XML 80 R44.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2018
Segment Reporting [Abstract]  
Selected Financial Data for Segments
Year ended December 31, 2018
(in thousands)
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
External revenue
 
 
 
 
 
 
 
 
 
 
 
Service revenue
$
380,818

 
$
114,917

 
$
21,521

 

 

 
$
517,256

Equipment revenue
67,510

 
695

 
193

 

 

 
68,398

Other
9,311

 
8,585

 
27,304

 

 

 
45,200

Total external revenue
457,639

 
124,197

 
49,018

 

 

 
630,854

Internal revenue
5,016

 
4,706

 
28,124

 

 
(37,846
)
 

Total operating revenue
462,655

 
128,903

 
77,142

 

 
(37,846
)
 
630,854

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of services
131,166

 
59,935

 
38,056

 

 
(35,135
)
 
194,022

Cost of goods sold
63,583

 
295

 
81

 

 

 
63,959

Selling, general and administrative
47,538

 
20,274

 
7,467

 
40,654

 
(2,711
)
 
113,222

Depreciation and amortization
127,521

 
24,644

 
13,673

 
567

 

 
166,405

Total operating expenses
369,808

 
105,148

 
59,277

 
41,221

 
(37,846
)
 
537,608

Operating income (loss)
$
92,847

 
$
23,755

 
$
17,865

 
$
(41,221
)
 
$

 
$
93,246

 
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
$
86,146

 
$
26,640

 
$
16,566

 
$
7,289

 
$

 
$
136,641

 
Year ended December 31, 2017
(in thousands)
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
External revenue
 
 
 
 
 
 
 
 
 
 
 
Service revenue
$
431,184

 
$
107,338

 
$
20,388

 

 

 
$
558,910

Equipment revenue
9,467

 
724

 
127

 

 

 
10,318

Other
9,478

 
7,855

 
25,430

 

 

 
42,763

Total external revenue
450,129

 
115,917

 
45,945

 

 

 
611,991

Internal revenue
4,949

 
3,245

 
33,308

 

 
(41,502
)
 

Total operating revenue
455,078

 
119,162

 
79,253

 

 
(41,502
)
 
611,991

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of services
129,626

 
59,335

 
38,417

 
39

 
(38,696
)
 
188,721

Cost of goods sold
22,653

 
14

 
119

 

 

 
22,786

Selling, general and administrative
118,257

 
19,999

 
6,923

 
23,564

 
(2,806
)
 
165,937

Integration and acquisition expenses
10,793

 

 

 
237

 

 
11,030

Depreciation and amortization
139,610

 
23,968

 
12,829

 
600

 

 
177,007

Total operating expenses
420,939

 
103,316

 
58,288

 
24,440

 
(41,502
)
 
565,481

Operating income (loss)
$
34,139

 
$
15,846

 
$
20,965

 
$
(24,440
)
 
$

 
$
46,510

 
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
$
82,620

 
$
34,487

 
$
22,581

 
$
6,801

 
$

 
$
146,489


Year ended December 31, 2016:
(in thousands)
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
External revenue
 
 
 
 
 
 
 
 
 
 
 
Service revenue
$
359,769

 
$
99,070

 
$
19,646

 

 

 
$
478,485

Equipment revenue
10,674

 
736

 
130

 

 

 
11,540

Other
13,690

 
7,191

 
24,382

 

 

 
45,263

Total external revenue
384,133

 
106,997

 
44,158

 

 

 
535,288

Internal revenue
4,620

 
1,737

 
30,816

 

 
(37,173
)
 

Total operating revenue
388,753

 
108,734

 
74,974

 

 
(37,173
)
 
535,288

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of services
103,840

 
58,290

 
36,272

 

 
(34,433
)
 
163,969

Cost of goods sold
29,273

 
291

 
(13
)
 

 

 
29,551

Selling, general and administrative
95,851

 
19,248

 
6,474

 
14,492

 
(2,740
)
 
133,325

Integration and acquisition expenses
25,927

 

 

 
16,305

 

 
42,232

Depreciation and amortization
107,621

 
23,908

 
11,717

 
439

 

 
143,685

Total operating expenses
362,512

 
101,737

 
54,450

 
31,236

 
(37,173
)
 
512,762

Operating income (loss)
$
26,241

 
$
6,997

 
$
20,524

 
$
(31,236
)
 
$

 
$
22,526

 
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
$
123,400

 
$
32,400

 
$
20,200

 
$
(2,769
)
 
$

 
$
173,231

Reconciliation of Operating Profit (Loss) 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:
 
Years Ended December 31,
(in thousands)
2018
 
2017
 
2016
Total consolidated operating income (loss)
$
93,246

 
$
46,510

 
$
22,526

Interest expense
(34,847
)
 
(38,237
)
 
(25,102
)
Gain (loss) on investments, net
(275
)
 
564

 
271

Non-operating income (loss), net
3,988

 
4,420

 
4,250

Income (loss) before income taxes
$
62,112

 
$
13,257

 
$
1,945