---

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549



---



FORM 10-Q/A

(Amendment No. 1)



---



(Mark One)

|x |  | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|- |  | ----------------------------------------------------------------------------------------



For the quarterly period ended
March 31, 2003



OR



| ̈ |  | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|- |  | -----------------------------------------------------------------------------------------



For the
transition period from  to



COMMISSION FILE NUMBER: 333-57715



---



TRITON PCS, INC.

(Exact name of Registrant as
specified in its charter)



---



|Delaware                                                      |  | 23-2930873                         
|------------------------------------------------------------- |  | -----------------------------------
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. employeridentification no.)



1100
Cassatt Road

Berwyn, Pennsylvania 19312

(Address and zip code of principal executive offices)



(610) 651-5900

(Registrants telephone number, including area code)



---



Indicate by a check mark whether the registrant: (1) has filed
all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.    Yes  x    No ̈



Indicate by a check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act.)    Yes ̈No  x



---



---

TRITON PCS, INC.

2002 FORM 10-Q/A QUARTERLY REPORT



TABLE OF CONTENTS



|Item 1                                                                                                              |  | Financial Statements                                                                                            |  |   
|------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------- |  | --
|                                                                                                                    |  | Condensed Consolidated Balance Sheets at December 31, 2002 and March 31, 2003                                   |  | 3 
|                                                                                                                    |  | Consolidated Statements of Operations and Comprehensive Loss for the three months ended March 31, 2002 and 2003 |  | 4 
|                                                                                                                    |  | Consolidated Statements of Cash Flows for the three months ended March 31, 2002 and 2003                        |  | 5 
|                                                                                                                    |  | Notes to the Financial Statements                                                                               |  | 6 
|                                                                                                                   
|Item 2                                                                                                              |  | Managements Discussion of Analysis of Financial Condition and Results of Operations                            |  | 10
|                                                                                                                   
|Item 4                                                                                                              |  | Controls and Procedures                                                                                         |  | 17
|                                                                                                                   
|Item 6                                                                                                              |  | Exhibits and Reports on Form 8-K                                                                                |  | 18
|                                                                                                                   
|Signatures                                                                                                          |  | 20                                                                                                             
|                                                                                                                   
|Certification of Chief Executive Officer Pursuant to Rule 13a-14 of the Securities Exchange Act of 1934             |  | 21                                                                                                             
|                                                                                                                   
|Certification of Chief Financial Officer Pursuant to Rule 13a-14 of the Securities Exchange Act of 1934             |  | 22                                                                                                             
|                                                                                                                   
|Certification of Chief Operating Officer Pursuant to Rule 13a-14 of the Securities Exchange Act of 1934             |  | 23                                                                                                             
|                                                                                                                   
|Certification of Senior Vice President of Operations Pursuant to Rule 13a-14 of the Securities Exchange Act of 1934 |  | 24                                                                                                             
|                                                                                                                   
|Certification of Corporate Controller Pursuant to Rule 13a-14 of the Securities Exchange Act of 1934                |  | 25                                                                                                             



Explanatory Note



This quarterly report on
Form 10-Q/A is being filed to amend Items 1, 2 and 6. Accordingly, pursuant to Rule 12b-15 under the Securities Exchange Act of 1934, as amended, this Form 10-Q/A contains the complete text of Items 1, 2 and 6, as amended, and Item 4. In this Form
10-Q/A, Holdings, refers to Triton PCS Holdings, Inc. and Triton, refers to Triton PCS, Inc and its subsidiaries. Triton is filing this Form 10-Q/A as an amendment to its quarterly report on Form 10-Q for the three months
ended March 31, 2003 that was filed with the Securities and Exchange Commission on May 15, 2003 in order to restate its quarterly results to reflect deferred tax adjustments resulting from Tritons adoption of Statement of Financial Accounting
Standards No. 142, Goodwill and Other Intangible Assets (SFAS No. 142). Upon further analysis completed by Triton, management determined that an adjustment was required to properly reflect its tax provisions reflected in its financial
statements as presented in Form 10-Q for the three months ended March 31, 2003, as filed May 15, 2003. These non-cash adjustments of $17.4 million and $2.5 million for the three months ended March 31, 2002 and 2003, respectively, are the result of
Triton having to establish a valuation allowance against its deferred tax assets, as Triton is no longer able to reasonably estimate the period of reversal, if any, for deferred tax liabilities related to licensing costs as the result of the
adoption of SFAS No. 142. As a result, Triton may not rely on the reversal of deferred tax liabilities associated with licensing costs as a means to realize Tritons deferred tax assts, which primarily represent net operating loss
carryforwards. Additionally, due to a lack of earnings history, Triton cannot rely, for accounting purposes, on forecasts of future earnings as a means to realize its deferred tax assts. Accordingly, Triton has determined that, pursuant to the
provisions of SFAS No, 109, deferred tax valuation allowances are required on those deferred tax assets. Triton has not updated the information contained herein for events and transactions occurring subsequent to the date of the original Quarterly
Report on Form 10-Q for the three months ended March 31, 2003.



2



---

PART I. FINANCIAL INFORMATION



ITEM 1. FINANCIAL STATEMENTS



TRITON PCS, INC.



CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)



|                                                                                                                                     |  | December 31,2002                    |           |   | March 31,2003                        |  
|------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------------------------- | --------- | - | ------------------------------------ | -
|                                                                                                                                     |  | (As restated, see Note7)(unaudited) |           |   | (As restated, see Note 7)(unaudited) |  
|ASSETS:                                                                                                                              |  |                                     |           |   |                                      |  
|                                                                                                                                    
|Current assets:                                                                                                                      |  |                                     |           |   |                                      |  
|Cash and cash equivalents                                                                                                            |  | $                                   | 212,450   |   |                                      | $
|Accounts receivable, net of allowance for doubtful accounts of $7,008 and $3,820,
respectively                                       |  |                                     | 68,213    |   |                                      |  
|Accounts receivableroaming partners                                                                                                 |  |                                     | 23,037    |   |                                      |  
|Inventory, net                                                                                                                       |  |                                     | 28,510    |   |                                      |  
|Prepaid expenses                                                                                                                     |  |                                     | 8,767     |   |                                      |  
|Other current assets                                                                                                                 |  |                                     | 6,578     |   |                                      |  
|                                                                                                                                     |  |                                     |           |   |                                      |  
|Total current assets                                                                                                                 |  |                                     | 347,555   |   |                                      |  
|                                                                                                                                    
|Property and equipment:                                                                                                              |  |                                     |           |   |                                      |  
|Land                                                                                                                                 |  |                                     | 377       |   |                                      |  
|Network infrastructure and equipment                                                                                                 |  |                                     | 1,004,323 |   |                                      |  
|Furniture, fixtures and computer equipment                                                                                           |  |                                     | 89,208    |   |                                      |  
|Capital lease assets                                                                                                                 |  |                                     | 8,454     |   |                                      |  
|Construction in progress                                                                                                             |  |                                     | 37,647    |   |                                      |  
|                                                                                                                                     |  |                                     |           |   |                                      |  
|                                                                                                                                     |  |                                     | 1,140,009 |   |                                      |  
|Less accumulated depreciation                                                                                                        |  |                                     | (343,506  | ) |                                      |  
|                                                                                                                                     |  |                                     |           |   |                                      |  
|Net property and equipment                                                                                                           |  |                                     | 796,503   |   |                                      |  
|                                                                                                                                    
|Intangible assets, net                                                                                                               |  |                                     | 395,249   |   |                                      |  
|Investment in and advances to non-consolidated entities                                                                              |  |                                     | 72,019    |   |                                      |  
|Other long-term assets                                                                                                               |  |                                     | 6,767     |   |                                      |  
|                                                                                                                                     |  |                                     |           |   |                                      |  
|Total assets                                                                                                                         |  | $                                   | 1,618,093 |   |                                      | $
|                                                                                                                                     |  |                                     |           |   |                                      |  
|LIABILITIES AND STOCKHOLDERS DEFICIT:                                                                                               |  |                                     |           |   |                                      |  
|Current liabilities:                                                                                                                 |  |                                     |           |   |                                      |  
|Accounts payable                                                                                                                     |  | $                                   | 83,650    |   |                                      | $
|Accrued payroll and related expenses                                                                                                 |  |                                     | 16,282    |   |                                      |  
|Accrued expenses                                                                                                                     |  |                                     | 5,999     |   |                                      |  
|Current portion of long-term debt                                                                                                    |  |                                     | 17,169    |   |                                      |  
|Deferred revenue                                                                                                                     |  |                                     | 19,548    |   |                                      |  
|Deferred gain on sale of property and equipment                                                                                      |  |                                     | 1,190     |   |                                      |  
|Accrued interest                                                                                                                     |  |                                     | 20,637    |   |                                      |  
|Other current liabilities                                                                                                            |  |                                     | 10,468    |   |                                      |  
|                                                                                                                                     |  |                                     |           |   |                                      |  
|Total current liabilities                                                                                                            |  |                                     | 174,943   |   |                                      |  
|                                                                                                                                    
|Long-term debt:                                                                                                                      |  |                                     |           |   |                                      |  
|Bank credit facility                                                                                                                 |  |                                     | 192,579   |   |                                      |  
|Senior subordinated debt                                                                                                             |  |                                     | 1,219,720 |   |                                      |  
|Capital lease obligations                                                                                                            |  |                                     | 964       |   |                                      |  
|                                                                                                                                     |  |                                     |           |   |                                      |  
|Total long-term debt                                                                                                                 |  |                                     | 1,413,263 |   |                                      |  
|                                                                                                                                    
|Deferred income taxes                                                                                                                |  |                                     | 35,609    |   |                                      |  
|Deferred revenue                                                                                                                     |  |                                     | 3,051     |   |                                      |  
|Fair value of derivative instruments                                                                                                 |  |                                     | 23,819    |   |                                      |  
|Deferred gain on sale of property and equipment                                                                                      |  |                                     | 27,072    |   |                                      |  
|                                                                                                                                     |  |                                     |           |   |                                      |  
|Total liabilities                                                                                                                    |  |                                     | 1,677,757 |   |                                      |  
|                                                                                                                                    
|Commitments and contingencies                                                                                                        |  |                                     |          |   |                                      |  
|                                                                                                                                    
|Stockholders deficit:                                                                                                               |  |                                     |           |   |                                      |  
|Common stock, $0.01 par value, 1000, shares authorized; 100 shares issued and
outstanding as of December 31, 2002 and March 31, 2003 |  |                                     |          |   |                                      |  
|Additional paid-in capital                                                                                                           |  |                                     | 741,872   |   |                                      |  
|Accumulated deficit                                                                                                                  |  |                                     | (721,523  | ) |                                      |  
|Accumulated other comprehensive loss                                                                                                 |  |                                     | (5,459    | ) |                                      |  
|Deferred compensation                                                                                                                |  |                                     | (74,554   | ) |                                      |  
|                                                                                                                                     |  |                                     |           |   |                                      |  
|Total stockholders deficit                                                                                                          |  |                                     | (59,664   | ) |                                      |  
|                                                                                                                                     |  |                                     |           |   |                                      |  
|Total liabilities and stockholders deficit                                                                                          |  | $                                   | 1,618,093 |   |                                      | $
|                                                                                                                                     |  |                                     |           |   |                                      |  



See
accompanying notes to financial statements.



3



---

TRITON PCS, INC.



CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Dollars in thousands)



|                                                                                                                                                                                                                        |  | Three MonthsEndedMarch 31,           |        
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------ | -------
|                                                                                                                                                                                                                        |  | 2002                                 |        
|                                                                                                                                                                                                                        |  | (As restated, see Note 7)(unaudited) |        
|Revenues:                                                                                                                                                                                                               |  |                                      |        
|Service revenues                                                                                                                                                                                                        |  | $                                    | 115,533
|Roaming revenues                                                                                                                                                                                                        |  |                                      | 35,126 
|Equipment revenues                                                                                                                                                                                                      |  |                                      | 6,039  
|                                                                                                                                                                                                                        |  |                                      |        
|Total revenue                                                                                                                                                                                                           |  |                                      | 156,698
|                                                                                                                                                                                                                       
|Expenses:                                                                                                                                                                                                               |  |                                      |        
|Cost of service (excluding the below amortization, excluding depreciation of $25,820 and
$30,227, and excluding noncash compensation of $939 and $888 for the three months ended March 31, 2002 and 2003, respectively) |  |                                      | 47,882 
|Cost of equipment                                                                                                                                                                                                       |  |                                      | 16,140 
|Selling, general and administrative (excluding depreciation of $4,300 and $4,297 and
excluding noncash compensation of $4,409 and $4,350 for the three months ended March 31, 2002 and 2003, respectively)              |  |                                      | 56,624 
|Termination benefits and other related charges                                                                                                                                                                          |  |                                      |       
|Non-cash compensation                                                                                                                                                                                                   |  |                                      | 5,348  
|Depreciation                                                                                                                                                                                                            |  |                                      | 30,120 
|Amortization                                                                                                                                                                                                            |  |                                      | 1,265  
|                                                                                                                                                                                                                        |  |                                      |        
|Income (loss) from operations                                                                                                                                                                                           |  |                                      | (681   
|                                                                                                                                                                                                                       
|Interest expense, net of capitalized interest                                                                                                                                                                           |  |                                      | (35,182
|Other expense                                                                                                                                                                                                           |  |                                      | (461   
|Interest and other income                                                                                                                                                                                               |  |                                      | 4,944  
|                                                                                                                                                                                                                        |  |                                      |        
|Loss before taxes                                                                                                                                                                                                       |  |                                      | (31,380
|                                                                                                                                                                                                                       
|Income tax provision                                                                                                                                                                                                    |  |                                      | (17,445
|                                                                                                                                                                                                                        |  |                                      |        
|Net loss                                                                                                                                                                                                                |  |                                      | (48,825
|                                                                                                                                                                                                                       
|Other comprehensive income, net of tax:                                                                                                                                                                                 |  |                                      |        
|Unrealized gain on derivative instruments                                                                                                                                                                               |  |                                      | 2,055  
|                                                                                                                                                                                                                        |  |                                      |        
|Comprehensive loss                                                                                                                                                                                                      |  | $                                    | (46,770
|                                                                                                                                                                                                                        |  |                                      |        



See
accompanying notes to financial statements.



4



---

TRITON PCS, INC.



CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)



|                                                                                |  | Three MonthsEndedMarch 31,          |        
|------------------------------------------------------------------------------- |  | ----------------------------------- | -------
|                                                                                |  | 2002                                |        
|                                                                                |  | (As restated,see Note 7)(unaudited) |        
|Cash flows from operating activities:                                           |  |                                     |        
|Net loss                                                                        |  | $                                   | (48,825
|Adjustments to reconcile net loss to net cash provided by operating
activities: |  |                                     |        
|Depreciation and amortization                                                   |  |                                     | 31,385 
|Deferred income taxes                                                           |  |                                     | 17,445 
|Accretion of interest                                                           |  |                                     | 12,803 
|Loss on equity investment                                                       |  |                                     | 455    
|Bad debt expense                                                                |  |                                     | 2,547  
|Non-cash compensation                                                           |  |                                     | 5,348  
|Gain on derivative instruments                                                  |  |                                     | (3,202 
|                                                                               
|Change in operating assets and liabilities:                                     |  |                                     |        
|Accounts receivable                                                             |  |                                     | (4,413 
|Inventory                                                                       |  |                                     | 8,268  
|Prepaid expenses and other current assets                                       |  |                                     | (2,734 
|Intangible and other assets                                                     |  |                                     | 487    
|Accounts payable                                                                |  |                                     | (11,700
|Accrued payroll and liabilities                                                 |  |                                     | (4,299 
|Deferred revenue                                                                |  |                                     | 1,682  
|Accrued interest                                                                |  |                                     | 1,173  
|Other liabilities                                                               |  |                                     | (159   
|                                                                                |  |                                     |        
|Net cash provided by operating activities                                       |  |                                     | 6,261  
|                                                                               
|Cash flows from investing activities:                                           |  |                                     |        
|Capital expenditures                                                            |  |                                     | (40,514
|Net investment in and advances to non-consolidated entity                       |  |                                     | (9,264 
|Proceeds from sale of property and equipment, net                               |  |                                     | 26     
|Other                                                                           |  |                                     | (19    
|                                                                                |  |                                     |        
|Net cash used in investing activities                                           |  |                                     | (49,771
|                                                                               
|Cash flows from financing activities:                                           |  |                                     |        
|Payments under credit facility                                                  |  |                                     | (3,125 
|Change in bank overdraft                                                        |  |                                     | (13,177
|Capital contributions from parent                                               |  |                                     | 241    
|Payment of deferred financing costs                                             |  |                                     | (1,253 
|Advances to related party, net                                                  |  |                                     | (30    
|Principal payments under capital lease obligations                              |  |                                     | (541   
|                                                                                |  |                                     |        
|Net cash used in financing activities                                           |  |                                     | (17,885
|                                                                                |  |                                     |        
|Net decrease in cash and cash equivalents                                       |  |                                     | (61,395
|                                                                               
|Cash and cash equivalents, beginning of period                                  |  |                                     | 371,088
|                                                                                |  |                                     |        
|Cash and cash equivalents, end of period                                        |  | $                                   | 309,693
|                                                                                |  |                                     |        
|Cash paid for interest expense                                                  |  | $                                   | 22,416 
|                                                                               
|Non-cash investing and financing activities:                                    |  |                                     |        
|Capital expenditures included in accounts payable                               |  | $                                   | 12,429 
|Deferred stock compensation                                                     |  |                                     | (1,018 
|Change in fair value of derivative instruments acting as hedges                 |  |                                     | 2,055  



See
accompanying notes to financial statements.



5



---

TRITON PCS, INC.

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2003



|(1) |  | Basis of Presentation
|--- |  | ---------------------



The accompanying consolidated financial statements are unaudited and have been prepared by management. In the opinion of management, these
consolidated financial statements contain all of the adjustments, consisting of normal recurring adjustments, necessary to present fairly, in summarized form, the financial position and the results of operations of Triton PCS, Inc.
(Triton). The results of operations for the three months ended March 31, 2003 may not be indicative of the results that may be expected for the year ending December 31, 2003. The financial information presented herein should be read in
conjunction with the consolidated financial statements for the year ended December 31, 2002, which include information and disclosures not included herein.



Triton is a wholly-owned subsidiary of Triton PCS Holdings, Inc. (Holdings), Triton PCS Operating Company L.L.C., Triton PCS
License Company L.L.C., Triton PCS Equipment Company L.L.C., Triton PCS Property Company L.L.C., Triton PCS Holdings Company L.L.C., Triton Management Company, Inc., Triton PCS Investment Company L.L.C. and Triton PCS Finance Company Inc. are each
wholly-owned subsidiaries of Triton. Triton has no independent assets or operations, and all of Tritons subsidiaries have fully and unconditionally guaranteed Tritons 11% senior subordinated discount notes due 2008, its 9 3/8% senior
subordinated notes due 2011 and its 8 3/4% senior subordinated notes due 2011, on a joint and several basis.



The consolidated financial statements include the accounts of Triton and its wholly-owned subsidiaries (collectively, the
Company). All significant intercompany accounts or balances have been eliminated in consolidation.



Certain reclassifications have been made to prior period financial statements to conform to the current period presentation.



Stock Compensation



The Company accounts for Holdings stock compensation
under the intrinsic value method of APB Opinion 25. Pro forma compensation expense is calculated for the fair value of the stock compensation using the Black-Scholes model for stock issued under Holdings employee stock purchase plan.
Assumptions, for the quarter ended March 31, 2003 include an expected life of three months, weighted average risk-free interest rate of 1.2%, dividend yield of 0.0% and expected volatility of 150%. For the quarter ended March 31, 2002, assumptions
include an expected life of three months, weighted average risk-free interest rate of 1.7%, dividend yield of 0.0% and expected volatility of 42%. Had compensation expense for grants of stock-based compensation been determined consistent with
Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, the pro forma net loss and per share net loss would have been:



|                                                                                                                                            |  | March 31,              |        
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | -------
|                                                                                                                                            |  | (As Restated)          |        
|                                                                                                                                            |  | 2002                   |        
|                                                                                                                                            |  | (Dollars in thousands) |        
|Net loss as reported                                                                                                                        |  | $                      | (48,825
|Add: stock-based employee compensation expense included in reported net loss, net of
related tax effects                                    |  |                        | 5,348  
|Deduct: total stock-based employee compensation expense determined under fair value
based method for all awards, net of related tax effects |  |                        | (5,398 
|Pro forma net loss                                                                                                                          |  |                        | (48,875



6



---

TRITON PCS, INC.

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2003





|(2) |  | New Accounting Pronouncements
|--- |  | -----------------------------



In June 2001, the Financial Accounting Standards Board (FASB) issued SFAS No. 143, Accounting for Obligations Associated
with the Retirement of Long-Lived Assets. SFAS No. 143 requires entities to record the fair value of a liability for an asset retirement obligation in the period in which it is incurred and capitalize that amount as part of the book value of
the long-lived asset. Over time, the liability is accreted to its present value each period, and the capitalized cost is depreciated over the useful life of the related asset. Upon settlement of the liability, an entity either settles the obligation
for its recorded amount or incurs a gain or loss upon settlement. This statement is effective for financial statements for fiscal years beginning after June 15, 2002. The Company has certain legal obligations, principally related to its leased cell
site properties, which fall within the scope of SFAS No. 143. These legal obligations include obligations to remediate leased property on which cell sites are located. In conjunction with the adoption of SFAS No. 143 effective January 1, 2003, the
Company did not record asset retirement obligations for network infrastructure assets subject to the provisions of this statement as the fair value of the obligations could not reasonably be estimated. The Company believes that uncertainty as to the
eventual settlement of legal obligations exists due to trends in the wireless communications industry, including the rapid growth in minutes of use on wireless networks, increasing subscriber penetration and deployment of advanced wireless data
technologies, such as GSM/GPRS. Therefore, these factors increase the probability that third parties would not contractually enforce their remediation rights related to the sites. Based on the combination of these industry trends and the
Companys limited experience in removing sites, it is not probable that any sites will be removed in the foreseeable future and require remediation. Therefore, sufficient information to estimate a range of potential settlement dates is not
available. In accordance with SFAS No. 143, the Company will not recognize a liability until such information becomes known.



In January 2003, FASB issued FASB Interpretation No. 46, Consolidation of Variable Interest Entities (FIN 46). FIN
46 requires a variable interest entity to be consolidated by a company if that company is subject to a majority of the risk of loss from the variable interest entitys activities or entitled to receive a majority of the entitys residual
returns or both. FIN 46 also requires disclosures about variable interest entities that a company is not required to consolidate but in which it has a significant variable interest. The consolidation requirements of FIN 46 apply immediately to
variable interest entities created after January 31, 2003. The consolidation requirements apply to existing entities in the first fiscal year or interim period beginning after June 15, 2003. Certain of the disclosure requirements apply in all
financial statements issued after January 31, 2003, regardless of when the variable interest entity was established. The Company is currently evaluating the impact of FIN 46 on its financial statements and related disclosures, but does not believe
that this statement will have a material impact on its financial position or results of operations.



In February 2003, the Emerging Issues Task Force issued EITF 00-21 Revenue Arrangements with Multiple Deliverables. EITF 00-21
primarily addresses certain aspects of the accounting by a vendor for arrangements under which it will perform multiple revenue-generating activities. Specifically, it addresses how to determine whether an arrangement involving multiple deliverables
contains more than one unit of accounting. In applying EITF 00-21, separate contracts with the same entity or related parties that are entered into at or near the same time are presumed to have been negotiated as a package and should, therefore, be
evaluated as a single arrangement in considering whether there are one or more units of accounting. That presumption may be overcome if there is sufficient evidence to the contrary. EITF 00-21 also addresses how arrangement consideration should be
measured and allocated to the separate units of accounting in the arrangement. The provisions of EITF 00-21 are effective for revenue arrangements entered into in fiscal periods beginning after June 15, 2003. The Company is currently evaluating the
impact, if any, this statement will have on its financial position or results of operations.



|(3) |  | Stock Compensation
|--- |  | ------------------



Restricted Stock



During the three months ended March 31, 2003, certain employees, who resigned their employment with the Company, forfeited approximately
$2.5 million of deferred compensation and in doing so returned 16,947 shares of Holdings restricted Class A common stock to a common stock trust established for grants of common stock



7



---

TRITON PCS, INC.

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2003



to management, employees and independent directors, and forfeited another 83,532 shares of restricted Class A common stock which were issued
under Holdings Stock Incentive Plan.



Employee Stock Purchase Plan



Holdings has an Employee Stock Purchase Plan (the Plan), which is currently suspended, pursuant to which employees may purchase shares of Holdings Class A common stock. Under the terms of the Plan, Holdings
stock plan committee establishes offering periods during each calendar year in which employees can participate. The purchase price is determined at the discretion of the stock plan committee, but shall not be less than the lesser of: (i) eighty-five
percent (85%) of the fair market value of the Class A common stock on the first business day of each offering period; or (ii) eighty-five percent (85%) of the fair market value of the Class A common stock on the last business day of the offering
period. Holdings issued 36,504 shares of Class A common stock, at a per share price of $1.57 in January 2003. Following this issuance, Holdings has 440 shares available under the Plan.



|(4) |  | Credit Facility
|--- |  | ---------------



Triton is party to a bank credit facility. On February 26, 2003, Triton entered into a fifth amendment to its second amended and restated
credit agreement to extend the availability period for draws on Tranche E from March 8, 2003 to June 8, 2003. Triton did not incur any fees related to this extension. As of March 31, 2003, the Company had $204.1 million of outstanding borrowings
under its bank credit facility.



See Note (6),
Subsequent Events, for additional events relating to the bank credit facility.



|(5) |  | Termination Benefits and Other Related Charges
|--- |  | ----------------------------------------------



In January 2003, the Company completed a streamlining of its operations, which consolidated operations functionally from a more
decentralized structure and resulted in the termination of 157 positions and the elimination of 13 unfilled positions, or 8% of the workforce. In addition, 14 employees were relocated as a result of the streamlining. The workforce reduction resulted
in $2.2 million of expenses incurred during the three months ended March 31, 2003, consisting of $1.7 million for one-time termination benefits and $0.5 million for relocation and other related workforce reduction expenses. Approximately $0.4
million of additional costs are expected to be incurred throughout the remainder of 2003 as a result of the streamlining. As of March 31, 2003, $0.5 million of termination benefits were accrued related to future payments to be made through September
2003 to terminated employees. These costs were recognized in accordance with SFAS No. 146 Accounting for Costs Associated with Exit or Disposal Activities.



|(6) |  | Subsequent Event
|--- |  | ----------------



On May 6, 2003, Triton entered into a sixth amendment to its second amended and restated credit agreement to reduce the credit facility
from $415.3 million to $300.3 million. The reduction consisted of (i) a decrease in the Tranche E term loan availability from $115.0 to $50.0 million and (ii) a $50.0 million pro-rata paydown of the outstanding credit facility. In addition to
reducing the credit facility, the amendment changed certain restrictive financial covenants. Triton incurred approximately $0.3 million of fees related to this amendment. Triton was in compliance with all debt covenant requirements under the terms
of the credit facility prior and subsequent to the amendment.



|(7) |  | Restatement
|--- |  | -----------



On May 19, 2003, the Company revised its consolidated financial information for the three months ended March 31, 2002 and 2003 to reflect
the recognition of deferred tax expense of $17.4 million and $2.5 million, respectively. The restatement is the result of the Company having to establish a valuation allowance against its deferred tax assets, as the Company is no longer able to
reasonably estimate the period of reversal, if any, for deferred tax liabilities related to licensing costs as the result of the adoption of SFAS No. 142, which was adopted on January 1, 2002. As a result, Triton may not rely on the reversal of
deferred tax liabilities associated with licensing costs as a means to realize Tritons deferred tax assets, which primarily represent net operating



8



---

TRITON PCS, INC.

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2003



loss carryforwards. Additionally, due to a lack of earnings history, Triton cannot rely, for accounting purposes, on forecasts of future
earnings as a means to realize its deferred tax assets. Accordingly, Triton has determined that, pursuant to the provisions of SFAS No. 109, deferred tax valuation allowances are required on those deferred tax assets. This change, in accordance with
Accounting Principles Board Opinion No. 20, in the Companys deferred tax asset valuation allowance had no effect on cash, cash flow from operations, cash flow from investing activities, cash flow from financing activities, loss from operations
or debt covenants. The effect on the financial statements is summarized below:



|                            |  | March 31, 2003        |           |   |            
|--------------------------- |  | --------------------- | --------- | - | -----------
|                            |  | As OriginallyReported |           |   | As Restated
|                            |  | (in thousands)        |           |   |            
|Deferred income taxes       |  | $                     | 11,935    |   |            
|Total liabilities           |  |                       | 1,653,820 |   |            
|Accumulated deficit         |  |                       | (730,153  | ) |            
|Total stockholders deficit |  |                       | (61,570   | ) |            



|                   |  | Three months ended March 31,2002      |         |   | Three months ended March 31,2003 |  
|------------------ |  | ------------------------------------- | ------- | - | -------------------------------- | -
|                   |  | As OriginallyReported                 |         |   | As Restated                      |  
|                   |  | (in thousands, except per share data) |        
|Income tax expense |  | $                                     |        |   |                                  | $
|Net loss           |  |                                       | (31,380 | ) |                                  |  
|Comprehensive loss |  |                                       | (29,325 | ) |                                  |  



9



---

|ITEM 2. |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- |  | -------------------------------------------------------------------------------------



General



In this section, the terms Triton, we, our and similar terms refer collectively to Triton
PCS, Inc. and its consolidated subsidiaries and Holdings refers to our parent corporation, Triton PCS Holdings, Inc. The following discussion and analysis is based upon our financial statements as of the dates and for the periods
presented in this section. You should read this discussion and analysis in conjunction with our financial statements and the related notes contained elsewhere in this report.



Forward-Looking Statements



When used in this Form 10-Q and in future filings by us with the Securities and Exchange Commission, in our press releases and in oral statements made
with the approval of an authorized executive officer of Triton, statements concerning possible or assumed future results of operations of Triton and those preceded by, followed by or that include the words may, will,
should, expects, plans, anticipates, believes, estimates, predicts, potential or continue or the negative of such terms and other comparable
terminology (including confirmations by an authorized executive officer of Triton or any such expressions made by a third party with respect to Triton) are intended to identify forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. Readers are cautioned not to place undue reliance on any such forward-looking statements, each of which speaks only as of the date made. Such statements are subject to certain risks and uncertainties that
could cause actual results to differ materially from historical earnings and those presently anticipated or projected. For a discussion of certain risks and uncertainties that could affect our results of operations, liquidity and capital resources,
see the Risk Factors section of our prospectus dated May 14, 2003, as filed with the Securities and Exchange Commission on that date. We have no obligation to release publicly the result of any revisions which may be made to any
forward-looking statements to reflect anticipated or unanticipated events or circumstances occurring after the date of such statements.



Overview



We are a leading provider of wireless communications services in the southeastern United States. Our wireless communications licenses cover approximately 13.6 million potential customers in a
contiguous geographic area encompassing portions of Virginia, North Carolina, South Carolina, Tennessee, Georgia and Kentucky. In February 1998, we entered into a joint venture with AT&T Wireless. As part of the agreement, AT&T Wireless
contributed personal communications services licenses for 20 MHz of authorized frequencies covering 11.3 million potential customers within defined areas of our region in exchange for an equity position in Holdings. Since that time, we have expanded
our coverage area to include an additional 2.3 million potential customers through acquisitions and license exchanges with AT&T Wireless. As part of the transactions with AT&T Wireless, we were granted the right to be the exclusive provider
of wireless mobility services using co-branding with AT&T within our region. We believe our markets are strategically attractive because of their proximity to AT&T Wireless systems in the Washington, D.C., Charlotte, North Carolina and
Atlanta, Georgia markets, which collectively cover a population of more than 28.5 million individuals. In addition, we are the preferred provider of wireless mobility services to AT&T Wireless digital wireless customers who roam into our
markets. Our strategy is to provide our customers with simple, easy-to-use wireless services with coast-to-coast service, superior call quality, personalized customer care and competitive pricing and to benefit from roaming revenues generated by
AT&T Wireless and other carriers wireless customers who roam into our covered area.



We have successfully launched personal communications services in all of our 37 markets. Our markets have attractive demographic characteristics for wireless communications services and include 10 of
the top 100 markets in the country with population densities that are 80% greater than the national average. Since we began offering services in these 37 markets, our subscriber base and the number of minutes generated by non-Triton subscribers
roaming onto our network have grown significantly.



Results of
Operations



All data is presented on a restated basis.
See Note 7 of the Consolidated Financial Statements.



10



---



Three Months Ended
March 31, 2003 Compared to the Three Months Ended March 31, 2002



Subscribers



Net subscriber additions
were 31,495 for the three months ended March 31, 2003, bringing our total subscribers to 861,654 as of March 31, 2003, an increase of 19.8% over our subscriber total as of March 31, 2002. The increase in subscribers was primarily due to continued
demand for our digital service offerings and pricing plans. During the three months ended March 31, 2003, all of our gross subscriber additions were postpay on a one or two year service contract.



Churn



Subscriber churn was 2.1% and 1.9% for the three months ended March 31, 2003 and 2002, respectively. Subscriber churn is
calculated by dividing subscriber deactivations by our average subscriber base for the respective period. We believe that our churn rate remains consistently low compared to the industry average due to our high-quality system performance, our
commitment to quality customer service and our focused retention efforts.



Average Revenue Per User



Average revenue
per user, or ARPU, was $53.52 and $55.52 for the three months ended March 31, 2003 and 2002, respectively. ARPU reflects the average amount billed to subscribers based on rate plan offerings. ARPU excludes service revenue credits made to retain
existing subscribers of $0.91 and $0.69 for the three months ended March 31, 2003 and 2002, respectively. ARPU is calculated by dividing service revenue, excluding service revenue credits made to existing subscribers, by our average subscriber base
for the respective period. For more details regarding our calculation of ARPU, refer to Reconciliation of Non-GAAP Financial Measures below.



We continue to focus on attracting new customers with rate plans that provide more value to the customer at a higher average customer bill. The $2.00
decrease, or 3.6%, was primarily the result of a change in our rate plan mix, as many existing high-ARPU subscribers migrated to our new service offering, the UnPlan, to take advantage of the plans unlimited minutes for calls from
the subscribers local calling area at a lower monthly cost. We believe that most high-ARPU subscribers who will migrate to the UnPlan have done so.



Revenues



Total revenue increased 20.3% to $188.5 million for the three months ended March 31, 2003 from $156.7 million for the three months ended March 31, 2002. Service revenue for the three months ended March
31, 2003 was $133.5 million, an increase of $18.0 million or 15.6%, compared to $115.5 million for the three months ended March 31, 2002. The increase in service revenue was due primarily to growth of subscribers. We expect subscriber growth to
continue and hence we expect service revenue to continue to increase. Roaming revenue was $42.8 million for the three months ended March 31, 2003, an increase of $7.7 million, or 21.9%, compared to $35.1 million for the three months ended March 31,
2002. The net increase in roaming revenue was the result of increased roaming minutes of use resulting from the expansion of our network, the implementation of new roaming agreements with such carriers as Cingular Wireless and the overall growth in
the wireless industry, partially offset by any reductions in roaming rates contractually agreed to with other carriers. Roaming minutes for the first quarter of 2003 were $239.3 million, which represents a 38.2% increase over the first quarter of
2002. We expect the growth of the wireless industry to continue in the future, and as a result, we expect roaming revenue to continue to increase. Equipment revenue was $12.2 million for the three months ended March 31, 2003, an increase of $6.2
million or 103.3%, compared to $6.0 million for the three months ended March 31, 2002. Equipment revenues include the revenue earned in the sale of a handset or handset accessories to new and existing subscribers. In addition, equipment revenues
include the fair value of handsets received from a subscriber in a handset upgrade or exchange transaction. The equipment revenues increase was due primarily to higher gross subscriber additions and an increase in the sale of phone upgrades to
existing subscribers due to the aging of our subscriber base.



Cost of Service



Cost of service was
$58.0 million for the three months ended March 31, 2003, an increase of $10.1 million, or 21.1%, compared to $47.9 million for the three months ended March 31, 2002. The increase was related to a higher volume of traffic on our network driven by
rate plan offerings and subscriber growth as well as higher roaming minutes of use. As a result of the variable components of cost of service, such as interconnect and toll, our cost of service may increase in



11



---

conjunction with anticipated subscriber growth. Cost of service as a percentage of revenue, excluding equipment revenues, was 32.9% and 31.8%
for the three months ended March 31, 2003 and 2002, respectively. The increase of 1.1% was primarily attributable to increased costs to operate our Global System for Mobile Communications and General Packet Radio Service, or GSM/GPRS, network and
expand and maintain our wireless network to support an increased number of minutes of use. Cost of service as a percentage of revenue, excluding equipment revenue, may decline in the future as we continue to leverage our fixed cost of service
against increased revenue.



Cost of Equipment



Cost of equipment was $23.8 million for the three months
ended March 31, 2003, an increase of $7.7 million, or 47.8%, compared to $16.1 million for the three months ended March 31, 2002. Cost of equipment includes the cost associated with the sale or exchange of a handset or handset accessories to new and
existing subscribers. The increase in cost of equipment was driven primarily by higher gross subscriber additions and an increase in the sale of phone upgrades to existing customers due to the aging of our subscriber base.



Selling, General and Administrative Expense



Selling, general and administrative expenses were $59.2 million for the three
months ended March 31, 2003, an increase of $2.6 million, or 4.6%, compared to $56.6 million for the three months ended March 31, 2002. Selling expenses increased by $2.6 million or 11.5%, primarily due to increased commissions as the result of
higher gross subscriber additions. General and administrative expenses remained unchanged quarter over quarter at $33.0 million. As a result of the variable components of selling, general and administrative expense, such as customer care personnel
and billing costs, our selling, general and administrative expense may increase in conjunction with anticipated subscriber growth. General and administrative expenses as a percentage of revenue, excluding equipment revenues, was 18.7% and 21.9% for
the three months ended March 31, 2003 and 2002, respectively. The decrease of 3.2% is primarily attributable to increased customer care efficiency, focused collection efforts which controlled bad debt expense and increased leverage on other fixed
costs. General and administrative expense as a percentage of revenue, excluding equipment revenue, may decline in the future as we continue to leverage our fixed general and administrative costs against increased revenue.



Cost per Gross Addition



Cost per gross addition, or CPGA, was $406 and $446 for the three months
ended March 31, 2003 and 2002, respectively. The $40 decrease, or 9.0%, was primarily the result of improved leverage on fixed acquisition expenses, such as advertising costs, as the result of higher gross subscriber additions. CPGA is calculated by
dividing the sum of equipment margin for handsets sold to new subscribers (equipment revenues less cost of equipment, which costs have historically exceeded the related revenues) and selling expenses related to adding new subscribers by total gross
subscriber additions during the relevant period. Retail customer service expenses and the equipment margin on handsets sold to or exchanged with existing subscribers, including handset exchange and upgrade transactions, are excluded, as these costs
are incurred specifically for existing subscribers. The total retail customer service expenses excluded from our calculation of CPGA was $1.4 million and $1.6 million and the equipment margin excluded from our calculation of CPGA was $3.2 million
and $1.1 million for the three months ended March 31, 2003 and 2002, respectively. The increase in equipment margin on transactions with existing subscribers is the result of the growth and aging of our subscriber base. For more details regarding
our calculation of CPGA, refer to Reconciliation of Non-GAAP Financial Measures below.



Termination Benefits and Other Related Costs



Termination benefits and other related costs were $2.2 million for the three months ended March 31, 2003. These expenses, which consisted primarily of severance and relocation costs, resulted from the
streamlining of our operations during January 2003. There were no termination benefits and other related costs for the three months ended March 31, 2002. We expect that the termination benefits will result in approximately $5.4 million of net
operational savings for the year ended December 31, 2003 and represent $10.0 million of savings in each subsequent fiscal year.



Non-cash Compensation Expense



Non-cash compensation expense was $5.2 million for the three months ended March 31, 2003, a decrease of $0.1 million, or 1.9%, compared to $5.3 million
for the three months ended March 31, 2002. The decrease was due to the forfeiture of previously granted restricted stock.



12



---



Depreciation and
Amortization Expense



Depreciation and amortization expense
was $35.7 million for the three months ended March 31, 2003, an increase of $4.3 million, or 13.7%, compared to $31.4 million for the three months ended March 31, 2002. The increase relates primarily to increased depreciation expense due to the
growth in the depreciable asset base resulting from capital expenditures. Deprecation expense will continue to increase as we overlay and upgrade our network with GSM/GPRS technology.



Interest Expense



Interest expense was $37.5 million, net of capitalized interest of $0.7 million, for the three months ended March 31, 2003. Interest expense was $35.2
million, net of capitalized interest of $1.2 million, for the three months ended March 31, 2002. The increase of $2.3 million, or 6.5%, relates primarily to a $1.4 million increase of accreted interest on our May 1998 private placement of $512.0
million aggregate principal amount of 11% senior subordinated discount notes and a decrease of $0.5 million in capitalized interest for the three months ended March 31, 2003.



We had a weighted average interest rate of 9.60% for the three months ended March 31, 2003, on our average borrowings under
our bank credit facility and our average obligation for the senior subordinated debt, as compared with the 9.64% weighted average interest rate for the three months ended March 31, 2002.



Other Expense



Other expense was $0.4 million for the three months ended March 31, 2003, a decrease of $0.1 million, or 20.0%, compared to $0.5 million for the three
months ended March 31, 2002. The decrease was related to a decrease in our loss in Lafayette Communications Company, L.L.C.



Interest and Other Income



Interest and other income was $1.7 million for the three months ended March 31, 2003, a decrease of $3.2 million, or 65.3%, compared to $4.9 million for
the three months ended March 31, 2002. The decrease was due primarily to the combination of lower average interest rates on lower average cash balances as well as a decrease in the gain recognized as the result of the change in fair value of our
interest rate swap derivative instruments, which did not qualify as hedges. We recognized a gain of $1.1 million and $3.2 million for the three months ended March 31, 2003 and 2002, respectively.



Income Tax Expense



Income tax expense, as restated, was $3.0 million for the three months ended
March 31, 2003, a decrease of $14.4 million, or 82.8%, compared to $17.4 million for the three months ended March 31, 2002. The decrease was due primarily to a non-cash tax adjustment in the first quarter of 2002 to establish a valuation allowance
against our deferred tax assets, as we were no longer able to reasonably estimate the period of reversal, if any, for deferred tax liabilities relating to licensing costs as the result of the adoption of SFAS No. 142.



Net Loss



Net loss, as restated, was $34.8 million and $48.8 million for the three months ended March 31, 2003 and 2002, respectively.
The net loss increase of $14.0 million resulted primarily from the items discussed above.



Liquidity and Capital Resources



Adjusted EBITDA



Adjusted EBITDA
is net loss plus net interest expense, income taxes, depreciation and amortization adjusted for other expense (which was exclusively non-cash) and non-cash compensation. A reconciliation of Adjusted EBITDA to net cash provided by operating
activities as shown on our condensed consolidated statement of cash flows appears below. Adjusted EBITDA was $45.3 million and $36.0 million for the three months ended March 31, 2003 and 2002, respectively.



13



---



As of March 31, 2003, we had
$210.9 million in cash and cash equivalents, as compared to $212.5 million in cash and cash equivalents at December 31, 2002. Net working capital was $168.8 million as of March 31, 2003 and $172.6 million as of December 31, 2002.



Net Cash Provided by Operating Activities



The $35.0 million of cash provided by operating activities during the three
month period ended March 31, 2003 was the result of our net loss of $34.8 million, offset by $10.4 million of cash provided by changes in working capital and other long-term assets and $59.4 million of depreciation and amortization, deferred income
taxes, accretion of interest, loss in equity investment, non-cash compensation, bad debt expense and gain on non-hedging interest rate swap derivative instruments.



Net Cash Used in Investing Activities



The $19.3 million of cash used by investing activities during the three month period ended March 31, 2003 was primarily
related to $18.9 million of capital expenditures associated with our network build-out. These capital expenditures were made primarily to overlay our wireless network with GSM/GPRS technology . We will continue to upgrade our network capacity and
service quality to support our anticipated subscriber growth and satisfy competitive requirements.



Net Cash Used in Financing Activities



The $17.2 million of cash used by financing activities during the three month period ended March 31, 2003 was primarily related to the change in our bank
overdraft liability of $12.9 million and repayment of $3.8 million on our credit facility.



Liquidity



We believe that cash on hand and available credit facility borrowings will be sufficient to meet our projected capital requirements, however, it is possible that additional financing may be needed. Our second amended and restated
credit agreement was amended on February 26, 2003 and on May 6, 2003. On February 26, 2003 we entered into a fifth amendment that extended the availability period for draws on the Tranche E term loan from March 8, 2003 to June 8, 2003. On May 6,
2003, we entered into a sixth amendment to reduce our credit facility from $415.3 million to $300.3 million. We may borrow these funds to finance working capital requirements, capital expenditures, permitted acquisitions and the repurchase of
certain debt subject to certain limits or for other corporate purposes. The reduction consisted of (i) a decrease in the Tranche E term loan availability from $115.0 to $50.0 million and (ii) a $50.0 million pro-rata paydown of the outstanding
credit facility. In addition to reducing the credit facility, the amendment changed certain restrictive financial covenants. We incurred approximately $0.3 million of fees related to this amendment. Our borrowings under this facility are subject to
customary terms and conditions. As of May 6, 2003, $150.3 million of the facility is funded and $150.0 million is unfunded.



Reconciliation of Non-GAAP Financial Measures



We utilize certain financial measures that are not calculated in accordance with accounting principles generally accepted in
the United States, or GAAP, to assess our financial performance. A non-GAAP financial measure is defined as a numerical measure of a companys financial performance that (i) excludes amounts, or is subject to adjustments that have the
effect of excluding amounts, that are included in the comparable measure calculated and presented in accordance with GAAP in the statement of income or statement of cash flows; or (ii) includes amounts, or is subject to adjustments that have the
effect of including amounts, that are excluded from the comparable measure so calculated and presented. The discussion of each non-GAAP financial measure we use in this report appear above under Adjusted EBITDA and Results of
Operations. A brief description of the calculation of each measure is included where the particular measure is first discussed. Our method of computation may or may not be comparable to other similarly titled measures of other companies. The
following tables reconcile our non-GAAP financial measures with our financial statements presented in accordance with GAAP.



14



---



|                                           |  | Three Months Ended March 31, |            
|------------------------------------------ |  | ---------------------------- | -----------
|Adjusted EBITDA                            |  | 2002                         |            
|                                           |  | (As Restated)                |            
|Net cash provided by operating activities  |  | $                            | 6,261,000  
|Change in operating assets and liabilities |  |                              | 11,695,000 
|Deferred income taxes                      |  |                              | (17,445,000
|Interest expense                           |  |                              | 35,182,000 
|Accretion of interest                      |  |                              | (12,803,000
|Interest and other income                  |  |                              | (1,742,000 
|Bad debt expense                           |  |                              | (2,547,000 
|Other expense                              |  |                              | 6,000      
|Income tax expense                         |  |                              | 17,445,000 
|                                           |  |                              |            
|Adjusted EBITDA                            |  | $                            | 36,052,000 



The table above
reconciles Adjusted EBITDA with what management believes is the most directly comparable GAAP measure of liquidity, cash provided by operating activities. We believe Adjusted EBITDA provides a meaningful measure of liquidity, providing additional
information on our cash earnings from on-going operations, our ability to service our long-term debt and other fixed obligations and our ability to fund continued growth with internally generated funds. Adjusted EBITDA also is considered by many
financial analysts to be a meaningful indicator of an entitys ability to meet its future financial obligations. Adjusted EBITDA should not be construed as an alternative to cash flows from operating activities as determined in accordance with
GAAP.



|                                |  | Three Months Ended March 31,
|------------------------------- |  | ----------------------------
|Average revenue per user (ARPU) |  | 2002                        
|Service revenue                 |  | $                           
|Subscriber retention credits    |  |                             
|                                |  |                             
|Adjusted service revenue        |  |                             
|                                |  |                             
|Average subscribers             |  |                             
|ARPU                            |  | $                           



We believe ARPU, which
calculates the average service revenue billed to an individual subscriber, is a useful measure to evaluate our past billable service revenue and to assist in forecasting our future billable service revenue. ARPU excludes service revenue credits made
to retain existing subscribers, as these are discretionary reductions of the amount billed to a subscriber. We have no contractual obligation to issue these credits, therefore, ARPU reflects the amount subscribers have contractually agreed to pay us
based on their specific usage pattern. ARPU is calculated by dividing service revenue, excluding service revenue credits made to existing subscribers, by our average subscriber base for the respective period.



|ARPU, plus roaming revenue less subscriber retention costs   |  | Three Months Ended March 31,
|------------------------------------------------------------ |  | ----------------------------
|                                                             |  | 2002                        
|Service revenue                                              |  | $                           
|Roaming revenue                                              |  |                             
|                                                             |  |                             
|Service and roaming revenue                                  |  |                             
|                                                             |  |                             
|Average subscribers                                          |  |                             
|ARPU, plus roaming revenue less subscriber retention credits |  | $                           



We believe ARPU, plus
roaming revenue less subscriber retention credits, which calculates the average service and roaming revenue per subscriber, is a useful measure to assist in forecasting our future service and roaming revenue. This measure also provides a gauge to
compare our service and roaming revenue to that of other wireless communication providers that may have significantly more or less subscribers and, therefore, more or less revenue on



15



---

an aggregate basis. In addition, this metric minus cash costs per user, or CCPU, is an indicator of net cash flows generated on a per
subscriber basis.



|                                                               |  | Three Months Ended March 31, |            
|-------------------------------------------------------------- |  | ---------------------------- | -----------
|CCPU and CPGA                                                  |  | 2002                         |            
|Cost of service                                                |  | $                            | 47,882,000 
|General and administrative expense                             |  |                              | 32,979,000 
|Total cost of equipmenttransactions with existing subscribers |  |                              | 1,075,000  
|                                                               |  |                              |            
|CCPU operating expenses                                        |  |                              | 81,936,000 
|                                                              
|Selling expense(1)                                             |  |                              | 23,645,000 
|Total cost of equipmenttransactions with new subscribers(1)   |  |                              | 15,065,000 
|                                                               |  |                              |            
|CPGA operating expenses                                        |  |                              | 38,710,000 
|                                                              
|Terminination benefits and other related expenses              |  |                              |           
|Non-cash compensation                                          |  |                              | 5,348,000  
|Depreciation                                                   |  |                              | 30,120,000 
|Amortization                                                   |  |                              | 1,265,000  
|                                                               |  |                              |            
|Total operating expenses                                       |  | $                            | 157,379,000
|                                                              
|CCPU operating expenses (from above)                           |  | $                            | 81,936,000 
|Equipment revenuetransactions with existing subscribers       |  |                              | (4,000     
|                                                               |  |                              |            
|CCPU costs, net                                                |  | $                            | 81,932,000 
|Average subscribers                                            |  |                              | 702,426    
|CCPU                                                           |  | $                            | 39         
|                                                              
|CPGA operating expenses (from above)                           |  | $                            | 38,710,000 
|Equipment revenuetransactions with new subscribers            |  |                              | (6,035,000 
|                                                               |  |                              |            
|CPGA costs, net                                                |  | $                            | 32,675,000 
|                                                              
|Gross additions                                                |  |                              | 73,212     
|CPGA                                                           |  | $                            | 446        



We believe CCPU, which
calculates the cash cost to operate our business on a per subscriber basis, is a useful measure to gauge our subscriber costs to that of other wireless communications providers. In addition to our subscriber costs, CCPU includes the costs of other
carriers subscribers roaming on our network. CCPU is calculated as the total of GAAP operating expenses reported on our consolidated statements of operations, less equipment revenue related to transactions with existing subscribers,
depreciation, amortization, non-cash compensation, termination benefits and related charges and operating costs incurred to acquire new subscribers (as described above under Cost per Gross Addition and denoted by (1) in the above table),
divided by our average subscribers for the period. Average subscribers is calculated by dividing the sum of our subscribers at the beginning and end of a quarter by two.



We believe CPGA is a useful measure that quantifies the incremental costs to acquire a new subscriber. This measure also
provides a gauge to compare our average acquisition costs per new subscriber to that of other wireless communication providers.



Inflation



We do not believe that inflation has had a material impact on our operations.



16



---

|ITEM 4. |  | CONTROLS AND PROCEDURES
|------- |  | -----------------------



The Chief Executive Officer and the Chief Financial Officer of Triton (its principal executive officer and principal financial officer respectively), as
well as the Chief Operating Officer, Senior Vice President of Operations and Corporate Controller have concluded, based on their evaluation as of a date within 90 days prior to the date of the filing of this report, Tritons disclosure controls
and procedures are: effective to ensure that information required to be disclosed by Triton in the reports filed or submitted by it under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the
time periods specified in the SECs rules and forms, and include controls and procedures designed to ensure that information required to be disclosed by Triton in such reports is accumulated and communicated to the companys management,
including the Chief Executive Officer, Chief Financial Officer, Chief Operating Officer, Senior Vice President of Operations and Corporate Controller, as appropriate to allow timely decisions regarding required disclosure.



There were no significant changes in Tritons internal controls or in
other factors that could significantly affect these controls subsequent to the date of such evaluation



17



---



ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K



| | (a) |  | Exhibits
| | --- |  | --------



|Exhibit Number |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|              
|3.1            |  | Second Restated Certificate of Incorporation of Triton PCS Holdings, Inc. (incorporated by reference to Exhibit 3.4 to
the Form 10-Q of Triton PCS Holdings, Inc. for the quarter ended September 30, 1999).                                                                                                                                                                                                                                                                                                                   
|              
|3.2            |  | Second Amended and Restated Bylaws of Triton PCS Holdings, Inc. (incorporated by reference to Exhibit 3.6 to the Form
10-Q of Triton PCS Holdings, Inc. for the quarter ended September 30, 1999).                                                                                                                                                                                                                                                                                                                             
|              
|4.1            |  | Indenture, dated as of May 4, 1998, between Triton PCS, Inc., the Guarantors party thereto and PNC Bank, National
Association (incorporated by reference to Exhibit 4.1 of the Form S-4 Registration Statement of Triton PCS, Inc. and its subsidiaries, File No. 333-57715).                                                                                                                                                                                                                                                  
|              
|4.2            |  | First Supplemental Indenture, dated as of March 30, 1999, to the Indenture dated as of May 4, 1998 (incorporated by
reference to Exhibit 4.1 to the Form 10-Q of Triton PCS, Inc. and its subsidiaries for the quarter ended March 31, 1999).                                                                                                                                                                                                                                                                                  
|              
|4.3            |  | Second Supplemental Indenture, dated as of December 21, 1999, to the Indenture dated as of May 4, 1998 (incorporated
by reference to Exhibit 4.4 to Amendment No. 2 to the Form S-3 Registration Statement of Triton PCS Holdings, Inc., File No. 333-49974).                                                                                                                                                                                                                                                                  
|              
|4.4            |  | Agreement of Resignation, Appointment and Acceptance, dated as of January 18, 2001, by and among Triton PCS, Inc.,
Chase Manhattan Trust Company, National Association, as prior trustee and successor to PNC Bank, National Association, and The Bank of New York, as successor trustee under the Indenture dated as of May 4, 1998 (incorporated by reference to Exhibit
4.5 to the Form 10-Q of Triton PCS Holdings Inc. for the quarter ended June 30, 2001).                                                              
|              
|4.5            |  | Indenture, dated as of January 19, 2001, among Triton PCS, Inc., the Guarantors party thereto and The Bank of New York
(incorporated by reference to Exhibit 4.5 to Amendment No. 2 to the Form S-3 Registration Statement of Triton PCS Holdings, Inc., File No. 333-49974).                                                                                                                                                                                                                                                  
|              
|4.6            |  | Indenture, dated as of November 14, 2001, among Triton PCS, Inc., The Guarantors thereto and The Bank of New York, as
trustee (incorporated by reference to Exhibit 4.1 to the Form 8-K/A of Triton PCS Holdings, Inc. filed November 15, 2001).                                                                                                                                                                                                                                                                               
|              
|4.7            |  | First Amended and Restated Stockholders Agreement, dated as of October 27, 1999, among AT&T Wireless PCS,
L.L.C., Triton PCS Holdings, Inc., the cash equity investor party thereto, the management stockholders party thereto and the independent directors party thereto (incorporated by reference to Exhibit 10.47 to the Form 10-Q of Triton PCS Holdings,
Inc. for the quarter ended September 30, 1999).                                                                                                               
|              
|4.8            |  | Amendment No. 1 to First Amended and Restated Stockholders Agreement, dated as of April 4, 2002, among AT&T
Wireless PCS, L.L.C., Triton PCS Holdings, Inc., the cash equity investor party thereto, the management stockholders party thereto and the independent directors party thereto (incorporated by reference to Exhibit 4.9 to the Form 10-Q of Triton PCS
Holdings, Inc. for the quarter ended June 30, 2002).                                                                                                      
|              
|4.9            |  | Investors Stockholders Agreement, dated as of February 4, 1998, among CB Capital Investors, L.P., J.P. Morgan
Investment Corporation, Ninety Wall Street SBIC Fund, L.P., Private Equity Investors III, L.P., Equity-Linked Investors-II, Toronto Dominion Capital (USA), Inc., DAG-Triton PCS, L.P., First Union Capital Partners, Inc., and the stockholders named
therein (incorporated by reference to Exhibit 10.10 to the Form S-4 Registration Statement of Triton PCS, Inc. and its subsidiaries, File No. 333-57715).



18



---

|    
|----
|4.10
|    
|10.1
|    
|10.2
|    
|10.3
|    
|99.1
|    
|99.2



| | (b) |  | Reports on Form 8-K
| | --- |  | -------------------



None.



19



---

SIGNATURES



Pursuant to the
requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this amended report to be signed on its behalf by the undersigned thereunto duly authorized.



|                   |  |  |  | TRITON PCS, INC.
|------------------ |  |  |  | ----------------
|                  
|Date: May 21, 2003 |  |  |  | By:             
|                   |  |  |  |                 



|                  
|------------------
|Date: May 21, 2003
|                  



20



---

CERTIFICATION



I, Michael E. Kalogris,
certify that:



| | 1. |  | I have reviewed this quarterly report on Form 10-Q/A of Triton PCS, Inc.;
| | -- |  | -------------------------------------------------------------------------



| | 2. |  | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. |  | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 4. |  | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:
| | -- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | a) |  | designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made
known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) |  | evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report
(the Evaluation Date); and
| | -- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | c) |  | presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation
Date;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 5. |  | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee
of registrants board of directors (or persons performing the equivalent functions):
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | a) |  | all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize
and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) |  | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| | 6. |  | The registrants other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other
factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Date: May 21, 2003



/s/ Michael E.
KalogrisName: Michael E. KalogrisTitle:   Chief Executive Officer




21



---

CERTIFICATION



I, David D. Clark,
certify that:



| | 1. |  | I have reviewed this quarterly report on Form 10-Q/A of Triton PCS, Inc.;
| | -- |  | -------------------------------------------------------------------------



| | 2. |  | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. |  | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 4. |  | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:
| | -- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | a) |  | designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made
known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) |  | evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report
(the Evaluation Date); and
| | -- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | c) |  | presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation
Date;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 5. |  | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee
of registrants board of directors (or persons performing the equivalent functions):
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | a) |  | all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize
and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) |  | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| | 6. |  | The registrants other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other
factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Date: May 21, 2003



/s/ David D. ClarkName: David D. ClarkTitle:   Chief Financial Officer




22



---

CERTIFICATION



I, Steven R. Skinner,
certify that:



| | 1. |  | I have reviewed this quarterly report on Form 10-Q/A of Triton PCS, Inc.;
| | -- |  | -------------------------------------------------------------------------



| | 2. |  | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. |  | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 4. |  | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:
| | -- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | a) |  | designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made
known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) |  | evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report
(the Evaluation Date); and
| | -- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | c) |  | presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation
Date;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 5. |  | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee
of registrants board of directors (or persons performing the equivalent functions):
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | a) |  | all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize
and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) |  | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| | 6. |  | The registrants other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other
factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Date: May 21, 2003



/s/ Steven R.
SkinnerName: Steven R. SkinnerTitle:   Chief Operating Officer




23



---

CERTIFICATION



I, William A. Robinson,
certify that:



| | 1. |  | I have reviewed this quarterly report on Form 10-Q/A of Triton PCS, Inc.;
| | -- |  | -------------------------------------------------------------------------



| | 2. |  | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. |  | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 4. |  | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:
| | -- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | a) |  | designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made
known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) |  | evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report
(the Evaluation Date); and
| | -- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | c) |  | presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation
Date;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 5. |  | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee
of registrants board of directors (or persons performing the equivalent functions):
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | a) |  | all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize
and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) |  | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| | 6. |  | The registrants other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other
factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Date: May 21, 2003



/s/ William A .
RobinsonName: William A. RobinsonTitle:   Senior Vice President of Operations




24



---

CERTIFICATION



I, Andrew Davies,
certify that:



| | 1. |  | I have reviewed this quarterly report on Form 10-Q/A of Triton PCS, Inc.;
| | -- |  | -------------------------------------------------------------------------



| | 2. |  | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. |  | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 4. |  | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:
| | -- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | a) |  | designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made
known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) |  | evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report
(the Evaluation Date); and
| | -- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | c) |  | presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation
Date;
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 5. |  | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee
of registrants board of directors (or persons performing the equivalent functions):
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | a) |  | all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize
and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) |  | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and
| | -- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| | 6. |  | The registrants other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other
factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
| | -- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Date: May 21, 2003



/s/ Andrew DaviesName: Andrew DaviesTitle:   Vice President and Corporate
Controller




25