|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES
|
|||||||||||||||||
SECURITIES AND EXCHANGE COMMISSION |
|||||||||||||||||
Washington, D.C. 20549 |
|||||||||||||||||
FORM 10-Q |
|||||||||||||||||
(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, 2018 |
|||||||||||||||||
|
|
|
|
|
|
|
|
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 001-14157 |
(Exact name of Registrant as specified in its charter) |
|||||||||||||||||
Delaware |
|
|
36-2669023 |
||||||||||||||
(State or other jurisdiction of incorporation or organization) |
|
|
(IRS Employer Identification No.) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 North LaSalle Street, Suite 4000, Chicago, Illinois 60602 |
|||||||||||||||||
(Address of principal executive offices) (Zip code) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registrant’s telephone number, including area code: (312) 630-1900 |
|||||||||||||||||
|
Yes |
No |
|||||||||||||||
Indicate by 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. |
[x] |
[ ] |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). |
[x] |
[ ] |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. |
|||||||||||||||||
Large accelerated filer |
[x] |
|
|
|
|
|
|
|
Accelerated filer |
[ ] |
|||||||
Non-accelerated filer |
[ ] |
(Do not check if a smaller reporting company) |
|
Smaller reporting company |
[ ] |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Emerging growth company |
[ ] |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. |
[ ] |
||||||||||||||||
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). |
[ ] |
[x] |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class |
|
|
Outstanding at March 31, 2018 |
||||||||||||||
Common Shares, $0.01 par value |
|
|
104,307,311 Shares |
||||||||||||||
Series A Common Shares, $0.01 par value |
|
|
7,265,440 Shares |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly Report on Form 10-Q |
|
For the Period Ended March 31, 2018 |
|
|
|
Index |
Page No. |
|
|
Management Discussion and Analysis of Financial Condition and Results of Operations |
|
Supplemental Information Relating to Non-GAAP Financial Measures |
|
Private Securities Litigation Reform Act of 1995 Safe Harbor Cautionary Statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telephone and Data Systems, Inc. Management’s Discussion and Analysis of Financial Condition and Results of Operations |
The following discussion and analysis compares Telephone and Data Systems, Inc.’s (TDS) financial results for the three months ended March 31, 2018, to the three months ended March 31, 2017. It should be read in conjunction with TDS’ interim consolidated financial statements and notes included herein, and with the description of TDS’ business, its audited consolidated financial statements and Management's Discussion and Analysis (MD&A) of Financial Condition and Results of Operations included in TDS’ Annual Report on Form 10-K (Form 10-K) for the year ended December 31, 2017. Certain numbers included herein are rounded to millions for ease of presentation; however, calculated amounts and percentages are determined using the unrounded numbers.
This report contains statements that are not based on historical facts, including the words “believes,” “anticipates,” “estimates,” “expects,” “plans,” “intends,” “projects,” and similar expressions. These statements constitute and represent “forward looking statements” as this term is defined in the Private Securities Litigation Reform Act of 1995. Such forward looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, events or developments to be significantly different from any future results, events or developments expressed or implied by such forward looking statements. See Private Securities Litigation Reform Act of 1995 Safe Harbor Cautionary Statement for additional information.
TDS uses certain “non-GAAP financial measures” and each such measure is identified in the MD&A. A discussion of the reason TDS determines these metrics to be useful and a reconciliation of these measures to their most directly comparable measures determined in accordance with accounting principles generally accepted in the United States of America (GAAP) are included in the Supplemental Information Relating to Non-GAAP Financial Measures section within the MD&A of this Form 10-Q Report.
General TDS is a diversified telecommunications company that provides high-quality communications services to approximately 6 million connections nationwide. TDS provides wireless services through its 83%-owned subsidiary, United States Cellular Corporation (U.S. Cellular). TDS also provides wireline and cable services, through its wholly-owned subsidiary, TDS Telecommunications LLC (TDS Telecom). See Note 11 — Business Segment Information in the Notes to Consolidated Financial Statements for summary financial information on each business segment. TDS re-evaluated internal reporting roles with regard to its hosted and managed services (HMS) business unit and, as a result, changed its reportable segments. Effective January 1, 2018, HMS was considered a non-reportable segment and is no longer being reported under TDS Telecom. Prior periods have been recast to conform to this revised presentation. |
|
TDS’ mission is to provide outstanding communications services to its customers and meet the needs of its shareholders, its people, and its communities. In pursuing this mission, TDS seeks to grow its businesses, create opportunities for its associates and employees, and build value over the long-term for its shareholders. Across all of its businesses, TDS is focused on providing exceptional customer experiences through best-in-class services and products and superior customer service.
TDS’ long-term strategy calls for the majority of its capital to be reinvested in its operating businesses to strengthen their competitive positions and financial performance, while also returning value to TDS shareholders through the payment of a regular quarterly cash dividend and share repurchases.
In 2018, TDS is working to build shareholder value by continuing to execute on its strategies to build strong, competitive businesses providing high-quality, data-focused services and products. Strategic efforts include:
The following is a list of definitions of certain industry terms that are used throughout this document:
Results of Operations — TDS Consolidated
|
|
|
|
Three Months Ended |
|||||||
|
|
|
|
|
March 31, |
||||||
|
|
2018¹ |
|
2017 |
|
2018 vs. 2017 |
|||||
(Dollars in millions) |
|
|
|
|
|
|
|
|
|||
Operating revenues |
|
|
|
|
|
|
|
|
|||
|
U.S. Cellular |
|
$ |
|
$ |
|
1% |
||||
|
TDS Telecom |
|
|
|
|
|
1% |
||||
|
All other2 |
|
|
|
|
|
(28)% |
||||
|
|
Total operating revenues |
|
|
|
|
|
(1)% |
|||
Operating expenses |
|
|
|
|
|
|
|||||
|
U.S. Cellular |
|
|
|
|
|
(1)% |
||||
|
TDS Telecom |
|
|
|
|
|
4% |
||||
|
All other2 |
|
|
|
|
|
(17)% |
||||
|
|
Total operating expenses |
|
|
|
|
|
(1)% |
|||
Operating income (loss) |
|
|
|
|
|
|
|||||
|
U.S. Cellular |
|
|
|
|
|
21% |
||||
|
TDS Telecom |
|
|
|
|
|
(17)% |
||||
|
All other2 |
|
|
|
|
|
>(100)% |
||||
|
|
Total operating income |
|
|
|
|
|
(2)% |
|||
Investment and other income (expense) |
|
|
|
|
|
|
|||||
|
Equity in earnings of unconsolidated entities |
|
|
|
|
|
17% |
||||
|
Interest and dividend income |
|
|
|
|
|
32% |
||||
|
Interest expense |
|
|
|
|
|
(2)% |
||||
|
Other, net |
|
|
|
|
|
(44)% |
||||
|
|
Total investment and other income (expense) |
|
|
|
|
|
>100% |
|||
|
|
|
|
|
|
|
|
|
|
||
Income before income taxes |
|
|
|
|
|
5% |
|||||
|
Income tax expense |
|
|
|
|
|
(29)% |
||||
|
|
|
|
|
|
|
|
|
|
||
Net income |
|
|
|
|
|
33% |
|||||
|
Less: Net income attributable to noncontrolling interests, net of tax |
|
|
|
|
|
>100% |
||||
Net income attributable to TDS shareholders |
|
$ |
|
$ |
|
4% |
|||||
|
|
|
|
|
|
|
|
|
|
||
Adjusted OIBDA (Non-GAAP)3 |
|
$ |
|
$ |
|
6% |
|||||
Adjusted EBITDA (Non-GAAP)3 |
|
$ |
|
$ |
|
7% |
|||||
Capital expenditures |
|
$ |
|
$ |
|
20% |
|||||
|
|
|
|
|
|
|
|
|
|||
1 |
As of January 1, 2018, TDS adopted ASU 2014-09 using a modified retrospective approach. Under this method, the new accounting standard is applied only to the most recent period presented. See Note 2 — Revenue Recognition in the Notes to Consolidated Financial Statements for additional information. |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
2 |
Consists of corporate and other operations and intercompany eliminations. |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
3 |
Refer to Supplemental Information Relating to Non-GAAP Financial Measures within this MD&A for a reconciliation of this measure. |
Refer to individual segment discussions in this MD&A for additional details on operating revenues and expenses at the segment level.
Equity in earnings of unconsolidated entities
Equity in earnings of unconsolidated entities represents TDS’ share of net income from entities in which it has a noncontrolling interest and that are accounted for by the equity method. TDS’ investment in the Los Angeles SMSA Limited Partnership (LA Partnership) contributed $19 million and $16 million in the three months ended March 31, 2018 and 2017, respectively, to Equity in earnings of unconsolidated entities. See Note 8 — Investments in Unconsolidated Entities in the Notes to Consolidated Financial Statements for additional information.
TDS’ effective tax rate on Income before income taxes for the three months ended March 31, 2018 and 2017, was 29.7% and 44.3%, respectively. The lower rate in 2018 as compared to 2017 is due primarily to the reduction of the U.S. federal corporate tax rate from 35% to 21% as a result of the Tax Act enacted in December 2017. See Note 5 — Income Taxes in the Notes to Consolidated Financial Statements for additional information related to income taxes.
Net income attributable to noncontrolling interests, net of tax
Three Months Ended |
|||||
|
March 31, |
||||
|
2018 |
|
2017 |
||
(Dollars in millions) |
|
|
|
|
|
U.S. Cellular noncontrolling public shareholders’ |
$ |
|
$ |
||
Noncontrolling shareholders’ or partners’ |
|
|
|
||
Net income attributable to noncontrolling interests, net of tax |
$ |
|
$ |
Net income attributable to noncontrolling interests, net of tax includes the noncontrolling public shareholders’ share of U.S. Cellular’s net income and the noncontrolling shareholders’ or partners’ share of certain U.S. Cellular subsidiaries’ net income.
Net income attributable to noncontrolling interests, net of tax increased mainly due to out-of-period adjustments recorded during the three months ended March 31, 2018. TDS determined such adjustments were not material to any of the periods impacted. See Note 9 — Variable Interest Entities in the Notes to Consolidated Financial Statements for additional information.
Three Months Ended
The increase in Net income is due primarily to a decrease in income tax expense as a result of the Tax Act. Adjusted EBITDA increased due primarily to improved operating results at the U.S. Cellular segment. |
|
*Represents a non-GAAP financial measure. Refer to Supplemental Information Relating to Non-GAAP Financial Measures within this MD&A for a reconciliation of this measure. |
|
Business Overview
U.S. Cellular owns, operates, and invests in wireless markets throughout the United States. U.S. Cellular is an 83%-owned subsidiary of TDS. U.S. Cellular’s strategy is to attract and retain wireless customers through a value proposition comprised of a high-quality network, outstanding customer service, and competitive devices, plans, and pricing, all provided with a local focus.
OPERATIONS |
|
|
|
As of March 31, |
|
2018 |
|
2017 |
|||
|
Retail Connections – End of Period |
|
|
|
||||
|
|
Postpaid |
4,481,000 |
|
4,455,000 |
|||
|
|
Prepaid |
525,000 |
|
480,000 |
|||
|
|
Total |
5,006,000 |
|
4,935,000 |
|||
|
|
|
|
|
|
|||
|
Quarter Ended March 31, |
2018 |
|
2017 |
||||
|
Postpaid Activity: |
|
|
|
||||
|
|
Gross Additions |
129,000 |
|
146,000 |
|||
|
|
Net Losses |
(37,000) |
|
(27,000) |
|||
|
|
Churn |
1.23% |
|
1.29% |
|||
|
|
|
|
|
|
|||
Postpaid handset gross additions for the three months ended March 31, 2018, were 96,000, slightly higher than in the same period last year. In addition, postpaid handset churn improved year over year, from 1.08% to 0.97%. As a result, the net loss on postpaid handsets for the three months ended March 31, 2018, of 16,000 was significantly reduced from the net loss in the prior year period.
Total postpaid net losses increased for the three months ended March 31, 2018, when compared to the same period last year, due to net losses for connected devices, which reflected both lower tablet gross additions and an increase in tablet churn. The decline in tablet gross additions reflects U.S. Cellular‘s decision to curtail promotions of heavily discounted tablets.
|
Three Months Ended |
|||||
|
|
March 31, |
||||
|
|
2018 |
|
2017 |
||
Average Revenue Per User (ARPU) |
$ |
|
$ |
|||
Average Billings Per User (ABPU)1 |
$ |
|
$ |
|||
|
|
|
|
|
||
Average Revenue Per Account (ARPA) |
$ |
|
$ |
|||
Average Billings Per Account (ABPA)1 |
$ |
|
$ |
|||
|
|
|
|
|
||
1 |
Postpaid ABPU and Postpaid ABPA are non-GAAP financial measures. Refer to Supplemental Information Relating to Non-GAAP Financial Measures within this MD&A for a reconciliation of these measures. |
On January 1, 2018, U.S. Cellular adopted the provisions of ASU 2014-09, using a modified retrospective method. Under this method, the new accounting standard is applied only to the most recent period presented, recognizing the cumulative effect of the accounting change as an adjustment to retained earnings at January 1, 2018. See Note 2 — Revenue Recognition in the Notes to Consolidated Financial Statements for additional details.
Postpaid ARPU and Postpaid ARPA decreased for the three months ended March 31, 2018, when compared to the same period last year, reflecting industry-wide price competition resulting in overall price reductions on plan offerings as well as the impact of adopting the provisions of ASU 2014-09, as discussed above. Application of the new accounting standard had the impact of reducing ARPU and ARPA for the three months ended March 31, 2018, by $0.53 and $1.11, respectively. Such factors were partially offset by increases in regulatory cost recovery and Device Protection plan revenues.
Under equipment installment plans, customers pay for their wireless devices in installments over a period of time. In order to show the trend in estimated cash collections from postpaid customer billings for both service and equipment, U.S. Cellular has presented Postpaid ABPU and Postpaid ABPA, which are calculated as Postpaid ARPU and Postpaid ARPA plus average monthly equipment installment plan billings per connection and account, respectively.
Equipment installment plan billings increased for the three months ended March 31, 2018, due mainly to increased penetration of equipment installment plans. Postpaid ABPU and ABPA increased for the three months ended March 31, 2018, as the increase in equipment installment plan billings more than offset the decline in Postpaid ARPU and ARPA discussed above.
Financial Overview — U.S. Cellular
|
|
|
|
Three Months Ended |
|||||||
|
|
|
|
|
March 31, |
||||||
|
|
|
|
|
|
|
|
|
2018 vs. |
||
|
|
|
|
|
2018¹ |
|
2017 |
|
2017 |
||
(Dollars in millions) |
|
|
|
|
|
|
|
|
|||
Retail service |
|
$ |
|
$ |
|
(1)% |
|||||
Inbound roaming |
|
|
|
|
|
3% |
|||||
Other |
|
|
|
|
|
(23)% |
|||||
|
Service revenues |
|
|
|
|
|
(3)% |
||||
Equipment sales |
|
|
|
|
|
14% |
|||||
|
Total operating revenues |
|
|
|
|
|
1% |
||||
|
|
|
|
|
|
|
|
|
|
||
System operations (excluding Depreciation, amortization and accretion reported below) |
|
|
|
|
|
2% |
|||||
Cost of equipment sold |
|
|
|
|
|
(4)% |
|||||
Selling, general and administrative |
|
|
|
|
|
(4)% |
|||||
Depreciation, amortization and accretion |
|
|
|
|
|
3% |
|||||
(Gain) loss on asset disposals, net |
|
|
|
|
|
(62)% |
|||||
(Gain) loss on license sales and exchanges, net |
|
|
|
|
|
61% |
|||||
|
Total operating expenses |
|
|
|
|
|
(1)% |
||||
|
|
|
|
|
|
|
|
|
|
||
Operating income |
|
$ |
|
$ |
|
21% |
|||||
|
|
|
|
|
|
|
|
|
|
||
Net income |
|
$ |
|
$ |
|
97% |
|||||
Adjusted OIBDA (Non-GAAP)2 |
|
$ |
|
$ |
|
13% |
|||||
Adjusted EBITDA (Non-GAAP)2 |
|
$ |
|
$ |
|
13% |
|||||
Capital expenditures |
|
$ |
|
$ |
|
14% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
1 |
As of January 1, 2018, U.S. Cellular adopted ASU 2014-09 using a modified retrospective approach. Under this method, the new accounting standard is applied only to the most recent period presented. See Note 2 — Revenue Recognition in the Notes to Consolidated Financial Statements for additional information. |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
2 |
Refer to Supplemental Information Relating to Non-GAAP Financial Measures within this MD&A for a reconciliation of this measure. |
Service revenues consist of:
Equipment revenues consist of:
|
|
|
|
|
Key components of changes in the statement of operations line items were as follows:
Total operating revenues
Service revenues decreased for the three months ended March 31, 2018, when compared to the same period last year, as a result of (i) the decline in Postpaid ARPU as previously discussed in the Operational Overview section; and (ii) the impact of adopting the provisions of ASU 2014-09.
Federal USF revenue remained flat year over year at $23 million. See the Regulatory Matters section in this MD&A for a description of the FCC Mobility Fund II Order (MF2 Order) and its expected impacts on U.S. Cellular’s current Federal USF support.
Equipment sales revenues increased for the three months ended March 31, 2018, due to the impact of adopting the provisions of ASU 2014-09, an increase in the average revenue per device sold, a mix shift from feature phones and connected devices to higher end smartphone devices, and an increase in accessories revenues. Such factors were partially offset by a decrease in the number of devices sold and a reduction in guarantee liability amortization for equipment installment contracts as a result of changes in plan offerings.
See Note 2 — Revenue Recognition in the Notes to Consolidated Financial Statements for additional details on the financial statement impact of ASU 2014-09.
System operations expenses
System operations expenses increased for the three months ended March 31, 2018, due to higher maintenance, utility and cell site expenses largely reflecting increased cell site rent and tower maintenance and repair costs. Such factors were partially offset by a decrease in roaming expenses primarily driven by lower data roaming rates, partially offset by increased data roaming usage.
Cost of equipment sold
Cost of equipment sold decreased for the three months ended March 31, 2018, mainly due to a decrease in the number of devices sold as well as the impact of adopting the provisions of ASU 2014-09. Such factors were partially offset by increases due to a mix shift from feature phones and connected devices to higher cost smartphones, an increase in the average cost per device sold, and an increase in accessories cost.
Loss on equipment sold, defined as Equipment sales revenues less Cost of equipment sold, was $1 million and $38 million for the three months ended March 31, 2018 and 2017, respectively.
Selling, general and administrative expenses
Selling expenses decreased by $4 million for the three months ended March 31, 2018, due to lower advertising expenses and lower commissions expenses.
General and administrative expenses decreased by $9 million for the three months ended March 31, 2018, mainly due to lower expenses for bad debts driven primarily by improved receivables collectability, lower employee related and consulting expenses, as well as reductions in numerous other general and administrative expense categories.
Depreciation, amortization and accretion
Depreciation, amortization and accretion increased for the three months ended March 31, 2018, due primarily to an increase in amortization expense related to billing system upgrades.
(Gain) loss on license sales and exchanges, net
Net gains in 2018 and 2017 were due to gains recognized on license sale and exchange transactions with various third parties.
Business Overview
TDS Telecom operates in two reportable segments: Wireline and Cable. TDS Telecom’s business objective is to provide a wide range of communication services to both residential and commercial customers, focused on high-quality broadband and video products.
OPERATIONS |
|
Financial Overview — TDS Telecom
Components of Operating Income
|
|
|
|
Three Months Ended |
|||||||
|
|
|
|
|
March 31, |
||||||
|
|
|
|
|
|
|
|
|
|
|
2018 vs. |
|
|
2018¹ |
|
2017 |
|
2017 |
|||||
(Dollars in millions) |
|
|
|
|
|
|
|
|
|||
Operating revenues |
|
|
|
|
|
|
|
|
|||
|
Wireline |
|
$ |
|
$ |
|
(2)% |
||||
|
Cable |
|
|
|
|
|
12% |
||||
|
|
TDS Telecom operating revenues |
|
|
|
|
|
1% |
|||
|
|
|
|
|
|
|
|
|
|
||
Operating expenses |
|
|
|
|
|
|
|||||
|
Wireline |
|
|
|
|
|
(1)% |
||||
|
Cable |
|
|
|
|
|
20% |
||||
|
|
TDS Telecom operating expenses |
|
|
|
|
|
4% |
|||
|
|
|
|
|
|
|
|
|
|
||
TDS Telecom operating income |
|
$ |
|
$ |
|
(17)% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
|
$ |
|
8% |
|||||
Adjusted OIBDA (Non-GAAP)2 |
|
$ |
|
$ |
|
(1)% |
|||||
Adjusted EBITDA (Non-GAAP)2 |
|
$ |
|
$ |
|
(1)% |
|||||
Capital expenditures |
|
$ |
|
$ |
|
52% |
|||||
|
|
|
|
|
|
|
|
|
|
||
Numbers may not foot due to rounding. |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
1 |
As of January 1, 2018, TDS adopted ASU 2014-09 using a modified retrospective approach. Under this method, the new accounting standard is applied only to the most recent period presented. See Note 2 — Revenue Recognition in the Notes to Consolidated Financial Statements for additional information. |
||||||||||
2 |
Refer to Supplemental Information Relating to Non-GAAP Financial Measures within this MD&A for a reconciliation of this measure. |
Three Months Ended Operating revenues increased due to Cable broadband connection growth, and price increases for video and broadband services. |
Total operating expenses
Operating expenses increased due to higher video programming costs.
Business Overview
TDS Telecom’s Wireline business provides broadband, video and voice services. These services are provided to residential, commercial, and wholesale customers in a mix of rural, small town and suburban markets, with the largest concentration of its customers in the Upper Midwest and the Southeast. TDS Telecom’s strategy is to offer its residential customers broadband, video, and voice services through value-added bundling. In its commercial business, TDS Telecom’s focus is on small- to medium-sized businesses and its sales efforts emphasize advanced IP-based data and voice services.
Operational Overview
Residential broadband customers are increasingly choosing higher speeds in ILEC markets with 59% choosing speeds of 10 Mbps or greater and 27% choosing speeds of 50 Mbps or greater. |
Increases in broadband speeds and video connection growth drove a 4% increase in average residential revenue per connection. |
|
|
||
Total residential connections decreased by 3% as declines in voice connections outpaced the growth in video and broadband connections. |
|
Total commercial connections decreased by 7% due primarily to a 9% decrease in voice connections, mostly in CLEC markets.
|
Components of operating Income
|
|
|
|
|
Three Months Ended |
|||||||
|
|
|
|
|
|
March 31, |
||||||
|
|
2018¹ |
|
2017 |
|
2018 vs. 2017 |
||||||
(Dollars in millions) |
|
|
|
|
|
|
|
|
||||
Residential |
|
$ |
|
$ |
|
1% |
||||||
Commercial |
|
|
|
|
|
(6)% |
||||||
Wholesale |
|
|
|
|
|
(4)% |
||||||
|
Service revenues |
|
|
|
|
|
(2)% |
|||||
Equipment and product sales |
|
|
|
|
|
26% |
||||||
|
Total operating revenues |
|
|
|
|
|
(2)% |
|||||
|
|
|
|
|
|
|
||||||
Cost of services (excluding Depreciation, amortization and accretion reported below) |
|
|
|
|
|
3% |
||||||
Cost of equipment and products |
|
|
|
|
|
(23)% |
||||||
Selling, general and administrative |
|
|
|
|
|
(3)% |
||||||
Depreciation, amortization and accretion |
|
|
|
|
|
(5)% |
||||||
|
Total operating expenses |
|
|
|
|
|
(1)% |
|||||
|
|
|
|
|
|
|
|
|
|
|
||
Operating income |
|
$ |
|
$ |
|
(6)% |
||||||
|
|
|
|
|
|
|
|
|
|
|
||
Income before income taxes |
|
$ |
|
$ |
|
(5)% |
||||||
Adjusted OIBDA (Non-GAAP)2 |
|
$ |
|
$ |
|
(6)% |
||||||
Adjusted EBITDA (Non-GAAP)2 |
|
$ |
|
$ |
|
(6)% |
||||||
Capital expenditures |
|
$ |
|
$ |
|
66% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Numbers may not foot due to rounding. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
As of January 1, 2018, TDS adopted ASU 2014-09 using a modified retrospective approach. Under this method, the new accounting standard is applied only to the most recent period presented. See Note 2 — Revenue Recognition in the Notes to Consolidated Financial Statements for additional information. |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
Refer to Supplemental Information Relating to Non-GAAP Financial Measures within this MD&A for a reconciliation of this measure. |
Residential revenues consist of:
Commercial revenues consist of:
Wholesale revenues consist of:
|
Key components of changes in the statement of operations items were as follows:
Total operating revenues
Residential revenues increased as growth in broadband speeds and IPTV connections more than offset the declines in voice services. Average video connections grew 12%, offset by a 7% decline in average voice connections.
Commercial revenues decreased due to declining connections mostly in CLEC markets.
Wholesale revenues decreased due primarily to decreases in network access and special access services.
Cost of services
Cost of services increased due to higher charges related to growth in video and contractor charges, offset by reduced costs of purchasing unbundled network elements, provisioning circuits and providing long-distance services.
Selling, general and administrative
Selling, general and administrative decreased due to reductions in employee related expense partially offset by increases in bad debts expense, legal expense and contributions to the Federal Universal Service Fund.
Depreciation, amortization and accretion
Depreciation, amortization and accretion decreased as certain assets became fully depreciated, partially offset by an increase due to a reduction in depreciable lives of customer premise equipment.
Business Overview
TDS Telecom’s Cable strategy is to expand its broadband services and leverage that growth by bundling with video and voice services. TDS Telecom seeks to be the leading provider of broadband services in its targeted markets by leveraging its core competencies in network management and customer focus.
Operational Overview
Cable connections grew 8% over 2017 due to a 14% increase in broadband connections including two small tuck-in acquisitions. |
Components of Operating Income
|
|
|
|
|
Three Months Ended |
|||||||
|
|
|
|
|
|
March 31, |
||||||
|
|
2018¹ |
|
2017 |
|
2018 vs. 2017 |
||||||
(Dollars in millions) |
|
|
|
|
|
|
|
|
||||
Residential |
|
$ |
|
$ |
|
12% |
||||||
Commercial |
|
|
|
|
|
13% |
||||||
|
Total operating revenues |
|
|
|
|
|
12% |
|||||
|
|
|
|
|
|
|
||||||
Cost of services (excluding Depreciation, amortization and accretion reported below) |
|
|
|
|
|
7% |
||||||
Selling, general and administrative |
|
|
|
|
|
6% |
||||||
Depreciation, amortization and accretion |
|
|
|
|
|
71% |
||||||
|
Total operating expenses |
|
|
|
|
|
20% |
|||||
|
|
|
|
|
|
|
|
|
|
|
||
Operating income (loss) |
|
$ |
|
$ |
|
>(100)% |
||||||
|
|
|
|
|
|
|
|
|
|
|
||
Income (loss) before income taxes |
|
$ |
|
$ |
|
>(100)% |
||||||
Adjusted OIBDA (Non-GAAP)2 |
|
$ |
|
$ |
|
28% |
||||||
Adjusted EBITDA (Non-GAAP)2 |
|
$ |
|
$ |
|
28% |
||||||
Capital expenditures |
|
$ |
|
$ |
|
24% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Numbers may not foot due to rounding. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
As of January 1, 2018, TDS adopted ASU 2014-09 using a modified retrospective approach. Under this method, the new accounting standard is applied only to the most recent period presented. See Note 2 — Revenue Recognition in the Notes to Consolidated Financial Statements for additional information. |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
Refer to Supplemental Information Relating to Non-GAAP Financial Measures within this MD&A for a reconciliation of this measure. |
Residential and Commercial revenues consist of:
|
Key components of changes in the statement of operations items were as follows:
Commentary
Total operating revenues
Residential revenues increased due to tuck-in acquisitions, growth in broadband connections and price increases.
Commercial revenues increased due to price increases and ad insertion revenues.
Cost of services
Cost of services increased due primarily to increases in video programming fees.
Selling, general and administrative
Selling, general and administrative expenses increased due to increased IT-related expenses and higher property and other taxes.
Depreciation, amortization and accretion
Depreciation, amortization and accretion increased in 2018 due to a reduction in depreciable lives of customer premise equipment and the amortization of franchise rights. See Note 1 - Basis of Presentation in the Notes to Consolidated Financial Statements for additional information on franchise rights.
Liquidity and Capital Resources
Sources of Liquidity
TDS and its subsidiaries operate capital-intensive businesses. Historically, TDS has used internally-generated funds and also has obtained substantial funds from external sources for general corporate purposes. In the past, TDS’ existing cash and investment balances, funds available under its revolving credit facilities, funds from other financing sources, including a term loan and other long-term debt, and cash flows from operating, certain investing and financing activities, including sales of assets or businesses, provided sufficient liquidity and financial flexibility for TDS to meet its normal day-to-day operating needs and debt service requirements, to finance the build-out and enhancement of markets and to fund acquisitions. There is no assurance that this will be the case in the future. See Market Risk for additional information regarding maturities of long-term debt.
Although TDS currently has a significant cash balance, TDS has incurred negative free cash flow at times in the past and this could occur in the future. However, TDS believes that existing cash and investment balances, funds available under its revolving credit facilities, receivables securitization facility and expected cash flows from operating and investing activities will provide sufficient liquidity for TDS to meet its normal day-to-day operating needs and debt service requirements for the coming year.
TDS may require substantial additional capital for, among other uses, funding day-to-day operating needs including working capital, acquisitions of providers of cable, wireless or wireline telecommunications services, IT services or other businesses, spectrum license or system acquisitions, system development and network capacity expansion, debt service requirements, the repurchase of shares, the payment of dividends, or making additional investments. It may be necessary from time to time to increase the size of the existing revolving credit facilities, to put in place new credit facilities, or to obtain other forms of financing in order to fund potential expenditures. TDS’ liquidity would be adversely affected if, among other things, TDS is unable to obtain short or long-term financing on acceptable terms, TDS makes significant spectrum license purchases, TDS makes significant business acquisitions, the LA Partnership discontinues or reduces distributions compared to historical levels, or Federal USF and/or other regulatory support payments decline. In addition, although sales of assets or businesses by TDS have been an important source of liquidity in prior periods, TDS does not expect a similar level of such sales in the future.
TDS’ credit rating currently is sub-investment grade. There can be no assurance that sufficient funds will continue to be available to TDS or its subsidiaries on terms or at prices acceptable to TDS. Insufficient cash flows from operating activities, changes in its credit ratings, defaults of the terms of debt or credit agreements, uncertainty of access to capital, deterioration in the capital markets, reduced regulatory capital at banks which in turn limits their ability to borrow and lend, other changes in the performance of TDS or in market conditions or other factors could limit or restrict the availability of financing on terms and prices acceptable to TDS, which could require TDS to reduce its acquisition, capital expenditure and business development programs, reduce the acquisition of spectrum licenses, and/or reduce or cease share repurchases and/or the payment of dividends. TDS cannot provide assurance that circumstances that could have a material adverse effect on its liquidity or capital resources will not occur. Any of the foregoing would have an adverse impact on TDS’ businesses, financial condition or results of operations.
Cash and Cash Equivalents
Cash and cash equivalents include cash and money market investments. The primary objective of TDS’ Cash and cash equivalents investment activities is to preserve principal. Cash held by U.S. Cellular is for its operational needs and acquisition, capital expenditure and business development programs. TDS does not have direct access to U.S. Cellular cash unless U.S. Cellular pays a dividend on its common stock. U.S. Cellular has no current intention to pay a dividend to its shareholders.
At March 31, 2018, TDS’ consolidated Cash and cash equivalents totaled $779 million compared to $619 million at December 31, 2017.
The majority of TDS’ Cash and cash equivalents was held in bank deposit accounts and in money market funds that purchase only debt issued by the U.S. Treasury or U.S. government agencies across a range of eligible money market investments that may include, but are not limited to, government agency repurchase agreements, government agency debt, U.S. Treasury repurchase agreements, U.S. Treasury debt, and other securities collateralized by U.S. government obligations. TDS monitors the financial viability of the money market funds and direct investments in which it invests and believes that the credit risk associated with these investments is low. |
TDS and U.S. Cellular have unsecured revolving credit facilities available for general corporate purposes, including acquisitions, spectrum purchases and capital expenditures. These credit facilities mature in June 2021.
TDS and U.S. Cellular’s unused capacity under their revolving credit facilities was $399 million and $298 million, respectively, as of March 31, 2018. TDS and U.S. Cellular believe they were in compliance with all of the financial covenants and requirements set forth in their revolving credit facilities as of that date. TDS and U.S. Cellular are in the process of seeking to replace these credit facilities with new facilities that would mature in 2023.
U.S. Cellular, through its subsidiaries, also has a receivables securitization facility to permit securitized borrowings using its equipment installment plan receivables for general corporate purposes. The unused capacity under this facility was $200 million as of March 31, 2018, subject to sufficient collateral to satisfy the asset borrowing base provisions of the facility. As of March 31, 2018, the USCC Master Note Trust (Trust) held $8 million of assets available to be pledged as collateral for the receivables securitization facility. U.S. Cellular believes it was in compliance with all of the financial covenants and requirements set forth in its receivables securitization facility as of that date.
TDS and U.S. Cellular have in place effective shelf registration statements on Form S-3 to issue senior or subordinated debt securities.
Long-term debt payments due for the remainder of 2018 and the next four years are $224 million, which represent 9% of the total gross long-term debt obligation at March 31, 2018.
Capital Expenditures
Capital expenditures (i.e., additions to property, plant and equipment and system development expenditures), which include the effects of accruals and capitalized interest, for the three months ended March 31, 2018 and 2017, were as follows:
U.S. Cellular’s capital expenditures for the three months ended March 31, 2018 and 2017, were $70 million and $61 million, respectively. Capital expenditures for the full year 2018 are expected to be between $500 million and $550 million. These expenditures are expected to be used for the following purposes:
TDS Telecom’s capital expenditures for the three months ended March 31, 2018 and 2017, were $40 million and $27 million, respectively. Capital expenditures for the full year 2018 are expected to be approximately $270 million. These expenditures are expected to be used for the following purposes:
|
TDS plans to finance its capital expenditures program for 2018 using primarily Cash flows from operating activities, existing cash balances and, if required, its receivables securitization and/or revolving credit facilities.
Acquisitions, Divestitures and Exchanges
TDS may be engaged from time to time in negotiations (subject to all applicable regulations) relating to the acquisition, divestiture or exchange of companies, properties, wireless spectrum and other possible businesses. In general, TDS may not disclose such transactions until there is a definitive agreement. TDS assesses its business interests on an ongoing basis with a goal of improving the competitiveness of its operations and maximizing its long-term return on capital. As part of this strategy, TDS actively seeks attractive opportunities to acquire wireless spectrum, as well as telecommunications or cable markets, or other possible businesses. TDS also may seek to divest outright or include in exchanges for other interests those interests that are not strategic to its long-term success.
Variable Interest Entities
TDS consolidates certain “variable interest entities” as defined under GAAP. See Note 9 — Variable Interest Entities in the Notes to Consolidated Financial Statements for additional information related to these variable interest entities. TDS may elect to make additional capital contributions and/or advances to these variable interest entities in future periods in order to fund their operations.
Common Share Repurchase Programs
TDS and U.S. Cellular have repurchased and expect to continue to repurchase their Common Shares, in each case subject to any available repurchase program. However, there were no share repurchases made under these programs in the three months ended March 31, 2018, or in the year ended December 31, 2017.
As of March 31, 2018, the maximum dollar value of TDS Common Shares that may yet be purchased under TDS’ program was $199 million. For additional information related to the current TDS repurchase authorization, see Unregistered Sales of Equity Securities and Use of Proceeds.
U.S. Cellular also has a share repurchase authorization. As of March 31, 2018, the total cumulative amount of U.S. Cellular Common Shares authorized to be purchased is 5,900,849.
Contractual and Other Obligations
There were no material changes outside the ordinary course of business between December 31, 2017 and March 31, 2018, to the Contractual and Other Obligations disclosed in Management’s Discussion and Analysis of Financial Condition and Results of Operations included in TDS’ Form 10-K for the year ended December 31, 2017.
Off-Balance Sheet Arrangements
TDS had no transactions, agreements or other contractual arrangements with unconsolidated entities involving “off-balance sheet arrangements,” as defined by SEC rules, that had or are reasonably likely to have a material current or future effect on its financial condition, results of operations, liquidity, capital expenditures or capital resources.
Consolidated Cash Flow Analysis
TDS operates a capital- and marketing-intensive business. TDS makes substantial investments to acquire wireless licenses and properties and to construct and upgrade communications networks and facilities as a basis for creating long-term value for shareholders. In recent years, rapid changes in technology and new opportunities have required substantial investments in potentially revenue‑enhancing and cost-reducing upgrades to TDS’ networks. TDS utilizes cash on hand, cash from operating activities, cash proceeds from divestitures and dispositions of investments, and short-term and long-term debt financing to fund its acquisitions (including spectrum licenses), construction costs, operating expenses and share repurchases. Cash flows may fluctuate from quarter to quarter and year to year due to seasonality, the timing of acquisitions and divestitures, capital expenditures and other factors. The following discussion summarizes TDS' cash flow activities for the three months ended March 31, 2018 and 2017.
2018 Commentary
TDS’ Cash, cash equivalents and restricted cash increased $161 million in the first quarter of 2018. Net cash provided by operating activities was $214 million in 2018 due primarily to net income of $57 million plus non-cash items of $235 million and distributions received from unconsolidated entities of $17 million. This was partially offset by changes in working capital items which decreased net cash by $95 million. The working capital decrease was primarily influenced by timing of annual employee bonus, vendor and tax payments, partially offset by collections of customer and agent receivables. The adoption of ASU 2014-09 caused fluctuations in working capital items in the Consolidated Balance Sheet; however, it did not have an impact on total Net cash provided by operating activities.
Cash flows used for investing activities were $36 million. Cash paid in 2018 for additions to property, plant and equipment totaled $131 million. Cash paid for acquisitions and licenses was $9 million. This was partially offset by cash received for investments of $100 million, resulting from the redemption of short-term Treasury bills.
Cash flows used for financing activities were $17 million, reflecting ordinary activity such as the payment of dividends and the scheduled repayments of debt.
2017 Commentary
TDS’ Cash, cash equivalents and restricted cash remained relatively flat since December 31, 2016. Net cash provided by operating activities was $137 million in 2017, due primarily to net income of $43 million plus non-cash items of $201 million and distributions received from unconsolidated entities of $11 million. This was partially offset by changes in working capital items which decreased cash by $118 million. The decrease in working capital items was due in part to a $44 million increase in equipment installment plan receivables. The decrease was also a result of a $75 million decrease in accounts payable.
The net cash provided by operating activities was offset by cash flows used for investing activities of $125 million. Cash paid for additions to property, plant and equipment in the first quarter of 2017 totaled $127 million. Cash paid for acquisitions and licenses was $14 million which was offset by Cash received from divestitures and exchanges of $16 million.
Cash flows used for financing activities were $16 million for the three months ended March 31, 2017, reflecting ordinary activity such as the payment of dividends and the scheduled repayments of debt.
Consolidated Balance Sheet Analysis
The following discussion addresses certain captions in the consolidated balance sheet and changes therein. This discussion is intended to highlight the significant changes and is not intended to fully reconcile the changes. Changes in financial condition during 2018 were as follows:
Cash and cash equivalents
See the Consolidated Cash Flow Analysis above for a discussion of cash and cash equivalents.
Short-term investments
Short-term investments decreased $100 million due to the maturity of short-term investments, which consisted of U.S. Treasury Bills with original maturities of six months.
Other assets and deferred charges
Other assets and deferred charges increased $165 million due primarily to the creation of contract assets and contract cost assets as a result of the adoption of ASU 2014-09. See Note 2 — Revenue Recognition in the Notes to Consolidated Financial Statements for additional information.
Customer deposits and deferred revenues
Customer deposits and deferred revenues decreased $54 million due in large part to the impact of reclassifying certain deferred revenues to Other assets and deferred charges to reflect the net contract position for each customer contract on the Consolidated Balance Sheet as required by ASU 2014-09, which was adopted on January 1, 2018. See Note 2 — Revenue Recognition in the Notes to Consolidated Financial Statements for additional information.
Accrued compensation
Accrued compensation decreased $49 million due primarily to employee bonus payments in March 2018.
Deferred income tax liability, net
Deferred income tax liability, net, increased $82 million due primarily to the adoption of ASU 2014-09 increasing the net basis of assets on a U.S. GAAP basis without a corresponding increase in tax basis, as well as the impact of full expensing of qualified property additions following the enactment of the Tax Act.
Supplemental Information Relating to Non-GAAP Financial Measures
TDS sometimes uses information derived from consolidated financial information but not presented in its financial statements prepared in accordance with U.S. GAAP to evaluate the performance of its business. Certain of these measures are considered “non-GAAP financial measures” under U.S. Securities and Exchange Commission Rules. Specifically, TDS has referred to the following measures in this Form 10-Q Report:
Following are explanations of each of these measures.
EBITDA, Adjusted EBITDA and Adjusted OIBDA
EBITDA, Adjusted EBITDA and Adjusted OIBDA are defined as net income adjusted for the items set forth in the reconciliation below. EBITDA, Adjusted EBITDA and Adjusted OIBDA are not measures of financial performance under GAAP and should not be considered as alternatives to Net income or Cash flows from operating activities, as indicators of cash flows or as measures of liquidity. TDS does not intend to imply that any such items set forth in the reconciliation below are non-recurring, infrequent or unusual; such items may occur in the future.
Adjusted EBITDA is a segment measure reported to the chief operating decision maker for purposes of making decisions about allocating resources to the segments and assessing their performance. See Note 11 — Business Segment Information in the Notes to Consolidated Financial Statements for additional information.
Management uses Adjusted EBITDA and Adjusted OIBDA as measurements of profitability and, therefore, reconciliations to applicable GAAP income measures are deemed appropriate. Management believes Adjusted EBITDA and Adjusted OIBDA are useful measures of TDS’ operating results before significant recurring non-cash charges, gains and losses, and other items as presented below as they provide additional relevant and useful information to investors and other users of TDS’ financial data in evaluating the effectiveness of its operations and underlying business trends in a manner that is consistent with management’s evaluation of business performance. Adjusted EBITDA shows adjusted earnings before interest, taxes, depreciation, amortization and accretion, and gains and losses, while Adjusted OIBDA reduces this measure further to exclude Equity in earnings of unconsolidated entities and Interest and dividend income in order to more effectively show the performance of operating activities excluding investment activities. The following table reconciles EBITDA, Adjusted EBITDA and Adjusted OIBDA to the corresponding GAAP measure, Net income or Income (loss) before income taxes. Income tax expense is not provided at the individual segment level for Wireline and Cable. TDS calculates income tax expense (benefit) for TDS Telecom in total.
|
|
Three Months Ended |
|||||
|
|
|
March 31, |
||||
TDS ̶ CONSOLIDATED |
2018¹ |
|
2017 |
||||
(Dollars in millions) |
|
|
|
|
|
||
Net income (GAAP) |
$ |
|
$ |
||||
Add back: |
|
|
|
||||
|
Income tax expense |
|
|
|
|||
|
Interest expense |
|
|
|
|||
|
Depreciation, amortization and accretion |
|
|
|
|||
EBITDA (Non-GAAP) |
|
|
|
||||
Add back or deduct: |
|
|
|
||||
|
(Gain) loss on asset disposals, net |
|
|
|
|||
|
(Gain) loss on license sales and exchanges, net |
|
|
|
|||
Adjusted EBITDA (Non-GAAP) |
|
|
|
||||
Deduct: |
|
|
|
||||
|
Equity in earnings of unconsolidated entities |
|
|
|
|||
|
Interest and dividend income |
|
|
|
|||
|
Other, net |
|
|
|
|||
Adjusted OIBDA (Non-GAAP) |
|
|
|
||||
Deduct: |
|
|
|
||||
|
Depreciation, amortization and accretion |
|
|
|
|||
|
(Gain) loss on asset disposals, net |
|
|
|
|||
|
(Gain) loss on license sales and exchanges, net |
|
|
|
|||
Operating income (GAAP) |
$ |
|
$ |
||||
|
|
Three Months Ended |
|||||
|
|
|
March 31, |
||||
U.S. CELLULAR |
2018¹ |
|
2017 |
||||
(Dollars in millions) |
|
|
|
|
|
||
Net income (GAAP) |
$ |
|
$ |
||||
Add back: |
|
|
|
||||
|
Income tax expense |
|
|
|
|||
|
Interest expense |
|
|
|
|||
|
Depreciation, amortization and accretion |
|
|
|
|||
EBITDA (Non-GAAP) |
|
|
|
||||
Add back or deduct: |
|
|
|
||||
|
(Gain) loss on asset disposals, net |
|
|
|
|||
|
(Gain) loss on license sales and exchanges, net |
|
|
|
|||
Adjusted EBITDA (Non-GAAP) |
|
|
|
||||
Deduct: |
|
|
|
||||
|
Equity in earnings of unconsolidated entities |
|
|
|
|||
|
Interest and dividend income |
|
|
|
|||
|
Other, net |
|
|
|
|||
Adjusted OIBDA (Non-GAAP) |
|
|
|
||||
Deduct: |
|
|
|
||||
|
Depreciation, amortization and accretion |
|
|
|
|||
|
(Gain) loss on asset disposals, net |
|
|
|
|||
|
(Gain) loss on license sales and exchanges, net |
|
|
|
|||
Operating income (GAAP) |
$ |
|
$ |
||||
|
|
Three Months Ended |
|||||
|
|
|
March 31, |
||||
TDS TELECOM |
2018¹ |
|
2017 |
||||
(Dollars in millions) |
|
|
|
|
|
||
Net income (GAAP) |
$ |
|
$ |
||||
Add back: |
|
|
|
||||
|
Income tax expense |
|
|
|
|||
|
Depreciation, amortization and accretion |
|
|
|
|||
EBITDA (Non-GAAP) |
|
|
|
||||
Add back or deduct: |
|
|
|
||||
|
(Gain) loss on asset disposals, net |
|
|
|
|||
Adjusted EBITDA (Non-GAAP) |
|
|
|
||||
Deduct: |
|
|
|
||||
|
Interest and dividend income |
|
|
|
|||
|
Other, net |
|
|
|
|||
Adjusted OIBDA (Non-GAAP) |
|
|
|
||||
Deduct: |
|
|
|
||||
|
Depreciation, amortization and accretion |
|
|
|
|||
|
(Gain) loss on asset disposals, net |
|
|
|
|||
Operating income (GAAP) |
$ |
|
$ |
||||
|
|
|
|
|
|
|
|
Numbers may not foot due to rounding. |
|
|
|
|
|
|
|
Three Months Ended |
|||||
|
|
|
March 31, |
||||
WIRELINE |
2018¹ |
|
2017 |
||||
(Dollars in millions) |
|
|
|
|
|
||
Income before income taxes (GAAP) |
$ |
|
$ |
||||
Add back: |
|
|
|
||||
|
Depreciation, amortization and accretion |
|
|
|
|||
EBITDA (Non-GAAP) |
|
|
|
||||
Add back or deduct: |
|
|
|
||||
|
(Gain) loss on asset disposals, net |
|
|
|
|||
Adjusted EBITDA (Non-GAAP) |
|
|
|