Investor Relations -Press Release

<< Back
USA Mobility Reports Third Quarter Operating Results; Board Declares Quarterly Cash Distribution of $0.65 Per Share

Net Income Totals $20.3 Million as Subscriber and Revenue Trends

                                Improve

ALEXANDRIA, Va.--(BUSINESS WIRE)--Oct. 31, 2007--USA Mobility, Inc. (Nasdaq: USMO), a leading provider of wireless messaging and communications services, today announced operating results for the third quarter ended September 30, 2007. Reported net income was $20.3 million, or $0.74 per fully diluted share, compared to $8.7 million, or $0.31 per fully diluted share, in the third quarter of 2006.

In addition, on October 30, 2007 the Company's Board of Directors declared a regular quarterly cash distribution of $0.65 per share. The cash distribution will be paid on November 29, 2007 to stockholders of record on November 8, 2007. The Company expects the entire amount of the cash distribution to be paid as a return of capital.

    Third quarter results included:

    --  Reported revenue totaled $105.4 million, compared to $107.5
        million in the second quarter of 2007 and $119.6 million in
        the third quarter of 2006.

    --  The quarterly rate of revenue erosion improved to 1.9 percent
        from 3.7 percent in the second quarter, while the annual rate
        of revenue erosion improved to 11.8 percent in the third
        quarter compared to 15.5 percent in the second quarter and
        17.3 percent in the first quarter of 2007.

    --  Average revenue per unit ("ARPU") improved to $8.62, compared
        to $8.54 in the second quarter and $8.60 in the year-earlier
        quarter.

    --  Operating expenses -- excluding depreciation, amortization and
        accretion -- totaled $73.9 million, a reduction of $12.4
        million, or 14.4 percent, from the third quarter of 2006.

    --  EBITDA (earnings before interest, taxes, depreciation,
        amortization and accretion) was $31.6 million for the third
        quarter, while EBITDA margin (or EBITDA as a percentage of
        revenue) was 29.9 percent.

    --  Operating income totaled $19.5 million, compared to $14.9
        million in the third quarter of 2006.

    --  Net unit loss was 137,000, compared to 155,000 in the second
        quarter and 193,000 in the first quarter of 2007 and 172,000
        in the year-earlier quarter. Units in service at September 30,
        2007 totaled 3,620,000, compared to 3,757,000 at June 30, 2007
        and 4,259,000 at September 30, 2006.

    --  The quarterly rate of subscriber erosion improved to 3.7
        percent, compared to 4.0 percent in the second quarter and 4.7
        percent in the first quarter. The annual rate of unit loss
        improved to 15.0 percent at September 30, 2007 from 15.2
        percent at June 30, 2007.

    --  Capital expenses were $4.5 million, compared to $5.2 million
        in the year-earlier quarter.

    --  The Company's cash balance at September 30, 2007 was $63.5
        million.

"We once again reported an extremely positive quarter, meeting or exceeding the majority of our business goals and objectives," said Vincent D. Kelly, president and chief executive officer. "Revenue declined at its lowest level in years, cash flow generation remained strong, and we made additional improvements to our cost structure -- including solid progress on our site rent rationalization plan. In addition, the rate of subscriber churn and average revenue per unit showed modest improvement from the prior quarter. Overall, we were pleased and encouraged by the Company's operating results for the quarter."

Kelly said the Company's strategy to focus its selling and marketing efforts around three core subscriber segments, including Healthcare Providers, Government Services and Large Enterprises, all of which include First Responders, continued to generate positive results in the third quarter. "Among other new business opportunities in the government and healthcare sectors, we were pleased to expand our relationship with the U.S. Department of Health and Human Services (DHHS) by providing additional paging units for the National Disaster Medical System, the agency's nationwide emergency response system. Given the effectiveness of our networks in disaster scenarios, we look to establish similar relationships with other federal, state and local government agencies to help them meet their emergency response communications needs."

Kelly also noted that the Company returned approximately $17.7 million in capital to stockholders during the third quarter in the form of a cash distribution, consistent with its strategy of returning cash to stockholders. The cash distribution of $0.65 per share was paid on September 6, 2007. Including quarterly and special cash distributions paid earlier in the year, the Company has returned approximately $80.5 million in capital to stockholders thus far in 2007.

Kelly cautioned, however, that the Company's ability to continue to return capital to stockholders will depend largely on future operating results as well as internal capital requirements. "Despite a very successful third quarter," he said, "we face ongoing operating challenges as the rate of gross subscriber cancellations remains high. The continuation of this trend, coupled with the related loss of revenue, presents a significant risk with respect to future operating margins and cash flows since a lower revenue base limits our opportunities to reduce costs. If this trend were to continue, the impact would be to reduce the amount of cash generated in future periods." In short, while we are pleased with our current operating performance, we are mindful of these longer term risks and are working diligently to address them."

Thomas L. Schilling, chief operating officer and chief financial officer, said the Company further reduced its operating expenses during the third quarter, including reductions in site rent and telecommunications expense. "Operating expenses -- excluding depreciation, amortization and accretion -- decreased 0.4 percent from the second quarter and 14.4 percent from the third quarter of 2006; however, the decrease from the second to the third quarter would have been 2.0 percent absent a one-time severance and restructuring charge of approximately $1.2 million in part connected with the executive management realignment announced in mid-October." Schilling added: "We also benefited from a slight increase in ARPU in the quarter -- the result of price increases in selected distribution channels and improvements in the rate of service credits - which helped offset our rate of revenue erosion. We believe we have now taken the 'low hanging fruit' this year in terms of our ability to effect meaningful ARPU enhancement through selective price increases and, as a result, we expect ARPU going forward to trend downward, albeit at a slower pace than in recent years.

"While subscriber disconnect rates remain higher than forecast and a major challenge, we continued to generate strong cash flow during the third quarter and, overall, are pleased with our financial results. Accordingly," Schilling said, "we are maintaining our previous financial guidance for 2007, projecting full-year revenues between $420 million to $425 million, operating expenses - excluding depreciation, amortization and accretion - between $293 million to $298 million, and capital expenses between $18 million to $20 million."

As previously announced, USA Mobility plans to host a conference call for investors on its third quarter results at 10:00 a.m. Eastern Time on Thursday, November 1, 2007. The dial-in number for the call is 888-600-4885 (toll-free) or 913-312-1485 (toll). The pass code for the call is 7577647. A replay of the call will be available from 3:00 p.m. ET on November 1 until 11:59 p.m. on Thursday, November 15. The replay number is 888-203-1112 (toll-free) or 719-457-0820 (toll). The pass code for the replay is 7577647.

About USA Mobility

USA Mobility, Inc., headquartered in Alexandria, Virginia, is a comprehensive provider of reliable and affordable wireless communications solutions to the healthcare, government, large enterprise and emergency response sectors. As a single-source provider, USA Mobility's focus is on the business-to-business marketplace and supplying wireless connectivity solutions to over 70 percent of the Fortune 1000 companies. The Company operates nationwide networks for both one-way paging and advanced two-way messaging services. In addition, USA Mobility offers mobile voice and data services through Sprint Nextel, including BlackBerry devices and GPS location applications. The Company's product offerings include customized wireless connectivity systems for the healthcare, government and other campus environments. USA Mobility also offers M2M (machine-to-machine) telemetry solutions for numerous applications that include asset tracking, utility meter reading and other remote device monitoring applications on a national scale. For further information visit 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 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 INCOME STATEMENTS (a)
   (unaudited and in thousands, except share and per share amounts)



                                For the three months ended
                     -------------------------------------------------
                         3/31/06     6/30/06     9/30/06    12/31/06
                     -------------------------------------------------

Revenue:
  Paging service     $   125,673 $   118,872 $   112,129 $   107,520
  Cellular                 2,026       2,096       1,728       1,877
  Product sales            6,131       5,180       4,851       5,394
  Other                    1,062       1,057         845       1,253
                     -------------------------------------------------
Total revenue            134,892     127,205     119,553     116,044
                     -------------------------------------------------

Operating expenses:
  Cost of products
   sold                      786       1,169       1,184         698
  Service, rental
   and maintenance        48,092      44,769      42,489      41,770
  Selling and
   marketing              11,059      11,118      10,929      10,796
  General and
   administrative         36,142      32,208      30,994      28,533
  Depreciation,
   amortization and
   accretion              18,794      18,900      18,361      17,244
  Severance and
   restructuring             170         321         682       3,413
                     -------------------------------------------------
Total operating
 expenses                115,043     108,485     104,639     102,454
                     -------------------------------------------------
   % of total
    revenue                 85.3%       85.3%       87.5%       88.3%

                     -------------------------------------------------
Operating income          19,849      18,720      14,914      13,590
                     -------------------------------------------------
   % of total
    revenue                 14.7%       14.7%       12.5%       11.7%

  Interest income,
   net                       549       1,023         717       1,579
  Other income
   (expense), net             62         988         103        (353)
                     -------------------------------------------------
Income before income
 tax expense              20,460      20,731      15,734      14,816
  Income tax expense       8,195       9,779       7,075       6,511
                     -------------------------------------------------
Net income           $    12,265 $    10,952 $     8,659 $     8,305
                     =================================================

Basic net income per
 common share        $      0.45 $      0.40 $      0.32 $      0.30
                     =================================================
Diluted net income
 per common share    $      0.45 $      0.40 $      0.31 $      0.30
                     =================================================

Basic weighted
 average common
 shares outstanding   27,397,307  27,399,533  27,400,853  27,401,492
                     =================================================
Diluted weighted
 average common
 shares outstanding   27,503,230  27,587,958  27,575,039  27,597,919
                     =================================================


Reconciliation of
 operating income to
 EBITDA (b):
Operating income     $    19,849 $    18,720 $    14,914 $    13,590
Add back:
 Depreciation,
 amortization and
 accretion                18,794      18,900      18,361      17,244
                     -------------------------------------------------
EBITDA               $    38,643 $    37,620 $    33,275 $    30,834
                     =================================================
   % of total
    revenue                 28.6%       29.6%       27.8%       26.6%


                                      For the three months ended
                                --------------------------------------
                                     3/31/07     6/30/07      9/30/07
                                ------------------------- ------------

Revenue:
                                                          ------------
  Paging service                 $   104,003 $    98,248  $    95,393
  Cellular                             2,087       2,497        2,035
  Product sales                        4,400       5,335        6,851
  Other                                1,052       1,390        1,145
                                ------------------------- ------------
Total revenue                        111,542     107,470      105,424
                                ------------------------- ------------

Operating expenses:
  Cost of products sold                  687       1,508        2,435
  Service, rental and
   maintenance                        39,033      39,356       36,746
  Selling and marketing               10,242       9,975        9,891
  General and administrative          26,448      23,297       23,606
  Depreciation, amortization
   and accretion                      13,318      12,450       12,048
  Severance and restructuring             17           -        1,177
                                ------------------------- ------------
Total operating expenses              89,745      86,586       85,903
                                ------------------------- ------------
   % of total revenue                   80.5%       80.6%        81.5%

                                ------------------------- ------------
Operating income                      21,797      20,884       19,521
                                ------------------------- ------------
   % of total revenue                   19.5%       19.4%        18.5%

  Interest income, net                   951         932          856
  Other income (expense), net           (516)        826        1,038
                                ------------------------- ------------
Income before income tax
 expense                              22,232      22,642       21,415
  Income tax expense                   9,206       9,676        1,109
                                ------------------------- ------------
Net income                       $    13,026 $    12,966  $    20,306
                                ========================= ============

Basic net income per common
 share                           $      0.47 $      0.47  $      0.74
                                ========================= ============
Diluted net income per common
 share                           $      0.47 $      0.47  $      0.74
                                ========================= ============

Basic weighted average common
 shares outstanding               27,434,418  27,440,094   27,445,028
                                ========================= ============
Diluted weighted average common
 shares outstanding               27,578,066  27,570,346   27,595,905
                                ========================= ============


Reconciliation of operating
 income to EBITDA (b):
Operating income                 $    21,797 $    20,884  $    19,521
Add back: Depreciation,
 amortization and accretion           13,318      12,450       12,048
                                ------------------------- ------------
EBITDA                           $    35,115 $    33,334  $    31,569
                                ========================= ============
   % of total revenue                   31.5%       31.0%        29.9%
                                                          ------------


(a) Slight variations in totals are due to rounding.
(b) EBITDA or Earnings before interest, taxes, depreciation,
 amortization and accretion is a non-GAAP measure and is presented for
 analytical purposes only.
                          USA MOBILITY, INC.
                    UNITS IN SERVICE ACTIVITY (a)
                     (unaudited and in thousands)


                            For the three months ended
            ----------------------------------------------------------
            3/31/06 6/30/06 9/30/06 12/31/06 3/31/07 6/30/07  9/30/07
            ------------------------------------------------- --------
Units in
 service
-----------

Beginning
 units in
 service
                                                              --------
  Direct
   one-way    3,835   3,678   3,547    3,429   3,318   3,179    3,071
  Direct
   two-way      348     324     307      292     280     263      245
            ------------------------------------------------- --------
  Total
   direct     4,183   4,002   3,854    3,721   3,598   3,442    3,316
            ------------------------------------------------- --------
  Indirect
   one-way      603     535     483      449     417     378      346
  Indirect
   two-way      100      97      94       89      90      92       95
            ------------------------------------------------- --------
  Total
   indirect     703     632     577      538     507     470      441
            ------------------------------------------------- --------
Total
 beginning
 units in
 service      4,886   4,634   4,431    4,259   4,105   3,912    3,757
            ================================================= ========

Gross
 placements
  Direct
   one-way      108     119     120      112      91     112      107
  Direct
   two-way       15      15      15       15      12      14       13
            ------------------------------------------------- --------
  Total
   direct       123     134     135      127     103     126      120
            ------------------------------------------------- --------
  Indirect
   one-way       24      18      24       36      19      25       35
  Indirect
   two-way        4       5       5        6       8       8        7
            ------------------------------------------------- --------
  Total
   indirect      28      23      29       42      27      33       42
            ------------------------------------------------- --------
Total gross
 placements     151     157     164      169     130     159      162
            ================================================= ========

Gross dis-
connects
  Direct
   one-way     (265)   (250)   (238)    (222)   (230)   (220)    (217)
  Direct
   two-way      (39)    (32)    (30)     (28)    (29)    (32)     (26)
            ------------------------------------------------- --------
  Total
   direct      (304)   (282)   (268)    (250)   (259)   (252)    (243)
            ------------------------------------------------- --------
  Indirect
   one-way      (92)    (70)    (58)     (68)    (58)    (57)     (51)
  Indirect
   two-way       (8)     (8)    (10)      (5)     (6)     (5)      (5)
            ------------------------------------------------- --------
  Total
   indirect    (100)    (78)    (68)     (73)    (64)    (62)     (56)
            ------------------------------------------------- --------
Total gross
 dis-
connects       (404)   (360)   (336)    (323)   (323)   (314)    (299)
            ================================================= ========

Net gain
 (loss)
  Direct
   one-way     (157)   (131)   (118)    (111)   (139)   (108)    (110)
  Direct
   two-way      (24)    (17)    (15)     (12)    (17)    (18)     (13)
            ------------------------------------------------- --------
  Total
   direct      (181)   (148)   (133)    (123)   (156)   (126)    (123)
            ------------------------------------------------- --------
  Indirect
   one-way      (68)    (52)    (34)     (32)    (39)    (32)     (16)
  Indirect
   two-way       (4)     (3)     (5)       1       2       3        2
            ------------------------------------------------- --------
  Total
   indirect     (72)    (55)    (39)     (31)    (37)    (29)     (14)
            ------------------------------------------------- --------
Total net
 change        (253)   (203)   (172)    (154)   (193)   (155)    (137)
            ================================================= ========

Ending
 units in
 service
  Direct
   one-way    3,678   3,547   3,429    3,318   3,179   3,071    2,961
  Direct
   two-way      324     307     292      280     263     245      232
            ------------------------------------------------- --------
  Total
   direct     4,002   3,854   3,721    3,598   3,442   3,316    3,193
            ------------------------------------------------- --------
  Indirect
   one-way      535     483     449      417     378     346      330
  Indirect
   two-way       97      94      89       90      92      95       97
            ------------------------------------------------- --------
  Total
   indirect     632     577     538      507     470     441      427
            ------------------------------------------------- --------
Total
 ending
 units in
 service      4,634   4,431   4,259    4,105   3,912   3,757    3,620
            ================================================= ========

(a) Slight variations in totals are due to rounding.
                          USA MOBILITY, INC.
            AVERAGE REVENUE PER UNIT (ARPU) AND CHURN (a)
                             (unaudited)



                                      For the three months ended
                                --------------------------------------
                                 3/31/06  6/30/06  9/30/06  12/31/06
                                --------------------------------------

ARPU
-------------------------------
  Direct one-way                $   8.17 $   8.06 $   7.95 $    7.86
  Direct two-way                   23.61    23.75    23.27     23.61
                                --------------------------------------
Total direct                        9.44     9.32     9.16      9.09

  Indirect one-way                  4.53     4.59     4.49      4.56
  Indirect two-way                  6.93     6.99     6.53      6.63
                                --------------------------------------
Total indirect                      4.89     4.97     4.82      4.92

  Total one-way                     7.69     7.63     7.54      7.49
  Total two-way                    19.85    19.87    19.35     19.55
                                --------------------------------------
Total paging ARPU               $   8.80 $   8.74 $   8.60 $    8.57
                                --------------------------------------



Gross disconnect rate (b)
-------------------------------
  Direct one-way                    -6.9%    -6.8%    -6.7%     -6.5%
  Direct two-way                   -11.1%    -9.8%    -9.8%     -9.5%
                                --------------------------------------
Total direct                        -7.3%    -7.0%    -7.0%     -6.7%

  Indirect one-way                 -15.3%   -13.1%   -12.0%    -15.1%
  Indirect two-way                  -7.1%    -8.2%   -10.6%     -5.8%
                                --------------------------------------
Total indirect                     -14.2%   -12.4%   -11.8%    -13.5%

  Total one-way                     -8.1%    -7.6%    -7.4%     -7.5%
  Total two-way                    -10.2%    -9.5%   -10.0%     -8.6%
                                --------------------------------------
Total paging gross disconnect
 rate                               -8.3%    -7.8%    -7.6%     -7.6%
                                --------------------------------------



Net gain / loss rate (c)
-------------------------------
  Direct one-way                    -4.1%    -3.6%    -3.3%     -3.2%
  Direct two-way                    -6.8%    -5.2%    -4.9%     -4.4%
                                --------------------------------------
Total direct                        -4.3%    -3.7%    -3.5%     -3.3%

  Indirect one-way                 -11.3%    -9.8%    -7.1%     -7.1%
  Indirect two-way                  -3.5%    -2.6%    -4.5%      1.0%
                                --------------------------------------
Total indirect                     -10.2%    -8.7%    -6.7%     -5.7%

  Total one-way                     -5.1%    -4.3%    -3.8%     -3.7%
  Total two-way                     -6.1%    -4.6%    -4.8%     -3.1%
                                --------------------------------------
Total paging net gain / loss
 rate                               -5.2%    -4.4%    -3.9%     -3.6%
                                --------------------------------------




                                          For the three months ended
                                         -----------------------------
                                           3/31/07  6/30/07   9/30/07
                                         ------------------- ---------

ARPU
----------------------------------------                     ---------
  Direct one-way                          $   7.96 $   7.87  $   7.98
  Direct two-way                             23.91    24.02     24.17
                                         ------------------- ---------
Total direct                                  9.18     9.08      9.16

  Indirect one-way                            4.45     4.12      4.35
  Indirect two-way                            6.30     6.10      5.30
                                         ------------------- ---------
Total indirect                                4.79     4.53      4.56

  Total one-way                               7.57     7.48      7.61
  Total two-way                              19.46    19.18     18.74
                                         ------------------- ---------
Total paging ARPU                         $   8.65 $   8.54  $   8.62
                                         ------------------- ---------



Gross disconnect rate (b)
----------------------------------------
  Direct one-way                              -6.9%    -6.9%     -7.1%
  Direct two-way                             -10.5%   -12.2%    -10.5%
                                         ------------------- ---------
Total direct                                  -7.2%    -7.3%     -7.3%

  Indirect one-way                           -14.0%   -15.1%    -14.7%
  Indirect two-way                            -6.2%    -5.4%     -5.7%
                                         ------------------- ---------
Total indirect                               -12.6%   -13.2%    -12.8%

  Total one-way                               -7.7%    -7.8%     -7.8%
  Total two-way                               -9.4%   -10.4%     -9.2%
                                         ------------------- ---------
Total paging gross disconnect rate            -7.9%    -8.0%     -8.0%
                                         ------------------- ---------



Net gain / loss rate (c)
----------------------------------------
  Direct one-way                              -4.2%    -3.4%     -3.6%
  Direct two-way                              -6.0%    -6.8%     -5.3%
                                         ------------------- ---------
Total direct                                  -4.3%    -3.7%     -3.7%

  Indirect one-way                            -9.5%    -8.5%     -4.6%
  Indirect two-way                             2.5%     3.3%      2.1%
                                         ------------------- ---------
Total indirect                                -7.3%    -6.2%     -3.2%

  Total one-way                               -4.8%    -3.9%     -3.7%
  Total two-way                               -3.9%    -4.2%     -3.3%
                                         ------------------- ---------
Total paging net gain / loss rate             -4.7%    -4.0%     -3.7%
                                         ------------------- ---------


(a) Slight variations in totals are due to rounding.
(b) Gross disconnect rate is current period disconnected units divided
 by prior period ending units in service.
(c) Net gain / loss rate is net current period placements and
 disconnected units in service divided by prior period ending units in
 service.
                          USA MOBILITY, INC.
           SUPPLEMENTAL INFORMATION BY CUSTOMER SEGMENT (a)
                             (unaudited)


                            For the three months ended
            ----------------------------------------------------------
            3/31/06 6/30/06 9/30/06 12/31/06 3/31/07 6/30/07  9/30/07
            ------------------------------------------------- --------

Gross
 placement
 rate
                                                              --------
 Healthcare     3.8%    4.5%    4.1%     4.2%    3.6%    4.8%     4.5%
 Government     2.2%    2.3%    2.6%     2.1%    2.2%    2.5%     2.5%
Large
 enterprise     2.6%    3.0%    3.8%     3.9%    2.7%    3.0%     2.9%
  Other         2.7%    3.0%    3.3%     3.1%    2.6%    3.2%     3.4%
            ------------------------------------------------- --------
Total
 direct         2.9%    3.3%    3.5%     3.4%    2.9%    3.7%     3.6%
Total
 indirect       4.0%    3.7%    5.1%     7.8%    5.3%    6.9%     9.6%
            ------------------------------------------------- --------
Total           3.1%    3.4%    3.7%     4.0%    3.2%    4.1%     4.3%
            ================================================= ========

Gross
 disconnect
 rate
 Healthcare    -4.6%   -4.7%   -5.3%    -4.6%   -4.6%   -5.0%    -5.6%
 Government    -5.7%   -6.3%   -5.9%    -5.8%   -5.8%   -6.4%    -6.8%
Large
 enterprise    -7.7%   -7.4%   -6.9%    -6.8%   -8.4%   -9.3%    -7.6%
  Other       -10.3%   -9.5%   -9.3%    -9.5%  -10.9%  -10.5%   -10.5%
            ------------------------------------------------- --------
Total
 direct        -7.3%   -7.0%   -7.0%    -6.7%   -7.2%   -7.3%    -7.3%
Total
 indirect     -14.2%  -12.4%  -11.8%   -13.5%  -12.6%  -13.2%   -12.8%
            ------------------------------------------------- --------
Total          -8.3%   -7.8%   -7.6%    -7.6%   -7.8%   -8.0%    -8.0%
            ================================================= ========

Net loss
 rate
 Healthcare    -0.7%   -0.2%   -1.1%    -0.4%   -1.1%   -0.2%    -1.0%
 Government    -3.5%   -4.1%   -3.3%    -3.6%   -3.6%   -3.8%    -4.3%
Large
 enterprise    -5.1%   -4.3%   -3.0%    -2.9%   -5.7%   -6.2%    -4.6%
  Other        -7.5%   -6.6%   -6.1%    -6.4%   -8.3%   -7.2%    -7.2%
            ------------------------------------------------- --------
Total
 direct        -4.3%   -3.7%   -3.5%    -3.3%   -4.3%   -3.7%    -3.7%
Total
 indirect     -10.2%   -8.7%   -6.7%    -5.7%   -7.3%   -6.2%    -3.2%
            ------------------------------------------------- --------
Total          -5.2%   -4.4%   -3.9%    -3.6%   -4.7%   -4.0%    -3.7%
            ================================================= ========

End of
 period
 units in
 service %
 of total
 Healthcare    29.0%   30.5%   31.5%    32.5%   33.6%   35.0%    36.2%
 Government    16.4%   16.4%   16.6%    16.5%   17.9%   18.0%    17.8%
Large
 enterprise    10.2%   10.2%   10.1%    10.3%   13.8%   13.6%    13.5%
  Other        30.8%   29.9%   29.2%    28.3%   22.7%   21.7%    20.7%
            ------------------------------------------------- --------
Total
 direct        86.4%   87.0%   87.4%    87.6%   88.0%   88.3%    88.2%
Total
 indirect      13.6%   13.0%   12.6%    12.4%   12.0%   11.7%    11.8%
            ------------------------------------------------- --------
Total         100.0%  100.0%  100.0%   100.0%  100.0%  100.0%   100.0%
            ================================================= ========

(a) Slight variations in totals are due to rounding.
                          USA MOBILITY, INC.
   SUPPLEMENTAL INFORMATION - DIRECT UNITS IN SERVICE AND CELLULAR
                            ACTIVATIONS (a)
                             (unaudited)



                                      For the three months ended
                                --------------------------------------
                                 3/31/06  6/30/06  9/30/06  12/31/06
                                --------------------------------------

Account size ending units in
 service (000's)
  1 to 3 units                       358      327      300       275
  4 to 10 units                      203      188      175       163
  11 to 50 units                     489      456      426       398
  51 to 100 units                    265      249      238       226
  101 to 1,000 units               1,068    1,027      999       967
  (greater than)1,000 units        1,619    1,607    1,583     1,569
                                --------------------------------------
Total                              4,002    3,854    3,721     3,598
                                ======================================

End of period units in service
 % of total direct
  1 to 3 units                       8.9%     8.5%     8.1%      7.6%
  4 to 10 units                      5.1%     4.9%     4.7%      4.5%
  11 to 50 units                    12.2%    11.8%    11.4%     11.1%
  51 to 100 units                    6.6%     6.5%     6.4%      6.3%
  101 to 1,000 units                26.7%    26.6%    26.9%     26.9%
  (greater than)1,000 units         40.5%    41.7%    42.5%     43.6%
                                --------------------------------------
Total                              100.0%   100.0%   100.0%    100.0%
                                ======================================

Account size net loss rate
  1 to 3 units                               -8.7%    -8.0%     -8.3%
  4 to 10 units                              -7.5%    -6.9%     -6.6%
  11 to 50 units                             -6.8%    -6.5%     -6.6%
  51 to 100 units                            -6.2%    -4.2%     -5.2%
  101 to 1,000 units                         -3.8%    -2.7%     -3.2%
  (greater than)1,000 units                  -0.7%    -1.6%     -0.9%
                                         -----------------------------
Total                                        -3.7%    -3.5%     -3.3%
                                         =============================

Account size ARPU
  1 to 3 units                  $  14.02 $  14.14 $  14.07 $   14.16
  4 to 10 units                    13.02    13.08    12.99     13.03
  11 to 50 units                   10.88    10.81    10.72     10.73
  51 to 100 units                   9.59     9.53     9.39      9.27
  101 to 1,000 units                8.34     8.29     8.21      8.15
  (greater than)1,000 units         8.18     8.05     7.89      7.88
                                --------------------------------------
Total                           $   9.44 $   9.32 $   9.16 $    9.09
                                ======================================


Cellular revenue
Number of activations              6,829    6,969    6,374     5,818
                                ======================================
Revenue from cellular services
 (000's)                        $  2,026 $  2,096 $  1,728 $   1,877
                                ======================================




                                          For the three months ended
                                         -----------------------------
                                           3/31/07  6/30/07   9/30/07
                                         ------------------- ---------

Account size ending units in service
 (000's)
                                                             ---------
  1 to 3 units                                 251      232       216
  4 to 10 units                                150      139       129
  11 to 50 units                               368      344       319
  51 to 100 units                              215      200       189
  101 to 1,000 units                           924      898       856
  (greater than)1,000 units                  1,534    1,503     1,484
                                         ------------------- ---------
Total                                        3,442    3,316     3,193
                                         =================== =========

End of period units in service % of
 total direct
  1 to 3 units                                 7.3%     7.0%      6.8%
  4 to 10 units                                4.4%     4.2%      4.0%
  11 to 50 units                              10.7%    10.4%     10.0%
  51 to 100 units                              6.2%     6.0%      5.9%
  101 to 1,000 units                          26.8%    27.1%     26.8%
  (greater than)1,000 units                   44.6%    45.3%     46.5%
                                         ------------------- ---------
Total                                        100.0%   100.0%    100.0%
                                         =================== =========

Account size net loss rate
  1 to 3 units                                -9.0%    -7.6%     -6.6%
  4 to 10 units                               -7.9%    -7.6%     -7.0%
  11 to 50 units                              -7.6%    -6.4%     -7.3%
  51 to 100 units                             -4.9%    -6.9%     -5.7%
  101 to 1,000 units                          -4.4%    -2.8%     -4.7%
  (greater than)1,000 units                   -2.2%    -2.0%     -1.3%
                                         ------------------- ---------
Total                                         -4.3%    -3.7%     -3.7%
                                         =================== =========

Account size ARPU
  1 to 3 units                            $  14.71 $  14.67  $  13.27
  4 to 10 units                              13.42    13.40     12.21
  11 to 50 units                             10.95    10.93      9.90
  51 to 100 units                             9.44     9.48      8.64
  101 to 1,000 units                          8.24     8.24      7.38
  (greater than)1,000 units                   7.92     7.80      6.90
                                         ------------------- ---------
Total                                     $   9.18 $   9.08  $   9.16
                                         =================== =========


Cellular revenue
Number of activations                        5,450    8,046     5,579
                                         =================== =========
Revenue from cellular services (000's)    $  2,087 $  2,497  $  2,035
                                         =================== =========


(a) Slight variations in totals are due to rounding.
                          USA MOBILITY, INC.
     CONSOLIDATED OPERATING EXPENSES SUPPLEMENTAL INFORMATION (a)
                     (unaudited and in thousands)



                                       For the three months ended
                                   -----------------------------------
                                    3/31/06 6/30/06 9/30/06 12/31/06
                                   -----------------------------------

Cost of products sold              $    786$  1,169$  1,184$     698
                                   -----------------------------------

Service, rental and maintenance
  Site rent                          26,099  25,021  24,314   24,204
  Telecommunications and related      9,099   8,480   7,343    7,185
  Payroll and related                 7,046   6,578   6,517    6,136
  Stock based compensation               81      83      78       78
  Other                               5,767   4,607   4,237    4,167
                                   -----------------------------------
Total service, rental and
 maintenance                         48,092  44,769  42,489   41,770
                                   -----------------------------------

Selling and marketing
  Payroll and related                 7,709   7,317   6,996    6,902
  Commissions                         2,226   2,373   2,407    2,577
  Stock based compensation              171     166     178       55
  Other                                 953   1,262   1,348    1,262
                                   -----------------------------------
Total selling and marketing          11,059  11,118  10,929   10,796
                                   -----------------------------------

General and administrative
  Payroll and related                12,330  11,412   9,517    9,287
  Stock based compensation              431     461     484      462
  Bad debt                            1,790   1,705   2,035    1,975
  Facility rent                       4,104   3,973   3,468    3,408
  Telecommunications                  2,248   1,982   1,858    1,714
  Outside services                    6,419   5,631   6,162    7,122
  Taxes, licenses and permits         4,149   2,708   3,036     (501)
  Other                               4,671   4,336   4,434    5,066
                                   -----------------------------------
Total general and administrative     36,142  32,208  30,994   28,533
                                   -----------------------------------

Depreciation, amortization and
 accretion                           18,794  18,900  18,361   17,244
Severance and restructuring             170     321     682    3,413

                                   -----------------------------------
Operating expenses                 $115,043$108,485$104,639$ 102,454
                                   ===================================

Capital expenditures               $  4,424$  4,595$  5,152$   6,819




                                           For the three months ended
                                           ---------------------------
                                             3/31/07 6/30/07   9/30/07
                                           ------------------ --------

                                                              --------
Cost of products sold                       $    687$  1,508  $  2,435
                                           ------------------ --------

Service, rental and maintenance
  Site rent                                   22,284  22,115    20,705
  Telecommunications and related               7,058   6,622     5,289
  Payroll and related                          6,488   6,657     6,871
  Stock based compensation                        31      30        26
  Other                                        3,172   3,932     3,855
                                           ------------------ --------
Total service, rental and maintenance         39,033  39,356    36,746
                                           ------------------ --------

Selling and marketing
  Payroll and related                          6,740   6,259     5,984
  Commissions                                  2,170   2,386     2,140
  Stock based compensation                        93      91        67
  Other                                        1,239   1,239     1,700
                                           ------------------ --------
Total selling and marketing                   10,242   9,975     9,891
                                           ------------------ --------

General and administrative
  Payroll and related                          9,560   9,343     9,487
  Stock based compensation                       304     299       214
  Bad debt                                     1,402   1,075       854
  Facility rent                                2,947   3,066     2,614
  Telecommunications                           1,764   1,526     1,402
  Outside services                             5,504   5,222     5,136
  Taxes, licenses and permits                  2,316     (20)    1,815
  Other                                        2,651   2,786     2,084
                                           ------------------ --------
Total general and administrative              26,448  23,297    23,606
                                           ------------------ --------

Depreciation, amortization and accretion      13,318  12,450    12,048
Severance and restructuring                       17       -     1,177

                                           ------------------ --------
Operating expenses                          $ 89,745$ 86,586  $ 85,903
                                           ================== ========

Capital expenditures                        $  5,086$  3,525  $  4,528
                                                              --------


(a) Slight variations in totals are due to rounding.
                          USA MOBILITY, INC.
              CONDENSED CONSOLIDATED BALANCE SHEETS (a)
                            (in thousands)



                                                  12/31/06     9/30/07
                                                 --------- -----------
                                                           (unaudited)
Assets
  Current assets:
                                                           -----------
    Cash and cash equivalents                    $  66,507    $ 63,532
    Accounts receivable, net                        26,364      27,683
    Prepaid expenses and other                      12,294       8,147
    Deferred income tax assets                      18,399      13,799
                                                 --------- -----------
  Total current assets                             123,564     113,161
  Property and equipment, net                       91,562      76,030
  Goodwill                                         159,438     188,170
  Intangible assets, net                            26,339      19,281
  Deferred income tax assets                       180,244     148,396
  Other assets                                       7,067       7,280
                                                 --------- -----------
Total assets                                     $ 588,214    $552,318
                                                 ========= ===========

Liabilities and stockholders' equity
  Current liabilities:
    Accounts payable and accrued
     liabilities                                 $  63,979    $ 51,980
    Distributions payable                              435         127
    Customer deposits                                2,250       1,750
    Deferred revenue                                16,194      13,392
                                                 --------- -----------
  Total current liabilities                         82,858      67,249
  Other long-term liabilities                       29,384      47,287
                                                 --------- -----------
Total liabilities                                  112,242     114,536
                                                 --------- -----------
Stockholders' equity:
  Preferred stock                                        -           -
  Common stock                                           3           3
  Additional paid-in capital                       475,969     432,837
  Retained earnings                                      -       4,942
                                                 --------- -----------
Total stockholders' equity                         475,972     437,782
                                                 --------- -----------
Total liabilities and stockholders' equity       $ 588,214    $552,318
                                                 ========= ===========

(a) Slight variations in totals are due to rounding.
                          USA MOBILITY, INC.
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (a)
                     (unaudited and in thousands)


                                                   For the nine months
                                                          ended
                                                   -------------------
                                                    9/30/06   9/30/07
                                                   --------- ---------

Cash flows from operating activities:
                                                             ---------
  Net income                                       $ 31,876  $ 46,298
  Adjustments to reconcile net income to net
   cash provided by operating activities:
    Depreciation, amortization and accretion         56,055    37,816
    Deferred income tax expense                      12,836    24,231
    Amortization of stock based compensation          2,133     1,155
    Provisions for doubtful accounts and
     service credits                                 12,640     7,238
    Non-cash tax accrual adjustments                 (2,385)   (6,130)
    Loss/(Gain) on disposals of property and
     equipment                                          389       (92)
  Changes in assets and liabilities:
    Accounts receivable                              (4,690)   (8,557)
    Prepaid expenses and other                        2,247     3,341
    Intangibles and other long-term assets              360      (212)
    Accounts payable and accrued liabilities         (1,692)   (9,320)
    Customer deposits and deferred revenue           (2,166)   (3,302)
    Other long-term liabilities                       7,309    (1,927)
                                                   --------- ---------
Net cash provided by operating activities          $114,912  $ 90,539
                                                   --------- ---------

Cash flows from investing activities:
  Purchases of property and equipment               (14,171)  (13,139)
  Proceeds from disposals of property and
   equipment                                            115       155
  Receipts from long-term notes receivable            1,707         -
                                                   --------- ---------
Net cash used in investing activities              $(12,349) $(12,984)
                                                   --------- ---------

Cash flows from financing activities:
  Repayment of long-term debt                           (13)        -
  Cash distributions to stockholders                (81,396)  (80,530)
                                                   --------- ---------
Net cash used in financing activities              $(81,409) $(80,530)
                                                   --------- ---------


Net increase (decrease) in cash and cash
 equivalents                                         21,154    (2,975)
Cash and cash equivalents, beginning of
 period                                              37,547    66,507
                                                   --------- ---------
Cash and cash equivalents, end of period           $ 58,701  $ 63,532
                                                   ========= =========

Supplemental disclosure:
  Interest paid                                    $     34  $     11
                                                   ========= =========
  Income taxes paid (state and local)              $    380  $    404
                                                   ========= =========

(a) Slight variations in totals are due to rounding.

CONTACT: USA Mobility, Inc.
Bob Lougee, 703-721-3080
bob.lougee@usamobility.com

SOURCE: USA Mobility, Inc.