XML 38 R21.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Segment Reporting
Segment Reporting
 
Three Months Ended June 30, 2018 
(in thousands)
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
External revenues
 
 
 
 
 
 
 
 
   Service revenues
 
$
93,219

 
$
28,748

 
$
5,301

 
$

 
$

 
$
127,268

   Equipment revenues
 
15,819

 
144

 
46

 

 

 
16,009

   Other
 
2,000

 
2,122

 
6,631

 

 

 
10,753

Total external revenues
 
111,038

 
31,014

 
11,978

 

 

 
154,030

   Internal revenues
 
1,244

 
1,097

 
7,134

 

 
(9,475
)
 

Total operating revenues
 
112,282

 
32,111

 
19,112

 

 
(9,475
)
 
154,030

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
   Cost of services
 
33,488

 
15,125

 
9,373

 
12

 
(8,864
)
 
49,134

   Cost of goods sold
 
15,082

 
63

 
20

 
1

 

 
15,166

   Selling, general and administrative
 
12,367

 
4,661

 
1,686

 
11,812

 
(611
)
 
29,915

   Depreciation amortization
 
31,565

 
6,179

 
3,240

 
133

 

 
41,117

Total operating expenses
 
92,502

 
26,028

 
14,319

 
11,958

 
(9,475
)
 
135,332

Operating income (loss)
 
$
19,780

 
$
6,083

 
$
4,793

 
$
(11,958
)
 
$

 
$
18,698


Three Months Ended June 30, 2017:
(in thousands)
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
External revenues
 
 
 
 
 
 
 
 
   Service revenues
 
$
107,681

 
$
26,883

 
$
5,128

 
$

 
$

 
$
139,692

   Equipment revenues
 
2,779

 
147

 
24

 

 

 
2,950

   Other
 
2,439

 
1,948

 
6,229

 

 

 
10,616

Total external revenues
 
112,899

 
28,978

 
11,381

 

 

 
153,258

   Internal revenues
 
1,234

 
586

 
8,195

 

 
(10,015
)
 

Total operating revenues
 
114,133

 
29,564

 
19,576

 

 
(10,015
)
 
153,258

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
   Cost of services
 
33,497

 
14,920

 
9,329

 

 
(9,329
)
 
48,416

   Cost of goods sold
 
4,972

 
(9
)
 
1

 

 

 
4,965

   Selling, general and administrative
 
29,637

 
4,867

 
1,683

 
7,521

 
(686
)
 
43,022

Acquisition, integration and migration expenses
 
4,124

 

 

 
(446
)
 

 
3,678

   Depreciation and amortization
 
35,551

 
6,090

 
3,155

 
129

 

 
44,925

Total operating expenses
 
107,781

 
25,868

 
14,168

 
7,204

 
(10,015
)
 
145,006

Operating income (loss)
 
$
6,352

 
$
3,696

 
$
5,408

 
$
(7,204
)
 
$

 
$
8,252











Six Months Ended June 30, 2018
(in thousands)
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
External revenues
 
 
 
 
 
 
 
 
   Service revenues
 
$
182,978

 
$
57,219

 
$
10,609

 
$

 
$

 
$
250,806

   Equipment revenues
 
33,193

 
303

 
92

 

 

 
33,588

   Other
 
4,026

 
4,172

 
13,170

 

 

 
21,368

Total external revenues
 
220,197

 
61,694

 
23,871

 

 

 
305,762

   Internal revenues
 
2,483

 
2,128

 
14,948

 

 
(19,559
)
 

Total operating revenues
 
222,680

 
63,822

 
38,819

 

 
(19,559
)
 
305,762

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
   Cost of services
 
67,238

 
30,281

 
19,175

 
12

 
(18,230
)
 
98,476

   Cost of goods sold
 
30,809

 
119

 
42

 
1

 

 
30,971

   Selling, general and administrative
 
24,502

 
9,609

 
3,403

 
22,480

 
(1,329
)
 
58,665

   Depreciation and amortization
 
65,490

 
12,203

 
6,634

 
277

 

 
84,604

Total operating expenses
 
188,039

 
52,212

 
29,254

 
22,770

 
(19,559
)
 
272,716

Operating income (loss)
 
$
34,641

 
$
11,610

 
$
9,565

 
$
(22,770
)
 
$

 
$
33,046


Six Months Ended June 30, 2017
(in thousands)
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
External revenues
 
 
 
 
 
 
 
 
   Service revenues
 
$
215,867

 
$
53,294

 
$
10,176

 
$

 
$

 
$
279,337

   Equipment revenues
 
5,924

 
329

 
56

 

 

 
6,309

   Other
 
5,337

 
3,800

 
12,355

 

 

 
21,492

Total external revenues
 
227,128

 
57,423

 
22,587

 

 

 
307,138

   Internal revenues
 
2,468

 
1,154

 
16,143

 

 
(19,765
)
 

Total operating revenues
 
229,596

 
58,577

 
38,730

 

 
(19,765
)
 
307,138

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
   Cost of services
 
66,920

 
30,098

 
18,563

 

 
(18,388
)
 
97,193

   Cost of goods sold
 
9,868

 
41

 
40

 

 

 
9,949

   Selling, general and administrative
 
58,101

 
9,725

 
3,359

 
13,367

 
(1,377
)
 
83,175

Acquisition, integration and migration expenses
 
7,916

 

 

 
251

 

 
8,167

   Depreciation and amortization
 
71,303

 
11,879

 
6,286

 
261

 

 
89,729

Total operating expenses
 
214,108

 
51,743

 
28,248

 
13,879

 
(19,765
)
 
288,213

Operating income (loss)
 
$
15,488

 
$
6,834

 
$
10,482

 
$
(13,879
)
 
$

 
$
18,925


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,
 
Six Months Ended
June 30,
(in thousands)
 
2018
 
2017
 
2018
 
2017
Total consolidated operating income (loss)
 
$
18,698

 
$
8,252

 
$
33,046

 
$
18,925

Interest expense
 
(8,851
)
 
(9,389
)
 
(18,183
)
 
(18,489
)
Gain (loss) on investments, net
 
56

 
73

 
24

 
193

Non-operating income (loss), net
 
783

 
1,224

 
1,804

 
2,479

Income (loss) before income taxes
 
$
10,686

 
$
160

 
$
16,691

 
$
3,108



As of January 1, 2018, the Company records stock compensation expense to the Other segment. Previously, stock compensation expense was allocated among all of the segments.