0001051512-12-000049.txt : 20120803 0001051512-12-000049.hdr.sgml : 20120803 20120803084135 ACCESSION NUMBER: 0001051512-12-000049 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20120803 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20120803 DATE AS OF CHANGE: 20120803 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TELEPHONE & DATA SYSTEMS INC /DE/ CENTRAL INDEX KEY: 0001051512 STANDARD INDUSTRIAL CLASSIFICATION: TELEPHONE COMMUNICATIONS (NO RADIO TELEPHONE) [4813] IRS NUMBER: 362669023 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-14157 FILM NUMBER: 121005278 BUSINESS ADDRESS: STREET 1: 30 NORTH LASALLE STREET STREET 2: STE 4000 CITY: CHICAGO STATE: IL ZIP: 60602 BUSINESS PHONE: 3126301900 MAIL ADDRESS: STREET 1: 30 NORTH LASALLE STREET STREET 2: STE 4000 CITY: CHICAGO STATE: IL ZIP: 60602 8-K 1 form8k.htm 8-K form8k.htm - Generated by SEC Publisher for SEC Filing  

 



 

FORM 8-K

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of

The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): August 3, 2012

 

 

TELEPHONE AND DATA SYSTEMS, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

(State or other jurisdiction

of incorporation)

001-14157

(Commission File Number)

36-2669023

(I.R.S. Employer Identification No.)

30 North LaSalle Street, Suite 4000, Chicago, Illinois

(Address of principal executive offices)

60602

(Zip Code)

 

Registrant’s telephone number, including area code:  (312) 630-1900

 

 

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

¨

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

¨

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

¨

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 




 
 

 

 

Item 2.02.  Results of Operations and Financial Condition  

On August 3, 2012, Telephone and Data Systems, Inc. (“TDS”) issued a news release announcing its results of operations for the period ended June 30, 2012.  A copy of the news release is attached hereto as Exhibit 99.1 and is incorporated by reference herein. 

The information in this Item 2.02 of Form 8-K is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section.

 

Item 9.01.  Financial Statements and Exhibits

 

(d)       Exhibits: 

In accordance with the provisions of Item 601 of Regulation S-K, any Exhibits filed or furnished herewith are set forth on the Exhibit Index attached hereto.

Attached as Exhibit 99.2 is a safe harbor cautionary statement under the Private Securities Litigation Reform Act of 1995.

 


 
 

 

SIGNATURES

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on their behalf by the undersigned, thereto duly authorized.

 

 

 

Telephone and Data Systems, Inc.

(Registrant)

Date:

August 3, 2012

By:

/s/ Douglas D. Shuma

Douglas D. Shuma

Senior Vice President and Corporate Controller

 

 


 
 

 

 

EXHIBIT INDEX

 

The following exhibits are filed or furnished herewith as noted below.

 

Exhibit

No.

Description

99.1

Earnings Press Release dated August 3, 2012

99.2

Private Securities Litigation Reform Act of 1995 Safe Harbor Cautionary Statement

 

 


EX-99.1 2 exhibit991.htm EX-99.1 exhibit991.htm - Generated by SEC Publisher for SEC Filing  

NEWS RELEASE                         

 

 

As previously announced, TDS will hold a teleconference Aug. 3, 2012 at 9:30 a.m. CDT. Interested parties may listen to the call live by accessing the Investor Relations page of www.teldta.com  

 

Contact:

Jane W. McCahon, Vice President, Corporate Relations

(312) 592-5379; jane.mccahon@teldta.com

Julie D. Mathews, Manager, Investor Relations

(312) 592-5341; julie.mathews@teldta.com

 

FOR RELEASE: IMMEDIATE

 

TDS REPORTS SECOND QUARTER 2012 RESULTS

 

Note: Comparisons are year over year unless otherwise noted.

 

2Q 2012 Highlights

 

TDS Consolidated

§         Operating revenues increased 3 percent to $1,323.2 million.

 

U.S. Cellular

§         Smartphones as a percent of total devices sold increased to 51.9 percent from 39.6 percent; smartphone customers increased to 36.8 percent of postpaid customers from 23.1 percent.

§         Postpaid ARPU (average revenue per user) increased 5 percent to $54.42 from $51.84; total ARPU increased 6 percent to $59.05 from $55.69.  

§         Service revenues increased 3 percent to $1,029.7 million.

§         Postpaid gross additions increased 9 percent and postpaid churn increased to 1.57 percent, resulting in a net loss of 48,000 postpaid customers. Postpaid customers comprised 94 percent of retail customers.

§         Prepaid gross additions increased 77 percent, driven by the introduction in select Walmart stores of U Prepaid, a new no contract wireless service, and prepaid churn decreased to 6.2 percent, resulting in a net increase of 20,000 prepaid customers.

§         Retail gross additions increased 23 percent; net loss of 28,000 retail customers compared to a net loss of 58,000 retail customers.

§         Cell sites in service increased 2 percent to 7,932, of which 4,512 are owned towers.

§         4G LTE  network covers 30 percent of customers; expect to reach 58 percent of customers by year-end.

§          Investment in the Los Angeles Partnership contributed $19 million to equity in earnings of unconsolidated entities, up from $14 million.

 

TDS Telecom

§          Operating revenues increased 5 percent to $208.5 million.

§           ILEC triple play (voice, data, and video) penetration increased to 30 percent from 27 percent.

§          managedIP connections (ILEC and CLEC) grew 91 percent to 74,600 from 39,000.

 

CHICAGO –Aug. 3, 2012Telephone and Data Systems, Inc. [NYSE:TDS] reported operating revenues of $1,323.2 million for the second quarter of 2012, an increase of 3 percent from $1,279.6 million in the comparable period one year ago. Net income attributable to TDS shareholders and related diluted earnings per share were $42.3 million and $0.39, respectively, for the second quarter of 2012, compared to $92.0 million and $0.84, respectively, in the comparable period one year ago.

 

 


 
 

Both of our primary businesses achieved solid growth in revenues, though higher expenses related mainly to device subsidies, data growth and investment spending caused profitability to decline,” said LeRoy T. Carlson, Jr., TDS president and CEO. “U.S. Cellular had a strong increase in gross retail customer additions and grew its net prepaid customer base. Postpaid churn remained elevated, and the company is working to address this. TDS Telecom added ILEC residential broadband and IPTV customers, and commercial managedIP customers, and increased revenues in its hosted and managed services business.”

 

U.S. Cellular continued to increase average revenue per user through growth in smartphone penetration. To attract more customers, the company expanded the scope of its prepaid distribution through entry into more than 400 Walmart stores, and it is evaluating further opportunities to be where customers most want to shop. U.S. Cellular is offering high-demand devices like the 4G LTE Samsung Galaxy S® III on its growing 4G LTE network. To further differentiate itself from competitors and increase consideration, the company launched an innovative marketing campaign, Hello Better, in July that encourages consumers who are frustrated with their providers to switch to U.S. Cellular for a better wireless experience. 

 

TDS Telecom continued to add high-speed broadband customers and to expand availability of TDS TV®. The company added commercial managedIP connections at a rapid pace, increasing 91 percent. Higher revenue from the hosted and managed services business offset decreases in legacy ILEC and CLEC revenue, and we continued to build the HMS business with the acquisition of solutions provider Vital Support Systems in June. Recent reforms to USF and ICC negatively impacted revenue and earnings in the first half of this year. We expect FCC-authorized recovery mechanisms to help offset additional rate changes set to begin in the second half.”

 

 

Guidance for year ending Dec. 31, 2012

Guidance for the year ending Dec. 31, 2012 as of Aug. 3, 2012 is provided below, compared to the previous guidance provided on May 4, 2012.  TDS undertakes no duty to update such information, whether as a result of new information, future events, or otherwise.  There can be no assurance that final results will not differ materially from this guidance. 

 

U.S. Cellular

2012 Estimated Results (1)

Previous Estimates (2)

Service revenues

$4,050-$4,150 million

Unchanged

Operating income (3)

$200-$300 million

Unchanged

Depreciation, amortization and accretion expenses, and net gain or loss on asset disposals and

 

 

    exchanges and loss on impairment of assets (3)

Approx. $600 million

Unchanged

Adjusted OIBDA (3) (5)

$800-$900 million

Unchanged

Capital expenditures

Approx. $850 million

Unchanged

TDS Telecom Operations

2012 Estimated Results (4)

Previous Estimates (2)

Operating revenues

$850-$880 million

$810-$840 million

Operating income

$50-$70 million

$55-$85 million

Depreciation, amortization and accretion expenses, and net gain or loss on asset disposals and

 

 

    exchanges and loss on impairment of assets (3)

Approx. $195 million

Approx. $190 million

Adjusted OIBDA (5)

$245-$265 million

$245-$275 million

Capital expenditures

$170-$190 million

$150-$180 million

 


(1)   These estimates are based on U.S. Cellular’s current plans, which include a multi-year deployment of 4G LTE technology which commenced in 2011. New developments or changing conditions (such as customer net growth, customer demand for data services or possible acquisitions, dispositions or exchanges) could affect U.S. Cellular’s plans and, therefore, its 2012 estimated results.

(2)   The 2012 Estimated Results as disclosed in TDS’ Quarterly Report on Form 10-Q for the period ended March 31, 2012.

(3)   The 2012 Estimated Results do not include any estimate for unrecognized net gains or losses related to disposals and exchanges of assets or losses on impairment of assets (since such transactions and their effects are uncertain). 

(4)   These estimates are based on TDS Telecom’s current plans which include a multi-year deployment of IPTV that commenced in 2011. New developments or changing conditions (such as costs to deploy, agreements for content or franchises or possible acquisitions, dispositions or exchanges) could affect TDS Telecom’s plans and, therefore, its 2012 estimated results.

(5)   Adjusted OIBDA is defined as operating income excluding the effects of depreciation, amortization and accretion (OIBDA); the net gain or loss on asset disposals and exchanges (if any); and the loss on impairment of assets (if any). This measure also may be commonly referred to by management as operating cash flow. This measure should not be confused with Cash flows from operating activities, which is a component of the Consolidated Statement of Cash Flows.  Adjusted OIBDA excludes the net gain or loss on asset disposals and exchanges (if any) and loss on impairment of assets (if any) in order to show operating results on a more comparable basis from period to period.  TDS does not intend to imply that any of such amounts that are excluded are non-recurring, infrequent or unusual and, accordingly, they may be incurred in the future.  TDS believes this measure provides useful information to investors regarding TDS’ financial condition and results of operations because it highlights certain key cash and non-cash items and their impacts on cash flows from operating activities.

2


 

 

Interest expense

Interest expense was down $22 million, primarily due to the write-off of unamortized debt issuance costs in 2011 of $15.4 million, as well as, lower interest rates on outstanding debt.

 

Income taxes

In the quarter, TDS’ overall effective tax rate was 39 percent compared to 9.5 percent. In the second quarter of 2011, income tax expense was reduced by $29.1 million, primarily due to tax benefits from state law changes and other discrete items.

 

Stock repurchase

TDS did not repurchase any shares during the quarter.  TDS determines whether to repurchase shares from time to time based on many considerations, including cash needed for other known or possible requirements, the stock price, market conditions, debt rating considerations, business forecasts, business plans, macroeconomic conditions, share issuances under compensation plans, provisions in governing and legal documents and other legal requirements, and other facts and circumstances.  Subject to these considerations, TDS intends to continue to repurchase its shares from time to time when circumstances warrant.  To the extent TDS does not complete its existing share authorization by the expiration date in November 2012, it is expected that the TDS board of directors will approve an additional authorization at that time.     

 

Conference call information

TDS will hold a conference call on Aug. 3, 2012 at 9:30 a.m. CDT.

§  Access the live call on the Investor Relations page of www.teldta.com  or at http://www.videonewswire.com/event.asp?id=88721.

§  Access the call by phone at 877/407-8029 (US/Canada), no pass code required

 

Before the call, certain financial and statistical information to be discussed during the call will be posted to the Investor Relations page of www.teldta.com. The call will be archived on the Conference Calls page of www.teldta.com

 

About TDS

Telephone and Data Systems, Inc. (TDS), a Fortune 500® company, provides wireless, local and long-distance telephone, and broadband services to approximately 7 million customers in 36 states through its business units, U.S. Cellular (wireless) and TDS Telecom (wireline). Founded in 1969 and headquartered in Chicago, TDS employed 12,300 people as of June 30, 2012.

 

Visit www.teldta.com  for comprehensive financial information, including earnings releases, quarterly and annual filings, shareholder information and more.

  

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995: All information set forth in this news release, except historical and factual information, represents forward-looking statements. This includes all statements about the company’s plans, beliefs, estimates and expectations. These statements are based on current estimates, projections and assumptions, which involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Important factors that may affect these forward-looking statements include, but are not limited to: the ability of the company to successfully manage and grow its markets; the overall economy; competition; the access to and pricing of unbundled network elements; the ability to obtain or maintain roaming arrangements with other carriers on acceptable terms; the state and federal telecommunications regulatory environment; the value of assets and investments; adverse changes in the ratings afforded TDS and U.S. Cellular debt securities by accredited ratings organizations; industry consolidation; advances in telecommunications technology; uncertainty of access to the capital markets; pending and future litigation; changes in income tax rates, laws, regulations or rulings; acquisitions/divestitures of properties and/or licenses; changes in customer growth rates, average monthly revenue per user, churn rates, roaming revenue and terms, the availability of handset devices, or the mix of products and services offered by U.S. Cellular and TDS Telecom. Investors are encouraged to consider these and other risks and uncertainties that are discussed in the Form 8-K Current Report used by TDS to furnish this press release to the Securities and Exchange Commission (“SEC”), which are incorporated by reference herein.

 

For more information about TDS and its subsidiaries, visit:

TDS: www.teldta.com                                                                         

U.S. Cellular: www.uscellular.com

TDS Telecom: www.tdstelecom.com    

                           

                                                                                             

3


 
 

United States Cellular Corporation

Summary Operating Data (Unaudited)

Quarter Ended

6/30/2012

3/31/2012

12/31/2011

9/30/2011

6/30/2011

Total population

Consolidated markets (1)

92,684,000

92,684,000

91,965,000

91,965,000

91,204,000

Consolidated operating markets (1)

46,966,000

46,966,000

46,888,000

46,888,000

46,888,000

Market penetration at end of period

Consolidated markets (2)

6.3

%

6.3

%

6.4

%

6.5

%

6.5

%

Consolidated operating markets (2)

12.3

%

12.4

%

12.6

%

12.7

%

12.7

%

All customers

Total at end of period

5,799,000

5,837,000

5,891,000

5,932,000

5,968,000

Gross additions

290,000

285,000

306,000

299,000

257,000

Net additions (losses)

(38,000

)

(49,000

)

(41,000

)

(36,000

)

(70,000

)

Smartphones sold as a percent of

     total devices sold (3)

51.9

%

54.1

%

52.5

%

39.9

%

39.6

%

Retail customers

Total at end of period

5,542,000

5,570,000

5,608,000

5,621,000

5,644,000

Smartphone penetration (3) (4)

36.8

%

34.4

%

30.5

%

26.2

%

23.1

%

Gross additions

277,000

273,000

298,000

284,000

226,000

Net retail additions (losses) (5)

(28,000

)

(34,000

)

(13,000

)

(23,000

)

(58,000

)

    Net postpaid additions (losses)

(48,000

)

(38,000

)

(20,000

)

(34,000

)

(41,000

)

    Net prepaid additions (losses)

20,000

 

4,000

 

7,000

 

11,000

(17,000

)

Service revenue components (000s)

Retail service

$

889,219

$

888,527

$

882,091

$

871,199

$

868,630

Inbound roaming

86,363

80,132

93,353

107,810

82,760

Other

 

54,160

 

 

55,161

 

 

54,601

 

 

57,600

 

 

50,640

 

Total service revenues (000s)

$

1,029,742

$

1,023,820

$

1,030,045

$

1,036,609

$

1,002,030

Total ARPU (6)

$

59.05

$

58.21

$

58.13

$

58.09

$

55.69

Billed ARPU (7)

$

50.99

$

50.52

$

49.78

$

48.82

$

48.28

Postpaid ARPU (8)

$

54.42

$

54.00

$

53.35

$

52.41

$

51.84

Postpaid churn rate (9)

1.6

%

1.6

%

1.6

%

1.5

%

1.4

%

Capital expenditures (000s)

$

183,200

$

201,300

$

276,400

$

248,000

$

162,100

Cell sites in service

7,932

7,875

7,882

7,828

7,770

 


(1)    Used only to calculate market penetration of consolidated markets and consolidated operating markets, respectively.  See footnote (2) below.

(2)    Market Penetration is calculated by dividing the number of wireless customers at the end of the period by the total population of consolidated markets and consolidated operating markets, respectively, as estimated by Claritas®.

(3)    Smartphones represent wireless devices which run on an Android™, Blackberry®, or Windows Mobile®operating system, excluding tablets.

(4)    Smartphone penetration is calculated by dividing postpaid smartphone customers by total postpaid customers.

(5)    Includes net postpaid additions (losses) and net prepaid additions (losses).

(6)    Total ARPU - Average monthly service revenue per user includes retail service, inbound roaming and other service revenues and is calculated by dividing total service revenues by the number of months in the period and by the average total customers during the period.

(7)    Billed ARPU - Average monthly billed revenue per user is calculated by dividing total retail service revenues by the number of months in the period and by the average total customers during the period. Retail service revenues include revenues attributable to postpaid, prepaid and reseller customers.

(8)    Postpaid ARPU - Average monthly revenue per postpaid user is calculated by dividing total retail service revenues from postpaid customers by the number of months in the period and by the average postpaid customers during the period.

(9)    Represents the percentage of the postpaid customer base that disconnects service each month. This amount represents the average postpaid churn rate for each respective quarterly period.

 

 

4


 
 

TDS Telecom

Summary Operating Data (Unaudited)

Quarter Ended

6/30/2012

3/31/2012

12/31/2011

9/30/2011

6/30/2011

TDS Telecom

ILEC:

Residential Connections

Physical access lines (1)

360,100

363,500

367,600

373,700

378,500

Broadband connections (2)

222,400

219,500

219,600

220,500

217,600

IPTV customers

 

5,600

 

4,900

 

4,600

 

4,500

 

4,300

ILEC Residential Connections

 

588,100

 

587,900

 

591,800

 

598,700

 

600,400

 

Commercial Connections

Physical access lines (1)

111,100

112,600

114,400

116,500

117,800

Broadband connections (2)

18,400

18,200

18,200

17,900

17,600

managedIP connections (3)

 

13,200

 

10,800

 

8,600

 

6,800

5,800

ILEC Commercial Connections

 

142,700

 

141,600

 

141,200

 

141,200

141,200

 

CLEC:

Residential Connections

Physical access lines (1)

27,900

29,600

31,800

33,900

36,700

Broadband connections (2)

 

9,500

 

10,100

 

11,000

 

11,700

12,800

CLEC Residential Connections

 

37,400

 

39,700

 

42,800

 

45,600

49,500

 

Commercial Connections

Physical access lines (1)

145,100

151,100

157,300

163,600

168,100

Broadband connections (2)

12,800

13,700

14,600

15,400

15,900

managedIP connections (3)

 

61,400

 

53,700

 

44,900

 

38,000

 

33,200

CLEC Commercial Connections

 

219,300

 

218,500

 

216,800

 

217,000

 

217,200

 

Total ILEC and CLEC customer connections

 

987,500

 

987,700

 

992,600

 

1,002,500

 

1,008,300

 


(1)     Individual circuits connecting customers to TDS Telecom's central office facilities.

(2)     The number of customers provided high-capacity data circuits via various technologies, including DSL and dedicated Internet circuit technologies.

(3)     The number of telephone handsets, data lines and IP trunks providing communications using IP networking technology.

 

 

TDS Telecom

Capital Expenditures (000s)

Quarter Ended

6/30/2012

3/31/2012

12/31/2011

9/30/2011

6/30/2011

ILEC

$

32,500

$

27,500

$

50,300

$

36,500

$

34,500

CLEC

4,900

5,100

7,200

4,700

6,200

HMS

 

5,500

 

3,100

 

5,900

 

15,000

 

4,600

$

42,900

$

35,700

$

63,400

$

56,200

$

45,300

 

5


 
 

Telephone and Data Systems, Inc.

Consolidated Statement of Operations Highlights

Three Months Ended June 30,

(Unaudited, dollars and shares in thousands, except per share amounts)

Increase/ (Decrease)

2012

2011

Amount

Percent

Operating revenues

U.S. Cellular

$

1,104,400

$

1,076,182

$

28,218

3

%

TDS Telecom

208,519

198,896

9,623

 

5

%

All Other (1)

 

10,250

 

 

4,562

 

 

5,688

 

>100

%

 

1,323,169

 

 

1,279,640

 

 

43,529

 

3

%

Operating expenses

U.S. Cellular

Expenses excluding depreciation, amortization and accretion

869,980

822,587

47,393

6

%

Depreciation, amortization and accretion

147,555

146,577

978

1

%

Loss on asset disposals and exchanges, net

 

2,702

 

 

2,922

 

 

(220

)

(8

%)

 

1,020,237

 

 

972,086

 

 

48,151

 

5

%

TDS Telecom

Expenses excluding depreciation, amortization and accretion

148,983

128,846

20,137

 

16

%

Depreciation, amortization and accretion

47,945

43,843

4,102

9

%

Loss on asset disposals, net

 

306

 

 

317

 

 

(11

)

(3

%)

 

197,234

 

 

173,006

 

 

24,228

 

14

%

All Other (1)

Expenses excluding depreciation and amortization

11,111

4,569

6,542

>100

%

Depreciation and amortization

3,009

2,625

384

 

15

%

Loss on impairment of intangible assets

515

515

N/M

(Gain) on asset disposals, net

 

(13

)

 

(1

)

 

(12

)

>100

%

 

14,622

 

 

7,193

 

 

7,429

 

>100

%

Total operating expenses

 

1,232,093

 

 

1,152,285

 

 

79,808

 

7

%

Operating income (loss)

U.S. Cellular

84,163

104,096

(19,933

)

(19

%)

TDS Telecom

11,285

25,890

(14,605

)

(56

%)

All Other (1)

 

(4,372

)

 

(2,631

)

 

(1,741

)

(66

%)

 

91,076

 

 

127,355

 

 

(36,279

)

(28

%)

Investment and other income (expense)

Equity in earnings of unconsolidated entities

25,392

22,590

2,802

 

12

%

Interest and dividend income

2,352

2,093

259

 

12

%

Gain (loss) on investment

(3,728

)

13,373

(17,101

)

>(100

%)

Interest expense

(23,139

)

(45,417

)

22,278

 

49

%

Other, net

 

(249

)

 

1,306

 

 

(1,555

)

>(100

%)

Total investment and other income (expense)

 

628

 

 

(6,055

)

 

6,683

 

>100

%

Income before income taxes

91,704

121,300

(29,596

)

(24

%)

Income tax expense

 

35,765

 

 

11,560

 

 

24,205

 

>100

%

Net income

55,939

109,740

(53,801

)

(49

%)

Less: Net income attributable to noncontrolling interests, net of tax

 

(13,602

)

 

(17,786

)

 

4,184

 

24

%

Net income attributable to TDS shareholders

42,337

91,954

(49,617

)

(54

%)

Preferred dividend requirement

 

(12

)

 

(12

)

 

 

Net income available to common shareholders

$

42,325

 

$

91,942

 

$

(49,617

)

(54

%)

Basic weighted average shares outstanding (2)

108,732

108,423

309

 

 

Basic earnings per share attributable to TDS shareholders (2)

$

0.39

$

0.85

$

(0.46

)

(54

%)

Diluted weighted average shares outstanding (2)

109,022

109,133

(111

)

 

Diluted earnings per share attributable to TDS shareholders (2)

$

0.39

$

0.84

$

(0.45

)

(54

%)

 


(1)   Consists of Suttle Straus printing and distribution operations, Airadigm, corporate operations and intercompany eliminations.

(2)  On January 13, 2012, TDS shareholders approved a Share Consolidation Amendment to the Restated Certificate of Incorporation of TDS. Average basic and diluted shares outstanding used to calculate earnings per share for the comparative period presented have been retroactively restated to reflect the impact of the increased shares outstanding as a result of the Share Consolidation Amendment.

 

N/M – Percentage change not meaningful

6


 
   

Telephone and Data Systems, Inc.

Consolidated Statement of Operations Highlights

Six Months Ended June 30,

(Unaudited, dollars and shares in thousands, except per share amounts)

Increase/ (Decrease)

2012

2011

Amount

Percent

Operating revenues

U.S. Cellular

$

2,196,521

$

2,133,274

$

63,247

3

%

TDS Telecom

412,594

397,812

14,782

 

4

%

All Other (1)

 

19,845

 

 

7,235

 

 

12,610

 

>100

%

 

2,628,960

 

 

2,538,321

 

 

90,639

 

4

%

Operating expenses

U.S. Cellular

Expenses excluding depreciation, amortization and accretion

1,732,424

1,676,554

55,870

3

%

Depreciation, amortization and accretion

294,240

289,917

4,323

1

%

Loss on asset disposals and exchanges, net

 

492

 

 

3,959

 

 

(3,467

)

(88

%)

 

2,027,156

 

 

1,970,430

 

 

56,726

 

3

%

TDS Telecom

Expenses excluding depreciation, amortization and accretion

292,403

250,615

41,788

 

17

%

Depreciation, amortization and accretion

95,388

88,680

6,708

8

%

Loss on asset disposals, net

 

426

 

 

421

 

 

5

 

1

%

 

388,217

 

 

339,716

 

 

48,501

 

14

%

All Other (1)

Expenses excluding depreciation and amortization

22,057

6,685

15,372

>100

%

Depreciation and amortization

6,315

5,261

1,054

 

20

%

Loss on impairment of intangible assets

515

515

N/M

(Gain) loss on asset disposals, net

 

(18

)

 

1

 

 

(19

)

>(100

%)

 

28,869

 

 

11,947

 

 

16,922

 

>100

%

Total operating expenses

 

2,444,242

 

 

2,322,093

 

 

122,149

 

5

%

Operating income (loss)

U.S. Cellular

169,365

162,844

6,521

 

4

%

TDS Telecom

24,377

58,096

(33,719

)

(58

%)

All Other (1)

 

(9,024

)

 

(4,712

)

 

(4,312

)

(92

%)

 

184,718

 

 

216,228

 

 

(31,510

)

(15

%)

Investment and other income (expense)

Equity in earnings of unconsolidated entities

48,781

41,978

6,803

 

16

%

Interest and dividend income

4,535

4,717

(182

)

(4

%)

Gain (loss) on investment

(3,728

)

13,373

(17,101

)

>(100

%)

Interest expense

(47,603

)

(71,926

)

24,323

 

34

%

Other, net

 

(21

)

 

1,386

 

 

(1,407

)

>(100

%)

Total investment and other income (expense)

 

1,964

 

 

(10,472

)

 

12,436

 

>100

%

Income before income taxes

186,682

205,756

(19,074

)

(9

%)

Income tax expense

 

63,177

 

 

41,719

 

 

21,458

 

51

%

Net income

123,505

164,037

(40,532

)

(25

%)

Less: Net income attributable to noncontrolling interests, net of tax

 

(28,914

)

 

(28,579

)

 

(335

)

(1

%)

Net income attributable to TDS shareholders

94,591

135,458

(40,867

)

(30

%)

Preferred dividend requirement

 

(25

)

 

(25

)

 

 

Net income available to common shareholders

$

94,566

 

$

135,433

 

$

(40,867

)

(30

%)

Basic weighted average shares outstanding (2)

108,693

108,678

15

 

 

Basic earnings per share attributable to TDS shareholders (2)

$

0.87

$

1.25

$

(0.38

)

(30

%)

Diluted weighted average shares outstanding (2)

108,964

109,385

(421

)

 

Diluted earnings per share attributable to TDS shareholders (2)

$

0.86

$

1.23

$

(0.37

)

(30

%)

 


(1)   Consists of Suttle Straus printing and distribution operations, Airadigm, corporate operations and intercompany eliminations.

(2)  On January 13, 2012, TDS shareholders approved a Share Consolidation Amendment to the Restated Certificate of Incorporation of TDS. Average basic and diluted shares outstanding used to calculate earnings per share for the comparative period presented have been retroactively restated to reflect the impact of the increased shares outstanding as a result of the Share Consolidation Amendment.

 

N/M – Percentage change not meaningful

7


 
   

Telephone and Data Systems, Inc.

Consolidated Balance Sheet Highlights

(Unaudited, dollars in thousands)

ASSETS

June 30,

2012

December 31,

2011

Current assets

Cash and cash equivalents

$

613,764

$

563,275

Short-term investments

150,921

246,273

Accounts receivable from customers and others

542,156

542,577

Inventory

189,242

130,044

Net deferred income tax asset

44,598

40,898

Prepaid expenses

86,794

80,628

Income taxes receivable

9,376

85,636

Other current assets

19,224

16,349

1,656,075

1,705,680

Assets held for sale

49,647

Investments

Licenses

1,507,447

1,494,014

Goodwill

816,668

797,077

Other intangible assets, net

65,285

50,734

Investments in unconsolidated entities

213,049

173,710

Long-term investments

55,468

45,138

Other investments

1,017

3,072

2,658,934

2,563,745

Property, plant and equipment, net

U.S. Cellular

2,883,118

2,790,302

TDS Telecom

928,686

936,757

Other

41,483

57,476

3,853,287

3,784,535

Other assets and deferred charges

115,435

97,398

Total assets

$

8,283,731

$

8,201,005

 

 

8


 
 

Telephone and Data Systems, Inc.

Consolidated Balance Sheet Highlights

(Unaudited, dollars in thousands)

LIABILITIES AND EQUITY

June 30,

2012

December 31,

2011

Current liabilities

Current portion of long-term debt

$

1,283

$

1,509

Accounts payable

310,610

364,746

Customer deposits and deferred revenues

231,743

207,633

Accrued interest

5,522

7,456

Accrued taxes

53,698

41,069

Accrued compensation

83,080

107,719

Other current liabilities

105,640

 

144,001

 

791,576

874,133

Liabilities held for sale

1,051

Deferred liabilities and credits

Net deferred income tax liability

847,725

808,713

Other deferred liabilities and credits

391,898

383,567

Long-term debt

1,529,836

1,529,857

Noncontrolling interests with redemption features

1,050

1,005

Equity

TDS shareholders’ equity

Series A Common and Common Shares, par value $.01 per share

1,326

1,326

Capital in excess of par value (1)

2,280,802

2,268,711

Treasury shares at cost (1)

(742,906

)

(750,921

)

Accumulated other comprehensive loss

(8,494

)

(8,854

)

Retained earnings (1)

2,514,327

 

2,451,899

 

Total TDS shareholders’ equity

4,045,055

3,962,161

Preferred shares

830

830

Noncontrolling interests

675,761

 

639,688

 

Total equity

4,721,646

4,602,679

 

 

 

 

 

 

Total liabilities and equity

$

8,283,731

 

$

8,201,005

 

 


(1)  The December 31, 2011 amounts reflect the impact of the Share Consolidation Amendment to the Restated Certificate of Incorporation of TDS, as approved by the TDS shareholders on January 13, 2012.

 

 

9


 
 

Balance Sheet Highlights

June 30, 2012

(Unaudited, dollars in thousands)

U.S.

TDS

TDS Corporate

Intercompany

TDS

Cellular

Telecom

& Other

Eliminations

Consolidated

Cash and cash equivalents

$

437,624

$

71,861

$

104,279

$

$

613,764

Affiliated cash investments

396,855

(396,855

)

Short-term investments

 

100,738

 

 

50,183

 

 

150,921

$

538,362

$

468,716

$

154,462

$

(396,855

)

$

764,685

Licenses, goodwill and other intangible assets

$

1,979,109

$

589,225

$

(178,934

)

$

$

2,389,400

Investment in unconsolidated entities

175,663

3,805

39,906

(6,325

)

213,049

Long-term and other investments

 

55,550

 

933

 

2

 

 

56,485

$

2,210,322

$

593,963

$

(139,026

)

$

(6,325

)

$

2,658,934

Property, plant and equipment, net

$

2,883,118

$

928,686

$

41,483

$

$

3,853,287

Long-term debt:

Current portion

$

127

$

190

$

966

$

$

1,283

Non-current portion

 

880,623

 

1,685

 

647,528

 

 

1,529,836

Total

$

880,750

$

1,875

$

648,494

$

$

1,531,119

Preferred shares

$

$

$

830

$

$

830

 

 

10


 
 

Telephone and Data Systems, Inc.

Schedule of Cash and Cash Equivalents and Investments

(Unaudited, dollars in thousands)

 

The following table presents TDS’ cash and cash equivalents and investments at June 30, 2012 and December 31, 2011.

 

June 30,

2012

December 31,

2011

Cash and cash equivalents

$

613,764

$

563,275

Amounts included in short-term investments (1) (2)

Government-backed securities (3)

150,921

218,829

Certificates of deposit

 

 

27,444

$

150,921

$

246,273

Amounts included in long-term investments (1) (4)

Government-backed securities (3)

$

55,468

$

45,138

 


(1)     Designated as held-to-maturity investments and recorded at amortized cost in the Consolidated Balance Sheet.

(2)     Maturities are less than twelve months from the respective balance sheet dates.

(3)     Includes U.S. treasuries and corporate notes guaranteed under the Federal Deposit Insurance Corporation’s Temporary Liquidity Guarantee Program.

(4)     At June 30, 2012, maturities range between 12 and 21 months.

 

 

11


 
 

 

 

Telephone and Data Systems, Inc.

Consolidated Statement of Cash Flows

Six Months Ended June 30,

(Unaudited, dollars in thousands)

 

 

 

 

 

2012 

 

2011 

 

Cash flows from operating activities

 

 

 

 

 

 

Net income

$

 123,505

 

$

 164,037

 

 

Add (deduct) adjustments to reconcile net income to net cash flows from operating activities

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

 395,943

 

 

 383,858

 

 

 

Bad debts expense

 

 33,626

 

 

 29,906

 

 

 

Stock-based compensation expense

 

 20,955

 

 

 18,913

 

 

 

Deferred income taxes, net

 

 29,929

 

 

 79,637

 

 

 

 

Equity in earnings of unconsolidated entities

 

 (48,781

)

 

 (41,978

)

 

 

 

Distributions from unconsolidated entities

 

 6,973

 

 

 47,375

Loss on impairment of intangible assets

515

 

 

 

Loss on asset disposals, net

 

900

 

 

 4,381

(Gain) loss on investment

3,728

(13,373

)

Noncash interest expense

1,728

17,147

 

 

 

Other operating activities

 

 1,010

 

 

 1,070

 

 

Changes in assets and liabilities from operations

 

 

 

 

 

 

 

 

Accounts receivable

 

 (10,197

)

 

 (37,819

)

 

 

 

Inventory

 

 (58,467

)

 

 (48,826

)

 

 

 

Accounts payable

 

 (23,336

)

 

24,678

 

 

 

 

Customer deposits and deferred revenues

 

 22,786

 

 

22,600

 

 

 

Accrued taxes

 

 89,433

 

 

 (459

)

 

 

 

Accrued interest

 

 (1,823

)

 

 1,355

 

 

 

Other assets and liabilities

 

 (81,517

)

 

 (90,291

)

 

 

 

 

 

 

 506,910

 

 

 562,211

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Cash used for additions to property, plant and equipment

 

 (501,211

)

 

 (350,856

)

 

Cash paid for acquisitions and licenses

 

 (52,213

)

 

 (22,167

)

Cash received from divestitures

50,036

 

Cash paid for investments

 

 (45,000

)

 

 (71,000

)

 

Cash received for investments

 

 128,444

 

 

 213,030

 

Other investing activities

 

 (8,916

)

 

 (816

)

 

 

 

 

 

 

 (428,860

)

 

 (231,809

)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Repayment of long-term debt

 

 (952

)

 

 (613,387

)

 

Issuance of long-term debt

 

 358

 

 

 643,700

 

TDS Common Shares and Special Common Shares reissued for benefit plans, net of tax payments

 

 (39

)

 

 1,055

 

U.S. Cellular Common Shares reissued for benefit plans, net of tax payments

 

 (2,465

)

 

 1,264

 

Repurchase of TDS Common and Special Common Shares

 

 

 

 (21,500

)

 

Repurchase of U.S. Cellular Common Shares

 

 

 

 (62,308

)

 

Dividends paid

 

 (26,610

)

 

 (24,343

)

 

Payment of debt issuance costs

 

 

 

 (21,191

)

 

Distributions to noncontrolling interests

 

 (643

)

 

 (1,377

)

 

Other financing activities

 

 2,790

 

 

 2,077

  

 

 

 

 

 

 

 (27,561

)

 

 (96,010

)

 

 

 

 

 

 

 

 

 

 

Cash classified as held for sale

(5,687

)

 

Net increase in cash and cash equivalents

 

 50,489

 

 

 228,705

 

Cash and cash equivalents

 

 

 

 

 

 

Beginning of period

 

 563,275

 

 

 341,683

 

 

End of period

$

 613,764

 

$

 570,388

 

 

12


 
 

TDS Telecom Highlights

Three Months Ended June 30,

(Unaudited, dollars in thousands)

Increase (Decrease)

2012

2011

Amount

Percent

Local Telephone Operations

Operating revenues

Residential

$

70,082

$

69,951

$

131

 

 

Commercial

24,201

24,856

(655

)

(3

%)

Wholesale

 

49,769

 

 

54,574

 

 

(4,805

)

(9

%)

 

144,052

 

 

149,381

 

 

(5,329

)

(4

%)

Operating expenses

Cost of services and products

47,180

47,646

(466

)

(1

%)

Selling, general and administrative expenses

43,216

40,076

3,140

8

%

Depreciation, amortization and accretion

37,834

36,116

1,718

5

%

 

 

Loss on asset disposals, net

 

136

 

 

 

245

 

 

 

(109

)

 

 

(44

%)

 

128,366

 

 

124,083

 

 

4,283

 

3

%

Operating income

$

15,686

 

$

25,298

 

$

(9,612

)

(38

%)

 

Competitive Local Exchange Carrier Operations

Operating revenues

Residential

$

4,338

$

5,330

$

(992

)

(19

%)

Commercial

34,905

35,023

(118

)

 

Wholesale

 

4,957

 

 

5,243

 

 

(286

)

(5

%)

 

44,200

 

 

45,596

  

 

(1,396

)

(3

%)

Operating expenses

Cost of services and products

22,702

23,029

(327

)

(1

%)

Selling, general and administrative expenses

16,769

16,087

682

 

4

%

Depreciation, amortization and accretion

5,466

5,439

27

 

 

 

 

Loss on asset disposals, net

 

72

 

 

 

47

 

 

 

25

 

 

 

53

%

 

45,009

 

 

44,602

 

 

407

 

1

%

 

Operating income (loss)

$

(809

$

994

 

$

(1,803

)

>(100

%)

 

Hosted and Managed Services Operations

Revenues

$

22,876

 

$

6,625

 

$

16,251

 

>100

%

Operating expenses

Cost of services and products

15,090

2,193

12,897

>100

%

 

Selling, general and administrative expenses

6,635

2,521

4,114

>100

%

Depreciation, amortization and accretion

4,645

2,288

2,357

>100

%

Loss on asset disposals, net

 

98

 

 

25

 

 

73

 

>100

%

 

26,468

 

 

7,027

 

 

19,441

 

>100

%

 

Operating loss

$

(3,592

)

$

(402

)

$

(3,190

)

>(100

%)

 

Intercompany revenues

$

(2,609

)

$

(2,706

)

$

97

 

4

%

Intercompany expenses

 

(2,609

)

 

(2,706

)

 

97

  

4

%

 

Total TDS Telecom operating income

$

11,285

 

$

25,890

 

$

(14,605

)

(56

%)

 

 

13


 
 

TDS Telecom Highlights

Six Months Ended June 30,

(Unaudited, dollars in thousands)

Increase (Decrease)

2012

2011

Amount

Percent

Local Telephone Operations

Operating revenues

Residential

$

139,481

$

139,664

$

(183

)

 

Commercial

48,331

50,227

(1,896

)

(4

%)

Wholesale

 

101,305

 

 

109,064

 

 

(7,759

)

(7

%)

 

289,117

 

 

298,955

 

 

(9,838

)

(3

%)

Operating expenses

Cost of services and products

96,348

93,048

3,300

 

4

%

Selling, general and administrative expenses

84,730

75,558

9,172

12

%

Depreciation, amortization and accretion

75,612

73,316

2,296

3

%

 

 

Loss on asset disposals, net

 

202

 

 

 

286

 

 

 

(84

)

 

 

(29

%)

 

256,892

 

 

242,208

 

 

14,684

 

6

%

Operating income

$

32,225

 

$

56,747

 

$

(24,522

)

(43

%)

 

Competitive Local Exchange Carrier Operations

Operating revenues

Residential

$

9,126

$

11,827

$

(2,701

)

(23

%)

Commercial

69,246

69,040

206

 

 

Wholesale

 

9,872

 

 

10,057

 

 

(185

)

(2

%)

 

88,244

 

 

90,924

  

 

(2,680

)

(3

%)

Operating expenses

Cost of services and products

45,266

45,501

(235

)

(1

%)

Selling, general and administrative expenses

33,029

31,735

1,294

 

4

%

Depreciation, amortization and accretion

10,955

10,929

26

 

 

 

 

Loss on asset disposals, net

 

125

 

 

 

78

 

 

 

47

 

 

 

60

%

 

89,375

 

 

88,243

 

 

1,132

 

1

%

 

Operating income (loss)

$

(1,131

$

2,681

 

$

(3,812

)

>(100

%)

 

Hosted and Managed Services Operations

Revenues

$

40,434

 

$

12,867

 

$

27,567

 

>100

%

Operating expenses

Cost of services and products

24,864

4,475

20,389

>100

%

 

Selling, general and administrative expenses

13,367

5,232

8,135

>100

%

Depreciation, amortization and accretion

8,821

4,435

4,386

99

%

Loss on asset disposals, net

 

99

 

 

57

 

 

42

 

74

%

 

47,151

 

 

14,199

 

 

32,952

 

>100

%

 

Operating loss

$

(6,717

)

$

(1,332

)

$

(5,385

)

>(100

%)

 

Intercompany revenues

$

(5,201

)

$

(4,934

)

$

(267

)

(5

%)

Intercompany expenses

 

(5,201

)

 

(4,934

)

 

(267

(5

%)

 

Total TDS Telecom operating income

$

24,377

 

$

58,096

 

$

(33,719

)

(58

%)

 

 

14


 

Telephone and Data Systems, Inc.
Financial Measures and Reconciliation
(Unaudited, dollars in thousands)

Three Months Ended June 30, 2012   U.S. Cellular   TDS Telecom (1)   All Other (2)   Consolidated
Total
Operating revenues   $ 1,104,400     $ 208,519     $ 10,250     $ 1,323,169  
Deduct:
  U.S. Cellular equipment sales revenue     74,658      
  Service revenues     1,029,742      
 
Operating income (loss)     84,163       11,285       (4,372 )     91,076  
Add (Deduct):

 

Depreciation, amortization and accretion     147,555       47,945       3,009       198,509  
  Loss on impairment of intangible assets    

     

     

515

     

515

 
  (Gain) loss on asset disposals and exchanges     2,702       306       (13 )     2,995  
    Adjusted OIBDA (3)   $ 234,420     $ 59,536     $ (861 )   $ 293,095  
 
    Adjusted OIBDA margin (4)     22.8 %     28.6 %    
 
Three Months Ended June 30, 2011   U.S. Cellular   TDS Telecom (1)   All Other (2)   Consolidated
Total
Operating revenues   $ 1,076,182     $ 198,896     $ 4,562     $ 1,279,640  
Deduct:
  U.S. Cellular equipment sales revenue     74,152    
    Service revenues     1,002,030    
 
Operating income (loss)     104,096       25,890       (2,631 )     127,355  
Add (Deduct):
  Depreciation, amortization and accretion     146,577       43,843       2,625       193,045  
  Loss on impairment of intangible assets    

     

     

     

 
  (Gain) loss on asset disposals and exchanges     2,922       317       (1     3,238  
    Adjusted OIBDA (3)   $ 253,595     $ 70,050     $ (7   $ 323,638  
 
    Adjusted OIBDA margin (4)     25.3 %     35.2 %    
 
  TDS Consolidated  
Three Months Ended June 30,   2012   2011  
Cash flows from operating activities   $ 224,665     $ 229,169    
Deduct:  
Cash used for additions to property, plant and equipment     258,600       192,959    
    Free cash flow (5)   $ (33,935 )   $ 36,210    

 

15


 

Telephone and Data Systems, Inc.
Financial Measures and Reconciliation
(Unaudited, dollars in thousands)

Six Months Ended June 30, 2012   U.S. Cellular   TDS Telecom (1)   All Other (2)   Consolidated
Total
Operating revenues   $ 2,196,521     $ 412,594     $ 19,845     $ 2,628,960  
Deduct:
  U.S. Cellular equipment sales revenue     142,959      
  Service revenues     2,053,562      
 
Operating income (loss)     169,365       24,377       (9,024 )     184,718  
Add (Deduct):

 

Depreciation, amortization and accretion     294,240       95,388       6,315       395,943  
  Loss on impairment of intangible assets    

     

     

515

     

515

 
  (Gain) loss on asset disposals and exchanges     492

 

    426       (18 )     900

 

    Adjusted OIBDA (3)   $ 464,097     $ 120,191     $ (2,212 )   $ 582,076  
 
    Adjusted OIBDA margin (4)     22.6 %     29.1 %    
 
Six Months Ended June 30, 2011   U.S. Cellular   TDS Telecom (1)   All Other (2)   Consolidated
Total
Operating revenues   $ 2,133,274     $ 397,812     $ 7,235     $ 2,538,321  
Deduct:
  U.S. Cellular equipment sales revenue     146,131    
    Service revenues     1,987,143    
 
Operating income (loss)     162,844       58,096       (4,712 )     216,228  
Add (Deduct):
  Depreciation, amortization and accretion     289,917       88,680       5,261       383,858  
  Loss on impairment of intangible assets    

     

     

     

 
  Loss on asset disposals and exchanges     3,959       421       1        4,381  
    Adjusted OIBDA (3)   $ 456,720     $ 147,197     $ 550      $ 604,467  
 
    Adjusted OIBDA margin (4)     23.0 %     37.0 %    
 
  TDS Consolidated  
Six Months Ended June 30,   2012   2011  
Cash flows from operating activities   $ 506,910     $ 562,211    
Deduct:  
Cash used for additions to property, plant, and equipment     501,211       350,856    
    Free cash flow (5)   $ 5,699     $ 211,355    


(1)    Includes ILEC, CLEC and HMS intercompany eliminations.

(2)     Consists of Suttle-Straus and Airadigm (as of September 23, 2011), which represents TDS’ Non-Reportable Segment, corporate operations and intercompany eliminations between U.S. Cellular, TDS Telecom and corporate operations. Amounts in this column are presented only to reconcile to consolidated totals and may not otherwise be meaningful.

(3)     Adjusted OIBDA 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.  Adjusted OIBDA is defined as operating income excluding the effects of: depreciation, amortization and accretion (OIBDA); the net gain or loss on asset disposals (if any); and the loss on impairment of assets (if any).  This measure also may be commonly referred to by management as operating cash flow.  This measure should not be confused with Cash flows from operating activities, which is a component of the Consolidated Statement of Cash flows. Adjusted OIBDA excludes the net gain or loss on asset disposals and loss on impairment of assets, if any, in order to show operating results on a more comparable basis from period to period. TDS does not intend to imply that any of such amounts that are excluded are non-recurring, infrequent or unusual, and accordingly, they may be incurred in the future.

(4)   Adjusted OIBDA margin is defined as adjusted OIBDA divided by service revenues (U.S. Cellular) and operating revenues (TDS Telecom).  Equipment revenues are excluded from the denominator of the U.S. Cellular calculation since equipment is generally sold at a net negative margin, and the net equipment subsidy is effectively a cost for purposes of assessing business results and is already reflected in adjusted OIBDA. TDS believes that this calculation method is consistent with the method used by certain investors to assess U.S. Cellular’s business results.  Adjusted OIBDA margin may also be commonly referred to by management as operating cash flow margin.

(5)   Free cash flow is defined as cash flows from operating activities less Cash used for additions to property, plant and equipment. Free cash flow is a non-GAAP financial measure.  TDS believes that free cash flow as reported by TDS is useful to investors and other users of its financial information in evaluating the amount of cash generated by business operations, after consideration of capital expenditures.

 

16


EX-99.2 3 exhibit992.htm EX-99.2 exhibit992.htm - Generated by SEC Publisher for SEC Filing  

 

 

Exhibit 99.2

PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

SAFE HARBOR CAUTIONARY STATEMENT

 

This Form 8-K and/or press release attached to this Form 8-K contain statements that are not based on historical facts and represent forward-looking statements, as this term is defined in the Private Securities Litigation Reform Act of 1995.  All statements, other than statements of historical facts, that address activities, events or developments that TDS intends, expects, projects, believes, estimates, plans or anticipates will or may occur in the future are forward-looking statements.  The words “believes,” “anticipates,” “estimates,” “expects,” “plans,” “intends,” “projects” and similar expressions are intended to identify these forward-looking statements, but are not the exclusive means of identifying them. 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.  Such risks, uncertainties and other factors include those set forth below, as more fully discussed under “Risk Factors” in the most recent filing of TDS’ Form 10-K, as updated by any TDS Form 10-Q filed subsequent to such Form 10-K.  However, such factors are not necessarily all of the important factors that could cause actual results, performance or achievements to differ materially from those expressed in, or implied by, the forward-looking statements contained in this document.  Other unknown or unpredictable factors also could have material adverse effects on future results, performance or achievements.  TDS undertakes no obligation to update publicly any forward-looking statements whether as a result of new information, future events or otherwise.  You should carefully consider the Risk Factors in the most recent filing of TDS’ Form 10-K, as updated by any TDS Form 10-Q filed subsequent to such Form 10-K, the following factors and other information contained in, or incorporated by reference into, this Form 8-K and/or press release attached to this Form 8-K to understand the material risks relating to TDS’ business.

 

 

·         Intense competition in the markets in which TDS operates could adversely affect TDS’ revenues or increase its costs to compete.

 

·         A failure by TDS to successfully execute its business strategy or allocate resources or capital could have an adverse effect on TDS’ business, financial condition or results of operations.

 

·         A failure by TDS’ service offerings to meet customer expectations could limit TDS’ ability to attract and retain customers and could have an adverse effect on TDS’ operations.

 

·         TDS’ system infrastructure may not be capable of supporting changes in technologies and services expected by customers, which could result in lost customers and revenues.

 

·         An inability to obtain or maintain roaming arrangements with other carriers on terms that are acceptable to TDS could have an adverse effect on TDS’ business, financial condition or results of operations.

 

·         TDS currently receives a significant amount of roaming revenues from its wireless business.  Further consolidation within the wireless industry and/or continued network build-outs by other wireless carriers could cause roaming revenues to decline from current levels, which would have an adverse effect on TDS' business, financial condition and results of operations.

 

·         A failure by TDS to obtain access to adequate radio spectrum to meet current or anticipated future needs and/or to accurately predict future needs for radio spectrum could have an adverse effect on TDS’ business and operations.

 

·         To the extent conducted by the Federal Communications Commission (“FCC”), TDS is likely to participate in FCC auctions in the future as an applicant or as a noncontrolling partner in another auction applicant and, during certain periods, will be subject to the FCC’s anti-collusion rules, which could have an adverse effect on TDS.

 

·         Changes in the regulatory environment or a failure by TDS to timely or fully comply with any applicable regulatory requirements could adversely affect TDS’ financial condition, results of operations or ability to do business.

 

·         Changes in Universal Service Fund (“USF”) funding and/or intercarrier compensation could have a material adverse impact on TDS' financial condition or results of operations.

 

·         An inability to attract and/or retain highly competent management, technical, sales and other personnel could have an adverse effect on TDS’ business, financial condition or results of operations.

 

·         TDS’ assets are concentrated in the U.S. telecommunications industry. As a result, its results of operations may fluctuate based on factors related entirely to conditions in this industry.

 

 


 
 

 

·         The completion of acquisitions by other companies has led to increased consolidation in the wireless telecommunications industry.  TDS’ lower scale relative to larger wireless carriers has in the past and could in the future prevent or delay its access to new products including wireless devices, new technology and/or new content and applications which could adversely affect TDS' ability to attract and retain customers and, as a result, could adversely affect its business, financial condition or results of operations.

 

·         TDS' inability to manage its supply chain or inventory successfully could have an adverse effect on its business, financial condition or results of operations.

 

·         Changes in general economic and business conditions, both nationally and in the markets in which TDS operates, could have an adverse effect on TDS’ business, financial condition or results of operations.

 

·         Changes in various business factors could have an adverse effect on TDS’ business, financial condition or results of operations.

 

·         Advances or changes in telecommunications technology, such as Voice over Internet Protocol (“VoIP”), High-Speed Packet Access (“HSPA”), WiMAX or Long-Term Evolution (“LTE”), Voice over LTE (“VoLTE”), or LTE Advanced,  could render certain technologies used by TDS obsolete, could put TDS at a competitive disadvantage, could reduce TDS’ revenues or could increase its costs of doing business.

 

·         Complexities associated with deploying new technologies, such as TDS' ongoing upgrade to 4G LTE technology, present substantial risk.

 

·         TDS is subject to numerous surcharges and fees from federal, state and local governments, and the applicability and the amount of these fees are subject to great uncertainty.

 

·         Changes in TDS’ enterprise value, changes in the market supply or demand for wireless licenses or wireline markets, adverse developments in the business or the industry in which TDS is involved and/or other factors could require TDS to recognize impairments in the carrying value of its license costs, goodwill and/or physical assets.

 

·         Costs, integration problems or other factors associated with developing and enhancing business support systems, acquisitions/divestitures of properties or licenses and/or expansion of TDS’ business could have an adverse effect on TDS’ business, financial condition or results of operations.

 

·         A significant portion of TDS’ wireless revenues is derived from customers who buy services through independent agents who market TDS’ services on a commission basis. If TDS’ relationships with these agents are seriously harmed, its business, financial condition or results of operations could be adversely affected.

 

·         TDS’ investments in technologies which are unproven may not produce the benefits that TDS expects.

 

·         A failure by TDS to complete significant network construction and systems implementation activities as part of its plans to improve the quality, coverage, capabilities and capacity of its network and support systems could have an adverse effect on its operations.

 

·         Financial difficulties (including bankruptcy proceedings) or other operational difficulties of any of TDS’ key suppliers or vendors, termination or impairment of TDS’ relationships with such suppliers or vendors, or a failure by TDS to manage its supply chain effectively could result in delays or termination of TDS' receipt of required equipment or services, or could result in excess quantities of required equipment or services, any of which could adversely affect TDS' business, financial condition or results of operations.

 

·         TDS has significant investments in entities that it does not control. Losses in the value of such investments could have an adverse effect on TDS’ financial condition or results of operations.

 

·         A failure by TDS to maintain flexible and capable telecommunication networks or information technology, or a material disruption thereof, including breaches of network or information technology security, could have an adverse effect on TDS’ business, financial condition or results of operations.

 

·         Wars, conflicts, hostilities and/or terrorist attacks or equipment failures, power outages, natural disasters or other events could have an adverse effect on TDS’ business, financial condition or results of operations.

 

·         The market price of TDS’ Common Shares is subject to fluctuations due to a variety of factors.

 

 


 
 

·         Identification of errors in financial information or disclosures could require amendments to or restatements of financial information or disclosures included in this or prior filings with the Securities and Exchange Commission (“SEC”).  Such amendments or restatements and related matters, including resulting delays in filing periodic reports with the SEC, could have an adverse effect on TDS' business, financial condition or results of operations.

 

·         The existence of material weaknesses in the effectiveness of internal control over financial reporting could result in inaccurate financial statements or other disclosures or failure to prevent fraud, which could have an adverse effect on TDS’ business, financial condition or results of operations.

 

·         Changes in facts or circumstances, including new or additional information that affects the calculation of potential liabilities for contingent obligations under guarantees, indemnities, claims, litigation or otherwise, could require TDS to record charges in excess of amounts accrued in the financial statements, if any, which could have an adverse effect on TDS' financial condition or results of operations.

 

·         Disruption in credit or other financial markets, a deterioration of U.S. or global economic conditions or other events could, among other things, impede TDS' access to or increase the cost of financing its operating and investment activities and/or result in reduced revenues and lower operating income and cash flows, which would have an adverse effect on TDS' financial condition or results of operations.

 

·         Uncertainty of access to capital for telecommunications companies, deterioration in the capital markets, other changes in market conditions, changes in TDS’ credit ratings 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 construction, development or acquisition programs.

 

·         Settlements, judgments, restraints on its current or future manner of doing business and/or legal costs resulting from pending and future litigation could have an adverse effect on TDS’ financial condition, results of operations or ability to do business.

 

·         The possible development of adverse precedent in litigation or conclusions in professional studies to the effect that radio frequency emissions from wireless devices and/or cell sites cause harmful health consequences, including cancer or tumors, or may interfere with various electronic medical devices such as pacemakers, could have an adverse effect on TDS' wireless business, financial condition or results of operations.

 

·         Claims of infringement of intellectual property and proprietary rights of others, primarily involving patent infringement claims, could prevent TDS from using necessary technology to provide products or services or subject TDS to expensive intellectual property litigation or monetary penalties, which could have an adverse effect on TDS' business, financial condition or results of operations.

 

·         Certain matters, such as control by the TDS Voting Trust and provisions in the TDS Restated Certificate of Incorporation, may serve to discourage or make more difficult a change in control of TDS.

 

·         Any of the foregoing events or other events could cause customer net additions, revenues, operating income, capital expenditures and/or any other financial or statistical information to vary from TDS’ forward-looking estimates by a material amount.

 

 

TDS undertakes no obligation to update publicly any forward-looking statements whether as a result of new information, future events or otherwise. Readers should evaluate any statements in light of these important factors.

 


GRAPHIC 4 x11072908553400.jpg GRAPHIC begin 644 x11072908553400.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V:BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"L7Q?=W% MCX9N[BUE:&9-NUUZCY@*VJY_QS_R*%[_`,`_]"%:T5>K%/NC&NVJ4FNS/-?^ M$M\0?]!:X_,?X4H\6>(6.%U6Y)/8$?X4GA?3[#4M96#4I3';A&8D/MR1T&:] M/T]?#6DQXLFLX,#EPPW'ZL>:]FO5I4GRJ%WZ'A8>E5K+F=2R]3S3_A)O$W_0 M0N_R_P#K4A\3^)0,G4;L`>W_`-:O5_[>T?\`Z"EG_P!_E_QH&MZ0_P`HU*T; M/82J:YOK2_Y]?U]QU_5'_P`_OZ^\\E_X2WQ!_P!!:X_,?X5H^'_$VMW7B"P@ MGU*>2*2=5=21@C/2NJUS1?"FH6\TX>WAN`A8/`X4DX[CH:X'PQ_R,^F_]?"? MSKJA*E5IR:A:R[''.-:C5BG.Z;[GMM%%%>`?2!1110`4444`%%%%`!1110`4 M444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!11 M10`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%-=TC7<[JJ^K'`J,7=L M3@7$7_?8H`FHJ)KJW5BK3Q@CJ"XXI?/API\Y,/\`=^8<_2@"2BFLRHI9V"J. MI)P!3!=6[$`3Q$G@`.*`):*B-S;JQ5IXP1P07&:<\L<8!>14!Z%CC-`#Z*8T ML:,JLZAFZ`GDTR>\MK4J+BYBA+?=\QPN?SH`FHIC2QH@=Y%53T8G`H:6)55F MD0*W0EA@T`/HJ)KF!&*M/&K#J"X!IZ2)(NY'5AZJ1(EW2.J#IECB M@R($\PNH3&=V>,4`.HIGG1>7YGF)L_O;AC\Z:UQ`F-TT:Y&1E@,B@"6BFJZN MH9&#*>A!R*=0`4444`%%%%`!1110`4444`%%%%`!1110`5S_`(Y_Y%"]_P"` M?^A"GZWXNTW0+Q+6\6 MN?:NJA1J(KTN25/F5[-'%>'M:.@:H+X6XGPA386V]?>NCOOB0U[8 M7%J=*5/.B:/=YV<9&,]*H[_`?_/+5?S'^-&_P'_SRU7\Q_C7K35.1RN*TM`U?^PM62_$`GV*R["VW.1CK6RA\!,P!75$!_B. M,#\JZ*W\%>$[JP^WP7$SVV"QE\_``'7/'%.KB8*-IQ=GY$T<+4T445X1]"%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%% M%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`444 M4`%%%%`!1110!G:[H5CXCTQM.U%'>W9@Q".5.0"(7+>059QEMQS]T>F*U?$T&D6[^!4T*1I-.^U.T#$DD@R(3UYZY MJ"UU2RT'Q]XCGU?0[J_BGN&$6RT\T`ACSS_2K'C75(=03PGJ]AI5W#:07$KF MW%MM=`KIGY1P,X.*!GI0R1VP?]_;[0WSJ,#&/(Z1:HRP,Y))C"=O8'-==X5\/V>I_$'Q2=6TM+B-+@ MM";B'*YWMR,C%6_B]9'_`(1[2X+.U)2.\`$<,>0HVGL!P*`,?6?$^D>)_B%X M5DTFY,ZV\X60E"N"6&.OTJ;0-"L/'?BSQ/=:XC70MYO(MU+D"(98`C'H%'ZU M>\7:-#?R^=:20P MEQ)RQ`R/]['MB@9SE`%*POI8?A?K>AW1PR+!>6_O'(ZYQ]#_.M*^TRTUCQGX/T^^C, MEO-H\(=`Q7.$8]1[BJOBS0[Q?`_AW5+6";>UD+.Z18R6VYW+D=>H/Z5=U&Z; M1O%WA/4[BSNY(+72(?,\F!G8':PQCUYH&:WA&#_A&/BEJ7AJSFE.G26XFCB= MRVQL*>/S(_*O3J\X\'Q7GB#XAZEXL>PN+.Q,`AM_M";&CT""B MBB@`HHHH`****`"BBB@`HHHH`****`*-[HVF:C*);VQAGD5=H:1&+NXMM.MXI4V[71,$?,*["N?\<_\BA>_P#`/_0A710G+VD5?2Z.7$TX M>RF[*]F<+X!TZSU+6YH;VW2>-;?UJ#QO96NG^))+>S@2&(1(0B# M`R16A\,_^1BG_P"O5O\`T):K?$/_`)&R7_KBG\J]=2?UMJ^ECQ'&/U)2MK0$_-D-U_(56LGG_X5[J*QLVS[9'O`_NX']<5K:[_ M`,DPTG_?3^34SP=J6FZ9X8OFU52UM-/Z&1X5'AMY)X]?R&;`B8E@@]>G?IUKH?#O@V2VU:WU2QUBUN((I,GRLDE3 MVSZXJO%X1T/Q'!/<^'[R:$QM@QS+E<]0.>0/SK`\+7USI7B:U6)R!),(94!X M<$X/U]:$KNYCMUU!XFE.%::%D7/U(P*O>/O^1$UC_KV:N`U2 MU@E^`EC,\2F2(JR/CD$RD'GZ&@#T[7->T_P[IIU#4I3';A@F54L23TX%9EU\ M0/#MIHEIK$MU)]DO'9(F$3$DC.01U'2N.\2W:ZM'X'T2ZD4)<+%.T6<,-C9&1[?+^M`&WIOQ,\,:KJ4&GVEU,UQ< M/LC4P,`3]<5=L?&NAZCXAET*VN6:^B+JRF,A+PUXG::,W%QJ4IN@'&[8Y`Y'7H&_.@#WDG`R:X M^?XJ>%(+UK8W4[JC[&N$@9H@?]ZNLN8?M-I+!N*^:C)N';(QFO&K62Z\$Z3< M^&O%OAV2[T:>?=]KMR>3D8.1]!QD&@#U"'Q;H\_B!=#CN&-X\0EC&P[70KN! M5NAXJ'_A.-`^T:E"UV5_LL?Z5(T9V(,"N*\:V]MIVD>'_`!CX:P8= M/5(T)).8C]T'//!R.?[U,T[P+>ZE\*9EA(.IZI*MZV\XW@'*J3[@D_4T`=;H M_P`2/#FM:E'I]O//%/-_J?/A*"7_`'2:K2?%GPC%(\;7D^Y&*M_H[]1^%/O"2I#&H>X^8 M!!AOG7KZT`=#/\2_#%OIUK?R74P@NRXB80-D["`W&..M/T_XC>&]3@O9[6YE M9+&'SIB86&$SC(XYKEOBF39^(_"[VMF)VCF9DMD`'FG>AV_CTJ]J.KZCJ?@W MQ"+[PK)H@CLR5=V!\S/4<`=*`.IT+Q=H_B.TN;K3KAGBM3^]+QE=O&>_M4&A M^.M`\0R7":?=.?LL7FRM)&4"KZY->5:'?'PWH>KH#M&IZ&D\7NY8QG'_`'T3 M6AX-\.NVK>)M`C<12OI:1;CT#LJDY_$T`=M#\5/"DUZML+J=5=]BW#P,(B?] MZMW4_$%GI,I2Z2?"P-<%TC++L7`/([\CCW%>50:@F@Z+;^%/'GAJ8:?#,3%= MPDXSDG.5Z]3T.<=J]8;3--U*VADV>;$UMY4;!S@QMM/Z[5YH`ETW5+35H99K M-RZ12M$Q*X^8=<>HYZUD6QMK&+RHBV[;DGG`'?Z"KE`!1110`444 M4`%%%%`!161_Q4OII?YR4?\`%2^FE_G)6GL_-&?/Y,UZ*R/^*E]-+_.2C_BI M?32_SDH]GYH.?R9KT5D?\5+Z:7^\/Z8U_/#ITJ*RKM1G!Y^M: M4X2YURM7(JRBX-23L9W@CPOJVBZQ+$M8UC7W MO+.&-X3&J@M(`<@<\563XE:Q);_:%TJTV$D#,Q!8C&<#J>HZ5&/BAJY7<-&B M(R!G+]3T%>@H8KVGM+*^W]:GG/ZK[+V5W;?^M"-_!WBZ[MH;*X=/LT/^K1IQ MM3\!726_@6*/PK-I,EQNGF?S3,!PKCI@>G;\36'_`,+)UORQ)_8L."VW&YLY M],=>QI@^)VL-MQHD9W'"XW\GT%$X8N2LDE;M8(+"0;;N[JVMRJOA#Q;I;RI9 M!@LHVNUO.`''OD@UI^'?`^H:=.-3O$C,\/,-N&S\WJQ]O2JA^*6JJ%+:1`H8 MX!+,,FE?XH:O&1OT>`;CA3N;#'V]:N2Q7XCZW"0&T>V8G.0DIH_^%FZSM#?V)'AL8/S\YZ=J MX?J-9]%]Z/0^N45U_`],HKS)_B?K$9P^BQ*3V;>*M'U"OV_%!]=H]_P/2Z*\Q_X6CJWR?\2>$;SA_X'I-%>9_\`"S]7W;3HT*G&?F9AQZ\T M-\3]87.[18A@`G._C/2CZA7[?B@^NT>_X'IE%>8/\5-4C8I)I,",.H9F!IO_ M``M?4?\`H&6W_?;4_P"SZ_;\1?7J'<]1HKR[_A:^H_\`0,MO^^VH_P"%KZC_ M`-`RV_[[:C^S\1V_$/KU#N>HT5Y=_P`+7U'_`*!EM_WVU'_"U]1_Z!EM_P!] MM1_9^([?B'UZAW/4:*\N_P"%KZC_`-`RV_[[:C_A:^H_]`RV_P"^VH_L_$=O MQ#Z]0[GJ-%>7?\+7U'_H&6W_`'VU'_"U]1_Z!EM_WVU']GXCM^(?7J'<]1HK MR[_A:^H_]`RV_P"^VH_X6OJ/_0,MO^^VH_L_$=OQ#Z]0[GJ-%>7?\+7U'_H& M6W_?;4?\+7U'_H&6W_?;4?V?B.WXA]>H=SU&BO+O^%KZC_T#+;_OMJ/^%KZC M_P!`RV_[[:C^S\1V_$/KU#N>HT5Y=_PM?4?^@9;?]]M1_P`+7U'_`*!EM_WV MU']GXCM^(?7J'<]1HKR[_A:^H_\`0,MO^^VH_P"%KZC_`-`RV_[[:C^S\1V_ M$/KU#N>HT5Y=_P`+7U'_`*!EM_WVU'_"U]1_Z!EM_P!]M1_9^([?B'UZAW/4 M:*\N_P"%KZC_`-`RV_[[:C_A:^H_]`RV_P"^VH_L_$=OQ#Z]0[GJ-%>7?\+7 MU'_H&6W_`'VU'_"U]1_Z!EM_WVU']GXCM^(?7J'<]1HKR[_A:^H_]`RV_P"^ MVH_X6OJ/_0,MO^^VH_L_$=OQ#Z]0[GJ-%>7?\+7U'_H&6W_?;4?\+7U'_H&6 MW_?;4?V?B.WXA]>H=SU&BO+O^%KZC_T#+;_OMJ/^%KZC_P!`RV_[[:C^S\1V M_$/KU#N>HT5Y=_PM?4?^@9;?]]M1_P`+7U'_`*!EM_WVU']GXCM^(?7J'<]1 MHKR[_A:^H_\`0,MO^^VH_P"%KZC_`-`RV_[[:C^S\1V_$/KU#N>HT5Y=_P`+ M7U'_`*!EM_WVU'_"U]1_Z!EM_P!]M1_9^([?B'UZAW.Z\5Z=<:OX6U'3[0*9 M[B$I&&;`S[FO/U\&>-]1\.67A:\&G6>F0.#),DA>1@"3T_'V[5-_PM?4?^@9 M;?\`?;4?\+7U'_H&6W_?;4?V?B.WXA]>H=R[=?#M]9\:FXU:W1]#MK-+>VC$ MQ#':`!G&,![OPSXXN[G2X8TT2YM?+VF4EE;`/0\]0?SK,_P"%KZC_ M`-`RV_[[:C_A:^H_]`RV_P"^VH_L_$=OQ#Z]0[A8>"/$MC\.]4T-(K?[9?70 M8?OOE\OY<\XZ_+C'O3]5^$5B?"B)I=LJZVJ1[I6F;:[<;^O`[]J9_P`+7U'_ M`*!EM_WVU'_"U]1_Z!EM_P!]M1_9]?M^(_KU#N>@6=K=3^'(K._/E73VHBF: M-L[6VX)!_6O.QX8\?P^';KPKY=A=V=Q(?].FN&+A20>AY[?A4G_"U]1_Z!EM M_P!]M1_PM?4?^@9;?]]M1_9^([?B+Z]0[FYK/@V\/PRC\,:>Z3W,21@,[;%8 MA@S'V[U-K/A;4M3^'UIHUM=_9-0MH8L,LA52R+@KN'8\_I7._P#"U]1_Z!EM M_P!]M1_PM?4?^@9;?]]M1_9^([?B'UZAW)+GPMXQ\57FD0^(+>PLK33'#-+# M+O>;&,_3.VMKQ=X9U/6?%GA[4K-(C;Z?+OG+O@@;E/`[]#6#_P`+7U'_`*!E MM_WVU'_"U]1_Z!EM_P!]M1_9^([?B'UZAW-CX@>&M=UG5M&U#1([=Y-.=I") MY-HW94CZCBDDL_'>M:+JVG:S;:9&MQ:,EO\`9W.3(2.N2<#&:R/^%KZC_P!` MRV_[[:C_`(6OJ/\`T#+;_OMJ/[/Q';\0^O4.X7_PWU2^T_PM"RPA[!?*OAYG M&S>&X]>]:8\%:I/XD\473RK;6^K6XCMIHY/G5AC!('(Y%9G_``M?4?\`H&6W M_?;4?\+7U'_H&6W_`'VU']GXCM^(_KU#N17'A7Q[JGAR#PK>PZ>+2*0$W[3E MW8`DCCKWKT[3[--/TZVLHV+);Q+$I/4A0!_2O-O^%KZC_P!`RV_[[:C_`(6O MJ/\`T#+;_OMJ/[/Q';\1?7J'<]1HKS!/BMJ#.J_V9;%6_(]A:***P-@HHHH`****`"BBB@`HHHH`****`"N>\<:9>:OX<>T ML8?-F,B,%W`<`\]:Z&BKIS<)*2Z$3@IQ<7U/)(O"WBJ*TAMQHX(A;0&P>?Y5-_8/B\S^>VCQE\L21.`#NSGC=COU]AZ5ZK17:\?-_97X_YG(L#! M=7^'^1Y4FA>,5YIO_"/>,&WB72ED#@!@9P/U#<W\Z9+X6 M\7RO$[::N89!(O[U2,@`#^+_`&?U->NT4UF%1?97X_YB^HP?VG_7R/)D\,>) MX6\9$,/[-4;@1_KE^7.>GS>X_(5ZQ11] M?G_*OQ_S']1AW?X?Y'E)\/\`B]MV_2(W))*DS#Y3\W^U_M?H*3_A'_%Y#*^D MHZONW#SP#SGH=W'WOTKU>BE]?G_*OQ_S#ZE#^9_U\CRK^P/%WE)&-&B`7_IL M.3Q_M>WZFFGP_P",#TTI%)VER)E^8C'^UQ]WMZFO5Z*/K\_Y5^/^8?4H?S/\ M/\CR.X\+>*[EK8R:0A$!S@S*=_3K\W3BK!T+Q>4=!I"88`9,ZEL+ MDC,::0JJ7W_\?`)[$C.[/;^=>JT4OK\_Y5^/^8?4H?S/^OD>-WG@OQ3>73W# MZ6%9L<"5,<#'K4/_``@/B?\`Z!O_`)%3_&O:J*M9E52LDOQ_S(>74F[W?]?( M\5_X0'Q/_P!`W_R*G^-'_"`^)_\`H&_^14_QKVJBG_:=;LOZ^8?V=2[L\5_X M0'Q/_P!`W_R*G^-'_"`^)_\`H&_^14_QKVJBC^TZW9?U\P_LZEW9XK_P@/B? M_H&_^14_QH_X0'Q/_P!`W_R*G^->U44?VG6[+^OF']G4N[/%?^$!\3_]`W_R M*G^-'_"`^)_^@;_Y%3_&O:J*/[3K=E_7S#^SJ7=GBO\`P@/B?_H&_P#D5/\` M&C_A`?$__0-_\BI_C7M5%']IUNR_KYA_9U+NSQ7_`(0'Q/\`]`W_`,BI_C1_ MP@/B?_H&_P#D5/\`&O:J*/[3K=E_7S#^SJ7=GBO_``@/B?\`Z!O_`)%3_&C_ M`(0'Q/\`]`W_`,BI_C7M5%']IUNR_KYA_9U+NSQ7_A`?$_\`T#?_`"*G^-'_ M``@/B?\`Z!O_`)%3_&O:J*/[3K=E_7S#^SJ7=GBO_"`^)_\`H&_^14_QH_X0 M'Q/_`-`W_P`BI_C7M5%']IUNR_KYA_9U+NSQ7_A`?$__`$#?_(J?XT?\(#XG M_P"@;_Y%3_&O:J*/[3K=E_7S#^SJ7=GBO_"`^)_^@;_Y%3_&C_A`?$__`$#? M_(J?XU[511_:=;LOZ^8?V=2[L\5_X0'Q/_T#?_(J?XT?\(#XG_Z!O_D5/\:] MJHH_M.MV7]?,/[.I=V>*_P#"`^)_^@;_`.14_P`:/^$!\3_]`W_R*G^->U44 M?VG6[+^OF']G4N[/%?\`A`?$_P#T#?\`R*G^-'_"`^)_^@;_`.14_P`:]IJO M_:5@8#.+VW\H-L\SS5V[O3.>M']IUNR_KYA_9U+NSQ[_`(0'Q/\`]`W_`,BI M_C1_P@/B?_H&_P#D5/\`&O9GGACDCC>5%>4D1JS`%R!G`]>*6.1)5W1NKKDC M*G/(."/SH_M.MV7]?,/[.I=V>,?\(#XG_P"@;_Y%3_&C_A`?$_\`T#?_`"*G M^->SO-%&0KR*I)``)QDGI0\L<6WS'5-S!5W'&2>@^M']IUNR_KYA_9U+NSQC M_A`?$_\`T#?_`"*G^-'_``@/B?\`Z!O_`)%3_&O:JK6NH6=ZSK:W4,YC.'$; MAMOUQ1_:=;LOZ^8?V=2[L\>_X0'Q/_T#?_(J?XT?\(#XG_Z!O_D5/\:]E-Q` M)A"9D$IZ)N&>A/3Z`_E3W=8T9W8*JC+,QP`/6C^TZW9?U\P_LZEW9XO_`,(# MXG_Z!O\`Y%3_`!H_X0'Q/_T#?_(J?XU[%:W]G>Q^9:W44R[MN4<'GKCZXJQ1 M_:=;LOZ^8?V=2[L\5_X0'Q/_`-`W_P`BI_C1_P`(#XG_`.@;_P"14_QKVDLH M8*2`3T&>M0W=[:V$8DN[F*!"W=OSQCKG/I2HZ2+N1 M@P]01(U#2.J`D#+'').`/SJ(WUH/-S=0CR/];^\'[O_`'O3\:/[3K=E_7S#^SJ7 M=GCG_"`^)_\`H&_^14_QH_X0'Q/_`-`W_P`BI_C7L8O+4O$@N8=TPS$-XRX] M1Z_A3Y[B&UA::XE2*)/O.[8`_&C^TZW9?U\P_LZEW9XS_P`(#XG_`.@;_P"1 M4_QH_P"$!\3_`/0-_P#(J?XU[';WMK=JC6]Q%*'!*E'!R`<'\B:E21)5W1N& M7)&0<\@X/ZT?VG6[+^OF']G4N[/%_P#A`?$__0-_\BI_C1_P@/B?_H&_^14_ MQKVJBC^TZW9?U\P_LZEW9XK_`,(#XG_Z!O\`Y%3_`!H_X0'Q/_T#?_(J?XU[ M+-YH_M.MV7]?,/[.I M=V>,?\(#XG_Z!O\`Y%3_`!H_X0'Q/_T#?_(J?XU[&M]:.8@MU"3.,Q`2#]X/ M]GU_"FG4;$)*YO+<+"VV1O-7"'T//!H_M.MV7]?,/[.I=V>01^`O$RR*3IO` M(/\`K4_QKV<=!40N[8SK`+B+SG7\;B/4#TJ:N7$8F=>W,MCIH8>%"_+U" MBBBN8Z`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH` M****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`H MHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`BN4:2UE1461F0@(YPK''0^U< MFNC:@MX][_98:)B0+1WCRI,>WC'R[1T'?!/TKL:*`.=O?#\]W;Z/`SC=8QG, MX/,<@3"N/7YA^54K32M=3RS/$4G:7S%>&XQ'`3,SR97/S;E(['TXKKZ*`./3 MPQ=&:U::.1V:*$7$K7))W+(689SGH>WI6C+8:@FB647E-<3VMVLA0R@L45R1 M\S'D[<=36_10!R][:ZW>:Q#=1VCPQ`H"C3C&S#!@V&QU(Z`Y'?/%5TTK6$M_ M*BM95B6*.(I+*C.@#`E8W4@E`.S$9_.NPK,O[N\;4X=.L6AB=X6F>69"X"@@ M8`!&22WKQ^-`'.#0?$#0+(#LNECVB5I06&%E4<_1E'X^U:]MIMX?#M[:7$32 MM,6\N":7&%('R[@6QSD]3C-4E\3:K)<1PK9P\.L4KJ2\TJ+. M"877+,F`0&*XSD]:EFT;6TO6^R7,L:B,""4R[@G[L@ALMDDOST/;GC%;NFZH MNIQ"2."1%!97+$85E(XR#SG.01QQ6>=;U&*ZNX'MH)'2V:XA56900&QC>1AN M""2.G2@"A9Z5J5K<6U_<03S"U:1A$TH++F/!Q\QSEAZ^^!6KK=K<7+6D\$$Y M>+=\]O*BR1D@=G^5@>A!]JBDUN^$E@4AMV6YCB*`=22*S\M[51&99F1BOSN5`W#A?N]3GD]NM`%5=/\0);"U\H*6"MOBE"1IB M$KM"]OFP>!CO59M!UJ+U1M0&F-%: MK=R,FQBKA%!5V/7EP-F-PP"3[5._B0R>'I;^UACENH;<320,Y`3C/7'/]:`% M\0:5J&HO:O;2P,EO+')Y4JG[PD4[\@CH`>/W8V2G[$Y,F'7_3,R MA\_@!GYL#TVY&W\#]*1]?U1+F6P M\FT-W#$T[/\`-Y90*IP.^[+8S^/M0!6M]"OXI2&M$`N)8I5<.O\`HH69I"GK MT.!CC)/:MC48[F^L["[BM"SP3K.UK(P!88(QD\9&[(SW%67U:&.VL9GBF(O7 M1$$<9?:6&1NQT'O6>^KWK>(KBR5E2WMV3)%H[[@5W'+@A5_&@"K=Z1?W[R7B MVBVY^7V)Y]:UYI[G[)*T,"K,O$8F<@X/2M6QMM6M M;A+R:&XD>-7>5O.R)EV?)&$SPP/L.AY.:L6^O7LD=ONMHB6OC:S-\T94=CL/ M()]"??O3[?79DOYX[[[.EO&#F2+1"L4#1)<@A@Q+R% M/E!^[C`)!YYQVH`KPZ'J8+));*3.\3).63=;JDS/\V.K$$@V\$Y]>U0GQ%J:EE:*U";U5KE5=HH6(8E"1]XC:HR,#+4`,TO1;RWO+2. MZL`L5ML<2Q.AW2!,98D[L*#M``[9]JZNN7L/%D]W=60DMTBCNV1%C*MO.Z/= MO!Z;<@C'7C\*ZB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"B MBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*** M*`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH M`****`"JE[IEIJ!C-Q&Q>+.QTD9&7/7#*0<'TJW10!232-/C6-4M441!0@'8 M*21^K'\ZA'AW21D"S4*4";=S8`P!D#.`<`MRERL M+)*B(@*2NHVK]T$`X('O3[G2K*[N5N)X`\B@#[Q`;!R-PSAL'D9SBKE%`&6O MAS2EB,8MF`^7:WFON0+G`5LY4#)X&!R:NM96S6)L3"OV8Q^7Y8X&W&,?E4]% M`%.32;&6Z:XD@WNP((9B5/R[<[4N;G'FY_CXQS^'%3T4`92^&M'"E M39AP5VD2.S\!2HZGL"0/2KDFGVLUK+;2Q[XIOOJS$YZ=\Y'0=*LT4`4X=*LH M(DC2'(27S@68LQ?^\23DGZT66DV>GNS6L;Q[LY7S79>3D\$X'-7**`,U_#^E MN\CM;?,YW9$C#8=V[*\_+R,\8YI4T'3(Y8I$M@&AP5.]N2"6!;GYB"2,`(`QVKA=H(7.,[>,XSBKM%%`!1110`4 *444`%%%%`'__V3\_ ` end