XML 76 R36.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Selected Financial Data for Segments
The tables below reflect the results of operations of the Company’s reportable segments consistent with internal reporting used by the Company. The prior year periods have been recast to reflect the segment changes.

Year ended December 31, 2019
(in thousands)
Wireless
 
Broadband
 
Tower
 
Corporate & Eliminations
 
Consolidated
External revenue
 
 
 
 
 
 
 
 
 
Postpaid
$
302,031

 
$

 
$

 

 
$
302,031

Prepaid
53,540

 

 

 

 
53,540

Tower lease

 

 
6,964

 

 
6,964

Cable, residential and SMB

 
134,187

 

 

 
134,187

Fiber, enterprise and wholesale

 
20,187

 

 

 
20,187

Rural local exchange carrier

 
21,074

 

 

 
21,074

Travel, installation, and other
20,160

 
6,920

 

 

 
27,080

Service revenue and other
375,731

 
182,368

 
6,964

 

 
565,063

Equipment
67,659

 
1,184

 

 

 
68,843

Total external
443,390

 
183,552

 
6,964

 

 
633,906

Revenue from other segments

 
10,392

 
6,020

 
(16,412
)
 

Total revenue
443,390

 
193,944

 
12,984

 
(16,412
)
 
633,906

Operating expenses


 
 
 
 
 
 
 
 
Cost of services
131,745

 
76,674

 
3,894

 
(13,560
)
 
198,753

Cost of goods sold
65,148

 
766

 

 

 
65,914

Selling, general and administrative
42,225

 
32,679

 
1,166

 
36,470

 
112,540

Depreciation and amortization
115,731

 
41,304

 
2,025

 
593

 
159,653

Total operating expenses
354,849

 
151,423

 
7,085

 
23,503

 
536,860

Operating income (loss)
$
88,541

 
$
42,521

 
$
5,899

 
$
(39,915
)
 
$
97,046

 
 
 
 
 
 
 
 
 
 
Capital expenditures
$
71,744

 
$
60,627

 
$
921

 
$
5,500

 
$
138,792

 

Year ended December 31, 2018
(in thousands)
Wireless

Broadband
 
Tower

Corporate & Eliminations

Consolidated
External revenue





 








Postpaid
$
300,775


$

 
$




$
300,775

Prepaid
51,602



 




51,602

Tower lease



 
7,180




7,180

Cable, residential and SMB


124,072

 




124,072

Fiber, enterprise and wholesale


18,218

 




18,218

Rural local exchange carrier


23,485

 




23,485

Travel, installation, and other
30,572


6,552

 




37,124

Service revenue and other
382,949


172,327

 
7,180




562,456

Equipment
67,510


888

 




68,398

Total external
450,459


173,215

 
7,180




630,854

Revenue from other segments


9,905

 
5,016


(14,921
)


Total revenue
450,459


183,120

 
12,196


(14,921
)

630,854

Operating expenses





 








Cost of services
127,045


75,066

 
4,121


(12,210
)

194,022

Cost of goods sold
63,583


376

 




63,959

Selling, general and administrative
46,760


27,741

 
778


37,943


113,222

Depreciation and amortization
125,067

 
38,317

 
2,454

 
567

 
166,405

Total operating expenses
362,455


141,500

 
7,353


26,300


537,608

Operating income (loss)
$
88,004


$
41,620

 
$
4,843


$
(41,221
)

$
93,246

 
 
 
 
 
 
 
 
 
 
Capital expenditures
$
80,010


$
43,197

 
$
6,145


$
7,289


$
136,641




























Year ended December 31, 2017:
(in thousands)
Wireless
 
Broadband
 
Tower
 
Corporate & Eliminations
 
Consolidated
External revenue
 
 
 
 
 
 
 
 
 
Postpaid
$
311,629

 
$

 
$

 

 
$
311,629

Prepaid
96,972

 

 

 

 
96,972

Tower lease

 

 
7,080

 

 
7,080

Cable, residential and SMB

 
114,122

 

 

 
114,122

Fiber, enterprise and wholesale

 
16,600

 

 

 
16,600

Rural local exchange carrier

 
24,052

 

 

 
24,052

Travel, installation, and other
24,981

 
6,237

 

 

 
31,218

Service revenue and other
433,582

 
161,011

 
7,080

 

 
601,673

Equipment
9,467

 
851

 

 

 
10,318

Total external
443,049

 
161,862

 
7,080

 

 
611,991

Revenue from other segments

 
12,119

 
4,949

 
(17,068
)
 

Total revenue
443,049

 
173,981

 
12,029

 
(17,068
)
 
611,991

Operating expenses


 


 


 


 


Cost of services
125,785

 
73,331

 
3,841

 
(14,236
)
 
188,721

Cost of goods sold
22,653

 
133

 

 

 
22,786

Selling, general and administrative
117,561

 
26,909

 
696

 
20,771

 
165,937

Integration and acquisition expenses
10,793

 

 

 
237

 
11,030

Depreciation and amortization
137,725

 
36,797

 
1,885

 
600

 
177,007

Total operating expenses
414,517

 
137,170

 
6,422

 
7,372

 
565,481

Operating income (loss)
$
28,532

 
$
36,811

 
$
5,607

 
$
(24,440
)
 
$
46,510

 
 
 
 
 
 
 
 
 
 
Capital expenditures
$
81,729

 
$
57,068

 
$
891

 
$
6,801

 
$
146,489


Reconciliation of Operating Profit (Loss) from Segments to Consolidated
A reconciliation of the total of the reportable segments’ operating income to consolidated income before taxes is as follows:
 
Years Ended December 31,
(in thousands)
2019
 
2018
 
2017
Total consolidated operating income
$
97,046

 
$
93,246

 
$
46,510

Interest expense
(29,468
)
 
(34,847
)
 
(38,237
)
Other
3,461

 
3,713

 
4,984

Income before income taxes
$
71,039

 
$
62,112

 
$
13,257