ 55,513    $ 57,004    $ 68,913    $ 64,066
              ========    ========    ========    ========    ========


 Table 5

 American Cellular Corporation

                              For the Quarter Ended
             6/30/2006  3/31/2006   12/31/2005  9/30/2005   6/30/2005
                   ($ in thousands except per subscriber data)
                                   (unaudited)
 Operating
  Revenue
   Service
    revenue  $  89,521   $  87,473   $  89,939   $  92,712   $  90,850
   Roaming
    revenue     29,495      22,983      24,866      34,659      26,164
   Equipment
    and other
    revenue      6,080       5,848       5,554       4,794       5,939
              --------   ---------   ---------   ---------   ---------
     Total     125,096     116,304     120,359     132,165     122,953
             ---------   ---------   ---------   ---------   ---------
 Operating
  Expenses
  (excluding
   deprecia-
   tion and
   amortiza-
   tion)
    Cost of
     service    30,881      29,723      30,366      30,872      26,890
    Cost of
     equipment  13,932      12,214      13,232      13,448      12,769
   Marketing
    and
    selling     15,786      16,276      14,999      15,004      14,894
   General
    and ad-
    ministra-
    tive        21,165      21,327      23,077      22,296      23,178
             ---------   ---------   ---------   ---------   ---------
     Total      81,764      79,540      81,674      81,620      77,731
             ---------   ---------   ---------   ---------   ---------
 EBITDA(a)   $  43,332   $  36,764   $  38,685   $  50,545   $  45,222
             =========   =========   =========   =========   =========

 Pops        5,328,000   5,166,500   5,166,500   5,166,500   5,069,900

 Post-paid
  Gross Adds    33,500      32,900      32,000      34,000      35,100
  Net Adds       2,300      (3,300)    (15,000)    (18,800)     (8,100)
  Subscribers  593,600     590,900     594,200     609,200     627,400
  Churn            1.8%        2.0%        2.6%        2.8%        2.3%

 Pre-paid
  Gross Adds     7,800       8,100       6,000       7,000       6,500
  Net Adds       2,600       3,300         300       1,600       2,000
  Subscribers   25,200      22,500      19,200      18,900      17,300

 Reseller
  Gross Adds     5,100       7,300      12,100      13,600      12,100
  Net Adds      (4,800)     (4,500)      2,200       3,300       1,500
  Subscribers   47,000      51,800      56,300      54,100      50,800

 Total
  Gross Adds    46,400      48,300      50,100      54,600      53,700
  Net Adds         100      (4,500)    (12,500)    (13,900)     (4,600)
  Subscribers  665,800     665,200     669,700     682,200     695,500
  ARPU       $   44.88   $   43.80   $   44.35   $   44.88   $   43.40
  Penetration     12.5%       12.9%       13.0%       13.2%       13.7%

 (a) A reconciliation of EBITDA to net (loss) income as determined
     in accordance with generally accepted accounting principles is as
     follows:

 Net (loss)
  income     $    (100)   $ (4,969)   $ (4,434)   $  4,555    $    481
 Add back
  non-EBITDA
  items in-
  cluded in
  net (loss)
  income:
   Deprecia-
    tion and
    amortiza-
    tion       (19,948)    (21,454)    (22,509)    (20,358)    (21,161)
   Gain on
    disposi-
    tion of
    operating
    assets         736         749         681         649         939
   Interest
    expense    (23,779)    (23,785)    (23,782)    (23,782)    (23,778)
   Other ex-
    pense, net    (483)       (258)       (227)       (400)       (446)
   Income tax
    benefit
    (expense)       42       3,015       2,718      (2,099)       (295)
             ---------    --------    --------    --------    --------
  EBITDA     $  43,332    $ 36,764    $ 38,685    $ 50,545    $ 45,222
             =========    ========    ========    ========    ========


            

Contact Data