EX-99.1 2 Ex991.htm EXHIBIT 99.1  

 

Exhibit 99.1  

 

As previously announced, U.S. Cellular will hold a teleconference May 3, 2013 at 9:30 a.m. CDT.  Listen to the live call via the Conference Calls page of teldta.com  or uscellular.com

 

Contact:    Jane W. McCahon, Vice President, Corporate Relations and Corporate Secretary

                    (312) 592-5379; jane.mccahon@teldta.com 

 

                    Julie D. Mathews, Manager, Investor Relations

                    (312) 592-5341; julie.mathews@teldta.com

 

FOR RELEASE: IMMEDIATE

 

U.S. cellular Reports first QUARTER 2013 RESULTS

U.S. Cellular to offer Apple products later this year; updates 2013 guidance

 

CHICAGO – May 3, 2013 – United States Cellular Corporation [NYSE:USM] reported service revenues of $996.3 million for the first quarter of 2013, versus $1,023.8 million for the comparable period one year ago. Net income attributable to U.S. Cellular shareholders and related diluted earnings per share were $4.9 million and $0.06 respectively, for the first quarter of 2013, compared to $62.5 million and $0.73, respectively, in the comparable period one year ago.

 

As previously announced on Nov. 7, 2012, U.S. Cellular reached a definitive agreement to sell its Chicago, St. Louis, central Illinois and three other markets (the “Divestiture Markets”) to subsidiaries of Sprint Nextel Corporation [NYSE:S] for $480 million (the “Divestiture Transaction”).  The transaction has been approved by the FCC and the closing is expected to occur in the second quarter of 2013. 

 

“We continued to expand our 4G LTE network and encourage customers to migrate, which has helped us further increase smartphone penetration and shift more customers to 4G LTE,”  said Mary N. Dillon, U.S. Cellular president and CEO. “We added new prepaid customers through our Walmart distribution.  In our core markets, postpaid gross additions were relatively flat and elevated churn resulted in a net customer loss.

 

“We have a number of strategies in progress to increase loyalty and attract more customers, including our announcement today that we will begin offering Apple products later this year. By further strengthening our device portfolio, we’ll give consumers another great reason to switch to U.S. Cellular, and enable our existing customers to choose from an even wider variety of iconic smartphones, and enjoy the outstanding U.S. Cellular customer experiences they deserve. Our smartphone penetration is currently 43 percent of core market customers and growing quickly. We believe there will be strong, ongoing demand for smartphones and data products and services from our customers, and we have significant room for growth in this area.

 

“We’re supporting this growth by bringing 4G LTE to 87 percent of our customers in 2013, and increasing our network capacity. In our core markets, 4G LTE smartphones were 76 percent of smartphones sold in the quarter, while smartphones overall were 62 percent of devices sold. We recently launched the 4G LTE Samsung Galaxy S® 4, and we have more devices to come throughout the year. While profitability continues to be impacted by the higher subsidies for 4G LTE smartphones, our long-term strategy is to balance those costs with growth in ARPU and reduced capital expenditures for our legacy networks.

 

“We’re continuing to enhance and differentiate the U.S. Cellular customer experience and expand our distribution. We began offering U.S. Cellular service through select Sam’s Club locations in 14 states in April, to increase availability in new channels. To attract more small and medium business customers, we’re launching a marketing campaign this month that addresses their unique needs. We’re also focused across U.S. Cellular on simplifying our operations and processes to increase efficiency and reduce complexity and cost.”

 

 

1

 


 

 

 

2013 ESTIMATES

 

U.S. Cellular’s estimates of full-year 2013 results are shown below.  Such estimates represent U.S. Cellular’s views as of the date of filing of U.S. Cellular’s Form 10-Q for the quarter ended March 31, 2013.  Such forward‑looking statements should not be assumed to be current as of any future date.  U.S. Cellular undertakes no duty to update such information, whether as a result of new information, future events or otherwise.  There can be no assurance that final results will not differ materially from such estimated results.

 

 

 

 

2013 Estimated Results (1)

 

 

 

Core Markets (2)

 

Divestiture Markets (2)(3)

 

U.S. Cellular Consolidated (2)(3)

 

 

 

Previous

Current

 

Previous

Current

 

Previous

Current

(Dollars in millions)

 

 

 

 

 

 

 

 

 

Service revenues

 

$3,600 - $3,700

$3,475 - $3,575

 

$165 - $185

$145 - $165

 

$3,765 - $3,885

$3,620 - $3,740

Adjusted income before

  income taxes (4) (5)

 

$765 - $865

$560 - $660

 

$15 - $35

$35 - $55

 

$780 - $900

$595 - $715

Capital expenditures

 

Approx. $600

Approx. $730

 

$5

 

Approx. $600

Approx. $735

 

(1)     These estimates are based on U.S. Cellular’s current plans, which include an expansion of the multi-year deployment of 4G LTE technology which commenced in 2011; such expansion includes deployment in additional markets as well as deployment on the 850 MHz band to provide additional capacity for future growth in data usage, enable potential future 4G LTE roaming, and support the sale of Apple products.  These estimates also reflect the estimated impacts of selling Apple products and the deconsolidation of certain partnerships that will be accounted for as equity method investments effective April 3, 2013.  New developments or changing conditions (such as, but not limited to, regulatory developments, customer net growth, customer demand for data services or possible acquisitions, dispositions or exchanges) could affect U.S. Cellular’s plans and, therefore, its 2013 estimated results.

 

(2)     The U.S. Cellular Consolidated amounts represent GAAP financial measures and include the results of both the Core Markets and the Divestiture Markets.  The amounts for the Core Markets and Divestiture Markets represent non-GAAP financial measures.  U.S. Cellular believes that the amounts for the Core Markets and Divestiture Markets may be useful to investors and other users of its financial information in evaluating the separate results for the Core Markets.  Divestiture Markets are comprised of U.S. Cellular's Chicago, central Illinois, St. Louis and certain Indiana/Michigan/Ohio markets.  Core Markets are comprised of all other markets in which U.S. Cellular conducts business including Peoria, Rockford and certain other areas in Illinois, and in Columbia, Joplin, Jefferson City and certain other areas in Missouri.  Core Markets as defined also includes any other income or expenses due to U.S. Cellular’s direct or indirect ownership interests in other spectrum in the Divestiture Markets which was not included in the sale and other retained assets from the Divestiture Markets.

 

(3)     These estimates assume the Divestiture Transaction closes in the second quarter of 2013.  Actual effects could vary significantly from these estimates as a result of a change in the expected timing of the Divestiture Transaction or changes in other terms and conditions of the sale.

 

(4)     Adjusted income before income taxes is a non-GAAP financial measure defined as Income before income taxes, adjusted for:  Depreciation, amortization and accretion, net Gain or loss on sale of business and other exit costs (if any), and Interest expense. Adjusted income before income taxes is not a measure of financial performance under GAAP and should not be considered as an alternative to Income before income taxes as an indicator of the Company’s operating performance or as an alternative to Cash flows from operating activities, determined in accordance with GAAP, as an indicator of cash flows or as a measure of liquidity.  U.S. Cellular believes Adjusted income before income taxes is a meaningful measure of U.S. Cellular’s operating results before significant recurring non-cash charges, gains and losses and financing charges (Interest expense) in order to show operating results on a more comparable basis from period to period. U.S. Cellular does not intend to imply that any of such amounts that are excluded are non-recurring, infrequent or unusual; such amounts may occur in the future. The following tables provide a reconciliation of Income (loss) before income taxes to Adjusted income before income taxes for 2013 Estimated Results and 2012 actual results:

 

 

2013 Estimated Results

 

 

 

Core Markets (2)

Divestiture Markets (2)(3)

U.S. Cellular Consolidated (2)(3)

 

(Dollars in millions)

 

 

 

 

Income (loss) before income taxes (5)

($30)-$70

($215)-($195)

($245)-($125)

 

Depreciation, amortization and accretion expense (6)

Approx. $540

Approx. $250

Approx. $790

 

Interest expense

Approx. $50

 —  

Approx. $50

 

Adjusted income before income taxes

$560-$660

$35-$55

$595-$715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Cellular Consolidated Actual Results

 

 

 

 

 

Three Months Ended

March 31, 2013

Year Ended

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

 18  

 $  

 205  

 

Depreciation, amortization and accretion expense (6)

 

 190  

 

 609  

 

(Gain) loss on sale of business and other exit costs, net

 

 7  

 

 21  

 

Interest expense

 

 11  

 

 42  

 

Adjusted income before income taxes

$

 226  

 $  

 877  

 

 

 

2

 


 

 

 

(5)     This amount does not include any estimate for (Gain) loss on sale of business and other exit costs, net, as the timing of such amount is not readily estimable.

 

(6)     The 2013 estimated amounts for depreciation, amortization and accretion expense in the Divestiture Markets include approximately $185 million of incremental accelerated depreciation, amortization and accretion resulting from the Divestiture Transaction.  Actual results for the three months ended March 31, 2013 and the year ended December 31, 2012 include $38 million and $20 million, respectively, of incremental accelerated depreciation, amortization and accretion resulting from the Divestiture Transaction.

 

Conference Call Information

U.S. Cellular will hold a conference call on May 3, 2013 at 9:30 a.m. CDT.

§  Access the live call on the Conference Calls page of uscellular.com  or at

       http://www.media-server.com/m/acs/1b33881ae5323e924285a4a1458e63c1

§  Access the call by phone at 877-407-8029 (US/Canada), no pass code required.

 

Before the call, certain financial and statistical information to be discussed during the call will be posted to the Conference Calls page of uscellular.com. The call will be archived on the Conference Calls page of uscellular.com

 

About U.S. Cellular®

United States Cellular Corporation provides a comprehensive range of wireless products and services, excellent customer support, and a high-quality network to 5.7 million customers in 26 states. The Chicago-based company had 8,000 full- and part-time associates as of March 31, 2013. At the end of the year, Telephone and Data Systems, Inc. owned 85 percent of U.S. Cellular. For more information about U.S. Cellular, visit uscellular.com.     

 

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995: All information set forth in this news release, except historical and factual information, represents forward-looking statements. This includes all statements about the company’s plans, beliefs, estimates, and expectations. These statements are based on current estimates, projections, and assumptions, which involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Important factors that may affect these forward-looking statements include, but are not limited to: impacts of the Divestiture Transaction including, but not limited to, the ability to obtain regulatory approvals, successfully complete the transaction and the financial impacts of such transaction; the ability of the company to successfully manage and grow its markets; the overall economy; competition; the ability to obtain or maintain roaming arrangements with other carriers on acceptable terms; the state and federal telecommunications regulatory environment; the value of assets and investments; adverse changes in the ratings afforded our debt securities by accredited ratings organizations; industry consolidation; advances in telecommunications technology; uncertainty of access to the capital markets;  pending and future litigation; changes in income tax rates, laws, regulations or rulings; acquisitions/divestitures of properties and/or licenses; and changes in customer growth rates, average monthly revenue per user, churn rates, roaming revenue and terms, the availability of handset devices, or the mix of products and services offered by the company. Investors are encouraged to consider these and other risks and uncertainties that are discussed in the Form 8-K Current Report used by U.S. Cellular to furnish this press release to the Securities and Exchange Commission (“SEC”), which are incorporated by reference herein.    

 

For more information about U.S. Cellular, visit uscellular.com

 

 

3

 


 

 

 

United States Cellular Corporation

Total Markets Summary Operating Data (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

3/31/2013

 

12/31/2012

 

9/30/2012

 

6/30/2012

 

3/31/2012

Retail Customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postpaid

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at end of period (1)

 

 5,060,000  

 

 

 5,134,000  

 

 

 5,175,000  

 

 

 5,213,000  

 

 

 5,261,000  

 

 

Gross additions

 

 191,000  

 

 

 241,000  

 

 

 230,000  

 

 

 199,000  

 

 

 210,000  

 

 

Net additions (losses)

 

 (74,000) 

 

 

 (41,000) 

 

 

 (38,000) 

 

 

 (48,000) 

 

 

 (38,000) 

 

 

ARPU (2)

$

 54.85  

 

$

 54.56  

 

$

 54.34  

 

$

 54.42  

 

$

 54.00  

 

 

Churn rate (3)

 

1.7%

 

 

1.8%

 

 

1.7%

 

 

1.6%

 

 

1.6%

 

 

Smartphone penetration (4) (5)

 

43.5%

 

 

41.8%

 

 

38.6%

 

 

36.8%

 

 

34.4%

 

Prepaid

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at end of period

 

 446,000  

 

 

 423,000  

 

 

 386,000  

 

 

 329,000  

 

 

 309,000  

 

 

Gross additions

 

 104,000  

 

 

 107,000  

 

 

 120,000  

 

 

 78,000  

 

 

 63,000  

 

 

Net additions (losses)

 

 23,000  

 

 

 37,000  

 

 

 57,000  

 

 

 20,000  

 

 

 4,000  

 

 

ARPU (2)

$

 33.31  

 

$

 33.56  

 

$

 32.97  

 

$

 33.59  

 

$

 33.17  

 

 

Churn rate (3)

 

6.2%

 

 

5.8%

 

 

5.9%

 

 

6.2%

 

 

6.4%

Total customers at end of period (1)

 

 5,736,000  

 

 

 5,798,000  

 

 

 5,808,000  

 

 

 5,799,000  

 

 

 5,837,000  

Billed ARPU (2)

$

 51.13  

 

$

 50.94  

 

$

 50.83  

 

$

 50.99  

 

$

 50.52  

Service revenue ARPU (2)

$

 57.63  

 

$

 58.00  

 

$

 59.57  

 

$

 59.05  

 

$

 58.21  

Smartphones sold as a percent of total

  devices sold

 

61.7%

 

 

62.9%

 

 

53.0%

 

 

51.9%

 

 

54.1%

Total population

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated markets (6)

 

 93,943,000  

 

 

 93,244,000  

 

 

 92,996,000  

 

 

 92,684,000  

 

 

 92,684,000  

 

 

Consolidated operating markets (6)

 

 47,440,000  

 

 

 46,966,000  

 

 

 46,966,000  

 

 

 46,966,000  

 

 

 46,966,000  

Market penetration at end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated markets (7)

 

6.1%

 

 

6.2%

 

 

6.2%

 

 

6.3%

 

 

6.3%

 

 

Consolidated operating markets (7)

 

12.1%

 

 

12.3%

 

 

12.4%

 

 

12.3%

 

 

12.4%

Capital expenditures (000s)

$

 118,400  

 

$

 253,100  

 

$

 199,100  

 

$

 183,200  

 

$

 201,300  

Total cell sites in service

 

 8,027  

 

 

 8,028  

 

 

 7,984  

 

 

 7,932  

 

 

 7,875  

Owned towers in service

 

 4,411  

 

 

 4,408  

 

 

 4,377  

 

 

 4,346  

 

 

 4,318  

 

 

4

 


 

 

 

United States Cellular Corporation

Core Markets Summary Operating Data (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

3/31/2013

 

12/31/2012

 

9/30/2012

 

6/30/2012

 

3/31/2012

Retail Customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postpaid

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at end of period (1)

 

 4,639,000  

 

 

 4,672,000  

 

 

 4,688,000  

 

 

 4,708,000  

 

 

 4,736,000  

 

 

Gross additions

 

 184,000  

 

 

 218,000  

 

 

 204,000  

 

 

 176,000  

 

 

 182,000  

 

 

Net additions (losses)

 

 (32,000) 

 

 

 (16,000) 

 

 

 (20,000) 

 

 

 (28,000) 

 

 

 (21,000) 

 

 

ARPU (2)

$

 54.23  

 

$

 53.92  

 

$

 53.68  

 

$

 53.70  

 

$

 53.25  

 

 

Churn rate (3)

 

1.5%

 

 

1.7%

 

 

1.6%

 

 

1.4%

 

 

1.4%

 

 

Smartphone penetration (4) (5)

 

43.0%

 

 

41.1%

 

 

37.8%

 

 

36.0%

 

 

34.3%

 

Prepaid

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at end of period

 

 373,000  

 

 

 342,000  

 

 

 305,000  

 

 

 246,000  

 

 

 223,000  

 

 

Gross additions

 

 92,000  

 

 

 86,000  

 

 

 100,000  

 

 

 59,000  

 

 

 42,000  

 

 

Net additions (losses)

 

 31,000  

 

 

 38,000  

 

 

 59,000  

 

 

 23,000  

 

 

 5,000  

 

 

ARPU (2)

$

 32.92  

 

$

 33.21  

 

$

 33.09  

 

$

 33.37  

 

$

 32.69  

 

 

Churn rate (3)

 

5.7%

 

 

5.0%

 

 

5.0%

 

 

5.2%

 

 

5.6%

Total customers at end of period (1)

 

 5,225,000  

 

 

 5,238,000  

 

 

 5,223,000  

 

 

 5,196,000  

 

 

 5,210,000  

Billed ARPU (2)

$

 50.65  

 

$

 50.43  

 

$

 50.34  

 

$

 50.43  

 

$

 49.91  

Service revenue ARPU (2)

$

 57.37  

 

$

 57.90  

 

$

 59.66  

 

$

 59.03  

 

$

 58.20  

Smartphones sold as a percent of total

  devices sold

 

62.1%

 

 

62.9%

 

 

53.0%

 

 

52.0%

 

 

54.1%

Total population

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated markets (6)

 

 84,625,000  

 

 

 83,864,000  

 

 

 83,075,000  

 

 

 82,763,000  

 

 

 82,763,000  

 

 

Consolidated operating markets (6)

 

 32,422,000  

 

 

 31,925,000  

 

 

 31,590,000  

 

 

 31,590,000  

 

 

 31,590,000  

Market penetration at end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated markets (7)

 

6.2%

 

 

6.2%

 

 

6.3%

 

 

6.3%

 

 

6.3%

 

 

Consolidated operating markets (7)

 

16.1%

 

 

16.4%

 

 

16.5%

 

 

16.4%

 

 

16.5%

Capital expenditures (000s)

$

 113,300  

 

$

 241,400  

 

$

 184,100  

 

$

 163,600  

 

$

 179,700  

Total cell sites in service

 

 6,277  

 

 

 6,292  

 

 

 6,251  

 

 

 6,199  

 

 

 6,146  

Owned towers in service

 

 3,846  

 

 

 3,847  

 

 

 3,818  

 

 

 3,787  

 

 

 3,761  

 

 

(1)     Includes 176,000 and 168,000 postpaid customers at March 31, 2013 and 2012, respectively, related to the St. Lawrence Seaway RSA Cellular Partnership (“NY1”) and New York RSA 2 Cellular Partnership (“NY2” and, together with NY1, the “Partnerships”).

(2)     ARPU metrics are calculated by dividing a revenue base by an average number of customers by the number of months in the period.  These revenue bases and customer populations are shown below:

a.        Postpaid ARPU consists of total postpaid service revenues and postpaid customers.

b.        Prepaid ARPU consists of total prepaid service revenues and prepaid customers.

c.        Billed ARPU consists of total retail service revenues and postpaid, prepaid and reseller customers.

d.        Service revenue ARPU consists of total retail service revenues, inbound roaming and other service revenues and postpaid, prepaid and reseller customers.

(3)     Churn metrics represent the percentage of the postpaid or prepaid customers that disconnect service each month. These metrics represent the average monthly postpaid or prepaid churn rate for each respective period.

(4)     Smartphones represent wireless devices which run on an AndroidTM, BlackBerry® or Windows Mobile® operating system, excluding tablets.

(5)     Smartphone penetration is calculated by dividing postpaid smartphone customers by total postpaid customers.

(6)     Used only to calculate market penetration of consolidated markets and consolidated operating markets, respectively. See footnote (7) below.

(7)     Market penetration is calculated by dividing the number of wireless customers at the end of the period by the total population of consolidated markets and consolidated operating markets, respectively, as estimated by Claritas®.

 

   

 

 

5

 


 

 

United States Cellular Corporation

Consolidated Statement of Operations Highlights

Three Months Ended March 31,

(Unaudited, dollars and shares in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

      Increase (Decrease)

 

 

 

2013

 

2012

 

Amount

 

Percent

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

Service

$

 996,349  

 

$

 1,023,820  

 

$

 (27,471) 

 

(3%)

 

Equipment sales

 

 85,397  

 

 

 68,301  

 

 

 17,096  

 

25%

 

 

Total operating revenues

 

 1,081,746  

 

 

 1,092,121  

 

 

 (10,375) 

 

(1%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

System operations (excluding Depreciation, amortization and accretion

  reported below)

 

 216,299  

 

 

 233,164  

 

 

 (16,865) 

 

(7%)

 

Cost of equipment sold

 

 241,691  

 

 

 187,036  

 

 

 54,655  

 

29%

 

Selling, general and administrative

 

 420,080  

 

 

 442,244  

 

 

 (22,164) 

 

(5%)

 

Depreciation, amortization and accretion

 

 189,845  

 

 

 146,685  

 

 

 43,160  

 

29%

 

Loss on asset disposals, net

 

 5,434  

 

 

 2,003  

 

 

 3,431  

 

>100%

 

(Gain) loss on sale of business and other exit costs, net

 

 6,931  

 

 

 (4,213) 

 

 

 11,144  

 

>(100%)

 

 

Total operating expenses

 

 1,080,280  

 

 

 1,006,919  

 

 

 73,361  

 

7%

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 1,466  

 

 

 85,202  

 

 

 (83,736) 

 

(98%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment and other income (expense)

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

 26,835  

 

 

 21,614  

 

 

 5,221  

 

24%

 

Interest and dividend income

 

 903  

 

 

 1,043  

 

 

 (140) 

 

(13%)

 

Interest expense

 

 (10,910) 

 

 

 (13,411) 

 

 

 2,501  

 

19%

 

Other, net

 

 (215) 

 

 

 202  

 

 

 (417) 

 

>(100%)

 

 

Total investment and other income

 

 16,613  

 

 

 9,448  

 

 

 7,165  

 

76%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 18,079  

 

 

 94,650  

 

 

 (76,571) 

 

(81%)

 

Income tax expense

 

 7,369  

 

 

 25,638  

 

 

 (18,269) 

 

(71%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 10,710  

 

 

 69,012  

 

 

 (58,302) 

 

(84%)

 

Less: Net income attributable to noncontrolling interests, net of tax

 

 (5,796) 

 

 

 (6,520) 

 

 

 724  

 

11%

Net income attributable to U.S. Cellular shareholders

$

 4,914  

 

$

 62,492  

 

$

 (57,578) 

 

(92%)

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 83,838  

 

 

 84,570  

 

 

 (732) 

 

(1%)

Basic earnings per share attributable to U.S. Cellular shareholders

$

 0.06  

 

$

 0.74  

 

$

 (0.68) 

 

(92%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

 84,403  

 

 

 85,133  

 

 

 (730) 

 

(1%)

Diluted earnings per share attributable to U.S. Cellular shareholders

$

 0.06  

 

$

 0.73  

 

$

 (0.67) 

 

(92%)

 

 

6

 


 

 

 

United States Cellular Corporation

Consolidated Balance Sheet Highlights

(Unaudited, dollars in thousands)

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 March 31,

 

 December 31,

 

 

2013

 

2012

Current assets

 

 

 

 

 

 

Cash and cash equivalents

$

 419,696  

 

$

 378,358  

 

Short-term investments

 

 110,585  

 

 

 100,676  

 

Accounts receivable from customers and others

 

 394,701  

 

 

 445,220  

 

Inventory

 

 139,136  

 

 

 155,886  

 

Income taxes receivable

 

 2,776  

 

 

 1,612  

 

Prepaid expenses

 

 64,365  

 

 

 62,560  

 

Net deferred income tax asset

 

 36,302  

 

 

 35,419  

 

Other current assets

 

 17,111  

 

 

 16,745  

 

 

 

 1,184,672  

 

 

 1,196,476  

 

 

 

 

 

 

 

Assets held for sale

 

 213,593  

 

 

 216,763  

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

Licenses

 

 1,470,944  

 

 

 1,456,794  

 

Goodwill

 

 421,743  

 

 

 421,743  

 

Customer lists, net

 

 68  

 

 

 102  

 

Investments in unconsolidated entities

 

 165,529  

 

 

 144,531  

 

Long-term investments

 

 40,142  

 

 

 50,305  

 

 

 

 2,098,426  

 

 

 2,073,475  

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

 

 

 

In service and under construction

 

 7,562,931  

 

 

 7,478,428  

 

Less: Accumulated depreciation

 

 4,614,423  

 

 

 4,455,840  

 

 

 

 2,948,508  

 

 

 3,022,588  

 

 

 

 

 

 

 

Other assets and deferred charges

 

 78,436  

 

 

 78,148  

 

 

 

 

 

 

 

Total assets

$

 6,523,635  

 

$

 6,587,450  

 

 

7

 


 

 

 

United States Cellular Corporation

Consolidated Balance Sheet Highlights

(Unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 March 31,

 

 December 31,

 

 

 

2013

 

2012

Current liabilities

 

 

 

 

 

 

Current portion of long-term debt

$

 93  

 

$

 92  

 

Accounts payable

 

 

 

 

 

 

 

Affiliated

 

 8,792  

 

 

 10,725  

 

 

Trade

 

 281,762  

 

 

 310,936  

 

Customer deposits and deferred revenues

 

 202,209  

 

 

 192,113  

 

Accrued taxes

 

 43,357  

 

 

 35,834  

 

Accrued compensation

 

 50,698  

 

 

 90,418  

 

Other current liabilities

 

 98,657  

 

 

 114,881  

 

 

 

 

 685,568  

 

 

 754,999  

 

 

 

 

 

 

 

 

Liabilities held for sale

 

 18,360  

 

 

 19,594  

 

 

 

 

 

 

 

 

Deferred liabilities and credits

 

 

 

 

 

 

Net deferred income tax liability

 

 857,439  

 

 

 849,818  

 

Other deferred liabilities and credits

 

 292,687  

 

 

 288,441  

 

 

 

 

 

 

 

 

Long-term debt

 

 878,975  

 

 

 878,858  

 

 

 

 

 

 

 

 

Noncontrolling interests with redemption features

 

 466  

 

 

 493  

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

U.S. Cellular shareholders' equity

 

 

 

 

 

 

Series A Common and Common Shares, par value $1 per share

 

 88,074  

 

 

 88,074  

 

Additional paid-in capital

 

 1,417,308  

 

 

 1,412,453  

 

Treasury shares

 

 (183,385) 

 

 

 (165,724) 

 

Retained earnings

 

 2,403,325  

 

 

 2,399,052  

 

 

Total U.S. Cellular shareholders' equity

 

 3,725,322  

 

 

 3,733,855  

 

 

 

 

 

 

 

 

Noncontrolling interests

 

 64,818  

 

 

 61,392  

 

 

 

 

 

 

 

 

 

Total equity

 

 3,790,140  

 

 

 3,795,247  

 

 

 

 

 

 

 

 

Total liabilities and equity

$

 6,523,635  

 

$

 6,587,450  

 

 

8

 


 

 

 

United States Cellular Corporation

Schedule of Cash and Cash Equivalents and Investments

(Unaudited, dollars in thousands)

 

The following table presents U.S. Cellular’s cash and cash equivalents and investments at March 31, 2013 and December 31, 2012.

 

 

 

March 31,

 

December 31,

 

2013

 

2012

 

 

 

 

 

 

 

Cash and cash equivalents

$

419,696

 

$

378,358

 

 

 

 

 

 

 

Amounts included in short-term investments (1)(2)

 

 

 

 

 

 

Government-backed securities (3)

 

110,585

 

 

100,676

 

 

 

 

 

 

 

Amounts included in long-term investments (1)(4)

 

 

 

 

 

 

Government-backed securities (3)

 

40,142

 

 

50,305

 

 

 

 

 

 

 

Total cash and cash equivalents and investments

$

570,423

 

$

529,339

 

(1)     Designated as held-to-maturity investments and are recorded at amortized cost on the Consolidated Balance Sheet.

(2)     Maturities are less than twelve months from the respective balance sheet dates.

(3)     Includes U.S. treasury securities and corporate notes guaranteed under the Federal Deposit Insurance Corporation’s Temporary Liquidity Guarantee Program.

(4)     Maturities are 20 months from the balance sheet date.

 

 

9

 


 

 

 

United States Cellular Corporation

Consolidated Statement of Cash Flows

Three Months Ended March 31,

(Unaudited, dollars in thousands)

 

 

 

 

 

 

2013

 

2012

Cash flows from operating activities

 

 

 

 

 

 

Net income

$

 10,710  

 

$

 69,012  

 

Add (deduct) adjustments to reconcile net income to net cash flows from

  operating activities

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

 189,845  

 

 

 146,685  

 

 

 

Bad debts expense

 

 16,910  

 

 

 13,850  

 

 

 

Stock-based compensation expense

 

 5,036  

 

 

 5,391  

 

 

 

Deferred income taxes, net

 

 7,048  

 

 

 6,283  

 

 

 

Equity in earnings of unconsolidated entities

 

 (26,835) 

 

 

 (21,614) 

 

 

 

Distributions from unconsolidated entities

 

 5,836  

 

 

 2,822  

 

 

 

Loss on asset disposals, net

 

 5,434  

 

 

 2,003  

 

 

 

(Gain) loss on sale of business and other exit costs, net

 

 6,931  

 

 

 (4,213) 

 

 

 

Noncash interest expense

 

 262  

 

 

 451  

 

 

 

Other operating activities

 

 250  

 

 

 449  

 

Changes in assets and liabilities from operations

 

 

 

 

 

 

 

 

Accounts receivable

 

 33,611  

 

 

 36,621  

 

 

 

Inventory

 

 16,750  

 

 

 (4,410) 

 

 

 

Accounts payable - trade

 

 4,644  

 

 

 (17,689) 

 

 

 

Accounts payable - affiliate

 

 (1,933) 

 

 

 2,989  

 

 

 

Customer deposits and deferred revenues

 

 8,862  

 

 

 9,512  

 

 

 

Accrued taxes

 

 6,175  

 

 

 79,765  

 

 

 

Accrued interest

 

 9,201  

 

 

 9,167  

 

 

 

Other assets and liabilities

 

 (75,122) 

 

 

 (80,107) 

 

 

 

 

 

 223,615  

 

 

 256,967  

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Cash used for additions to property, plant and equipment

 

 (151,024) 

 

 

 (209,160) 

 

Cash paid for acquisitions and licenses

 

 (14,150) 

 

 

 (11,096) 

 

Cash received from divestitures

 

 —   

 

 

 49,786  

 

Cash paid for investments

 

 —   

 

 

 (10,000) 

 

Cash received for investments

 

 —   

 

 

 10,000  

 

Other investing activities

 

 3,654  

 

 

296

 

 

 

 

 

 (161,520) 

 

 

 (170,174) 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Repayment of long-term debt

 

 (61) 

 

 

 (12) 

 

Common shares reissued for benefit plans, net of tax payments

 

 123  

 

 

 357  

 

Common shares repurchased

 

 (18,425) 

 

 

 —   

 

Distributions to noncontrolling interests

 

 (2,396) 

 

 

 (218) 

 

Other financing activities

 

 2  

 

 

 3  

 

 

 

 

 

 (20,757) 

 

 

 130  

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 41,338  

 

 

 86,923  

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

Beginning of period

 

 378,358  

 

 

 424,155  

 

End of period

$

 419,696  

 

$

 511,078  

 

 

10

 


 

 

 

United States Cellular Corporation

Financial Measures and Reconciliations

(Unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

2013

 

 

2012

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

$

 223,615  

 

$

 256,967  

 

Deduct:

 

 

 

 

 

 

 

Cash used for additions to property, plant and equipment

 

 

 151,024  

 

 

 209,160  

 

 

Free cash flow (1)

 

$

 72,591  

 

$

 47,807  

 

(1)     Free cash flow is defined as Cash flows from operating activities less Cash used for additions to property, plant and equipment. Free cash flow is a non-GAAP financial measure. U.S. Cellular believes that free cash flow as reported by U.S. Cellular may be useful to investors and other users of its financial information in evaluating the amount of cash generated by business operations, after consideration of capital expenditures.

 

 

 

11