Investor Relations -Press Release

<< Back
USA Mobility Reports 2005 Operating Results
             Filing of Financial Restatements and 10-K Completed,
    Date for First Quarter Earnings Release and Conference Call Scheduled

ALEXANDRIA, Va., May 24 /PRNewswire-FirstCall/ -- USA Mobility, Inc. (Nasdaq: USMO), a leading provider of wireless messaging services, today announced final operating results for the fourth quarter and year ended December 31, 2005. The company had announced preliminary and unaudited 2005 operating results on April 3, 2006, pending filing of its 2005 Form 10-K and financial restatements for the years ended 2002, 2003 and 2004 and interim periods of 2004 and 2005. USA Mobility completed those filings today.

Reported revenue for 2005, the first full year of operations following the merger between Arch Wireless, Inc. and Metrocall Holdings, Inc. on November 16, 2004, totaled $618.6 million, compared to $788.7 million in 2004 on a pro forma basis. EBITDA (Earning before interest, tax, and depreciation, amortization and accretion) for 2005 was $158.5 million, or 25.6 percent of revenue, while operating income was $27.1 million. Net income for 2005 was $12.9 million, or $0.47 per fully diluted share.

The company announced earlier in the year that it would file an amended Form 10-K/A for the year ended December 31, 2004 and amended Form 10-Q/A's for the three interim quarterly periods of 2004 and 2005. The purpose of the amended filings was to amend and restate financial statements and other financial information for the years 2002, 2003 and 2004 and first three quarters of 2004 and 2005 to reflect certain corrections and adjustments, including restatement of income taxes and deferred tax assets for those periods. The errors, which occurred in certain earlier reporting periods, were identified by the company's internal accounting staff in the process of preparing its year-end 2005 operating results. The errors did not impact revenue, cash, or cash flow from operations.

The 2005 annual and fourth quarter results reported today vary from the preliminary results contained in USA Mobility's April 3, 2006 news release as follows:

    * In the fourth quarter of 2005, the company recognized a reduction of
      service, repair and maintenance (SRM) expense of $1.2 million.  Of that
      total, $0.9 million represents a gain due to the difference between the
      company's estimated deconstruction obligations under the company's Asset
      Retirement Obligation ("ARO") and the actual expenses incurred during
      that period.  The remaining $0.3 million corresponds to the
      reclassification of accretion expense from SRM expense into
      depreciation, amortization and accretion.  In the past, the company had
      included accretion expense as a component of SRM expense.

    * The company's fourth quarter results also reflect a net reduction of
      depreciation, amortization and accretion of $12.2 million, as compared
      to the preliminary 2005 operating results announced on April 3.  A total
      of $12.5 million of the reduction represents an adjustment to the
      depreciable life of the paging infrastructure assets, while accretion
      increased by $0.3 million, reflecting the reclassification of accretion
      from SRM expense as discussed above.

    * For the year-ended 2005, the company recognized a reduction of SRM
      expense of $2.6 million.  Of that total, $1.5 million represents a gain
      due to the difference between the company's estimated deconstruction
      obligations under the ARO and the actual expenses incurred during that
      period.  The remaining $1.0 million corresponds to the reclassification
      of accretion expense from SRM expense into depreciation, amortization
      and accretion.

    * The company's 2005 year-end results also reflect a reduction of
      depreciation, amortization and accretion of $22.1 million, as compared
      to preliminary 2005 operating results.  A total of $23.1 million of the
      reduction represents an adjustment to the depreciable life of the paging
      infrastructure assets, with accretion increasing by $1.0 million,
      reflecting the reclassification of accretion from SRM expense as
      discussed above.

The cumulative effect of the restatements on the 40-month period affected (June 2002 - September 2005) is as follows:

    * The income statement reflects an increase to depreciation, amortization
      and accretion expense of $14.8 million, and a decrease to all other
      operating expenses of $5.8 million resulting in a decrease in operating
      income of $9.0 million, and a decrease to net income of $2.5 million.

    * The assets on the balance sheet as of September 30, 2005 reflect a
      decrease to property, plant and equipment of $10.4 million, and decrease
      to the deferred tax asset of $4.4 million, a decrease to accounts
      receivable of $0.7 million, and an increase to goodwill of $2.8 million,
      for an overall reduction to assets of $12.7 million.

    * Liabilities and equity on the balance sheet as of September 30, 2005
      reflect an increase of $8.1 million in liabilities, primarily a result
      of the asset retirement obligation, and a reduction to equity of $20.8
      million.

The company said its integration of Arch and Metrocall was substantially completed in 2005, leading to significant improvements in overall operating results. Among them was a steady improvement in the year-over-year rate of subscriber and revenue decline. Other major accomplishments during the year included: successfully consolidating to a single customer service and billing platform; decommissioning Arch's two-way paging network; beginning the rationalization the one-way paging networks; reducing total operating expenses, excluding depreciation, amortization and accretion by 18.9% on a pro forma basis; repaying $140 million in bank debt incurred at the time of the merger; paying a special dividend representing a $41 million return of capital to investors; negotiating long-term contract with its largest site landlord representing substantial future cost savings; and strengthening the company's operational structure and management team.

"Our first year of operation was a very successful one," said Vincent D. Kelly, president and chief executive officer. "We achieved our principal goals of integrating the nation's two largest paging carriers and generating significant costs savings. In meeting those objectives, we also became debt free, returned capital to our shareholders, laid the foundation for continued operational efficiencies in the future and began to explore potential alternative sources of revenue. As we move through 2006," Kelly added, "we expect to make additional improvements to our operations and expand our selling and marketing initiatives as we continue to serve the needs of our nationwide customer base while remaining focused on our cash flow strategy."

Thomas L. Schilling, chief financial officer, said: "While the process of amending our financial statements was time-consuming, the adjustments and restatements were necessary under generally accepted accounting principles because they had a material impact on our income statement. However," Schilling added, "I would also note that restated items had no impact on the fundamentals of our business -- that is, the company's previously reported revenue, cash positions, or cash flow from operating activities."

The company announced that it will report first quarter 2006 operating results on Thursday, May 25, at approximately 4:00 p.m. Eastern Time and will hold a conference call for investors on its first quarter results at 11:00 a.m. Eastern Time on Friday, May 26, 2006. The call-in number for the investor call is 888-802-2275 (toll-free) or 913-312-1267 (toll). The pass code for the call is 1643835 (followed by the # sign). A replay of the call will be available from 3:00 p.m. ET on May 26 until 11:59 p.m. on Friday, June 9. The replay number is 888-203-1112 (toll-free) or 719-457-0820 (toll). The pass code for the replay is 1643835 (followed by the # sign).

About USA Mobility

USA Mobility, Inc., headquartered in Alexandria, Virginia, is a leading provider of paging products and other wireless services to the business, government, healthcare and emergency response sectors. USA Mobility offers traditional one-way and advanced two-way paging via its nationwide networks covering more than 90% of the U.S. population. In addition, the company offers mobile voice and data services through Sprint Nextel and Cingular Wireless, including BlackBerry and GPS location applications. The company's product offerings include wireless connectivity systems for medical, business, government and other campus environments. USA Mobility focuses on the business-to-business marketplace and supplies mobile connectivity solutions to over two-thirds of the Fortune 1000 companies. For further information visit http://www.usamobility.com.

Safe Harbor Statement under the Private Securities Litigation Reform Act: Statements contained herein or in prior press releases which are not historical fact, such as statements regarding USA Mobility's expectations for future operating and financial performance, are forward-looking statements for purposes of the safe harbor provisions under the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve risks and uncertainties that may cause USA Mobility's actual results to be materially different from the future results expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially from those expectations include, but are not limited to, declining demand for paging products and services, the ability to continue to reduce operating expenses, future capital needs, competitive pricing pressures, competition from both traditional paging services and other wireless communications services, government regulation, reliance upon third-party providers for certain equipment and services, as well as other risks described from time to time in periodic reports and registration statements filed with the Securities and Exchange Commission. Although USA Mobility believes the expectations reflected in the forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be attained. USA Mobility disclaims any intent or obligation to update any forward-looking statements.



                               USA MOBILITY, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (in thousands)

                                          December 31, 2004  December 31, 2005
                                                 (Restated)
                  ASSETS
    Current assets:
      Cash and cash equivalents                    $46,995           $37,547
      Accounts receivable, net                      40,078            38,177
      Deposits                                         117             1,687
      Prepaid rent, expenses and other              15,343             8,973
      Deferred income tax assets                    25,525            18,895
        Total current assets                      $128,058          $105,279
    Property and equipment, net                    220,028           127,802
    Goodwill                                       154,369           149,478
    Intangible assets, net                          67,129            40,654
    Deferred income tax assets                     207,046           207,150
    Other assets                                     5,517             3,430
      TOTAL ASSETS                                $782,147          $633,793

       LIABILITIES AND STOCKHOLDERS' EQUITY
    Current liabilities:
      Current maturities of long-term debt         $47,558               $13
      Accounts payable and other accrued
       liabilities                                  86,478            65,719
      Customer deposits                              4,316             3,104
      Deferred revenue                              23,623            17,924
        Total current liabilities                 $161,975           $86,760
    Long-term debt, less current maturities         47,500               -
    Other long-term liabilities                     16,632            14,040
      TOTAL LIABILITIES                           $226,107          $100,800
    Stockholders' equity:
      Preferred stock                                  -                 -
      Common stock                                       3                 3
      Additional paid-in capital                   536,252           521,298
      Retained earnings                             19,785            11,692
      TOTAL STOCKHOLDERS' EQUITY                   556,040           532,993
      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $782,147          $633,793



                               USA MOBILITY, INC.
                  CONDENSED CONSOLIDATED RESULTS OF OPERATIONS
               (in thousands, except share and per share amounts)


                                                   Year Ended December 31,
                                                    2004              2005
                                                 (Restated)
    Revenue:
      Service, rental and maintenance, net
       of service credits                         $470,751          $592,690
      Product sales                                 19,409            25,882
        Total revenue                              490,160           618,572

    Operating expenses:
      Cost of products sold                          4,347             4,483
      Service, rental and maintenance              160,144           215,588
      Selling and marketing                         36,085            43,145
      General and administrative                   130,046           177,438
    Depreciation, amortization and accretion       107,629           131,328
    Stock based compensation                         4,863             2,832
    Severance and related termination costs         11,938            16,609
      Total operating expenses                     455,052           591,423

    Operating income                                35,108            27,149

    Interest expense                                (6,365)           (2,412)
    Interest income                                    451             1,089
    Loss on extinguishment of long-term debt        (1,031)           (1,338)
    Other income, net                                  814            (1,004)
    Income before income tax expense                28,977            23,484
    Income tax expense                             (16,810)          (10,577)
    Net income                                     $12,167           $12,907

    Basic net income per common share                $0.58             $0.47
    Diluted net income per common share              $0.58             $0.47

    Basic weighted average common shares
     outstanding                                20,839,959        27,275,040
    Diluted weighted average common
     shares outstanding                         20,966,405        27,427,120

    Reconciliation of operating income to
     EBITDA:
    Operating income                               $35,108           $27,149
    Addback:
      Depreciation, amortization and accretion     107,629           131,328
    EBITDA(a)                                     $142,737          $158,477

    (a) EBITDA or Earnings before interest, taxes, depreciation and
        amortization is a non-GAAP measure and is presented for analytical
        purposes only.



                               USA MOBILITY, INC.
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                 (in thousands)

                                                   Year Ended December 31,
                                                    2004              2005
                                                 (Restated)
    Cash flows from operating activities:
      Net income                                   $12,167           $12,907
      Adjustments to reconcile net income
       to net cash provided by operating
       activities:
         Depreciation, amortization and
          accretion                                107,629           131,328
         Deferred income tax expense                17,766             7,461
         Loss on extinguishment of long-term debt    1,036             1,338
         Accretion of long-term debt and other
          non-cash interest expense                    372               714
         Deferred stock compensation                 4,863             2,832
         Provisions for doubtful accounts,
          service credits and other                 13,565            25,055
         Gain on disposals of property and
          equipment                                    (93)            1,287
      Changes in assets and liabilities:
         Accounts receivable                        (2,158)          (23,439)
         Prepaid expenses and other                  4,745             5,109
         Intangibles and other long-term assets     (4,962)            7,978
         Accounts payable and accrued expenses     (28,451)          (21,276)
         Customer deposits and deferred revenue     (8,790)           (6,911)
         Other long-term liabilities                (3,424)           (5,129)
    Net cash provided by operating activities     $114,265          $139,254

    Cash flows from investing activities:
      Purchases of property and equipment          (19,232)          (13,499)
      Proceeds from disposals of property
       and equipment                                 2,998               168
      Receipts from note receivable                    271               285
      Merger of companies, net of cash acquired   (117,759)              -
    Net cash used for investing activities       $(133,722)         $(13,046)

    Cash flows from financing activities:
      Issuance of long-term debt                   140,000               -
      Repayment of long-term debt                 (105,017)          (95,045)
      Dividends paid                                   -             (40,691)
      Purchase of common stock                      (3,113)              -
      Proceeds from exercise of options                -                  80
    Net cash used for financing activities         $31,870         $(135,656)

    Net decrease in cash and cash equivalents      $12,413           $(9,448)
    Cash and cash equivalents, beginning
     of period                                      34,582            46,995
    Cash and cash equivalents, end of period       $46,995           $37,547
    Supplemental disclosure:
      Interest paid                                 $6,966            $2,245
      State income taxes paid                       $1,729              $562



                              USA MOBILITY, INC.
                  PRO FORMA UNITS IN SERVICE ACTIVITY(a)(b)
                        units in thousands (unaudited)

                                                    Three Months Ended

                                            March    June  September  December
                                            2004     2004     2004      2004
    Direct     One-Way:
             Beginning units in service    5,329    5,100    4,909    4,690
             Gross placements                226      181      182      166
             Disconnects                    (455)    (372)    (401)    (392)
             Ending units in service       5,100    4,909    4,690    4,464

               Two-Way:
             Beginning units in service      506      483      462      449
             Gross placements                 40       32       35       29
             Disconnects                     (63)     (53)     (48)     (56)
             Ending units in service         483      462      449      422

    Indirect   One-Way:
             Beginning units in service    1,716    1,474    1,253    1,101
             Gross placements                157      145      160      143
             Disconnects                    (399)    (366)    (312)    (257)
             Ending units in service       1,474    1,253    1,101      987

               Two-Way:
             Beginning units in service      131      123      121      115
             Gross placements                 20       16       20        7
             Disconnects                     (28)     (18)     (26)     (28)
             Ending units in service         123      121      115       94

    Total
             Beginning units in service    7,682    7,180    6,745    6,355
             Gross placements                443      374      397      345
             Disconnects                    (945)    (809)    (787)    (733)
             Ending units in service       7,180    6,745    6,355    5,967

    Adjusted Proforma ARPU
             Direct One-Way                $9.10    $8.96    $8.89    $8.75
             Direct Two-Way               $25.15   $24.68   $24.22   $23.93
             Indirect One-Way              $4.06    $4.26    $4.12    $4.26
             Indirect Two-Way             $12.89   $12.07   $11.30   $10.41
             Total                         $9.15    $9.16    $9.14    $9.09


                                                   Three Months Ended

                                           March     June  September  December
                                            2005     2005    2005      2005
    Direct     One-Way:
             Beginning units in service    4,464    4,273    4,114    3,977
             Gross placements                141      134      125      126
             Disconnects                    (332)    (293)    (262)    (268)
             Ending units in service       4,273    4,114    3,977    3,835

               Two-Way:
             Beginning units in service      422      397      382      365
             Gross placements                 22       29       17       18
             Disconnects                     (47)     (44)     (34)     (36)
             Ending units in service         397      382      365      347

    Indirect   One-Way:
             Beginning units in service      987      859      762      685
             Gross placements                107       92       26       26
             Disconnects                    (235)    (189)    (103)    (107)
             Ending units in service         859      762      685      604

               Two-Way:
             Beginning units in service       94       91       90       89
             Gross placements                  7        7        3       18
             Disconnects                     (10)      (8)      (4)      (7)
             Ending units in service          91       90       89      100

    Total
             Beginning units in service    5,967    5,620    5,348    5,116
             Gross placements                277      262      171      188
             Disconnects                    (624)    (534)    (403)    (418)
             Ending units in service       5,620    5,348    5,116    4,886

    Adjusted Proforma ARPU
             Direct One-Way                $8.65    $8.61    $8.48    $8.27
             Direct Two-Way               $23.98   $23.65   $24.28   $23.76
             Indirect One-Way              $4.07    $4.11    $4.36    $4.66
             Indirect Two-Way              $9.16    $8.71    $8.42    $7.80
             Total                         $9.01    $9.02    $9.04    $8.90

    (a) Assumes Arch and Metrocall combined as of January 1, 2004 and the unit
        in service adjustment reflected in March 2004.

    (b) Amounts have been adjusted for rounding.



                               USA MOBILITY, INC.
                  SUMMARY OF CONSOLIDATED OPERATING RESULTS(a)
                          (unaudited and in thousands)

                                               For the year ended December 31,
                                                    2004              2005
                                                  Proforma

    Revenues:
      Service, rental and maintenance, net
       of service credits                         $754,696          $592,690
      Product sales                                 34,009            25,882
      Total revenue                                788,705           618,572

    Operating expenses:
      Cost of products sold                          8,475             4,483
      Service, rental and maintenance              256,382           215,588
      Selling and marketing                         65,847            43,145
      General and administrative                   216,317           177,438
      Depreciation, amortization and accretion     145,328           131,328
      Stock based compensation                       6,401             2,832
      Severance and restructuring                   13,622            16,609
      Total operating expenses                     712,372           591,423

    Operating income                                76,333            27,149

    Interest expense                                (7,360)           (2,412)
    Interest income                                    451             1,089
    Loss on extinguishment of long-term debt           -              (1,338)
    Other income, net                                  163            (1,004)
    Income before income tax expense                69,587            23,484
    Income tax expense                             (33,006)          (10,577)
    Net income                                     $36,581           $12,907

    Basic net income per common share                $1.36             $0.47
    Diluted net income per common share              $1.34             $0.47

    Basic weighted average common shares
     outstanding                                26,938,871        27,275,040
    Diluted weighted average common
     shares outstanding                         27,313,706        27,427,120

    Reconciliation of operating income to
     EBITDA:
    Operating income                               $76,333           $27,149
    Addback:
      Depreciation, amortization and accretion     145,328           131,328
    EBITDA(b)                                     $221,661          $158,477

    (a) Pro forma amounts assume the merger of Arch Wireless, Inc. and
        Metrocall Holdings, Inc. as of January 1, 2004.

    (b) EBITDA or Earnings before interest, taxes, depreciation and
        amortization is a non-GAAP measure and is presented for analytical
        purposes only.



                              USA MOBILITY, INC.
                   SUMMARY OF CONSOLIDATED OPERATING RESULTS
                         (unaudited and in thousands)

                                          For the three months ended

                                   March       June      September   December
                                    31,         30,         30,         31,
                                   2004        2004        2004        2004
    Revenues:
      Service, rental and
       maintenance, net of
       service credits           $119,546    $111,174    $104,785    $135,246
      Product sales                 4,113       4,623       4,632       6,041
        Total revenue             123,659     115,797     109,417     141,287

    Operating expenses:
      Cost of products sold           938         856         691       1,862
      Service, rental and
       maintenance                 38,790      36,739      36,653      47,962
      Selling and marketing         9,068       8,757       7,862      10,398
      General and administrative   31,304      29,150      27,615      41,977
      Depreciation, amortization
       and accretion               26,353      28,327      21,867      31,082
      Stock based compensation      2,267       1,908       1,865      (1,177)
      Severance and restructuring   3,689         602       1,228       6,419
        Total operating expenses  112,409     106,339      97,781     138,523

    Operating income (loss)        11,250       9,458      11,636       2,764

    Interest expense               (3,400)     (1,770)        (18)     (1,177)
    Interest income                    71          70          89         221
    Loss on extinguishment of
     long-term debt                   -           -           -        (1,031)
    Other income, net                 168         177          66         403
    Income (loss) before
     income tax expense             8,089       7,935      11,773       1,180
    Income tax expense             (3,256)     (1,690)     (9,369)     (2,495)
    Net income (loss)              $4,833      $6,245      $2,404     $(1,315)

    Basic net income (loss)
     per common share               $0.24       $0.31       $0.12      $(0.06)
    Diluted net income (loss)
     per common share               $0.24       $0.31       $0.12      $(0.06)

    Basic weighted average
     common shares outstanding 20,000,000  19,965,076  19,914,099  23,461,642
    Diluted weighted average
     common shares outstanding 20,078,213  20,109,191  20,041,555  23,461,642

    Reconciliation of
     operating income to
     EBITDA:
    Operating income (loss)       $11,250      $9,458     $11,636      $2,764
    Addback:
      Depreciation,
       amortization and
       accretion                   26,353      28,327      21,867      31,082
    EBITDA(a)                     $37,603     $37,785     $33,503     $33,846


                                           For the three months ended

                                  March        June     September    December
                                    31,         30,         30,         31,
                                   2005        2005        2005        2005
    Revenues:
      Service, rental and
       maintenance, net of
       service credits           $159,150    $151,483    $145,014    $137,043
      Product sales                 6,527       6,054       6,940       6,361
        Total revenue             165,677     157,537     151,954     143,404

    Operating expenses:
      Cost of products sold         1,279         929         945       1,330
      Service, rental and
       maintenance                 56,353      56,104      53,739      49,392
      Selling and marketing        10,402      11,156      11,276      10,311
      General and administrative   48,427      46,491      43,261      39,259
      Depreciation, amortization
       and accretion               40,595      35,224      28,876      26,633
      Stock based compensation      1,385         597         271         579
      Severance and restructuring   5,137       9,904         855         713
        Total operating expenses  163,578     160,405     139,223     128,217

    Operating income (loss)         2,099      (2,868)     12,731      15,187

    Interest expense               (1,411)       (734)       (232)        (35)
    Interest income                   197         235         214         443
    Loss on extinguishment of
     long-term debt                  (594)       (432)       (312)        -
    Other income, net                 137         (73)         76      (1,144)
    Income (loss) before
     income tax expense               428      (3,872)     12,477      14,451
    Income tax expense               (291)         61      (3,750)     (6,597)
    Net income (loss)                $137     $(3,811)     $8,727      $7,854

    Basic net income (loss)
     per common share               $0.01      $(0.14)      $0.32       $0.29
    Diluted net income (loss)
     per common share               $0.01      $(0.14)      $0.32       $0.29

    Basic weighted average
     common shares outstanding 27,108,034  27,226,076  27,365,701  27,396,187
    Diluted weighted average
     common shares outstanding 27,320,212  27,226,076  27,465,990  27,459,261

    Reconciliation of
     operating income to
     EBITDA:
    Operating income (loss)        $2,099     $(2,868)    $12,731     $15,187
    Addback:
      Depreciation,
       amortization and
       accretion                   40,595      35,224      28,876      26,633
    EBITDA(a)                     $42,694     $32,356     $41,607     $41,820

    (a) EBITDA or Earnings before interest, taxes, depreciation and
        amortization is a non-GAAP measure and is presented for analytical
        purposes only.



                                USA MOBILITY, INC.
                  SUMMARY OF CONSOLIDATED OPERATING RESULTS(a)
                           (unaudited and in thousands)

                                            For the three months ended

                                    March       June     September    December
                                     31,         30,         30,         31,
                                    2004        2004        2004        2004
                                 Pro forma   Pro forma   Pro forma   Pro forma

    Revenues:
      Service, rental and
       maintenance, net of
       service credits           $206,356    $193,917    $182,452    $171,971
      Product sales                 8,016       8,997       9,027       7,969
        Total revenue             214,372     202,914     191,479     179,940

    Operating expenses:
      Cost of products sold         1,878       2,199       2,124       2,274
      Service, rental and
       maintenance                 67,121      64,167      62,365      62,729
      Selling and marketing        18,299      17,475      15,667      14,406
      General and administrative   53,707      51,181      50,289      61,140
      Depreciation, amortization
       and accretion               38,238      39,550      32,496      35,045
      Stock based compensation      5,966       2,810       2,093      (2,784)
      Severance and restructuring   3,689         602       1,228       6,419
        Total operating expenses  188,898     177,984     166,262     179,229

    Operating income (loss)        25,474      24,930      25,217         711

    Interest expense               (2,188)     (1,971)     (1,753)     (1,448)
    Interest income                   -           -           -           451
    Loss on extinguishment of
     long-term debt                   -           -           -           -
    Other income, net                 110         201          17        (165)
    Income (loss) before
     income tax expense            23,396      23,160      23,481        (451)
    Income tax expense             (9,410)     (7,810)    (14,077)     (1,709)
    Net income (loss)             $13,986     $15,350      $9,404     $(2,160)

    Basic net income (loss)
     per common share               $0.52       $0.57       $0.35      $(0.08)
    Diluted net income (loss)
     per common share               $0.51       $0.56       $0.34      $(0.08)

    Basic weighted average
     common shares outstanding 26,961,046  26,926,122  26,875,145  26,992,900
    Diluted weighted average
     common shares outstanding 27,324,881  27,355,859  27,288,223  26,992,900

    Reconciliation of
     operating income to
     EBITDA:
    Operating income (loss)       $25,474     $24,930     $25,217        $711
    Addback:
      Depreciation,
       amortization and
       accretion                   38,238      39,550      32,496      35,045
    EBITDA(b)                     $63,712     $64,480     $57,713     $35,756


                                            For the three months ended

                                    March       June     September   December
                                     31,         30,         30,        31,
                                    2005        2005        2005       2005

    Revenues:
      Service, rental and
       maintenance, net of
       service credits             $159,150   $151,483    $145,014   $137,043
      Product sales                   6,527      6,054       6,940      6,361
        Total revenue               165,677    157,537     151,954    143,404

    Operating expenses:
      Cost of products sold           1,279        929         945      1,330
      Service, rental and
       maintenance                   56,353     56,104      53,739     49,392
      Selling and marketing          10,402     11,156      11,276     10,311
      General and administrative     48,427     46,491      43,261     39,259
      Depreciation, amortization
       and accretion                 40,595     35,224      28,876     26,633
      Stock based compensation        1,385        597         271        579
      Severance and restructuring     5,137      9,904         855        713
        Total operating expenses    163,578    160,405     139,223    128,217

    Operating income (loss)           2,099     (2,868)     12,731     15,187

    Interest expense                 (1,411)      (734)       (232)       (35)
    Interest income                     197        235         214        443
    Loss on extinguishment of
     long-term debt                    (594)      (432)       (312)       -
    Other income, net                   137        (73)         76     (1,144)
    Income (loss) before income
     tax expense                        428     (3,872)     12,477     14,451
    Income tax expense                 (291)        61      (3,750)    (6,597)
    Net income (loss)                  $137    $(3,811)     $8,727     $7,854

    Basic net income (loss)
     per common share                 $0.01     $(0.14)      $0.32      $0.29
    Diluted net income (loss)
     per common share                 $0.01     $(0.14)      $0.32      $0.29

    Basic weighted average
     common shares
     outstanding                 27,108,034 27,226,076  27,365,701 27,396,187
    Diluted weighted average
     common shares
     outstanding                 27,320,212 27,226,076  27,465,990 27,459,261

    Reconciliation of
     operating income
     to EBITDA:
    Operating income (loss)          $2,099   $ (2,868)    $12,731    $15,187
    Addback:
      Depreciation, amortization
       and accretion                 40,595     35,224      28,876     26,633
    EBITDA(b)                       $42,694    $32,356     $41,607    $41,820


    (a) Pro forma amounts assume the merger of Arch Wireless, Inc. and
        Metrocall Holdings, Inc. as of January 1, 2004.

    (b) EBITDA or Earnings before interest, taxes, depreciation and
        amortization is a non-GAAP measure and is presented for analytical
        purposes only.



                              USA MOBILITY, INC.
           Cumulative Summary of Adjustments to Assets and Liabilities
                                 (In thousands)

                                                        December 31,
                                                2002        2003        2004
     Assets
      Increase (decrease) in:
        Accounts receivable, net                $-          $-         $(740)
        Other receivables                        -           -           -
        Property and equipment, net            4,710      (5,367)      3,520
        Goodwill                                 -           -         2,578
        Deferred income tax assets               -       (11,883)    (19,588)
           Total impact on Assets             $4,710    $(17,250)   $(14,230)

        Total Assets, as restated           $442,634    $495,495    $782,147

    Liabilities
      Increase (decrease) in:
        Accrued taxes                           $536      $1,317      $2,235
        Accrued restructuring                    -           -           856
        Accrued other                          2,939         780         951
        Other long-term liabilities            5,404       9,012       9,025
           Total impact on Liabilities        $8,879     $11,109     $13,067

        Total Liabilities, as restated      $328,410    $169,231    $226,107

    Equity
      Increase (decrease) in:
        Additional paid-in capital              $-      $(21,070)   $(18,694)
        Retained earnings                     (4,169)     (7,289)     (8,603)
           Total impact on Equity            $(4,169)   $(28,359)   $(27,297)

        Total Equity, as restated           $114,224    $326,264    $556,040

           Total impact on Liabilities
            and Equity                        $4,710    $(17,250)   $(14,230)

    Total Liabilities and Equity, as
     restated                               $442,634    $495,495    $782,147


                                                       Quarter ended

                                              3/31/05     6/30/05     9/30/05
    Assets
      Increase (decrease) in:
        Accounts receivable, net               $(740)      $(740)      $(740)
        Other receivables                        -           -            (2)
        Property and equipment, net            2,172         551     (10,358)
        Goodwill                               2,578       2,561       2,847
        Deferred income tax assets           (17,326)    (19,415)     (4,412)
           Total impact on Assets           $(13,316)   $(17,043)   $(12,665)

        Total Assets, as restated           $736,121    $702,661    $688,893

    Liabilities
      Increase (decrease) in:
        Accrued taxes                         $2,405      $1,498        $(24)
        Accrued restructuring                    856         856         856
        Accrued other                            762         874      (2,964)
        Other long-term liabilities           10,889       8,920      10,242
           Total impact on Liabilities       $14,912     $12,148      $8,110

        Total Liabilities, as restated      $178,309    $146,401    $123,380

    Equity
      Increase (decrease) in:
        Additional paid-in capital          $(18,470)   $(18,271)   $(18,227)
        Retained earnings                     (9,758)    (10,920)     (2,548)
           Total impact on Equity           $(28,228)   $(29,191)   $(20,775)

        Total Equity, as restated           $557,812    $556,260    $565,513

           Total impact on Liabilities
            and Equity                      $(13,316)   $(17,043)   $(12,665)

    Total Liabilities and Equity, as
     restated                               $736,121    $702,661    $688,893



                              USA Mobility, Inc.
                           Summary of Adjustments to
             Operating Income, Net Income, and Earnings per Share
                    (In thousands except per share amounts)

                                       Seven Months Ended    Year Ended
                                           December 31,      December 31,

                                               2002        2003       2004

    Operating income (loss) - as
     previously reported                     $25,326     $46,115    $29,046

       Increase (decrease) due to:
          Service, rental and maintenance
           expense                             2,684       2,549        504
          General and administrative
           expense                              (536)       (781)      (747)
          Depreciation and amortization       (6,317)    (10,421)     7,161
          Severance and related
           termination costs                     -           -         (856)

    Operating income (loss) - as restated    $21,157     $37,462    $35,108


    Net income (loss) - as previously
     reported                                   $827     $16,128    $13,481

    Adjustments to operating income
     (loss), net                              (4,169)     (8,653)     6,062

    Other income, net - increase
     (decrease)                                  -           -          156
    Income tax expense - (increase)
     decrease                                    -         5,533     (7,532)

    Net income (loss) - as restated          $(3,342)    $13,008    $12,167


                                                      Quarter ended

                                             3/31/05     6/30/05    9/30/05

    Operating income (loss) - as
     previously reported                     $3,869     $(1,601)    $11,890

       Increase (decrease) due to:
          Service, rental and maintenance
           expense                               44          73         605
          General and administrative
           expense                               (5)        742       1,522
          Depreciation and amortization      (1,809)     (2,082)     (1,286)
          Severance and related
           termination costs                    -           -           -

    Operating income (loss) - as restated    $2,099     $(2,868)    $12,731


    Net income (loss) - as previously
     reported                                $1,292     $(2,649)       $355

    Adjustments to operating income
     (loss), net                             (1,770)     (1,267)        841

    Other income, net - increase
     (decrease)                                (156)        -           -
    Income tax expense - (increase)
     decrease                                   771         105       7,531

    Net income (loss) - as restated            $137     $(3,811)     $8,727



                             Seven Months
                                Ended      Year
                               December    Ended
                                 31,    December 31,      Quarter ended
                                2002    2003   2004  3/31/05 6/30/05 9/30/05
    Diluted net income per
     common share
         - as previously
          reported             $0.04   $0.81  $0.64  $0.05   $(0.10)  $0.01

      Effect of adjustments
       to income               (0.21)  (0.16) (0.06) (0.04)   (0.04)   0.31

    Diluted net income per
     common share
         - as restated        $(0.17)  $0.65  $0.58  $0.01   $(0.14)  $0.32



                                USA MOBILITY, INC.
                    SUMMARY OF RESTATEMENT ADJUSTMENT IMPACTS
                                  (in thousands)

                                       For the quarter ended December 31, 2005

                                          Previously    Restatement
                                           reported     adjustments   Final
                                         April 3, 2006
                                          (unaudited)  (unaudited) (unaudited)

    Revenues:
      Service, rental and maintenance,
       net of service credits               $137,043       $-      $137,043
      Product sales                            6,361        -         6,361
        Total revenue                        143,404        -       143,404

    Operating expenses:
      Cost of products sold                    1,330        -         1,330
      Service, rental and maintenance(a)      50,593     (1,201)     49,392
      Selling and marketing                   10,311        -        10,311
      General and administrative              39,260         (1)     39,259
      Depreciation, amortization and
       accretion(a)                           38,809    (12,176)     26,633
      Stock based compensation                   579        -           579
      Severance and restructuring                714         (1)        713
      Total operating expenses               141,596    (13,379)    128,217

    Operating income                           1,808     13,379      15,187

    Interest expense                             (35)       -           (35)
    Interest income                              443        -           443
    Loss on extinguishment of long-term debt     -          -           -
    Other income, net                         (1,144)       -        (1,144)
    Income before income tax expense          $1,072    $13,379     $14,451
    Income tax expense                                               (6,597)
    Net income                                                       $7,854

    Reconciliation of operating income to
     EBITDA:
    Operating income                          $1,808    $13,379     $15,187
    Addback:
      Depreciation, amortization and
       accretion                              38,809    (12,176)     26,633
    EBITDA(b)                                $40,617     $1,203     $41,820



                                USA MOBILITY, INC.
                    SUMMARY OF RESTATEMENT ADJUSTMENT IMPACTS
                                  (in thousands)

                                         For the year ended December 31, 2005

                                          Previously   Restatement   Final
                                           reported    adjustments
                                         April 3, 2006
                                          (unaudited)  (unaudited) (audited)

    Revenues:
      Service, rental and maintenance, net
       of service credits                   $592,690       $-      $592,690
      Product sales                           25,882        -        25,882
        Total revenue                        618,572        -       618,572

    Operating expenses:
      Cost of products sold                    4,483        -         4,483
      Service, rental and maintenance(a)     218,160     (2,572)    215,588
      Selling and marketing                   43,145        -        43,145
      General and administrative             177,438        -       177,438
      Depreciation, amortization and
         accretion(a)                        153,403    (22,075)    131,328
      Stock based compensation                 2,832        -         2,832
      Severance and restructuring             16,609        -        16,609
      Total operating expenses               616,070    (24,647)    591,423

    Operating income                           2,502     24,647      27,149

    Interest expense                          (2,412)       -        (2,412)
    Interest income                            1,089        -         1,089
    Loss on extinguishment of long-term debt  (1,338)       -        (1,338)
    Other income, net                         (1,004)       -        (1,004)
    Income before income tax expense         $(1,163)   $24,647     $23,484
    Income tax expense                                              (10,577)
    Net income                                                      $12,907

    Reconciliation of operating income to
     EBITDA:
    Operating income                          $2,502    $24,647     $27,149
    Addback:
      Depreciation, amortization and
       accretion                             153,403    (22,075)    131,328
    EBITDA(b)                               $155,905     $2,572    $158,477

    (a) Previously (as reported April 3, 2006), USA Mobility included
        accretion expense in service, rental and maintenance expense;
        final figures reflect accretion expense as part of depreciation,
        amortization and accretion.

    (b) EBITDA or Earnings before interest, taxes, depreciation and
        amortization is a non-GAAP measure and is presented for analytical
        purposes only.

SOURCE USA Mobility, Inc.
CONTACT: Bob Lougee of USA Mobility, Inc., 1-703-721-3080
Web site: http://www.usamobility.com
(USMO)