XML 41 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Tables)
6 Months Ended
Jun. 30, 2016
Segment Information [Abstract]  
Selected Financial Data for Segments
The segment also provides video and cable modem services in portions of Shenandoah County, and leases fiber optic facilities throughout the northern Shenandoah Valley of Virginia, northern Virginia and adjacent areas along the Interstate 81 corridor through West Virginia, Maryland and portions of central and southern Pennsylvania.
 
Three months ended June 30, 2016
 
(in thousands)
                  
  
Wireless
  
Cable
  
Wireline
  
Other
  
Eliminations
  
Consolidated
Totals
 
External revenues
                  
Service revenues
 
$
86,873
  
$
24,167
  
$
4,820
  
$
-
  
$
-
  
$
115,860
 
Other
  
6,280
   
1,923
   
6,246
   
-
   
-
   
14,449
 
Total external revenues
  
93,153
   
26,090
   
11,066
   
-
   
-
   
130,309
 
Internal revenues
  
1,141
   
311
   
7,525
   
-
   
(8,977
)
  
-
 
Total operating revenues
  
94,294
   
26,401
   
18,591
   
-
   
(8,977
)
  
130,309
 
                         
Operating expenses
                        
Costs of goods and services, exclusive of depreciation and amortization shown separately below
  
35,236
   
14,564
   
8,808
   
-
   
(8,312
)
  
50,296
 
Selling, general and administrative, exclusive of depreciation and amortization shown separately below
  
23,010
   
4,794
   
1,670
   
4,885
   
(665
)
  
33,694
 
Integration and acquisition expenses
  
5,276
   
-
   
-
   
14,778
   
-
   
20,054
 
Depreciation and amortization
  
23,495
   
5,879
   
2,933
   
108
   
-
   
32,415
 
Total operating expenses
  
87,017
   
25,237
   
13,411
   
19,771
   
(8,977
)
  
136,459
 
Operating income (loss)
 
$
7,277
  
$
1,164
  
$
5,180
  
$
(19,771
)
 
$
-
  
$
(6,150
)

Three months ended June 30, 2015
 
(in thousands)
                  
  
Wireless
  
Cable
  
Wireline
  
Other
  
Eliminations
  
Consolidated
Totals
 
External revenues
                  
Service revenues
 
$
48,749
  
$
22,117
  
$
4,889
  
$
-
  
$
-
  
$
75,755
 
Other
  
2,848
   
1,850
   
5,248
   
-
   
-
   
9,946
 
Total external revenues
  
51,597
   
23,967
   
10,137
   
-
   
-
   
85,701
 
Internal revenues
  
1,105
   
186
   
6,326
   
-
   
(7,617
)
  
-
 
Total operating revenues
  
52,702
   
24,153
   
16,463
   
-
   
(7,617
)
  
85,701
 
                         
Operating expenses
                        
Costs of goods and services, exclusive of depreciation and amortization shown separately below
  
15,903
   
13,635
   
7,677
   
(16
)
  
(6,919
)
  
30,280
 
Selling, general and administrative, exclusive of depreciation and amortization shown separately below
  
8,917
   
5,084
   
1,736
   
3,567
   
(698
)
  
18,606
 
Integration and acquisition expenses
  
-
   
-
   
-
   
402
   
-
   
402
 
Depreciation and amortization
  
8,612
   
5,859
   
3,083
   
109
   
-
   
17,663
 
Total operating expenses
  
33,432
   
24,578
   
12,496
   
4,062
   
(7,617
)
  
66,951
 
Operating income (loss)
 
$
19,270
  
$
(425
)
 
$
3,967
  
$
(4,062
)
 
$
-
  
$
18,750
 

Six months ended June 30, 2016
 
(in thousands)
                  
 
Wireless
  
Cable
  
Wireline
  
Other
  
Eliminations
  
Consolidated
Totals
 
External revenues
                  
Service revenues
 
$
139,052
  
$
48,507
  
$
9,779
  
$
-
  
$
-
  
$
197,338
 
Other
  
9,484
   
3,768
   
12,290
   
-
   
-
   
25,542
 
Total external revenues
  
148,536
   
52,275
   
22,069
   
-
   
-
   
222,880
 
Internal revenues
  
2,276
   
572
   
14,901
   
-
   
(17,749
)
  
-
 
Total operating revenues
  
150,812
   
52,847
   
36,970
   
-
   
(17,749
)
  
222,880
 
                         
Operating expenses
                        
Costs of goods and services, exclusive of depreciation and amortization shown separately below
  
51,815
   
29,210
   
17,450
   
-
   
(16,418
)
  
82,057
 
Selling, general and administrative, exclusive of depreciation and amortization shown separately below
  
34,524
   
9,902
   
3,275
   
8,750
   
(1,331
)
  
55,120
 
Integration and acquisition expenses
  
5,276
   
-
   
-
   
15,110
       
20,386
 
Depreciation and amortization
  
31,988
   
11,974
   
5,967
   
225
   
-
   
50,154
 
Total operating expenses
  
123,603
   
51,086
   
26,692
   
24,085
   
(17,749
)
  
207,717
 
Operating income (loss)
 
$
27,209
  
$
1,761
  
$
10,278
  
$
(24,085
)
 
$
-
  
$
15,163
 
 
Six months ended June 30, 2015
 
(in thousands)
                  
 
Wireless
  
Cable
  
Wireline
  
Other
  
Eliminations
  
Consolidated
Totals
 
External revenues
                  
Service revenues
 
$
97,124
  
$
43,518
  
$
9,639
  
$
-
  
$
-
  
$
150,281
 
Other
  
5,878
   
3,613
   
10,217
   
-
   
-
   
19,708
 
Total external revenues
  
103,002
   
47,131
   
19,856
   
-
   
-
   
169,989
 
Internal revenues
  
2,209
   
334
   
12,192
   
-
   
(14,735
)
  
-
 
Total operating revenues
  
105,211
   
47,465
   
32,048
   
-
   
(14,735
)
  
169,989
 
                         
Operating expenses
                        
Costs of goods and services, exclusive of depreciation and amortization shown separately below
  
32,090
   
27,253
   
15,011
   
-
   
(13,384
)
  
60,970
 
Selling, general and administrative, exclusive of depreciation and amortization shown separately below
  
17,969
   
9,976
   
3,234
   
6,890
   
(1,351
)
  
36,718
 
Integration and acquisition expenses
  
-
   
-
   
-
   
1,024
       
1,024
 
Depreciation and amortization
  
16,444
   
11,338
   
6,007
   
212
   
-
   
34,001
 
Total operating expenses
  
66,503
   
48,567
   
24,252
   
8,126
   
(14,735
)
  
132,713
 
Operating income (loss)
  
38,708
   
(1,102
)
  
7,796
   
(8,126
)
  
-
   
37,276
 
Reconciliation of Income from Continuing Operations from Segments to Consolidated
A reconciliation of the total of the reportable segments’ operating income (loss) to consolidated income (loss) before taxes is as follows:

  
Three Months Ended
June 30,
 
(in thousands)
 
2016
  
2015
 
Total consolidated operating income (loss)
 
$
(6,150
)
 
$
18,750
 
Interest expense
  
(5,904
)
  
(1,940
)
Non-operating income, net
  
167
   
540
 
Income (loss) before income taxes
 
$
(11,887
)
 
$
17,350
 

  
Six Months Ended
June 30,
 
  
2016
  
2015
 
Total consolidated operating income (loss)
 
$
15,163
  
$
37,276
 
Interest expense
  
(7,524
)
  
(3,855
)
Non-operating income, net
  
723
   
1,074
 
Income before income taxes
 
$
8,362
  
$
34,495
 
Assets by Segment
The Company’s assets by segment are as follows:

 
(in thousands)
 
June 30,
2016
  
December 31,
2015
 
Wireless
 
$
1,142,459
  
$
205,718
 
Cable
  
210,542
   
209,132
 
Wireline
  
111,728
   
105,369
 
Other
  
1,083,152
   
463,390
 
Combined totals
  
2,547,881
   
983,609
 
Inter-segment eliminations
  
(1,092,040
)
  
(356,458
)
Consolidated totals
 
$
1,455,841
  
$
627,151