WAYNESBORO, Va., May 1, 2015 /PRNewswire/ -- NTELOS Holdings Corp. (NASDAQ: NTLS) ("nTelos" or the "Company") announced today operating and financial results for its first quarter ended March 31, 2015.

"The first quarter proved pivotal for us as we posted strong retail results and accomplished a number of key strategic objectives," said Rod Dir, Chief Executive Officer. "In our Western Markets, we added subscribers at a level not seen in years as customers responded to our strong retail offerings, driving improvements in both churn and gross add results. In addition, we closed the sale of spectrum in our Eastern Markets and completed the sale of most of our remaining owned towers. While we are pleased with our execution so far, we continue to take steps to realign our cost structure, strengthen our retail offerings and expand our LTE network. Moving forward, we are confident these actions will further enhance our competitive position and financial performance."

Western Markets First Quarter 2015 Financial and Recent Highlights


    --  Western Markets  revenues increased 7% to $95.3 million for the first
        quarter 2015, compared to $89.2 million for the first quarter 2014;
    --  Western Markets Adjusted EBITDA was $27.3 million for the first quarter
        2015, compared to $33.3 million for the first quarter 2014. Adjusted
        EBITDA during the quarter reflected the absorption of corporate overhead
        previously allocated to the Eastern Markets and, consistent with our
        amended agreement with Sprint, reduced revenues from the Strategic
        Network Alliance ("SNA");
    --  Postpaid churn of 1.7% was the Company's lowest quarterly churn since
        second quarter 2013;
    --  Net adds of 8,000 were the Company's highest quarterly mark since 2007;
    --  Completed the spectrum sale in Eastern Markets for gross proceeds of
        $56.0 million; and
    --  Completed the sale of 91 Company owned towers for gross proceeds of
        approximately $39.3 million.

Western Markets Subscriber Update

Total Subscribers

    --  Total subscribers were 290,100 as of March 31, 2015, compared to 282,100
        for the fourth quarter 2014 and 277,100 for the first quarter 2014;
    --  Total subscriber gross additions for the first quarter 2015 were 27,500,
        compared to 28,300 for the fourth quarter 2014 and 25,000 for the first
        quarter 2014; and
    --  Total subscriber net additions for the first quarter 2015 were 8,000,
        compared to 5,000 for the fourth quarter 2014 and 3,500 for the first
        quarter 2014.

Postpay Subscribers

    --  Postpay subscriber gross additions for the first quarter 2015 were
        15,700, compared to 18,600 for the fourth quarter 2014 and 14,600 for
        the first quarter 2014;
    --  Net postpay subscriber additions were 4,600 for the first quarter 2015,
        compared to 4,700 for the fourth quarter 2014 and 1,700 for the first
        quarter 2014;
    --  Postpay churn for the first quarter 2015 was 1.7%, compared to 2.0% for
        the first quarter 2014;
    --  ARPA was $122.04 for the first quarter 2015, compared to $136.60 for the
        first quarter 2014; and
    --  As of March 31, 2015, total postpay subscribers were 224,700.

Prepay Subscribers

    --  Prepay subscriber gross additions for the first quarter 2015 were
        11,800, compared to 9,700 for the fourth quarter 2014 and 10,400 for the
        first quarter 2014;
    --  Net prepay subscriber additions were 3,400 for the first quarter 2015,
        compared to 300 for the fourth quarter 2014 and 1,800 for the first
        quarter 2014;
    --  Prepay churn for the first quarter 2015 was 4.4%, flat compared to the
        first quarter 2014; and
    --  As of March 31, 2015, total prepay subscribers were 65,400.

Net Income

Net income after net income attributable to noncontrolling interests was $14.8 million, or $0.65 per diluted share, for the first quarter 2015, compared to $1.3 million, or $0.06 per diluted share, for the first quarter 2014. Net income for the first quarter 2015 included a $16.0 million benefit related to the previously announced sale of certain cell towers.

Liquidity

Cash at the end of the first quarter 2015 was $105.6 million, compared to $75.7 million at the end of the fourth quarter 2014. In addition, nTelos received $56.0 million on April 15, 2015 in connection with the sale of the Company's spectrum portfolio in its Eastern Markets.

Business Outlook

On December 2, 2014, the Company announced a strategic refocus of its business operations on its Western Markets (West Virginia and western Virginia), where it has experienced strong operating performance, has a favorable competitive position for its branded retail offering and benefits operationally and financially from its Strategic Network Alliance ("SNA") with Sprint. The Company is currently in the process of winding down its operations in its Eastern Markets, which it expects to complete by November 15, 2015.

For the year ending December 31, 2015, the Company expects its full year 2015 Adjusted EBITDA to be between $100.0 million and $108.0 million, unchanged from the Company's guidance provided on February 26, 2015. This Adjusted EBITDA excludes restructuring costs and results from Eastern Markets business. Full year 2015 capital expenditures are still expected to be between $95.0 and $105.0 million, with expenditures to increase progressively throughout the remainder of the year.

Conference Call

The Company will host a conference call with investors and analysts to discuss its first quarter 2015 results this morning, May 1, 2015, at 9:00 ET. To participate, please dial 1-877-407-9120 in the U.S. and Canada and 1-412-902-1009 for international, approximately 10 minutes before the scheduled start of the call. The conference call and accompanying presentation will also be accessible live on the Investor Relations section of the Company's website at http://ir.ntelos.com.

An archive of the conference call will be available online at http://ir.ntelos.com beginning approximately one hour after the call. A replay will also be available via telephone by dialing 1-877-660-6853 in the U.S. and Canada or 1-201-612-7415 internationally and entering access code 13601222 beginning approximately one hour after the call and continuing until May 8, 2015.

Non-GAAP Measures

Adjusted EBITDA is defined as net income attributable to NTELOS Holdings Corp. before interest, income taxes, depreciation and amortization, accretion of asset retirement obligations, transaction related costs, restructuring and asset impairment charges, gain/loss on sale or disposal of assets and derivatives, net income attributable to noncontrolling interests, other expenses/income, equity-based compensation charges, separation charges, secondary offering costs, adjustments for impact of recognizing deferred gain associated with towers sold to Grain Management and adjustments for impact of recognizing a portion of the billed SNA contract revenues on a straight line basis.

ARPA, or average monthly revenue per account, is computed by dividing service revenues per period by the average number of accounts during that period. Please see the footnotes in the exhibits for a complete definition of this measure.

Adjusted EBITDA is a key metric used by investors to determine if the Company is generating sufficient cash flows to continue to produce shareholder value and provide liquidity for future growth. ARPA provides management with useful information concerning the appeal of the Company's postpay rate plans and service offerings and the Company's performance in attracting and retaining high value customers.

Adjusted EBITDA and ARPA are non-GAAP financial performance measures. They should not be considered in isolation or as an alternative to measures determined in accordance with accounting principles generally accepted in the United States of America ("GAAP"). Please refer to the exhibits and materials posted on the Company's website for a reconciliation of these non-GAAP financial performance measures to the most comparable measures reported in accordance with GAAP and for a discussion of the presentation, comparability and use of such financial performance measures.

About NTELOS

NTELOS Holdings Corp. (NTLS), operating through its subsidiaries as "nTelos Wireless," is headquartered in Waynesboro, VA, and provides high-speed, dependable nationwide voice and data coverage for approximately 290,100 retail subscribers based in its Western Markets, comprised of western Virginia, West Virginia and portions of Maryland, North Carolina, Pennsylvania, Ohio and Kentucky. The Company's licensed territories in the Western Markets have a total population of approximately 4.4 million residents, of which its wireless network covers approximately 3.1 million residents. The Company is also the exclusive wholesale provider of wireless network services to Sprint Corporation in portions of its western Virginia and West Virginia territories for all Sprint wireless customers.

FORWARD-LOOKING STATEMENTS

Any statements contained in this press release that are not statements of historical fact, including statements about our beliefs and expectations, are forward-looking statements and should be evaluated as such. The words "anticipates," "believes," "expects," "intends," "plans," "estimates," "targets," "projects," "should," "may," "will" and similar words and expressions are intended to identify forward-looking statements. Such forward-looking statements reflect, among other things, our current expectations, plans and strategies, and anticipated financial results, all of which are subject to known and unknown risks, uncertainties and factors that may cause our actual results to differ materially from those expressed or implied by these forward-looking statements. Many of these risks are beyond our ability to control or predict. Because of these risks, uncertainties and assumptions, you should not place undue reliance on these forward-looking statements. Furthermore, forward-looking statements speak only as of the date they are made. We do not undertake any obligation to update or review any forward-looking information, whether as a result of new information, future events or otherwise. Important factors with respect to any such forward-looking statements, including certain risks and uncertainties that could cause actual results to differ from those contained in the forward-looking statements, include, but are not limited to: our ability to attract and retain retail subscribers to our services; our dependence on our strategic relationship with Sprint Corporation ("Sprint"); our ability to realize the expected proceeds, cost savings and other benefits from the wind down of our Eastern Markets; a potential increase in roaming rates and wireless handset subsidy costs; rapid development and intense competition in the telecommunications industry; our ability to finance, design, construct and realize the benefits of any planned network technology upgrade; our ability to acquire or gain access to additional spectrum in the future; the potential to experience a high rate of customer turnover; the potential for competitors to build networks in our markets; cash and capital requirements; operating and financial restrictions imposed by our credit agreement; adverse economic conditions; federal and state regulatory fees, requirements and developments; loss of ability to use our current cell sites; our continued reliance on indirect channels of retail distribution; our reliance on certain suppliers and vendors; and other unforeseen difficulties that may occur. These risks and uncertainties are not intended to represent a complete list of all risks and uncertainties inherent in our business, and should be read in conjunction with the more detailed cautionary statements and risk factors included in our SEC filings, including our most recent Annual Report filed on Form 10-K.

Exhibits:


    --  Condensed Consolidated Balance Sheets
    --  Condensed Consolidated Statements of Income
    --  Reconciliation of Net Income Attributable to NTELOS Holdings Corp. to
        Adjusted EBITDA
    --  Key Metrics
    --  ARPA Reconciliation - Postpay
    --  Western Markets
        --  Western Markets Condensed Consolidated Statements of Operating
            Income
        --  Western Markets Reconciliation of Net Income Attributable to NTELOS
            Holdings Corp. to Adjusted EBITDA
        --  Western Markets Key Metrics
        --  Western Markets ARPA Reconciliation - Postpay


    NTELOS Holdings Corp.
    ---------------------

    Condensed Consolidated Balance Sheets                                                                         (Unaudited)        (Unaudited)

                                                                                                              March 31, 2015  December 31, 2014
                                                                                                              --------------  -----------------

    (In thousands)


                                                                                   ASSETS

    Current Assets

                          Cash                                                                                      $103,418             $73,546

                          Restricted cash                                                                              2,167               2,167

                          Accounts receivable, net                                                                    50,247              43,668

                          Inventories and supplies                                                                    20,377              18,297

                          Deferred income taxes                                                                       24,923              24,770

                          Prepaid expenses                                                                            13,003              13,543

                          Other current assets                                                                           625               4,626

                                                                                                                     214,760             180,617
                                                                                                                     -------             -------


    Assets Held for Sale                                                                                            59,398              64,271


    Securities and Investments                                                                                       1,522               1,522


    Property, Plant and Equipment, net                                                                             299,456             289,947


    Intangible Assets

                          Goodwill                                                                                    63,700              63,700

                          Radio spectrum licenses                                                                     44,933              44,933

                          Customer relationships and trademarks, net                                                   4,885               5,084


    Deferred Charges and Other Assets                                                                               19,835              18,474


    Total Assets                                                                                                  $708,489            $668,548
                                                                                                                  ========            ========



                                                               LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

    Current Liabilities

                          Current portion of long-term debt                                                           $5,772              $5,816

                          Accounts payable                                                                            21,137              24,541

                          Accrued expenses and other current liabilities                                              43,599              41,706

                                                                                                                      70,508              72,063
                                                                                                                      ------              ------


    Long-Term Debt                                                                                                 518,392             519,592


    Other Long-Term Liabilities                                                                                    136,216             109,845


    Stockholders' Equity (Deficit)                                                                                (16,627)           (32,952)


    Total Liabilities and Stockholders' Equity (Deficit)                                                          $708,489            $668,548
                                                                                                                  ========            ========



    NTELOS Holdings Corp.
    ---------------------

    Condensed
     Consolidated
     Statements of Income                                         Three Months Ended
    ---------------------                                         ------------------

                                                                      (Unaudited)

    (In thousands, except
     per share amounts)                                  March 31, 2015         March 31, 2014
    ---------------------                                --------------         --------------


    Operating Revenues                                         $120,206                $122,082


    Operating Expenses

               Cost of sales and services                          53,293                  51,758

               Customer operations                                 24,349                  27,623

               Corporate operations                                 9,412                  11,771

               Restructuring and other charges                      2,008                       -

               Depreciation and amortization                       13,874                  19,067

               Gain on sale of assets                            (15,947)                      -

                                                                 86,989                 110,219
                                                                 ------                 -------


    Operating Income                                             33,217                  11,863


    Other Expense

               Interest expense                                   (7,917)                (7,959)

               Other expense                                          (4)                (1,072)
                                                                    ---                     ---

                                                                (7,921)                (9,031)
                                                                 ------                  ------


    Income before Income
     Taxes                                                       25,296                   2,832


    Income Tax Expense                                           10,009                   1,110
                                                                 ------                   -----

    Net Income                                                   15,287                   1,722


    Net Income
     Attributable to
     Noncontrolling
     Interests                                                    (491)                  (436)


    Net Income
     Attributable to
     NTELOS Holdings
     Corp.                                                      $14,796                  $1,286
                                                                =======                  ======



    Earnings per Share
     Attributable to
     Common Shares:


                Net Income applicable to NTELOS
                Holdings Corp.                                    $14,796                  $1,286

                Net Income applicable to
                participating securities                              459                       -

                Net Income applicable to common
                shares                                            $14,337                  $1,286
                                                                =======                  ======


               Basic                                                $0.68                   $0.06
                                                                  =====                   =====

                Weighted average shares outstanding -
                basic                                              21,193                  21,080
                                                                 ======                  ======


               Diluted                                              $0.65                   $0.06

                Weighted average shares outstanding -
                diluted                                            22,161                  22,023
                                                                 ======                  ======


    Cash Dividends
     Declared per Share -
     Common Stock                                     $               -                  $0.42
                                                      =================                  =====




    NTELOS Holdings Corp.
    ---------------------

    Reconciliation of Net Income
     Attributable to NTELOS Holdings Corp.
     to Adjusted EBITDA

    (In thousands)
    -------------

                                                             Three Months Ended
                                                             ------------------

                                                                              March 31, 2015 March 31, 2014
                                                                              -------------- --------------

                           Net income attributable to NTELOS
                           Holdings Corp.                                            $14,796          $1,286

                           Net income attributable to
                           noncontrolling interests                                      491             436
                                                                                         ---             ---

                          Net income                                                 $15,287          $1,722


                          Interest expense                                             7,917           7,959

                          Income taxes                                                10,009           1,110

                          Other expense                                                    4           1,072
                          -------------                                                  ---           -----

                          Operating income                                           $33,217         $11,863


                          Depreciation and amortization                               13,874          19,067

                          Restructuring and other charges                              2,008               -

                          Gain on sale of assets                                    (15,947)              -

                           Accretion of asset retirement
                           obligations                                                   504             315

                          Equity-based compensation                                      859           1,311

                          SNA straight-line adjustment (1)                             3,065               -

                          Other (2)                                                    (200)          1,367
                          --------                                                      ----           -----

                          Adjusted EBITDA                                            $37,380         $33,923
                                                                                     =======         =======


               (1)     Adjustment
                               for impact
                               of
                               recognizing
                               a portion of
                               the billed
                               SNA contract
                               revenues on
                               a straight
                               line basis.

               (2)     Other
                               includes
                               adjustments
                               for the
                               recognition
                               of a portion
                               of the
                               deferred
                               gain for
                               towers sold
                               to Grain

                 Management,
                               LLC in 2015
                               and for
                               certain
                               employee
                               separation
                               charges in
                               2014.



    NTELOS Holdings Corp.
    ---------------------

    Key Metrics
    -----------

                                                        Quarter Ended: 3/31/2014 6/30/2014  9/30/2014   12/31/2014    3/31/2015
                                                        -------------- --------- ---------  ---------   ----------    ---------

    Subscribers
    -----------

                   Beginning Subscribers                                 464,600    468,000     458,100       457,200       448,900

                                                               Postpay   306,700    306,800     308,200       310,200       310,100

                                                                Prepay   157,900    161,200     149,900       147,000       138,800


                   Gross Additions                                        45,400     39,000      41,400        40,400        28,800

                                                               Postpay    20,200     20,400      20,800        22,500        15,800

                                                                Prepay    25,200     18,600      20,600        17,900        13,000


                   Disconnections (1)                                     42,000     38,600      42,300        48,700        63,000

                                                               Postpay    19,900     17,100      18,900        22,700        31,500

                                                                Prepay    22,100     21,500      23,400        26,000        31,500


                   Net Additions (Losses) (1)                              3,400        400       (900)      (8,300)     (34,200)

                                                               Postpay       300      3,300       1,900         (200)     (15,700)

                                                                Prepay     3,100    (2,900)    (2,800)      (8,100)     (18,500)


                   Ending Subscribers 1                                  468,000    458,100     457,200       448,900       414,700

                                                               Postpay   306,800    308,200     310,200       310,100       294,300

                                                                Prepay   161,200    149,900     147,000       138,800       120,400


                   Churn, net (1)                                           3.0%      2.8%       3.1%         3.6%         4.9%

                                                               Postpay      2.2%      1.8%       2.0%         2.4%         3.5%

                                                                Prepay      4.6%      4.5%       5.3%         6.0%         8.1%



    Other Items
    -----------


                   ARPA Statistics
                   ---------------


                   ARPA                                                  $137.47    $137.20     $134.18       $132.48       $125.98

                   Postpay Accounts (2)                                  138,400    140,500     142,100       143,400       138,500

                   Postpay Subscribers per Account (2)                       2.2        2.2         2.2           2.2           2.1


                    Strategic Network Alliance Revenues
                    (000's) (3)
                   -----------------------------------


                   Billed Revenue                                        $39,284    $37,997     $38,144       $38,329       $36,627

                   Straight-Line Adjustment                                   NA   (2,043)    (3,065)      (3,065)      (3,065)

                   Spectrum Lease Consideration                               NA       822       1,234         1,233         1,190
                                                                                     ---         ---         -----         -----

                   SNA Revenues                                          $39,284    $36,776     $36,313       $36,497       $34,752
                                                                                 -------     -------       -------       -------


                   Network Statistics
                   ------------------


                   Licensed Population (millions)                            8.0        8.0         8.0           8.0           8.0

                   Covered Population (millions)                             6.0        6.0         6.0           6.0           6.0

                   Total Cell Sites                                        1,444      1,445       1,446         1,453         1,455


         (1)    During the 2014
                 second quarter,
                 the Company
                 terminated
                 approximately
                 2,100 postpay
                 subscribers
                 that repeatedly
                 exceeded their
                 terms and
                 conditions
                 relating to
                 permitted
                 usage.
                 Additionally,
                 the Company
                 changed its
                 business rules
                 related to
                 reporting of
                 long-term,
                 non-revenue
                 prepay
                 subscribers.
                 This change
                 resulted in
                 approximately
                 8,200 prepay
                 subscribers
                 being excluded
                 from our ending
                 subscriber
                 base.  The
                 impact of these
                 Company-
                 initiated
                 terminations
                 and change in
                 business rules
                 is reflected in
                 our ending
                 subscriber
                 totals as of
                 June 30, 2014,
                 and is not
                 reflected in
                 our
                 disconnections,
                 net additions
                 and churn
                 calculations
                 for the quarter
                 ended June 30,
                 2014.

         (2)   End of Period

         (3)    Effective
                 5/1/14, SNA
                 Revenues
                 include the
                 impact of
                 recognizing the
                 fixed fee
                 element of SNA
                 contract
                 revenues on a
                 straightline
                 basis, which is
                 a reduction of
                 billed revenue,
                 and the non-
                 cash
                 consideration
                 attributable to
                 spectrum
                 leases.  We
                 have recognized
                 an equal charge
                 for spectrum
                 lease expense
                 within  cost of
                 sales and
                 services.




    NTELOS Holdings
     Corp.
    ---------------

    ARPA Reconciliation
     -Postpay           Three Months Ended
    ------------------- ------------------

    Average Monthly
     Revenue per
     Account (ARPA) 1                      March 31, 2015 March 31, 2014
    -----------------                      -------------- --------------

    (In thousands,
     except for
     accounts and ARPA)


    Operating revenues                           $120,206        $122,082

    Less:  prepay
     service revenues                            (12,365)       (16,960)

    Less: equipment
     revenues                                    (17,389)        (7,491)

    Less: wholesale and
     other adjustments                           (36,866)       (40,018)

     Postpay service
      revenues                                    $53,586         $57,613


    Average number of
     postpay accounts                             141,800         139,700

     Postpay ARPA                                 $125.98         $137.47
     ============                                 =======         =======


         (1)    Average
                 monthly
                 revenue per
                 account
                 (ARPA) is
                 computed by
                 dividing
                 postpay
                 service
                 revenues per
                 period by the
                 average
                 number of
                 postpay
                 accounts
                 during that
                 period. ARPA
                 as defined
                 may not be
                 similar to
                 ARPA measures
                 of other
                 companies, is
                 not a
                 measurement
                 under GAAP
                 and should be
                 considered in
                 addition to,
                 but not as a
                 substitute
                 for, the
                 information
                 contained in
                 the Company's
                 consolidated
                 statements of
                 operations.
                 The Company
                 closely
                 monitors the
                 effects of
                 new rate
                 plans and
                 service
                 offerings on
                 ARPA in order
                 to determine
                 their
                 effectiveness.
                  ARPA
                  provides
                 management
                 useful
                 information
                 concerning
                 the appeal of
                 NTELOS rate
                 plans and
                 service
                 offerings and
                 the Company's
                 performance
                 in attracting
                 and retaining
                 high-value
                 customers.



    Western Markets (1)
    ------------------

    Condensed Consolidated
     Statements of Operating Income                                                           Three Months Ended
    -------------------------------                                                           ------------------

                                                                                                  (Unaudited)

    (In thousands, except per share
     amounts)                                                             March 31, 2015 March 31, 2014
    -------------------------------                                       -------------- --------------


    Operating Revenues                                                           $95,311         $89,166


    Operating Expenses

                                    Cost of sales and services                                   43,819            34,551

                                    Customer operations                                          19,552            16,021

                                    Corporate operations                                          8,625             7,723

                                    Restructuring                                                 1,605                 -

                                    Depreciation and amortization                                12,861            12,922

                                    Gain on sale of assets                                     (11,009)                -

                                                                                               75,453            71,217
                                                                                               ------            ------


    Operating Income                                                             $19,858         $17,949


                                (1) Western Markets is defined as Holdings less Eastern
                                     Markets.




    NTELOS Western Markets 1
    ------------------------

    Reconciliation of Net Income Attributable to NTELOS Holdings Corp. to Western Markets Proforma Adjusted EBITDA

    (In thousands)
    -------------

                                                                                Three Months Ended
                                                                                ------------------

                                                                                                 March 31, 2015    March 31, 2014
                                                                                                 --------------    --------------

                           Net Income Attributable to NTELOS
                           Holdings Corp.                                                               $14,796             $1,286

                           Net income attributable to
                           noncontrolling interests                                                         491                436
                                                                                                            ---                ---

                          Net income                                                                    $15,287             $1,722


                           Operating loss (income) attributable
                           to Eastern Markets                                                          (13,359)             6,086

                          Interest expense                                                                7,917              7,959

                          Income taxes                                                                   10,009              1,110

                          Other expense                                                                       4              1,072
                          -------------                                                                     ---              -----

                          Operating income                                                              $19,858            $17,949


                          Depreciation and amortization                                                  12,861             12,922

                          Restructuring (2)                                                               1,605                  -

                          Gain on sale of assets                                                       (11,009)                 -

                           Accretion of asset retirement
                           obligations                                                                      300                223

                          Equity-based compensation                                                         860                887

                          SNA straight-line adjustment (3)                                                3,065                  -

                          Other 4                                                                         (200)             1,367
                          -------                                                                          ----              -----

                          Adjusted EBITDA                                                               $27,340            $33,348
                                                                                                        =======            =======


               Western
                     Markets is
                     defined as
                     Holdings
                     less Eastern
              (1)     Markets.

               Restructuring
                     costs
                     attributable
                     to Corporate
                     and Western
              (2)     Markets.

               Adjustment
                     for impact
                     of
                     recognizing
                     a portion of
                     the billed
                     SNA contract
                     revenues on
                     a straight
              (3)     line basis.

               Other
                     includes
                     adjustments
                     for the
                     recognition
                     of a portion
                     of the
                     deferred
                     gain for
                     towers sold
                     to Grain
                     Management,
                     LLC in 2015
                     and for
                     certain
                     employee
                     separation
                     charges in
                4     2014.





    NTELOS Western Markets (1)

    Key Metrics
    -----------

                                                        Quarter Ended:     3/31/2014  6/30/2014   9/30/2014    12/31/2014     3/31/2015
                                                        --------------     ---------  ---------   ---------    ----------     ---------

    Subscribers
    -----------

                   Beginning Subscribers                                     273,600     277,100      274,000        277,100        282,100

                                                               Postpay       208,800     210,300      212,400        215,500        220,100

                                                                Prepay        64,800      66,800       61,600         61,600         62,000


                   Gross Additions                                            25,000      22,500       24,600         28,300         27,500

                                                               Postpay        14,600      14,700       15,500         18,600         15,700

                                                                Prepay        10,400       7,800        9,100          9,700         11,800


                   Disconnections (2)                                         21,500      19,500       21,500         23,300         19,500

                                                               Postpay        12,900      11,200       12,500         13,900         11,100

                                                                Prepay         8,600       8,300        9,000          9,400          8,400


                   Net Additions (Losses) (2)                                  3,500       3,000        3,100          5,000          8,000

                                                               Postpay         1,700       3,500        3,000          4,700          4,600

                                                                Prepay         1,800       (500)         100            300          3,400


                   Ending Subscribers (2)                                    277,100     274,000      277,100        282,100        290,100

                                                               Postpay       210,300     212,400      215,500        220,100        224,700

                                                                Prepay        66,800      61,600       61,600         62,000         65,400


                   Churn, net (2)                                               2.6%       2.3%        2.6%          2.8%          2.3%

                                                               Postpay          2.0%       1.8%        1.9%          2.2%          1.7%

                                                                Prepay          4.4%       4.2%        4.9%          5.0%          4.4%



    Other Items
    -----------


                   ARPA Statistics
                   ---------------


                   ARPA                                                      $136.60     $136.61      $133.83        $132.12        $122.04

                   Postpay Accounts (3)                                       91,400      93,700       95,500         98,700        101,900

                   Postpay Subscribers per Account (3)                           2.3         2.3          2.3            2.2            2.2


                    Strategic Network Alliance Revenues
                    (000's) 4
                   -----------------------------------


                   Billed Revenue                                            $39,284     $37,997      $38,144        $38,329        $36,627

                   Straight-Line Adjustment                                       NA    (2,043)     (3,065)       (3,065)       (3,065)

                   Spectrum Lease Consideration                         NA       822       1,234        1,233          1,190
                   ----------------------------                        ---       ---       -----        -----

                   SNA Revenues                                              $39,284     $36,776      $36,313        $36,497        $34,752


                   Network Statistics
                   ------------------


                   Licensed Population (millions)                                4.4         4.4          4.4            4.4            4.4

                   Covered Population (millions)                       3.1        3.1         3.1          3.1            3.1

                   Total Cell Sites                                              999         999        1,000          1,004          1,006

                   LTE Cell Sites                                                 NA         89          135            135            202


                Western Markets
                 is defined as
                 Holdings less
                 Eastern
    (1)          Markets.

    (2)          During the 2014
                 second quarter,
                 the Company
                 terminated
                 approximately
                 1,400 postpay
                 subscribers
                 that repeatedly
                 exceeded their
                 terms and
                 conditions
                 relating to
                 permitted
                 usage.
                 Additionally,
                 the Company
                 changed its
                 business rules
                 related to
                 reporting of
                 long-term,
                 non-revenue
                 prepay
                 subscribers.
                 This change
                 resulted in
                 approximately
                 4,700 prepay
                 subscribers
                 being excluded
                 from our ending
                 subscriber
                 base.  The
                 impact of these
                 Company-
                 initiated
                 terminations
                 and change in
                 business rules
                 is reflected in
                 our ending
                 subscriber
                 totals as of
                 June 30, 2014,
                 and is not
                 reflected in
                 our
                 disconnections,
                 net additions
                 and churn
                 calculations
                 for the periods
                 ended June 30,
                 2014.

    (3)         End of Period

                Effective
                 5/1/14, SNA
                 Revenues
                 include the
                 impact of
                 recognizing the
                 fixed fee
                 element of SNA
                 contract
                 revenues on a
                 straightline
                 basis, which is
                 a reduction of
                 billed revenue,
                 and the non-
                 cash
                 consideration
                 attributable to
                 spectrum
                 leases.  We
                 have recognized
                 an equal charge
                 for spectrum
                 lease expense
                 within cost of
                 sales and
    4            services.




    NTELOS Western
     Markets (1)
    --------------

    ARPA Reconciliation
     -Postpay           Three Months Ended
    ------------------- ------------------

    Average Monthly
     Revenue per
     Account (ARPA) (2)                    March 31, 2015 March 31, 2014
    -------------------                    -------------- --------------

    (In thousands,
     except for
     accounts and ARPA)


    Operating revenues                            $95,311         $89,166

    Less:  prepay
     service revenues                             (6,235)        (6,700)

    Less: equipment
     revenues                                    (16,703)        (4,556)

    Less: wholesale and
     other adjustments                           (35,612)       (40,139)

     Postpay service
      revenues                                    $36,761         $37,771


    Average number of
     postpay accounts                             100,400          92,200

     Postpay ARPA                                 $122.04         $136.60
     ============                                 =======         =======


    (1)          Western Markets is
                 defined as Holdings
                 less Eastern Markets.


       (2)      Average monthly
                 revenue per account
                 (ARPA) is computed
                 by dividing postpay
                 service revenues
                 per period by the
                 average number of
                 postpay accounts
                 during that period.
                 ARPA as defined may
                 not be similar to
                 ARPA measures of
                 other companies, is
                 not a measurement
                 under GAAP and
                 should be
                 considered in
                 addition to, but
                 not as a substitute
                 for, the
                 information
                 contained in the
                 Company's
                 consolidated
                 statements of
                 operations. The
                 Company closely
                 monitors the
                 effects of new rate
                 plans and service
                 offerings on ARPA
                 in order to
                 determine their
                 effectiveness.
                 ARPA provides
                 management useful
                 information
                 concerning the
                 appeal of NTELOS
                 rate plans and
                 service offerings
                 and the Company's
                 performance in
                 attracting and
                 retaining high-
                 value customers.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/ntelos-holdings-corp-reports-first-quarter-2015-results-300075788.html

SOURCE NTELOS Holdings Corp.