XML 43 R32.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Tables)
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
Selected Financial Data for Segments
Three months ended September 30, 2016 
(in thousands)
 
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
Totals
External revenues
 
 
 
 
 
 
 
 
 
 
 
 
Service revenues
 
$
111,001

 
$
24,948

 
$
4,948

 
$

 
$

 
$
140,897

Other
 
7,978

 
2,031

 
5,930

 

 

 
15,939

Total external revenues
 
118,979

 
26,979

 
10,878

 

 

 
156,836

Internal revenues
 
1,140

 
587

 
7,854

 

 
(9,581
)
 

Total operating revenues
 
120,119

 
27,566

 
18,732

 

 
(9,581
)
 
156,836

 
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses
 
 

 
 

 
 

 
 

 
 

 
 

Costs of goods and services, exclusive of depreciation and amortization shown separately below
 
43,097

 
14,654

 
9,442

 

 
(8,876
)
 
58,317

Selling, general and administrative, exclusive of depreciation and amortization shown separately below
 
29,892

 
4,770

 
1,676

 
4,736

 
(705
)
 
40,369

Integration and acquisition expenses
 
14,499

 

 

 
773

 

 
15,272

Depreciation and amortization
 
38,038

 
5,860

 
2,822

 
87

 

 
46,807

Total operating expenses
 
125,526

 
25,284

 
13,940

 
5,596

 
(9,581
)
 
160,765

Operating income (loss)
 
$
(5,407
)
 
$
2,282

 
$
4,792

 
$
(5,596
)
 
$

 
$
(3,929
)

Three months ended September 30, 2015
 (in thousands)
 
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
Totals
External revenues
 
 
 
 
 
 
 
 
 
 
 
 
Service revenues
 
$
47,793

 
$
22,284

 
$
4,904

 
$

 
$

 
$
74,981

Other
 
2,734

 
1,882

 
5,615

 

 


 
10,231

Total external revenues
 
50,527

 
24,166

 
10,519

 

 

 
85,212

Internal revenues
 
1,109

 
251

 
6,759

 


 
(8,119
)
 

Total operating revenues
 
51,636

 
24,417

 
17,278

 

 
(8,119
)
 
85,212

 
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses
 
 

 
 

 
 

 
 

 
 

 
 

Costs of goods and services, exclusive of depreciation and amortization shown separately below
 
15,572

 
14,124

 
8,212

 

 
(7,338
)
 
30,570

Selling, general and administrative, exclusive of depreciation and amortization shown separately below
 
9,027

 
4,948

 
1,688

 
3,424

 
(781
)
 
18,306

Integration and acquisition expenses
 

 

 

 
2,129

 

 
2,129

Depreciation and amortization
 
9,644

 
5,948

 
3,404

 
122

 

 
19,118

Total operating expenses
 
34,243

 
25,020

 
13,304

 
5,675

 
(8,119
)
 
70,123

Operating income (loss)
 
$
17,393

 
$
(603
)
 
$
3,974

 
$
(5,675
)
 
$

 
$
15,089

Nine months ended September 30, 2016
 (in thousands)
 
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
Totals
External revenues
 
 
 
 
 
 
 
 
 
 
 
 
Service revenues
 
$
250,053

 
$
73,455

 
$
14,727

 
$

 
$

 
$
338,235

Other
 
17,461

 
5,799

 
18,221

 

 

 
41,481

Total external revenues
 
267,514

 
79,254

 
32,948

 

 

 
379,716

Internal revenues
 
3,417

 
1,159

 
22,754

 


 
(27,330
)
 

Total operating revenues
 
270,931

 
80,413

 
55,702

 

 
(27,330
)
 
379,716

 
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses
 
 

 
 

 
 

 
 

 
 

 
 

Costs of goods and services, exclusive of depreciation and amortization shown separately below
 
94,892

 
43,864

 
26,892

 

 
(25,294
)
 
140,354

Selling, general and administrative, exclusive of depreciation and amortization shown separately below
 
65,219

 
14,672

 
4,951

 
13,457

 
(2,036
)
 
96,263

Integration and acquisition expenses
 
19,889

 

 

 
15,912

 

 
35,801

Depreciation and amortization
 
70,026

 
17,834

 
8,789

 
312

 

 
96,961

Total operating expenses
 
250,026

 
76,370

 
40,632

 
29,681

 
(27,330
)
 
369,379

Operating income (loss)
 
$
20,905

 
$
4,043

 
$
15,070

 
$
(29,681
)
 
$

 
$
10,337


Nine months ended September 30, 2015
 (in thousands)
 
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
Totals
External revenues
 
 
 
 
 
 
 
 
 
 
 
 
Service revenues
 
$
144,917

 
$
65,802

 
$
14,543

 
$

 
$

 
$
225,262

Other
 
8,611

 
5,495

 
15,834

 

 

 
29,940

Total external revenues
 
153,528

 
71,297

 
30,377

 

 

 
255,202

Internal revenues
 
3,319

 
585

 
18,950

 


 
(22,854
)
 

Total operating revenues
 
156,847

 
71,882

 
49,327

 

 
(22,854
)
 
255,202

 
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses
 
 

 
 

 
 

 
 

 
 

 
 

Costs of goods and services, exclusive of depreciation and amortization shown separately below
 
47,661

 
41,378

 
23,224

 

 
(20,722
)
 
91,541

Selling, general and administrative, exclusive of depreciation and amortization shown separately below
 
26,996

 
14,924

 
4,923

 
10,313

 
(2,132
)
 
55,024

Integration and acquisition expenses
 

 

 

 
3,153

 

 
3,153

Depreciation and amortization
 
26,089

 
17,286

 
9,411

 
333

 

 
53,119

Total operating expenses
 
100,746

 
73,588

 
37,558

 
13,799

 
(22,854
)
 
202,837

Operating income (loss)
 
$
56,101

 
$
(1,706
)
 
$
11,769

 
$
(13,799
)
 
$

 
$
52,365

Reconciliation of Income (Loss) 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
September 30,
(in thousands)
 
2016
 
2015
Total consolidated operating income (loss)
 
$
(3,929
)
 
$
15,089

Interest expense
 
(8,845
)
 
(1,808
)
Non-operating income, net
 
1,527

 
180

Income (loss) before income taxes
 
$
(11,247
)
 
$
13,461


 
 
Nine Months Ended
September 30,
 
 
2016
 
2015
Total consolidated operating income (loss)
 
$
10,337

 
$
52,365

Interest expense
 
(16,369
)
 
(5,663
)
Non-operating income, net
 
3,147

 
1,253

Income (loss) before income taxes
 
$
(2,885
)
 
$
47,955

Assets by Segment
The Company’s assets by segment are as follows:
 
(in thousands)
 
September 30,
2016
 
December 31,
2015
Wireless
 
$
1,106,023

 
$
205,718

Cable
 
213,664

 
209,132

Wireline
 
109,647

 
105,369

Other
 
1,052,205

 
463,390

Combined totals
 
2,481,539

 
983,609

Inter-segment eliminations
 
(1,047,914
)
 
(356,458
)
Consolidated totals
 
$
1,433,625

 
$
627,151