0001051512-17-000062.txt : 20171108 0001051512-17-000062.hdr.sgml : 20171108 20171108082740 ACCESSION NUMBER: 0001051512-17-000062 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20171108 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20171108 DATE AS OF CHANGE: 20171108 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: 171185190 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): November 8, 2017

 

 

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))

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Emerging growth company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 

 


Item 2.02.  Results of Operations and Financial Condition

On November 8, 2017, Telephone and Data Systems, Inc. (TDS) issued a news release announcing its results of operations for the period ended September 30, 2017.  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)   The following exhibits are being filed herewith: 

 

Exhibit No.

 

Exhibit

99.1

 

Earnings Press Release dated November 8, 2017

 

 

 

99.2

 

Private Securities Litigation Reform Act of 1995 Safe Harbor Cautionary Statement


 

 


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:

November 8, 2017

 

 

 

 

 

 

 

 

By:

/s/ Douglas D. Shuma

 

 

 

Douglas D. Shuma

 

 

 

Senior Vice President - Finance and Chief Accounting Officer

 

 

 

(principal financial officer and principal accounting officer)

 

EX-99.1 2 tdsexhibit991.htm EX-99.1

 


Exhibit 99.1   NEWS RELEASE                                                                                    

 

As previously announced, TDS will hold a teleconference November 8, 2017, at 9:30 a.m. CST. Listen to the call live via the Events & Presentations page of investors.tdsinc.com.   

 FOR IMMEDIATE RELEASE

 TDS reports third quarter 2017 results

U.S. Cellular expands customer base and raises guidance;

Sixth consecutive quarter of double digit cable broadband connection growth

 

CHICAGO, (November 8, 2017) — Telephone and Data Systems, Inc. (NYSE:TDS) reported total operating revenues of $1,251 million for the third quarter of 2017, versus $1,314 million for the same period one year ago. Net loss available to TDS common shareholders and related diluted loss per share were $181 million and $1.64, respectively, as a result of a $262 million ($190 million, net of tax and noncontrolling interests impacts) non-cash charge related to goodwill impairment recorded during the three months ended September 30, 2017.  This compares to Net income available to TDS common shareholders and related diluted earnings per share of $13 million and $0.11, respectively, in the same period one year ago. Excluding this goodwill impairment charge and other non-controlling interest impacts associated with this charge, Net income available to TDS common shareholders and related diluted earnings per share were $9 million and $0.08, respectively, for the three months ended September 30, 2017.

“TDS' businesses continue on a solid path of achieving their priorities for 2017,” said LeRoy T. Carlson Jr., TDS president and CEO. “U.S. Cellular grew its customer base while successfully reducing expenses. TDS Telecom expanded its wireline and cable segments while implementing its long-term broadband strategy of providing the best broadband connection in each market.

“U.S. Cellular added postpaid handset customers and continued to drive an exceptionally low level of postpaid handset churn. This shows that effective promotions and pricing through Total Plan packages, which include unlimited data offerings, are well received by both new and current customers. U.S. Cellular effectively managed cost reductions including lowering expenses in system operations, despite increased data traffic. Reflecting these positive results, U.S. Cellular raised its guidance on profitability.

“Wireline revenues and profitability increased at TDS Telecom, through higher revenues from fiber investments and through support from the Alternative Connect America Cost Model (A-CAM). TDS Telecom's Cable segment continued to see a rise in broadband connections and together with an increase in demand for higher data speeds, generated higher revenues and margin expansion. TDS Telecom recently completed its purchase agreements for Crestview Communications in Central Oregon, and K2 Communications in Mead, Colorado. These acquisitions provide excellent clustering opportunities as we continue to build broadband penetration in these target markets. OneNeck IT Solutions reported lower revenues due to less equipment sales to existing customers. Growing sales continues to be their top priority.”


 

 


 


2017 Estimated Results

Current estimates of full-year 2017 results for U.S. Cellular, TDS Telecom, and TDS are shown below.  Such estimates represent management’s view as of November 8, 2017.  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. 

 

 

2017 Estimated Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular

 

TDS Telecom

 

TDS(3)

 

 

Current

Previous

 

Current

Previous

 

Current

Previous

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

Total operating revenues (1)

$3,850-$3,950

$3,800-$4,000

 

$1,125-$1,150

$1,200-$1,250

 

$4,990-$5,115

$5,015-$5,265

Adjusted OIBDA (1)(2)(4)

$600-$700

$550-$650

 

$310-$330

$300-$340

 

$910-$1,030

$855-$955

Adjusted EBITDA (2)

$740-$840

$700-$800

 

$310-$330

$300-$340

 

$1,050-$1,170

$1,005-$1,145

Capital expenditures (Approximately)

 

$500

Unchanged

 

 

$225

Unchanged

 

 

$735

Unchanged

 

 

 

The following tables provide reconciliations of Net income (loss) to Adjusted OIBDA and Adjusted EBITDA for 2017 estimated results, actual results for the nine months ended September 30, 2017, and actual results for the year ended December 31, 2016. In providing 2017 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.

 

 

 

 

2017 Estimated Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular

 

 

TDS Telecom

 

 

TDS(3)

(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)

$

(350)-(250)

 

$

50-70 

 

$

(220)-(100)

Add back:

 

 

 

 

 

 

 

 

 

Interest expense

 

110 

 

 

5 

 

 

170 

 

Depreciation, amortization and accretion expense

 

610 

 

 

220 

 

 

835 

EBITDA (Non-GAAP)

$

370-470 

 

$

275-295 

 

$

785-905 

Add back:

 

 

 

 

 

 

 

 

 

Loss on impairment of goodwill

 

370 

 

 

35 

 

 

265 

 

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

 

 

 

 

 

 

 

 

 

(Gain) loss on license sales and exchanges, net

 

(20)

 

 

 

 

 

(20)

 

(Gain) loss on asset disposals, net

 

20 

 

 

 

 

 

20 

Adjusted EBITDA (Non-GAAP) (2)

$

740-840 

 

$

310-330 

 

$

1,050-1,170 

Deduct:

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

130 

 

 

 

 

 

130 

 

Interest and dividend income(1)

 

10 

 

 

 

 

 

10 

Adjusted OIBDA (Non-GAAP)(1)(2)(4)

$

600-700 

 

$

310-330 

 

$

910-1,030 

 

 

 

 


 

 


 


 

 

 

Actual Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2017

 

Year ended December 31, 2016

 

 

 

U.S. Cellular

 

TDS

Telecom

 

TDS (3)

 

U.S. Cellular

 

TDS

Telecom

 

TDS (3)

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) (GAAP)

$

(259)

 

$

18 

 

$

(176)

 

$

49 

 

$

42 

 

$

52 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

(19)

 

 

24 

 

 

39 

 

 

33 

 

 

25 

 

 

40 

Income (loss) before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(GAAP)

$

(278)

 

$

42 

 

$

(137)

 

$

82 

 

$

67 

 

$

92 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

85 

 

 

3 

 

 

128 

 

 

113 

 

 

3 

 

 

170 

 

Depreciation, amortization and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

accretion expense

 

460 

 

 

166 

 

 

632 

 

 

618 

 

 

224 

 

 

850 

EBITDA (Non-GAAP)

$

267 

 

$

211 

 

$

623 

 

$

813 

 

$

294 

 

$

1,112 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on impairment of goodwill

 

370 

 

 

35 

 

 

262 

 

 

 

 

 

 

 

 

 

 

(Gain) loss on sale of business and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

other exit costs, net

 

(1)

 

 

 

 

 

(1)

 

 

 

 

 

 

 

 

(1)

 

(Gain) loss on license sales and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

exchanges, net

 

(19)

 

 

 

 

 

(19)

 

 

(19)

 

 

(1)

 

 

(20)

 

(Gain) loss on asset disposals, net

 

14 

 

 

2 

 

 

16 

 

 

22 

 

 

4 

 

 

27 

Adjusted EBITDA (Non-GAAP) (2)

$

631 

 

$

248 

 

$

881 

 

$

816 

 

$

298 

 

$

1,118 

Deduct:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

entities

 

101 

 

 

 

 

 

101 

 

 

140 

 

 

 

 

 

140 

 

Interest and dividend income(1)

 

6 

 

 

4 

 

 

12 

 

 

6 

 

 

3 

 

 

11 

 

Other, net

 

1 

 

 

 

 

 

 

 

 

1 

 

 

 

 

 

 

Adjusted OIBDA (Non-GAAP) (1)(2)(4)

$

523 

 

$

244 

 

$

768 

 

$

669 

 

$

295 

 

$

967 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Totals may not foot due to rounding differences.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Equipment installment plan interest income is reflected as a component of Service revenues consistent with an accounting policy change effective January 1, 2017.  All prior period numbers have been recast to conform to this accounting change. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

Adjusted EBITDA is defined as net income adjusted for the items set forth in the reconciliation above.  Adjusted OIBDA is defined as net income adjusted for the items set forth in the reconciliation above.  Adjusted EBITDA and Adjusted OIBDA 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 income or Cash flows from operating activities, as indicators of cash flows or as measures of liquidity.  TDS does not intend to imply that any such items set forth in the reconciliation above are non-recurring, infrequent or unusual; such items may occur in the future.  Management uses Adjusted EBITDA and Adjusted OIBDA as measurements of profitability, and therefore reconciliations to Net income are deemed appropriate.  Management believes Adjusted EBITDA and Adjusted OIBDA are useful measures of TDS’ operating results before significant recurring non-cash charges, gains and losses, and other items as presented above as they provide additional relevant and useful information to investors and other users of TDS’ financial data in evaluating the effectiveness of its operations and underlying business trends in a manner that is consistent with management’s evaluation of business performance.  Adjusted EBITDA shows adjusted earnings before interest, taxes, depreciation, amortization and accretion, and gains and losses, while Adjusted OIBDA reduces this measure further to exclude Equity in earnings of unconsolidated entities and Interest and dividend income in order to more effectively show the performance of operating activities excluding investment activities.  The table above reconciles Adjusted EBITDA and Adjusted OIBDA flow to the corresponding GAAP measure, Net income or Income before income taxes.

 

 

 

(3)

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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

A reconciliation of Adjusted OIBDA (Non-GAAP) to Operating income (GAAP) for September 30, 2017 actual results can be found on TDS' website at investors.tdsinc.com.

 


 

 


 


Conference Call Information

TDS will hold a conference call on November 8, 2017 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/1145/23219.
  • 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 1000® company, provides wireless; cable and wireline broadband, TV and voice; and hosted and managed services to approximately 6 million connections nationwide through its businesses, U.S. Cellular, TDS Telecom, OneNeck IT Solutions, and BendBroadband. Founded in 1969 and headquartered in Chicago, TDS employed 9,900 people as of September 30, 2017.

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

Contacts     

Jane W. McCahon, Senior Vice President - Corporate Relations and Corporate Secretary

312-592-5379

jane.mccahon@tdsinc.com

 

Julie D. Mathews, IRC, Director - Investor Relations

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/divestitures/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 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 of 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 services and products 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

9/30/2017

 

6/30/2017

 

3/31/2017

 

 

12/31/2016

 

9/30/2016

Retail Connections

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postpaid

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at end of period

 

4,513,000 

 

 

4,478,000 

 

 

4,455,000 

 

 

4,482,000 

 

 

4,484,000 

 

 

Gross additions

 

191,000 

 

 

174,000 

 

 

146,000 

 

 

187,000 

 

 

174,000 

 

 

 

Feature phones

 

7,000 

 

 

7,000 

 

 

7,000 

 

 

7,000 

 

 

10,000 

 

 

 

Smartphones

 

132,000 

 

 

116,000 

 

 

88,000 

 

 

109,000 

 

 

105,000 

 

 

 

Connected devices

 

52,000 

 

 

51,000 

 

 

51,000 

 

 

71,000 

 

 

59,000 

 

 

Net additions (losses)

 

35,000 

 

 

23,000 

 

 

(27,000)

 

 

(2,000)

 

 

(6,000)

 

 

 

Feature phones

 

(15,000)

 

 

(15,000)

 

 

(19,000)

 

 

(21,000)

 

 

(20,000)

 

 

 

Smartphones

 

44,000 

 

 

34,000 

 

 

(9,000)

 

 

(4,000)

 

 

(7,000)

 

 

 

Connected devices

 

6,000 

 

 

4,000 

 

 

1,000 

 

 

23,000 

 

 

21,000 

 

 

ARPU (1)

$

43.41 

 

$

44.60 

 

$

45.42 

 

$

45.19 

 

$

47.08 

 

 

ABPU (Non-GAAP)(2)

$

54.71 

 

$

55.19 

 

$

55.82 

 

$

55.43 

 

$

56.79 

 

 

ARPA (3)

$

116.36 

 

$

119.73 

 

$

121.88 

 

$

120.67 

 

$

125.31 

 

 

ABPA (Non-GAAP)(4)

$

146.65 

 

$

148.15 

 

$

149.78 

 

$

148.02 

 

$

151.16 

 

 

Churn rate (5)

 

1.16%

 

 

1.13%

 

 

1.29%

 

 

1.41%

 

 

1.34%

 

 

 

Handsets

 

0.96%

 

 

0.91%

 

 

1.08%

 

 

1.23%

 

 

1.22%

 

 

 

Connected devices

 

2.33%

 

 

2.35%

 

 

2.55%

 

 

2.49%

 

 

2.04%

 

Prepaid

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at end of period

 

515,000 

 

 

484,000 

 

 

480,000 

 

 

484,000 

 

 

480,000 

 

 

Gross additions

 

102,000 

 

 

73,000 

 

 

78,000 

 

 

83,000 

 

 

132,000 

 

 

Net additions (losses)

 

31,000 

 

 

3,000 

 

 

(4,000)

 

 

4,000 

 

 

67,000 

 

 

ARPU (1)

$

33.12 

 

$

33.52 

 

$

33.66 

 

$

33.25 

 

$

34.39 

 

 

Churn rate (5)

 

4.75%

 

 

4.93%

 

 

5.69%

 

 

5.44%

 

 

4.84%

Total connections at end of period (6)

 

5,089,000 

 

 

5,023,000 

 

 

4,996,000 

 

 

5,031,000 

 

 

5,030,000 

Market penetration at end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating population

 

31,834,000 

 

 

32,089,000 

 

 

32,089,000 

 

 

31,994,000 

 

 

31,994,000 

 

Consolidated operating penetration (7)

 

16%

 

 

16%

 

 

16%

 

 

16%

 

 

16%

Capital expenditures (millions)

$

112 

 

$

84 

 

$

61 

 

$

171 

 

$

103 

Total cell sites in service

 

6,436 

 

 

6,421 

 

 

6,417 

 

 

6,415 

 

 

6,374 

Owned towers

 

4,051 

 

 

4,044 

 

 

4,041 

 

 

4,040 

 

 

4,015 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.  Refer to the end of this release for a reconciliation of this metric to its most comparable GAAP metric.

(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.  Refer to the end of this release for a reconciliation of this metric to its most comparable GAAP metric.

(5)

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

(6)

Includes reseller and other 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.

 

 



 


 

TDS Telecom

Summary Operating Data (Unaudited)

 

As of or for the Quarter Ended

9/30/2017

 

6/30/2017

 

3/31/2017

 

12/31/2016

 

9/30/2016

TDS Telecom

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wireline

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential connections

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Voice (1)

 

298,200 

 

 

304,600 

 

 

308,200 

 

 

310,600 

 

 

314,600 

 

 

Broadband (2)

 

229,900 

 

 

230,200 

 

 

228,500 

 

 

229,500 

 

 

232,800 

 

 

IPTV (3)

 

47,200 

 

 

46,200 

 

 

45,200 

 

 

45,300 

 

 

43,600 

 

 

   Wireline residential connections

 

575,300 

 

 

581,000 

 

 

581,900 

 

 

585,400 

 

 

590,900 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential revenue per connection (4)

$

46.07 

 

$

46.39 

 

$

45.17 

 

$

44.27 

 

$

44.25 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial connections

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Voice (1)

 

146,900 

 

 

150,500 

 

 

154,000 

 

 

157,400 

 

 

160,900 

 

 

Broadband (2)

 

20,900 

 

 

21,000 

 

 

21,200 

 

 

21,400 

 

 

21,700 

 

 

managedIP (5)

 

147,600 

 

 

149,700 

 

 

150,300 

 

 

150,900 

 

 

151,500 

 

 

   Wireline commercial connections

 

315,300 

 

 

321,200 

 

 

325,500 

 

 

329,700 

 

 

334,000 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Wireline connections

 

890,700 

 

 

902,200 

 

 

907,400 

 

 

915,200 

 

 

924,900 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cable Connections

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadband (6)

 

143,800 

 

 

140,300 

 

 

137,800 

 

 

133,700 

 

 

130,200 

 

 

Video (7)

 

97,900 

 

 

97,900 

 

 

97,600 

 

 

99,000 

 

 

101,100 

 

 

Voice (8)

 

58,900 

 

 

58,700 

 

 

59,000 

 

 

59,600 

 

 

59,800 

 

 

   Cable connections

 

300,600 

 

 

297,000 

 

 

294,300 

 

 

292,400 

 

 

291,000 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 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)

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

(7)

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.

(8)

Billable number of lines into a building for voice services.

 

 

TDS Telecom

Capital Expenditures (Unaudited)

 

 

 

 

 

 

 

 

 

 

Quarter Ended

9/30/2017

 

6/30/2017

 

3/31/2017

 

12/31/2016

 

9/30/2016

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wireline

$

41 

 

$

33 

 

$

17 

 

$

26 

 

$

27 

Cable

 

14 

 

 

12 

 

 

9 

 

 

13 

 

 

11 

HMS

 

2 

 

 

4 

 

 

6 

 

 

5 

 

 

2 

 

$

58 

 

$

49 

 

$

33 

 

$

45 

 

$

40 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numbers may not foot due to rounding.


 

 


 


Telephone and Data Systems, Inc.

Consolidated Statement of Operations Highlights

(Unaudited)

 

 

 

 

Three Months Ended September 30,

 

 

 

 

2017

 

2016

 

2017 vs. 2016

 

 

 

 

 

 

Increase (Decrease)

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

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular (1)

$

963 

 

$

1,023 

 

$

(60)

 

(6)%

 

TDS Telecom

 

285 

 

 

287 

 

 

(3)

 

(1)%

 

All Other (2)

 

3 

 

 

4 

 

 

(1)

 

-

 

 

 

 

 

1,251 

 

 

1,314 

 

 

(63)

 

(5)%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation, amortization and accretion

 

796 

 

 

846 

 

 

(50)

 

(6)%

 

 

Depreciation, amortization and accretion

 

153 

 

 

155 

 

 

(2)

 

(2)%

 

 

Loss on impairment of goodwill

 

370 

 

 

 

 

 

370 

 

N/M

 

 

(Gain) loss on asset disposals, net

 

5 

 

 

7 

 

 

(2)

 

(26)%

 

 

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

 

(1)

 

 

 

 

 

(1)

 

N/M

 

 

(Gain) loss on license sales and exchanges, net

 

 

 

 

(7)

 

 

7 

 

100%

 

 

 

 

 

1,323 

 

 

1,001 

 

 

322 

 

32%

 

TDS Telecom

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation, amortization and accretion

 

206 

 

 

217 

 

 

(11)

 

(5)%

 

 

Depreciation, amortization and accretion

 

56 

 

 

57 

 

 

(1)

 

(2)%

 

 

Loss on impairment of goodwill

 

35 

 

 

 

 

 

35 

 

N/M

 

 

(Gain) loss on asset disposals, net

 

1 

 

 

2 

 

 

(1)

 

(51)%

 

 

 

 

 

297 

 

 

276 

 

 

21 

 

8%

 

All Other (2)

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation and amortization

 

5 

 

 

4 

 

 

1 

 

64%

 

 

Depreciation and amortization

 

 

 

 

2 

 

 

(2)

 

(9)%

 

 

Loss on impairment of goodwill(3)

 

(143)

 

 

 

 

 

(143)

 

N/M

 

 

(Gain) loss on asset disposals, net

 

 

 

 

(1)

 

 

1 

 

(100)%

 

 

 

 

 

(137)

 

 

5 

 

 

(143)

 

(100)%

 

 

 

Total operating expenses

 

1,483 

 

 

1,281 

 

 

202 

 

16%

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular (1)

 

(360)

 

 

22 

 

 

(382)

 

>(100)%

 

TDS Telecom

 

(13)

 

 

12 

 

 

(24)

 

>(100)%

 

All Other (2)

 

141 

 

 

(1)

 

 

142 

 

>100%

 

 

 

 

 

(232)

 

 

33 

 

 

(265)

 

>(100)%

Investment and other income (expense)

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

35 

 

 

38 

 

 

(3)

 

(6)%

 

Interest and dividend income (1)

 

4 

 

 

2 

 

 

2 

 

>100%

 

Interest expense

 

(43)

 

 

(42)

 

 

(1)

 

(2)%

 

Other, net

 

 

 

 

(1)

 

 

1 

 

>100%

 

 

Total investment and other income (expense)(1)

 

(4)

 

 

(3)

 

 

(1)

 

(38)%

Income (loss) before income taxes

 

(236)

 

 

30 

 

 

(266)

 

>(100)%

 

Income tax expense (benefit)

 

(5)

 

 

14 

 

 

(19)

 

>(100)%

Net income (loss)

 

(231)

 

 

16 

 

 

(247)

 

>(100)%

 

Less: Net income (loss) attributable to noncontrolling

 

 

 

 

 

 

 

 

 

 

 

 

interests, net of tax

 

(50)

 

 

3 

 

 

(53)

 

>(100)%

Net income (loss) attributable to TDS shareholders

 

(181)

 

 

13 

 

 

(194)

 

>(100)%

 

TDS Preferred dividend requirement

 

 

 

 

 

 

 

 

 

-

Net income (loss) available to TDS common shareholders

$

(181)

 

$

13 

 

$

(194)

 

>(100)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

111 

 

 

110 

 

 

1 

 

1%

Basic earnings (loss) per share available to TDS common shareholders

$

(1.64)

 

$

0.12 

 

$

(1.76)

 

N/M

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

111 

 

 

111 

 

 

 

 

(1)%

Diluted earnings (loss) per share available to TDS common shareholders

$

(1.64)

 

$

0.11 

 

$

(1.75)

 

>(100)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

N/M - Percentage change not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numbers may not foot due to rounding.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End Notes (1) (2) (3)  ̶  Explained on page 11 of the release

 

 

 


 


Telephone and Data Systems, Inc.

Consolidated Statement of Operations Highlights

(Unaudited)

 

 

 

 

Nine Months Ended September 30,

 

 

 

 

2017

 

2016

 

2017 vs. 2016

 

 

 

 

 

 

Increase (Decrease)

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

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular(1)

$

2,862 

 

$

2,985 

 

$

(123)

 

(4)%

 

TDS Telecom

 

865 

 

 

868 

 

 

(4)

 

-

 

All Other(2)

 

9 

 

 

10 

 

 

(1)

 

(2)%

 

 

 

 

 

3,736 

 

 

3,863 

 

 

(127)

 

(3)%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation, amortization and accretion

 

2,339 

 

 

2,460 

 

 

(121)

 

(5)%

 

 

Depreciation, amortization and accretion

 

460 

 

 

462 

 

 

(2)

 

-

 

 

Loss on impairment of goodwill

 

370 

 

 

 

 

 

370 

 

N/M

 

 

(Gain) loss on asset disposals, net

 

14 

 

 

16 

 

 

(2)

 

(17)%

 

 

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

 

(1)

 

 

 

 

 

(1)

 

>(100)%

 

 

(Gain) loss on license sales and exchanges, net

 

(19)

 

 

(16)

 

 

(3)

 

(16)%

 

 

 

 

 

3,163 

 

 

2,922 

 

 

241 

 

8%

 

TDS Telecom

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation, amortization and accretion

 

621 

 

 

644 

 

 

(23)

 

(4)%

 

 

Depreciation, amortization and accretion

 

166 

 

 

168 

 

 

(2)

 

(1)%

 

 

Loss on impairment of goodwill

 

35 

 

 

 

 

 

35 

 

N/M

 

 

(Gain) loss on asset disposals, net

 

2 

 

 

4 

 

 

(1)

 

(38)%

 

 

 

 

 

824 

 

 

816 

 

 

9 

 

1%

 

All Other(2)

 

 

 

 

 

 

 

 

 

 

 

 

Expenses excluding depreciation and amortization

 

8 

 

 

8 

 

 

 

 

25%

 

 

Depreciation and amortization

 

6 

 

 

6 

 

 

 

 

(10)%

 

 

Loss on impairment of goodwill(3)

 

(143)

 

 

 

 

 

(143)

 

N/M

 

 

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

 

 

 

 

(1)

 

 

1 

 

N/M

 

 

 

 

 

(129)

 

 

13 

 

 

(142)

 

>(100)%

 

 

 

Total operating expenses

 

3,858 

 

 

3,750 

 

 

108 

 

3%

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular(1)

 

(301)

 

 

63 

 

 

(364)

 

>(100)%

 

TDS Telecom

 

41 

 

 

53 

 

 

(12)

 

(23)%

 

All Other(2)

 

138 

 

 

(3)

 

 

141 

 

>100%

 

 

 

 

 

(122)

 

 

113 

 

 

(235)

 

>(100)%

Investment and other income (expense)

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

101 

 

 

109 

 

 

(8)

 

(8)%

 

Interest and dividend income(1)

 

12 

 

 

7 

 

 

5 

 

53%

 

Interest expense

 

(128)

 

 

(127)

 

 

(1)

 

(1)%

 

Other, net

 

 

 

 

1 

 

 

(1)

 

>100%

 

 

Total investment and other income (expense)(1)

 

(15)

 

 

(10)

 

 

(5)

 

(50)%

Income (loss) before income taxes

 

(137)

 

 

103 

 

 

(240)

 

>(100)%

 

Income tax expense

 

39 

 

 

45 

 

 

(6)

 

(12)%

Net income (loss)

 

(176)

 

 

58 

 

 

(234)

 

>(100)%

 

Less: Net income (loss) attributable to noncontrolling

 

 

 

 

 

 

 

 

 

 

 

 

interests, net of tax

 

(42)

 

 

9 

 

 

(51)

 

>(100)%

Net income (loss) attributable to TDS shareholders

 

(134)

 

 

49 

 

 

(183)

 

>(100)%

 

TDS Preferred dividend requirement

 

 

 

 

 

 

 

 

 

(67)%

Net income (loss) available to TDS common shareholders

$

(134)

 

$

49 

 

$

(183)

 

>(100)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

111 

 

 

110 

 

 

1 

 

1%

Basic earnings (loss) per share available to TDS common shareholders

$

(1.21)

 

$

0.44 

 

$

(1.65)

 

>(100)%

Diluted weighted average shares outstanding

 

111 

 

 

111 

 

 

 

 

1%

Diluted earnings (loss) per share available to TDS common shareholders

$

(1.21)

 

$

0.44 

 

$

(1.65)

 

>(100)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

N/M - Percentage change not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numbers may not foot due to rounding.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End Notes (1) (2) (3)  ̶̶  Explained on page 11 of the release


 

 


 


Telephone and Data Systems, Inc.

Consolidated Statement of Cash Flows

(Unaudited)

 

 

 

 

 

Nine Months Ended

 

 

 

 

 

September 30,

 

2017

 

2016

(Dollars in millions)

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

Net income (loss)

$

(176)

 

$

58 

 

Add (deduct) adjustments to reconcile net income (loss) to net cash flows

 

 

 

 

 

 

  from operating activities

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

632 

 

 

636 

 

 

 

Bad debts expense

 

68 

 

 

72 

 

 

 

Stock-based compensation expense

 

34 

 

 

29 

 

 

 

Deferred income taxes, net

 

(23)

 

 

11 

 

 

 

Equity in earnings of unconsolidated entities

 

(101)

 

 

(109)

 

 

 

Distributions from unconsolidated entities

 

85 

 

 

55 

 

 

 

Loss on impairment of goodwill

 

262 

 

 

 

 

 

 

(Gain) loss on asset disposals, net

 

16 

 

 

20 

 

 

 

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

 

(1)

 

 

(1)

 

 

 

(Gain) loss on license sales and exchanges, net

 

(19)

 

 

(16)

 

 

 

Noncash interest

 

2 

 

 

2 

 

 

 

Other operating activities

 

 

 

 

(3)

 

Changes in assets and liabilities from operations

 

 

 

 

 

 

 

 

Accounts receivable

 

(6)

 

 

(9)

 

 

 

Equipment installment plans receivable

 

(164)

 

 

(160)

 

 

 

Inventory

 

44 

 

 

3 

 

 

 

Accounts payable

 

(59)

 

 

47 

 

 

 

Customer deposits and deferred revenues

 

(16)

 

 

(41)

 

 

 

Accrued taxes

 

41 

 

 

77 

 

 

 

Accrued interest

 

11 

 

 

7 

 

 

 

Other assets and liabilities

 

(9)

 

 

(40)

 

 

 

 

Net cash provided by operating activities

 

621 

 

 

638 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Cash paid for additions to property, plant and equipment

 

(398)

 

 

(426)

 

Cash paid for acquisitions and licenses

 

(200)

 

 

(46)

 

Cash paid for investments

 

(100)

 

 

 

 

Cash received from divestitures and exchanges

 

19 

 

 

20 

 

Federal Communications Commission deposit

 

 

 

 

(143)

 

Other investing activities

 

1 

 

 

1 

 

 

 

 

Net cash used in investing activities

 

(678)

 

 

(594)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Repayment of long-term debt

 

(9)

 

 

(9)

 

Issuance of long-term debt

 

 

 

 

2 

 

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

 

(1)

 

 

7 

 

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

 

 

 

 

4 

 

Repurchase of TDS Common Shares

 

 

 

 

(3)

 

Repurchase of U.S. Cellular Common Shares

 

 

 

 

(2)

 

Repurchase of TDS Preferred Shares

 

(1)

 

 

 

 

Dividends paid to TDS shareholders

 

(51)

 

 

(49)

 

Payment of debt issuance costs

 

 

 

 

(4)

 

Distributions to noncontrolling interests

 

(2)

 

 

(1)

 

Other financing activities

 

5 

 

 

11 

 

 

 

 

Net cash used in financing activities

 

(59)

 

 

(44)

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

(116)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

Beginning of period

 

900 

 

 

985 

 

End of period

$

784 

 

$

985 

 

 


 


 

 

 

 

 

 

 

 

 

 

 Telephone and Data Systems, Inc.

Consolidated Balance Sheet Highlights

(Unaudited)

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

 

 

2017

 

2016

(Dollars in millions)

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

$

784 

 

$

900 

 

Short-term investments

 

100 

 

 

 

 

Accounts receivable from customers and others, net

 

871 

 

 

851 

 

Inventory, net

 

107 

 

 

151 

 

Prepaid expenses

 

109 

 

 

115 

 

Income taxes receivable

 

2 

 

 

10 

 

Other current assets

 

31 

 

 

32 

 

 

Total current assets

 

2,004 

 

 

2,059 

 

 

 

 

 

 

 

 

Assets held for sale

 

5 

 

 

8 

 

 

 

 

 

 

 

 

Licenses

 

2,234 

 

 

1,895 

Goodwill

 

508 

 

 

766 

Franchise rights

 

244 

 

 

244 

Other intangible assets, net

 

26 

 

 

33 

Investments in unconsolidated entities

 

467 

 

 

451 

Other investments

 

 

 

 

1 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

3,337 

 

 

3,555 

 

 

 

 

 

 

 

 

Other assets and deferred charges

 

385 

 

 

434 

 

 

 

 

 

 

 

 

Total assets

$

9,210 

 

$

9,446 


 

 


 


Telephone and Data Systems, Inc.

Consolidated Balance Sheet Highlights

(Unaudited)

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

 

 

 

2017

 

2016

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

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Current portion of long-term debt

$

20 

 

$

12 

 

Accounts payable

 

308 

 

 

365 

 

Customer deposits and deferred revenues

 

211 

 

 

229 

 

Accrued interest

 

22 

 

 

11 

 

Accrued taxes

 

72 

 

 

44 

 

Accrued compensation

 

112 

 

 

127 

 

Other current liabilities

 

84 

 

 

99 

 

 

Total current liabilities

 

829 

 

 

887 

 

 

 

 

 

 

 

 

 

Deferred liabilities and credits

 

 

 

 

 

 

Deferred income tax liability, net

 

898 

 

 

922 

 

Other deferred liabilities and credits

 

480 

 

 

453 

 

 

 

 

 

 

 

 

 

Long-term debt, net

 

2,443 

 

 

2,433 

 

 

 

 

 

 

 

 

 

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

 

2,404 

 

 

2,386 

 

 

Treasury shares, at cost

 

(679)

 

 

(698)

 

 

Accumulated other comprehensive income

 

 

 

 

1 

 

 

Retained earnings

 

2,257 

 

 

2,454 

 

 

 

   Total TDS shareholders' equity

 

3,983 

 

 

4,144 

 

 

 

 

 

 

 

 

 

 

Preferred shares

 

 

 

 

1 

 

Noncontrolling interests

 

576 

 

 

605 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

4,559 

 

 

4,750 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

9,210 

 

$

9,446 

 

 

 

 

 

 

 

 

 

(1)

Equipment installment plan interest income is reflected as a component of Service revenues consistent with an accounting policy change effective January 1, 2017.  All prior period numbers have been recast to conform to this accounting change.

 

 

 

 

 

 

 

 

 

(2)

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

 

 

 

 

 

 

 

 

 

(3)

During the three months ended September 30, 2017, U.S. Cellular recorded a goodwill impairment of $370 million while TDS recorded a goodwill impairment of the U.S. Cellular reporting unit of $227 million.  Prior to 2009, TDS accounted for U.S. Cellular's share repurchases as step acquisitions, allocating a portion of the share repurchase value to TDS' Goodwill.  Further, goodwill was impaired at the TDS level in 2003 but not at the U.S. Cellular level, effectively resulting in a lower basis of goodwill attributable to the U.S. Cellular reporting unit rather than at U.S. Cellular itself.  Consequently, U.S. Cellular's Goodwill on a stand-alone basis and any resulting impairments of Goodwill does not equal the TDS consolidated Goodwill related to U.S. Cellular.

 


 

 


 


Balance Sheet Highlights

(Unaudited)

 

 

 

September 30, 2017

 

 

U.S.

 

TDS

 

TDS Corporate

 

Intercompany

 

TDS

 

 

Cellular

 

Telecom

 

& Other

 

Eliminations

 

Consolidated

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

498 

 

$

22 

 

$

264 

 

$

 

 

$

784 

Affiliated cash investments

 

 

 

 

533 

 

 

 

 

 

(533)

 

 

 

 

 

$

498 

 

$

555 

 

$

264 

 

$

(533)

 

$

784 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

$

50 

 

$

 

 

$

50 

 

$

 

 

$

100 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Licenses, goodwill and other intangible

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

assets

$

2,225 

 

$

783 

 

$

4 

 

$

 

 

$

3,012 

Investment in unconsolidated entities

 

429 

 

 

4 

 

 

41 

 

 

(7)

 

 

467 

 

 

$

2,654 

 

$

787 

 

$

45 

 

$

(7)

 

$

3,479 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

$

2,263 

 

$

1,052 

 

$

22 

 

$

 

 

$

3,337 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion

$

18 

 

$

1 

 

$

1 

 

$

 

 

$

20 

 

Non-current portion

 

1,626 

 

 

4 

 

 

813 

 

 

 

 

 

2,443 

 

 

$

1,644 

 

$

5 

 

$

814 

 

$

 

 

$

2,463 


 

 


 


TDS Telecom Highlights

(Unaudited)

 

 

 

 

Three Months Ended September 30,

 

 

 

 

 

 

 

 

 

 

2017 vs. 2016

 

 

 

 

2017

 

2016

 

Increase (Decrease)

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

Wireline

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Residential

$

80 

 

$

78 

 

$

1 

 

2%

 

Commercial

 

50 

 

 

53 

 

 

(3)

 

(6)%

 

Wholesale

 

49 

 

 

43 

 

 

6 

 

13%

 

 

Total service revenues

 

178 

 

 

174 

 

 

4 

 

2%

 

Equipment and product sales

 

 

 

 

 

 

 

 

 

(28)%

 

 

 

 

 

179 

 

 

175 

 

 

4 

 

2%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

66 

 

 

67 

 

 

(1)

 

(1)%

 

Cost of equipment and products

 

 

 

 

1 

 

 

 

 

(37)%

 

Selling, general and administrative expenses

 

49 

 

 

50 

 

 

(2)

 

(3)%

 

Expenses excluding depreciation, amortization and accretion

 

115 

 

 

117 

 

 

(3)

 

(2)%

 

Depreciation, amortization and accretion

 

38 

 

 

41 

 

 

(3)

 

(8)%

 

(Gain) loss on asset disposals, net

 

 

 

 

1 

 

 

 

 

(76)%

 

 

 

 

 

152 

 

 

159 

 

 

(6)

 

(4)%

 

Operating income

$

26 

 

$

16 

 

$

10 

 

63%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cable

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Residential

$

43 

 

$

37 

 

$

6 

 

16%

 

Commercial

 

9 

 

 

9 

 

 

 

 

(2)%

 

 

 

 

52 

 

 

46 

 

 

6 

 

12%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

25 

 

 

23 

 

 

2 

 

8%

 

Selling, general and administrative expenses

 

13 

 

 

13 

 

 

 

 

2%

 

Expenses excluding depreciation, amortization and accretion

 

38 

 

 

36 

 

 

2 

 

6%

 

Depreciation, amortization and accretion

 

11 

 

 

9 

 

 

2 

 

24%

 

(Gain) loss on asset disposals, net

 

1 

 

 

1 

 

 

 

 

(33)%

 

 

 

 

 

50 

 

 

46 

 

 

4 

 

8%

 

Operating income

$

2 

 

$

 

 

$

2 

 

>100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HMS

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Service revenues

$

28 

 

$

29 

 

$

(1)

 

(2)%

 

Equipment and product sales

 

27 

 

 

39 

 

 

(11)

 

(30)%

 

 

 

 

 

56 

 

 

68 

 

 

(12)

 

(18)%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

21 

 

 

21 

 

 

 

 

-

 

Cost of equipment and products

 

22 

 

 

33 

 

 

(10)

 

(31)%

 

Selling, general and administrative expenses

 

11 

 

 

12 

 

 

 

 

(3)%

 

Expenses excluding depreciation, amortization and accretion

 

54 

 

 

65 

 

 

(11)

 

(16)%

 

Depreciation, amortization and accretion

 

7 

 

 

7 

 

 

 

 

(3)%

 

Loss on impairment of goodwill

 

35 

 

 

 

 

 

35 

 

N/M

 

 

 

 

 

96 

 

 

72 

 

 

24 

 

33%

 

Operating loss

$

(41)

 

$

(5)

 

$

(36)

 

>(100)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany revenues

$

(1)

 

$

(1)

 

$

 

 

(10)%

Intercompany expenses

 

(1)

 

 

(1)

 

 

 

 

(10)%

Total TDS Telecom operating income (loss)

$

(13)

 

$

12 

 

$

(24)

 

>(100)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

N/M - Percentage change not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numbers may not foot due to rounding.


 

 


 


TDS Telecom Highlights

(Unaudited)

 

 

 

 

Nine Months Ended September 30,

 

 

 

 

 

 

 

 

 

 

2017 vs. 2016

 

 

 

 

2017

 

2016

 

Increase (Decrease)

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

Wireline

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Residential

$

240 

 

$

232 

 

$

8 

 

3%

 

Commercial

 

151 

 

 

160 

 

 

(9)

 

(6)%

 

Wholesale

 

147 

 

 

130 

 

 

17 

 

13%

 

 

Total service revenues

 

537 

 

 

522 

 

 

16 

 

3%

 

Equipment and product sales

 

1 

 

 

1 

 

 

 

 

(34)%

 

 

 

 

 

538 

 

 

523 

 

 

15 

 

3%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

194 

 

 

192 

 

 

2 

 

1%

 

Cost of equipment and products

 

2 

 

 

2 

 

 

 

 

(7)%

 

Selling, general and administrative expenses

 

145 

 

 

148 

 

 

(3)

 

(2)%

 

Expenses excluding depreciation, amortization and accretion

 

340 

 

 

342 

 

 

(1)

 

-

 

Depreciation, amortization and accretion

 

114 

 

 

119 

 

 

(5)

 

(5)%

 

(Gain) loss on asset disposals, net

 

1 

 

 

2 

 

 

(1)

 

(54)%

 

 

 

 

 

455 

 

 

462 

 

 

(8)

 

(2)%

 

Operating income

$

84 

 

$

61 

 

$

23 

 

37%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cable

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Residential

$

125 

 

$

108 

 

$

16 

 

15%

 

Commercial

 

27 

 

 

28 

 

 

(1)

 

(3)%

 

 

 

 

152 

 

 

137 

 

 

15 

 

11%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

73 

 

 

69 

 

 

4 

 

5%

 

Selling, general and administrative expenses

 

39 

 

 

37 

 

 

1 

 

3%

 

Expenses excluding depreciation, amortization and accretion

 

112 

 

 

107 

 

 

5 

 

5%

 

Depreciation, amortization and accretion

 

32 

 

 

27 

 

 

5 

 

17%

 

(Gain) loss on asset disposals, net

 

1 

 

 

2 

 

 

 

 

(24)%

 

 

 

 

 

145 

 

 

136 

 

 

9 

 

7%

 

Operating income

$

7 

 

$

1 

 

$

6 

 

>100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HMS

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Service revenues

$

84 

 

$

91 

 

$

(6)

 

(7)%

 

Equipment and product sales

 

93 

 

 

121 

 

 

(28)

 

(23)%

 

 

 

 

 

178 

 

 

212 

 

 

(34)

 

(16)%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

63 

 

 

61 

 

 

1 

 

2%

 

Cost of equipment and products

 

77 

 

 

101 

 

 

(24)

 

(24)%

 

Selling, general and administrative expenses

 

32 

 

 

37 

 

 

(4)

 

(12)%

 

Expenses excluding depreciation, amortization and accretion

 

172 

 

 

199 

 

 

(27)

 

(13)%

 

Depreciation, amortization and accretion

 

21 

 

 

22 

 

 

(1)

 

(6)%

 

Loss on impairment of goodwill

 

35 

 

 

 

 

 

35 

 

N/M

 

 

 

 

 

227 

 

 

221 

 

 

7 

 

3%

 

Operating loss

$

(50)

 

$

(9)

 

$

(41)

 

>(100)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany revenues

$

(3)

 

$

(3)

 

$

 

 

-

Intercompany expenses

 

(3)

 

 

(3)

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TDS Telecom operating income

$

41 

 

$

53 

 

$

(12)

 

(23)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

N/M - Percentage change not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numbers may not foot due to rounding.


 

 


 


Telephone and Data Systems, Inc.

Financial Measures and Reconciliations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2017

 

2016

 

2017

 

2016

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities (GAAP)

 

$

263 

 

$

238 

 

$

621 

 

$

638 

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

 

 

156 

 

 

145 

 

 

398 

 

 

426 

 

 

Free cash flow (Non-GAAP)(1)

 

$

107 

 

$

93 

 

$

223 

 

$

212 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.  Free cash flow is a non-GAAP financial measure which TDS believes may be useful to investors and other users of its financial information in evaluating liquidity, specifically, the amount of net cash generated by business operations after deducting Cash paid for additions to property, plant and equipment.

 


 

 


 


Net income excluding Goodwill impairment charge

The following non-GAAP financial measures present certain information in the table below excluding the effect of the goodwill impairment charge, related tax effects and noncontrolling interests impacts.  The goodwill impairment charge, which occurred in the third quarter of 2017, is being excluded in this presentation, as it is not related to the current operations of TDS.  TDS believes these measures may be useful to investors and other users of its financial information when comparing the current period financial results with periods that were not impacted by such a charge.

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2017

 

2016

2017

 

2016

(Dollars in millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to TDS common shareholders (GAAP)

$

(181)

 

$

13 

 

$

(134)

 

$

49 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Loss on impairment of goodwill

 

262 

 

 

 

 

 

262 

 

 

 

 

Tax benefit on impairment of goodwill(1)

 

(20)

 

 

 

 

 

(20)

 

 

 

 

Net income (loss) attributable to noncontrolling interests, net of tax

 

(52)

 

 

 

 

 

(52)

 

 

 

 

Subtotal of Non-GAAP adjustments

 

190 

 

 

 

 

 

190 

 

 

 

Net income available to TDS common shareholders excluding goodwill impairment charge (Non-GAAP)

$

9 

 

$

13 

 

$

56 

 

$

49 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share available to TDS common shareholders (GAAP)

$

(1.64)

 

$

0.11 

 

$

(1.21)

 

$

0.44 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to weighted average diluted shares(2)

 

0.02 

 

 

 

 

 

0.01 

 

 

 

 

Loss on impairment of goodwill

 

2.34 

 

 

 

 

 

2.34 

 

 

 

 

Tax benefit on impairment of goodwill(1)

 

(0.18)

 

 

 

 

 

(0.18)

 

 

 

 

Net income (loss) attributable to noncontrolling interests, net of tax

 

(0.46)

 

 

 

 

 

(0.46)

 

 

 

Diluted earnings per share available to TDS common shareholders excluding goodwill impairment charge (Non-GAAP)

$

0.08 

 

$

0.11 

 

$

0.50 

 

$

0.44 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding (GAAP)

 

111 

 

 

111 

 

 

111 

 

 

111 

 

Adjustment to weighted average diluted shares(2)

 

1 

 

 

 

 

 

1 

 

 

 

Adjusted diluted weighted average shares (Non-GAAP)

 

112 

 

 

111 

 

 

112 

 

 

111 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Tax benefit represents the amount associated with the tax-deductible portion of the loss on goodwill impairment.

 

 

 

 

 

 

 

 

 

 

 

 

(2)

Adjustment to reflect the incremental shares deemed anti-dilutive for GAAP diluted earnings per share.


 

 


 


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 measures which U.S. Cellular believes are useful to investors and other users of its financial information in showing trends in both service and equipment and product sales revenues received from customers.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

9/30/2017

 

 

6/30/2017

 

 

3/31/2017

 

 

12/31/2016

 

 

9/30/2016

(Dollars and connection counts in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Postpaid ARPU

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postpaid service revenues

$

586 

 

$

597 

 

$

608 

 

$

607 

 

$

635 

Average number of postpaid connections

 

4.50 

 

 

4.47 

 

 

4.46 

 

 

4.48 

 

 

4.49 

Number of months in period

 

3 

 

 

3 

 

 

3 

 

 

3 

 

 

3 

 

Postpaid ARPU (GAAP metric)

$

43.41 

 

$

44.60 

 

$

45.42 

 

$

45.19 

 

$

47.08 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Postpaid ABPU

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postpaid service revenues

$

586 

 

$

597 

 

$

608 

 

$

607 

 

$

635 

Equipment installment plan billings

 

152 

 

 

142 

 

 

139 

 

 

138 

 

 

131 

 

Total billings to postpaid connections

$

738 

 

$

739 

 

$

747 

 

$

745 

 

$

766 

Average number of postpaid connections

 

4.50 

 

 

4.47 

 

 

4.46 

 

 

4.48 

 

 

4.49 

Number of months in period

 

3 

 

 

3 

 

 

3 

 

 

3 

 

 

3 

 

Postpaid ABPU (Non-GAAP metric)

$

54.71 

 

$

55.19 

 

$

55.82 

 

$

55.43 

 

$

56.79 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Postpaid ARPA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postpaid service revenues

$

586 

 

$

597 

 

$

608 

 

$

607 

 

$

635 

Average number of postpaid accounts

 

1.68 

 

 

1.66 

 

 

1.66 

 

 

1.68 

 

 

1.69 

Number of months in period

 

3 

 

 

3 

 

 

3 

 

 

3 

 

 

3 

 

Postpaid ARPA (GAAP metric)

$

116.36 

 

$

119.73 

 

$

121.88 

 

$

120.67 

 

$

125.31 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Postpaid ABPA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postpaid service revenues

$

586 

 

$

597 

 

$

608 

 

$

607 

 

$

635 

Equipment installment plan billings

 

152 

 

 

142 

 

 

139 

 

 

138 

 

 

131 

 

Total billings to postpaid accounts

$

738 

 

$

739 

 

$

747 

 

$

745 

 

$

766 

Average number of postpaid accounts

 

1.68 

 

 

1.66 

 

 

1.66 

 

 

1.68 

 

 

1.69 

Number of months in period

 

3 

 

 

3 

 

 

3 

 

 

3 

 

 

3 

 

Postpaid ABPA (Non-GAAP metric)

$

146.65 

 

$

148.15 

 

$

149.78 

 

$

148.02 

 

$

151.16 

 

 

 


EX-99.2 3 tdsexhibit992.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.  Each of the following risks could have a material adverse effect on TDS’ business, financial condition or results of operations.  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, financial condition or results of operations.

  • 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.
  • Failure by TDS to timely or fully comply with any existing applicable legislative and/or regulatory requirements or changes thereto 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 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, which could have an adverse effect on TDS’ business, financial condition or results of operations.
  • 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 network, support and other systems and infrastructure 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 M_]C_X 02D9)1@ ! 0$ 8 !@ #_VP!# (! 0(! 0(" @(" @(" P4# P,# M P8$! ,%!P8'!P<&!P<("0L)" @*" <'"@T*"@L,# P,!PD.#PT,#@L,# S_ MVP!# 0(" @,# P8# P8," <(# P,# P,# P,# P,# P,# P,# P,# P,# P, M# P,# P,# P,# P,# P,# P,# P,# S_P 1" !O *(# 2( A$! Q$!_\0 M'P 04! 0$! 0$ $" P0%!@<("0H+_\0 M1 @$# P($ P4% M! 0 %] 0(# 01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T? D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0 'P$ 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#]_**** "B MBB@ HJCXB\26?A73FNKZ;RX\[554:229L$A$106=S@X502>PKYY^+7[6/B2^ MN)K'P_)X<\$VZ [K_P 0WB-J&/5+&/?*A/!'F(2?05Y69YSAL!'FK-W[)7?^ M27G)I>9RXG&4J"O/[E_6GSLCZ-U+5+;1K&2ZO+B"UMH1EY9I!'&@]V/ KS+Q M=^VM\,?!DLD=QXKLKJ:,?[W'T#1J4_-A7R7XCT[POXUN(]1\7>._B+X\ MGW?/%I.BR1QPGT1KDA0.>R#KTJ,:_P#!_P (1JP^%OC75F_A;5=0>WS^$?'Z M5\%C..\4_P" J5-=YR57_#Y8KNVY?^DW_,]\U#_@J!\/[4 M-Y.F^*KIATVVL*J?Q:4']*RC_P %4O"^_P#Y%G7]N>N^'./^^J\(^,L9 M-_\ (QI1?_7JI;[W X_[8K/_ )B(K_MV7ZH]JL/^"H7P_N0OG:7XJMV[YM86 M4?B)<_I7<>%/VW_A?XN>*.'Q5:VCA>)\\D_P!Q6P]?^ZIMCX3_P#!2GQCX,FCM?$]K;^)K-"%:1@+:\0?[RC: MV!V9M1\0J="HJ&<8>="7=J\?79.WHGZG5#B",)>SQE-TW]Z_KTN?> MU%>=_!3]J;P;\>8%31=26+4MNY].NP(KI/7"YPX'
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