EX-99.1 2 usm8kex991.htm EX-99.1  

 

Exhibit 99.l   NEWS RELEASE

   

 

As previously announced, U.S. Cellular will hold a teleconference May 1, 2015 at 9:30 a.m. CDT.  Listen to the live call via the Events & Presentations page of investors.uscellular.com

 

FOR IMMEDIATE RELEASE

 

U.S. cellular reports first quarter 2015 results

Increases guidance for operating cash flow and adjusted EBITDA

 

 

CHICAGO, (May 1, 2015) — United States Cellular Corporation (NYSE:USM) reported total operating revenues of $965.2 million for the first quarter of 2015, versus $925.8 million for the same period one year ago. Net income attributable to U.S. Cellular shareholders and related diluted earnings per share were $160.1 million and $1.89, respectively, for the first quarter of 2015, compared to $19.5 million and $0.23, respectively, in the comparable period one year ago. 

 

“We had another encouraging quarter at U.S. Cellular, building on the turnaround in customer growth that we achieved in 2014,” said Kenneth R. Meyers, U.S. Cellular president and CEO. “We grew our postpaid customer base through strong sales of connected devices and significantly lower customer churn, and we significantly increased operating cash flow.

 

“We are pleased with the strong adoption of shared data plans and increasing number of devices per account, which are driving revenue growth. Our 4G LTE network will cover 98 percent of customers by the end of the year.

 

We are focused on continuing to grow our customer base and increasing revenue and operating cash flow in 2015 by offering innovative services and exciting devices that run on our high-quality network.”

 

 

 

1

 


 

 

2015 Estimated Results

 

U.S. Cellular’s estimates of full-year 2015 results are shown below.  Such estimates represent management’s view as of May 1, 2015.  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.

 

  

  

2015 Estimated Results

  

  

Current

  

Previous

(Dollars in millions)

  

  

  

Total operating revenues

$4,000-$4,200

  

Unchanged

Operating cash flow (1)

$400-$500

  

$350-$450

Adjusted EBITDA (1)

$580-$680

  

$530-$630

Capital expenditures

$600 

  

Unchanged

 

(1)     Operating cash flow is defined as net income, adjusted for the items set forth in the reconciliation below.  Adjusted EBITDA is defined as net income, adjusted for the items set forth in the reconciliation below.  Operating cash flow and Adjusted EBITDA exclude these items in order to show operating results on a more comparable basis from period to period. From time to time, U.S. Cellular may exclude other items from Operating cash flow and/or Adjusted EBITDA if such items help reflect operating results on a more comparable basis. U.S. Cellular does not intend to imply that any such items that are excluded are non-recurring, infrequent or unusual; such items may occur in the future.  Operating cash flow and Adjusted EBITDA are not measures of financial performance under Generally Accepted Accounting Principles in the United States (“GAAP”) and should not be considered as alternatives to net income as indicators of the company’s operating performance or as alternatives to cash flows from operating activities, determined in accordance with GAAP, as indicators of cash flows or as measures of liquidity. U.S. Cellular believes Operating cash flow and Adjusted EBITDA are useful measures of U.S. Cellular’s operating results before significant recurring non-cash charges, gains and losses, and other items as indicated below. The following tables provide a reconciliation to Operating cash flow and Adjusted EBITDA for 2015 estimated results, actual results for the three months ended March 31, 2015 and 2014 actual results:

 

 

 

2

 


 

 

  

  

  

  

Actual Results

  

  

2015 Estimated

Results (2)

  

Three Months Ended

March 31, 2015

  

Year Ended

December 31, 2014

(Dollars in millions)

  

  

  

  

  

Net income (loss) (GAAP)

N/A

  

$165 

  

($47)

Add back:

  

  

  

  

  

  

Income tax expense (benefit)

N/A

  

$108 

  

($12)

Income (loss) before income taxes (GAAP)

$140-$240

  

$273 

  

($59)

Add back:

  

  

  

  

  

  

Interest expense

$80 

  

$20 

  

$57 

  

Depreciation, amortization and accretion expense

$580 

  

$147 

  

$606 

EBITDA

$800-$900

  

$440 

  

$605 

Add back (deduct):

  

  

  

  

  

  

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

($110)

  

($111)

  

($33)

  

(Gain) loss on license sales and exchanges, net

($125)

  

($123)

  

($113)

  

(Gain) loss on assets disposals, net

$15 

  

$4 

  

$21 

Adjusted EBITDA

$580-$680

  

$209 

  

$480 

Deduct:

  

  

  

  

  

  

Equity in earnings of unconsolidated entities

($130)

  

($34)

  

($130)

  

Interest and dividend income

($50)

  

($8)

  

($12)

Operating cash flow (3)

$400-$500

  

$167 

  

$338 

  

  

  

  

  

  

  

Note: Totals may not foot due to rounding differences.

  

  

  

  

  

  

  

 

(2)     In providing 2015 Estimated Results, U.S. Cellular has not completed the above reconciliation to net income because it does not provide guidance for income taxes. U.S. Cellular believes that the impact of income taxes cannot be reasonably predicted; therefore, the company is unable to provide such guidance. Accordingly, a reconciliation to net income is not available without unreasonable effort.

(3)     A reconciliation of Operating cash flow (Non-GAAP) to Operating income (GAAP) for March 31, 2015 actual results can be found on the company's website at investors.uscellular.com

 

 

 

3

 


 

 

Conference Call Information

U.S. Cellular will hold a conference call on May 1, 2015 at 9:30 a.m. Central Time.

§  Access the live call on the Events & Presentation page of investors.uscellular.com  or at http://www.videonewswire.com/event.asp?id=102201.

§  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 investors.uscellular.com. The call will be archived on the Events & Presentations page of investors.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 4.8 million customers in 23 states. The Chicago-based company had 6,600 full- and part-time associates as of March 31, 2015. At the end of the first quarter of 2015, Telephone and Data Systems, Inc. owned 84 percent of U.S. Cellular. For more information about U.S. Cellular, visit uscellular.com

 

Contacts     

Jane McCahon, Vice President, Corporate Relations and Corporate Secretary

312-592-5379

jane.mccahon@tdsinc.com

 

Julie Mathews, Investor Relations Manager

312-592-5341

julie.mathews@tdsinc.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 any pending acquisition and divestiture transactions,  including, but not limited to, the ability to obtain regulatory approvals, successfully complete the transactions and the financial impacts of such transactions; 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 TDS and U.S. Cellular 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; changes in customer growth rates, average monthly revenue per user, churn rates, roaming revenue and terms, the availability of wireless devices, or the mix of products and services offered by U.S. Cellular. 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.    

 

 

 

4

 


 

 

United States Cellular Corporation

Summary Operating Data (Unaudited)

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

As of or for the Quarter Ended

3/31/2015

  

12/31/2014

  

9/30/2014

  

6/30/2014

  

3/31/2014

Retail Customers

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

Postpaid

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

Total at end of period

  

 4,307,000 

  

  

 4,298,000 

  

  

 4,200,000 

  

  

 4,148,000 

  

  

 4,174,000 

  

  

Gross additions

  

 200,000 

  

  

 302,000 

  

  

 251,000 

  

  

 190,000 

  

  

 197,000 

  

  

Net additions (losses)

  

 9,000 

  

  

 98,000 

  

  

 52,000 

  

  

 (26,000) 

  

  

 (93,000) 

  

  

ARPU (1)

$

 54.87 

  

$

 56.51 

  

$

 56.37 

  

$

 56.82 

  

$

 57.59 

  

  

ARPA (2)

$

 134.94 

  

$

 136.13 

  

$

 132.99 

  

$

 131.95 

  

$

 132.03 

  

  

Churn rate (3)

  

1.5%

  

  

1.6%

  

  

1.6%

  

  

1.7%

  

  

2.3%

  

  

Smartphone penetration (4)

  

66.9%

  

  

64.8%

  

  

61.7%

  

  

58.4%

  

  

55.8%

  

Prepaid

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

Total at end of period

  

 360,000 

  

  

 348,000 

  

  

 350,000 

  

  

 352,000 

  

  

 356,000 

  

  

Gross additions

  

 73,000 

  

  

 60,000 

  

  

 64,000 

  

  

 65,000 

  

  

 85,000 

  

  

Net additions (losses)

  

 12,000 

  

  

 (2,000) 

  

  

 (2,000) 

  

  

 (4,000) 

  

  

 13,000 

  

  

ARPU (1)

$

 35.72 

  

$

 35.33 

  

$

 34.40 

  

$

 34.02 

  

$

 32.22 

  

  

Churn rate (3)

  

5.8%

  

  

5.9%

  

  

6.3%

  

  

6.5%

  

  

6.9%

Total customers at end of period

  

 4,775,000 

  

  

 4,760,000 

  

  

 4,674,000 

  

  

 4,653,000 

  

  

 4,684,000 

Billed ARPU (1)

$

 52.29 

  

$

 53.63 

  

$

 53.24 

  

$

 53.36 

  

$

 53.93 

Service revenue ARPU (1)

$

 58.01 

  

$

 60.10 

  

$

 60.92 

  

$

 60.32 

  

$

 60.19 

Smartphones sold as a percent of total

  handsets sold

  

85.7%

  

  

86.5%

  

  

80.8%

  

  

79.0%

  

  

78.2%

Total population

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

Consolidated markets (5)

  

 45,737,000 

  

  

 50,906,000 

  

  

 54,817,000 

  

  

 54,817,000 

  

  

 54,817,000 

  

  

Consolidated operating markets (5)

  

 31,814,000 

  

  

 31,729,000 

  

  

 31,729,000 

  

  

 31,729,000 

  

  

 31,729,000 

Market penetration at end of period

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

Consolidated markets (6)

  

10.4%

  

  

9.4%

  

  

8.5%

  

  

8.5%

  

  

8.5%

  

  

Consolidated operating markets (6)

  

15.0%

  

  

15.0%

  

  

14.7%

  

  

14.7%

  

  

14.8%

Capital expenditures (000s)

$

 66,460 

  

$

 181,655 

  

$

 142,452 

  

$

 143,927 

  

$

 89,581 

Total cell sites in service

  

 6,219 

  

  

 6,220 

  

  

 6,209 

  

  

 6,183 

  

  

 6,165 

Owned towers (7)

  

 3,955 

  

  

 4,281 

  

  

 4,487 

  

  

 4,457 

  

  

 4,448 

 

(1)     Average Revenue Per User (“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 postpaid, prepaid and reseller service revenues and postpaid, prepaid and reseller customers.

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

(2)     Average Revenue Per Account (“ARPA”) metric is calculated by dividing total postpaid service revenues by the average number of postpaid accounts by the number of months in the period.

(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 Android, Apple, BlackBerry or Windows Mobile operating system, excluding connected devices. Smartphone penetration is calculated by dividing postpaid smartphone customers by total postpaid handset customers.

(5)     The decrease in the population of Consolidated markets is due primarily to the license exchange transactions of certain non-operating licenses in North Carolina in December 2014 and Illinois and Indiana in March 2015. Total Population is used only to calculate market penetration of consolidated markets and consolidated operating markets, respectively.  See footnote (6) below.

(6)     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.  The increase in consolidated markets penetration is due primarily to a lower denominator as a result of the license divestitures described in footnote (5) above.

(7)     During the quarters ended March 31, 2015 and December 31, 2014, sold 359 and 236 towers, respectively, in divested markets.

 

 

 

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)

  

  

  

  

  

  

  

  

  

      Change

  

  

  

2015 

  

2014 

  

Amount

  

Percent

Operating revenues

  

  

  

  

  

  

  

  

  

  

  

Service

$

 828,211 

  

$

 853,613 

  

$

 (25,402) 

  

(3%)

  

Equipment sales

  

 137,034 

  

  

 72,198 

  

  

 64,836 

  

90%

  

  

Total operating revenues

  

 965,245 

  

  

 925,811 

  

  

 39,434 

  

4%

  

  

  

  

  

  

  

  

  

  

  

  

  

Operating expenses

  

  

  

  

  

  

  

  

  

  

  

System operations (excluding Depreciation, amortization and accretion

  reported below)

  

 190,677 

  

  

 180,607 

  

  

 10,070 

  

6%

  

Cost of equipment sold

  

 238,301 

  

  

 270,474 

  

  

 (32,173) 

  

(12%)

  

Selling, general and administrative

  

 368,968 

  

  

 395,564 

  

  

 (26,596) 

  

(7%)

  

Depreciation, amortization and accretion

  

 147,085 

  

  

 167,753 

  

  

 (20,668) 

  

(12%)

  

(Gain) loss on asset disposals, net

  

 4,251 

  

  

 1,934 

  

  

 2,317 

  

>100%

  

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

  

 (111,477) 

  

  

 (6,900) 

  

  

 (104,577) 

  

>100%

  

(Gain) loss on license sales and exchanges, net

  

 (122,873) 

  

  

 (91,446) 

  

  

 (31,427) 

  

(34%)

  

  

Total operating expenses

  

 714,932 

  

  

 917,986 

  

  

 (203,054) 

  

(22%)

  

  

  

  

  

  

  

  

  

  

  

  

  

Operating income

  

 250,313 

  

  

 7,825 

  

  

 242,488 

  

>100%

  

  

  

  

  

  

  

  

  

  

  

  

  

Investment and other income (expense)

  

  

  

  

  

  

  

  

  

  

  

Equity in earnings of unconsolidated entities

  

 34,471 

  

  

 37,075 

  

  

 (2,604) 

  

(7%)

  

Interest and dividend income

  

 7,566 

  

  

 884 

  

  

 6,682 

  

>100%

  

Interest expense

  

 (19,964) 

  

  

 (14,862) 

  

  

 (5,102) 

  

(34%)

  

Other, net

  

 105 

  

  

 86 

  

  

 19 

  

22%

  

  

Total investment and other income

  

 22,178 

  

  

 23,183 

  

  

 (1,005) 

  

(4%)

  

  

  

  

  

  

  

  

  

  

  

  

  

Income before income taxes

  

 272,491 

  

  

 31,008 

  

  

 241,483 

  

>100%

  

Income tax expense

  

 107,501 

  

  

 12,604 

  

  

 94,897 

  

>100%

Net income

  

 164,990 

  

  

 18,404 

  

  

 146,586 

  

>100%

  

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

  

 4,926 

  

  

 (1,078) 

  

  

 6,004 

  

>(100%)

Net income attributable to U.S. Cellular shareholders

$

 160,064 

  

$

 19,482 

  

$

 140,582 

  

>100%

  

  

  

  

  

  

  

  

  

  

  

  

Basic weighted average shares outstanding

  

 84,042 

  

  

 84,213 

  

  

 (171) 

  

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

$

 1.90 

  

$

 0.23 

  

$

 1.67 

  

>100%

  

  

  

  

  

  

  

  

  

  

  

  

  

Diluted weighted average shares outstanding

  

 84,838 

  

  

 85,065 

  

  

 (227) 

  

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

$

 1.89 

  

$

 0.23 

  

$

 1.66 

  

>100%

 

 

 

6

 


 

 

United States Cellular Corporation

Consolidated Balance Sheet Highlights

(Unaudited, dollars in thousands)

  

  

  

  

  

  

  

ASSETS

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

March 31,

  

December 31,

  

  

2015 

  

2014 

Current assets

  

  

  

  

  

  

Cash and cash equivalents

$

 336,893 

  

$

 211,513 

  

Accounts receivable from customers and others

  

 558,998 

  

  

 556,958 

  

Inventory, net

  

 164,900 

  

  

 267,068 

  

Prepaid expenses

  

 69,702 

  

  

 59,744 

  

Net deferred income tax asset

  

 77,246 

  

  

 93,058 

  

Other current assets

  

 18,112 

  

  

 90,834 

  

  

  

 1,225,851 

  

  

 1,279,175 

  

  

  

  

  

  

  

Assets held for sale

  

 22,203 

  

  

 107,055 

  

  

  

  

  

  

  

Investments

  

  

  

  

  

  

Licenses

  

 1,827,102 

  

  

 1,443,438 

  

Goodwill

  

 370,151 

  

  

 370,151 

  

Investments in unconsolidated entities

  

 304,501 

  

  

 283,014 

  

  

  

 2,501,754 

  

  

 2,096,603 

  

  

  

  

  

  

  

Property, plant and equipment

  

  

  

  

  

  

In service and under construction

  

 7,426,410 

  

  

 7,458,740 

  

Less: Accumulated depreciation

  

 4,781,293 

  

  

 4,730,523 

  

  

  

 2,645,117 

  

  

 2,728,217 

  

  

  

  

  

  

  

Other assets and deferred charges

  

 211,453 

  

  

 276,218 

  

  

  

  

  

  

  

Total assets

$

 6,606,378 

  

$

 6,487,268 

 

 

 

7

 


 

 

United States Cellular Corporation

Consolidated Balance Sheet Highlights

(Unaudited, dollars in thousands)

  

  

  

  

  

  

  

  

LIABILITIES AND EQUITY

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

March 31,

  

December 31,

  

  

  

2015 

  

2014 

Current liabilities

  

  

  

  

  

  

Current portion of long-term debt

$

 57 

  

$

 46 

  

Accounts payable

  

  

  

  

  

  

  

Affiliated

  

 8,044 

  

  

 9,774 

  

  

Trade

  

 245,170 

  

  

 306,845 

  

Customer deposits and deferred revenues

  

 301,419 

  

  

 287,562 

  

Accrued taxes

  

 139,407 

  

  

 36,652 

  

Accrued compensation

  

 36,957 

  

  

 66,162 

  

Other current liabilities

  

 130,780 

  

  

149,853 

  

  

  

  

 861,834 

  

  

 856,894 

  

  

  

  

  

  

  

  

Liabilities held for sale

  

 ---  

  

  

 20,934 

  

  

  

  

  

  

  

  

Deferred liabilities and credits

  

  

  

  

  

  

Net deferred income tax liability

  

 816,999 

  

  

 859,867 

  

Other deferred liabilities and credits

  

 295,287 

  

  

 284,002 

  

  

  

  

  

  

  

  

Long-term debt

  

 1,151,901 

  

  

 1,151,819 

  

  

  

  

  

  

  

  

Noncontrolling interests with redemption features

  

 6,619 

  

  

 1,150 

  

  

  

  

  

  

  

  

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

  

 1,478,910 

  

  

 1,472,558 

  

Treasury shares

  

 (170,544) 

  

  

 (169,139) 

  

Retained earnings

  

 2,067,455 

  

  

 1,910,498 

  

  

Total U.S. Cellular shareholders' equity

  

 3,463,895 

  

  

 3,301,991 

  

  

  

  

  

  

  

  

Noncontrolling interests

  

 9,843 

  

  

 10,611 

  

  

  

  

  

  

  

  

  

Total equity

  

 3,473,738 

  

  

 3,312,602 

  

  

  

  

  

  

  

  

Total liabilities and equity

$

 6,606,378 

  

$

 6,487,268 

 

 

 

8

 


 

 

United States Cellular Corporation

Consolidated Statement of Cash Flows

Three Months Ended March 31,

(Unaudited, dollars in thousands)

  

  

  

  

  

  

2015 

  

2014 

Cash flows from operating activities

  

  

  

  

  

  

Net income (loss)

$

 164,990 

  

$

 18,404 

  

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

  operating activities

  

  

  

  

  

  

  

  

Depreciation, amortization and accretion

  

 147,085 

  

  

 167,753 

  

  

  

Bad debts expense

  

 29,132 

  

  

 20,492 

  

  

  

Stock-based compensation expense

  

 5,740 

  

  

 4,955 

  

  

  

Deferred income taxes, net

  

 (26,166) 

  

  

 (4,817) 

  

  

  

Equity in earnings of unconsolidated entities

  

 (34,471) 

  

  

 (37,075) 

  

  

  

Distributions from unconsolidated entities

  

 12,985 

  

  

 12,818 

  

  

  

(Gain) loss on asset disposals, net

  

 4,251 

  

  

 1,934 

  

  

  

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

  

 (111,477) 

  

  

 (6,900) 

  

  

  

(Gain) loss on license sales and exchanges, net

  

 (122,873) 

  

  

 (91,446) 

  

  

  

Noncash interest expense

  

 386 

  

  

 269 

  

  

  

Other operating activities

  

 —  

  

  

 47 

  

Changes in assets and liabilities from operations

  

  

  

  

  

  

  

  

Accounts receivable

  

 (1,437) 

  

  

 79,586 

  

  

  

Equipment installment plans receivable

  

 (36,498) 

  

  

 2,394 

  

  

  

Inventory

  

 102,167 

  

  

 19,306 

  

  

  

Accounts payable

  

 (18,691) 

  

  

 (40,557) 

  

  

  

Customer deposits and deferred revenues

  

 13,419 

  

  

 (1,510) 

  

  

  

Accrued taxes

  

 189,387 

  

  

 (15,403) 

  

  

  

Accrued interest

  

 9,504 

  

  

 9,182 

  

  

  

Other assets and liabilities

  

 (71,955) 

  

  

 (75,896) 

  

  

  

  

  

 255,478 

  

  

 63,536 

  

  

  

  

  

  

  

  

  

Cash flows from investing activities

  

  

  

  

  

  

Cash used for additions to property, plant and equipment

  

 (116,079) 

  

  

 (109,498) 

  

Cash paid for acquisitions and licenses

  

 (279,656) 

  

  

 (9,135) 

  

Cash received from divestitures and exchanges

  

 274,111 

  

  

 103,042 

  

Cash received for investments

  

 —  

  

  

 10,000 

  

Other investing activities

  

 1,151 

  

  

584 

  

  

  

  

  

 (120,473) 

  

  

 (5,007) 

  

  

  

  

  

  

  

  

  

Cash flows from financing activities

  

  

  

  

  

  

Common shares reissued for benefit plans, net of tax payments

  

 487 

  

  

 316 

  

Common shares repurchased

  

 (2,302) 

  

  

 (2,000) 

  

Payment of debt issuance costs

  

 (3,018) 

  

  

 —  

  

Acquisition of towers in common control transaction

  

 (2,437) 

  

  

 —  

  

Distributions to noncontrolling interests

  

 (225) 

  

  

 (346) 

  

Other financing activities

  

 (2,130) 

  

  

 (23) 

  

  

  

  

  

 (9,625) 

  

  

 (2,053) 

  

  

  

  

  

  

  

  

  

Net increase in cash and cash equivalents

  

 125,380 

  

  

 56,476 

  

  

  

  

  

  

  

  

  

Cash and cash equivalents

  

  

  

  

  

  

Beginning of period

  

 211,513 

  

  

 342,065 

  

End of period

$

 336,893 

  

$

 398,541 

 

 

 

9

 


 

 

United States Cellular Corporation

Financial Measures and Reconciliations

(Unaudited, dollars in thousands)

  

  

  

  

  

  

  

  

  

  

  

  

  

Three Months Ended

  

  

  

  

March 31,

  

  

  

2015 

  

  

2014 

  

  

  

  

  

  

  

  

  

  

Cash flows from operating activities

  

$

 255,478 

  

$

 63,536 

  

Add: Sprint Cost Reimbursement

  

  

 15,712 

  

  

 11,254 

  

Less: Cash used for additions to property, plant and equipment

  

  

 116,079 

  

  

 109,498 

  

  

Adjusted free cash flow (1)

  

$

 155,111 

  

$

 (34,708) 

 

(1)     Adjusted free cash flow is defined as Cash flows from operating activities (which includes cash outflows related to the Sprint decommissioning), as adjusted for cash proceeds from the Sprint Cost Reimbursement (which are included in Cash flows from investing activities in the Consolidated Statement of Cash Flows), less Cash used for additions to property, plant and equipment. Adjusted free cash flow is a non-GAAP financial measure which U.S. Cellular believes may be useful to investors and other users of its financial information in evaluating the amount of cash generated by business operations (including cash proceeds from the Sprint Cost Reimbursement), after Cash used for additions to property, plant and equipment.

 

 

 

10