0001051512-16-000112.txt : 20160805 0001051512-16-000112.hdr.sgml : 20160805 20160805082415 ACCESSION NUMBER: 0001051512-16-000112 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20160805 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20160805 DATE AS OF CHANGE: 20160805 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: 161809170 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 tds8k.htm 8-K

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FORM 8-K

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 5, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TELEPHONE AND DATA SYSTEMS, INC.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware

 

 

001-14157

 

 

36-2669023

(State or other jurisdiction of

 

 

(Commission

 

 

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

incorporation or organization)

 

 

File Number)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 5, 2016, Telephone and Data Systems, Inc. (“TDS”) issued a news release announcing its results of operations for the period ended June 30, 2016.  A copy of the news release is attached hereto as Exhibit 99.1 and 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, nor will any such information or exhibits be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except as expressly set forth by specific reference in such filing.

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.



SIGNATURES

 

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

 

 

 

 

 

 

TELEPHONE AND DATA SYSTEMS, INC.

 

 

(Registrant)

 

 

 

 

Date:

August 5, 2016

 

 

 

 

 

 

 

 

By:

/s/ Douglas D. Shuma

 

 

 

Douglas D. Shuma

 

 

 

Senior Vice President - Finance and Chief Accounting Officer

 

 

 

(principal financial officer and principal accounting officer)

 

 



EXHIBIT INDEX

 

 

 

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

 

 

 

Exhibit

 

 

No.

 

Description

99.1

 

Earnings Press Release dated August 5, 2016

 

 

 

99.2

 

Private Securities Litigation Reform Act of 1995 Safe Harbor Cautionary Statement

 

 

EX-99.1 2 tds8kexhibit991.htm EX-99.1

Exhibit 99.1   NEWS RELEASE                                                                                    

As previously announced, TDS will hold a teleconference Aug. 5, 2016, at 9:30 a.m. CDT. Interested parties may listen to the call live via the Events & Presentations page of investors.tdsinc.com.   

 FOR IMMEDIATE RELEASE

 TDS reports second quarter 2016 results

2016 guidance reaffirmed

 

CHICAGO, (Aug. 5, 2016) — Telephone and Data Systems, Inc. (NYSE:TDS) reported total operating revenues of $1,283 million for the second quarter of 2016, versus $1,276 million for the comparable period one year ago. Net income attributable to TDS shareholders and related diluted earnings per share were $28 million and $0.25, respectively, for the second quarter of 2016, compared to $23 million and $0.21, respectively, in the comparable period one year ago.

 

“TDS businesses showed continued progress through the quarter,” said LeRoy T. Carlson, Jr., TDS president and CEO. “U.S. Cellular grew its customers while TDS Telecom achieved growth in IPTV and broadband connections and increased service revenues at OneNeck.  

“U.S. Cellular maintained momentum in the quarter by increasing connections and driving exceptionally low churn, reflecting our commitment to providing a top quality network and outstanding customer service at every point of customer engagement. U.S. Cellular focused on stronger adoption of equipment installment plans (EIP), which generated strong equipment revenue growth.

“TDS Telecom achieved success in the recent quarter by growing total wireline residential connections, adding IPTV connections and increasing residential revenue per connection. TDS Telecom’s cable segment added residential broadband and voice connections and increased operating revenues. TDS Telecom’s IT service business, OneNeck, generated higher revenues from maintenance and professional services and increased its equipment sales of hardware solutions.”

 



2016 Estimated Results

Current estimates of full-year 2016 results for U.S. Cellular, TDS Telecom, and TDS, which are unchanged from the previous estimates, are shown below.  Such estimates represent management’s view as of August 5, 2016.  Such forward-looking statements should not be assumed to be current as of any future date.  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 such estimated results.

 

 

 

2016 Estimated Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular

 

TDS Telecom

 

TDS(2)

 

 

Current

Previous

 

Current

Previous

 

Current

Previous

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

Total operating revenues

$3,900-$4,100

Unchanged

 

$1,130-$1,180

Unchanged

 

$5,040-$5,290

Unchanged

Operating cash flow (1)

$525-$650

Unchanged

 

$270-$310

Unchanged

 

$800-$965

Unchanged

Adjusted EBITDA (1)

$725-$850

Unchanged

 

$270-$310

Unchanged

 

$1,000-$1,165

Unchanged

Capital expenditures (Approximately)

$

500

Unchanged

 

$

180

Unchanged

 

$

695

Unchanged

 

The following tables provide a reconciliation to Operating Cash Flow and Adjusted EBITDA for 2016 estimated results, and actual results for the six months ended June 30, 2016 and year ended December 31, 2015. In providing 2016 estimated results, TDS has not completed the below reconciliation to net income because it does not provide guidance for income taxes.  Although potentially significant, TDS believes that the impact of income taxes cannot be reasonably predicted; therefore, TDS is unable to provide such guidance.

 

 

 

 

 

 

2016 Estimated Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular

 

 

TDS Telecom

 

 

TDS(2)

(Dollars in millions)

 

 

 

 

 

 

 

 

 

Net income (loss) (GAAP)

 

 

N/A

 

 

N/A

 

 

N/A

Add back:

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

N/A

 

 

N/A

 

 

N/A

Income (loss) before income taxes

 

 

 

 

 

 

 

 

 

 

(GAAP)

 

$

(5)-120

 

$

40-80 

 

$

(25)-140

Add back:

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

110 

 

 

 

 

 

165 

 

Depreciation, amortization and

 

 

 

 

 

 

 

 

 

 

 

accretion expense

 

 

610 

 

 

230 

 

 

850 

EBITDA (Non-GAAP)

 

$

715-840 

 

$

270-310 

 

$

990-1,155 

Add back:

 

 

 

 

 

 

 

 

 

 

(Gain) loss on sale of business and

 

 

 

 

 

 

 

 

 

 

 

other exit costs, net

 

 

 

 

 

 

 

 

 

 

(Gain) loss on license sales and

 

 

 

 

 

 

 

 

 

 

 

exchanges, net

 

 

(10)

 

 

 

 

 

(10)

 

 

(Gain) loss on asset disposals, net

 

 

20 

 

 

 

 

 

20 

Adjusted EBITDA (Non-GAAP) (1)

 

$

725-850 

 

$

270-310 

 

$

1,000-1,165 

Deduct:

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated

 

 

 

 

 

 

 

 

 

 

 

entities

 

 

140 

 

 

 

 

 

140 

 

 

Interest and dividend income

 

 

60 

 

 

 

 

 

60 

Operating cash flow (Non-GAAP) (1)

 

$

525-650 

 

$

270-310 

 

$

800-965 

 

 


 

 

 

 

 

Actual Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2016

 

Year ended December 31, 2015

 

 

 

 

U.S. Cellular

 

TDS

Telecom

 

TDS (2)

 

U.S. Cellular*

 

TDS

Telecom

 

TDS (2)*

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

37 

 

$

25 

 

$

42 

 

$

247 

 

$

46 

 

$

263 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

23 

 

 

16 

 

 

31 

 

 

156 

 

 

35 

 

 

172 

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(GAAP)

 

$

60 

 

$

41 

 

$

73 

 

$

404 

 

$

81 

 

$

435 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

56 

 

 

1 

 

 

85 

 

 

86 

 

 

1 

 

 

142 

 

Depreciation, amortization and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

accretion expense

 

 

307 

 

 

112 

 

 

422 

 

 

606 

 

 

228 

 

 

844 

EBITDA (Non-GAAP)

 

$

423 

 

$

154 

 

$

580 

 

$

1,096 

 

$

310 

 

$

1,421 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Gain) loss on sale of business and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

other exit costs, net

 

 

 

 

 

 

 

 

 

 

 

(114)

 

 

(10)

 

 

(136)

 

(Gain) loss on license sales and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

exchanges, net

 

 

(9)

 

 

 

 

 

(9)

 

 

(147)

 

 

 

 

 

(147)

 

(Gain) loss on asset disposals, net

 

 

10 

 

 

2 

 

 

12 

 

 

16 

 

 

6 

 

 

22 

Adjusted EBITDA (Non-GAAP) (1)

 

$

424 

 

$

156 

 

$

583 

 

$

852 

 

$

306 

 

$

1,160 

Deduct:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

entities

 

 

72 

 

 

 

 

 

72 

 

 

140 

 

 

 

 

 

140 

 

Interest and dividend income

 

 

27 

 

 

2 

 

 

29 

 

 

37 

 

 

2 

 

 

39 

Operating cash flow (Non-GAAP) (1)(3)

 

$

325 

 

$

155 

 

$

482 

 

$

675 

 

$

304 

 

$

981 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Includes $58 million of revenue related to termination of the rewards points program.

Note: Totals may not foot due to rounding differences.

 

  1. Adjusted EBITDA (earnings before interest, taxes, depreciation, amortization and accretion) is defined as net income adjusted for the items set forth in the reconciliation above.  Operating cash flow is defined as net income adjusted for the items set forth in the reconciliation above.  Adjusted EBITDA and Operating cash flow are not measures of financial performance under Generally Accepted Accounting Principles in the United States (“GAAP”) and should not be considered as alternatives to Net incomes, as indicators of cash flows or as measure of liquidity.  TDS does not intend to imply that any such items set forth in the reconciliation above are non-recurring, infrequent or unusual; such items may occur in the future.  Management uses Adjusted EBITDA and Operating cash flow as measurements of profitability, and therefore reconciliations to applicable GAAP income measures are deemed most appropriate.  Management believes Adjusted EBITDA and Operating cash flow 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, while Operating cash flow 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 table above reconciles Adjusted EBITDA and Operating cash flow to the corresponding GAAP measure, Net income or Income (loss) before incomes taxes.
  2. The TDS column includes U.S. Cellular, TDS Telecom and also the impacts of consolidating eliminations, corporate operations and non-reportable segments, all of which are not presented above.
  3. A reconciliation of Operating cash flow (Non-GAAP) to operating income (GAAP) for June 30, 2016 actual results can be found on the company's website at investors.tdsinc.com.

 



Stock Repurchase Summary

TDS began repurchasing stock under its $250 million repurchase authorization on Aug. 5, 2013.   The following represents repurchases of TDS Common Shares.  

Repurchase Period

 

# Shares

 

Cost (in millions)

2016 (year-to-date through June 30, 2016)

 

111,700 

 

$

3 

2015 (full year)

 

 

 

$

 

Total

 

111,700 

 

$

3 

 



Conference Call Information

TDS will hold a conference call on August 5, 2016 at 9:30 a.m. Central Time.

  • Access the live call on the Events & Presentations page of investors.tdsinc.com or at https://www.webcaster4.com/Webcast/Page/1145/16520.
  • 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 investors.tdsinc.com. The call will be archived on the Events & Presentations page of investors.tdsinc.com. 

About TDS

Telephone and Data Systems, Inc. (TDS), a Fortune 500® company, provides wireless; cable and wireline broadband, TV and voice; and hosted and managed services to approximately 6 million customers nationwide through its businesses, U.S. Cellular, TDS Telecom, OneNeck IT Solutions, and BendBroadband. Founded in 1969 and headquartered in Chicago, TDS employed 10,400 people as of June 30, 2016.

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

Contacts     

Jane McCahon, Senior Vice President, Corporate Relations and Corporate Secretary

312-592-5379

jane.mccahon@tdsinc.com

 

Julie Mathews, IRC, Investor Relations Director

312-592-5341

julie.mathews@tdsinc.com 

 

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: intense competition; the ability to execute TDS’ business strategy; uncertainties in TDS’ future cash flows and liquidity and access to the capital markets; the ability to make payments on TDS and U.S. Cellular indebtedness or comply with the terms of debt covenants; impacts of any pending acquisitions/divestures/exchanges of properties and/or licenses,  including, but not limited to, the ability to obtain regulatory approvals, successfully complete the transactions and the financial impacts of such transactions; the ability of the company to successfully manage and grow its markets; the overall economy; 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; pending and future litigation; changes in income tax rates, laws, regulations or rulings; changes in customer growth rates, average monthly revenue per user, churn rates, roaming revenue and terms, the availability of wireless 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, which are incorporated by reference herein.    

 

For more information about TDS and its subsidiaries, visit:

TDS: www.tdsinc.com 

U.S. Cellular: www.uscellular.com 

TDS Telecom: www.tdstelecom.com 

OneNeck IT Solutions: www.oneneck.com



United States Cellular Corporation

Summary Operating Data (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of or for the Quarter Ended

6/30/2016

 

3/31/2016

 

12/31/2015

 

 

9/30/2015

 

6/30/2015

Retail Connections

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postpaid

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at end of period

 

4,490,000 

 

 

4,454,000 

 

 

4,409,000 

 

 

4,341,000 

 

 

4,324,000 

 

 

Gross additions

 

197,000 

 

 

215,000 

 

 

240,000 

 

 

200,000 

 

 

191,000 

 

 

 

Feature phones

 

8,000 

 

 

9,000 

 

 

10,000 

 

 

14,000 

 

 

15,000 

 

 

 

Smartphones

 

107,000 

 

 

124,000 

 

 

132,000 

 

 

119,000 

 

 

115,000 

 

 

 

Connected devices

 

82,000 

 

 

82,000 

 

 

98,000 

 

 

67,000 

 

 

61,000 

 

 

Net additions (losses)

 

36,000 

 

 

45,000 

 

 

68,000 

 

 

17,000 

 

 

17,000 

 

 

 

Feature phones

 

(21,000)

 

 

(25,000)

 

 

(25,000)

 

 

(28,000)

 

 

(26,000)

 

 

 

Smartphones

 

8,000 

 

 

20,000 

 

 

23,000 

 

 

6,000 

 

 

7,000 

 

 

 

Connected devices

 

49,000 

 

 

50,000 

 

 

70,000 

 

 

39,000 

 

 

36,000 

 

 

ARPU (1)(8)

$

47.37 

 

$

48.13 

 

$

51.46 

 

$

58.12 

 

$

53.62 

 

 

ABPU (Non-GAAP)*(2)(8)

$

56.09 

 

$

56.06 

 

$

58.57 

 

$

63.88 

 

$

58.06 

 

 

ARPA (3)(8)

$

124.91 

 

$

125.36 

 

$

131.96 

 

$

147.00 

 

$

133.85 

 

 

ABPA (Non-GAAP)*(4)(8)

$

147.90 

 

$

145.99 

 

$

150.19 

 

$

161.57 

 

$

144.94 

 

 

Churn rate (5)

 

1.20%

 

 

1.28%

 

 

1.31%

 

 

1.41%

 

 

1.34%

 

 

 

Handsets

 

1.10%

 

 

1.18%

 

 

1.23%

 

 

1.33%

 

 

1.26%

 

 

 

Connected devices

 

1.84%

 

 

2.01%

 

 

1.95%

 

 

2.20%

 

 

2.13%

 

 

Smartphone penetration (6)

 

77%

 

 

75%

 

 

74%

 

 

72%

 

 

69%

 

Prepaid

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at end of period

 

413,000 

 

 

399,000 

 

 

387,000 

 

 

380,000 

 

 

368,000 

 

 

Gross additions

 

73,000 

 

 

75,000 

 

 

69,000 

 

 

71,000 

 

 

65,000 

 

 

Net additions (losses)

 

14,000 

 

 

12,000 

 

 

7,000 

 

 

12,000 

 

 

8,000 

 

 

ARPU (1)

$

34.58 

 

$

35.51 

 

$

35.54 

 

$

35.64 

 

$

35.98 

 

 

Churn rate (5)

 

4.86%

 

 

5.37%

 

 

5.40%

 

 

5.24%

 

 

5.22%

Total connections at end of period (9)

 

4,973,000 

 

 

4,926,000 

 

 

4,876,000 

 

 

4,807,000 

 

 

4,779,000 

Smartphones sold as a percent of total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

handsets sold

 

91%

 

 

92%

 

 

91%

 

 

87%

 

 

87%

Market penetration at end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating population

 

31,994,000 

 

 

31,994,000 

 

 

31,967,000 

 

 

31,814,000 

 

 

31,814,000 

 

Consolidated operating penetration (7)

 

16%

 

 

15%

 

 

15%

 

 

15%

 

 

15%

Capital expenditures (millions)

$

93 

 

$

79 

 

$

198 

 

$

135 

 

$

134 

Total cell sites in service

 

6,324 

 

 

6,306 

 

 

6,297 

 

 

6,246 

 

 

6,223 

Owned towers

 

3,988 

 

 

3,989 

 

 

3,978 

 

 

3,957 

 

 

3,940 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

See Non-GAAP reconciliation at end.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Average Revenue Per User (“ARPU”) - metric is calculated by dividing a revenue base by an average number of connections and by the number of months in the period.  These revenue bases and connection populations are shown below:

 

 

 

Postpaid ARPU consists of total postpaid service revenues and postpaid connections.

 

 

 

Prepaid ARPU consists of total prepaid service revenues and prepaid connections.

(2)

Average Billings Per User (“ABPU”) - non-GAAP metric is calculated by dividing total postpaid service revenues plus equipment installment plan billings by the average number of postpaid connections and by the number of months in the period.

(3)

Average Revenue Per Account (“ARPA”) - metric is calculated by dividing total postpaid service revenues by the average number of postpaid accounts and by the number of months in the period.

(4)

Average Billings Per Account (“ABPA”) - non-GAAP metric is calculated by dividing total postpaid service revenues plus equipment installment plan billings by the average number of postpaid accounts and by the number of months in the period.

(5)

Churn metrics represents the percentage of the connections that disconnect service each month.  These rates represent the average monthly churn rate for each respective period.

(6)

Smartphones represent wireless devices which run on an Android, Apple, BlackBerry or Windows Mobile operating system, excluding connected devices. Smartphone penetration is calculated by dividing postpaid smartphone connections by postpaid handset connections.

(7)

Market penetration is calculated by dividing the number of wireless connections at the end of the period by the total population of consolidated operating markets as estimated by Nielsen.

(8)

The quarter ended September 30, 2015 results include the recognition of $58 million in revenue due to the termination of the rewards program.

(9)

Includes reseller and other connections.



TDS Telecom

Summary Operating Data (Unaudited)

 

Quarter Ended

6/30/2016

 

3/31/2016

 

12/31/2015

 

9/30/2015

 

6/30/2015

TDS Telecom

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wireline

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential connections

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Voice (1)

 

316,800 

 

 

318,400 

 

 

319,800 

 

 

325,900 

 

 

329,000 

 

 

Broadband (2)

 

232,200 

 

 

229,100 

 

 

228,500 

 

 

231,600 

 

 

231,200 

 

 

IPTV (3)

 

41,200 

 

 

38,300 

 

 

34,400 

 

 

30,300 

 

 

27,900 

 

 

   Wireline residential connections

 

590,200 

 

 

585,800 

 

 

582,700 

 

 

587,800 

 

 

588,100 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential revenue per connection (4)

$

43.67 

 

$

43.28 

 

$

41.24 

 

$

42.83 

 

$

42.10 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial connections

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Voice (1)

 

164,000 

 

 

167,400 

 

 

171,500 

 

 

176,700 

 

 

181,800 

 

 

Broadband (2)

 

21,900 

 

 

22,000 

 

 

22,400 

 

 

23,000 

 

 

23,700 

 

 

managedIP (5)

 

149,000 

 

 

148,500 

 

 

147,100 

 

 

145,900 

 

 

145,100 

 

 

   Wireline commercial connections

 

334,900 

 

 

337,900 

 

 

341,000 

 

 

345,600 

 

 

350,600 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Wireline connections

 

925,100 

 

 

923,700 

 

 

923,700 

 

 

933,400 

 

 

938,700 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cable Connections

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Video (6)

 

102,900 

 

 

104,600 

 

 

106,800 

 

 

108,300 

 

 

109,100 

 

 

Broadband (7)

 

125,700 

 

 

121,700 

 

 

117,100 

 

 

114,600 

 

 

112,300 

 

 

Voice (8)

 

58,900 

 

 

58,100 

 

 

56,400 

 

 

54,000 

 

 

51,500 

 

 

   Cable connections

 

287,600 

 

 

284,400 

 

 

280,300 

 

 

276,900 

 

 

272,900 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numbers may not foot due to rounding.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

The individual circuits connecting a customer to Wireline’s central office facilities.

(2)

The number of Wireline customers provided high-capacity data circuits via various technologies, including DSL and dedicated internet circuit technologies.

(3)

The number of Wireline customers provided video services using IP networking technology.

(4)

Total residential revenue per connection is calculated by dividing total Wireline residential revenue by the average number of total Wireline residential connections and by the number of months in the period.

(5)

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

(6)

Generally, a home or business receiving video programming counts as one video connection. In counting bulk residential or commercial connections, such as an apartment building or hotel, connections are counted based on the number of units/rooms within the building receiving service.

(7)

Billable number of lines into a building for high-speed data services.

(8)

Billable number of lines into a building for voice services.

 

 

TDS Telecom

Capital Expenditures (millions)

 

 

 

 

 

 

 

 

 

 

Quarter Ended

6/30/2016

 

3/31/2016

 

12/31/2015

 

9/30/2015

 

6/30/2015

Wireline

$

27 

 

$

27 

 

$

50 

 

$

38 

 

$

32 

Cable

 

17 

 

 

13 

 

 

15 

 

 

13 

 

 

12 

HMS

 

2 

 

 

2 

 

 

8 

 

 

5 

 

 

9 

 

$

46 

 

$

42 

 

$

73 

 

$

56 

 

$

53 

 

 



Telephone and Data Systems, Inc.

Consolidated Statement of Operations Highlights

(Unaudited)

 

 

 

 

Three Months Ended June 30,

 

 

 

 

2016

 

2015

 

2016 vs. 2015

 

 

 

 

 

 

Increase (Decrease)

(Dollars and shares in millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular

$

980 

 

$

976 

 

$

4 

 

-

 

TDS Telecom

 

300 

 

 

295 

 

 

5 

 

2%

 

All Other (1)

 

3 

 

 

5 

 

 

(2)

 

(40)%

 

 

 

 

 

1,283 

 

 

1,276 

 

 

7 

 

1%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation, amortization and

 

 

 

 

 

 

 

 

 

 

 

 

 

accretion

 

812 

 

 

814 

 

 

(2)

 

-

 

 

Depreciation, amortization and accretion

 

154 

 

 

151 

 

 

3 

 

2%

 

 

(Gain) loss on asset disposals, net

 

5 

 

 

5 

 

 

 

 

(12)%

 

 

(Gain) loss on sale of business and other exit costs, net

 

 

 

 

(2)

 

 

2 

 

N/M

 

 

(Gain) loss on license sales and exchanges, net

 

(9)

 

 

 

 

 

(9)

 

>(100)%

 

 

 

 

 

962 

 

 

968 

 

 

(6)

 

(1)%

 

TDS Telecom

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation, amortization and

 

 

 

 

 

 

 

 

 

 

 

 

 

accretion

 

221 

 

 

216 

 

 

4 

 

2%

 

 

Depreciation, amortization and accretion

 

54 

 

 

57 

 

 

(3)

 

(6)%

 

 

(Gain) loss on asset disposals, net

 

1 

 

 

(1)

 

 

2 

 

>100%

 

 

(Gain) loss on sale of business and other exit costs, net

 

 

 

 

(3)

 

 

3 

 

>100%

 

 

 

 

 

275 

 

 

269 

 

 

6 

 

2%

 

All Other (1)

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation and amortization

 

3 

 

 

4 

 

 

(1)

 

(49)%

 

 

Depreciation and amortization

 

2 

 

 

3 

 

 

(1)

 

(52)%

 

 

(Gain) loss on asset disposals, net

 

 

 

 

1 

 

 

(1)

 

>100%

 

 

(Gain) loss on sale of business and other exit costs, net (2)

 

 

 

 

(1)

 

 

1 

 

100%

 

 

 

 

 

5 

 

 

7 

 

 

(2)

 

(45)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

1,242 

 

 

1,244 

 

 

(2)

 

-

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular

 

18 

 

 

8 

 

 

10 

 

>100%

 

TDS Telecom

 

24 

 

 

26 

 

 

(1)

 

(5)%

 

All Other (1)

 

(1)

 

 

(2)

 

 

 

 

61%

 

 

 

 

 

41 

 

 

32 

 

 

9 

 

28%

Investment and other income (expense)

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

36 

 

 

35 

 

 

1 

 

3%

 

Interest and dividend income

 

15 

 

 

10 

 

 

5 

 

52%

 

Interest expense

 

(43)

 

 

(34)

 

 

(9)

 

(26)%

 

Other, net

 

1 

 

 

1 

 

 

 

 

>(100)%

 

 

Total investment and other income

 

9 

 

 

12 

 

 

(3)

 

(25)%

Income before income taxes

 

50 

 

 

44 

 

 

6 

 

14%

 

Income tax expense

 

18 

 

 

18 

 

 

 

 

4%

Net income

 

32 

 

 

26 

 

 

6 

 

20%

 

Less: Net income attributable to noncontrolling

 

 

 

 

 

 

 

 

 

 

 

 

interests, net of tax

 

4 

 

 

3 

 

 

1 

 

18%

Net income attributable to TDS shareholders

 

28 

 

 

23 

 

 

5 

 

21%

 

TDS Preferred dividend requirement

 

 

 

 

 

 

 

 

 

-

Net income available to common shareholders

$

28 

 

$

23 

 

$

5 

 

21%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

109 

 

 

108 

 

 

1 

 

1%

Basic earnings per share attributable to TDS shareholders

$

0.25 

 

$

0.21 

 

$

0.04 

 

19%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

111 

 

 

110 

 

 

1 

 

1%

Diluted earnings per share attributable to TDS shareholders

$

0.25 

 

$

0.21 

 

$

0.04 

 

19%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Consists of TDS corporate, intercompany eliminations and all other business operations not included in the U.S. Cellular and TDS Telecom segments.

N/M – Percentage change not meaningful

 



Telephone and Data Systems, Inc.

Consolidated Statement of Operations Highlights

(Unaudited)

 

 

 

 

Six Months Ended June 30,

 

 

 

 

2016

 

2015

 

2016 vs. 2015

 

 

 

 

 

 

Increase (Decrease)

(Dollars and shares in millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular

$

1,938 

 

$

1,941 

 

$

(3)

 

-

 

TDS Telecom

 

581 

 

 

575 

 

 

6 

 

1%

 

All Other (1)

 

7 

 

 

12 

 

 

(5)

 

(45)%

 

 

 

 

 

2,526 

 

 

2,528 

 

 

(2)

 

-

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation, amortization and

 

 

 

 

 

 

 

 

 

 

 

 

 

accretion

 

1,613 

 

 

1,610 

 

 

3 

 

-

 

 

Depreciation, amortization and accretion

 

307 

 

 

298 

 

 

9 

 

3%

 

 

(Gain) loss on asset disposals, net

 

10 

 

 

10 

 

 

 

 

2%

 

 

(Gain) loss on sale of business and other exit costs, net

 

 

 

 

(113)

 

 

113 

 

100%

 

 

(Gain) loss on license sales and exchanges, net

 

(9)

 

 

(123)

 

 

114 

 

93%

 

 

 

 

 

1,921 

 

 

1,682 

 

 

239 

 

14%

 

TDS Telecom

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation, amortization and

 

 

 

 

 

 

 

 

 

 

 

 

 

accretion

 

426 

 

 

417 

 

 

10 

 

2%

 

 

Depreciation, amortization and accretion

 

112 

 

 

114 

 

 

(2)

 

(2)%

 

 

(Gain) loss on asset disposals, net

 

2 

 

 

 

 

 

2 

 

>100%

 

 

(Gain) loss on sale of business and other exit costs, net

 

 

 

 

(3)

 

 

3 

 

>100%

 

 

 

 

 

540 

 

 

528 

 

 

12 

 

2%

 

All Other (1)

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation and amortization

 

5 

 

 

10 

 

 

(5)

 

(54)%

 

 

Depreciation and amortization

 

3 

 

 

6 

 

 

(3)

 

(40)%

 

 

(Gain) loss on sale of business and other exit costs, net (2)

 

 

 

 

(13)

 

 

13 

 

100%

 

 

 

 

 

8 

 

 

3 

 

 

5 

 

>100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

2,469 

 

 

2,213 

 

 

256 

 

12%

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular (3)

 

17 

 

 

259 

 

 

(242)

 

(93)%

 

TDS Telecom

 

41 

 

 

47 

 

 

(6)

 

(12)%

 

All Other (1)

 

(1)

 

 

9 

 

 

(10)

 

>(100)%

 

 

 

 

 

57 

 

 

315 

 

 

(258)

 

(82)%

Investment and other income (expense)

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

72 

 

 

70 

 

 

2 

 

2%

 

Interest and dividend income

 

29 

 

 

19 

 

 

10 

 

58%

 

Interest expense

 

(85)

 

 

(68)

 

 

(17)

 

(25)%

 

 

Total investment and other income

 

16 

 

 

21 

 

 

(5)

 

(24)%

Income before income taxes

 

73 

 

 

336 

 

 

(263)

 

(78)%

 

Income tax expense

 

31 

 

 

134 

 

 

(103)

 

(77)%

Net income

 

42 

 

 

202 

 

 

(160)

 

(79)%

 

Less: Net income attributable to noncontrolling interests,

 

 

 

 

 

 

 

 

 

 

 

 

net of tax

 

6 

 

 

33 

 

 

(27)

 

(82)%

Net income attributable to TDS shareholders

 

36 

 

 

169 

 

 

(133)

 

(79)%

 

TDS Preferred dividend requirement

 

 

 

 

 

 

 

 

 

-

Net income available to common shareholders

$

36 

 

$

169 

 

$

(133)

 

(79)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

109 

 

 

108 

 

 

1 

 

1%

Basic earnings per share attributable to TDS shareholders

$

0.33 

 

$

1.56 

 

$

(1.23)

 

(79)%

Diluted weighted average shares outstanding

 

111 

 

 

109 

 

 

2 

 

1%

Diluted earnings per share attributable to TDS shareholders

$

0.32 

 

$

1.53 

 

$

(1.21)

 

(79)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Consists of TDS corporate, intercompany eliminations and all other business operations not included in the U.S. Cellular and TDS Telecom segments.

(2)

Compared to U.S. Cellular, TDS recognized an incremental gain of $12 million on the tower sale as a result of a lower basis in the assets disposed in 2015.

(3)

Year-over-year comparisons are affected by gains of $252 million from sales and exchanges of businesses and licenses in 2015.

N/M – Percentage change not meaningful



Telephone and Data Systems, Inc.

Consolidated Statement of Cash Flows

(Unaudited)

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

 

 

 

2016

 

2015

(Dollars in millions)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

Net income

$

42 

 

$

202 

 

 

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

 

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

422 

 

 

418 

 

 

 

 

Bad debts expense

 

46 

 

 

55 

 

 

 

 

Stock-based compensation expense

 

18 

 

 

18 

 

 

 

 

Deferred income taxes, net

 

8 

 

 

(41)

 

 

 

 

Equity in earnings of unconsolidated entities

 

(72)

 

 

(70)

 

 

 

 

Distributions from unconsolidated entities

 

30 

 

 

27 

 

 

 

 

(Gain) loss on asset disposals, net

 

12 

 

 

10 

 

 

 

 

(Gain) loss on sale of business and other exit costs, net

 

 

 

 

(129)

 

 

 

 

(Gain) loss on license sales and exchanges, net

 

(9)

 

 

(123)

 

 

 

 

Noncash interest expense

 

2 

 

 

1 

 

 

 

 

Other operating activities

 

(3)

 

 

 

 

 

Changes in assets and liabilities from operations

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(6)

 

 

(18)

 

 

 

 

Equipment installment plans receivable

 

(94)

 

 

(65)

 

 

 

 

Inventory

 

(26)

 

 

127 

 

 

 

 

Accounts payable

 

32 

 

 

30 

 

 

 

 

Customer deposits and deferred revenues

 

(18)

 

 

(7)

 

 

 

 

Accrued taxes

 

76 

 

 

191 

 

 

 

 

Accrued interest

 

(1)

 

 

 

 

 

 

 

Other assets and liabilities

 

(59)

 

 

(88)

 

 

 

 

 

Net cash provided by operating activities

 

400 

 

 

538 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Cash used for additions to property, plant and equipment

 

(281)

 

 

(359)

 

Cash paid for acquisitions and licenses

 

(46)

 

 

(281)

 

Cash received from divestitures and exchanges

 

17 

 

 

292 

 

Federal Communications Commission deposit

 

(143)

 

 

 

 

Other investing activities

 

1 

 

 

2 

 

 

 

 

 

Net cash used in investing activities

 

(452)

 

 

(346)

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Repayment of long-term debt

 

(6)

 

 

 

 

Issuance of long-term debt

 

2 

 

 

 

 

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

 

 

 

 

10 

 

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

 

3 

 

 

(2)

 

Repurchase of TDS Common Shares

 

(3)

 

 

 

 

Repurchase of U.S. Cellular Common Shares

 

(2)

 

 

(2)

 

Dividends paid to TDS shareholders

 

(32)

 

 

(31)

 

Payment of debt issuance costs

 

(4)

 

 

(3)

 

Distributions to noncontrolling interests

 

(1)

 

 

(6)

 

Other financing activities

 

9 

 

 

2 

 

 

 

 

 

Net cash provided by financing activities

 

(34)

 

 

(32)

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

(86)

 

 

160 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

Beginning of period

 

985 

 

 

472 

 

End of period

$

899 

 

$

632 

 



Telephone and Data Systems, Inc.

Consolidated Balance Sheet Highlights

(Unaudited)

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

 

2016

 

2015

(Dollars in millions)

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

$

899 

 

$

985 

 

Accounts receivable from customers and others, net

 

824 

 

 

803 

 

Inventory, net

 

184 

 

 

158 

 

Prepaid expenses

 

121 

 

 

112 

 

Income taxes receivable

 

6 

 

 

70 

 

Other current assets

 

31 

 

 

30 

 

 

Total current assets

 

2,065 

 

 

2,158 

 

 

 

 

 

 

 

 

Assets held for sale

 

23 

 

 

 

 

 

 

 

 

 

 

 

Licenses

 

1,864 

 

 

1,844 

Goodwill

 

766 

 

 

766 

Franchise rights

 

244 

 

 

244 

Other intangible assets, net

 

39 

 

 

47 

Investments in unconsolidated entities

 

446 

 

 

402 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

3,613 

 

 

3,764 

 

 

 

 

 

 

 

 

Other assets and deferred charges

 

366 

 

 

197 

 

 

 

 

 

 

 

 

Total assets

$

9,426 

 

$

9,422 

 

 



Telephone and Data Systems, Inc.

Consolidated Balance Sheet Highlights

(Unaudited)

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

 

 

2016

 

2015

(Dollars in millions)

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Current portion of long-term debt

$

14 

 

$

14 

 

Accounts payable

 

362 

 

 

349 

 

Customer deposits and deferred revenues

 

269 

 

 

288 

 

Accrued interest

 

11 

 

 

12 

 

Accrued taxes

 

50 

 

 

41 

 

Accrued compensation

 

96 

 

 

113 

 

Other current liabilities

 

96 

 

 

127 

 

 

Total current liabilities

 

898 

 

 

944 

 

 

 

 

 

 

 

 

 

Deferred liabilities and credits

 

 

 

 

 

 

Deferred income tax liability, net

 

908 

 

 

900 

 

Other deferred liabilities and credits

 

447 

 

 

433 

 

 

 

 

 

 

 

 

 

Long-term debt

 

2,436 

 

 

2,440 

 

 

 

 

 

 

 

 

 

Noncontrolling interests with redemption features

 

1 

 

 

1 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

TDS shareholders' equity

 

 

 

 

 

 

 

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

 

1 

 

 

1 

 

 

Capital in excess of par value

 

2,363 

 

 

2,365 

 

 

Treasury shares, at cost

 

(717)

 

 

(727)

 

 

Accumulated other comprehensive income (loss)

 

 

 

 

 

 

 

Retained earnings

 

2,487 

 

 

2,487 

 

 

 

   Total TDS shareholders' equity

 

4,134 

 

 

4,126 

 

 

 

 

 

 

 

 

 

 

Preferred shares

 

1 

 

 

1 

 

Noncontrolling interests

 

601 

 

 

577 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

4,736 

 

 

4,704 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

9,426 

 

$

9,422 

 

 



 

Balance Sheet Highlights

(Unaudited)

 

 

 

June 30, 2016

 

 

U.S.

 

TDS

 

TDS Corporate

 

Intercompany

 

TDS

 

 

Cellular

 

Telecom

 

& Other

 

Eliminations

 

Consolidated

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

621 

 

$

40 

 

$

238 

 

$

 

 

$

899 

Affiliated cash investments

 

 

 

 

359 

 

 

 

 

 

(359)

 

 

 

 

 

$

621 

 

$

399 

 

$

238 

 

$

(359)

 

$

899 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Licenses, goodwill and other intangible

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

assets

$

2,224 

 

$

828 

 

$

(138)

 

$

 

 

$

2,913 

Investment in unconsolidated entities

 

407 

 

 

4 

 

 

40 

 

 

(6)

 

 

446 

 

 

$

2,631 

 

$

832 

 

$

(98)

 

$

(6)

 

$

3,359 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

$

2,510 

 

$

1,078 

 

$

25 

 

$

 

 

$

3,613 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion

$

11 

 

$

 

 

$

3 

 

$

 

 

$

14 

 

Non-current portion

 

1,623 

 

 

1 

 

 

812 

 

 

 

 

 

2,436 

 

 

$

1,634 

 

$

1 

 

$

815 

 

$

 

 

$

2,450 

 

 



TDS Telecom Highlights

(Unaudited)

 

 

 

 

Three Months Ended June 30,

 

 

 

 

2016

 

2015

 

2016 vs. 2015

 

 

 

 

 

 

Increase (Decrease)

Wireline

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Residential

$

77 

 

$

74 

 

$

3 

 

4%

 

Commercial

 

53 

 

 

55 

 

 

(2)

 

(4)%

 

Wholesale

 

44 

 

 

46 

 

 

(1)

 

(3)%

 

 

Total service revenues

 

175 

 

 

175 

 

 

 

 

-

 

Equipment sales

 

 

 

 

1 

 

 

 

 

(11)%

 

 

 

 

 

175 

 

 

176 

 

 

(1)

 

-

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

64 

 

 

63 

 

 

1 

 

-

 

Cost of equipment sold

 

 

 

 

1 

 

 

(1)

 

(22)%

 

Selling, general and administrative expenses

 

49 

 

 

49 

 

 

 

 

-

 

Depreciation, amortization and accretion

 

37 

 

 

41 

 

 

(4)

 

(10)%

 

(Gain) loss on asset disposals, net

 

1 

 

 

1 

 

 

 

 

(43)%

 

(Gain) loss on sale of business and other exit costs, net

 

 

 

 

(3)

 

 

3 

 

>100%

 

 

 

 

 

151 

 

 

152 

 

 

(1)

 

(1)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

25 

 

$

24 

 

$

(1)

 

1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cable

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Residential

$

36 

 

$

35 

 

$

1 

 

3%

 

Commercial

 

9 

 

 

10 

 

 

 

 

(3)%

 

 

Total service revenues

 

45 

 

 

45 

 

 

1 

 

2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

24 

 

 

20 

 

 

4 

 

19%

 

Selling, general and administrative expenses

 

12 

 

 

14 

 

 

(2)

 

(11)%

 

Depreciation, amortization and accretion

 

9 

 

 

9 

 

 

 

 

5%

 

(Gain) loss on asset disposals, net

 

 

 

 

(2)

 

 

2 

 

>100%

 

 

 

 

 

46 

 

 

41 

 

 

5 

 

12%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

 

 

$

4 

 

$

(4)

 

>(100)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HMS

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Service revenues

$

33 

 

$

29 

 

$

3 

 

11%

 

Equipment sales

 

47 

 

 

46 

 

 

1 

 

3%

 

 

 

 

 

80 

 

 

76 

 

 

4 

 

6%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

19 

 

 

22 

 

 

(3)

 

(13)%

 

Cost of equipment sold

 

39 

 

 

39 

 

 

 

 

1%

 

Selling, general and administrative expenses

 

15 

 

 

11 

 

 

4 

 

33%

 

Depreciation, amortization and accretion

 

7 

 

 

7 

 

 

1 

 

11%

 

 

 

 

 

80 

 

 

78 

 

 

2 

 

2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss)

$

 

 

$

(3)

 

$

2 

 

99%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany revenues

$

(1)

 

$

(1)

 

$

 

 

20%

Intercompany expenses

 

(1)

 

 

(1)

 

 

 

 

20%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TDS Telecom operating income

$

24 

 

$

26 

 

$

(1)

 

(5)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numbers may not foot due to rounding.

 

 



TDS Telecom Highlights

(Unaudited)

 

 

 

 

Six Months Ended June 30,

 

 

 

 

2016

 

2015

 

2016 vs. 2015

 

 

 

 

 

 

Increase (Decrease)

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

Wireline

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Residential

$

153 

 

$

149 

 

$

4 

 

3%

 

Commercial

 

107 

 

 

111 

 

 

(4)

 

(4)%

 

Wholesale

 

87 

 

 

91 

 

 

(4)

 

(4)%

 

 

Total service revenues

 

347 

 

 

351 

 

 

(4)

 

(1)%

 

Equipment sales

 

1 

 

 

1 

 

 

 

 

2%

 

 

 

 

 

348 

 

 

352 

 

 

(4)

 

(1)%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

126 

 

 

125 

 

 

1 

 

-

 

Cost of equipment sold

 

1 

 

 

1 

 

 

 

 

(15)%

 

Selling, general and administrative expenses

 

98 

 

 

95 

 

 

3 

 

3%

 

Depreciation, amortization and accretion

 

78 

 

 

83 

 

 

(5)

 

(6)%

 

(Gain) loss on asset disposals, net

 

1 

 

 

2 

 

 

(1)

 

(35)%

 

(Gain) loss on sale of business and other exit costs, net

 

 

 

 

(3)

 

 

3 

 

>100%

 

 

 

 

 

304 

 

 

303 

 

 

1 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

45 

 

$

49 

 

$

(5)

 

(9)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cable

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Residential

$

72 

 

$

70 

 

$

2 

 

2%

 

Commercial

 

19 

 

 

18 

 

 

1 

 

3%

 

 

Total service revenues

 

90 

 

 

88 

 

 

3 

 

2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

46 

 

 

40 

 

 

6 

 

15%

 

Selling, general and administrative expenses

 

24 

 

 

26 

 

 

(2)

 

(7)%

 

Depreciation, amortization and accretion

 

18 

 

 

18 

 

 

 

 

5%

 

(Gain) loss on asset disposals, net

 

1 

 

 

(1)

 

 

2 

 

>100%

 

 

 

 

 

90 

 

 

83 

 

 

7 

 

8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

1 

 

$

5 

 

$

(5)

 

(90)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HMS

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Service revenues

$

62 

 

$

58 

 

$

4 

 

7%

 

Equipment sales

 

82 

 

 

79 

 

 

4 

 

5%

 

 

 

 

 

144 

 

 

137 

 

 

8 

 

6%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

40 

 

 

42 

 

 

(2)

 

(4)%

 

Cost of equipment sold

 

68 

 

 

66 

 

 

3 

 

4%

 

Selling, general and administrative expenses

 

25 

 

 

24 

 

 

2 

 

6%

 

Depreciation, amortization and accretion

 

15 

 

 

13 

 

 

2 

 

12%

 

 

 

 

 

148 

 

 

144 

 

 

4 

 

3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss)

$

(4)

 

$

(8)

 

$

4 

 

46%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany revenues

$

(2)

 

$

(2)

 

$

 

 

(2)%

Intercompany expenses

 

(2)

 

 

(2)

 

 

 

 

(2)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TDS Telecom operating income

$

41 

 

$

47 

 

$

(6)

 

(12)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numbers may not foot due to rounding.

 

 



Telephone and Data Systems, Inc.

Financial Measures and Reconciliations

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow and Adjusted Free Cash Flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2016

 

2015

 

2016

 

2015

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities (GAAP)

 

$

154 

 

$

183 

 

$

400 

 

$

538 

Less: Cash used for additions to property, plant and equipment

 

 

122 

 

 

193 

 

 

281 

 

 

359 

 

 

Free cash flow

 

 

32 

 

 

(10)

 

 

119 

 

 

179 

Add: Sprint Cost Reimbursement

 

 

2 

 

 

7 

 

 

4 

 

 

23 

 

 

Adjusted free cash flow (Non-GAAP)(1)

 

$

34 

 

$

(3)

 

$

123 

 

$

202 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Management uses Free cash flow as a liquidity measure and it is defined as Cash flows from operating activities less Cash paid for additions to property, plant and equipment.  Adjusted free cash flow is defined as Cash flows from operating activities (which includes cash outflows related to the Sprint decommissioning), as adjusted for cash proceeds from the Sprint Cost Reimbursement (which are included in Cash flows from investing activities in the Consolidated Statement of Cash Flows), less Cash paid for additions to property, plant and equipment.  Sprint decommissioning and Sprint Cost Reimbursement are further defined and discussed in our Annual Report on Form 10-K for the year ended December 31, 2015.  Free cash flow and Adjusted free cash flow are non-GAAP financial measures which TDS believes may be useful to investors and other users of its financial information in evaluating the amount of cash generated by business operations (including cash proceeds from the Sprint Cost Reimbursement), after Cash paid for additions to property, plant and equipment.

Postpaid ABPU and Postpaid ABPA

U.S. Cellular presents Postpaid ABPU and Postpaid ABPA to reflect the revenue shift from Service revenues to Equipment and product sales resulting from the increased adoption of equipment installment plans.  Postpaid ABPU and Postpaid ABPA, as previously defined, are non-GAAP financial measure which U.S. Cellular believes are useful to investors and other users of its financial information in showing trends in both service and equipment revenues received from customers.

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2016

 

2015

 

2016

 

2015

(Dollars and connection counts in millions)

 

 

 

 

 

 

 

 

 

 

 

Calculation of Postpaid ARPU

 

 

 

 

 

 

 

 

 

 

 

Postpaid service revenues

$

636 

 

$

694 

 

$

1,275 

 

$

1,401 

Average number of postpaid connections

 

4.48 

 

 

4.31 

 

 

4.45 

 

 

4.31 

Number of months in period

 

3 

 

 

3 

 

 

6 

 

 

6 

 

Postpaid ARPU (GAAP metric)

$

47.37 

 

$

53.62 

 

$

47.76 

 

$

54.24 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Postpaid ABPU

 

 

 

 

 

 

 

 

 

 

 

Postpaid service revenues

$

636 

 

$

694 

 

$

1,275 

 

$

1,401 

Equipment installment plan billings

 

118 

 

 

58 

 

 

223 

 

 

104 

 

Total billings to postpaid connections

$

754 

 

$

752 

 

$

1,498 

 

$

1,505 

Average number of postpaid connections

 

4.48 

 

 

4.31 

 

 

4.45 

 

 

4.31 

Number of months in period

 

3 

 

 

3 

 

 

6 

 

 

6 

 

Postpaid ABPU (Non-GAAP metric)

$

56.09 

 

$

58.06 

 

$

56.08 

 

$

58.28 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Postpaid ARPA

 

 

 

 

 

 

 

 

 

 

 

Postpaid service revenues

$

636 

 

$

694 

 

$

1,275 

 

$

1,401 

Average number of postpaid accounts

 

1.70 

 

 

1.73 

 

 

1.70 

 

 

1.74 

Number of months in period

 

3 

 

 

3 

 

 

6 

 

 

6 

 

Postpaid ARPA (GAAP metric)

$

124.91 

 

$

133.85 

 

$

125.13 

 

$

134.39 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Postpaid ABPA

 

 

 

 

 

 

 

 

 

 

 

Postpaid service revenues

$

636 

 

$

694 

 

$

1,275 

 

$

1,401 

Equipment installment plan billings

 

118 

 

 

58 

 

 

223 

 

 

104 

 

Total billings to postpaid accounts

$

754 

 

$

752 

 

$

1,498 

 

$

1,505 

Average number of postpaid accounts

 

1.70 

 

 

1.73 

 

 

1.70 

 

 

1.74 

Number of months in period

 

3 

 

 

3 

 

 

6 

 

 

6 

 

Postpaid ABPA (Non-GAAP metric)

$

147.90 

 

$

144.94 

 

$

146.95 

 

$

144.40 

 

 

EX-99.2 3 tds8kexhibit992.htm EX-99.2

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 described 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 (including planned acquisitions, spectrum acquisitions, divestitures and exchanges) or allocate resources or capital could have an adverse effect on TDS’ business, financial condition or results of operations.
  • Uncertainty in TDS’ future cash flow and liquidity or in the ability to access capital, deterioration in the capital markets, other changes in TDS’ performance or 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, reduce the acquisition of spectrum licenses, and/or reduce or cease share repurchases and/or the payment of dividends.
  • TDS has a significant amount of indebtedness which could adversely affect its financial performance and in turn adversely affect its ability to make payments on its indebtedness, comply with terms of debt covenants and incur additional debt.
  • Changes in roaming practices or other factors could cause TDS’ roaming revenues to decline from current levels, roaming expenses to increase from current levels and/or impact TDS’ ability to service its customers in geographic areas where TDS does not have its own network, which could have an adverse effect on TDS’ business, financial condition or 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, financial condition or results of operations.
  • To the extent conducted by the FCC, TDS may participate in FCC auctions of additional spectrum in the future directly or indirectly 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’ business, financial condition or results of operations.
  • An inability to attract people of outstanding potential, to develop their potential through education and assignments, and to retain them by keeping them engaged, challenged and properly rewarded could have an adverse effect on TDS' business, financial condition or results of operations.
  • TDS’ assets are concentrated primarily in the U.S. telecommunications industry. Consequently, its operating results may fluctuate based on factors related primarily to conditions in this industry.
  • TDS’ smaller scale relative to larger competitors that may have much greater financial and other resources than TDS could cause TDS to be unable to compete successfully, which could adversely affect its business, financial condition or results of operations.

  • Changes in various business factors, including changes in demand, customer preferences and perceptions, price competition, churn from customer switching activity and other factors, could have an adverse effect on TDS’ business, financial condition or results of operations.
  • Advances or changes in technology 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 present substantial risk and TDS’ investments in unproven technologies may not produce the benefits that TDS expects.
  • TDS receives regulatory support and is subject to numerous surcharges and fees from federal, state and local governments, and the applicability and the amount of the support and fees are subject to great uncertainty.
  • Performance under device purchase agreements could have a material adverse impact on TDS' business, financial condition or results of operations.
  • Changes in TDS’ enterprise value, changes in the market supply or demand for wireless licenses, wireline or cable markets or IT service providers, adverse developments in the businesses or the industries in which TDS is involved and/or other factors could require TDS to recognize impairments in the carrying value of its licenses, goodwill, franchise rights and/or physical assets.
  • Costs, integration problems or other factors associated with acquisitions, divestitures or exchanges of properties or licenses and/or expansion of TDS’ businesses could have an adverse effect on TDS’ business, financial condition or results of operations.
  • TDS offers customers the option to purchase certain devices under installment contracts which, compared to fixed-term service contracts, includes risks that TDS may possibly incur greater churn, lower cash flows, increased costs and/or increased bad debts expense due to differences in contract terms, which could have an adverse impact on TDS' financial condition or results of operations.
  • 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 networks and support systems could have an adverse effect on its operations.
  • Difficulties involving third parties with which TDS does business, including changes in TDS’ relationships with or financial or operational difficulties of key suppliers or independent agents and third party national retailers who market TDS’ services, 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, could have an adverse effect on TDS’ business, financial condition or results of operations.
  • TDS has experienced and, in the future, expects to experience cyber-attacks or other breaches of network or information technology security of varying degrees on a regular basis, which 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.
  • Changes in facts or circumstances, including new or additional information, could require TDS to record charges in excess of amounts accrued in the financial statements, which could have an adverse effect on TDS’ business, 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’ business, financial condition or results of operations.
  • 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’ business, financial condition or results of operations.
  • 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 revenues, earnings, capital expenditures and/or any other financial or statistical information to vary from TDS’ forward-looking estimates by a material amount.
GRAPHIC 4 image1.jpg GRAPHIC begin 644 image1.jpg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