2013 Annual Report www.teldta.com 2013 Annual Report www.teldta.com |
Ensuring a strong financial foundation TDS U.S. Cellular Shares Repurchased (in millions of shares) 8 7 6 5 4 3 2 1 0 07 08 09 10 11 12 13 Capital Allocation Strategy $0.60 $0.50 $0.40 $0.30 $0.20 $0.10 $0.00 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10 11 12 13 TDS Annual Dividend Per Share At TDS, we take a balanced approach to capital allocation, investing to build our businesses for the long term, and returning value to our shareholders. Investing for our future Over the next several years, we expect to allocate approximately 75 percent of our available resources to build and strengthen our cable and hosted and managed services businesses through attractive acquisition opportunities. Returning value to our shareholders At the same time, we plan to return approximately 25 percent of our available resources to our shareholders, through cash dividends and share repurchases. We are proud to have increased our annual dividend for 40 consecutive yearsan achievement accomplished by only a handful of companies. Over the past seven years, TDS has repurchased $930 million of TDS and U.S. Cellular shares. 40 years of consecutive dividend increases New $250 million TDS share repurchase program authorized in 2013 Investing for our future Returning value to shareholders |
TELEPHONE AND DATA SYSTEMS 1 To Our Shareholders Total Company Performance For TDS, 2013 was a year of signifi cant strategic action. We divested underperforming wireless markets to focus on stronger markets. We identified cable as an attractive growth area and made our first acquisition, Baja Broadband, to build the business. We united our hosted and managed services businesses under one brand to focus more effectively on attracting midmarket commercial customers. We also took action to return value to TDS and U.S. Cellular shareholders, and to strengthen our financial foundation by monetizing non-strategic assets. TDS mission is to provide outstanding communication services to our customers and meet the needs of our shareholders, our people and our communities. In pursuing this mission, we seek to continuously grow our businesses, create opportunities for our associates and employees, and steadily build value over the long term for our shareholders. While our financial and operating results continue to refl ect the competitive environment and the impact of necessary investments, we believe the actions weve taken to better position our businesses will enable us to improve our performance over time. In addition to the initiatives above, we made progress in a number of important areas: U.S. Cellular continued to increase smartphone penetration and data use through its expanded 4G LTE network, shared data plans, and a competitive portfolio of Android, Apple, and Windows devices. U.S. Cellular further expanded retail distribution through agreements with Sams Club and Amazon, and launched a new billing and operational system that provides an important platform for future growth. Although implementation challenges impacted customer service more than anticipated, we believe the long-term benefits will be substantial. TDS Telecom increased wireline residential average revenue per connection and maintained strong growth in commercial managedIP customers. TDS has invested in substantial initiatives over the past few years to position our businesses to operate more efficiently and compete more effectively. We are confident that the short-term impact to performance is worth the long-term benefits for our businesses and our customers. Thank you to the leadership teams at TDS and each of our businesses for leading us through challenges and opportunities with the highest ethical and professional standards. We appreciate your vision and dedication. TDS Telecom began integrating the Baja Broadband acquisition and implementing strategies to increase residential and commercial penetration in Baja markets. We strengthened our hosted and managed services business with the acquisition of solutions provider MSN Communications, and then united all five HMS businesses under a single brandOneNeck IT Solutions. |
2 TELEPHONE AND DATA SYSTEMS J.D. Power Customer Champion, 2014 Attracting Customers and Building Loyalty Attracting new customers and reducing churn are our highest priorities. We enhanced our value proposition in 2013 by expanding 4G LTE access to nearly 90 percent of our customers, launching Apple devices to strengthen our portfolio, offering shared data plans, and working to provide a seamless and consistently high-quality experience across our sales and service channels. We introduced customizable plans for small and medium businesses, and expanded our distribution to Sams Club and Amazon. We also converted to a new billing and operational support systeman essential platform for delivering services and products more efficiently. During and following the conversion, many of our customers experienced extended reductions in service levels as we worked through implementation issues, and this led to an increase in postpaid churn. These experiences were below our standards, and we provided additional rewards points to postpaid customers in appreciation for their patience and commitment. We launched Apple devices for the fi rst time in November of 2013, and reinstituted contracts for postpaid customers, to help reduce postpaid churn over time. Our strategy is to provide the best customer experiences in the wireless industry, centered around a best-in-class network. A fast and reliable 4G LTE network is the backbone for our competitive data products and services and strong portfolio of Android, Apple, and Windows devices. Our Rewards Programunique in the wireless industrycreates a membership experience for our customers. More than ever, we believe network quality is the most important element of customer satisfaction. U.S. Cellular Value Proposition Data Products & Services Membership Experience Local Market Foc us Competitive devices, plans, and pricing Understanding customer needs in each of our markets Outstanding customer service and Rewards Program Best-in-Class Network |
TELEPHONE AND DATA SYSTEMS 3 Growth in data use is a critical driver of U.S. Cellulars future success. Total data traffic increased 97 percent from 2012 to 2013. Increasing Smartphone Penetration and Monetizing Data Use A best-in-class 4G LTE network is the foundation for competitive data offerings and devices that enable us to maximize and monetize the dramatic growth in data use. By the end of 2013, we offered our strongest-ever portfolio of Android, Apple, and Windows devices, along with attractive shared data plans. Fifty-one percent of postpaid customers were smartphone customers in the fourth quarter, and 80 percent of total devices sold in the quarter were smartphones. We expanded 4G LTE coverage to nearly 90 percent of customers by year end, and 4G LTE devices were 69 percent of devices sold in the fourth quarter. Comprehensive 4G LTE coverage provides signifi cant capacity to promote and monetize smartphone adoption and data use in all of our markets. The recent Federal Communications Commission decision to mandate device interoperability supports our strategy by ensuring that we can continue to offer a greater choice of devices to our customers, and offer nationwide 4G LTE roaming coverage in the future. Highest Network Quality Performance Among Wireless Cell Phone Users in North Central Region - J.D. Power Smartphones as a Percentage of Total Devices Sold 90% 80% 70% 60% 50% 40% 30% 20% 10% 0 63% 62% 66% 80% 65% 69% Q4 12 Q1 13 Q2 13 Q3 13 Q4 13 4G 3G 46% 46% 58% 55% Q4 12 Q1 13 Q2 13 Q3 13 Q4 13 Smartphone Customers as a Percentage of Postpaid Customers 55% 50% 45% 40% 35% 30% 25% 20% 15% 10% 5% 0 42% 43% 46% 51% 47% 42% 15% 21% 29% 4G 3G 33% |
Wireline Residential TDS Telecom is increasing average revenue per residential connection as customers chose faster broadband speeds and higher-tier packages of our IPTV service, TDS TV®. We continued to increase broadband speeds and expand TDS TV availability in our markets, and we marketed high-speed fiber and TDS TV services in new neighborhoods to build momentum prior to buildouts. By the fourth quarter, TDS TV was available in 11 markets, and 13 percent of residential households were passed by facilities that enable TDS TV. Broadband and video service bundles are key to our retention strategy, and by the end of 2013, 73 percent of residential customers had double- or triple-play bundles. We also neared completion of stimulus projects nationwide that will bring broadband access to approximately 27,000 previously underserved households when complete. Commercial Our commercial strategy is to be a trusted partner to our business customers, and our reputation for service quality and reliability enabled us to achieve a 35 percent increase in connections for managedIP, a hosted VoIP voice and data solution. This offset a decline in traditional voice services, which resulted in a slight increase in commercial revenues in 2013. TDS TELECOM Our strategy is to attract customers by providing high-quality, reliable communications services and products. We expanded our business strategically in 2013 by entering the cable sector through the acquisition of Baja Broadband, opening substantial opportunities to leverage our existing products, services, and infrastructure in new markets. We also positioned our hosted and managed services business to offer comprehensive IT solutions through a unified brand and sales force. 4 TELEPHONE AND DATA SYSTEMS Twenty-five percent of customers had access to 25Mbps or faster broadband service at the end of 2013. The average monthly churn rate for customers with three services is very low, at approximately one-half of one percent. 130 120 110 100 90 80 70 60 50 40 30 20 10 0 15 30 54 128 95 managedIP Connections (in thousands) 09 10 11 12 13 |
Suttle-Straus Suttle-Straus, a marketing and graphic communications solutions provider, continued to improve its performance in 2013, expanding its commercial client base and enhancing its bundled packages of marketing services, from creative development through print and distribution. Suttle-Straus also improved margins and increased productivity through continuous improvement initiatives. Airadigm Communications Airadigm Communications, Inc. offers mobile services to customers in Wisconsin. Airadigm operates independently of U.S. Cellular. OTHER TDS SUBSIDIARIES TELEPHONE AND DATA SYSTEMS 5 The high-capacity cable pipeline offers significant growth potential for our residential and commercial data products and services. Recurring hosted and managed services revenues increased 10 percent in 2013. Cable We identified cable broadband as an attractive growth area and entered the sector in 2013 with the acquisition of Baja Broadband, which provides a high-capacity data pipeline to homes and businesses in the southwest U.S. After the acquisition closed in August, we began leveraging our marketing experience and network capabilities to increase residential and commercial penetration in Bajas markets. As we execute on our integration and growth strategies, were identifying operational and infrastructure synergies to increase effi ciency. We plan to continue to build our cable portfolio with acquisitions that offer signifi cant growth potential in complementary markets. Hosted and Managed Services Our strategy is to sell comprehensive IT solutions to mid-market commercial customers. We strengthened our value proposition in 2013 with the acquisition of solutions provider MSN Communications, and then unified our fi ve hosted and managed services businesses under one brandOneNeck IT Solutions. With a comprehensive, unifi ed service portfolio that includes colocation, cloud and hosting solutions, managed services, professional services, ERP application management, and IT hardware, OneNeck is well positioned to be a single, trusted source of end-to-end IT solutions for commercial customers. |
6 TELEPHONE AND DATA SYSTEMS TDS Telecom Were working to attract residential and commercial customers through superior experiences and highquality, reliable services. We plan to bring faster broadband, high-quality video service, and competitive bundles to more residential customers, and increase fiber network coverage for both residential and commercial customers. Well continue to optimize our investment in Baja Broadband and seek additional opportunities to build our cable business through acquisitions. Were focused on developing comprehensive hosted and managed solutions through OneNeck IT Solutions, and increasing recurring revenues from mid-market customers. Our strategic imperative is to increase customer and revenue growth in our businesses by leveraging our improved competitive positioning and allocating our resources effectively to support growth initiatives. U.S. Cellular We plan to attract new customers and build customer loyalty with customer experiences grounded in network quality, competitive data products and services and devices, an innovative Rewards Program that makes customers feel like members, and localized attention to customer needs. Were focused on driving revenues through smartphone penetration and monetized data use, as we continue to expand and enhance 4G LTE access. We will continue to increase operational efficiency. LOOKING FORWARD Thank you to the employees and associates of the TDS companies for their dedication and innovation in providing outstanding services, products, and experiences to our customers. Thank you also to our shareholders and debt holders for your continuing support of our long-term strategies. Sincerely, LeRoy T. Carlson, Jr. Walter C.D. Carlson President and Chief Chairman of the Board Executive Officer |
TELEPHONE AND DATA SYSTEMS, INC.
ANNUAL REPORT TO SHAREHOLDERS FOR THE YEAR ENDED DECEMBER 31, 2013
Pursuant to SEC Rule 14a-3
The following audited financial statements and certain other financial information for the year ended December 31, 2013, represent Telephone and Data Systems' annual report to shareholders as required by the rules and regulations of the Security and Exchange Commission ("SEC").
The following information was filed with the SEC on February 28, 2014 as Exhibit 13 to Telephone and Data Systems' Annual Report on Form 10-K for the year ended December 31, 2013. Such information has not been updated or revised since the date it was originally filed with the SEC. Accordingly, you are encouraged to review such information together with any subsequent information that we have filed with the SEC and other publicly available information.
Telephone and Data Systems, Inc.
Financial Reports Contents
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Telephone and Data Systems, Inc. ("TDS") is a diversified telecommunications company providing high-quality telecommunications services to approximately 4.8 million wireless customers and 1.1 million wireline and cable connections at December 31, 2013. TDS conducts substantially all of its wireless operations through its 84%-owned subsidiary, United States Cellular Corporation ("U.S. Cellular"). TDS provides wireline services, cable services and hosted and managed services ("HMS"), through its wholly-owned subsidiary, TDS Telecommunications Corporation ("TDS Telecom").
TDS conducts printing and distribution services through its majority-owned subsidiary, Suttle-Straus, Inc. ("Suttle-Straus") and provides wireless services through its wholly-owned subsidiary, Airadigm Communications, Inc. ("Airadigm"), a Wisconsin-based service provider. At this time, Airadigm operates independently from U.S. Cellular. Suttle-Straus and Airadigm's financial results were not significant to TDS' operations for the year ended December 31, 2013 and collectively represent the "Non-Reportable Segment."
The following discussion and analysis should be read in conjunction with TDS' audited consolidated financial statements and the description of TDS' business included in Item 1 of the TDS Annual Report on Form 10-K ("Form 10-K") for the year ended December 31, 2013. The discussion and analysis contained herein refers to consolidated data and results of operations, unless otherwise noted.
The following is a summary of certain selected information contained in the comprehensive Management's Discussion and Analysis of Financial Condition and Results of Operations that follows. The overview does not contain all of the information that may be important. You should carefully read the entire Management's Discussion and Analysis of Financial Condition and Results of Operations and not rely solely on the overview.
Previously, TDS had reported the following reportable segments: U.S. Cellular, TDS Telecom's incumbent local exchange carrier ("ILEC"), its competitive local exchange carrier ("CLEC"), its HMS operations and the Non-Reportable Segment. As a result of recent acquisitions and changes in TDS' strategy, operations and internal reporting, TDS has reevaluated and changed its operating segments during the year ended December 31, 2013, which resulted in the following reportable segments: U.S. Cellular, TDS Telecom's Wireline, Cable and HMS operations, and the Non-Reportable Segment. The Wireline segment consists of the former ILEC and CLEC segments. The Cable segment consists of Baja Broadband, LLC ("Baja"), which was acquired in August 2013. The HMS segment remains unchanged. Periods presented for comparative purposes have been re-presented to conform to this revised presentation.
U.S. Cellular
In its consolidated operating markets, U.S. Cellular serves approximately 4.8 million customers in 23 states. As of December 31, 2013, U.S. Cellular's average penetration rate in its consolidated operating markets was 15.0%. U.S. Cellular operates on a customer satisfaction strategy, striving to meet or exceed customer needs by providing a comprehensive range of wireless products and services, excellent customer support, and a high-quality network. U.S. Cellular's business development strategy is to obtain interests in and access to wireless licenses in its current operating markets and in areas that are adjacent to or in close proximity to its other wireless licenses, thereby building contiguous operating market areas with strong spectrum positions. U.S. Cellular believes that the acquisition of additional licenses within its current operating markets will enhance its network capacity to meet its customers' increased demand for data services. U.S. Cellular anticipates that grouping its operations into market areas will continue to provide it with certain economies in its capital and operating costs.
Financial and operating highlights in 2013 included the following:
1
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
the "Partnerships") with Cellco Partnership d/b/a Verizon Wireless, which required U.S. Cellular to deconsolidate the Partnerships and thereafter account for them as equity method investments (the "NY1 & NY2 Deconsolidation"). In connection with the deconsolidation, U.S. Cellular recognized a non-cash pre-tax gain of $18.5 million which was recorded in Gain on investments in the Consolidated Statement of Operations. See Note 7Investments in Unconsolidated Entities in the Notes to Consolidated Financial Statements for additional information regarding this transaction.
The following operating information is presented for Core Markets. As used here, Core Markets is defined as all consolidated markets in which U.S. Cellular currently conducts business and, therefore, excludes the Divestiture Markets and the NY1 & NY2 Deconsolidated Markets. 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 Divestiture Transaction and other retained assets from the Divestiture Markets.
2
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
The following financial information is presented for U.S. Cellular consolidated results:
U.S. Cellular anticipates that future results will be affected by the following factors:
3
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
See "Results of OperationsU.S. Cellular."
TDS Telecom
The Wireline and Cable segments seek to be the preferred telecommunications solutions providers in their chosen markets serving both residential and commercial customers by developing and delivering high-quality products that meet or exceed customers' needs and to outperform the competition by maintaining superior customer service. TDS Telecom provides broadband, voice, and video services to residential customers through value-added bundling of products. The commercial focus is to provide advanced IP-based voice and data services to small to medium sized businesses. The HMS segment provides colocation, dedicated hosting, hosted application management, cloud computing services and planning, engineering, procurement, installation, sales and management of Information Technology ("IT") infrastructure hardware solutions.
On October 4, 2013, TDS acquired 100% of the outstanding shares of MSN Communications, Inc. ("MSN") for $43.6 million in cash. The operations of MSN are included in the HMS segment since the date of acquisition.
On August 1, 2013, TDS Telecom acquired substantially all of the assets of Baja Broadband, LLC ("Baja") for $264.1 million in cash. Baja operates in markets primarily in Colorado, New Mexico, Texas, and Utah. The operations of Baja are included in the Cable segment since the date of acquisition.
TDS Telecom acquired Vital Support Systems, LLC ("Vital") in June 2012 and OneNeck IT Services Corporation ("OneNeck IT Services") in July 2011. The operations of Vital and OneNeck IT Services are included in the HMS segment since their respective dates of acquisition.
All of these acquisitions impact the comparability of TDS Telecom operating results.
Financial and operating highlights in 2013 included the following:
4
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
and software tools that improve management of the network and support sales and customer service processes.
TDS anticipates that TDS Telecom's future results will be affected by the following factors:
See "Results of OperationsTDS Telecom."
Pro Forma Financial Information
Refer to TDS' Form 8-K filed on February 26, 2014 for pro forma financial information related to the Divestiture Transaction and the NY1 & NY2 Deconsolidation for the three and twelve months ended December 31, 2013, as if the transactions had occurred at the beginning of the respective periods. Also refer to TDS' Form 8-K filed on May 3, 2013 for pro forma financial information related to the Divestiture Transaction and the NY1 & NY2 Deconsolidation for the twelve months ended December 31, 2012.
REGULATORY DEVELOPMENTS
FCC Reform Order
In 2011, the FCC released an order ("Reform Order") to: reform its universal service and intercarrier compensation mechanisms; establish a new, broadband-focused support mechanism; and propose further rules to advance reform. Appeals of the Reform Order were consolidated and argued in the U.S. Court of Appeals for the 10th Circuit on November 19, 2013, with a decision anticipated in 2014.
There have been no significant changes to the Reform Order since December 31, 2012 that are expected to adversely affect U.S. Cellular or TDS Telecom. U.S. Cellular and TDS Telecom cannot predict the outcome of the consolidated appeals referred to above or any future rulemaking, reconsideration or legal challenges and, as a consequence, the impacts that such potential developments may have on U.S. Cellular's or TDS Telecom's business, financial condition or results of operations.
5
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
FCC Interoperability Order
On October 25, 2013, the FCC adopted a Report and Order and Order of Proposed Modification confirming a voluntary industry agreement on interoperability in the Lower 700 MHz spectrum band. The FCC's Report and Order lays out a roadmap for the voluntary commitments of AT&T and DISH Network Corporation ("DISH") to become fully binding under a regulatory framework which will require the FCC to take additional actions proposed to be completed by the first quarter of 2014. Pursuant to this voluntary agreement, AT&T will begin incorporating changes in its network and devices that will foster interoperability across all paired spectrum blocks in the Lower 700 MHz Band, collectively comprising "Band 12" under the standards of the 3rd Generation Partnership Project ("3GPP"). AT&T also agreed to support LTE roaming on its networks for carriers with compatible Band 12 devices, consistent with the FCC's rules on roaming. As outlined in its voluntary commitment, AT&T will be implementing the foregoing changes in phases starting with network software enhancement taking place possibly through the third quarter of 2015 with its Band 12 device roll-out to follow. In addition the FCC has adopted changes in its technical rules for certain unpaired spectrum licensed to AT&T and DISH in the Lower 700 MHz band to enhance prospects for Lower 700 MHz interoperability. AT&T's network and devices currently only interoperate across two of the three paired blocks in the Lower 700 MHz band. U.S. Cellular's LTE deployment, carried out in conjunction with its partner, King Street Wireless, utilizes spectrum in all three of these blocks and consequently was not interoperable with the AT&T configuration. U.S. Cellular believes that the FCC action will broaden the ecosystem of devices available to U.S. Cellular's customers over time.
6
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
RESULTS OF OPERATIONSCONSOLIDATED
Year Ended December 31,
|
2013 | Increase/ (Decrease) |
Percentage Change |
2012 | Increase/ (Decrease) |
Percentage Change |
2011 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands, except per share amounts) |
||||||||||||||||||||||
Operating revenues |
||||||||||||||||||||||
U.S. Cellular |
$ | 3,918,836 | $ | (533,248 | ) | (12 | )% | $ | 4,452,084 | $ | 108,738 | 3 | % | $ | 4,343,346 | |||||||
TDS Telecom |
947,003 | 92,497 | 11 | % | 854,506 | 39,118 | 5 | % | 815,388 | |||||||||||||
All other(1) |
35,397 | (3,290 | ) | (9 | )% | 38,687 | 16,950 | 78 | % | 21,737 | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total operating revenues |
4,901,236 | (444,041 | ) | (8 | )% | 5,345,277 | 164,806 | 3 | % | 5,180,471 | ||||||||||||
Operating expenses |
||||||||||||||||||||||
U.S. Cellular |
3,771,971 | (523,457 | ) | (12 | )% | 4,295,428 | 232,862 | 6 | % | 4,062,566 | ||||||||||||
TDS Telecom |
902,171 | 88,407 | 11 | % | 813,764 | 97,027 | 14 | % | 716,737 | |||||||||||||
All other(1) |
(8,265 | ) | (60,487 | ) | >(100 | )% | 52,222 | 13,556 | 35 | % | 38,666 | |||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses |
4,665,877 | (495,537 | ) | (10 | )% | 5,161,414 | 343,445 | 7 | % | 4,817,969 | ||||||||||||
Operating income (loss) |
||||||||||||||||||||||
U.S. Cellular |
146,865 | (9,791 | ) | (6 | )% | 156,656 | (124,124 | ) | (44 | )% | 280,780 | |||||||||||
TDS Telecom |
44,832 | 4,090 | 10 | % | 40,742 | (57,909 | ) | (59 | )% | 98,651 | ||||||||||||
All other(1) |
43,662 | 57,197 | >100 | % | (13,535 | ) | 3,394 | 20 | % | (16,929 | ) | |||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total operating income |
235,359 | 51,496 | 28 | % | 183,863 | (178,639 | ) | (49 | )% | 362,502 | ||||||||||||
Other income (expenses) |
||||||||||||||||||||||
Equity in earnings of unconsolidated entities |
132,714 | 39,847 | 43 | % | 92,867 | 10,329 | 13 | % | 82,538 | |||||||||||||
Interest and dividend income |
9,092 | (156 | ) | (2 | )% | 9,248 | 103 | 1 | % | 9,145 | ||||||||||||
Gain (loss) on investments |
14,547 | 18,265 | >100 | % | (3,718 | ) | (27,821 | ) | >(100 | )% | 24,103 | |||||||||||
Interest expense |
(98,811 | ) | 12,066 | 14 | % | (86,745 | ) | (31,456 | ) | (27 | )% | (118,201 | ) | |||||||||
Other, net |
(37 | ) | (757 | ) | >(100 | )% | 720 | (2,938 | ) | (80 | )% | 3,658 | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total other income (expenses) |
57,505 | 45,133 | >100 | % | 12,372 | 11,129 | >100 | % | 1,243 | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Income before income taxes |
292,864 | 96,629 | 49 | % | 196,235 | (167,510 | ) | (46 | )% | 363,745 | ||||||||||||
Income tax expense |
126,043 | 52,461 | 71 | % | 73,582 | (39,921 | ) | (35 | )% | 113,503 | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Net income |
166,821 | 44,168 | 36 | % | 122,653 | (127,589 | ) | (51 | )% | 250,242 | ||||||||||||
Less: Net income attributable to noncontrolling interests, net of tax |
24,894 | (15,898 | ) | (39 | )% | 40,792 | (8,884 | ) | (18 | )% | 49,676 | |||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to TDS shareholders |
141,927 | 60,066 | 73 | % | 81,861 | (118,705 | ) | (59 | )% | 200,566 | ||||||||||||
Preferred dividend requirement |
(49 | ) | (1 | ) | (2 | )% | (50 | ) | | | (50 | ) | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Net income available to common shareholders |
$ | 141,878 | $ | 60,067 | 73 | % | $ | 81,811 | $ | (118,705 | ) | (59 | )% | $ | 200,516 | |||||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share attributable to TDS shareholders |
$ | 1.31 | $ | 0.56 | 75 | % | $ | 0.75 | $ | (1.10 | ) | (59 | )% | $ | 1.85 | |||||||
Diluted earnings per share attributable to TDS shareholders |
$ | 1.29 | $ | 0.54 | 72 | % | $ | 0.75 | $ | (1.08 | ) | (59 | )% | $ | 1.83 |
N/MPercentage change not meaningful
Operating Revenues and Expenses
See "Results of OperationsU.S. Cellular" and "Results of OperationsTDS Telecom" below for factors that affected Operating revenues and expenses.
7
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Equity in earnings of unconsolidated entities
Equity in earnings of unconsolidated entities represents TDS' share of net income from entities in which it has a noncontrolling interest and that are accounted for by the equity method. TDS generally follows the equity method of accounting for unconsolidated entities in which its ownership interest is less than or equal to 50% but equals or exceeds 20% for corporations and 3% for partnerships and limited liability companies, or for unconsolidated entities in which its ownership is greater than 50% but TDS does not have a controlling financial interest.
TDS' investment in the Los Angeles SMSA Limited Partnership ("LA Partnership") contributed $78.4 million, $67.2 million and $55.3 million to Equity in earnings of unconsolidated entities in 2013, 2012 and 2011, respectively. TDS received cash distributions from the LA Partnership of $71.5 million in 2013 and $66.0 million in 2012 and 2011.
On April 3, 2013, TDS deconsolidated the NY1 & NY2 Partnerships and began reporting them as equity method investments in its consolidated financial statements as of that date. In 2013, TDS' investment in the NY1 & NY2 Partnerships contributed $24.7 million to Equity in earnings of unconsolidated entities subsequent to their deconsolidation. No amounts were included in 2012 or 2011 because the NY1 & NY2 Partnerships were consolidated in those years. Distributions from the NY1 & NY2 Partnerships of $29.4 million in 2013, after the deconsolidation on April 1, 2013, are included in Distributions from unconsolidated entities on the Consolidated Statement of Cash Flows.
Gain (loss) on investments
In connection with the deconsolidation of the NY1 & NY2 Partnerships, TDS recognized a non-cash pre-tax gain of $14.5 million which was recorded in Gain (loss) on investments in 2013. See Note 7Investments in Unconsolidated Entities for additional information.
Loss on investment in 2012 includes a provision for loss of $3.7 million related to a note receivable and preferred stock acquired by U.S. Cellular in connection with an acquisition in 1998. Gain on investment in 2011 includes a gain of $12.7 million from TDS' acquisition of 63% of Airadigm in September 2011 and a $13.4 million gain recorded as a result of adjusting the carrying value of a pre-existing noncontrolling interest for which U.S. Cellular purchased the remaining interest in May 2011, as more fully described in Note 5Acquisitions, Divestitures and Exchanges in the Notes to Consolidated Financial Statements.
Interest expense
Interest expense increased $12.1 million due primarily to the issuance of TDS' 5.875% Senior Notes in November 2012 for $195.0 million. This amount was partially offset by an increase in capitalized interest during 2013. TDS recorded $15.4 million in interest expense to write-off unamortized debt issuance costs related to TDS' $282.5 million, 7.6% Senior Notes, and U.S. Cellular's $330 million, 7.5% Senior Notes, redeemed on May 2, 2011 and June 20, 2011, respectively. The impact of these write-offs in 2011, along with lower effective interest rates on long-term debt and an increase in capitalized interest for multi-year projects during 2012, resulted in the year-over-year decrease of $31.5 million expense from 2011 to 2012.
Income tax expense
The effective tax rates on Income before income taxes and extraordinary items ("pre-tax income") for 2013, 2012 and 2011 were 43.0%, 37.5% and 31.2%, respectively. The following significant discrete and other items impacted income tax expense for these years:
2013Includes tax expense of $14.9 million related to the NY1 & NY2 Deconsolidation and the Divestiture Transaction, and a tax benefit of $5.5 million resulting from statute of limitation expirations.
8
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
2012Includes tax benefits of $11.3 million resulting from statute of limitation expirations and $6.1 million resulting from corrections relating to prior periods, offset by tax expense of $1.3 million related to state income tax audits and tax expense associated with increases to state deferred tax asset valuation allowances of $5.2 million.
2011Includes a tax benefit of $26.9 million resulting from state tax law changes, a tax benefit of $9.0 million resulting from statute of limitation expirations and tax expense of $6.0 million resulting from correction of partnership tax basis relating to a prior period.
See Note 3Income Taxes in the Notes to Consolidated Financial Statements for further information on the effective tax rate.
Net income attributable to noncontrolling interests, net of tax
Net income attributable to noncontrolling interests, net of tax includes the noncontrolling public shareholders' share of U.S. Cellular's net income, the noncontrolling shareholders' or partners' share of certain U.S. Cellular subsidiaries' net income or loss and other TDS noncontrolling interests.
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|||||||||
Net income attributable to noncontrolling interest, net of tax U.S. Cellular |
||||||||||
Noncontrolling public shareholders' |
$ | 21,775 | $ | 18,431 | $ | 28,934 | ||||
Noncontrolling shareholders' or partners'(1) |
3,119 | 22,361 | 20,742 | |||||||
| | | | | | | | | | |
|
$ | 24,894 | $ | 40,792 | $ | 49,676 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
9
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
RESULTS OF OPERATIONSU.S. CELLULAR
TDS provides wireless telephone service through U.S. Cellular, an 84%-owned subsidiary. U.S. Cellular owns, manages and invests in wireless markets throughout the United States.
Summary Operating Data for U.S. Cellular Consolidated Markets
Following is a table of summarized operating data for U.S. Cellular's Consolidated Markets. Consolidated Markets herein refers to markets which U.S. Cellular currently consolidates, or previously consolidated in the periods presented, and is not adjusted in prior periods presented for subsequent divestitures or deconsolidations. Unless otherwise noted, figures reported in Results of Operations are representative of consolidated results.
As of or for the Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
Retail Customers |
||||||||||
Postpaid |
||||||||||
Total at end of period |
4,267,000 | 5,134,000 | 5,302,000 | |||||||
Gross additions |
697,000 | 880,000 | 836,000 | |||||||
Net additions (losses) |
(325,000 | ) | (165,000 | ) | (117,000 | ) | ||||
ARPU(1) |
$ | 54.31 | $ | 54.32 | $ | 52.20 | ||||
Churn rate(2) |
1.8 | % | 1.7 | % | 1.5 | % | ||||
Smartphone penetration(3)(4) |
50.8 | % | 41.8 | % | 30.5 | % | ||||
Prepaid |
||||||||||
Total at end of period |
343,000 | 423,000 | 306,000 | |||||||
Gross additions |
309,000 | 368,000 | 228,000 | |||||||
Net additions (losses) |
(21,000 | ) | 118,000 | (8,000 | ) | |||||
ARPU(1) |
$ | 31.44 | $ | 33.26 | $ | 33.42 | ||||
Churn rate(2) |
7.0 | % | 6.0 | % | 6.6 | % | ||||
Total customers at end of period |
4,774,000 | 5,798,000 | 5,891,000 | |||||||
Billed ARPU(1) |
$ | 50.73 | $ | 50.81 | $ | 48.63 | ||||
Service revenue ARPU(1) |
$ | 57.61 | $ | 58.70 | $ | 56.54 | ||||
Smartphones sold as a percent of total devices sold |
68.4 | % | 55.8 | % | 44.0 | % | ||||
Total Population |
||||||||||
Consolidated markets(5) |
58,013,000 | 93,244,000 | 91,965,000 | |||||||
Consolidated operating markets(5) |
31,759,000 | 46,966,000 | 46,888,000 | |||||||
Market penetration at end of period |
||||||||||
Consolidated markets(6) |
8.2 | % | 6.2 | % | 6.4 | % | ||||
Consolidated operating markets(6) |
15.0 | % | 12.3 | % | 12.6 | % | ||||
Capital expenditures (000s) |
$ | 737,501 | $ | 836,748 | $ | 782,526 | ||||
Total cell sites in service |
6,975 | 8,028 | 7,882 | |||||||
Owned towers in service |
4,448 | 4,408 | 4,311 |
10
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Summary Operating Data for U.S. Cellular Core Markets
Following is a table of summarized operating data for U.S. Cellular's Core Markets (which excludes the Divestiture Markets and NY1 and NY2 markets) as of or for the year ended December 31, 2013 or 2012.
As of or for the Year Ended December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
Retail Customers |
|||||||
Postpaid |
|||||||
Total at end of period |
4,267,000 | 4,496,000 | |||||
Gross additions |
682,000 | 746,000 | |||||
Net additions (losses) |
(217,000 | ) | (92,000 | ) | |||
ARPU(1) |
$ | 54.23 | $ | 53.65 | |||
Churn rate(2) |
1.7 | % | 1.5 | % | |||
Smartphone penetration(3)(4) |
50.8 | % | 41.1 | % | |||
Prepaid |
|||||||
Total at end of period |
343,000 | 342,000 | |||||
Gross additions |
295,000 | 288,000 | |||||
Net additions (losses) |
2,000 | 124,000 | |||||
ARPU(1) |
$ | 31.45 | $ | 32.98 | |||
Churn rate(2) |
6.7 | % | 5.2 | % | |||
Total customers at end of period |
4,774,000 | 5,022,000 | |||||
Billed ARPU(1) |
$ | 50.82 | $ | 50.54 | |||
Service revenue ARPU(1) |
$ | 57.66 | $ | 58.49 | |||
Smartphones sold as a percent of total devices sold |
68.6 | % | 56.1 | % | |||
Total Population |
|||||||
Consolidated markets(5) |
58,013,000 | 83,384,000 | |||||
Consolidated operating markets(5) |
31,759,000 | 31,445,000 | |||||
Market penetration at end of period |
|||||||
Consolidated markets(6) |
8.2 | % | 6.0 | % | |||
Consolidated operating markets(6) |
15.0 | % | 16.0 | % | |||
Capital expenditures (000s) |
$ | 735,082 | $ | 768,884 | |||
Total cell sites in service |
6,161 | 6,130 | |||||
Owned towers in service |
3,913 | 3,847 |
11
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Components of Operating Income
Year Ended December 31,
|
2013 | Increase/ (Decrease) |
Percentage Change |
2012 | Increase/ (Decrease) |
Percentage Change |
2011 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|||||||||||||||||||||
Retail service |
$ | 3,165,496 | $ | (382,483 | ) | (11)% | $ | 3,547,979 | $ | 61,457 | 2% | $ | 3,486,522 | |||||||||
Inbound roaming |
263,186 | (85,531 | ) | (25)% | 348,717 | 408 | N/M | 348,309 | ||||||||||||||
Other |
166,091 | (36,069 | ) | (18)% | 202,160 | (16,806 | ) | (8)% | 218,966 | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Service revenues |
3,594,773 | (504,083 | ) | (12)% | 4,098,856 | 45,059 | 1% | 4,053,797 | ||||||||||||||
Equipment sales |
324,063 | (29,165 | ) | (8)% | 353,228 | 63,679 | 22% | 289,549 | ||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total operating revenues |
3,918,836 | (533,248 | ) | (12)% | 4,452,084 | 108,738 | 3% | 4,343,346 | ||||||||||||||
System operations (excluding Depreciation, amortization and accretion reported below) |
763,435 |
(183,370 |
) |
(19)% |
946,805 |
17,426 |
2% |
929,379 |
||||||||||||||
Cost of equipment sold |
999,000 | 63,053 | 7% | 935,947 | 144,145 | 18% | 791,802 | |||||||||||||||
Selling, general and administrative |
1,677,395 | (87,538 | ) | (5)% | 1,764,933 | (4,768 | ) | N/M | 1,769,701 | |||||||||||||
Depreciation, amortization and accretion |
803,781 | 195,148 | 32% | 608,633 | 35,076 | 6% | 573,557 | |||||||||||||||
(Gain) loss on asset disposals, net |
30,606 | (12,518 | ) | (69)% | 18,088 | (8,199 | ) | (83)% | 9,889 | |||||||||||||
(Gain) loss on sale of business and other exit costs, net |
(246,767 | ) | 267,789 | >100% | 21,022 | (21,022 | ) | N/M | | |||||||||||||
(Gain) loss on license sales and exchanges |
(255,479 | ) | 255,479 | N/M | | (11,762 | ) | N/M | (11,762 | ) | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses |
3,771,971 | (523,457 | ) | (12)% | 4,295,428 | 232,862 | 6% | 4,062,566 | ||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Operating income |
$ | 146,865 | $ | (9,791 | ) | (6)% | $ | 156,656 | $ | (124,124 | ) | (44)% | $ | 280,780 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
N/MPercentage change not meaningful
Operating Revenues
Service revenues
Service revenues consist primarily of: (i) charges for access, airtime, roaming, recovery of regulatory costs and value-added services, including data products and services, provided to U.S. Cellular's retail customers and to end users through third-party resellers ("retail service"); (ii) charges to other wireless carriers whose customers use U.S. Cellular's wireless systems when roaming, including long-distance roaming ("inbound roaming"); and (iii) amounts received from the Federal USF.
Retail service revenues
Retail service revenues decreased by $382.5 million, or 11%, to $3,165.5 million due primarily to a decrease in U.S. Cellular's average customer base (including the reductions caused by the Divestiture Transaction and NY1 & NY2 Deconsolidation) and a slight decrease in billed ARPU. In 2012, retail service revenues increased by $61.5 million, or 2%, to $3,548.0 million due primarily to the impact of an increase in billed ARPU, partially offset by a decrease in U.S. Cellular's average customer base.
In the fourth quarter of 2013, U.S. Cellular issued loyalty reward points with a value of $43.5 million as a loyalty bonus in recognition of the inconvenience experienced by customers during U.S. Cellular's recent billing system conversion. The value of the loyalty bonus reduced Operating revenues in the Consolidated Statement of Operations and increased Customer deposits and deferred revenues in the Consolidated Balance Sheet.
12
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Billed ARPU of $50.73 in 2013 was relatively flat compared to $50.81 in 2012. The special issuance of loyalty rewards points in the fourth quarter of 2013 negatively impacted billed ARPU by $0.70 in 2013, which was partially offset by an increase in smartphone adoption and corresponding revenues from data products and services. The increase in billed ARPU in 2012 from $48.63 in 2011 also reflects the impact of a larger portion of the customer base using smartphones which drives incremental data access revenue.
U.S. Cellular expects continued pressure on revenues in the foreseeable future due to industry competition for customers and related effects on pricing of service plan offerings offset to some degree by continued adoption of smartphones and data usage.
Inbound roaming revenues
Inbound roaming revenues decreased by $85.5 million, or 25% in 2013 to $263.2 million. The decrease was due primarily to lower rates ($47.9 million) and the impacts of the Divestiture Transaction and NY1 & NY2 Deconsolidation ($37.6 million). Data volume increased year-over year but the impact of this increase was offset by the combined impacts of lower volume for voice and lower rates for both data and voice. The decline in roaming revenues was offset by a decline in roaming expense also due to lower rates. U.S. Cellular expects continued growth in data volume but also expects that the revenue impact of this growth will be offset by the impacts of decreases in data rates and voice volume.
Inbound roaming revenues of $348.7 million were flat in 2012 compared to 2011 as higher data revenues, reflecting significantly higher volumes but lower negotiated rates, were offset by lower voice revenues, reflecting both lower volumes and rates.
Other revenues
Other revenues decreased by $36.1 million, or 18%, in 2013 compared to 2012. In 2012, Other revenues decreased by $16.8 million, or 8%. The decreases in both years are due primarily to decreases in ETC support.
Pursuant to the FCC's Reform Order (See "OverviewFCC Reform Order"), U.S. Cellular's current ETC support is being phased down at the rate of 20% per year beginning July 1, 2012. If the Phase II Mobility Fund is not operational by July 2014, the phase down will halt at that time and U.S. Cellular will continue to receive 60% of its baseline support until the Phase II Mobility Fund is operational.
At this time, U.S. Cellular cannot predict the net effect of the FCC's changes to the USF high cost support program in the Reform Order. Accordingly, U.S. Cellular cannot predict whether such changes will have a material adverse effect on U.S. Cellular's business, financial condition or results of operations.
Equipment sales revenues
Equipment sales revenues include revenues from sales of wireless devices and related accessories to both new and existing customers, as well as revenues from sales of wireless devices and accessories to agents. All Equipment sales revenues are recorded net of rebates.
U.S. Cellular offers a competitive portfolio of quality wireless devices to both new and existing customers. U.S. Cellular's customer acquisition and retention efforts include offering new wireless devices to customers at discounted prices; in addition, customers on currently offered rate plans receive loyalty reward points that may be used to purchase a new wireless device or accelerate the timing of a customer's eligibility for a wireless device upgrade at promotional pricing. U.S. Cellular also continues to sell wireless devices to agents including national retailers; this practice enables U.S. Cellular to provide better control over the quality of wireless devices sold to its customers, establish roaming preferences and earn quantity discounts from wireless device manufacturers which are passed along to agents and other retailers.
13
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
The decrease in 2013 equipment sales revenues of $29.2 million, or 8%, to $324.1 million was driven primarily by selling fewer devices, partially due to the Divestiture Transaction. Declines in volume were offset by an increase of 12.0% in average revenue per device. The increase in 2012 equipment sales revenues of $63.7 million, or 22%, to $353.2 million was driven primarily by a 17% increase in average revenue per wireless device sold; an increase in equipment activation fees also was a factor. Average revenue per wireless device sold increased in both years due to a continued shift in customer preference to higher priced smartphones.
Operating Expenses
System operations expenses (excluding Depreciation, amortization and accretion)
System operations expenses (excluding Depreciation, amortization and accretion) include charges from telecommunications service providers for U.S. Cellular's customers' use of their facilities, costs related to local interconnection to the wireline network, charges for cell site rent and maintenance of U.S. Cellular's network, long-distance charges, outbound roaming expenses and payments to third-party data product and platform developers.
System operations expenses decreased $183.4 million, or 19%, to $763.4 million in 2013 and increased $17.4 million, or 2%, to $946.8 million in 2012. Key components of the net changes in System operations expenses were as follows:
U.S. Cellular expects system operations expenses to increase in the future to support the continued growth in cell sites and other network facilities as it continues to add capacity, enhance quality and deploy new technologies as well as to support increases in total customer usage, particularly data usage. However, these increases are expected to be offset to some extent by cost savings generated by shifting data traffic to the 4G LTE network from the 3G network.
Cost of equipment sold
Cost of equipment sold increased $63.1 million, or 7%, in 2013 and $144.1 million, or 18% in 2012. In both years, the increase was driven primarily by an increase in the average cost per wireless device sold (33% in 2013 and 18% in 2012). Average cost per device sold increased due to general customer preference for higher priced 4G LTE smartphones, including the introduction of Apple products in the fourth quarter of 2013. In 2013, total devices sold decreased by 18% partially due to the Divestiture Transaction; in 2012, total devices sold increased by 1%.
14
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
U.S. Cellular's loss on equipment, defined as equipment sales revenues less cost of equipment sold, was $674.9 million, $582.7 million and $502.3 million for 2013, 2012 and 2011, respectively. U.S. Cellular expects loss on equipment to continue to be a significant cost in the foreseeable future as wireless carriers continue to use device pricing as a means of competitive differentiation. In addition, U.S. Cellular expects increasing sales of data centric wireless devices to result in higher equipment subsidies over time; these devices generally have higher purchase costs which cannot be recovered through proportionately higher selling prices to customers under the standard contract/subsidy model the industry has operated with for many years. However, U.S. Cellular is beginning to offer new equipment pricing constructs such as device financing to offset a higher proportion of increasing equipment costs.
Selling, general and administrative expenses
Selling, general and administrative expenses include salaries, commissions and expenses of field sales and retail personnel and facilities; telesales department salaries and expenses; agent commissions and related expenses; corporate marketing and merchandise management; and advertising expenses. Selling, general and administrative expenses also include bad debts expense, costs of operating customer care centers and corporate expenses.
Selling, general and administrative expenses decreased by $87.5 million to $1,677.4 million in 2013 and by $4.8 million to $1,764.9 in 2012. Key components of the net changes in Selling, general and administrative expenses were as follows:
2013
2012
Depreciation, amortization and accretion
Depreciation, amortization and accretion expense increased $195.1 million, or 32%, in 2013, and $35.1 million, or 6%, in 2012 due primarily to the acceleration of depreciation, amortization and accretion in the Divestiture Markets. The impact of the acceleration year over year was $158.5 million in 2013. The accelerated depreciation, amortization and accretion in the Divestiture Markets is expected to conclude in the first quarter of 2014.
(Gain) loss on asset disposals, net
(Gain) loss on asset disposals, net was a loss of $30.6 million in 2013 and $18.1 million in 2012 due primarily to losses resulting from the write-off and disposals of certain network assets.
15
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
(Gain) loss on sale of business and other exit costs, net
(Gain) loss on sale of business and other exit costs, net was a gain of $246.8 million in 2013, primarily related to the closing of the Divestiture Transaction. The loss of $21.0 million in 2012 was due primarily to employee severance costs and asset write-offs in the Divestiture Markets, partially offset by a $4.2 million gain resulting from the sale of a wireless market in March 2012.
(Gain) loss on license sales and exchanges
(Gain) loss on license sales and exchanges resulted from the sale of the Mississippi Valley non-operating market license for $308.0 million, which resulted in a pre-tax gain of $250.6 million.
RESULTS OF OPERATIONSTDS TELECOM
TDS conducts its Wireline, Cable and HMS operations through TDS Telecom, a wholly-owned subsidiary. The following table summarizes operating data for Wireline and Cable operations:
As of December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
Wireline |
||||||||||
Residential connections |
||||||||||
Voice(1) |
352,100 | 374,700 | 399,300 | |||||||
Broadband(2) |
227,000 | 229,900 | 230,600 | |||||||
IPTV |
13,800 | 7,900 | 4,600 | |||||||
| | | | | | | | | | |
Wireline residential connections |
592,900 | 612,500 | 634,500 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
Commercial connections |
||||||||||
Voice(1) |
218,400 | 243,100 | 271,700 | |||||||
Broadband(2) |
27,100 | 29,700 | 32,800 | |||||||
managedIP(3) |
127,600 | 94,600 | 53,500 | |||||||
| | | | | | | | | | |
Wireline commercial connections |
373,100 | 367,400 | 358,000 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
Total Wireline connections |
966,000 | 979,900 | 992,500 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
Total residential revenue per connection(4) |
$ | 40.53 | $ | 39.65 | $ | 38.86 | ||||
Residential broadband penetration(5) |
66 | % | 63 | % | 60 | % | ||||
Cable |
||||||||||
Cable connections |
||||||||||
Video(6) |
69,200 | |||||||||
Broadband(7) |
61,000 | |||||||||
Voice(7) |
17,200 | |||||||||
| | | | | | | | | | |
Cable connections |
147,400 | |||||||||
| | | | | | | | | | |
| | | | | | | | | | |
Total residential revenue per connection(4) |
$ | 55.43 |
16
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
TDS Telecom Total (Wireline, Cable and HMS Operations)
Components of Operating Income
Year Ended December 31,
|
2013 | Increase/ (Decrease) |
Percentage Change |
2012 | Increase/ (Decrease) |
Percentage Change |
2011 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|
|
|
|
|||||||||||||
Operating revenues |
||||||||||||||||||||
Wireline |
$ | 726,567 | $ | (15,181 | ) | (2)% | $ | 741,748 | $ | (26,460 | ) | (3)% | $ | 768,208 | ||||||
Cable |
35,883 | 35,883 | N/M | | | N/M | | |||||||||||||
HMS |
185,616 | 72,606 | 64% | 113,010 | 65,830 | >100% | 47,180 | |||||||||||||
Intra-company elimination |
(1,063 | ) | (811 | ) | >(100)% | (252 | ) | (252 | ) | N/M | | |||||||||
| | | | | | | | | | | | | | | | | | | | |
TDS Telecom operating revenues |
947,003 | 92,497 | 11% | 854,506 | 39,118 | 5% | 815,388 | |||||||||||||
Operating expenses |
||||||||||||||||||||
Wireline |
661,561 | (21,805 | ) | (3)% | 683,366 | 18,760 | 3% | 664,606 | ||||||||||||
Cable |
35,927 | 35,927 | N/M | | | N/M | | |||||||||||||
HMS |
205,746 | 75,096 | 57% | 130,650 | 78,519 | >100% | 52,131 | |||||||||||||
Intra-company elimination |
(1,063 | ) | (811 | ) | >(100)% | (252 | ) | (252 | ) | N/M | | |||||||||
| | | | | | | | | | | | | | | | | | | | |
TDS Telecom operating expenses |
902,171 | 88,407 | 11% | 813,764 | 97,027 | 14% | 716,737 | |||||||||||||
| | | | | | | | | | | | | | | | | | | | |
TDS Telecom operating income |
$ | 44,832 | $ | 4,090 | 10% | $ | 40,742 | $ | (57,909 | ) | (59)% | $ | 98,651 | |||||||
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
N/MNot meaningful
17
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Wireline Operations
Components of Operating Income
Year Ended December 31,
|
2013 | Increase/ (Decrease) |
Percentage Change |
2012 | Increase/ (Decrease) |
Percentage Change |
2011 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|
|
|
|
|||||||||||||
Operating revenues |
||||||||||||||||||||
Residential |
$ | 293,217 | $ | (3,375 | ) | (1)% | $ | 296,592 | $ | (5,272 | ) | (2)% | $ | 301,864 | ||||||
Commercial |
232,910 | 2,436 | 1% | 230,474 | (951 | ) | N/M | 231,425 | ||||||||||||
Wholesale |
200,440 | (14,242 | ) | (7)% | 214,682 | (20,237 | ) | (9)% | 234,919 | |||||||||||
| | | | | | | | | | | | | | | | | | | | |
Total operating revenues |
726,567 | (15,181 | ) | (2)% | 741,748 | (26,460 | ) | (3)% | 768,208 | |||||||||||
Operating expenses |
||||||||||||||||||||
Cost of services and products (excluding depreciation, amortization and accretion reported below) |
270,466 | (3,599 | ) | (1)% | 274,065 | (636 | ) | N/M | 274,701 | |||||||||||
Selling, general and administrative expenses |
220,097 | (15,619 | ) | (7)% | 235,716 | 14,602 | 7% | 221,114 | ||||||||||||
Depreciation, amortization and accretion |
170,868 | (1,658 | ) | (1)% | 172,526 | 4,863 | 3% | 167,663 | ||||||||||||
Loss on asset disposals, net |
130 | (890 | ) | (87)% | 1,020 | (108 | ) | (10)% | 1,128 | |||||||||||
Loss on sale of business and other exit costs, net |
| (39 | ) | N/M | 39 | 39 | N/M | | ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Total operating expenses |
661,561 | (21,805 | ) | (3)% | 683,366 | 18,760 | 3% | 664,606 | ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Total operating income |
$ | 65,006 | $ | 6,624 | 11% | $ | 58,382 | $ | (45,220 | ) | (44)% | $ | 103,602 | |||||||
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
N/MNot meaningful
Operating Revenues
Residential revenues consist of voice, data and video services to Wireline's residential customer base.
Residential revenues decreased $3.4 million or 1% to $293.2 million in 2013. A 3% reduction in the number of average residential connections reduced revenues by $7.9 million partially offset by a $5.2 million increase due to growth in average revenue per residential connection of 2%. The growth in average revenue was mainly driven by broadband price increases, growth in customers opting for faster broadband speeds and the growth of customers selecting higher tier IPTV packages.
Residential revenues decreased $5.3 million or 2% to $296.6 million in 2012. Reductions in the number of residential connections of 4% negatively impacted residential revenues by $9.8 million. Customers choosing higher speed data plans primarily drove a 2% increase in average revenue per residential connection in 2012, which increased residential revenues $6.6 million.
Commercial revenues consist of data and voice services and sales and installation of IP-based telecommunications systems to Wireline's commercial customer base.
Commercial revenues increased $2.4 million or 1% to $232.9 million in 2013. A 2% increase in average commercial connections, which was driven by the 49% growth in managedIP as customers converted from traditional voice and data connections, increased revenues by $4.4 million. This increase was partially offset by a 1% decline in average revenue per commercial connection, primarily driven by lower managedIP rates, which decreased revenues $2.7 million.
18
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Commercial revenues decreased $1.0 million to $230.5 million in 2012 due primarily to a $2.5 million decline in business systems sales and charges for directory assistance. A $4.8 million increase in revenue resulting from an increase in commercial connections was partially offset by a $3.2 million decrease in the average revenue per commercial connection primarily driven by lower managedIP rates.
Wholesale revenues consist of compensation from other carriers for utilizing TDS Telecom's network infrastructure and regulatory recoveries.
Wholesale revenues decreased $14.2 million or 7% to $200.4 million in 2013. Network access revenues decreased $6.8 million in 2013 as a result of changes in support mechanisms and in intercarrier compensation resulting from the Reform Order released by the FCC in November 2011. Wholesale revenues also declined $5.3 million due to a 15% reduction in intra-state minutes-of-use.
Wholesale revenues decreased $20.2 million or 9% to $214.7 million in 2012. Wholesale revenues decreased $10.0 million in 2012 as a result of changes in support mechanisms and in intercarrier compensation resulting from the Reform Order. Revenues received through interstate and intrastate regulatory recovery mechanisms also decreased $5.7 million due to changes in eligible expense recovery thresholds and reductions in the pool earnings. Additionally, Wholesale revenues declined $5.1 million due to a 11% decline in intrastate minutes of use.
Operating Expenses
Cost of services and products (excluding Depreciation, amortization and accretion)
Cost of services and products decreased $3.6 million or 1% to $270.5 million in 2013 due primarily to a $5.4 million decrease in cost of goods sold related to long distance services and promotional giveaways. In addition, carrier interconnection charges decreased $2.3 million as a result of lower access charges that became effective related to the Reform Order. Employee expense decreased $1.1 million due to a reduction in employees. Offsetting the decreases were increases in charges related to IPTV expansion.
Cost of services and products of $274.1 million in 2012 were flat compared to 2011. Increases in employee related costs, charges related to IPTV expansion and network maintenance costs were mostly offset by decreased long-distance costs, lower circuit charges, lower purchased network services, and a decrease in reciprocal compensation expense related to the FCC Reform Order which mandated rate reductions that became effective in July of 2012.
Selling, general and administrative expenses
Selling, general and administrative expenses decreased $15.6 million or 7% to $220.1 million in 2013 due primarily to decreases in employee expenses, Federal USF contributions due to lower revenues, bad debts, and property taxes.
Selling, general and administrative expenses increased $14.6 million or 7% to $235.7 million in 2012. Discrete benefits recorded in 2011 including receipt of insurance proceeds, the refund of certain prior year regulatory contributions and the settlement of a legal dispute, which decreased 2011 Selling, general and administrative expenses by $7.7 million. These discrete benefits in 2011 were the primary cause of the overall expense increase from 2011 to 2012. Additionally, higher employee related and contractor costs and Federal USF contributions added to the increase in 2012.
19
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Cable Operations
Components of Operating Income
Year Ended December 31,
|
2013(1) | |||
---|---|---|---|---|
(Dollars in thousands) |
|
|||
Operating revenues |
||||
Residential |
$ | 29,016 | ||
Commercial |
6,867 | |||
| | | | |
Total operating revenues |
35,883 | |||
Operating expenses |
||||
Cost of services and products (excluding depreciation, amortization and accretion reported below) |
17,274 | |||
Selling, general and administrative expenses |
11,054 | |||
Depreciation, amortization and accretion |
7,571 | |||
Loss on asset disposals, net |
28 | |||
| | | | |
Total operating expenses |
35,927 | |||
| | | | |
Total operating income (loss) |
$ | (44 | ) | |
| | | | |
| | | | |
Operating Revenues
Residential revenues consist of video, broadband and voices services to Cable's residential customer base.
Baja had 104,900 residential connections which generated revenues of $29.0 million since the acquisition of Baja on August 1, 2013.
Commercial revenues consist of video, broadband and voice services to Cable's commercial customer base.
Baja had 42,500 commercial connections which generated revenues of $6.9 million since the acquisition of Baja.
Operating Expenses
Cost of services and products (excluding Depreciation, amortization and accretion)
Cost of services and products (excluding Depreciation, amortization and accretion) of $17.3 million were incurred for programming costs and expenses related to the delivery and support of services since the acquisition of Baja.
Selling, general and administrative expenses
Selling, general and administrative expenses of $11.1 million include legal and consulting costs of $2.0 million related to the acquisition.
Depreciation, amortization and accretion expense
Depreciation, amortization and accretion expense of $7.6 million was incurred since the acquisition of Baja. Amortization of the acquired customer list and trade name contributed $3.0 million of expense.
20
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
HMS Operations
Components of Operating Income
Year Ended December 31,
|
2013 | Increase/ (Decrease) |
Percentage Change |
2012 | Increase/ (Decrease) |
Percentage Change |
2011 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|
|
|
|
|||||||||||||||
Operating revenues |
$ | 185,616 | $ | 72,606 | 64 | % | $ | 113,010 | $ | 65,830 | >100 | % | $ | 47,180 | ||||||||
Operating expenses |
||||||||||||||||||||||
Cost of services and products (excluding depreciation, amortization and accretion reported below) |
136,414 | 60,633 | 80 | % | 75,781 | 52,279 | >100 | % | 23,502 | |||||||||||||
Selling, general and administrative expenses |
44,945 | 10,752 | 31 | % | 34,193 | 18,546 | >100 | % | 15,647 | |||||||||||||
Depreciation, amortization and accretion |
24,262 | 3,694 | 18 | % | 20,568 | 7,701 | 60 | % | 12,867 | |||||||||||||
Loss on asset disposals, net |
125 | 17 | 16 | % | 108 | (7 | ) | (6 | )% | 115 | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses |
205,746 | 75,096 | 57 | % | 130,650 | 78,519 | >100 | % | 52,131 | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total operating income (loss) |
$ | (20,130 | ) | $ | (2,490 | ) | (14 | )% | $ | (17,640 | ) | $ | (12,689 | ) | >(100 | )% | $ | (4,951 | ) | |||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Operating Revenues
HMS operating revenues consist primarily of colocation, cloud computing and hosted managed services, application management, and sales, installation and management of IT infrastructure hardware solutions.
Operating revenues increased $72.6 million to $185.6 million in 2013. The acquisitions of Vital in June of 2012 and MSN in October of 2013 contributed $64.3 million of incremental revenues. The remaining increase was due to 10% growth in recurring services primarily consisting of colocation, cloud and hosted managed services, and application management.
Operating revenues increased $65.8 million to $113.0 million in 2012. The acquisitions of OneNeck IT Services in June of 2011 and Vital in June of 2012 contributed $64.1 million of incremental revenues.
Operating Expenses
Cost of services and products (excluding Depreciation, amortization and accretion)
Cost of services and products increased $60.6 million to $136.4 million in 2013 and increased $52.3 million to $75.8 million in 2012. Acquisitions increased Cost of services and products $52.8 million and $47.7 million in 2013 and 2012, respectively. Employee related expense also increased in 2013 by $5.7 million in addition to increased data center costs to support revenue growth.
Selling, general and administrative expense
Selling, general and administrative expense increased $10.8 million to $44.9 million in 2013 and increased $18.5 million to $34.2 million in 2012. Acquisitions increased Selling, general and administrative expense $10.6 million and $15.1 million in 2013 and 2012, respectively. Additional expenses were incurred in both 2013 and 2012 as TDS Telecom developed the infrastructure and products and services to support growth of the HMS operations.
21
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Depreciation, amortization and accretion expense
Depreciation, amortization and accretion expense increased $3.7 million to $24.3 million in 2013 and increased $7.7 million to $20.6 million in 2012 due primarily to acquisitions. Customer list and trade name amortization contributed $2.2 million and $4.4 million of the increase in 2013 and 2012, respectively.
Management believes that inflation affects TDS' business to no greater or lesser extent than the general economy.
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
In general, recently issued accounting pronouncements did not have and are not expected to have a significant effect on TDS' financial condition and results of operations.
See Note 1Summary of Significant Accounting Policies and Recent Accounting Pronouncements in the Notes to Consolidated Financial Statements for information on recently issued accounting pronouncements.
TDS operates a capital- and marketing-intensive business. TDS utilizes cash on hand, cash from operating activities, cash proceeds from divestitures and disposition of investments, short-term credit facilities and long-term debt financing to fund its acquisitions (including licenses), construction costs, operating expenses and share repurchases. Cash flows may fluctuate from quarter to quarter and year to year due to seasonality, the timing of acquisitions, capital expenditures and other factors. The table below and the following discussion in this Financial Resources section summarize TDS' cash flow activities in 2013, 2012 and 2011.
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Cash flows from (used in) |
||||||||||
Operating activities |
$ | 494,610 | $ | 1,105,172 | $ | 1,255,711 | ||||
Investing activities |
(260,653 | ) | (998,069 | ) | (866,089 | ) | ||||
Financing activities |
(144,424 | ) | 70,103 | (168,030 | ) | |||||
| | | | | | | | | | |
Net increase in cash and cash equivalents |
$ | 89,533 | $ | 177,206 | $ | 221,592 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
Cash Flows from Operating Activities
Cash flows from operating activities were $494.6 million in 2013 and $1,105.2 million in 2012. Significant items to note are as follows:
22
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
TDS carried back this federal net operating loss to prior tax years and received these refunds in 2012 for carrybacks to 2009 and 2010 tax years.
Cash flows from operating activities were $1,105.2 million in 2012 and $1,255.7 million in 2011. Significant items to note are as follows:
Cash Flows from Investing Activities
TDS makes substantial investments to acquire wireless licenses and properties and to construct and upgrade telecommunications networks and facilities as a basis for creating long-term value for shareholders. In recent years, rapid changes in technology and new opportunities have required substantial investments in potentially revenue-enhancing and cost-reducing upgrades to TDS' networks.
Capital expenditures (i.e., additions to property, plant and equipment and system development expenditures) totaled $909.7 million in 2013, $1,004.6 million in 2012 and $987.2 million in 2011. Cash used for additions to property, plant and equipment is reported in the Consolidated Statement of Cash Flows, and excludes amounts accrued in Accounts receivable and Accounts payable for capital expenditures at December 31 of the current year and includes amounts received and/or paid in the
23
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
current period that were accrued at December 31 of the prior year. Cash used for additions to property, plant and equipment totaled $883.8 million, $995.5 million and $971.8 million in 2013, 2012 and 2011, respectively. These expenditures were made to provide for customer and usage growth (in recent periods, particularly with respect to data usage growth), to upgrade service and to take advantage of service-enhancing and cost-reducing technological developments in order to maintain competitive services.
Cash payments for acquisitions in 2013, 2012 and 2011 were as follows:
Cash Payments for Acquisitions
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
U.S. Cellular licenses |
$ | 16,540 | $ | 122,690 | $ | 4,406 | ||||
U.S. Cellular business |
| | 19,367 | |||||||
TDS Telecom HMS businesses |
33,961 | 40,692 | 95,865 | |||||||
TDS Telecom cable business |
264,069 | | | |||||||
Non-Reportable Segment(1) |
| | (14,130 | ) | ||||||
| | | | | | | | | | |
Total |
$ | 314,570 | $ | 163,382 | $ | 105,508 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
Cash amounts paid for the acquisitions may differ from the purchase price due to cash acquired in the transactions and the timing of cash payments related to the respective transactions.
Cash Received from Divestitures
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
U.S. Cellular licenses |
$ | 311,989 | $ | | $ | | ||||
U.S. Cellular businesses |
499,131 | 49,932 | | |||||||
TDS Telecom wireline business |
| 250 | | |||||||
| | | | | | | | | | |
Total |
$ | 811,120 | $ | 50,182 | $ | | ||||
| | | | | | | | | | |
| | | | | | | | | | |
U.S. Cellular received $480.0 million in cash at the close of the Divestiture Transaction in May 2013. In addition, U.S. Cellular received $10.6 million in reimbursements for certain network decommissioning costs, network site lease rent and termination costs, network access termination costs, and employee termination benefits for specified engineering employees (the "Sprint Cost Reimbursement") in 2013.
On October 4, 2013, U.S. Cellular sold the majority of its Mississippi Valley unbuilt license for $308.0 million. This sale resulted in a $250.6 million gain which was recorded in the fourth quarter of 2013.
24
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
On August 14, 2013 U.S. Cellular entered into a definitive agreement to sell the majority of its St. Louis area unbuilt license for $92.3 million. The sale will result in an estimated pre-tax gain of $76.2 million. This transaction is subject to regulatory approval and is expected to close in the first quarter of 2014.
TDS invested $120.0 million and $180.9 million in 2012 and 2011, respectively, in U.S. Treasury Notes and corporate notes with maturities greater than three months from the acquisition date. TDS realized cash proceeds of $115.0 million, $243.4 million and $393.2 million in 2013, 2012 and 2011, respectively, related to the maturities of its investments in U.S. Treasury Notes, corporate notes and certificates of deposit.
Cash Flows from Financing Activities
Cash flows from financing activities include repayments of and proceeds from short-term and long-term debt, dividends to shareholders, distributions to noncontrolling interests, cash used to repurchase Common Shares and cash proceeds from reissuance of Common Shares pursuant to stock-based compensation plans.
In November 2012, TDS issued $195.0 million of 5.875% Senior Notes due 2061, and paid related debt issuance costs of $7.1 million.
In September 2011, Airadigm paid $32.7 million to the FCC in satisfaction of amounts due pursuant to Airadigm's plan of reorganization. See Note 5Acquisitions, Divestitures and Exchanges in the Notes to Consolidated Financial Statements for additional information related to this acquisition.
In May 2011, U.S. Cellular issued $342.0 million of 6.95% Senior Notes due 2060, and paid related debt issuance costs of $11.0 million. The net proceeds from the 6.95% Senior Notes were used primarily to redeem $330.0 million of U.S. Cellular's 7.5% Senior Notes in June 2011. The redemption price of the 7.5% Senior Notes was equal to 100% of the principal amount plus accrued and unpaid interest thereon to the redemption date.
In March 2011, TDS issued $300.0 million of 7% Senior Notes due 2060, and paid related debt issuance costs of $9.7 million. The net proceeds from the 7% Senior Notes were primarily used to redeem $282.5 million of TDS' 7.6% Series A Notes in May 2011. The redemption price of the 7.6% Series A Notes was equal to 100% of the outstanding aggregate principal amount, plus accrued and unpaid interest thereon to the redemption date.
On June 25, 2013, U.S. Cellular paid a special cash dividend of $5.75 per share, for an aggregate amount of $482.3 million, to all holders of U.S. Cellular Common Shares and Series A Common Shares as of June 11, 2013. Of the $482.3 million paid, TDS received $407.1 million while noncontrolling public shareholders received $75.2 million. The cash paid to noncontrolling public shareholders is presented as U.S. Cellular dividends paid to noncontrolling public shareholders on the Consolidated Statement of Cash Flows.
TDS repurchased Common Shares for $9.7 million and $20.0 million in 2013 and 2012, respectively, and Special Common Shares for $21.5 million in 2011. U.S. Cellular repurchased Common Shares for $18.5 million, $20.0 million and $62.3 million in 2013, 2012 and 2011, respectively. See Note 15Common Shareholders' Equity in the Notes to Consolidated Financial Statements for additional information related to these transactions.
Free Cash Flow
The following table presents Free cash flow. 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 which TDS believes may be useful to investors and other users of its financial
25
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
information in evaluating the amount of cash generated by business operations, after Cash used for additions to property, plant and equipment.
(Dollars in thousands) |
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
Cash flows from operating activities |
$ | 494,610 | $ | 1,105,172 | $ | 1,255,711 | ||||
Cash used for additions to property, plant and equipment |
(883,797 | ) | (995,517 | ) | (971,759 | ) | ||||
| | | | | | | | | | |
Free cash flow |
$ | (389,187 | ) | $ | 109,655 | $ | 283,952 | |||
| | | | | | | | | | |
| | | | | | | | | | |
See Cash flows from Operating Activities and Cash flows from Investing Activities for details on the changes to the components of Free cash flow.
LIQUIDITY AND CAPITAL RESOURCES
TDS believes that existing cash and investment balances, funds available under its revolving credit facilities and expected cash flows from operating and investing activities provide substantial liquidity and financial flexibility for TDS to meet its normal financing needs for the foreseeable future. In addition, TDS and its subsidiaries may access public and private capital markets to help meet their financing needs.
U.S. Cellular's profitability historically has been lower in the fourth quarter as a result of significant marketing and promotional activity during the holiday season. Changes in these or other economic factors could have a material adverse effect on demand for TDS' products and services and on TDS' financial condition and results of operations.
TDS cannot provide assurances that circumstances that could have a material adverse effect on its liquidity or capital resources will not occur. Economic conditions, changes in financial markets or other factors could restrict TDS' liquidity and availability of financing on terms and prices acceptable to TDS, which could require TDS to reduce its capital expenditure, acquisition or share repurchase programs. Such reductions could have a material adverse effect on TDS' business, financial condition or results of operations.
The following table summarizes TDS' and U.S. Cellular's cash and investments as of December 31, 2013.
(Dollars in thousands) |
TDS | U.S. Cellular(1) | |||||
---|---|---|---|---|---|---|---|
Cash and cash equivalents |
$ | 830,014 | $ | 342,065 | |||
Short-term investments |
$ | 50,104 | $ | 50,104 |
Cash and Cash Equivalents
Cash and cash equivalents include cash and short-term, highly liquid investments with original maturities of three months or less. The primary objective of TDS' Cash and cash equivalents investment activities is to preserve principal. At December 31, 2013, the majority of TDS' Cash and cash equivalents was held in bank deposit accounts and in money market funds that invest exclusively in U.S. Treasury Notes or in repurchase agreements fully collateralized by such obligations. TDS monitors the financial viability of the money market funds and direct investments in which it invests and believes that the credit risk associated with these investments is low.
Short-term and Long-term Investments
Short-term investments consist of U.S. Treasury Notes which are designated as held-to-maturity investments and are recorded at amortized cost in the Consolidated Balance Sheet. For these investments, TDS' objective is to earn a higher rate of return on funds that are not anticipated to be required to meet liquidity needs in the near term, while maintaining a low level of investment risk. See
26
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Note 2Fair Value Measurements in the Notes to Consolidated Financial Statements for additional information on Short-term investments. As of December 31, 2013, TDS does not hold Long-term investments.
Revolving Credit Facilities
TDS and U.S. Cellular have revolving credit facilities available for general corporate purposes.
In connection with U.S. Cellular's revolving credit facility, TDS and U.S. Cellular entered into a subordination agreement dated December 17, 2010 together with the administrative agent for the lenders under U.S. Cellular's revolving credit facility. At December 31, 2013, no U.S. Cellular debt was subordinated pursuant to this subordination agreement.
TDS' and U.S. Cellular's interest cost on their revolving credit facilities is subject to increase if their current credit ratings from nationally recognized credit rating agencies are lowered, and is subject to decrease if the ratings are raised. The credit facilities would not cease to be available nor would the maturity date accelerate solely as a result of a downgrade in TDS' or U.S. Cellular's credit rating. However, a downgrade in TDS' or U.S. Cellular's credit rating could adversely affect their ability to renew the credit facilities or obtain access to other credit facilities in the future.
As of December 31, 2013, TDS' and U.S. Cellular's senior debt credit ratings from nationally recognized credit rating agencies remained at investment grade.
In June 2013, U.S. Cellular provided $17.4 million in letters of credit to the FCC in connection with U.S. Cellular's winning bids in Auction 901. See Note 19Supplemental Cash Flow Disclosures in the Notes to Consolidated Financial Statements for additional information on Auction 901.
The continued availability of the revolving credit facilities requires TDS and U.S. Cellular to comply with certain negative and affirmative covenants, maintain certain financial ratios and make representations regarding certain matters at the time of each borrowing. TDS and U.S. Cellular believe that they were in compliance as of December 31, 2013 with all of the financial covenants and requirements set forth in their revolving credit facilities. TDS also has certain other non-material credit facilities from time to time.
See Note 10Debt in the Notes to Consolidated Financial Statements for additional information regarding the revolving credit facilities.
Long-Term Financing
TDS and its subsidiaries' long-term debt indentures do not contain any provisions resulting in acceleration of the maturities of outstanding debt in the event of a change in TDS' credit rating. However, a downgrade in TDS' credit rating could adversely affect its ability to obtain long-term debt financing in the future. TDS believes that it and its subsidiaries were in compliance as of December 31, 2013 with all financial covenants and other requirements set forth in its long-term debt indentures. TDS and U.S. Cellular have not failed to make nor do they expect to fail to make any scheduled payment of principal or interest under such indentures.
The long-term debt principal payments due for the next four years represent less than 1% of the total long-term debt obligation at December 31, 2013. Refer to Market RiskLong-Term Debt for additional information regarding required principal payments and the weighted average interest rates related to TDS' Long-term debt.
TDS and U.S. Cellular, at their discretion, may from time to time seek to retire or purchase their outstanding debt through cash purchases and/or exchanges for other securities, in open market purchases, privately negotiated transactions, tender offers, exchange offers or otherwise. Such repurchases or exchanges, if any, will depend on prevailing market conditions, liquidity requirements, contractual restrictions and other factors. The amounts involved may be material.
27
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
TDS and U.S. Cellular each have an effective shelf registration statement on Form S-3 to issue senior or subordinated debt securities. The proceeds from any such issuances may be used for general corporate purposes, including the possible reduction of other long-term debt; in connection with acquisition, construction and development programs; the reduction of short-term debt; for working capital; to provide additional investments in subsidiaries; or the repurchase of shares. The TDS shelf registration permits TDS to issue at any time and from time to time senior or subordinated debt securities in one or more offerings in an indeterminate amount. The U.S. Cellular shelf registration statement permits U.S. Cellular to issue at any time and from time to time senior or subordinated debt securities in one or more offerings up to an aggregate principal amount of $500 million. The ability of TDS or U.S. Cellular to complete an offering pursuant to such shelf registration statements is subject to market conditions and other factors at the time.
See Note 10Debt in the Notes to Consolidated Financial Statements for additional information on Long-term financing.
Capital Expenditures
U.S. Cellular's capital expenditures for 2014 are expected to be approximately $640 million. These expenditures are expected to be for the following general purposes:
TDS Telecom's capital expenditures for 2014 are expected to be approximately $200 million. These expenditures are expected to be for the following general purposes:
TDS plans to finance its capital expenditures program for 2014 using primarily Cash flows from operating activities, and as necessary, existing cash balances and short-term investments.
Acquisitions, Divestitures and Exchanges
TDS assesses its business interests on an ongoing basis with a goal of improving the competitiveness of its operations and maximizing its long-term return on investment. As part of this strategy, TDS reviews attractive opportunities to acquire additional wireless operating markets and wireless spectrum; and telecommunications, cable, HMS or other possible businesses. In addition, TDS may seek to divest outright or include in exchanges for other interests those interests that are not strategic to its long-term success.
TDS also may be engaged from time to time in negotiations relating to the acquisition, divestiture or exchange of companies, properties, wireless spectrum and other possible businesses. In general, TDS may not disclose such transactions until there is a definitive agreement. See Note 5Acquisitions, Divestitures and Exchanges and Note 7Investments in Unconsolidated Entities in the Notes to Consolidated Financial Statements for additional information related to significant transactions.
28
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Variable Interest Entities
TDS consolidates certain entities because they are "variable interest entities" under accounting principles generally accepted in the United States of America ("GAAP"). See Note 13Variable Interest Entities in the Notes to Consolidated Financial Statements for additional information related to these variable interest entities. TDS may elect to make additional capital contributions and/or advances to these variable interest entities in future periods in order to fund their operations.
Common Share Repurchase Programs
In the past year, TDS and U.S. Cellular have repurchased and expect to continue to repurchase their Common Shares, in each case subject to any available repurchase program. For additional information related to the current TDS and U.S. Cellular repurchase authorizations and repurchases made during 2013, 2012 and 2011, see Note 15Common Shareholders' Equity in the Notes to Consolidated Financial Statements and Part II, Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
Contractual and Other Obligations
At December 31, 2013, the resources required for contractual obligations were as follows:
|
Payments Due by Period | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in millions) |
Total | Less Than 1 Year | 1 - 3 Years | 3 - 5 Years | More Than 5 Years | |||||||||||
Long-term debt obligations(1) |
$ | 1,728.7 | $ | 1.5 | $ | 3.9 | $ | | $ | 1,723.3 | ||||||
Interest payments on long-term debt obligations |
4,336.2 | 116.1 | 232.1 | 231.8 | 3,756.2 | |||||||||||
Operating leases(2) |
1,510.2 | 175.2 | 285.0 | 201.0 | 849.0 | |||||||||||
Capital leases |
8.4 | 0.6 | 1.2 | 1.2 | 5.4 | |||||||||||
Purchase obligations(3)(4) |
1,959.6 | 675.3 | 1,058.7 | 141.3 | 84.3 | |||||||||||
| | | | | | | | | | | | | | | | |
|
$ | 9,543.1 | $ | 968.7 | $ | 1,580.9 | $ | 575.3 | $ | 6,418.2 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
29
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
The table above excludes liabilities related to "unrecognized tax benefits" as defined by GAAP because TDS is unable to predict the period of settlement of such liabilities. Such unrecognized tax benefits were $30.4 million at December 31, 2013. See Note 3Income Taxes in the Notes to Consolidated Financial Statements for additional information on unrecognized tax benefits.
Agreements
As previously disclosed, on August 17, 2010, TDS and Amdocs Software Systems Limited ("Amdocs") entered into a Software License and Maintenance Agreement ("SLMA") and a Master Service Agreement ("MSA") (collectively, the "Amdocs Agreements") to develop a Billing and Operational Support System ("B/OSS"). In July 2013, TDS implemented B/OSS, pursuant to an updated Statement of Work dated June 29, 2012. Total payments to Amdocs related to this implementation are estimated to be approximately $183.9 million (subject to certain potential adjustments) over the period from commencement of the SLMA through the first half of 2014. As of December 31, 2013, $136.8 million had been paid to Amdocs.
Apple iPhone Products Purchase Commitment
In March 2013, U.S. Cellular entered into an agreement with Apple to purchase certain minimum quantities of iPhone products over a three-year period beginning in November 2013. The minimum quantity of iPhone products to be purchased during the first contract year is fixed and is subject to adjustment for the second and third contract years based on the percentage growth in smartphone sales in the United States for the immediately preceding calendar year. Based on current forecasts, TDS estimates that the remaining contractual purchase commitment as of December 31, 2013 is approximately $950 million. At this time, TDS expects to meet its contractual commitment with Apple.
Off-Balance Sheet Arrangements
TDS had no transactions, agreements or other contractual arrangements with unconsolidated entities involving "off-balance sheet arrangements," as defined by SEC rules, that had or are reasonably likely to have a material current or future effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
Dividends
TDS paid quarterly dividends per outstanding share of $0.1275 in 2013, $0.1225 in 2012 and $0.1175 in 2011. TDS increased the dividend per share to $0.1340 in the first quarter of 2014. The dividends per share amount for 2011 have not been retroactively adjusted to reflect the impact of the Share Consolidation Amendment. See Note 15Common Shareholders' Equity in the Notes to Consolidated Financial Statements for additional information. TDS has no current plans to change its policy of paying dividends.
On June 25, 2013, U.S. Cellular paid a special cash dividend of $5.75 per share, for an aggregate amount of $482.3 million, to all holders of U.S. Cellular Common Shares and Series A Common Shares as of June 11, 2013. Of the $482.3 million paid, TDS received $407.1 million while noncontrolling public shareholders received $75.2 million.
APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES
TDS prepares its consolidated financial statements in accordance with GAAP. TDS' significant accounting policies are discussed in detail in Note 1Summary of Significant Accounting Policies and Recent Accounting Pronouncements in the Notes to Consolidated Financial Statements.
Management believes the application of the following critical accounting policies and the estimates required by such application reflect its most significant judgments and estimates used in the preparation of TDS' consolidated financial statements. Management has discussed the development and selection of each of the following accounting policies and related estimates and disclosures with the Audit Committee of TDS' Board of Directors.
30
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Goodwill, Licenses and Franchise rights
See the Goodwill, Licenses and Franchise rights Impairment Assessment section of Note 1Summary of Significant Accounting Policies and Recent Accounting Pronouncements in the Notes to Consolidated Financial Statements for information on Goodwill, Licenses and Franchise rights impairment testing policies and methods. TDS performs annual impairment testing of Goodwill, Licenses and Franchise rights, as required by GAAP, in the fourth quarter of its fiscal year, based on fair values and net carrying values determined as of November 1.
See Note 6Intangible Assets in the Notes to Consolidated Financial Statements for additional information related to Goodwill, Licenses and Franchise rights activity in 2013 and 2012.
GoodwillU.S. Cellular
U.S. Cellular tests Goodwill for impairment at the level of reporting referred to as a reporting unit. For purposes of impairment testing of Goodwill in 2013, U.S. Cellular identified four reporting units based on geographic service areas (all of which are included in TDS' wireless reportable operating segment). For purposes of the impairment testing of Goodwill in 2012, U.S. Cellular identified five reporting units based on geographic service areas. The change in reporting units resulted from the NY1 & NY2 Deconsolidation more fully described in Note 7Investments in Unconsolidated Entities in the Notes to Consolidated Financial Statements. There were no changes to U.S. Cellular's overall Goodwill impairment testing methodology between November 1, 2013 and November 1, 2012.
A discounted cash flow approach was used to value each reporting unit, using value drivers and risks specific to the industry and current economic factors. The cash flow estimates incorporated assumptions that market participants would use in their estimates of fair value and may not be indicative of U.S. Cellular specific assumptions. The most significant assumptions made in this process were the revenue growth rate (shown as a ten year compound annual growth rate in the table below), the terminal revenue growth rate, the discount rate and capital expenditures as a percentage of revenue (shown as a simple average in the table below). The averages below are based on ten year projection periods. These assumptions were as follows for November 1, 2013 and 2012:
Key Assumptions
|
November 1, 2013 |
November 1, 2012 |
|||||
---|---|---|---|---|---|---|---|
Revenue growth rate |
2.2 | % | 2.2 | % | |||
Terminal revenue growth rate |
2.0 | % | 2.0 | % | |||
Discount rate |
10.0 | % | 11.0 | % | |||
Capital expenditures as a percentage of revenue |
16.0 | % | 15.2 | % |
The carrying value of each U.S. Cellular reporting unit at TDS as of November 1, 2013 was as follows:
Reporting Unit
|
Carrying Value at TDS(1) |
|||
---|---|---|---|---|
(Dollars in millions) |
|
|||
Central Region |
$ | 2,753 | ||
Mid-Atlantic Region |
836 | |||
New England Region |
269 | |||
Northwest Region |
328 | |||
| | | | |
Total |
$ | 4,186 | ||
| | | | |
| | | | |
31
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
As of November 1, 2013, the fair values of the reporting units exceeded their respective carrying values by amounts ranging from 18.4% to 33.4%. Therefore, no impairment of Goodwill existed. Given that the fair values of the respective reporting units exceed their respective carrying values, provided all other assumptions remained the same, the discount rate would have to increase to a range of 11.4% to 12.7% to yield estimated fair values of reporting units that equal their respective carrying values at November 1, 2013. Further, assuming all other assumptions remained the same, the terminal growth rate assumptions would need to decrease to amounts ranging from negative 5.3% to negative 1.3% to yield estimates of fair value equal to the carrying values of the respective reporting units at November 1, 2013.
GoodwillTDS Telecom
TDS Telecom has recorded Goodwill as a result of the acquisition of ILEC, HMS and cable companies. For purposes of Goodwill impairment testing, TDS Telecom has three reporting units: ILEC, HMS and Cable.
During the third quarter of 2013, due to continued competitive pressures and negative secular and regulatory trends in the ILEC industry, TDS determined that an interim impairment test of TDS Telecom's ILEC Goodwill was required. TDS performed the Step 1 Goodwill impairment test, as defined by GAAP, as of August 1, 2013, and determined that the fair value of the ILEC reporting unit exceeded its carrying value, and accordingly no Goodwill impairment resulted.
Prior to the third quarter of 2013, HMS was comprised of three reporting units: OneNeck IT Services, TEAM Technologies, LLC/VISI Incorporated ("TEAM/VISI") and Vital. Due to changes in the management of the HMS operations and related changes in internal financial reporting that culminated in the third quarter of 2013, the three separate HMS reporting units were combined into one HMS reporting unit. This change in reporting units required TDS to perform an interim impairment test of the Goodwill in the HMS reporting unit(s) in the third quarter of 2013. TDS performed the Step 1 Goodwill impairment test as of August 1, 2013 for the three historical HMS reporting units of OneNeck IT Services, TEAM/VISI, and Vital and the newly combined HMS reporting unit. In all four of these HMS-related Step 1 Goodwill impairment tests, TDS determined that the fair value of each of the reporting units exceeded its respective carrying value, and accordingly, no Goodwill impairment resulted.
In October 2013, TDS acquired MSN. MSN is included in the HMS reporting unit for purposes of Goodwill impairment testing. However, as MSN was acquired in the fourth quarter, the assumptions discussed below relate solely to the legacy HMS reporting unit. Consistent with fair value principles, as MSN was recently purchased from a third party in an arms-length transaction, management believes that MSN's purchase price of $44 million reflects fair value and carrying value at November 1, 2013. This amount was included in the overall HMS reporting unit fair value and carrying value.
The Cable reporting unit consists of Baja, which was acquired in August 2013. A qualitative assessment, as defined by GAAP, of the reporting unit was completed as of November 1, 2013. The qualitative assessment, which analyzed company, industry and economic trends, concluded that it was more likely than not that the fair value of this reporting unit was at least equal to its carrying value, and accordingly no Goodwill impairment resulted.
The discounted cash flow approach and publicly-traded guideline company method were used to value the ILEC and HMS reporting units. The discounted cash flow approach uses value drivers and risks specific to the industry and current economic factors. The cash flow estimates incorporated assumptions that market participants would use in their estimates of fair value and may not be indicative of TDS Telecom specific assumptions. The most significant assumptions made in this process were the revenue growth rate (shown as a compound annual growth rate in the table below), the terminal revenue growth rate, the discount rate and capital expenditures as a percentage of revenue (shown as a simple average in the table below).
32
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
The publicly-traded guideline company method develops an indication of fair value by calculating average market pricing multiples for selected publicly-traded companies using multiples of: Revenue; Earnings before Interest, Taxes, and Depreciation and Amortization; and Earnings before Interest and Taxes. The developed multiples were applied to applicable financial measures of the respective reporting unit to determine fair value. The discounted cash flow approach and publicly-traded guideline company method were weighted to arrive at the total fair value used for impairment testing.
The following tables represent key assumptions used in estimating the fair value of the ILEC and HMS (excluding MSN, as previously discussed) reporting units as of November 1, 2013 and 2012, the annual impairment testing dates. The ILEC and HMS averages below are based on five and ten year projection periods, respectively. There are uncertainties associated with these key assumptions, and potential events and/or circumstances that could have a negative effect on the key assumptions, which are described below.
The assumptions were as follows for November 1, 2013:
Key Assumptions
|
ILEC | HMS | |||||
---|---|---|---|---|---|---|---|
Revenue growth rate |
(0.5 | )% | 10.8 | % | |||
Terminal revenue growth rate |
0.0 | % | 2.5 | % | |||
Discount rate |
7.5 | % | 12.5 | % | |||
Capital expenditures as a percentage of revenue |
15.0 | % | 11.2 | % |
The assumptions were as follows for November 1, 2012:
Key Assumptions
|
ILEC | HMS | |||||
---|---|---|---|---|---|---|---|
Revenue growth rate |
(0.3 | )% | 6.3-16.3 | % | |||
Terminal revenue growth rate |
0.0 | % | 1.5-3.0 | % | |||
Discount rate |
7.0 | % | 11.0-13.0 | % | |||
Capital expenditures as a percentage of revenue |
15.3 | % | 0.4-21.9 | % |
Revenue growth rates
The negative average expected growth rate for the ILEC reporting unit is due primarily to declines in voice and data market share and declines in regulatory and wholesale revenues.
The mix of products and services in the HMS reporting unit is diverse and offers the following services: colocation, dedicated hosting, hosted application management, cloud computing services and planning, engineering, procurement, installation, and sales and management of IT infrastructure hardware solutions. The following sources were used to generate projected revenues:
There are risks that could negatively impact the projected revenue growth rates, including, but not limited to:
33
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Discount rates
The discount rate of each reporting unit was computed by calculating the weighted average cost of capital ("WACC") of market participants with businesses reasonably comparable to each respective reporting unit. The following is a summary of the key components of the calculation:
The discount rate is dependent upon the cost of capital of other industry market participants. To the extent that the weighted average cost of capital of industry participants increases, this would decrease the estimated fair value of the reporting units. The weighted average cost of capital may increase if borrowing costs rise, market participants weight more of their capital structure towards equity (vs. debt), or other elements affecting the estimated cost of equity increase.
The WACC calculated for the ILEC reporting unit was lower than the WACC calculated for the HMS reporting unit as a result of the ILEC market participants having capital structures that are more heavily weighted toward debt (vs. higher cost equity) relative to the HMS market participants. ILEC market participants are more mature, capital intensive businesses than the HMS market participants. As a result, ILEC market participants generally have a higher ratio of debt relative to equity in their capital structures as compared to HMS market participants.
Capital expenditures as a percentage of revenue
Capital expenditures for the ILEC reporting unit primarily consist of upgrades to plant and equipment in the IPTV markets, general network support, IT infrastructure and the completion of broadband stimulus projects. To the extent costs associated with these capital expenditures increase at a rate higher than expected and disproportionate to forecasted future revenues, this could negatively impact future cash flows.
Capital expenditures for the HMS reporting unit primarily consist of buildings and improvements related to data center construction and information technology hardware. To the extent building capacity needs increase at a rate higher than expected and disproportionate to forecasted future revenues, this could negatively impact future cash flows. Further, should the cost of IT hardware increase at levels higher than expected, this could also cause future capital expenditures to exceed the amounts forecasted.
34
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Results
The following represents the carrying values of the reporting units tested for impairment as of November 1, 2013, and the results of the Step 1 Goodwill impairment tests.
Reporting unit
|
Carrying value (in millions) |
Percentage by which the estimated fair value of the reporting unit exceeded its carrying value |
|||||
---|---|---|---|---|---|---|---|
ILEC |
$ | 1,297 | 25.5 | % | |||
HMS |
$ | 223 | 16.7 | % |
As of November 1, 2013, the fair value of the ILEC reporting unit exceeded its carrying value; therefore, no impairment of Goodwill existed. Given that the fair value of the reporting unit exceeded its respective carrying value, provided all other assumptions remained the same, the discount rate would have to increase to 9.7% for the discounted cash flow approach to yield an estimated fair value of the ILEC reporting unit that equals its carrying value at November 1, 2013. Further, provided all other assumptions remained the same, the terminal revenue growth rate assumption would need to decrease to negative 3.0%, for the discounted cash flow approach to yield an estimate of fair value equal to the carrying value of the ILEC reporting unit at November 1, 2013.
As of November 1, 2013 the fair value of the HMS reporting unit exceeded its carrying value; therefore, no impairment of Goodwill existed. Given that the fair value of the reporting unit exceeded its respective carrying value, provided all other assumptions remained the same, the discount rate would have to increase to 13.6% for the discounted cash flow approach to yield estimated fair value of the HMS reporting unit (excluding MSN, as previously discussed) that equals its carrying value at November 1, 2013. Further, provided all other assumptions remained the same, the terminal revenue growth rate assumption would need to decrease to negative 0.2%, for the discounted cash flow approach to yield an estimate of fair value equal to the carrying value of the HMS reporting unit (excluding MSN, as previously discussed) at November 1, 2013.
Licenses
U.S. Cellular tests licenses for impairment at the level of reporting referred to as a unit of accounting. For purposes of its impairment testing of licenses as of November 1, 2013, U.S. Cellular separated its FCC licenses into eleven units of accounting based on geographic service areas. As of November 1, 2012, U.S. Cellular separated its FCC licenses into thirteen units of accounting based on geographic service areas. The change in units of accounting resulted from (i) the Divestiture Transaction and the Mississippi Valley non-operating market license sale, both of which are more fully described in Note 5Acquisitions, Divestitures and Exchanges in the Notes to Consolidated Financial Statements and (ii) the NY1 & NY2 Deconsolidation more fully described in Note 7Investments in Unconsolidated Entities in the Notes to Consolidated Financial Statements. In both 2013 and 2012, seven of the units of accounting represented geographic groupings of licenses which, because they were not being utilized and, therefore, were not expected to generate cash flows from operating activities in the foreseeable future, were considered separate units of accounting for purposes of impairment testing.
35
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Developed operating market licenses ("built licenses")
U.S. Cellular applies the build-out method to estimate the fair values of built licenses. The most significant assumptions applied for purposes of the November 1, 2013 and 2012 licenses impairment assessments were as follows:
Key Assumptions
|
November 1, 2013 |
November 1, 2012 |
|||||
---|---|---|---|---|---|---|---|
Build-out period |
5 years | 7 years | |||||
Discount rate |
8.5 | % | 8.5 | % | |||
Terminal revenue growth rate |
2.0 | % | 2.0 | % | |||
Terminal capital expenditures as a percentage of revenue |
13.6 | % | 13.2 | % | |||
Customer penetration rates |
12.5-16.7 | % | 13.3-17.3 | % |
The shorter build-out period in 2013 reflects a change in management's expectations of the time required to build out the U.S. Cellular network and is based on recent company-specific experience and industry observation.
The discount rate used in the valuation of licenses is less than the discount rate used in the valuation of reporting units for purposes of goodwill impairment testing. The discount rate used for licenses does not include a company-specific risk premium as a wireless license would not be subject to such risk.
The discount rate is the most significant assumption used in the build-out method. The discount rate is estimated based on the overall risk-free interest rate adjusted for industry participant information, such as a typical capital structure (i.e., debt-equity ratio), the after-tax cost of debt and the cost of equity. The cost of equity takes into consideration the average risk specific to individual market participants.
As of November 1, 2013, the fair values of the built licenses units of accounting exceeded their respective carrying values by amounts ranging from 28.0% to 75.9%. Therefore, no impairment of Licenses existed. Given that the fair values of the licenses exceed their respective carrying values, the discount rate would have to increase to a range of 8.9% to 9.5% to yield estimated fair values of licenses in the respective units of accounting that equal their respective carrying values at November 1, 2013. An increase of 50 basis points to the assumed discount rate would cause an impairment of approximately $11 million.
Non-operating market licenses ("unbuilt licenses")
For purposes of performing impairment testing of unbuilt licenses, U.S. Cellular prepares estimates of fair value by reference to prices paid in recent auctions and market transactions where available. If such information is not available, the fair value of the unbuilt licenses is assumed to have changed by the same percentage, and in the same direction, that the fair value of built licenses measured using the build-out method changed during the period. There was no impairment loss recognized related to unbuilt licenses as a result of the November 1, 2013 licenses impairment test.
36
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Carrying Value of Licenses
The carrying value of licenses at November 1, 2013 was as follows:
Unit of Accounting(1)
|
Carrying Value | |||
---|---|---|---|---|
(Dollars in millions) |
|
|||
U.S. CellularDeveloped Operating markets |
||||
Central Region |
$ | 749 | ||
Mid-Atlantic Region |
235 | |||
New England Region |
107 | |||
Northwest Region |
68 | |||
U.S. CellularNon-operating markets |
||||
New England |
1 | |||
North Northwest |
3 | |||
South Northwest |
2 | |||
North Central |
59 | |||
South Central |
22 | |||
East Central |
107 | |||
Mid-Atlantic |
50 | |||
| | | | |
Total(2) |
$ | 1,403 | ||
| | | | |
TDS Telecom |
3 | |||
Airadigm |
15 | |||
| | | | |
Total(3) |
$ | 1,421 | ||
| | | | |
| | | | |
Franchise rights
TDS Telecom has recorded Franchise rights as a result of the acquisition of a cable business in August 2013. The carrying value of Franchise rights as of December 31, 2013 was $123.7 million. TDS Telecom tests Franchise rights for impairment at a level of reporting referred to as a unit of accounting. For purposes of its impairment testing of Franchise rights in 2013, TDS Telecom identified one unit of accounting: Cable. A qualitative assessment, as defined by GAAP, of the Cable unit of accounting was completed as of November 1, 2013. The qualitative assessment, which analyzed company, industry and economic trends, concluded that it was more likely than not that the fair value of the Franchise rights was at least equal to their carrying value, and accordingly, no Franchise rights impairment resulted.
37
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Income Taxes
The amounts of income tax assets and liabilities, the related income tax provision and the amount of unrecognized tax benefits are critical accounting estimates because such amounts are significant to TDS' financial condition and results of operations.
The preparation of the consolidated financial statements requires TDS to calculate a provision for income taxes. This process involves estimating the actual current income tax liability together with assessing temporary differences resulting from the different treatment of items for tax purposes. These temporary differences result in deferred income tax assets and liabilities, which are included in TDS' Consolidated Balance Sheet. TDS must then assess the likelihood that deferred income tax assets will be realized based on future taxable income and, to the extent management believes that realization is not likely, establish a valuation allowance. Management's judgment is required in determining the provision for income taxes, deferred income tax assets and liabilities and any valuation allowance that is established for deferred income tax assets.
TDS recognizes the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position are measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate resolution.
See Note 3Income Taxes in the Notes to Consolidated Financial Statements for details regarding TDS' income tax provision, deferred income taxes and liabilities, valuation allowances and unrecognized tax benefits, including information regarding estimates that impact income taxes.
Loyalty Reward Program
See the Revenue RecognitionU.S. Cellular section of Note 1Summary of Significant Accounting Policies and Recent Accounting Pronouncements in the Notes to Consolidated Financial Statements for a description of this program and the related accounting.
TDS follows the deferred revenue method of accounting for its loyalty reward program. Under this method, revenue allocated to loyalty reward points is deferred. Revenue is recognized at the time of customer redemption or when such points have been depleted via an account maintenance charge. TDS periodically reviews and revises the redemption and depletion rates as appropriate based on history and related future expectations. As of December 31, 2013, TDS estimated loyalty reward points breakage based on actuarial estimates and recorded a $7.4 million change in estimate, which reduced Customer deposits and deferred revenues in the Consolidated Balance Sheet and increased Operating revenues in the Consolidated Statement of Operations.
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
See Note 20Certain Relationships and Related Transactions in the Notes to Consolidated Financial Statements.
38
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
SAFE HARBOR CAUTIONARY STATEMENT
This Management's Discussion and Analysis of Financial Condition and Results of Operations and other sections of this Annual Report contain statements that are not based on historical facts, including the words "believes," "anticipates," "intends," "expects" and similar words. These statements constitute and represent "forward-looking statements" as this term is defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, events or developments to be significantly different from any future results, events or developments expressed or implied by such forward-looking statements. Such risks, uncertainties and other factors include, but are not limited to, the following risks:
39
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
40
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
See "Risk Factors" in TDS' Annual Report on Form 10-K for the year ended December 31, 2013 for a further discussion of these risks. TDS undertakes no obligation to update publicly any forward-looking statements whether as a result of new information, future events or otherwise. Readers should evaluate any statements in light of these important factors.
41
Telephone and Data Systems, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Long-Term Debt
As of December 31, 2013, the majority of TDS' long-term debt was in the form of fixed-rate notes with maturities ranging up to 48 years. Fluctuations in market interest rates can lead to significant fluctuations in the fair value of these fixed-rate notes.
The following table presents the scheduled principal payments on long-term debt and capital lease obligations, and the related weighted average interest rates by maturity dates at December 31, 2013:
|
Principal Payments Due by Period | ||||||
---|---|---|---|---|---|---|---|
(Dollars in millions) |
Long-Term Debt Obligations(1) |
Weighted-Avg. Interest Rates on Long-Term Debt Obligations(2) |
|||||
2014 |
$ | 1.6 | 4.8 | % | |||
2015 |
1.3 | 2.7 | % | ||||
2016 |
3.1 | 4.8 | % | ||||
2017 |
0.2 | 9.1 | % | ||||
2018 |
0.2 | 9.2 | % | ||||
After 5 years |
1,726.9 | 6.7 | % | ||||
| | | | | | | |
Total |
$ | 1,733.3 | 6.7 | % | |||
| | | | | | | |
| | | | | | | |
Fair Value of Long-Term Debt
At December 31, 2013 and 2012, the estimated fair value of long-term debt obligations, excluding capital lease obligations and the current portion of such long-term debt, was $1,560.6 million and $1,827.6 million, respectively. The fair value of long-term debt, excluding capital lease obligations and the current portion of such long-term debt, was estimated using market prices for TDS' 7.0% Senior Notes, 6.875% Senior Notes, 6.625% Senior Notes, and 5.875% Senior Notes, and U.S. Cellular's 6.95% Senior Notes at December 31, 2013 and 2012 and discounted cash flow analysis for U.S. Cellular's 6.7% Senior Notes and the remaining debt at December 31, 2013 and 2012.
Other Market Risk Sensitive Instruments
The substantial majority of TDS' other market risk sensitive instruments (as defined in item 305 of SEC Regulation S-K) are short-term, including Cash and cash equivalents and Short-term investments. The fair value of such instruments is less sensitive to market fluctuations than longer term instruments. Accordingly, TDS believes that a significant change in interest rates would not have a material effect on such other market risk sensitive instruments.
42
Telephone and Data Systems, Inc.
Consolidated Statement of Operations
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars and shares in thousands, except per share amounts) |
|
|
|
|||||||
Operating revenues |
$ | 4,901,236 | $ | 5,345,277 | $ | 5,180,471 | ||||
Operating expenses |
||||||||||
Cost of services and products (excluding Depreciation, amortization and accretion expense reported below) |
2,225,316 | 2,272,570 | 2,050,644 | |||||||
Selling, general and administrative |
1,947,778 | 2,033,901 | 2,002,359 | |||||||
Depreciation, amortization and accretion |
1,018,077 | 813,626 | 765,776 | |||||||
Loss on impairment of assets |
| 515 | | |||||||
(Gain) loss on asset disposals, net |
30,841 | 19,741 | 10,952 | |||||||
(Gain) loss on sale of business and other exit costs, net |
(300,656 | ) | 21,061 | | ||||||
(Gain) loss on license sales and exchanges |
(255,479 | ) | | (11,762 | ) | |||||
| | | | | | | | | | |
Total operating expenses |
4,665,877 | 5,161,414 | 4,817,969 | |||||||
| | | | | | | | | | |
Operating income |
235,359 | 183,863 | 362,502 | |||||||
Investment and other income (expense) |
||||||||||
Equity in earnings of unconsolidated entities |
132,714 | 92,867 | 82,538 | |||||||
Interest and dividend income |
9,092 | 9,248 | 9,145 | |||||||
Gain (loss) on investments |
14,547 | (3,718 | ) | 24,103 | ||||||
Interest expense |
(98,811 | ) | (86,745 | ) | (118,201 | ) | ||||
Other, net |
(37 | ) | 720 | 3,658 | ||||||
| | | | | | | | | | |
Total investment and other income (expense) |
57,505 | 12,372 | 1,243 | |||||||
| | | | | | | | | | |
Income before income taxes |
292,864 | 196,235 | 363,745 | |||||||
Income tax expense |
126,043 | 73,582 | 113,503 | |||||||
| | | | | | | | | | |
Net income |
166,821 | 122,653 | 250,242 | |||||||
Less: Net income attributable to noncontrolling interests, net of tax |
24,894 | 40,792 | 49,676 | |||||||
| | | | | | | | | | |
Net income attributable to TDS shareholders |
141,927 | 81,861 | 200,566 | |||||||
TDS Preferred dividend requirement |
(49 | ) | (50 | ) | (50 | ) | ||||
| | | | | | | | | | |
Net income available to common shareholders |
$ | 141,878 | $ | 81,811 | $ | 200,516 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
Basic weighted average shares outstanding |
108,490 | 108,671 | 108,562 | |||||||
Basic earnings per share attributable to TDS shareholders |
$ | 1.31 | $ | 0.75 | $ | 1.85 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
Diluted weighted average shares outstanding |
109,132 | 108,937 | 109,098 | |||||||
Diluted earnings per share attributable to TDS shareholders |
$ | 1.29 | $ | 0.75 | $ | 1.83 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
Dividends per share to TDS shareholders |
$ | 0.51 | $ | 0.49 | $ | 0.47 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
43
Telephone and Data Systems, Inc.
Consolidated Statement of Comprehensive Income
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Net income |
$ | 166,821 | $ | 122,653 | $ | 250,242 | ||||
Net change in accumulated other comprehensive income |
||||||||||
Change in net unrealized gain on equity investments |
51 | 49 | 138 | |||||||
Change in foreign currency translation adjustment |
(34 | ) | 4 | | ||||||
Change related to retirement plan |
||||||||||
Amounts included in net periodic benefit cost for the period |
||||||||||
Net actuarial gains (losses) |
13,345 | 90 | (9,625 | ) | ||||||
Amortization of prior service cost |
(3,605 | ) | (3,735 | ) | (3,815 | ) | ||||
Amortization of unrecognized net loss |
2,452 | 2,517 | 1,934 | |||||||
| | | | | | | | | | |
|
12,192 | (1,128 | ) | (11,506 | ) | |||||
Change in deferred income taxes |
(4,646 | ) | 1,797 | 5,722 | ||||||
| | | | | | | | | | |
Change related to retirement plan, net of tax |
7,546 | 669 | (5,784 | ) | ||||||
| | | | | | | | | | |
Net change in accumulated other comprehensive income |
7,563 | 722 | (5,646 | ) | ||||||
| | | | | | | | | | |
Comprehensive income |
174,384 | 123,375 | 244,596 | |||||||
Less: Comprehensive income attributable to noncontrolling interest |
24,894 | 40,792 | 49,676 | |||||||
| | | | | | | | | | |
Comprehensive income attributable to TDS shareholders |
$ | 149,490 | $ | 82,583 | $ | 194,920 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
44
Telephone and Data Systems, Inc.
Consolidated Statement of Cash Flows
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Cash flows from operating activities |
||||||||||
Net income |
$ | 166,821 | $ | 122,653 | $ | 250,242 | ||||
Add (deduct) adjustments to reconcile net income to net cash flows from |
||||||||||
Depreciation, amortization and accretion |
1,018,077 | 813,626 | 765,776 | |||||||
Bad debts expense |
105,629 | 74,695 | 68,611 | |||||||
Stock-based compensation expense |
30,338 | 41,871 | 36,837 | |||||||
Deferred income taxes, net |
(67,150 | ) | 58,785 | 202,547 | ||||||
Equity in earnings of unconsolidated entities |
(132,714 | ) | (92,867 | ) | (82,538 | ) | ||||
Distributions from unconsolidated entities |
127,929 | 84,884 | 92,231 | |||||||
Loss on impairment of assets |
| 515 | | |||||||
(Gain) loss on asset disposals, net |
30,841 | 19,741 | 10,952 | |||||||
(Gain) loss on sale of business and other exit costs, net |
(300,656 | ) | 21,061 | | ||||||
(Gain) loss on license sales and exchanges |
(255,479 | ) | | (11,762 | ) | |||||
(Gain) loss on investments |
(14,547 | ) | 3,718 | (24,103 | ) | |||||
Noncash interest expense |
2,463 | (572 | ) | 18,849 | ||||||
Other operating activities |
612 | 1,393 | 1,067 | |||||||
Changes in assets and liabilities from operations |
||||||||||
Accounts receivable |
(294,320 | ) | (81,107 | ) | (95,426 | ) | ||||
Inventory |
(83,536 | ) | (29,917 | ) | (13,382 | ) | ||||
Accounts payable |
86,028 | (12,332 | ) | 29,291 | ||||||
Customer deposits and deferred revenues |
66,460 | 32,981 | 35,457 | |||||||
Accrued taxes |
17,388 | 77,458 | (27,871 | ) | ||||||
Accrued interest |
380 | (891 | ) | 3,351 | ||||||
Other assets and liabilities |
(9,954 | ) | (30,523 | ) | (4,418 | ) | ||||
| | | | | | | | | | |
|
494,610 | 1,105,172 | 1,255,711 | |||||||
| | | | | | | | | | |
Cash flows from investing activities |
||||||||||
Cash used for additions to property, plant and equipment |
(883,797 | ) | (995,517 | ) | (971,759 | ) | ||||
Cash paid for acquisitions and licenses |
(314,570 | ) | (163,382 | ) | (105,508 | ) | ||||
Cash received from divestitures |
811,120 | 50,182 | | |||||||
Cash paid for investments |
| (120,000 | ) | (180,920 | ) | |||||
Cash received for investments |
115,000 | 243,444 | 393,246 | |||||||
Other investing activities |
11,594 | (12,796 | ) | (1,148 | ) | |||||
| | | | | | | | | | |
|
(260,653 | ) | (998,069 | ) | (866,089 | ) | ||||
| | | | | | | | | | |
Cash flows from financing activities |
||||||||||
Repayment of short-term debt |
| | (32,671 | ) | ||||||
Repayment of long-term debt |
(1,581 | ) | (2,566 | ) | (614,639 | ) | ||||
Issuance of long-term debt |
37 | 195,358 | 643,700 | |||||||
TDS Common Shares and Special Common Shares reissued for benefit plans, net of tax payments |
9,654 | (1,119 | ) | 32 | ||||||
U.S. Cellular Common Shares reissued for benefit plans, net of tax payments |
5,784 | (2,205 | ) | 1,935 | ||||||
Repurchase of TDS Common and Special Common Shares |
(9,692 | ) | (20,026 | ) | (21,500 | ) | ||||
Repurchase of U.S. Cellular Common Shares |
(18,544 | ) | (20,045 | ) | (62,294 | ) | ||||
Dividends paid to TDS shareholders |
(55,293 | ) | (53,165 | ) | (48,670 | ) | ||||
U.S. Cellular dividends paid to noncontrolling public shareholders |
(75,235 | ) | | | ||||||
Payment of debt issuance costs |
(23 | ) | (8,242 | ) | (21,657 | ) | ||||
Distributions to noncontrolling interests |
(3,766 | ) | (20,856 | ) | (16,236 | ) | ||||
Payments to acquire additional interest in subsidiaries |
(4,505 | ) | (3,167 | ) | | |||||
Other financing activities |
8,740 | 6,136 | 3,970 | |||||||
| | | | | | | | | | |
|
(144,424 | ) | 70,103 | (168,030 | ) | |||||
| | | | | | | | | | |
Net increase in cash and cash equivalents |
89,533 | 177,206 | 221,592 | |||||||
Cash and cash equivalents |
||||||||||
Beginning of period |
740,481 | 563,275 | 341,683 | |||||||
| | | | | | | | | | |
End of period |
$ | 830,014 | $ | 740,481 | $ | 563,275 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
45
Telephone and Data Systems, Inc.
Consolidated Balance SheetAssets
December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|||||
Current assets |
|||||||
Cash and cash equivalents |
$ | 830,014 | $ | 740,481 | |||
Short-term investments |
50,104 | 115,700 | |||||
Accounts receivable |
|||||||
Due from customers and agents, less allowances of $63,690 and $28,152, respectively |
551,611 | 409,720 | |||||
Other, less allowances of $1,914 and $5,263, respectively |
179,503 | 164,608 | |||||
Inventory, net |
244,560 | 160,692 | |||||
Net deferred income tax asset |
106,077 | 43,411 | |||||
Prepaid expenses |
87,920 | 86,385 | |||||
Income taxes receivable |
2,397 | 9,625 | |||||
Other current assets |
35,151 | 32,815 | |||||
| | | | | | | |
|
2,087,337 | 1,763,437 | |||||
Assets held for sale |
16,027 |
163,242 |
|||||
Investments |
|||||||
Licenses |
1,423,779 | 1,480,039 | |||||
Goodwill |
836,843 | 797,194 | |||||
Franchise rights |
123,668 | | |||||
Other intangible assets, net of accumulated amortization of $112,752 and $143,613, respectively |
71,454 | 58,522 | |||||
Investments in unconsolidated entities |
301,772 | 179,921 | |||||
Long-term investments |
| 50,305 | |||||
Other investments |
641 | 824 | |||||
| | | | | | | |
|
2,758,157 | 2,566,805 | |||||
Property, plant and equipment |
|||||||
In service and under construction |
11,239,804 | 10,808,499 | |||||
Less: Accumulated depreciation |
7,361,660 | 6,811,233 | |||||
| | | | | | | |
|
3,878,144 | 3,997,266 | |||||
Other assets and deferred charges |
164,482 | 133,150 | |||||
| | | | | | | |
Total assets |
$ |
8,904,147 |
$ |
8,623,900 |
|||
| | | | | | | |
| | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
46
Telephone and Data Systems, Inc.
Consolidated Balance SheetLiabilities and Equity
December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
(Dollars and shares in thousands) |
|
|
|||||
Current liabilities |
|||||||
Current portion of long-term debt |
$ | 1,646 | $ | 1,233 | |||
Accounts payable |
496,069 | 377,291 | |||||
Customer deposits and deferred revenues |
289,445 | 222,345 | |||||
Accrued interest |
6,673 | 6,565 | |||||
Accrued taxes |
70,518 | 48,237 | |||||
Accrued compensation |
115,031 | 134,932 | |||||
Other current liabilities |
212,374 | 134,005 | |||||
| | | | | | | |
|
1,191,756 | 924,608 | |||||
Liabilities held for sale |
|
19,594 |
|||||
Deferred liabilities and credits |
|||||||
Net deferred income tax liability |
862,975 | 862,580 | |||||
Other deferred liabilities and credits |
458,709 | 438,727 | |||||
Long-term debt |
1,720,074 |
1,721,571 |
|||||
Commitments and contingencies |
|||||||
Noncontrolling interests with redemption features |
536 |
493 |
|||||
Equity |
|||||||
TDS shareholders' equity |
|||||||
Series A Common and Common Shares |
|||||||
Authorized 290,000 shares (25,000 Series A Common and 265,000 Common Shares) |
|||||||
Issued 132,711 shares (7,166 Series A Common and 125,545 Common Shares) and 132,672 shares (7,160 Series A Common, and 125,512 Common Shares), respectively |
|||||||
Outstanding 108,757 shares (7,166 Series A Common and 101,591 Common Shares) and 108,031 shares (7,160 Series A Common, and 100,871 Common Shares), respectively |
|||||||
Par Value ($.01 per share) of $1,327 ($72 Series A Common and $1,255 Common Shares) |
1,327 | 1,327 | |||||
Capital in excess of par value |
2,308,807 | 2,304,122 | |||||
Treasury shares at cost: |
|||||||
23,954 and 24,641 Common Shares, respectively |
(721,354 | ) | (750,099 | ) | |||
Accumulated other comprehensive loss |
(569 | ) | (8,132 | ) | |||
Retained earnings |
2,529,626 | 2,464,318 | |||||
| | | | | | | |
Total TDS shareholders' equity |
4,117,837 | 4,011,536 | |||||
Preferred shares |
824 | 825 | |||||
Noncontrolling interests |
551,436 | 643,966 | |||||
| | | | | | | |
Total equity |
4,670,097 | 4,656,327 | |||||
| | | | | | | |
Total liabilities and equity |
$ | 8,904,147 | $ | 8,623,900 | |||
| | | | | | | |
| | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
47
Telephone and Data Systems, Inc.
Consolidated Statement of Changes in Equity
|
TDS Shareholders | |
|
|
||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Series A Common and Common Shares |
Capital in Excess of Par Value |
Treasury Common Shares |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Total TDS Shareholders' Equity |
Preferred Shares |
Non controlling Interests |
Total Equity |
|||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
December 31, 2012 |
$ | 1,327 | $ | 2,304,122 | $ | (750,099 | ) | $ | (8,132 | ) | $ | 2,464,318 | $ | 4,011,536 | $ | 825 | $ | 643,966 | $ | 4,656,327 | ||||||||
Add (Deduct) |
||||||||||||||||||||||||||||
Net income attributable to TDS shareholders |
| | | | 141,927 | 141,927 | | | 141,927 | |||||||||||||||||||
Net income attributable to noncontrolling interests classified as equity |
| | | | | | | 24,661 | 24,661 | |||||||||||||||||||
Net unrealized gain (loss) on equity investments |
| | | 51 | | 51 | | | 51 | |||||||||||||||||||
Change in foreign currency translation adjustment |
| | | (34 | ) | | (34 | ) | | | (34 | ) | ||||||||||||||||
Changes related to retirement plan |
| | | 7,546 | | 7,546 | | | 7,546 | |||||||||||||||||||
TDS Common and Series A Common Share dividends |
| | | | (55,244 | ) | (55,244 | ) | | | (55,244 | ) | ||||||||||||||||
TDS Preferred dividend requirement |
| | | | (49 | ) | (49 | ) | | | (49 | ) | ||||||||||||||||
U.S. Cellular dividends paid to noncontrolling public shareholders |
| | | | | | | (75,235 | ) | (75,235 | ) | |||||||||||||||||
Repurchase of Preferred Shares |
| | | | (5 | ) | (5 | ) | (1 | ) | | (6 | ) | |||||||||||||||
Repurchase of shares |
| | (9,692 | ) | | | (9,692 | ) | | | (9,692 | ) | ||||||||||||||||
Dividend reinvestment plan |
| 1,619 | 13,647 | | (5,966 | ) | 9,300 | | | 9,300 | ||||||||||||||||||
Incentive and compensation plans |
| 655 | 24,790 | | (15,355 | ) | 10,090 | | | 10,090 | ||||||||||||||||||
Adjust investment in subsidiaries for repurchases, issuances and other compensation plans |
| (290 | ) | | | | (290 | ) | | 20 | (270 | ) | ||||||||||||||||
Stock-based compensation awards |
| 14,430 | | | | 14,430 | | | 14,430 | |||||||||||||||||||
Tax windfall (shortfall) from stock awards |
| (1,311 | ) | | | | (1,311 | ) | | | (1,311 | ) | ||||||||||||||||
Distributions to noncontrolling interests |
| | | | | | | (3,576 | ) | (3,576 | ) | |||||||||||||||||
Adjust investment in subsidiaries for noncontrolling interest purchases |
| (10,418 | ) | | | | (10,418 | ) | | 5,370 | (5,048 | ) | ||||||||||||||||
Deconsolidation of partnerships |
| | | | | | | (43,770 | ) | (43,770 | ) | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2013 |
$ | 1,327 | $ | 2,308,807 | $ | (721,354 | ) | $ | (569 | ) | $ | 2,529,626 | $ | 4,117,837 | $ | 824 | $ | 551,436 | $ | 4,670,097 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
48
Telephone and Data Systems, Inc.
Consolidated Statement of Changes in Equity
|
TDS Shareholders | |
|
|
||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Series A Common and Common Shares |
Capital in Excess of Par Value |
Treasury Common Shares |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Total TDS Shareholders' Equity |
Preferred Shares |
Non controlling Interests |
Total Equity |
|||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
December 31, 2011 |
$ | 1,326 | $ | 2,268,711 | $ | (750,921 | ) | $ | (8,854 | ) | $ | 2,451,899 | $ | 3,962,161 | $ | 830 | $ | 639,688 | $ | 4,602,679 | ||||||||
Add (Deduct) |
||||||||||||||||||||||||||||
Net income attributable to TDS shareholders |
| | | | 81,861 | 81,861 | | | 81,861 | |||||||||||||||||||
Net income attributable to noncontrolling interests classified as equity |
| | | | | | | 40,739 | 40,739 | |||||||||||||||||||
Net unrealized gain (loss) on equity investments |
| | | 49 | | 49 | | | 49 | |||||||||||||||||||
Change in foreign currency translation adjustment |
| | | 4 | | 4 | | | 4 | |||||||||||||||||||
Changes related to retirement plan |
| | | 669 | | 669 | | | 669 | |||||||||||||||||||
TDS Common and Series A Common Share dividends |
| | | | (53,115 | ) | (53,115 | ) | | | (53,115 | ) | ||||||||||||||||
TDS Preferred dividend requirement |
| | | | (50 | ) | (50 | ) | | | (50 | ) | ||||||||||||||||
Repurchase of Preferred Shares |
| | | | (17 | ) | (17 | ) | (5 | ) | | (22 | ) | |||||||||||||||
Repurchase of shares |
| | (20,026 | ) | | | (20,026 | ) | | | (20,026 | ) | ||||||||||||||||
Dividend reinvestment plan |
1 | 1,148 | 14,123 | | (8,349 | ) | 6,923 | | | 6,923 | ||||||||||||||||||
Incentive and compensation plans |
| 444 | 6,725 | | (7,911 | ) | (742 | ) | | | (742 | ) | ||||||||||||||||
Adjust investment in subsidiaries for repurchases, issuances and other compensation plans |
| 12,572 | | | | 12,572 | | (14,924 | ) | (2,352 | ) | |||||||||||||||||
Stock-based compensation awards |
| 20,030 | | | | 20,030 | | | 20,030 | |||||||||||||||||||
Tax windfall (shortfall) from stock awards |
| (3,179 | ) | | | | (3,179 | ) | | | (3,179 | ) | ||||||||||||||||
Distributions to noncontrolling interests |
| | | | | | | (20,856 | ) | (20,856 | ) | |||||||||||||||||
Adjust investment in subsidiaries for noncontrolling interest purchases |
| 4,396 | | | | 4,396 | | (738 | ) | 3,658 | ||||||||||||||||||
Other |
| | | | | | | 57 | 57 | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2012 |
$ | 1,327 | $ | 2,304,122 | $ | (750,099 | ) | $ | (8,132 | ) | $ | 2,464,318 | $ | 4,011,536 | $ | 825 | $ | 643,966 | $ | 4,656,327 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
49
Telephone and Data Systems, Inc.
Consolidated Statement of Changes in Equity
|
TDS Shareholders | |
|
|
||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Series A Common, Special Common and Common Shares |
Capital in Excess of Par Value |
Special Common and Common Treasury Shares |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Total TDS Shareholders' Equity |
Preferred Shares |
Non controlling Interests |
Total Equity |
|||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
December 31, 2010 |
$ | 1,270 | $ | 2,107,929 | $ | (738,695 | ) | $ | (3,208 | ) | $ | 2,450,599 | $ | 3,817,895 | $ | 830 | $ | 647,013 | $ | 4,465,738 | ||||||||
Add (Deduct) |
||||||||||||||||||||||||||||
Net income attributable to TDS shareholders |
| | | | 200,566 | 200,566 | | | 200,566 | |||||||||||||||||||
Net income attributable to noncontrolling interests classified as equity |
| | | | | | | 49,505 | 49,505 | |||||||||||||||||||
Net unrealized gain (loss) on equity investments |
| | | 138 | | 138 | | | 138 | |||||||||||||||||||
Changes related to retirement plan |
| | | (5,784 | ) | | (5,784 | ) | | | (5,784 | ) | ||||||||||||||||
TDS Common, Special Common and Series A Common Share dividends |
| | | | (48,620 | ) | (48,620 | ) | | | (48,620 | ) | ||||||||||||||||
TDS Preferred dividend requirement |
| | | | (50 | ) | (50 | ) | | | (50 | ) | ||||||||||||||||
Repurchase of shares |
| | (21,500 | ) | | | (21,500 | ) | | | (21,500 | ) | ||||||||||||||||
Dividend reinvestment plan |
| 1,087 | 5,260 | | (2,675 | ) | 3,672 | | | 3,672 | ||||||||||||||||||
Incentive and compensation plans |
| 279 | 4,014 | | (3,817 | ) | 476 | | | 476 | ||||||||||||||||||
Adjust investment in subsidiaries for repurchases, issuances and other compensation plans |
| (572 | ) | | | | (572 | ) | | (40,961 | ) | (41,533 | ) | |||||||||||||||
Stock-based compensation awards |
| 16,654 | | | | 16,654 | | | 16,654 | |||||||||||||||||||
Tax windfall (shortfall) from stock awards |
| (697 | ) | | | | (697 | ) | | | (697 | ) | ||||||||||||||||
Distributions to noncontrolling interests |
| | | | | | | (16,236 | ) | (16,236 | ) | |||||||||||||||||
Impact of Share Consolidation |
56 | 144,031 | | | (144,104 | ) | (17 | ) | | | (17 | ) | ||||||||||||||||
Other |
| | | | | | | 367 | 367 | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2011 |
$ | 1,326 | $ | 2,268,711 | $ | (750,921 | ) | $ | (8,854 | ) | $ | 2,451,899 | $ | 3,962,161 | $ | 830 | $ | 639,688 | $ | 4,602,679 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
50
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS
Nature of Operations
Telephone and Data Systems, Inc. ("TDS") is a diversified telecommunications company providing high-quality telecommunications services to approximately 4.8 million wireless customers and 1.1 million wireline and cable connections at December 31, 2013. TDS conducts substantially all of its wireless operations through its 84%-owned subsidiary, United States Cellular Corporation ("U.S. Cellular"). TDS provides wireline services, cable services and hosted and managed services ("HMS") through its wholly-owned subsidiary, TDS Telecommunications Corporation ("TDS Telecom").
TDS conducts printing and distribution services through its majority-owned subsidiary, Suttle-Straus, Inc. ("Suttle-Straus") and provides wireless services through its wholly-owned subsidiary, Airadigm Communications, Inc. ("Airadigm"), a Wisconsin-based service provider (collectively, the "Non-Reportable Segment"). At this time, Airadigm operates independently from U.S. Cellular. Suttle-Straus and Airadigm's financial results were not significant to TDS' operations in 2013.
Previously, TDS had reported the following reportable segments: U.S. Cellular, TDS Telecom's incumbent local exchange carrier ("ILEC"), its competitive local exchange carrier ("CLEC"), its HMS operations and the Non-Reportable Segment. As a result of recent acquisitions and changes in TDS' strategy, operations and internal reporting, TDS has reevaluated and changed its operating segments during the year ended December 31, 2013, which resulted in the following reportable segments: U.S. Cellular, TDS Telecom's Wireline, Cable and HMS operations, and the Non-Reportable Segment. The Wireline segment consists of the former ILEC and CLEC segments. The Cable segment consists of Baja Broadband, LLC ("Baja"), which was acquired in August 2013. The HMS segment remains unchanged, except that it now uses a unified brand name, OneNeck IT Solutions ("OneNeck"), as a result of the consolidation of the HMS operations. Periods presented for comparative purposes have been re-presented to conform to the revised presentation described above. All of TDS' segments operate only in the United States, except for HMS, which includes an insignificant foreign operation. See Note 18Business Segment Information for summary financial information on each business segment.
Principles of Consolidation
The accounting policies of TDS conform to accounting principles generally accepted in the United States of America ("GAAP") as set forth in the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC"). Unless otherwise specified, references to accounting provisions and GAAP in these notes refer to the requirements of the FASB ASC. The consolidated financial statements include the accounts of TDS, its majority-owned subsidiaries, general partnerships in which it has a majority partnership interest and variable interest entities ("VIEs") in which TDS is the primary beneficiary. Both VIE and primary beneficiary represent terms defined by GAAP.
Intercompany accounts and transactions have been eliminated.
Reclassifications
Certain prior year amounts have been reclassified to conform to the 2013 financial statement presentation. These reclassifications did not affect consolidated net income attributable to TDS shareholders, cash flows, assets, liabilities or equity for the years presented.
Business Combinations
TDS accounts for business combinations at fair value in accordance with the acquisition method. This method requires that the acquirer recognize 100% of the acquiree's assets and liabilities at their fair
51
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
values on the acquisition date for all acquisitions, whether full or partial. In addition, transaction costs related to acquisitions are expensed.
Use of Estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect (a) the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and (b) the reported amounts of revenues and expenses during the reported period. Actual results could differ from those estimates. Significant estimates are involved in accounting for goodwill and indefinite-lived intangible assets, depreciation, amortization and accretion, allowance for doubtful accounts, loyalty reward points, income taxes, stock based compensation and asset retirement obligations.
Cash and Cash Equivalents
Cash and cash equivalents include cash and short-term, highly liquid investments with original maturities of three months or less.
Short-Term and Long-Term Investments
At December 31, 2013 and 2012, TDS had $50.1 million and $115.7 million, respectively, in Short-term investments. At December 31, 2012, TDS had $50.3 million in Long-term investments. Short-term and Long-term investments consist primarily of U.S. Treasury Notes which are designated as held-to-maturity investments and are recorded at amortized cost in the Consolidated Balance Sheet. For these investments, TDS' objective is to earn a higher rate of return on funds that are not anticipated to be required to meet liquidity needs in the near term, while maintaining a low level of investment risk. See Note 2Fair Value Measurements for additional details on Short-term and Long-term investments.
Accounts Receivable and Allowance for Doubtful Accounts
U.S. Cellular's accounts receivable consist primarily of amounts owed by customers for wireless services and equipment sales, by agents for sales of equipment to them and by other wireless carriers whose customers have used U.S. Cellular's wireless systems.
TDS Telecom's accounts receivable primarily consist of amounts owed by customers for services provided, by interexchange carriers for long-distance traffic which TDS Telecom carries on its network, and by interstate and intrastate revenue pools that distribute access charges.
The allowance for doubtful accounts is the best estimate of the amount of probable credit losses related to existing accounts receivable. The allowance is estimated based on historical experience and other factors that could affect collectability. Accounts receivable balances are reviewed on either an aggregate or individual basis for collectability depending on the type of receivable. When it is probable that an account balance will not be collected, the account balance is charged against the allowance for doubtful accounts. TDS does not have any off-balance sheet credit exposure related to its customers.
52
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
The changes in the allowance for doubtful accounts during the years ended December 31, 2013, 2012 and 2011 were as follows:
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Beginning balance |
$ | 33,415 | $ | 31,071 | $ | 35,007 | ||||
Additions, net of recoveries |
105,629 | 74,695 | 68,611 | |||||||
Deductions |
(73,440 | ) | (72,351 | ) | (72,547 | ) | ||||
| | | | | | | | | | |
Ending balance |
$ | 65,604 | $ | 33,415 | $ | 31,071 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
Inventory
Inventory consists primarily of wireless devices stated at the lower of cost or market, with cost determined using the first-in, first-out method and market determined by replacement costs or estimated net realizable value. TDS Telecom's materials and supplies are stated at average cost.
Fair Value Measurements
Under the provisions of GAAP, fair value is a market-based measurement and not an entity-specific measurement, based on an exchange transaction in which the entity sells an asset or transfers a liability (exit price). The provisions also establish a fair value hierarchy that contains three levels for inputs used in fair value measurements. Level 1 inputs include quoted market prices for identical assets or liabilities in active markets. Level 2 inputs include quoted market prices for similar assets and liabilities in active markets or quoted market prices for identical assets and liabilities in inactive markets. Level 3 inputs are unobservable. A financial instrument's level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. A financial instrument's level within the fair value hierarchy is not representative of its expected performance or its overall risk profile and, therefore, Level 3 assets are not necessarily higher risk than Level 2 assets or Level 1 assets.
Goodwill
TDS has Goodwill as a result of its acquisitions of wireless businesses, the acquisitions of ILEC, cable, and HMS companies and, under previous business combination guidance in effect prior to 2009, step acquisitions related to U.S. Cellular's repurchase of its common shares. Such Goodwill represents the excess of the total purchase price over the fair value of net assets acquired in these transactions.
Licenses
Licenses consist of direct and incremental costs incurred in acquiring Federal Communications Commission ("FCC") licenses to provide wireless service.
TDS has determined that wireless licenses are indefinite-lived intangible assets and, therefore, not subject to amortization based on the following factors:
53
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
Franchise rights
TDS has Franchise rights as a result of its acquisition of a cable business. Franchise rights are intangible assets that provide their holder with the right to operate a business in a certain geographical location as sanctioned by the franchiser, usually a government agency. TDS has determined that Franchise rights are indefinite-lived intangible assets and, therefore, not subject to amortization because TDS expects both the renewal by the granting authorities and the cash flows generated from the Franchise rights to continue indefinitely. Cable Franchise rights are generally granted for ten year periods and may be renewed for additional terms upon approval by the granting authority. TDS anticipates that future renewals of its Franchise rights will be granted.
Goodwill, Licenses and Franchise rights Impairment Assessment
Goodwill, Licenses and Franchise rights must be assessed for impairment annually or more frequently if events or changes in circumstances indicate that such assets might be impaired. TDS performs its annual impairment assessment of Goodwill, Licenses and Franchise rights as of November 1 of each year.
TDS may first assess qualitative factors, such as company, industry and economic trends to determine whether it is necessary to perform the two-step Goodwill impairment test. If determined to be necessary, the first step compares the fair value of the reporting unit to its carrying value. If the carrying amount exceeds the fair value, the second step of the test is performed to measure the amount of impairment loss, if any. The second step compares the implied fair value of reporting unit Goodwill with the carrying amount of that Goodwill. To calculate the implied fair value of Goodwill in this second step, an enterprise allocates the fair value of the reporting unit to all of the assets and liabilities of that reporting unit (including any unrecognized intangible assets) as if the reporting unit had been acquired in a business combination and the fair value was the price paid to acquire the reporting unit. The excess of the fair value of the reporting unit over the amount assigned to the assets and liabilities of the reporting unit is the implied fair value of Goodwill. If the carrying amount of Goodwill exceeds the implied fair value of Goodwill, an impairment loss is recognized for that difference.
The impairment test for an indefinite-lived intangible asset other than Goodwill may consist of first assessing qualitative factors, such as company, industry and economic trends. If determined to be necessary, the next step compares the fair value of the intangible asset to its carrying amount. If the carrying amount exceeds the fair value, an impairment loss is recognized for the difference.
Quoted market prices in active markets are the best evidence of fair value of an intangible asset or reporting unit and are used when available. If quoted market prices are not available, the estimate of fair value is based on the best information available, including prices for similar assets and the use of other valuation techniques. Other valuation techniques include present value analysis, multiples of earnings or revenues, or similar performance measures. The use of these techniques involve assumptions by
54
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
management about factors that are uncertain including future cash flows, the appropriate discount rate, and other inputs. Different assumptions for these inputs could create materially different results.
U.S. Cellular
U.S. Cellular tests Goodwill for impairment at the level of reporting referred to as a reporting unit. For purposes of its impairment testing of Goodwill in 2013, U.S. Cellular identified four reporting units. The four reporting units represent four geographic groupings of operating markets, representing four geographic service areas. For purposes of its impairment testing of Goodwill in 2012, U.S. Cellular identified five reporting units. The change in reporting units resulted from the NY1 & NY2 Deconsolidation more fully described in Note 7Investments in Unconsolidated Entities.
A discounted cash flow approach was used to value each reporting unit for purposes of the Goodwill impairment review by using value drivers and risks specific to the current industry and economic markets. The cash flow estimates incorporated assumptions that market participants would use in their estimates of fair value. Key assumptions made in this process were the discount rate, estimated expected revenue growth rate, projected capital expenditures and the terminal growth rate.
U.S. Cellular tests Licenses for impairment at the level of reporting referred to as a unit of accounting. For purposes of its 2013 impairment testing of Licenses, U.S. Cellular separated its FCC licenses into eleven units of accounting based on geographic service areas. For purposes of its 2012 impairment testing of Licenses, U.S. Cellular separated its FCC licenses into thirteen units of accounting based on geographic service areas. The change in units of accounting resulted from (i) the Divestiture Transaction and the Mississippi Valley non-operating market license sale, both of which are more fully described in Note 5Acquisitions, Divestitures and Exchanges and (ii) the NY1 & NY2 Deconsolidation more fully described in Note 7Investments in Unconsolidated Entities. In both 2013 and 2012, seven of the units of accounting represented geographic groupings of licenses which, because they were not being utilized and, therefore, were not expected to generate cash flows from operating activities in the foreseeable future, were considered separate units of accounting for purposes of impairment testing.
U.S. Cellular estimates the fair value of built licenses for purposes of impairment testing using the build-out method. The build-out method estimates the fair value of Licenses by calculating future cash flows from a hypothetical start-up wireless company and assuming that the only assets available upon formation are the underlying Licenses. To apply this method, a hypothetical build-out of U.S. Cellular's wireless network, infrastructure, and related costs are projected based on market participant information. Calculated cash flows, along with a terminal value, are discounted to the present and summed to determine the estimated fair value.
For units of accounting which consist of unbuilt licenses, U.S. Cellular prepares estimates of fair value by reference to prices paid in recent auctions and market transactions where available. If such information is not available, the fair value of the unbuilt licenses is assumed to change by the same percentage, and in the same direction, that the fair value of built licenses measured using the build-out method changed during the period.
TDS Telecom
TDS Telecom has recorded Goodwill as a result of the acquisition of ILEC, HMS and cable businesses. For purposes of the annual impairment testing, TDS Telecom has three reporting units: one ILEC reporting unit within its Wireline reportable operating segment, one reporting unit within its HMS reportable operating segment and one reporting unit within its Cable reportable operating segment. For purposes of its annual impairment testing of Goodwill, as of November 1, 2012, TDS Telecom identified
55
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
four reporting units: one reporting unit within its ILEC reportable operating segment and three reporting units within its HMS reportable operating segment. TDS Telecom's change in reporting units resulted from additional acquisitions and TDS' reevaluation of its operating segments, more fully described above.
For purposes of its impairment testing of Goodwill in 2013, TDS Telecom performed a qualitative assessment of the Cable reporting unit, which analyzed company, industry and economic trends and determined the two-step Goodwill impairment test was not necessary since it was more likely than not that the fair value was at least equal to the carrying value of the reporting unit.
The discounted cash flow approach and publicly-traded guideline company method were used to value the ILEC and HMS reporting units. The discounted cash flow approach uses value drivers and risks specific to the industry and current economic factors. The cash flow estimates incorporated assumptions that market participants would use in their estimates of fair value and may not be indicative of TDS Telecom's specific assumptions. The most significant assumptions made in this process were the revenue growth rate, discount rate, projected capital expenditures and the terminal growth rate.
The publicly-traded guideline company method develops an indication of fair value by calculating average market pricing multiples for selected publicly-traded companies using multiples of various financial measures. The developed multiples are applied to applicable financial measures of the respective reporting unit to determine fair value. Given the nature of this methodology, no specific consideration of the economic environment was considered since those factors would be inherent in the multiples used.
TDS Telecom has recorded Franchise rights as a result of the acquisition of a cable business in August 2013. TDS Telecom tests Franchise rights for impairment at a level of reporting referred to as a unit of accounting. For purposes of its impairment testing of Franchise rights in 2013, TDS Telecom identified one Cable unit of accounting. TDS Telecom performed a qualitative assessment of the Cable unit of accounting, which analyzed company, industry and economic trends and determined no further testing was necessary since it was more likely than not that the fair value of the Franchise rights was at least equal to their carrying value.
Investments in Unconsolidated Entities
Investments in unconsolidated entities consist of amounts invested in wireless and wireline entities in which TDS holds a noncontrolling interest. TDS follows the equity method of accounting for such investments in which its ownership interest is less than or equal to 50% but equals or exceeds 20% for corporations and 3% for partnerships and limited liability companies, or for unconsolidated entities in which its ownership is greater than 50% but TDS does not have a controlling financial interest. The cost method of accounting is followed for such investments in which TDS' ownership interest is less than 20% for corporations and is less than 3% for partnerships and limited liability companies and for investments for which TDS does not have the ability to exercise significant influence.
For its equity method investments for which financial information is readily available, TDS records its equity in the earnings of the entity in the current period. For its equity method investments for which financial information is not readily available, TDS records its equity in the earnings of the entity on a one quarter lag basis.
Property, Plant and Equipment
Property, plant and equipment is stated at the original cost of construction or purchase including capitalized costs of certain taxes, payroll-related expenses, interest and estimated costs to remove the assets.
56
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
Expenditures that enhance the productive capacity of assets in service or extend their useful lives are capitalized and depreciated. Expenditures for maintenance and repairs of assets in service are charged to Cost of services and products or Selling, general and administrative expense, as applicable. Retirements and disposals of assets are recorded by removing the original cost of the asset (along with the related accumulated depreciation) from plant in service and charging it, together with net removal costs (removal costs less any applicable accrued asset retirement obligations and salvage value realized), to (Gain) loss on asset disposals, net.
Costs of developing new information systems are capitalized and amortized over their expected economic useful lives.
Depreciation
Depreciation is provided using the straight-line method over the estimated useful life of the assets, except for certain Wireline segment assets, which use the group depreciation method. The group depreciation method develops a depreciation rate based on the average useful life of a specific group of assets, rather than each asset individually. TDS depreciates leasehold improvement assets associated with leased properties over periods ranging from one to thirty years; such periods approximate the shorter of the assets' economic lives or the specific lease terms.
Useful lives of specific assets are reviewed throughout the year to determine if changes in technology or other business changes would warrant accelerating the depreciation of those specific assets. Due to the Divestiture Transaction more fully described in Note 5Acquisitions, Divestitures and Exchanges, U.S. Cellular changed the useful lives of certain assets in 2013 and 2012. Other than the Divestiture Transaction, there were no other material changes to useful lives of property, plant and equipment in 2013, 2012 or 2011. TDS Telecom did not materially change the useful lives of its property, plant and equipment in 2013, 2012 or 2011.
Impairment of Long-lived Assets
TDS reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the assets might be impaired. If necessary, the impairment test for tangible long-lived assets is a two-step process. The first step compares the carrying value of the asset (or asset group) with the estimated undiscounted cash flows over the remaining asset (or asset group) life. If the carrying value of the asset (or asset group) is greater than the undiscounted cash flows, the second step of the test is performed to measure the amount of impairment loss. The second step compares the carrying value of the asset to its estimated fair value. If the carrying value exceeds the estimated fair value (less cost to sell), an impairment loss is recognized for the difference.
U.S. Cellular has one asset group for purposes of assessing property, plant and equipment for impairment based on the fact that the individual operating markets are reliant on centrally operated data centers, mobile telephone switching offices, network operations center and wide-area network. As a result, U.S. Cellular operates a single integrated national wireless network, and the lowest level for which identifiable cash flows are largely independent of the cash flows of other groups of assets and liabilities represent cash flows generated by this single interdependent network.
TDS Telecom has five asset groups for purposes of assessing property, plant and equipment for impairment based on their integrated network, assets and operations. The cash flows generated by each of these groups is the lowest level for which identifiable cash flows are largely independent of the cash flows of other groups of assets and liabilities.
57
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
Quoted market prices in active markets are the best evidence of fair value of a tangible long-lived asset and are used when available. If quoted market prices are not available, the estimate of fair value is based on the best information available, including prices for similar assets and the use of other valuation techniques. A present value analysis of cash flow scenarios is often the best available valuation technique. The use of this technique involves assumptions by management about factors that are uncertain including future cash flows, the appropriate discount rate and other inputs. Different assumptions for these inputs could create materially different results.
Agent Liabilities
U.S. Cellular has relationships with agents, which are independent businesses that obtain customers for U.S. Cellular. At December 31, 2013 and 2012, U.S. Cellular had accrued $121.3 million and $88.2 million, respectively, for amounts due to agents. This amount is included in Other current liabilities in the Consolidated Balance Sheet.
Other Assets and Deferred Charges
Other assets and deferred charges include underwriters' and legal fees and other charges related to issuing various borrowing instruments and other long-term agreements, and are amortized over the respective term of each instrument. The amounts for deferred charges included in the Consolidated Balance Sheet at December 31, 2013 and 2012, are shown net of accumulated amortization of $41.4 million and $30.0 million, respectively.
Asset Retirement Obligations
U.S. Cellular operates cell sites, retail stores and office spaces in its operating markets. A majority of these sites, stores and office spaces are leased. Most of these leases contain terms which require or may require U.S. Cellular to return the leased property to its original condition at the lease expiration date.
TDS Telecom owns poles, cable and wire and certain buildings and leases data center and office space and property used for housing central office switching equipment and fiber cable. These assets and leases often have removal or remediation requirements associated with them. For example, TDS Telecom's poles, cable and wire are often located on property that is not owned by TDS Telecom and are often subject to the provisions of easements, permits, or leasing arrangements. Pursuant to the terms of the permits, easements, or leasing arrangements, TDS Telecom is often required to remove these assets and return the property to its original condition at some defined date in the future.
TDS accounts for asset retirement obligations by recording the fair value of a liability for legal obligations associated with an asset retirement in the period in which the obligations are incurred. At the time the liability is incurred, TDS records a liability equal to the net present value of the estimated cost of the asset retirement obligation and increases the carrying amount of the related long-lived asset by an equal amount. The liability is accreted to its present value over a period ending with the estimated settlement date of the respective asset retirement obligation. The carrying amount of the long-lived asset is depreciated over the useful life of the asset. Upon settlement of the obligation, any difference between the cost to retire the asset and the recorded liability (including accretion of discount) is recognized in the Consolidated Statement of Operations.
58
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
Treasury Shares
Common Shares repurchased by TDS are recorded at cost as treasury shares and result in a reduction of equity. Treasury shares are reissued as part of TDS' stock-based compensation programs. When treasury shares are reissued, TDS determines the cost using the first-in, first-out cost method. The difference between the cost of the treasury shares and reissuance price is included in Capital in excess of par value or Retained earnings.
Revenue Recognition
U.S. Cellular
Revenues from wireless operations consist primarily of:
Revenues related to wireless services and other value added services are recognized as services are rendered. Revenues billed in advance or in arrears of the services being provided are estimated and deferred or accrued, as appropriate.
Revenues from sales of equipment and accessories are recognized when title and risk of loss passes to the agent or end-user customer.
U.S. Cellular allocates revenue to each element of multiple element service offerings using the relative selling price method. Under this method, arrangement consideration, which consists of the amounts billed to the customer net of any cash-based discounts, is allocated to each element on the basis of its relative selling price on a stand-alone basis. Such stand-alone selling price is determined in accordance with the following hierarchy:
U.S. Cellular estimates stand-alone selling prices of the elements of its service offerings as follows:
59
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
U.S. Cellular follows the deferred revenue method of accounting for its loyalty reward program. Under this method, revenue allocated to loyalty reward points is deferred. Revenue is recognized at the time of customer redemption or when such points have been depleted via an account maintenance charge. U.S. Cellular periodically reviews and revises the redemption and depletion rates as appropriate based on history and related future expectations. As of December 31, 2013, U.S. Cellular estimated loyalty reward points breakage based on actuarial estimates and recorded a $7.4 million change in estimate, which reduced Customer deposits and deferred revenues in the Consolidated Balance Sheet and increased Operating revenues in the Consolidated Statement of Operations.
In the fourth quarter of 2013, U.S. Cellular issued loyalty reward points with a value of $43.5 million as a loyalty bonus in recognition of the inconvenience experienced by customers during U.S. Cellular's recent billing system conversion. The value of the loyalty bonus reduced Operating revenues in the Consolidated Statement of Operations and increased Customer deposits and deferred revenues in the Consolidated Balance Sheet.
As of December 31, 2013 and 2012, U.S. Cellular had deferred revenue related to loyalty reward points outstanding of $116.2 million and $56.6 million, respectively. These amounts are recorded in Customer deposits and deferred revenues (a current liability account) in the Consolidated Balance Sheet, as customers may redeem their reward points within the current period.
Cash-based discounts and incentives, including discounts to customers who pay their bills through the use of on-line bill payment methods, are recognized as a reduction of Operating revenues concurrently with the associated revenue, and are allocated to the various products and services in the bundled offering based on their respective relative selling price.
In order to provide better control over wireless device quality, U.S. Cellular sells wireless devices to agents. U.S. Cellular pays rebates to agents at the time an agent activates a new customer or retains an existing customer in a transaction involving a wireless device. U.S. Cellular accounts for these rebates by reducing revenues at the time of the wireless device sale to the agent rather than at the time the agent activates a new customer or retains a current customer. Similarly, U.S. Cellular offers certain wireless device sales rebates and incentives to its retail customers and records the revenue net of the corresponding rebate or incentive. The total potential rebates and incentives are reduced by U.S. Cellular's estimate of rebates that will not be redeemed by customers based on historical experience of such redemptions.
GAAP requires that activation fees charged with the sale of equipment and service be allocated to the equipment and service based upon the relative selling prices of each item. Device activation fees charged at agent locations, where U.S. Cellular does not also sell a wireless device to the customer, are deferred and recognized over the average device life. Device activation fees charged as a result of handset sales at Company-owned retail stores are recognized at the time the handset is delivered to the customer.
ETC revenues recognized in the reporting period represent the amounts which U.S. Cellular is entitled to receive for such period, as determined and approved in connection with U.S. Cellular's designation as an ETC in various states.
60
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
TDS Telecom
Revenue from Wireline operations consists primarily of charges for:
Cable operating revenues consist of charges for:
HMS operating revenues consist of charges for:
Revenues related to services are recognized as services are rendered. Activation fees charged are deferred and recognized over the average customer's service period. Revenues related to products are recognized when title and risk of loss transfer from TDS Telecom to the customer.
TDS Telecom offers some products and services that are provided by third-party vendors, primarily satellite video service through its Wireline business, and third-party equipment maintenance contracts through its HMS business. TDS records these service revenues on a net basis.
TDS Telecom offers discounts and incentives to customers who receive certain groupings of products and services (bundled arrangements). These discounts are recognized concurrently with the associated revenue and are allocated to the various products and services in the bundled offering based on their relative selling prices.
Discounts and cash incentives offered by TDS Telecom that are given directly to customers are recorded in the financial statements as a reduction of Operating revenues.
TDS Telecom earns Wholesale revenues in its Wireline segment as a result of its participation in revenue pools with other telephone companies for interstate revenue and for certain intrastate revenue. Such pools are funded by long distance revenue and/or access charges within state jurisdictions and by access charges in the interstate jurisdiction. Wholesale revenues earned through the various pooling
61
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
processes are recorded based on estimates following the National Exchange Carrier Association's rules as approved by the FCC.
Amounts Collected from Customers and Remitted to Governmental Authorities
TDS records amounts collected from customers and remitted to governmental authorities net within a tax liability account if the tax is assessed upon the customer and TDS merely acts as an agent in collecting the tax on behalf of the imposing governmental authority. If the tax is assessed upon TDS, then amounts collected from customers as recovery of the tax are recorded in Operating revenues and amounts remitted to governmental authorities are recorded in Selling, general and administrative expenses in the Consolidated Statement of Operations. The amounts recorded gross in revenues that are billed to customers and remitted to governmental authorities totaled $131.0 million, $152.4 million and $141.3 million for 2013, 2012 and 2011, respectively.
Advertising Costs
TDS expenses advertising costs as incurred. Advertising costs totaled $212.8 million, $240.9 million and $267.7 million in 2013, 2012 and 2011, respectively.
Income Taxes
TDS files a consolidated federal income tax return. Deferred taxes are computed using the liability method, whereby deferred tax assets are recognized for future deductible temporary differences and operating loss carryforwards, and deferred tax liabilities are recognized for future taxable temporary differences. Both deferred tax assets and liabilities are measured using the tax rates anticipated to be in effect when the temporary differences reverse. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment. Deferred tax assets are reduced by a valuation allowance when it is more likely than not that some portion or all of the deferred tax assets will not be realized. TDS evaluates income tax uncertainties, assesses the probability of the ultimate settlement with the applicable taxing authority and records an amount based on that assessment.
Stock-Based Compensation
TDS has established long-term incentive plans, dividend reinvestment plans, a Non-Employee Director compensation plan, and previously had an employee stock purchase plan before this was terminated in the fourth quarter of 2011. See Note 16Stock-based Compensation for additional information. The dividend reinvestment plan of TDS is not considered a compensatory plan and, therefore, recognition of compensation costs for grants made under this plan is not required. All other plans are considered compensatory plans; therefore, recognition of compensation costs for grants made under these plans is required.
TDS values its share-based payment transactions using a Black-Scholes valuation model. Stock-based compensation cost recognized during the period is based on the portion of the share-based payment awards that are ultimately expected to vest. Accordingly, stock-based compensation cost recognized has been reduced for estimated forfeitures. Forfeitures are estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Pre-vesting forfeitures and expected life are estimated based on historical experience related to similar awards, giving consideration to the contractual terms of the stock-based awards, vesting schedules and expectations of future employee behavior. TDS believes that its historical experience provides the best estimates of future
62
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS (Continued)
pre-vesting forfeitures and future expected life. The expected volatility assumption is based on the historical volatility of TDS' common stock over a period commensurate with the expected life. The dividend yield assumption is equal to the dividends declared in the most recent year as a percentage of the share price on the date of grant. The risk-free interest rate assumption is determined using the U.S. Treasury Yield Curve Rate with a term length that approximates the expected life of the stock options.
Beginning with grants in 2013, newly granted TDS stock option awards cliff vest in three years. TDS stock option awards granted prior to 2013 and U.S. Cellular stock option awards vest on an annual basis in three separate tranches. Compensation cost is recognized on a straight-line basis over the requisite service period, which was generally the vesting period, for each separate vesting portion of the awards as if the awards were, in-substance, multiple awards (graded vesting attribution method).
Operating Leases
TDS is a party to various lease agreements for office space, retail stores, cell sites, certain telecommunication and data center facilities and equipment that are accounted for as operating leases. Certain leases have renewal options and/or fixed rental increases. Renewal options that are reasonably assured of exercise are included in determining the lease term. TDS accounts for certain operating leases that contain rent abatements, lease incentives and/or fixed rental increases by recognizing lease revenue and expense on a straight-line basis over the lease term.
Recently Issued Accounting Pronouncements
On July 18, 2013, the FASB issued Accounting Standards Update 2013-11, Income Taxes (Topic 740): Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryfoward, a Similar Tax Loss, or a Tax Credit Carryforward Exists ("ASU 2013-11"). ASU 2013-11 addresses the presentation of an unrecognized tax benefit when a net operating loss carryforward or tax credit carryforward exists. In such event, an unrecognized tax benefit, or portion of an unrecognized tax benefit, would be presented in the Consolidated Balance Sheet as a reduction to deferred tax assets unless the net operating loss carryforward or tax credit carryforward at the reporting date is not available under the tax law of the applicable jurisdiction. TDS is required to adopt the provisions of ASU 2013-11 effective January 1, 2014. The adoption of ASU 2013-11 is not expected to have a significant impact on TDS' financial position or results of operations.
NOTE 2 FAIR VALUE MEASUREMENTS
As of December 31, 2013 and 2012, TDS did not have any financial assets or liabilities that were required to be recorded at fair value in its Consolidated Balance Sheet in accordance with GAAP.
63
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 2 FAIR VALUE MEASUREMENTS (Continued)
However, TDS has applied the provisions of fair value accounting for purposes of computing the fair value of financial instruments for disclosure purposes as displayed below.
|
|
December 31, 2013 | December 31, 2012 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Level within the Fair Value Hierarchy |
|||||||||||||||
|
Book Value | Fair Value | Book Value | Fair Value | ||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|||||||||||
Cash and cash equivalents |
1 | $ | 830,014 | $ | 830,014 | $ | 740,481 | $ | 740,481 | |||||||
Short-term investments |
||||||||||||||||
U.S. Treasury Notes |
1 | 50,104 | 50,104 | 115,700 | 115,700 | |||||||||||
Long-term investments |
||||||||||||||||
U.S. Treasury Notes |
1 | | | 50,305 | 50,339 | |||||||||||
Long-term debt |
||||||||||||||||
Retail |
1 | 1,178,250 | 1,048,010 | 1,178,250 | 1,238,204 | |||||||||||
Institutional and other |
2 | 537,454 | 512,635 | 538,657 | 589,435 |
Short-term investments are designated as held-to-maturity investments and recorded at amortized cost in the Consolidated Balance Sheet. Long-term debt excludes capital lease obligations and the current portion of Long-term debt.
The fair values of Cash and cash equivalents and Short-term investments approximate their book values due to the short-term nature of these financial instruments. The fair values of Long-term investments were estimated using quoted market prices for the individual issuances. The fair value of "Retail" Long-term debt was estimated using market prices for TDS' 7.0% Senior Notes, 6.875% Senior Notes, 6.625% Senior Notes and 5.875% Senior Notes, and U.S. Cellular's 6.95% Senior Notes. TDS' institutional debt includes U.S. Cellular's 6.7% Senior Notes which are traded over the counter. TDS estimated the fair value of its institutional and other debt through a discounted cash flow analysis using the interest rates or estimated yield to maturity for each borrowing, which ranged from 0.00% to 7.35% at December 31, 2013 and 0.00% to 6.09% at December 31, 2012.
As of December 31, 2013 and 2012, TDS did not have nonfinancial assets or liabilities that required the application of fair value accounting for purposes of reporting such amounts in the Consolidated Balance Sheet.
NOTE 3 INCOME TAXES
TDS' income taxes balances at December 31, 2013 and 2012 were as follows:
December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|||||
Federal income taxes (payable) |
$ | (20,288 | ) | $ | (5,455 | ) | |
State income taxes receivable |
2,397 | 9,625 |
64
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 3 INCOME TAXES (Continued)
Income tax expense (benefit) is summarized as follows:
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Current |
||||||||||
Federal |
$ | 181,579 | $ | 9,705 | $ | (94,627 | ) | |||
State |
11,614 | 5,092 | 5,583 | |||||||
Deferred |
||||||||||
Federal |
(65,970 | ) | 61,113 | 214,722 | ||||||
State |
(1,180 | ) | (2,328 | ) | (12,175 | ) | ||||
| | | | | | | | | | |
|
$ | 126,043 | $ | 73,582 | $ | 113,503 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
A reconciliation of TDS' income tax expense computed at the statutory rate to the reported income tax expense, and the statutory federal income tax expense rate to TDS' effective income tax expense rate is as follows:
Year Ended December 31,
|
2013 | 2012 | 2011 | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Amount | Rate | Amount | Rate | Amount | Rate | |||||||||||||
(Dollars in millions) |
|
|
|
|
|
|
|||||||||||||
Statutory federal income tax expense and rate |
$ | 102.5 | 35.0 | % | $ | 68.7 | 35.0 | % | $ | 127.3 | 35.0 | % | |||||||
State income taxes, net of federal benefit(1) |
10.5 | 3.6 | 8.4 | 4.2 | (20.9 | ) | (5.7 | ) | |||||||||||
Effect of noncontrolling interests |
(1.0 | ) | (0.4 | ) | | | (3.0 | ) | (0.8 | ) | |||||||||
Gains (losses) on investments and sale of assets(2) |
14.9 | 5.1 | | | | | |||||||||||||
Correction of deferred taxes(3) |
| | (6.1 | ) | (3.1 | ) | 6.0 | 1.6 | |||||||||||
Other differences, net |
(0.9 | ) | (0.3 | ) | 2.6 | 1.4 | 4.1 | 1.1 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
Total income tax expense and rate |
$ | 126.0 | 43.0 | % | $ | 73.6 | 37.5 | % | $ | 113.5 | 31.2 | % | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
TDS' current Net deferred income tax asset totaled $106.1 million and $43.4 million at December 31, 2013 and 2012, respectively, and primarily represents the deferred tax effects of the deferred revenue for the loyalty reward points, the allowance for doubtful accounts on customer receivables, and accrued liabilities.
65
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 3 INCOME TAXES (Continued)
TDS' noncurrent deferred income tax assets and liabilities at December 31, 2013 and 2012 and the temporary differences that gave rise to them were as follows:
December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|||||
Noncurrent deferred tax assets |
|||||||
Net operating loss ("NOL") carryforwards |
$ | 121,651 | $ | 121,111 | |||
Stock-based compensation |
50,563 | 53,330 | |||||
Compensation and benefitsother |
12,681 | 32,484 | |||||
Deferred rent |
20,500 | 16,862 | |||||
Other |
32,444 | 32,654 | |||||
| | | | | | | |
|
237,839 | 256,441 | |||||
Less valuation allowance |
(70,609 | ) | (69,108 | ) | |||
| | | | | | | |
Total noncurrent deferred tax assets |
167,230 | 187,333 | |||||
| | | | | | | |
Noncurrent deferred tax liabilities |
|||||||
Property, plant and equipment |
637,090 | 666,201 | |||||
Licenses/intangibles |
251,578 | 250,860 | |||||
Partnership investments |
136,581 | 127,331 | |||||
Other |
4,956 | 5,521 | |||||
| | | | | | | |
Total noncurrent deferred tax liabilities |
1,030,205 | 1,049,913 | |||||
| | | | | | | |
Net noncurrent deferred income tax liability |
$ | 862,975 | $ | 862,580 | |||
| | | | | | | |
| | | | | | | |
At December 31, 2013, TDS and certain subsidiaries had $1,951.4 million of state NOL carryforwards (generating a $100.7 million deferred tax asset) available to offset future taxable income. The state NOL carryforwards expire between 2014 and 2033. Certain subsidiaries had federal NOL carryforwards (generating a $21.0 million deferred tax asset) available to offset their future taxable income. The federal NOL carryforwards expire between 2018 and 2033. A valuation allowance was established for certain state NOL carryforwards and federal NOL carryforwards since it is more likely than not that a portion of such carryforwards will expire before they can be used.
A summary of TDS' deferred tax asset valuation allowance is as follows:
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Balance at January 1, |
$ | 70,502 | $ | 49,686 | $ | 71,014 | ||||
Charged to income tax expense |
1,954 | 5,268 | (28,511 | ) | ||||||
Charged to other accounts |
6,608 | 15,548 | 7,183 | |||||||
| | | | | | | | | | |
Balance at December 31, |
$ | 79,064 | $ | 70,502 | $ | 49,686 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
As of December 31, 2013, the valuation allowance reduced current deferred tax assets by $8.5 million and noncurrent deferred tax assets by $70.6 million.
66
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 3 INCOME TAXES (Continued)
A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows:
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Unrecognized tax benefits balance at January 1, |
$ | 28,420 | $ | 28,841 | $ | 34,002 | ||||
Additions for tax positions of current year |
6,388 | 7,027 | 4,369 | |||||||
Additions for tax positions of prior years |
1,858 | 1,673 | 171 | |||||||
Reductions for tax positions of prior years |
(467 | ) | (7 | ) | (1,973 | ) | ||||
Reductions for settlements of tax positions |
(1,337 | ) | (21 | ) | (976 | ) | ||||
Reductions for lapses in statutes of limitations |
(4,472 | ) | (9,093 | ) | (6,752 | ) | ||||
| | | | | | | | | | |
Unrecognized tax benefits balance at December 31, |
$ | 30,390 | $ | 28,420 | $ | 28,841 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
Unrecognized tax benefits are included in Accrued taxes and Other deferred liabilities and credits in the Consolidated Balance Sheet. If these benefits were recognized, they would have reduced income tax expense in 2013, 2012 and 2011 by $19.8 million, $18.6 million and $18.2 million, respectively, net of the federal benefit from state income taxes. As of December 31, 2013, TDS does not expect unrecognized tax benefits to change significantly in the next twelve months.
TDS recognizes accrued interest and penalties related to unrecognized tax benefits in Income tax expense. The amounts charged to Income tax expense related to interest and penalties resulted in an expense of $0.7 million in 2013, and a benefit of $1.5 million and $2.5 million in 2012 and 2011, respectively. Net accrued interest and penalties were $12.4 million and $13.2 million at December 31, 2013 and 2012, respectively.
TDS and its subsidiaries file federal and state income tax returns. TDS remains subject to federal income tax audits for the tax years after 2011. With only a few exceptions, TDS is no longer subject to state income tax audits for years prior to 2009.
NOTE 4 EARNINGS PER SHARE
Basic earnings per share attributable to TDS shareholders is computed by dividing Net income available to common shareholders of TDS by the weighted average number of common shares outstanding during the period. Diluted earnings per share attributable to TDS shareholders is computed by dividing Net income available to common shareholders of TDS by the weighted average number of common shares outstanding during the period adjusted to include the effects of potentially dilutive securities. Potentially dilutive securities primarily include incremental shares issuable upon exercise of outstanding stock options and the vesting of restricted stock units.
67
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 4 EARNINGS PER SHARE (Continued)
The amounts used in computing earnings per common share and the effects of potentially dilutive securities on the weighted average number of common shares were as follows:
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars and shares in thousands, except earnings per share) |
|
|
|
|||||||
Basic earnings per share attributable to TDS shareholders: |
||||||||||
Net income available to common shareholders of TDS used in basic earnings per share |
$ | 141,878 | $ | 81,811 | $ | 200,516 | ||||
Adjustments to compute diluted earnings: |
||||||||||
Noncontrolling interest adjustment |
(1,058 | ) | (640 | ) | (989 | ) | ||||
Preferred dividend adjustment |
49 | | 49 | |||||||
| | | | | | | | | | |
Net income attributable to common shareholders of TDS used in diluted earnings per share |
$ | 140,869 | $ | 81,171 | $ | 199,576 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
Weighted average number of shares used in basic earnings per share |
||||||||||
Common Shares |
101,339 | 101,532 | 101,471 | |||||||
Series A Common Shares |
7,151 | 7,139 | 7,091 | |||||||
| | | | | | | | | | |
Total |
108,490 | 108,671 | 108,562 | |||||||
Effects of dilutive securities: |
||||||||||
Stock options |
209 | 11 | 262 | |||||||
Restricted stock units |
375 | 255 | 214 | |||||||
Preferred shares |
58 | | 60 | |||||||
| | | | | | | | | | |
Weighted average number of shares used in diluted earnings per share |
109,132 | 108,937 | 109,098 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
Basic earnings per share attributable to TDS shareholders |
$ | 1.31 | $ | 0.75 | $ | 1.85 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
Diluted earnings per share attributable to TDS shareholders |
$ | 1.29 | $ | 0.75 | $ | 1.83 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
On June 25, 2013, U.S. Cellular paid a special cash dividend of $5.75 per share, for an aggregate amount of $482.3 million, to all holders of U.S. Cellular Common Shares and Series A Common Shares as of June 11, 2013. Outstanding U.S. Cellular stock options and restricted stock unit awards were equitably adjusted for the special cash dividend. The impact of such adjustments on the earnings per share calculation was fully reflected for all years presented.
Certain Common Shares issuable upon the exercise of stock options, vesting of restricted stock units or conversion of convertible preferred shares were not included in average diluted shares outstanding for the calculation of Diluted earnings per share because their effects were antidilutive. The number of such Common Shares excluded is shown in the table below.
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Shares in thousands) |
|
|
|
|||||||
Stock options |
7,120 | 8,130 | 3,785 | |||||||
Restricted stock units |
171 | 154 | 141 | |||||||
Preferred shares |
| 57 | |
NOTE 5 ACQUISITIONS, DIVESTITURES AND EXCHANGES
TDS assesses its business interests on an ongoing basis with a goal of improving the competitiveness of its operations and maximizing its long-term return on investment. As part of this strategy, TDS reviews attractive opportunities to acquire additional wireless operating markets and wireless spectrum; and
68
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 5 ACQUISITIONS, DIVESTITURES AND EXCHANGES (Continued)
telecommunications, cable, HMS or other possible businesses. In addition, TDS may seek to divest outright or include in exchanges for other interests those interests that are not strategic to its long-term success.
Acquisitions did not have a material impact on TDS' consolidated financial statements for the periods presented and pro forma results, assuming acquisitions had occurred at the beginning of each period presented, would not be materially different from the results reported.
Divestiture Transaction
On November 6, 2012, U.S. Cellular entered into a Purchase and Sale Agreement with subsidiaries of Sprint Corp., fka Sprint Nextel Corporation ("Sprint"). Pursuant to the Purchase and Sale Agreement, on May 16, 2013, U.S. Cellular transferred customers and certain PCS license spectrum to Sprint in U.S. Cellular's Chicago, central Illinois, St. Louis and certain Indiana/Michigan/Ohio markets ("Divestiture Markets") in consideration for $480 million in cash. The Purchase and Sale Agreement also contemplated certain other agreements, together with the Purchase and Sale Agreement collectively referred to as the "Divestiture Transaction."
U.S. Cellular retained other assets and liabilities related to the Divestiture Markets, including network assets, retail stores and related equipment, and other buildings and facilities. The transaction did not affect spectrum licenses held by U.S. Cellular or variable interest entities ("VIEs") that were not used in the operations of the Divestiture Markets. Pursuant to the Purchase and Sale Agreement, U.S. Cellular and Sprint also entered into certain other agreements, including customer and network transition services agreements, which require U.S. Cellular to provide customer, billing and network services to Sprint for a period of up to 24 months after the May 16, 2013 closing date. Sprint will reimburse U.S. Cellular for providing such services at an amount equal to U.S. Cellular's estimated costs, including applicable overhead allocations. In addition, these agreements require Sprint to reimburse U.S. Cellular up to $200 million (the "Sprint Cost Reimbursement") for certain network decommissioning costs, network site lease rent and termination costs, network access termination costs, and employee termination benefits for specified engineering employees. It is estimated that up to $175 million of the Sprint Cost Reimbursement will be recorded in (Gain) loss on sale of business and other exit costs, net and up to $25 million of the Sprint Cost Reimbursement will be recorded in Cost of services and products in the Consolidated Statement of Operations. For the year ended December 31, 2013, $10.6 million of the Sprint Cost Reimbursement had been received and recorded in Cash received from divestitures in the Consolidated Statement of Cash Flows.
Financial impacts of the Divestiture Transaction are classified in the Consolidated Statement of Operations within Operating income. The table below describes the amounts TDS has recognized and expects to recognize in the Consolidated Statement of Operations between the date the Purchase and Sale Agreement was signed and the end of the transition services period.
69
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 5 ACQUISITIONS, DIVESTITURES AND EXCHANGES (Continued)
(Dollars in thousands) |
Expected Period of Recognition |
Projected Range | Cumulative Amount Recognized as of December 31, 2013 |
Actual Amount Recognized Year Ended December 31, 2013 |
Actual Amount Recognized Three Months Ended December 31, 2013 |
Actual Amount Recognized Three Months and Year Ended December 31, 2012 |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Gain) loss on sale of business and other exit costs, net |
||||||||||||||||||||||
Proceeds from Sprint |
||||||||||||||||||||||
Purchase price |
2013 | $ | (480,000 | ) | $ | (480,000 | ) | $ | (480,000 | ) | $ | (480,000 | ) | $ | | $ | | |||||
Sprint Cost Reimbursement |
2013-2014 | (120,000 | ) | (175,000 | ) | (47,641 | ) | (47,641 | ) | (43,420 | ) | | ||||||||||
Net assets transferred |
2013 | 160,073 | 160,073 | 160,073 | 160,073 | | | |||||||||||||||
Non-cash charges for the write-off and write-down of property under construction and related assets |
2012-2014 | 10,000 | 14,000 | 10,675 | 3 | (51 | ) | 10,672 | ||||||||||||||
Employee related costs including severance, retention and outplacement |
2012-2014 | 12,000 | 18,000 | 14,262 | 1,653 | (809 | ) | 12,609 | ||||||||||||||
Contract termination costs |
2012-2014 | 110,000 | 160,000 | 59,584 | 59,525 | 40,744 | 59 | |||||||||||||||
Transaction costs |
2012-2014 | 5,000 | 6,000 | 5,565 | 4,428 | 347 | 1,137 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total (Gain) loss on sale of business and other exit costs, net |
$ | (302,927 | ) | $ | (296,927 | ) | $ | (277,482 | ) | $ | (301,959 | ) | $ | (3,189 | ) | $ | 24,477 | |||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Depreciation, amortization and accretion expense |
||||||||||||||||||||||
Incremental depreciation, amortization and accretion, net of salvage values |
2012-2014 | 200,000 | 225,000 | 198,571 | 178,513 | 44,513 | 20,058 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
(Increase) decrease in Operating income |
$ | (102,927 | ) | $ | (71,927 | ) | $ | (78,911 | ) | $ | (123,446 | ) | $ | 41,324 | $ | 44,535 | ||||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Incremental depreciation, amortization and accretion, net of salvage values represents anticipated amounts to be recorded in the specified time periods as a result of a change in estimate for the remaining useful life and salvage value of certain assets and a change in estimate which accelerated the settlement dates of certain asset retirement obligations in conjunction with the Divestiture Transaction. Specifically, for the years indicated, this is estimated depreciation, amortization and accretion recorded on assets and liabilities of the Divestiture Markets after the November 6, 2012 transaction date less depreciation, amortization and accretion that would have been recorded on such assets and liabilities in the normal course, absent the Divestiture Transaction.
70
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 5 ACQUISITIONS, DIVESTITURES AND EXCHANGES (Continued)
As a result of the transaction, TDS recognized the following amounts in the Consolidated Balance Sheet:
|
|
Year Ended December 31, 2013 | |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
Balance December 31, 2012 |
Costs Incurred |
Cash Settlements(1) |
Adjustments(2) | Balance December 31, 2013 |
|||||||||||
Accrued compensation |
||||||||||||||||
Employee related costs including severance, retention, outplacement |
$ | 12,305 | $ | 6,853 | $ | (11,905 | ) | $ | (5,200 | ) | $ | 2,053 | ||||
Other current liabilities |
||||||||||||||||
Contract termination costs |
$ | 30 | $ | 22,675 | $ | (8,713 | ) | $ | | $ | 13,992 | |||||
Other deferred liabilities and credits |
||||||||||||||||
Contract termination costs |
$ | | $ | 34,283 | $ | (3,434 | ) | $ | | $ | 30,849 |
|
|
Year Ended December 31, 2012 | |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
Balance November 6, 2012 |
Costs Incurred |
Cash Settlements(1) |
Adjustments(2) | Balance December 31, 2012 |
|||||||||||
Accrued compensation |
||||||||||||||||
Employee related costs including severance, retention, outplacement |
$ | | $ | 12,609 | $ | (304 | ) | $ | | $ | 12,305 | |||||
Other current liabilities |
||||||||||||||||
Contract termination costs |
$ | | $ | 59 | $ | (29 | ) | $ | | $ | 30 |
Other Acquisitions, Divestitures and Exchanges
On October 4, 2013, TDS acquired 100% of the outstanding shares of MSN Communications, Inc. ("MSN") for $43.6 million in cash. MSN is an information technology solutions provider whose service offerings complement the HMS portfolio of products. MSN is included in the HMS segment for reporting purposes.
On October 4, 2013, U.S. Cellular sold the majority of its Mississippi Valley non-operating market license ("unbuilt license") for $308.0 million. At the time of the sale, a $250.6 million gain was recorded in (Gain) loss on license sales and exchanges in the Consolidated Statement of Operations.
On August 14, 2013 U.S. Cellular entered into a definitive agreement to sell the majority of its St. Louis area unbuilt license for $92.3 million. This transaction is subject to regulatory approval and is expected to close in the first quarter of 2014. In accordance with GAAP, the book value of the license has been accounted for and disclosed as "held for sale" in the Consolidated Balance Sheet at December 31, 2013.
On August 1, 2013, TDS Telecom acquired substantially all of the assets of Baja for $264.1 million in cash. Baja is a cable company that operates in markets primarily in Colorado, New Mexico, Texas, and Utah and offers video, broadband and voice services, which complement the TDS Telecom portfolio of products. Baja is included in the Cable segment for reporting purposes.
On November 20, 2012, U.S. Cellular acquired seven 700 MHz licenses covering portions of Illinois, Michigan, Minnesota, Missouri, Nebraska, Oregon, Washington and Wisconsin for $57.7 million.
71
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 5 ACQUISITIONS, DIVESTITURES AND EXCHANGES (Continued)
On August 15, 2012, U.S. Cellular acquired four 700 MHz licenses covering portions of Iowa, Kansas, Missouri, Nebraska and Oklahoma for $34.0 million.
On June 11, 2012, TDS paid $46.1 million in cash to purchase 100% of the outstanding shares of Vital Support Systems, LLC ("Vital"). Vital is an information technology solutions provider whose service offerings complement the HMS portfolio of products. Vital is included in the HMS segment for reporting purposes.
On March 14, 2012, U.S. Cellular sold the majority of the assets and liabilities of a wireless market for $49.8 million in cash. At the time of the sale, a $4.2 million gain was recorded in (Gain) loss on sale of business and other exit costs, net in the Consolidated Statement of Operations. On May 9, 2011, pursuant to certain required terms of the partnership agreement, U.S. Cellular paid $24.6 million in cash to purchase the remaining ownership interest in this wireless market in which it previously held a 49% noncontrolling interest. In connection with the acquisition of the remaining interest, a $13.4 million gain was recorded to adjust the carrying value of this 49% investment to its fair value of $25.7 million based on an income approach valuation method. The gain was recorded in Gain (loss) on investments in the Consolidated Statement of Operations in 2011.
On September 30, 2011, U.S. Cellular completed an exchange whereby U.S. Cellular received eighteen 700 MHz spectrum licenses covering portions of Idaho, Illinois, Indiana, Kansas, Nebraska, Oregon and Washington in exchange for two PCS spectrum licenses covering portions of Illinois and Indiana. The exchange of licenses provided U.S. Cellular with additional spectrum to meet anticipated future capacity and coverage requirements in several of its markets. No cash, customers, network assets, other assets or liabilities were included in the exchange. As a result of this transaction, TDS recognized a gain of $11.8 million, representing the difference between the fair value of the licenses received, calculated using a market approach valuation method, and the carrying value of the licenses surrendered. This gain was recorded in (Gain) loss on license sales and exchanges in the Consolidated Statement of Operations for the year ended December 31, 2011.
On September 23, 2011, pursuant to a plan of reorganization in the United States Bankruptcy Court for the Western District of Wisconsin, TDS acquired 63% of Airadigm and a note for $15.5 million in satisfaction of loans made by TDS to Airadigm and interests in Airadigm acquired by TDS from third-parties. Airadigm is a Wisconsin-based wireless service provider. The noncontrolling interest was valued at $0.4 million based on an income approach valuation method. TDS recognized a gain of $12.7 million as a result of the transaction which was recorded in Gain (loss) on investments in the Consolidated Statement of Operations for year ended December 31, 2011. Pursuant to the plan of reorganization, at the acquisition date Airadigm owed $32.7 million to the FCC. This obligation was paid in September 2011. On March 13, 2013, TDS acquired the remaining 37% ownership interest in Airadigm for $3.5 million. At this time, Airadigm operates independently from U.S. Cellular. Airadigm's financial results are included in "Non-Reportable segment" for reporting purposes.
On July 1, 2011, TDS paid $95.9 million in cash to purchase 100% of the outstanding shares of OneNeck IT Services Corporation ("OneNeck IT Services"). OneNeck IT Services is a provider of hosted application management and managed IT hosting services to middle market businesses, which complements the HMS portfolio of products. OneNeck IT Services is included in the HMS segment for reporting purposes.
72
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 5 ACQUISITIONS, DIVESTITURES AND EXCHANGES (Continued)
TDS' acquisitions in 2013 and 2012 and the allocation of the purchase price for these acquisitions were as follows:
|
|
Allocation of Purchase Price | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Purchase Price(1) |
Goodwill(2) | Licenses | Franchise Rights |
Intangible Assets Subject to Amortization(3) |
Net Tangible Assets/ (Liabilities) |
|||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|||||||||||||
2013 |
|||||||||||||||||||
U.S. Cellular licenses |
$ | 16,540 | $ | | $ | 16,540 | $ | | $ | | $ | | |||||||
TDS Telecom cable business |
264,069 | 61,712 | | 123,668 | 11,542 | 67,147 | |||||||||||||
TDS Telecom HMS business |
43,557 | 15,203 | | | 17,183 | 11,171 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total |
$ | 324,166 | $ | 76,915 | $ | 16,540 | $ | 123,668 | $ | 28,725 | $ | 78,318 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
2012 |
|||||||||||||||||||
U.S. Cellular licenses |
$ | 122,690 | $ | | $ | 122,690 | $ | | $ | | $ | | |||||||
TDS Telecom HMS business |
46,126 | 20,364 | | | 20,300 | 5,462 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total |
$ | 168,816 | $ | 20,364 | $ | 122,690 | $ | | $ | 20,300 | $ | 5,462 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
At December 31, 2013 and 2012, the following assets and liabilities were classified in the Consolidated Balance Sheet as "Assets held for sale" and "Liabilities held for sale":
|
Current Assets |
Licenses | Goodwill | Property, Plant and Equipment |
Loss on Assets Held for Sale(1) |
Total Assets Held for Sale |
Liabilities Held for Sale(2) |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|
|
|
|
|||||||||||||||
2013 |
||||||||||||||||||||||
Divestiture of Spectrum Licenses |
$ | | $ | 16,027 | $ | | $ | | $ | | $ | 16,027 | $ | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
2012 |
||||||||||||||||||||||
Divestiture Transaction |
$ | | $ | 140,599 | $ | 19,474 | $ | | $ | | $ | 160,073 | $ | 19,594 | ||||||||
Bolingbrook Customer Care Center(3) |
| | | 4,274 | (1,105 | ) | 3,169 | | ||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total |
$ | | $ | 140,599 | $ | 19,474 | $ | 4,274 | $ | (1,105 | ) | $ | 163,242 | $ | 19,594 | |||||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
73
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 6 INTANGIBLE ASSETS
Changes in TDS' Licenses, Goodwill and Franchise rights are presented below. See Note 5Acquisitions, Divestitures and Exchanges for information regarding transactions which affected Licenses, Goodwill and Franchise rights during the periods. Previously under GAAP, TDS accounted for U.S. Cellular's share repurchases as step acquisitions, allocating a portion of the share repurchase value to TDS' Licenses and Goodwill. Consequently, U.S. Cellular's Licenses and Goodwill on a stand-alone basis do not equal the TDS consolidated Licenses and Goodwill related to U.S. Cellular.
Licenses
|
U.S. Cellular | Wireline | Non-Reportable Segment |
Total | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|
|||||||||
Balance December 31, 2012 |
$ | 1,462,019 | $ | 2,800 | $ | 15,220 | $ | 1,480,039 | |||||
Acquisitions |
16,540 | | | 16,540 | |||||||||
Divestitures |
(59,419 | ) | | | (59,419 | ) | |||||||
Transferred to Assets held for sale |
(16,027 | ) | | | (16,027 | ) | |||||||
NY1 & NY2 Deconsolidation |
(592 | ) | | | (592 | ) | |||||||
Other |
3,238 | | | 3,238 | |||||||||
| | | | | | | | | | | | | |
Balance December 31, 2013 |
$ | 1,405,759 | $ | 2,800 | $ | 15,220 | $ | 1,423,779 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Balance December 31, 2011 |
$ |
1,475,994 |
$ |
2,800 |
$ |
15,220 |
$ |
1,494,014 |
|||||
Acquisitions |
122,690 | | | 122,690 | |||||||||
Transferred to Assets held for sale |
(140,599 | ) | | | (140,599 | ) | |||||||
Other |
3,934 | | | 3,934 | |||||||||
| | | | | | | | | | | | | |
Balance December 31, 2012 |
$ | 1,462,019 | $ | 2,800 | $ | 15,220 | $ | 1,480,039 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Goodwill
|
U.S. Cellular | Wireline | Cable | HMS | Non- Reportable Segment |
Total | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|
|
|
|||||||||||||
Assigned value at time of acquisition |
$ | 622,681 | $ | 449,898 | $ | | $ | 103,627 | $ | 4,317 | $ | 1,180,523 | |||||||
Accumulated impairment losses in prior periods |
(333,900 | ) | (29,440 | ) | | | (515 | ) | (363,855 | ) | |||||||||
Transferred to Assets held for sale |
(19,474 | ) | | | | | (19,474 | ) | |||||||||||
| | | | | | | | | | | | | | | | | | | |
Balance December 31, 2012 |
269,307 | 420,458 | | 103,627 | 3,802 | 797,194 | |||||||||||||
Acquisitions |
| | 61,712 | 15,203 | | 76,915 | |||||||||||||
Divestitures |
(135 | ) | | | | | (135 | ) | |||||||||||
NY1 & NY2 Deconsolidation |
(37,131 | ) | | | | | (37,131 | ) | |||||||||||
| | | | | | | | | | | | | | | | | | | |
Balance December 31, 2013 |
$ | 232,041 | $ | 420,458 | $ | 61,712 | $ | 118,830 | $ | 3,802 | $ | 836,843 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Assigned value at time of acquisition |
$ |
622,681 |
$ |
450,156 |
$ |
|
$ |
83,263 |
$ |
4,317 |
$ |
1,160,417 |
|||||||
Accumulated impairment losses in prior periods |
(333,900 | ) | (29,440 | ) | | | | (363,340 | ) | ||||||||||
| | | | | | | | | | | | | | | | | | | |
Balance December 31, 2011 |
288,781 | 420,716 | | 83,263 | 4,317 | 797,077 | |||||||||||||
Acquisitions |
| | | 20,364 | | 20,364 | |||||||||||||
Impairment(1) |
| | | | (515 | ) | (515 | ) | |||||||||||
Transferred to Assets held for sale |
(19,474 | ) | | | | | (19,474 | ) | |||||||||||
Other |
| (258 | ) | | | | (258 | ) | |||||||||||
| | | | | | | | | | | | | | | | | | | |
Balance December 31, 2012 |
$ | 269,307 | $ | 420,458 | $ | | $ | 103,627 | $ | 3,802 | $ | 797,194 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
74
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 6 INTANGIBLE ASSETS (Continued)
During the third quarter of 2013, TDS determined that an interim Goodwill impairment test was required for TDS Telecom's ILEC and HMS reporting units. The fair value of each reporting unit exceeded its respective carrying value, and accordingly no Goodwill impairment resulted.
Franchise rights
|
Cable | |||
---|---|---|---|---|
(Dollars in thousands) |
|
|||
Balance December 31, 2012 |
$ | | ||
Acquisitions |
123,668 | |||
| | | | |
Balance December 31, 2013 |
$ | 123,668 | ||
| | | | |
| | | | |
NOTE 7 INVESTMENTS IN UNCONSOLIDATED ENTITIES
Investments in unconsolidated entities consist of amounts invested in wireless and wireline entities in which TDS holds a noncontrolling interest. These investments are accounted for using either the equity or cost method as shown in the following table:
December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|||||
Equity method investments: |
|||||||
Capital contributions, loans, advances and adjustments |
$ | 132,629 | $ | 21,543 | |||
Cumulative share of income |
1,186,900 | 1,050,618 | |||||
Cumulative share of distributions |
(1,033,087 | ) | (907,509 | ) | |||
| | | | | | | |
|
286,442 | 164,652 | |||||
Cost method investments |
15,330 | 15,269 | |||||
| | | | | | | |
Total investments in unconsolidated entities |
$ | 301,772 | $ | 179,921 | |||
| | | | | | | |
| | | | | | | |
Equity in earnings of unconsolidated entities totaled $132.7 million, $92.9 million and $82.5 million in 2013, 2012 and 2011, respectively; of those amounts, TDS' investment in the Los Angeles SMSA Limited Partnership ("LA Partnership") contributed $78.4 million, $67.2 million and $55.3 million in 2013, 2012 and 2011, respectively. TDS held a 5.5% ownership interest in the LA Partnership throughout and at the end of each of these years.
75
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 7 INVESTMENTS IN UNCONSOLIDATED ENTITIES (Continued)
The following tables, which are based on information provided in part by third parties, summarize the combined assets, liabilities and equity, and the combined results of operations of TDS' equity method investments:
December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|||||
Assets |
|||||||
Current |
$ | 520,804 | $ | 477,673 | |||
Due from affiliates |
408,735 | 298,707 | |||||
Property and other |
2,080,436 | 1,951,887 | |||||
| | | | | | | |
|
$ | 3,009,975 | $ | 2,728,267 | |||
| | | | | | | |
| | | | | | | |
Liabilities and Equity |
|||||||
Current liabilities |
$ | 355,167 | $ | 353,044 | |||
Deferred credits |
89,198 | 84,672 | |||||
Long-term liabilities |
31,605 | 33,856 | |||||
Long-term capital lease obligations |
707 | 405 | |||||
Partners' capital and shareholders' equity |
2,533,298 | 2,256,290 | |||||
| | | | | | | |
|
$ | 3,009,975 | $ | 2,728,267 | |||
| | | | | | | |
| | | | | | | |
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Results of Operations |
||||||||||
Revenues |
$ | 6,239,200 | $ | 5,825,150 | $ | 5,540,220 | ||||
Operating expenses |
4,492,372 | 4,381,731 | 4,301,758 | |||||||
| | | | | | | | | | |
Operating income |
1,746,828 | 1,443,419 | 1,238,462 | |||||||
Other income, net |
4,019 | 7,190 | 960 | |||||||
| | | | | | | | | | |
Net income |
$ | 1,750,847 | $ | 1,450,609 | $ | 1,239,422 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
NY1 & NY2 Deconsolidation
U.S. Cellular holds a 60.00% interest in St. Lawrence Seaway RSA Cellular Partnership ("NY1") and a 57.14% interest in New York RSA 2 Cellular Partnership ("NY2") (together with NY1, the "Partnerships"). The remaining interests in the Partnerships are held by Cellco Partnership d/b/a Verizon Wireless ("Verizon Wireless"). The Partnerships are operated by Verizon Wireless under the Verizon Wireless brand. Prior to April 3, 2013, because U.S. Cellular owned a greater than 50% interest in each of these Partnerships and based on U.S. Cellular's rights under the Partnership Agreements, TDS consolidated the financial results of these Partnerships in accordance with GAAP.
On April 3, 2013, U.S. Cellular entered into an agreement relating to the Partnerships. The agreement amends the Partnership Agreements in several ways which provide Verizon Wireless with substantive participating rights that allow Verizon Wireless to make decisions that are in the ordinary course of business of the Partnerships and which are significant to directing and executing the activities of the business. Accordingly, as required by GAAP, TDS deconsolidated the Partnerships effective as of April 3, 2013 and thereafter reported them as equity method investments in its consolidated financial statements ("NY1 & NY2 Deconsolidation"). After the NY1 & NY2 Deconsolidation, TDS retained the same ownership percentages in the Partnerships and will continue to report the same percentages of income from the Partnerships, which will be recorded in Equity in earnings of unconsolidated entities in the Consolidated
76
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 7 INVESTMENTS IN UNCONSOLIDATED ENTITIES (Continued)
Statement of Operations. In addition to the foregoing described arrangements, TDS and U.S. Cellular have certain other arm's length, ordinary business relationships with Verizon Wireless and its affiliates.
In accordance with GAAP, as a result of the NY1 & NY2 Deconsolidation, TDS' interest in the Partnerships was reflected in Investments in unconsolidated entities at a fair value of $114.8 million as of April 3, 2013. Recording TDS' interest in the Partnerships required allocation of the excess of fair value over book value to customer lists, licenses, a favorable contract and goodwill of the Partnerships. Amortization expense related to customer lists and the favorable contract will be recognized over their respective useful lives and is included in Equity in earnings of unconsolidated entities in the Consolidated Statement of Operations. In addition, TDS recognized a non-cash pre-tax gain of $14.5 million in the second quarter of 2013. The gain was recorded in Gain (loss) on investments in the Consolidated Statement of Operations.
The Partnerships were valued using a discounted cash flow approach and a publicly-traded guideline company method. The discounted cash flow approach uses value drivers and risks specific to the industry and current economic factors and incorporates assumptions that market participants would use in their estimates of fair value and may not be indicative of TDS specific assumptions. The most significant assumptions made in this process were the revenue growth rate (shown as a simple average in the table below), the terminal revenue growth rate, discount rate and capital expenditures. The assumptions were as follows:
Key assumptions
|
|
|||
---|---|---|---|---|
Average expected revenue growth rate (next ten years) |
2.0 | % | ||
Terminal revenue growth rate (after year ten) |
2.0 | % | ||
Discount rate |
10.5 | % | ||
Capital expenditures as a percentage of revenue |
14.9-18.8 | % |
The publicly-traded guideline company method develops an indication of fair value by calculating average market pricing multiples for selected publicly-traded companies using multiples of: Revenue and Earnings before Interest, Taxes, and Depreciation and Amortization (EBITDA). The developed multiples were applied to applicable financial measures of the Partnerships to determine fair value. The discounted cash flow approach and publicly-traded guideline company method were weighted to arrive at the total fair value of the Partnerships.
77
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 8 PROPERTY, PLANT AND EQUIPMENT
U.S. Cellular's Property, plant and equipment in service and under construction, and related accumulated depreciation and amortization, as of December 31, 2013 and 2012 were as follows:
December 31,
|
Useful Lives (Years) | 2013 | 2012 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Land |
N/A | $ | 36,266 | $ | 33,947 | |||||
Buildings |
20 | 304,272 | 341,852 | |||||||
Leasehold and land improvements |
1-30 | 1,197,520 | 1,188,720 | |||||||
Cell site equipment |
6-25 | 3,306,575 | 3,100,916 | |||||||
Switching equipment |
1-8 | 1,161,976 | 1,155,114 | |||||||
Office furniture and equipment |
3-5 | 539,248 | 535,656 | |||||||
Other operating assets and equipment |
5-25 | 92,456 | 128,290 | |||||||
System development |
3-7 | 962,698 | 631,184 | |||||||
Work in process |
N/A | 116,501 | 362,749 | |||||||
| | | | | | | | | | |
|
7,717,512 | 7,478,428 | ||||||||
Accumulated depreciation and amortization |
(4,860,992 | ) | (4,455,840 | ) | ||||||
| | | | | | | | | | |
|
$ | 2,856,520 | $ | 3,022,588 | ||||||
| | | | | | | | | | |
| | | | | | | | | | |
U.S. Cellular's depreciation and amortization expense totaled $791.1 million, $597.7 million and $565.1 million in 2013, 2012 and 2011, respectively. As a result of the Divestiture Transaction, U.S. Cellular recognized incremental depreciation and amortization in 2012 and 2013. See Note 5Acquisitions, Divestitures and Exchanges for additional information.
TDS Telecom's (including Wireline, Cable, and HMS) Property, plant and equipment in service and under construction, and related accumulated depreciation, as of December 31, 2013 and 2012 were as follows:
December 31,
|
Useful Lives (Years) | 2013 | 2012 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Land |
N/A | $ | 12,794 | $ | 9,004 | |||||
Buildings |
5-40 | 148,800 | 147,177 | |||||||
Cable and wire |
15-35 | 1,523,123 | 1,445,270 | |||||||
Network electronic equipment |
3-12 | 1,229,941 | 1,171,461 | |||||||
Office furniture and equipment |
5-10 | 74,507 | 71,887 | |||||||
Other equipment |
5-12 | 94,438 | 85,486 | |||||||
System development |
3-7 | 230,416 | 196,185 | |||||||
Work in process |
N/A | 88,614 | 87,043 | |||||||
| | | | | | | | | | |
|
3,402,633 | 3,213,513 | ||||||||
Accumulated depreciation and |
(2,417,999 | ) | (2,279,325 | ) | ||||||
| | | | | | | | | | |
|
$ | 984,634 | $ | 934,188 | ||||||
| | | | | | | | | | |
| | | | | | | | | | |
The provision for certain Wireline companies' depreciation as a percentage of depreciable property was 5.3% in 2013, 5.6% in 2012 and 5.7% in 2011. TDS Telecom's depreciation and amortization expense related to Property, plant and equipment totaled $182.6 million, $177.3 million and $168.2 million in 2013, 2012 and 2011, respectively.
78
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 8 PROPERTY, PLANT AND EQUIPMENT (Continued)
Corporate and other Property, plant and equipment in service and under construction, and related accumulated depreciation, as of December 31, 2013 and 2012 were as follows:
December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|||||
Property, plant and equipment |
$ | 119,659 | $ | 116,558 | |||
Accumulated depreciation and amortization |
(82,669 | ) | (76,068 | ) | |||
| | | | | | | |
Total |
$ | 36,990 | $ | 40,490 | |||
| | | | | | | |
| | | | | | | |
Corporate and other fixed assets consist of assets at the TDS corporate offices, Suttle-Straus and Airadigm. Corporate and other depreciation and amortization expense related to Property, plant and equipment totaled $10.7 million, $10.3 million and $8.3 million in 2013, 2012 and 2011, respectively.
In 2013, 2012 and 2011, (Gain) loss on asset disposals, net included charges of $30.8 million, $19.7 million and $11.0 million, respectively, related to disposals of assets, trade-ins of older assets for replacement assets and other retirements of assets from service in the normal course of business.
NOTE 9 ASSET RETIREMENT OBLIGATIONS
Asset retirement obligations are included in Other deferred liabilities and credits and Other current liabilities in the Consolidated Balance Sheet.
In 2013 and 2012, U.S. Cellular and TDS Telecom performed a review of the assumptions and estimated costs related to asset retirement obligations. The results of the reviews (identified as "Revisions in estimated cash outflows") and other changes in asset retirement obligations during 2013 and 2012, including the Divestiture Transaction, were as follows:
(Dollars in thousands) |
U.S. Cellular |
TDS Telecom |
Other | TDS Consolidated |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance December 31, 2012 |
$ | 179,607 | $ | 69,969 | $ | 4,034 | $ | 253,610 | |||||
Additional liabilities accrued |
635 | 257 | | 892 | |||||||||
Revisions in estimated cash outflows |
6,268 | (2,562 | ) | | 3,706 | ||||||||
Acquisition of assets |
| 3,410 | | 3,410 | |||||||||
Disposition of assets(1) |
(3,534 | ) | (577 | ) | | (4,111 | ) | ||||||
Accretion expense(2) |
12,592 | 4,898 | 241 | 17,731 | |||||||||
| | | | | | | | | | | | | |
Balance December 31, 2013(3) |
$ | 195,568 | $ | 75,395 | $ | 4,275 | $ | 275,238 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Balance December 31, 2011 |
$ | 143,402 | $ | 65,209 | $ | 3,806 | $ | 212,417 | |||||
Additional liabilities accrued |
5,578 | 367 | | 5,945 | |||||||||
Revisions in estimated cash outflows(4) |
22,588 | | | 22,588 | |||||||||
Disposition of assets |
(2,674 | ) | (298 | ) | | (2,972 | ) | ||||||
Accretion expense(2) |
10,713 | 4,691 | 228 | 15,632 | |||||||||
| | | | | | | | | | | | | |
Balance December 31, 2012 |
$ | 179,607 | $ | 69,969 | $ | 4,034 | $ | 253,610 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
79
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 9 ASSET RETIREMENT OBLIGATIONS (Continued)
NOTE 10 DEBT
Revolving Credit Facilities
At December 31, 2013, TDS and U.S. Cellular had revolving credit facilities available for general corporate purposes. Amounts under the revolving credit facilities may be borrowed, repaid and reborrowed from time to time until maturity. Neither TDS nor U.S. Cellular borrowed under their current or previous revolving credit facilities in 2013, 2012 or 2011 except for letters of credit.
TDS' and U.S. Cellular's interest cost on their revolving credit facilities is subject to increase if their current credit ratings from nationally recognized credit rating agencies are lowered, and is subject to decrease if the ratings are raised. The credit facilities would not cease to be available nor would the maturity date accelerate solely as a result of a downgrade in TDS' or U.S. Cellular's credit rating. However, a downgrade in TDS' or U.S. Cellular's credit rating could adversely affect their ability to renew the credit facilities or obtain access to other credit facilities in the future.
The maturity date of any borrowings under the TDS and U.S. Cellular revolving credit facilities would accelerate in the event of a change in control.
80
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 10 DEBT (Continued)
The following table summarizes the terms of such revolving credit facilities as of December 31, 2013:
(Dollars in millions) |
TDS | U.S. Cellular | |||||
---|---|---|---|---|---|---|---|
Maximum borrowing capacity |
$ | 400.0 | $ | 300.0 | |||
Letters of credit outstanding(1) |
$ | 0.3 | $ | 17.6 | |||
Amount borrowed |
$ | | $ | | |||
Amount available for use |
$ | 399.7 | $ | 282.4 | |||
Borrowing rate: One-month London Interbank Offered Rate ("LIBOR") plus contractual spread(2) |
1.67 | % | 1.67 | % | |||
LIBOR |
0.17 | % | 0.17 | % | |||
Contractual spread |
1.50 | % | 1.50 | % | |||
Range of commitment fees on amount available for use(3) |
|||||||
Low |
0.13 | % | 0.13 | % | |||
High |
0.30 | % | 0.30 | % | |||
Agreement date |
December 2010 | December 2010 | |||||
Maturity date |
December 2017 | December 2017 | |||||
Fees incurred attributable to the Revolving Credit Facility are as follows: |
|||||||
Fees incurred as a percent of Maximum borrowing capacity for 2013 |
0.21 | % | 0.25 | % | |||
Fees incurred, amount |
|||||||
2013 |
$ | 0.9 | $ | 0.8 | |||
2012 |
$ | 1.3 | $ | 1.1 | |||
2011 |
$ | 1.5 | $ | 1.2 |
The continued availability of the revolving credit facilities requires TDS and U.S. Cellular to comply with certain negative and affirmative covenants, maintain certain financial ratios and make representations regarding certain matters at the time of each borrowing. TDS and U.S. Cellular believe they were in compliance as of December 31, 2013 with all covenants and other requirements set forth in the revolving credit facilities.
In connection with U.S. Cellular's revolving credit facility, TDS and U.S. Cellular entered into a subordination agreement dated December 17, 2010 together with the administrative agent for the lenders under U.S. Cellular's revolving credit agreement. Pursuant to this subordination agreement, (a) any consolidated funded indebtedness from U.S. Cellular to TDS will be unsecured and (b) any
81
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 10 DEBT (Continued)
(i) consolidated funded indebtedness from U.S. Cellular to TDS (other than "refinancing indebtedness" as defined in the subordination agreement) in excess of $105,000,000, and (ii) refinancing indebtedness in excess of $250,000,000, will be subordinated and made junior in right of payment to the prior payment in full of obligations to the lenders under U.S. Cellular's revolving credit agreement. As of December 31, 2013, U.S. Cellular had no outstanding consolidated funded indebtedness or refinancing indebtedness that was subordinated to the revolving credit agreement pursuant to the subordination agreement.
At December 31, 2013, TDS had recorded $6.1 million of issuance costs related to the revolving credit facilities which is included in Other assets and deferred charges in the Consolidated Balance Sheet.
Long-term debt as of December 31, 2013 and 2012 was as follows:
December 31,
|
Issuance date | Maturity date | Call date | 2013 | 2012 | ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|
|
||||||||
TDS: |
|||||||||||||
Unsecured Senior Notes |
|||||||||||||
6.625% |
March 2005 | March 2045 | March 2010 | $ | 116,250 | $ | 116,250 | ||||||
6.875% |
November 2010 | November 2059 | November 2015 | 225,000 | 225,000 | ||||||||
7.0% |
March 2011 | March 2060 | March 2016 | 300,000 | 300,000 | ||||||||
5.875% |
November 2012 | December 2061 | December 2017 | 195,000 | 195,000 | ||||||||
Purchase contract at 6.0% |
October 2001 | October 2021 | 1,097 | 1,097 | |||||||||
| | | | | | | | | | | | | |
Total Parent |
837,347 | 837,347 | |||||||||||
| | | | | | | | | | | | | |
Subsidiaries: |
|||||||||||||
U.S. Cellular |
|||||||||||||
Unsecured Senior Notes |
|||||||||||||
6.7% |
December 2003 and June 2004 | December 2033 | December 2003 | 544,000 | 544,000 | ||||||||
Less: 6.7% Unamortized discount |
(11,551 | ) | (11,806 | ) | |||||||||
| | | | | | | | | | | | | |
|
532,449 | 532,194 | |||||||||||
6.95% |
May 2011 | May 2060 | May 2016 | 342,000 | 342,000 | ||||||||
Obligation on capital leases |
3,749 | 4,756 | |||||||||||
TDS Telecom |
|||||||||||||
Rural Utilities Service ("RUS") and other notes |
749 | 844 | |||||||||||
Obligation on capital leases |
779 | | |||||||||||
Non-Reportable Segment |
|||||||||||||
Long-term notes, 3.7% to 4.8% |
Through 2016 | 4,612 | 5,663 | ||||||||||
Obligation on capital leases |
35 | | |||||||||||
| | | | | | | | | | | | | |
Total Subsidiaries |
884,373 | 885,457 | |||||||||||
| | | | | | | | | | | | | |
Total long-term debt |
$ | 1,721,720 | $ | 1,722,804 | |||||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Long-term debt, current |
$ | 1,646 | $ | 1,233 | |||||||||
Long-term debt, noncurrent |
$ | 1,720,074 | $ | 1,721,571 |
TDS may redeem its callable notes and U.S. Cellular may redeem its 6.95% Senior Notes, in whole or in part at any time after the respective call date, at a redemption price equal to 100% of the principal amount redeemed plus accrued and unpaid interest. U.S. Cellular may redeem the 6.7% Senior Notes, in whole or in part, at any time prior to maturity at a redemption price equal to the greater of (a) 100% of the principal amount of such notes, plus accrued and unpaid interest, or (b) the sum of the present
82
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 10 DEBT (Continued)
values of the remaining scheduled payments of principal and interest thereon discounted to the redemption date on a semi-annual basis at the Treasury Rate plus 30 basis points.
Interest on the notes is payable quarterly on Senior Notes outstanding at December 31, 2013, with the exception of U.S. Cellular's 6.7% note in which interest is payable semi-annually.
Capitalized debt issuance costs for Unsecured Senior Notes totaled $44.3 million and are included in Other assets and deferred charges (a long-term asset account). These costs are amortized over the life of the notes using the effective interest method.
The annual requirements for principal payments on long-term debt are approximately $1.6 million, $1.3 million, $3.1 million, $0.2 million and $0.2 million for the years 2014 through 2018, respectively.
The covenants associated with TDS and its subsidiaries' long-term debt obligations, among other things, restrict TDS' ability, subject to certain exclusions, to incur additional liens, enter into sale and leaseback transactions, and sell, consolidate or merge assets.
TDS' long-term debt indentures do not contain any provisions resulting in acceleration of the maturities of outstanding debt in the event of a change in TDS' credit rating. However, a downgrade in TDS' credit rating could adversely affect its ability to obtain long-term debt financing in the future.
NOTE 11 EMPLOYEE BENEFIT PLANS
Defined Contribution Plans
TDS sponsors a qualified noncontributory defined contribution pension plan. The plan provides benefits for the employees of TDS Corporate, TDS Telecom and U.S. Cellular. Under this plan, pension costs are calculated separately for each participant and are funded annually. Total pension costs were $16.2 million, $18.4 million and $17.5 million in 2013, 2012 and 2011, respectively. In addition, TDS sponsors a defined contribution retirement savings plan ("401(k)") plan. Total costs incurred from TDS' contributions to the 401(k) plan were $24.8 million, $25.0 million and $22.1 million in 2013, 2012 and 2011, respectively.
TDS also sponsors an unfunded nonqualified deferred supplemental executive retirement plan for certain employees to offset the reduction of benefits caused by the limitation on annual employee compensation under the tax laws.
Other Post-Retirement Benefits
TDS sponsors a defined benefit post-retirement plan that provides medical benefits and that covers most of the employees of TDS Corporate, TDS Telecom and the Wireline subsidiaries of TDS Telecom. The plan is contributory, with retiree contributions adjusted annually.
The following amounts are included in Accumulated other comprehensive loss in the Consolidated Balance Sheet before affecting such amounts for income taxes:
December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|||||
Net prior service costs |
$ | 18,833 | $ | 22,438 | |||
Net actuarial loss |
(20,713 | ) | (36,510 | ) | |||
| | | | | | | |
|
$ | (1,880 | ) | $ | (14,072 | ) | |
| | | | | | | |
| | | | | | | |
83
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 11 EMPLOYEE BENEFIT PLANS (Continued)
The estimated net actuarial loss and prior service cost gain for the postretirement benefit plans that will be amortized from Accumulated other comprehensive loss into net periodic benefit cost during 2014 are $2.4 million and $3.6 million, respectively.
The following amounts are included in Comprehensive income in the Consolidated Statement of Comprehensive Income:
Year Ended December 31, 2013
|
Before-Tax | Deferred Income Tax Benefit (Expense) |
Net-of-Tax | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Net actuarial gains (losses) |
$ | 13,345 | $ | (5,086 | ) | $ | 8,259 | |||
Amortization of prior service costs |
(3,605 | ) | 1,374 | (2,231 | ) | |||||
Amortization of actuarial losses |
2,452 | (934 | ) | 1,518 | ||||||
| | | | | | | | | | |
Total gains (losses) recognized in Comprehensive income |
$ | 12,192 | $ | (4,646 | ) | $ | 7,546 | |||
| | | | | | | | | | |
| | | | | | | | | | |
Year Ended December 31, 2012
|
Before-Tax | Deferred Income Tax Benefit (Expense) |
Net-of-Tax | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Net actuarial gains (losses) |
$ | 90 | $ | (143 | ) | $ | (53 | ) | ||
Amortization of prior service costs |
(3,735 | ) | 5,950 | 2,215 | ||||||
Amortization of actuarial losses |
2,517 | (4,010 | ) | (1,493 | ) | |||||
| | | | | | | | | | |
Total gains (losses) recognized in Comprehensive income |
$ | (1,128 | ) | $ | 1,797 | $ | 669 | |||
| | | | | | | | | | |
| | | | | | | | | | |
The following table reconciles the beginning and ending balances of the benefit obligation and the fair value of plan assets for the other post-retirement benefit plans.
December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|||||
Change in benefit obligation |
|||||||
Benefit obligation at beginning of year |
$ | 54,568 | $ | 50,113 | |||
Service cost |
1,348 | 1,197 | |||||
Interest cost |
2,137 | 2,297 | |||||
Actuarial (gain) loss |
(9,437 | ) | 3,179 | ||||
Prescription drug subsidy |
| 542 | |||||
Benefits paid |
(2,474 | ) | (2,760 | ) | |||
| | | | | | | |
Benefit obligation at end of year |
46,142 | 54,568 | |||||
| | | | | | | |
Change in plan assets |
|||||||
Fair value of plan assets at beginning of year |
45,047 | 41,267 | |||||
Actual return (loss) on plan assets |
6,973 | 6,264 | |||||
Employer contribution |
197 | 276 | |||||
Benefits paid |
(2,474 | ) | (2,760 | ) | |||
| | | | | | | |
Fair value of plan assets at end of year |
49,743 | 45,047 | |||||
| | | | | | | |
Funded status |
$ | 3,601 | $ | (9,521 | ) | ||
| | | | | | | |
| | | | | | | |
84
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 11 EMPLOYEE BENEFIT PLANS (Continued)
Employee contributions are included with Benefits paid in the table above. The funded status identified above is recorded as a component of Other assets and deferred charges in TDS' Consolidated Balance Sheet as of December 31, 2013 and Other deferred liabilities and credits in TDS' Consolidated Balance Sheet as of December 31, 2012.
The following table sets forth by level within the fair value hierarchy the plans' assets at fair value, as of December 31, 2013 and 2012. See Note 1Summary of Significant Accounting Policies and Recent Accounting Pronouncements for definitions of the levels in the fair value hierarchy.
December 31, 2013
|
Level 1 | Level 2 | Level 3 | Total | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|
|||||||||
Mutual funds |
|||||||||||||
Bond |
$ | 12,697 | $ | | $ | | $ | 12,697 | |||||
International equity |
9,876 | | | 9,876 | |||||||||
Money market |
1,798 | | | 1,798 | |||||||||
US large cap |
20,861 | | | 20,861 | |||||||||
US small cap |
4,500 | | | 4,500 | |||||||||
Other |
| 11 | | 11 | |||||||||
| | | | | | | | | | | | | |
Total plan assets at fair value |
$ | 49,732 | $ | 11 | $ | | $ | 49,743 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
December 31, 2012
|
Level 1 | Level 2 | Level 3 | Total | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|
|||||||||
Mutual funds |
|||||||||||||
Bond |
$ | 11,285 | $ | | $ | | $ | 11,285 | |||||
International equity |
8,868 | | | 8,868 | |||||||||
Money market |
1,983 | | | 1,983 | |||||||||
US large cap |
18,823 | | | 18,823 | |||||||||
US small cap |
4,074 | | | 4,074 | |||||||||
Other |
| 14 | | 14 | |||||||||
| | | | | | | | | | | | | |
Total plan assets at fair value |
$ | 45,033 | $ | 14 | $ | | $ | 45,047 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
A financial instrument's level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. A financial instrument's level within the fair value hierarchy is not representative of its expected performance or its overall risk profile, and therefore Level 3 assets are not necessarily higher risk than Level 2 assets or Level 1 assets.
Mutual funds are valued based on the closing price reported on the active market on which the individual securities are traded. The investment strategy for each type of mutual fund is identified below:
BondThe funds seek to achieve a maximum total return, consistent with preservation of capital and prudent investment management by investing in a wide spectrum of fixed income instruments including bonds, debt securities and other similar instruments issued by government and private-sector entities.
International equityThe funds seek to provide long-term capital appreciation by investing in the stocks of companies located outside the United States that are considered to have the potential for above-average capital appreciation.
Money marketThe fund seeks as high a level of current income as is consistent with the preservation of capital and the maintenance of liquidity by investing in a diversified portfolio of high-quality, dollar-denominated short-term debt securities.
85
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 11 EMPLOYEE BENEFIT PLANS (Continued)
US large capThe funds seek to track the performance of several benchmark indices that measure the investment return of large-capitalization stocks. The funds attempt to replicate the indices by investing substantially all of their assets in the stocks that make up the various indices in approximately the same proportion as the weighting in the indices.
US small capThe fund seeks to track the performance of a benchmark index that measures the investment return of small-capitalization stocks. The fund attempts to replicate the index by investing substantially all of its assets in the stocks that make up the index in approximately the same proportion as the weighting in the index.
The following table summarizes how plan assets are invested.
|
|
Allocation of Plan Assets at December 31, |
||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Target Asset Allocation |
|||||||||
Investment Category
|
2013 | 2012 | ||||||||
U.S. equities |
50 | % | 51.0 | % | 50.8 | % | ||||
International equities |
20 | % | 19.9 | % | 19.7 | % | ||||
Debt securities |
30 | % | 29.1 | % | 29.5 | % |
The post-retirement benefit fund engages multiple asset managers to ensure proper diversification of the investment portfolio within each asset category. The investment objective is to meet or exceed the rate of return of a performance index comprised of 50% Dow Jones U.S. Total Stock Market Index, 20% FTSE All World (excluding U.S.) Stock Index, and 30% Barclays Capital Aggregate Bond Index. The three-year and five-year average rates of return for TDS' post-retirement benefit fund are 10.59% and 14.19%, respectively.
The post-retirement benefit fund does not hold any debt or equity securities issued by TDS, U.S. Cellular or any related parties.
TDS is not required to set aside current funds for its future retiree health and life insurance benefits. The decision to contribute to the plan assets is based upon several factors, including the funded status of the plan, market conditions, alternative investment opportunities, tax benefits and other circumstances. In accordance with applicable income tax regulations, total accumulated contributions to fund the costs of future retiree medical benefits are restricted to an amount not to exceed 25% of the total accumulated contributions to the trust. An additional contribution equal to a reasonable amortization of the past service cost may be made without regard to the 25% limitation. TDS has not determined whether it will make a contribution to the plan in 2014.
Net periodic benefit cost recorded in the Consolidated Statement of Operations includes the following components:
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Service cost |
$ | 1,348 | $ | 1,197 | $ | 1,116 | ||||
Interest cost |
2,137 | 2,297 | 2,368 | |||||||
Expected return on plan assets |
(3,065 | ) | (2,995 | ) | (3,496 | ) | ||||
Amortization of prior service costs(1) |
(3,605 | ) | (3,735 | ) | (3,815 | ) | ||||
Amortization of actuarial losses(2) |
2,452 | 2,517 | 1,934 | |||||||
| | | | | | | | | | |
Net post-retirement cost |
$ | (733 | ) | $ | (719 | ) | $ | (1,893 | ) | |
| | | | | | | | | | |
| | | | | | | | | | |
86
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 11 EMPLOYEE BENEFIT PLANS (Continued)
The following assumptions were used to determine benefit obligations and net periodic benefit cost:
December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
Benefit obligations |
|||||||
Discount rate |
5.00 | % | 4.00 | % | |||
Net periodic benefit cost |
|||||||
Discount rate |
4.00 | % | 4.70 | % | |||
Expected return on plan assets |
7.00 | % | 7.50 | % |
The discount rate for 2013 and 2012 was determined using a hypothetical Aa spot yield curve represented by a series of annualized individual spot discount rates from six months to 99 years. The spot rate curve was derived from a direct calculation of the implied forward rate curve based on the included bond cash flows. This yield curve, when populated with projected cash flows that represent the expected timing and amount of TDS plan benefit payments, produces a single effective interest discount rate that is used to measure the plan's liabilities.
The expected rate of return was determined using the target asset allocation for the TDS plan and rate of return expectations for each asset class.
The measurement date for actuarial determination was December 31, 2013. For measurement purposes, the annual rate of increase in the per capita cost of covered health care benefits was assumed for 2013 to be 7.5% for plan participants aged 65 and above, and 7.9% for participants under age 65. For all participants the 2013 annual rate of increase is expected to decrease to 5.0% by 2021. The 2012 expected rate of increase was 7.3% for plan participants aged 65 and above, and 8.1% for participants under age 65, decreasing to 5.0% for all participants by 2020.
A 1% increase or decrease in assumed health care cost trend rates would have the following effects as of and for the year ended December 31, 2013:
|
One Percent | ||||||
---|---|---|---|---|---|---|---|
|
Increase | Decrease | |||||
(Dollars in thousands) |
|
|
|||||
Effect on total service and interest cost components |
$ | 18 | $ | (17 | ) | ||
Effect on post-retirement benefit obligation |
$ | 301 | $ | (281 | ) |
The following estimated future benefit payments, which reflect expected future service, are expected to be paid:
Year
|
Estimated Future Post-Retirement Benefit Payments |
|||
---|---|---|---|---|
(Dollars in thousands) |
|
|||
2014 |
$ | 2,082 | ||
2015 |
2,059 | |||
2016 |
2,143 | |||
2017 |
2,117 | |||
2018 |
2,138 | |||
2019-2023 |
13,294 |
87
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 12 COMMITMENTS AND CONTINGENCIES
Agreements
As previously disclosed, on August 17, 2010, U.S. Cellular and Amdocs Software Systems Limited ("Amdocs") entered into a Software License and Maintenance Agreement ("SLMA") and a Master Service Agreement ("MSA") (collectively, the "Amdocs Agreements") to develop a Billing and Operational Support System ("B/OSS"). In July 2013, U.S. Cellular implemented B/OSS, pursuant to an updated Statement of Work dated June 29, 2012. Total payments to Amdocs related to this implementation are estimated to be approximately $183.9 million (subject to certain potential adjustments) over the period from commencement of the SLMA through the first half of 2014. As of December 31, 2013, $136.8 million had been paid to Amdocs.
Lease Commitments
TDS and its subsidiaries have leases for certain plant facilities, office space, retail store sites, cell sites, data centers and data-processing equipment which are accounted for as operating leases. Certain leases have renewal options and/or fixed rental increases. Renewal options that are reasonably assured of exercise are included in determining the lease term. Any rent abatements or lease incentives, in addition to fixed rental increases, are included in the calculation of rent expense and calculated on a straight-line basis over the defined lease term.
As of December 31, 2013, future minimum rental payments required under operating leases and rental receipts expected under operating leases that have noncancellable lease terms in excess of one year were as follows:
|
Operating Leases Future Minimum Rental Payments |
Operating Leases Future Minimum Rental Receipts |
|||||
---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|||||
2014 |
$ | 175,140 | $ | 45,911 | |||
2015 |
153,338 | 36,536 | |||||
2016 |
131,670 | 25,993 | |||||
2017 |
109,733 | 17,083 | |||||
2018 |
91,275 | 6,478 | |||||
Thereafter |
849,015 | 227 | |||||
| | | | | | | |
Total |
$ | 1,510,171 | $ | 132,228 | |||
| | | | | | | |
| | | | | | | |
For 2013, 2012 and 2011, rent expense for noncancellable long-term leases was $187.8 million, $204.1 million and $187.4 million, respectively; and rent expense under cancellable short-term leases was $15.4 million, $10.4 million and $9.0 million, respectively.
Rent revenue totaled $45.7 million, $41.6 million and $39.2 million in 2013, 2012 and 2011, respectively.
Indemnifications
TDS enters into agreements in the normal course of business that provide for indemnification of counterparties. The terms of the indemnifications vary by agreement. The events or circumstances that would require TDS to perform under these indemnities are transaction specific; however, these agreements may require TDS to indemnify the counterparty for costs and losses incurred from litigation or claims arising from the underlying transaction. TDS is unable to estimate the maximum potential liability for these types of indemnifications as the amounts are dependent on the outcome of future events, the nature and likelihood of which cannot be determined at this time. Historically, TDS has not made any significant indemnification payments under such agreements.
88
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 12 COMMITMENTS AND CONTINGENCIES (Continued)
Legal Proceedings
TDS is involved or may be involved from time to time in legal proceedings before the FCC, other regulatory authorities, and/or various state and federal courts. If TDS believes that a loss arising from such legal proceedings is probable and can be reasonably estimated, an amount is accrued in the financial statements for the estimated loss. If only a range of loss can be determined, the best estimate within that range is accrued; if none of the estimates within that range is better than another, the low end of the range is accrued. The assessment of the expected outcomes of legal proceedings is a highly subjective process that requires judgments about future events. The legal proceedings are reviewed at least quarterly to determine the adequacy of accruals and related financial statement disclosures. The ultimate outcomes of legal proceedings could differ materially from amounts accrued in the financial statements.
TDS has accrued $0.3 million and $1.7 million with respect to legal proceedings and unasserted claims as of December 31, 2013 and 2012, respectively. TDS has not accrued any amount for legal proceedings if it cannot estimate the amount of the possible loss or range of loss. TDS does not believe that the amount of any contingent loss in excess of the amounts accrued would be material.
Apple iPhone Products Purchase Commitment
In March 2013, U.S. Cellular entered into an agreement with Apple to purchase certain minimum quantities of Apple iPhone products over a three-year period beginning in November 2013. Based on current forecasts, TDS estimates that the remaining contractual purchase commitment as of December 31, 2013 is approximately $950 million. At this time, TDS expects to meet its contractual commitment with Apple.
NOTE 13 VARIABLE INTEREST ENTITIES (VIEs)
TDS consolidates variable interest entities in which it has a controlling financial interest and is the primary beneficiary. A controlling financial interest will have both of the following characteristics: (a) the power to direct the VIE activities that most significantly impact economic performance and (b) the obligation to absorb the VIE losses and right to receive benefits that are significant to the VIE. TDS reviews these criteria initially at the time it enters into agreements and subsequently when reconsideration events occur.
Consolidated VIEs
As of December 31, 2013, TDS holds a variable interest in and consolidates the following VIEs under GAAP:
The power to direct the activities that most significantly impact the economic performance of Aquinas Wireless and King Street Wireless (collectively, the "limited partnerships") is shared. Specifically, the general partner of these VIEs has the exclusive right to manage, operate and control the limited partnerships and make all decisions to carry on the business of the partnerships; however, the general partner of each partnership needs consent of the limited partner, a TDS subsidiary, to sell or lease certain licenses, to make certain large expenditures, admit other partners or liquidate the limited partnerships. Although the power to direct the activities of the VIEs is shared, TDS has a disproportionate level of exposure to the variability associated with the economic performance of the VIEs, indicating that
89
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 13 VARIABLE INTEREST ENTITIES (VIEs) (Continued)
TDS is the primary beneficiary of the VIEs in accordance with GAAP. Accordingly, these VIEs are consolidated.
On March 13, 2013, TDS acquired the remaining 37% ownership interest in Airadigm Communications, Inc. ("Airadigm") that it did not own for $3.5 million in cash. Prior to this acquisition, TDS consolidated Airadigm as a VIE. Subsequent to the acquisition date, Airadigm ceased to be a VIE but continues to be consolidated based on TDS' controlling financial interest in the entity.
The following table presents the classification of the consolidated VIEs' assets and liabilities in TDS' Consolidated Balance Sheet.
December 31,
|
2013 | 2012 | |||||
---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|||||
Assets |
|||||||
Cash and cash equivalents |
$ | 2,076 | $ | 7,028 | |||
Other current assets |
1,184 | 3,267 | |||||
Licenses and other intangible assets |
310,475 | 325,707 | |||||
Property, plant and equipment, net |
18,600 | 31,544 | |||||
Other assets and deferred charges |
511 | 3,026 | |||||
| | | | | | | |
Total assets |
$ | 332,846 | $ | 370,572 | |||
| | | | | | | |
| | | | | | | |
Liabilities |
|||||||
Current liabilities |
$ | 46 | $ | 9,985 | |||
Deferred liabilities and credits |
3,139 | 6,213 | |||||
| | | | | | | |
Total liabilities |
$ | 3,185 | $ | 16,198 | |||
| | | | | | | |
| | | | | | | |
Other Related Matters
Aquinas Wireless and King Street Wireless were formed to participate in FCC auctions of wireless spectrum and to fund, establish, and provide wireless service with respect to any FCC licenses won in the auctions. As such, these entities have risks similar to those described in the "Risk Factors" in TDS' Annual Report on Form 10-K.
TDS may agree to make additional capital contributions and/or advances to Aquinas Wireless and King Street Wireless and/or to their general partners to provide additional funding for the development of licenses granted in various auctions. TDS may finance such amounts with a combination of cash on hand, borrowings under its revolving credit agreement and/or long-term debt. There is no assurance that TDS will be able to obtain additional financing on commercially reasonable terms or at all to provide such financial support.
The limited partnership agreements of Aquinas Wireless and King Street Wireless also provide the general partner with a put option whereby the general partner may require the limited partner, a subsidiary of U.S. Cellular, to purchase its interest in the limited partnership. The general partner's put options related to its interests in King Street Wireless and Aquinas Wireless will become exercisable in 2019 and 2020, respectively. The put option price is determined pursuant to a formula that takes into consideration fixed interest rates and the market value of U.S. Cellular's Common Shares. Upon exercise of the put option, the general partner is required to repay borrowings due to U.S. Cellular. If the general partner does not elect to exercise its put option, the general partner may trigger an appraisal process in which the limited partner (a subsidiary of U.S. Cellular) may have the right, but not the obligation, to purchase the general partner's interest in the limited partnership at a price and on other terms and conditions specified in the limited partnership agreement. In accordance with requirements under GAAP,
90
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 13 VARIABLE INTEREST ENTITIES (VIEs) (Continued)
TDS is required to calculate a theoretical redemption value for all of the put options assuming they are exercisable at the end of each reporting period, even though such exercise is not contractually permitted. Pursuant to GAAP, this theoretical redemption value, net of amounts payable to U.S. Cellular for loans and accrued interest thereon made by U.S. Cellular to the general partners the ("net put value"), was $0.5 million at December 31, 2013 and 2012, respectively. The net put value is recorded as Noncontrolling interests with redemption features in TDS' Consolidated Balance Sheet. Also in accordance with GAAP, changes in the redemption value of the put options, net of interest accrued on the loans, are recorded as a component of Net income attributable to noncontrolling interests, net of tax, in TDS' Consolidated Statements of Operations.
TDS' capital contributions and advances made to Aquinas Wireless and King Street Wireless and/or their general partners totaled $10.0 million in the year ended December 31, 2012. There were no capital contributions or advances made to Aquinas Wireless or King Street Wireless or their general partners in 2013.
U.S. Cellular currently provides 4G LTE service in conjunction with King Street Wireless. Aquinas Wireless is still in the process of developing long-term business plans.
NOTE 14 NONCONTROLLING INTERESTS
The following schedule discloses the effects of Net income attributable to TDS shareholders and changes in TDS' ownership interest in U.S. Cellular on TDS' equity for 2013, 2012 and 2011:
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Net income attributable to TDS shareholders |
$ | 141,927 | $ | 81,861 | $ | 200,566 | ||||
| | | | | | | | | | |
Transfer (to) from the noncontrolling interests |
||||||||||
Change in TDS' Capital in excess of par value from U.S. Cellular's issuance of U.S. Cellular shares |
(14,135 | ) | (8,854 | ) | (8,555 | ) | ||||
Change in TDS' Capital in excess of par value from U.S. Cellular's repurchase of U.S. Cellular shares |
3,370 | 4,789 | (7,723 | ) | ||||||
Purchase of ownership in subsidiaries from noncontrolling interests |
(123 | ) | 4,397 | | ||||||
| | | | | | | | | | |
Net transfers (to) from noncontrolling interests |
(10,888 | ) | 332 | (16,278 | ) | |||||
| | | | | | | | | | |
Change from net income attributable to TDS shareholders and transfers (to) from noncontrolling interests |
$ | 131,039 | $ | 82,193 | $ | 184,288 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
Mandatorily Redeemable Noncontrolling Interests in Finite-Lived Subsidiaries
TDS' consolidated financial statements include certain noncontrolling interests that meet the GAAP definition of mandatorily redeemable financial instruments. These mandatorily redeemable noncontrolling interests represent interests held by third parties in consolidated partnerships and limited liability companies ("LLCs"), where the terms of the underlying partnership or LLC agreement provide for a defined termination date at which time the assets of the subsidiary are to be sold, the liabilities are to be extinguished and the remaining net proceeds are to be distributed to the noncontrolling interest holders and TDS in accordance with the respective partnership and LLC agreements. The termination dates of these mandatorily redeemable noncontrolling interests range from 2085 to 2107.
The estimated aggregate amount that would be due and payable to settle all of these noncontrolling interests, assuming an orderly liquidation of the finite-lived consolidated partnerships and LLCs on December 31, 2013, net of estimated liquidation costs, is $14.0 million. This amount excludes
91
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 14 NONCONTROLLING INTERESTS (Continued)
redemption amounts recorded in Noncontrolling interests with redemption features in the Consolidated Balance Sheet. The estimate of settlement value was based on certain factors and assumptions which are subjective in nature. Changes in those factors and assumptions could result in a materially larger or smaller settlement amount. TDS currently has no plans or intentions relating to the liquidation of any of the related partnerships or LLCs prior to their scheduled termination dates. The corresponding carrying value of the mandatorily redeemable noncontrolling interests in finite-lived consolidated partnerships and LLCs at December 31, 2013 was $8.2 million, and is included in Noncontrolling interests in the Consolidated Balance Sheet. The excess of the aggregate settlement value over the aggregate carrying value of these mandatorily redeemable noncontrolling interests is due primarily to the unrecognized appreciation of the noncontrolling interest holders' share of the underlying net assets in the consolidated partnerships and LLCs. Neither the noncontrolling interest holders' share, nor TDS' share, of the appreciation of the underlying net assets of these subsidiaries is reflected in the consolidated financial statements.
NOTE 15 COMMON SHAREHOLDERS' EQUITY
Share Consolidation Amendment
On January 13, 2012, TDS shareholders approved certain amendments to the Restated Certificate of Incorporation of TDS ("Charter Amendments").
These approved Charter Amendments include (a) a Share Consolidation Amendment to reclassify (i) each Special Common Share as one Common Share, (ii) each Common Share as 1.087 Common Shares, and (iii) each Series A Common Share as 1.087 Series A Common Shares, (b) a Vote Amendment to fix the percentage voting power in certain matters and (c) amendments to eliminate obsolete and inoperative provisions as more fully described in TDS' Current Report on Form 8-K dated January 24, 2012.
These approved Charter Amendments were effected on January 24, 2012 at which time each outstanding Special Common Share was reclassified as one Common Share and the Special Common Shares ceased to be outstanding and consequently ceased trading on the New York Stock Exchange under the symbol "TDS.S."
As of December 31, 2011, the holders of Common Shares and Special Common Shares were entitled to one vote per share. The holders of Common Shares had full voting rights; the holders of Special Common Shares had limited voting rights. Other than the election of directors, the Special Common Shares had no votes except as otherwise required by law. The holders of Series A Common Shares were entitled to ten votes per share. Pursuant to the Vote Amendment, the voting power of the Series A Common Shares and the Common Shares, are fixed at 56.7% and 43.3%, respectively, of the total voting power in matters other than the election of directors where voting power is subject to adjustment due to changes in the number of outstanding Series A Common Shares. The Series A Common Shares continue to have ten votes per share in such matters and the vote per share of the Common Shares floats and is determined each time there is a vote on matters other than the election of directors.
As of January 24, 2012, immediately prior to the reclassification, there were outstanding 6,549,000 Series A Common Shares, 49,980,000 Common Shares, 47,012,000 Special Common Shares and 8,300 Preferred Shares. As of January 24, 2012 immediately following the reclassification, there were outstanding 7,119,000 Series A Common Shares, 101,340,000 Common Shares and 8,300 Preferred Shares.
As a result of the share reclassification, shares outstanding at December 31, 2011, as well as average basic and diluted shares outstanding used to calculate earnings per share, as of the beginning of 2011
92
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 15 COMMON SHAREHOLDERS' EQUITY (Continued)
and all prior periods presented in this Form 10-K have been retroactively restated to reflect the impact of the increased shares outstanding.
Common Stock
As of December 31, 2013, Series A Common Shares were convertible, on a share for share basis, into Common Shares and 7,166,195 Common Shares were reserved for possible issuance upon conversion of Series A Common Shares.
The following table summarizes the number of Common, Special Common and Series A Common Shares issued and repurchased.
|
Common Shares |
Special Common Shares |
Common Treasury Shares |
Special Common Treasury Shares |
Series A Common Shares |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Shares in thousands) |
|
|
|
|
|
|||||||||||
Balance December 31, 2010 |
57,093 | 63,442 | 7,198 | 15,911 | 6,510 | |||||||||||
Repurchase of shares |
| | | 748 | | |||||||||||
Dividend reinvestment, incentive and compensation plans |
| | (86 | ) | (226 | ) | 39 | |||||||||
Reclassification as a result of Share Consolidation Amendment(1) |
68,409 | (63,442 | ) | 17,053 | (16,433 | ) | 570 | |||||||||
| | | | | | | | | | | | | | | | |
Balance December 31, 2011 |
125,502 | | 24,165 | | 7,119 | |||||||||||
Repurchase of shares |
| | 868 | | | |||||||||||
Conversion of Series A Common Shares |
10 | | | | (10 | ) | ||||||||||
Dividend reinvestment, incentive and compensation plans |
| | (392 | ) | | 51 | ||||||||||
| | | | | | | | | | | | | | | | |
Balance December 31, 2012 |
125,512 | | 24,641 | | 7,160 | |||||||||||
Repurchase of shares |
| | 339 | | | |||||||||||
Conversion of Series A Common Shares |
33 | | | | (33 | ) | ||||||||||
Dividend reinvestment, incentive and compensation plans |
| | (1,026 | ) | | 39 | ||||||||||
| | | | | | | | | | | | | | | | |
Balance December 31, 2013 |
125,545 | | 23,954 | | 7,166 | |||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Tax-Deferred Savings Plan
TDS has reserved 90,341 Common Shares at December 31, 2013, for issuance under the TDS Tax-Deferred Savings Plan, a qualified profit-sharing plan pursuant to Sections 401(a) and 401(k) of the Internal Revenue Code. Participating employees have the option of investing their contributions and TDS' contributions in a TDS Common Share fund, a U.S. Cellular Common Share fund or certain unaffiliated funds.
93
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 15 COMMON SHAREHOLDERS' EQUITY (Continued)
Common Share Repurchases
TDS and U.S. Cellular Share Repurchases
On August 2, 2013, the Board of Directors of TDS authorized a $250 million stock repurchase program for the purchase of TDS Common Shares from time to time pursuant to open market purchases, block transactions, private purchases or otherwise, depending on market conditions. This authorization does not have an expiration date. In 2012, TDS had a prior share repurchase authorization for $250 million that expired on November 19, 2012.
On November 17, 2009, the Board of Directors of U.S. Cellular authorized the repurchase of up to 1,300,000 Common Shares on an annual basis beginning in 2009 and continuing each year thereafter, on a cumulative basis. These purchases will be made pursuant to open market purchases, block purchases, private purchases, or otherwise, depending on market prices and other conditions. This authorization does not have an expiration date.
Share repurchases made under these authorizations and prior authorizations, were as follows:
Year Ended December 31,
|
Number of Shares |
Average Cost Per Share |
Amount | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollar amounts and shares in thousands) |
|
|||||||||
2013 |
||||||||||
U.S. Cellular Common Shares |
499 |
$ |
37.19 |
$ |
18,544 |
|||||
TDS Common Shares |
339 | 28.60 | 9,692 | |||||||
2012 |
||||||||||
U.S. Cellular Common Shares |
571 |
$ |
35.11 |
$ |
20,045 |
|||||
TDS Common Shares |
868 | 23.08 | 20,026 | |||||||
2011 |
||||||||||
U.S. Cellular Common Shares |
1,276 |
$ |
48.82 |
$ |
62,294 |
|||||
TDS Common Shares |
| | | |||||||
TDS Special Common Shares |
748 | 28.73 | 21,500 |
NOTE 16 STOCK-BASED COMPENSATION
TDS Consolidated
The following table summarizes stock-based compensation expense recognized during 2013, 2012 and 2011:
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|||||||||
Stock option awards |
$ | 12,973 | $ | 20,884 | $ | 20,443 | ||||
Restricted stock unit awards |
15,535 | 19,025 | 14,905 | |||||||
Deferred compensation bonus and matching stock unit awards |
550 | 749 | 124 | |||||||
Employee stock purchase plans |
| | 485 | |||||||
Awards under Non-Employee Director compensation plan |
1,280 | 1,213 | 880 | |||||||
| | | | | | | | | | |
Total stock-based compensation, before income taxes |
30,338 | 41,871 | 36,837 | |||||||
Income tax benefit |
(11,459 | ) | (15,848 | ) | (13,862 | ) | ||||
| | | | | | | | | | |
Total stock-based compensation expense, net of income taxes |
$ | 18,879 | $ | 26,023 | $ | 22,975 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
At December 31, 2013, unrecognized compensation cost for all stock-based compensation awards was $36.8 million and is expected to be recognized over a weighted average period of 2.2 years.
94
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 16 STOCK-BASED COMPENSATION (Continued)
The following table provides a summary of the stock-based compensation expense included in the Consolidated Statement of Operations for the years ended:
December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
||||||||
Selling, general and administrative expense |
$ | 27,130 | $ | 38,563 | $ | 33,949 | ||||
Cost of services and products |
3,208 | 3,308 | 2,888 | |||||||
| | | | | | | | | | |
Total stock-based compensation |
$ | 30,338 | $ | 41,871 | $ | 36,837 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
TDS' tax benefits realized from the exercise of stock options and other awards totaled $9.6 million in 2013.
TDS (excluding U.S. Cellular)
The information in this section relates to stock-based compensation plans using the equity instruments of TDS. Participants in these plans are employees of TDS Corporate and TDS Telecom and Non-employee Directors of TDS, although U.S. Cellular employees were eligible to participate in the TDS Employee Stock Purchase Plan before it was terminated in the fourth quarter of 2011. Information related to plans using the equity instruments of U.S. Cellular are shown in the U.S. Cellular section following the TDS section.
Under the TDS Long-Term Incentive Plans, TDS may grant fixed and performance based incentive and non-qualified stock options, restricted stock, restricted stock units, and deferred compensation stock unit awards to key employees. On January 13, 2012, TDS shareholders approved Amendments to the Restated Certificate of Incorporation of TDS which included both a Share Consolidation Amendment and adoption of the TDS 2011 Long-Term Incentive Plan, which replaced the TDS 2004 Long-Term Incentive Plan. See Note 15Common Shareholders' Equity for additional information.
As a result of the effectiveness of the Share Consolidation Amendment on January 24, 2012, there are no longer any Special Common Shares authorized or outstanding. As a result, outstanding awards were adjusted to reflect the reclassification, and such awards will be settled only in Common Shares. Such adjustment was made consistent with the share consolidation.
TDS had reserved 13,315,000 Common Shares at December 31, 2013 for equity awards granted and to be granted under the TDS Long-Term Incentive Plans in effect. At December 31, 2013, the only types of awards outstanding are fixed non-qualified stock option awards, restricted stock unit awards, and deferred compensation stock unit awards. As of December 31, 2013, there were no shares reserved under any employee stock purchase plan, since this plan was terminated in the fourth quarter of 2011.
TDS has also established a Non-Employee Directors' compensation plan under which it has reserved 200,000 TDS Common Shares at December 31, 2013 for issuance as compensation to members of the Board of Directors who are not employees of TDS.
TDS uses treasury stock to satisfy requirements for shares issued pursuant to its various stock-based compensation plans.
Long-Term Incentive PlanStock OptionsStock options granted to key employees are exercisable over a specified period not in excess of ten years. Stock options generally vest over periods up to three years from the date of grant. Stock options outstanding at December 31, 2013 expire between 2014 and 2023. However, vested stock options typically expire 30 days after the effective date of an employee's termination of employment for reasons other than retirement. Employees who leave at the age of retirement have 90 days (or one year if they satisfy certain requirements) within which to exercise their
95
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 16 STOCK-BASED COMPENSATION (Continued)
vested stock options. The exercise price of options equals the market value of TDS common stock on the date of grant.
TDS estimated the fair value of stock options granted in 2013, 2012 and 2011 using the Black Scholes valuation model and the assumptions shown in the table below:
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
Expected life |
5.7 Years | 5.5 Years | 5.5 Years | |||||||
Expected annual volatility rate |
41.0 | % | 41.1 | % | 37.6 | % | ||||
Dividend yield |
2.3 | % | 2.4 | % | 1.6 | % | ||||
Risk-free interest rate |
1.0 | % | 0.9 | % | 2.1 | % | ||||
Estimated annual forfeiture rate |
2.9 | % | 2.9 | % | 3.0 | % |
Until the time of the effectiveness of the Share Consolidation Amendment on January 24, 2012, any employee with stock options granted prior to the date of the TDS Special Common Share dividend on May 13, 2005, received one Common Share and one Special Common Share per tandem option exercised. Each tandem option was exercisable at its original exercise price. As a result of the Share Consolidation Amendment each Special Common Share was reclassified as a Common Share on a one-for-one basis and each Common Share was reclassified as 1.087 Common Shares. Consequently, each tandem option was adjusted to reflect the reclassification into 2.087 Common Shares upon exercise and the exercise price of the award was also adjusted to 1/2.087 of the original exercise price of the award.
Any employee with TDS stock options granted after May 13, 2005 was entitled to receive one Special Common Share per option exercised. As a result of the Share Consolidation Amendment each Special Common option was reclassified into one Common Share option. The reclassification did not change the exercise price of these awards.
A summary of TDS stock options (total and portion exercisable) and changes during the three years ended December 31, 2013, is presented in the tables and narrative below. The December 31, 2011 amounts in the tables below reflect the impact of the Share Consolidation Amendment to the Restated Certificate of Incorporation of TDS:
Tandem Options
|
Number of Options |
Weighted Average Exercise Price |
Weighted Average Grant Date Fair Value |
Aggregate Intrinsic Value |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Outstanding at December 31, 2010 |
651,000 | $ | 69.60 | ||||||||||
(651,000 exercisable) |
69.60 | ||||||||||||
Exercised |
(2,000 | ) | 53.77 | $ | 30,000 | ||||||||
Forfeited |
| | |||||||||||
Expired |
(78,000 | ) | 99.23 | ||||||||||
Reclassification of Tandem Options due to Share Consolidation |
(571,000 | ) | 65.64 | $ | 158,000 | ||||||||
| | | | | | | | | | | | | |
Outstanding at December 31, 2011 |
|
96
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 16 STOCK-BASED COMPENSATION (Continued)
Special Common Share Options
|
Number of Options |
Weighted Average Exercise Prices |
Weighted Average Grant Date Fair Value |
Aggregate Intrinsic Value |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Outstanding at December 31, 2010 |
5,108,000 | $ | 35.41 | ||||||||||
(2,506,000 exercisable) |
43.14 | ||||||||||||
Granted |
1,034,000 | 29.94 | $ | 9.59 | |||||||||
Exercised |
(5,000 | ) | 26.95 | $ | 19,000 | ||||||||
Forfeited |
(34,000 | ) | 28.12 | ||||||||||
Expired |
(79,000 | ) | 35.00 | ||||||||||
Reclassification of Special Common Options due to Share Consolidation |
(6,024,000 | ) | $ | 34.38 | $ | | |||||||
| | | | | | | | | | | | | |
Outstanding at December 31, 2011 |
|
Common Share Options
|
Number of Options |
Weighted Average Exercise Prices |
Weighted Average Grant Date Fair Value |
Aggregate Intrinsic Value |
Weighted Average Remaining Contractual Life (in years) |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Reclassification of Tandem Options due to Share Consolidation |
1,192,000 | 31.45 | ||||||||||||||
Reclassification of Special Common Options due to Share Consolidation |
6,024,000 | 34.38 | ||||||||||||||
| | | | | | | | | | | | | | | | |
Outstanding at December 31, 2011 |
7,216,000 | $ | 33.89 | |||||||||||||
(4,865,000 exercisable) |
36.67 | |||||||||||||||
Granted |
1,702,000 | 20.79 | $ | 6.28 | ||||||||||||
Exercised |
(1,000 | ) | 20.65 | $ | 4,000 | |||||||||||
Forfeited |
(106,000 | ) | 23.81 | |||||||||||||
Expired |
(298,000 | ) | 30.12 | |||||||||||||
| | | | | | | | | | | | | | | | |
Outstanding at December 31, 2012 |
8,513,000 | $ | 31.53 | |||||||||||||
(5,782,000 exercisable) |
35.12 | |||||||||||||||
Granted |
1,259,000 | 22.60 | $ | 7.01 | ||||||||||||
Exercised |
(683,000 | ) | 25.33 | $ | 2,450,000 | |||||||||||
Forfeited |
(81,000 | ) | 23.75 | |||||||||||||
Expired |
(228,000 | ) | 34.10 | |||||||||||||
| | | | | | | | | | | | | | | | |
Outstanding at December 31, 2013 |
8,780,000 | $ | 30.74 | $ | 11,483,000 | 6.0 | ||||||||||
(6,160,000 exercisable) |
$ | 34.13 | $ | 2,256,000 | 4.9 |
The aggregate intrinsic value in the tables above represents the total pre-tax intrinsic value (the difference between TDS' closing stock prices and the exercise price, multiplied by the number of in-the-money options) that was received by the option holders upon exercise or that would have been received by option holders had all options been exercised on December 31, 2013.
Long-Term Incentive PlansRestricted Stock UnitsTDS also grants restricted stock unit awards to key employees. As of December 31, 2011, each restricted stock unit outstanding was convertible into one Special Common Share upon the vesting of such restricted stock units. As a result of the Share Consolidation Amendment each outstanding restricted stock unit was reclassified and became convertible into one Common Share Award. The restricted stock unit awards currently outstanding were granted in 2012 and 2013 and will vest in December 2014 and May 2016, respectively.
97
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 16 STOCK-BASED COMPENSATION (Continued)
TDS estimates the fair value of restricted stock units by reducing the grant-date price of TDS' shares by the present value of the dividends expected to be paid on the underlying shares during the requisite service period, discounted at the appropriate risk-free interest rate, since employees are not entitled to dividends declared on the underlying shares while the restricted stock or RSU is unvested. The fair value is then recognized as compensation cost on a straight-line basis over the requisite service periods of the awards, which is generally the vesting period.
A summary of TDS nonvested restricted stock units and changes during the year ended December 31, 2013 is presented in the table below:
Common Restricted Stock Units
|
Number | Weighted Average Grant Date Fair Value |
|||||
---|---|---|---|---|---|---|---|
Nonvested at December 31, 2012 |
547,000 | $ | 23.44 | ||||
Granted |
353,000 | $ | 21.09 | ||||
Vested |
(213,000 | ) | $ | 28.94 | |||
Forfeited |
(24,000 | ) | $ | 23.16 | |||
| | | | | | | |
Nonvested at December 31, 2013 |
663,000 | $ | 20.43 | ||||
| | | | | | | |
| | | | | | | |
The total fair values as of the respective vesting dates of restricted stock units vested during 2013, 2012 and 2011 were $5.8 million, $3.4 million and $4.1 million, respectively. The weighted average grant date fair value of restricted stock units granted in 2013, 2012 and 2011 was $21.09, $19.62 and $28.73, respectively.
Long-Term Incentive PlansDeferred Compensation Stock UnitsCertain TDS employees may elect to defer receipt of all or a portion of their annual bonuses and to receive a company matching contribution on the amount deferred. All bonus compensation that is deferred by employees electing to participate is immediately vested and is deemed to be invested in TDS Common Share units. The amount of TDS' matching contribution depends on the portion of the annual bonus that is deferred. Participants receive a 25% stock unit match for amounts deferred up to 50% of their total annual bonus and a 33% match for amounts that exceed 50% of their total annual bonus; such matching contributions also are deemed to be invested in TDS Common Share units.
The total fair values of deferred compensation stock units that vested during 2013, 2012 and 2011 were $0.1 million, $0.1 million and $0.1 million, respectively. The weighted average grant date fair value of deferred compensation stock units granted in 2013, 2012 and 2011 was $21.99, $24.18 and $28.15, respectively. As of December 31, 2013, there were 227,000 vested but unissued deferred compensation stock units valued at $5.9 million.
Compensation of Non-Employee DirectorsTDS issued 33,000, 22,000 and 19,000 Common Shares under its Non-Employee Director plan in 2013, 2012 and 2011, respectively.
Dividend Reinvestment Plans ("DRIP")TDS had reserved 1,403,000 Common Shares at December 31, 2013, for issuance under Automatic Dividend Reinvestment and Stock Purchase Plans and 179,000 Series A Common Shares for issuance under the Series A Common Share Automatic Dividend Reinvestment Plan. These plans enabled holders of TDS' Common Shares and Preferred Shares to reinvest cash dividends in Common Shares and holders of Series A Common Shares to reinvest cash dividends in Series A Common Shares. The purchase price of the shares is 95% of the market value, based on the average of the daily high and low sales prices for TDS' Common Shares on the New York Stock Exchange for the ten trading days preceding the date on which the purchase is made.
98
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 16 STOCK-BASED COMPENSATION (Continued)
These plans are considered non-compensatory plans, therefore no compensation expense is recognized for stock issued under these plans.
U.S. Cellular
The information in this section relates to stock-based compensation plans using the equity instruments of U.S. Cellular. Participants in these plans are employees of U.S. Cellular and Non-employee Directors of U.S. Cellular. Information related to plans using the equity instruments of TDS are shown in the previous section.
U.S. Cellular has established the following stock-based compensation plans: long-term incentive plans and a Non-Employee Director compensation plan, and had an employee stock purchase plan that was terminated in the fourth quarter of 2011. In addition, U.S. Cellular employees were eligible to participate in the TDS employee stock purchase plan before that plan also was terminated in the fourth quarter of 2011.
Under the U.S. Cellular Long-Term Incentive Plans, U.S. Cellular may grant fixed and performance based incentive and non-qualified stock options, restricted stock, restricted stock units, and deferred compensation stock unit awards to key employees. At December 31, 2013, the only types of awards outstanding are fixed non-qualified stock option awards, restricted stock unit awards, and deferred compensation stock unit awards.
On June 25, 2013, U.S. Cellular paid a special cash dividend to all holders of U.S. Cellular Common Shares and Series A Common Shares as of June 11, 2013. Outstanding U.S. Cellular stock options, restricted stock unit awards and deferred compensation stock units were equitably adjusted for the special cash dividend. The impact of such adjustments are fully reflected for all years presented. See Note 4Earnings Per Share for additional information.
At December 31, 2013, U.S. Cellular had reserved 10,139,000 Common Shares for equity awards granted and to be granted under the Long-Term Incentive Plans. No Common Shares were reserved for issuance to employees under any employee stock purchase plan since this plan was terminated in the fourth quarter of 2011.
U.S. Cellular also has established a Non-Employee Director compensation plan under which it has reserved 212,000 Common Shares at December 31, 2013 for issuance as compensation to members of the Board of Directors who are not employees of U.S. Cellular or TDS.
U.S. Cellular uses treasury stock to satisfy requirements for Common Shares issued pursuant to its various stock-based compensation plans.
Long-Term Incentive PlansStock OptionsStock options granted to key employees are exercisable over a specified period not in excess of ten years. Stock options generally vest over a period of three years from the date of grant. Stock options outstanding at December 31, 2013 expire between 2014 and 2023. However, vested stock options typically expire 30 days after the effective date of an employee's termination of employment for reasons other than retirement. Employees who leave at the age of retirement have 90 days (or one year if they satisfy certain requirements) within which to exercise their vested stock options. The exercise price of options equals the market value of U.S. Cellular Common Shares on the date of grant.
99
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 16 STOCK-BASED COMPENSATION (Continued)
U.S. Cellular estimated the fair value of stock options granted during 2013, 2012, and 2011 using the Black Scholes valuation model and the assumptions shown in the table below.
|
2013 | 2012 | 2011 | |||
---|---|---|---|---|---|---|
Expected life |
4.6-9.0 years | 4.5 years | 4.3 years | |||
Expected volatility |
29.2%-39.6% | 40.7%-42.6% | 43.4%-44.8% | |||
Dividend yield |
0% | 0% | 0% | |||
Risk-free interest rate |
0.7%-2.4% | 0.5%-0.9% | 0.7%-2.0% | |||
Estimated annual forfeiture rate |
0.0%-8.1% | 0.0%-9.1% | 0.0%-7.8% |
The fair value of options is recognized as compensation cost using an accelerated attribution method over the requisite service periods of the awards, which is generally the vesting period.
A summary of U.S. Cellular stock options outstanding (total and portion exercisable) and changes during the three years ended December 31, 2013, is presented in the table below:
Common Share Options
|
Number of Options |
Weighted Average Exercise Price |
Weighted Average Grant Date Fair Value |
Aggregate Intrinsic Value |
Weighted Average Remaining Contractual Life (in years) |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Outstanding at December 31, 2010 |
2,627,000 | $ | 42.28 | |||||||||||||
(1,333,000 exercisable) |
47.18 | |||||||||||||||
Granted |
694,000 | 44.34 | $ | 16.66 | ||||||||||||
Exercised |
(201,000 | ) | 32.32 | $ | 2,099,000 | |||||||||||
Forfeited |
(83,000 | ) | 39.42 | |||||||||||||
Expired |
(203,000 | ) | 49.32 | |||||||||||||
| | | | | | | | | | | | | | | | |
Outstanding at December 31, 2011 |
2,834,000 | $ | 43.07 | |||||||||||||
(1,533,000 exercisable) |
46.23 | |||||||||||||||
Granted |
677,000 | 34.91 | $ | 12.61 | ||||||||||||
Exercised |
(47,000 | ) | 29.82 | $ | 205,000 | |||||||||||
Forfeited |
(117,000 | ) | 38.45 | |||||||||||||
Expired |
(133,000 | ) | 46.17 | |||||||||||||
| | | | | | | | | | | | | | | | |
Outstanding at December 31, 2012 |
3,214,000 | $ | 41.58 | |||||||||||||
(1,928,000 exercisable) |
43.99 | |||||||||||||||
Granted |
1,213,000 | 32.45 | $ | 11.53 | ||||||||||||
Exercised |
(892,000 | ) | 34.78 | $ | 6,787,000 | |||||||||||
Forfeited |
(574,000 | ) | 34.17 | |||||||||||||
Expired |
(247,000 | ) | 48.35 | |||||||||||||
| | | | | | | | | | | | | | | | |
Outstanding at December 31, 2013 |
2,714,000 | $ | 42.22 | $ | 13,015,000 | 6.80 | ||||||||||
(1,359,000 exercisable) |
$ | 46.91 | $ | 2,632,000 | 4.60 |
The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between U.S. Cellular's closing stock price and the exercise price multiplied by the number of in-the-money options) that was received by the option holders upon exercise or that would have been received by option holders had all options been exercised on December 31, 2013.
Long-Term Incentive PlansRestricted Stock UnitsU.S. Cellular grants restricted stock unit awards, which generally vest after three years, to key employees.
100
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 16 STOCK-BASED COMPENSATION (Continued)
U.S. Cellular estimates the fair value of restricted stock units based on the closing market price of U.S. Cellular shares on the date of grant. The fair value is then recognized as compensation cost on a straight-line basis over the requisite service periods of the awards, which is generally the vesting period.
A summary of U.S. Cellular nonvested restricted stock units at December 31, 2013 and changes during the year then ended is presented in the table below:
Common Restricted Stock Units
|
Number | Weighted Average Grant Date Fair Value |
|||||
---|---|---|---|---|---|---|---|
Nonvested at December 31, 2012 |
1,139,000 | $ | 38.40 | ||||
Granted |
601,000 | 32.06 | |||||
Vested |
(238,000 | ) | 42.26 | ||||
Forfeited |
(332,000 | ) | 35.63 | ||||
Nonvested at December 31, 2013 |
1,170,000 | $ | 36.46 |
The total fair value of restricted stock units that vested during 2013, 2012 and 2011 was $8.8 million, $8.9 million and $9.5 million, respectively, as of the respective vesting dates. The weighted average grant date fair value of restricted stock units granted in 2013, 2012 and 2011 was $32.06, $34.09 and $42.33, respectively.
Long-Term Incentive PlansDeferred Compensation Stock UnitsCertain U.S. Cellular employees may elect to defer receipt of all or a portion of their annual bonuses and to receive a company matching contribution on the amount deferred. All bonus compensation that is deferred by employees electing to participate is immediately vested and is deemed to be invested in U.S. Cellular Common Share stock units. The amount of U.S. Cellular's matching contribution depends on the portion of the annual bonus that is deferred. Participants receive a 25% match for amounts deferred up to 50% of their total annual bonus and a 33% match for amounts that exceed 50% of their total annual bonus; such matching contributions also are deemed to be invested in U.S. Cellular Common Share stock units.
The total fair value of deferred compensation stock units that vested was less than $0.1 million during 2013, 2012 and 2011. The weighted average grant date fair value of deferred compensation stock units granted in 2013, 2012 and 2011 was $31.50, $36.34 and $41.79, respectively. As of December 31, 2013, there were 12,000 vested but unissued deferred compensation stock units valued at $0.5 million.
Compensation of Non-Employee DirectorsU.S. Cellular issued 13,000, 7,600 and 6,600 Common Shares in 2013, 2012 and 2011, respectively, under its Non-Employee Director compensation plan.
NOTE 17 RECLASSIFICATION ADJUSTMENTS OUT OF ACCUMULATED OTHER COMPREHENSIVE INCOME
Accumulated other comprehensive loss includes amounts related to TDS' defined benefit post-retirement plan. During 2013, reclassifications from Accumulated other comprehensive loss into Operating expenses, related to the retirement plan, were approximately $0.8 million (net of income tax of $0.4 million). Of this amount, $0.5 million was recorded as a decrease to Cost of services and products and $0.3 million was recorded as a decrease to Selling, general and administrative expense.
101
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 18 BUSINESS SEGMENT INFORMATION
U.S. Cellular and TDS Telecom are billed for all services they receive from TDS, consisting primarily of information processing and general management services. Such billings are based on expenses specifically identified to U.S. Cellular and TDS Telecom and on allocations of common expenses. Management believes the method used to allocate common expenses is reasonable and that all expenses and costs applicable to U.S. Cellular and TDS Telecom are reflected in the accompanying business segment information on a basis that is representative of what they would have been if U.S. Cellular and TDS Telecom operated on a stand-alone basis.
Financial data for TDS' reportable segments for 2013, 2012 and 2011, is as follows. During the year ended December 31, 2013, TDS reevaluated and changed its operating segments, which resulted in the following reportable segments: U.S. Cellular; TDS Telecom Wireline, Cable, HMS; and the Non-Reportable Segment. Periods presented for comparative purposes have been re-presented to conform to the revised presentation. See Note 1Summary of Significant Accounting Policies and Recent Accounting Pronouncements for additional information.
|
|
TDS Telecom | |
Corporate, Eliminations and Other Reconciling Items |
|
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Year Ended or as of December 31, 2013
|
U.S. Cellular |
Wireline | Cable | HMS | TDS Telecom Eliminations |
TDS Telecom Total |
Non- Reportable Segment |
Total | ||||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Operating revenues |
$ | 3,918,836 | $ | 726,567 | $ | 35,883 | $ | 185,616 | $ | (1,063 | ) | $ | 947,003 | $ | 59,703 | $ | (24,306 | ) | $ | 4,901,236 | ||||||||
Cost of services and products (excluding Depreciation, amortization and accretion expense reported below) |
1,762,435 | 270,466 | 17,274 | 136,414 | (1,000 | ) | 423,154 | 43,049 | (3,322 | ) | 2,225,316 | |||||||||||||||||
Selling, general and administrative |
1,677,395 | 220,097 | 11,054 | 44,945 | (63 | ) | 276,033 | 14,526 | (20,176 | ) | 1,947,778 | |||||||||||||||||
Depreciation, amortization and accretion |
803,781 | 170,868 | 7,571 | 24,262 | | 202,701 | 5,980 | 5,615 | 1,018,077 | |||||||||||||||||||
(Gain) loss on asset disposals, net |
30,606 | 130 | 28 | 125 | | 283 | (8 | ) | (40 | ) | 30,841 | |||||||||||||||||
(Gain) loss on sale of business and other exit costs, net |
(246,767 | ) | | | | | | | (53,889 | ) | (300,656 | ) | ||||||||||||||||
(Gain) loss on license sales and exchanges |
(255,479 | ) | | | | | | | | (255,479 | ) | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) |
146,865 | 65,006 | (44 | ) | (20,130 | ) | | 44,832 | (3,844 | ) | 47,506 | 235,359 | ||||||||||||||||
Equity in earnings of unconsolidated entities |
131,949 | 19 | | | | 19 | | 746 | 132,714 | |||||||||||||||||||
Interest and dividend income |
3,961 | 1,759 | 2 | 63 | | 1,824 | 4 | 3,303 | 9,092 | |||||||||||||||||||
Gain (loss) on investments |
18,556 | 830 | | | | 830 | | (4,839 | ) | 14,547 | ||||||||||||||||||
Interest expense |
(43,963 | ) | 3,265 | (74 | ) | (1,626 | ) | | 1,565 | (4,062 | ) | (52,351 | ) | (98,811 | ) | |||||||||||||
Other, net |
288 | (214 | ) | | 29 | | (185 | ) | (161 | ) | 21 | (37 | ) | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes |
257,656 | 70,665 | (116 | ) | (21,664 | ) | | 48,885 | (8,063 | ) | (5,614 | ) | 292,864 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Add back: |
||||||||||||||||||||||||||||
Depreciation, amortization and accretion |
803,781 | 170,868 | 7,571 | 24,262 | | 202,701 | 5,980 | 5,615 | 1,018,077 | |||||||||||||||||||
(Gain) loss on sale of business and other exit costs, net |
(246,767 | ) | | | | | | | (53,889 | ) | (300,656 | ) | ||||||||||||||||
(Gain) loss on license sales and exchanges |
(255,479 | ) | | | | | | | | (255,479 | ) | |||||||||||||||||
Gain (loss) on investments |
(18,556 | ) | (830 | ) | | | | (830 | ) | | 4,839 | (14,547 | ) | |||||||||||||||
Interest expense |
43,963 | (3,265 | ) | 74 | 1,626 | | (1,565 | ) | 4,062 | 52,351 | 98,811 | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted income before income taxes |
$ | 584,598 | $ | 237,438 | $ | 7,529 | $ | 4,224 | $ | | $ | 249,191 | $ | 1,979 | $ | 3,302 | $ | 839,070 | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments in unconsolidated entities |
$ | 265,585 | $ | 3,809 | $ | | $ | | $ | | $ | 3,809 | $ | | $ | 32,378 | $ | 301,772 | ||||||||||
Total assets |
$ | 6,445,708 | $ | 1,188,433 | $ | 543,038 | $ | 328,397 | $ | | $ | 2,059,868 | $ | 58,275 | $ | 340,296 | $ | 8,904,147 | ||||||||||
Capital expenditures |
$ | 737,501 | $ | 140,009 | $ | 8,375 | $ | 16,474 | $ | | $ | 164,858 | $ | 866 | $ | 6,435 | $ | 909,660 |
102
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 18 BUSINESS SEGMENT INFORMATION (Continued)
|
|
TDS Telecom | |
Corporate, Eliminations and Other Reconciling Items |
|
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Year Ended or as of December 31, 2012
|
U.S. Cellular |
Wireline | HMS | TDS Telecom Eliminations |
TDS Telecom Total |
Non- Reportable Segment |
Total | ||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating revenues |
$ | 4,452,084 | $ | 741,748 | $ | 113,010 | $ | (252 | ) | $ | 854,506 | $ | 60,830 | $ | (22,143 | ) | $ | 5,345,277 | |||||||
Cost of services and products (excluding Depreciation, amortization and accretion expense reported below) |
1,882,752 | 274,065 | 75,781 | (252 | ) | 349,594 | 42,150 | (1,926 | ) | 2,272,570 | |||||||||||||||
Selling, general and administrative |
1,764,933 | 235,716 | 34,193 | | 269,909 | 16,189 | (17,130 | ) | 2,033,901 | ||||||||||||||||
Depreciation, amortization and accretion |
608,633 | 172,526 | 20,568 | | 193,094 | 6,102 | 5,797 | 813,626 | |||||||||||||||||
Loss on impairment of assets |
| | | | | 515 | | 515 | |||||||||||||||||
(Gain) loss on asset disposals, net |
18,088 | 1,020 | 108 | | 1,128 | (1 | ) | 526 | 19,741 | ||||||||||||||||
(Gain) loss on sale of business and other exit costs, net |
21,022 | 39 | | | 39 | | | 21,061 | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) |
156,656 | 58,382 | (17,640 | ) | | 40,742 | (4,125 | ) | (9,410 | ) | 183,863 | ||||||||||||||
Equity in earnings of unconsolidated entities |
90,364 | 10 | | | 10 | | 2,493 | 92,867 | |||||||||||||||||
Interest and dividend income |
3,644 | 3,085 | 25 | | 3,110 | 8 | 2,486 | 9,248 | |||||||||||||||||
Gain (loss) on investments |
(3,718 | ) | | | | | | | (3,718 | ) | |||||||||||||||
Interest expense |
(42,393 | ) | 2,674 | (1,160 | ) | | 1,514 | (3,938 | ) | (41,928 | ) | (86,745 | ) | ||||||||||||
Other, net |
500 | (353 | ) | (1 | ) | | (354 | ) | 575 | (1 | ) | 720 | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes |
205,053 | 63,798 | (18,776 | ) | | 45,022 | (7,480 | ) | (46,360 | ) | 196,235 | ||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Add back: |
|||||||||||||||||||||||||
Depreciation, amortization and accretion |
608,633 | 172,526 | 20,568 | | 193,094 | 6,102 | 5,797 | 813,626 | |||||||||||||||||
(Gain) loss on sale of business and other exit costs, net |
21,022 | 39 | | | 39 | | | 21,061 | |||||||||||||||||
Gain (loss) on investments |
3,718 | | | | | | | 3,718 | |||||||||||||||||
Interest expense |
42,393 | (2,674 | ) | 1,160 | | (1,514 | ) | 3,938 | 41,928 | 86,745 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted income before income taxes |
$ | 880,819 | $ | 233,689 | $ | 2,952 | $ | | $ | 236,641 | $ | 2,560 | $ | 1,365 | $ | 1,121,385 | |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Investments in unconsolidated entities |
$ | 144,531 | $ | 3,809 | $ | | $ | | $ | 3,809 | $ | | $ | 31,581 | $ | 179,921 | |||||||||
Total assets |
$ | 6,587,450 | $ | 1,519,698 | $ | 267,798 | $ | | $ | 1,787,496 | $ | 62,931 | $ | 186,023 | $ | 8,623,900 | |||||||||
Capital expenditures |
$ | 836,748 | $ | 158,580 | $ | 15,344 | $ | | $ | 173,924 | $ | 1,789 | $ | (7,840 | ) | $ | 1,004,621 |
|
|
TDS Telecom | |
Corporate, Eliminations and Other Reconciling Items |
|
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Year Ended or as of December 31, 2011
|
U.S. Cellular |
Wireline | HMS | TDS Telecom Eliminations |
TDS Telecom Total |
Non- Reportable Segment |
Total | ||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating revenues |
$ | 4,343,346 | $ | 768,208 | $ | 47,180 | $ | | $ | 815,388 | $ | 45,133 | $ | (23,396 | ) | $ | 5,180,471 | ||||||||
Cost of services and products (excluding Depreciation, amortization and accretion expense reported below) |
1,721,181 | 274,701 | 23,502 | | 298,203 | 32,952 | (1,692 | ) | 2,050,644 | ||||||||||||||||
Selling, general and administrative |
1,769,701 | 221,114 | 15,647 | | 236,761 | 8,609 | (12,712 | ) | 2,002,359 | ||||||||||||||||
Depreciation, amortization and accretion |
573,557 | 167,663 | 12,867 | | 180,530 | 3,021 | 8,668 | 765,776 | |||||||||||||||||
(Gain) loss on asset disposals, net |
9,889 | 1,128 | 115 | | 1,243 | (197 | ) | 17 | 10,952 | ||||||||||||||||
(Gain) loss on license sales and exchanges |
(11,762 | ) | | | | | | | (11,762 | ) | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) |
280,780 | 103,602 | (4,951 | ) | | 98,651 | 748 | (17,677 | ) | 362,502 | |||||||||||||||
Equity in earnings of unconsolidated entities |
83,566 | 8 | | | 8 | | (1,036 | ) | 82,538 | ||||||||||||||||
Interest and dividend income |
3,395 | 3,548 | | | 3,548 | 2 | 2,200 | 9,145 | |||||||||||||||||
Gain (loss) on investments |
11,373 | | | | | | 12,730 | 24,103 | |||||||||||||||||
Interest expense |
(65,614 | ) | 2,702 | (78 | ) | | 2,624 | (1,359 | ) | (53,852 | ) | (118,201 | ) | ||||||||||||
Other, net |
(678 | ) | 2,719 | (9 | ) | | 2,710 | 650 | 976 | 3,658 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes |
312,822 | 112,579 | (5,038 | ) | | 107,541 | 41 | (56,659 | ) | 363,745 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Add back: |
|||||||||||||||||||||||||
Depreciation, amortization and accretion |
573,557 | 167,663 | 12,867 | | 180,530 | 3,021 | 8,668 | 765,776 | |||||||||||||||||
(Gain) loss on license sales and exchanges |
(11,762 | ) | | | | | | | (11,762 | ) | |||||||||||||||
Gain (loss) on investments |
(11,373 | ) | | | | | | (12,730 | ) | (24,103 | ) | ||||||||||||||
Interest expense |
65,614 | (2,702 | ) | 78 | | (2,624 | ) | 1,359 | 53,852 | 118,201 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted income before income taxes |
$ | 928,858 | $ | 277,540 | $ | 7,907 | $ | | $ | 285,447 | $ | 4,421 | $ | (6,869 | ) | $ | 1,211,857 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Investments in unconsolidated entities |
$ | 138,096 | $ | 3,808 | $ | | $ | | $ | 3,808 | $ | | $ | 31,806 | $ | 173,710 | |||||||||
Total assets |
$ | 6,327,976 | $ | 1,494,362 | $ | 209,109 | $ | | $ | 1,703,471 | $ | 68,870 | $ | 100,688 | $ | 8,201,005 | |||||||||
Capital expenditures |
$ | 782,526 | $ | 164,163 | $ | 26,999 | $ | | $ | 191,162 | $ | 3,206 | $ | 10,324 | $ | 987,218 |
Adjusted income before income taxes is a segment measure reported to the principal operating decision maker for purposes of making decisions about allocating resources to the segments and assessing their performance. Adjusted income before income taxes is defined as Income (loss) before income taxes,
103
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 18 BUSINESS SEGMENT INFORMATION (Continued)
adjusted for the items set forth in the reconciliation above. Adjusted income before income taxes excludes these items in order to show operating results on a more comparable basis from period to period. In addition, TDS may also exclude other items from adjusted income before income taxes if such items help reflect operating results on a more comparable basis. TDS 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. TDS believes Adjusted income before income taxes is a useful measure of TDS' operating results before significant recurring non-cash charges, discrete gains and losses and financing charges (Interest expense).
NOTE 19 SUPPLEMENTAL CASH FLOW DISCLOSURES
Following are supplemental cash flow disclosures regarding interest paid and income taxes paid.
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Interest paid |
$ | 96,241 | $ | 88,208 | $ | 96,174 | ||||
Income taxes paid (refunded) |
175,629 | (62,042 | ) | (66,994 | ) |
Following are supplemental cash flow disclosures regarding transactions related to stock-based compensation awards. In certain situations, TDS and U.S. Cellular withhold shares that are issuable upon the exercise of stock options or the vesting of restricted shares to cover, and with a value equivalent to, the exercise price and/or the amount of taxes required to be withheld from the stock award holder at the time of the exercise or vesting. TDS and U.S. Cellular then pay the amount of the required tax withholdings to the taxing authorities in cash.
TDS:
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Common Shares withheld |
265,748 | 49,840 | | |||||||
Special Common Shares withheld |
| 1,381 | 65,638 | |||||||
Aggregate value of Common Shares withheld |
$ | 7,639 | $ | 1,102 | $ | | ||||
Aggregate value of Special Common Shares withheld |
$ | | $ | 33 | $ | 1,537 | ||||
Cash receipts upon exercise of stock options |
12,092 | 16 | 1,463 | |||||||
Cash disbursements for payment of taxes |
(2,438 | ) | (1,135 | ) | (1,431 | ) | ||||
| | | | | | | | | | |
Net cash receipts (disbursements) from exercise of stock options and vesting of other stock awards |
$ | 9,654 | $ | (1,119 | ) | $ | 32 | |||
| | | | | | | | | | |
| | | | | | | | | | |
U.S. Cellular:
Year Ended December 31,
|
2013 | 2012 | 2011 | |||||||
---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands) |
|
|
|
|||||||
Common Shares withheld |
606,582 | 92,846 | 120,250 | |||||||
Aggregate value of Common Shares withheld |
$ | 25,179 | $ | 3,604 | $ | 5,952 | ||||
Cash receipts upon exercise of stock options |
10,468 | 900 | 5,447 | |||||||
Cash disbursements for payment of taxes |
(4,684 | ) | (3,105 | ) | (3,512 | ) | ||||
| | | | | | | | | | |
Net cash receipts (disbursements) from exercise of stock options and vesting of other stock awards |
$ | 5,784 | $ | (2,205 | ) | $ | 1,935 | |||
| | | | | | | | | | |
| | | | | | | | | | |
104
Telephone and Data Systems, Inc.
Notes to Consolidated Financial Statements
NOTE 19 SUPPLEMENTAL CASH FLOW DISCLOSURES (Continued)
Under the American Recovery and Reinvestment Act of 2009 ("the Recovery Act"), TDS Telecom was awarded $105.1 million in federal grants and will provide $30.9 million of its own funds to complete 44 projects to provide broadband access in unserved areas. TDS Telecom received $41.9 million, $16.7 million, and $4.9 million in grants during the twelve months ended December 31, 2013, 2012 and 2011, respectively. TDS Telecom has received cumulative grants of $63.6 million as of December 31, 2013. These funds reduced the carrying amount of the assets to which they relate. TDS Telecom had recorded $23.6 million and $27.6 million in grants receivable at December 31, 2013 and 2012, respectively. These amounts were included as a component of Accounts receivable, Other, in the Consolidated Balance Sheet.
On September 27, 2012, the FCC conducted a single round, sealed bid, reverse auction to award up to $300 million in one-time Mobility Fund Phase I support to successful bidders that commit to provide 3G, or better, wireless service in areas designated as unserved by the FCC. This auction was designated by the FCC as Auction 901. U.S. Cellular and several of its wholly-owned subsidiaries participated in Auction 901 and were winning bidders in eligible areas within 10 states and will receive up to $40.1 million in one-time support from the Mobility Fund. These funds will reduce the carrying amount of the assets to which they relate or will offset operating expenses. U.S. Cellular has received $13.4 million in support funds as of December 31, 2013, of which $10.3 million is included as a component of Other assets and deferred charges in the Consolidated Balance Sheet and $3.1 million reduced the carrying amount of the assets to which they relate, which are included in Property, plant and equipment in the Consolidated Balance Sheet.
TDS declared and paid dividends on Series A Common and Common Shares of $55.2 million or $0.51 per share during 2013 and $53.1 million or $0.49 per share during 2012. TDS declared and paid dividends on Series A Common, Common and Special Common Shares of $48.6 million or $0.47 per share during 2011.
On June 25, 2013, U.S. Cellular paid a special cash dividend of $5.75 per share, for an aggregate amount of $482.3 million, to all holders of U.S. Cellular Common Shares and Series A Common Shares as of June 11, 2013. Of the $482.3 million paid, TDS received $407.1 million while noncontrolling public shareholders received $75.2 million. The cash paid to noncontrolling public shareholders is presented as U.S. Cellular dividends paid to noncontrolling public shareholders on the Consolidated Statement of Cash Flows.
NOTE 20 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
The following persons are partners of Sidley Austin LLP, the principal law firm of TDS and its subsidiaries: Walter C.D. Carlson, a trustee and beneficiary of a voting trust that controls TDS, the non-executive Chairman of the Board and member of the Board of Directors of TDS and a director of U.S. Cellular, a subsidiary of TDS; William S. DeCarlo, the General Counsel of TDS and an Assistant Secretary of TDS and certain subsidiaries of TDS; and Stephen P. Fitzell, the General Counsel of U.S. Cellular and TDS Telecommunications Corporation and an Assistant Secretary of certain subsidiaries of TDS. Walter C.D. Carlson does not provide legal services to TDS or its subsidiaries. TDS, U.S. Cellular and their subsidiaries incurred legal costs from Sidley Austin LLP of $17.6 million in 2013, $13.6 million in 2012 and $13.7 million in 2011.
The Audit Committee of the Board of Directors is responsible for the review and evaluation of all related-party transactions as such term is defined by the rules of the New York Stock Exchange.
105
Telephone and Data Systems, Inc.
Management's Responsibility for Financial Statements
Management of Telephone and Data Systems, Inc. has the responsibility for preparing the accompanying consolidated financial statements and for their integrity and objectivity. The statements were prepared in accordance with accounting principles generally accepted in the United States of America and, in management's opinion, were fairly presented. The financial statements included amounts that were based on management's best estimates and judgments. Management also prepared the other information in the annual report and is responsible for its accuracy and consistency with the financial statements.
PricewaterhouseCoopers LLP, an independent registered public accounting firm, has audited these consolidated financial statements in accordance with the standards of the Public Company Accounting Oversight Board (United States) and has expressed herein its unqualified opinion on these financial statements.
/s/ LeRoy T. Carlson, Jr. LeRoy T. Carlson, Jr. President and Chief Executive Officer (principal executive officer) |
/s/ Douglas D. Shuma Douglas D. Shuma Senior Vice President and Controller (principal financial officer and principal accounting officer) |
106
Telephone and Data Systems, Inc.
Management's Report on Internal Control Over Financial Reporting
Management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. TDS' internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America ("GAAP"). TDS' internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the issuer; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures of the issuer are being made only in accordance with authorizations of management and, where required, the Board of Directors of the issuer; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the issuer's assets that could have a material effect on the interim or annual consolidated financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Under the supervision and with the participation of TDS' management, including its principal executive officer and principal financial officer, TDS conducted an evaluation of the effectiveness of its internal control over financial reporting as of December 31, 2013, based on the criteria established in the 1992 version of Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Management has concluded that TDS maintained effective internal control over financial reporting as of December 31, 2013 based on criteria established in the 1992 version of Internal ControlIntegrated Framework issued by the COSO.
The effectiveness of TDS' internal control over financial reporting as of December 31, 2013 has been audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in the firm's report included herein.
/s/ LeRoy T. Carlson, Jr. LeRoy T. Carlson, Jr. President and Chief Executive Officer (principal executive officer) |
/s/ Douglas D. Shuma Douglas D. Shuma Senior Vice President and Controller (principal financial officer and principal accounting officer) |
107
Telephone and Data Systems, Inc.
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of Telephone and Data Systems, Inc.:
In our opinion, based on our audits and the report of other auditors, the accompanying consolidated balance sheets and the related consolidated statements of operations, comprehensive income, changes in equity, and cash flows present fairly, in all material respects, the financial position of Telephone and Data Systems, Inc. and its subsidiaries at December 31, 2013 and 2012, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2013 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, based on our audit, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2013, based on criteria established in Internal ControlIntegrated Framework (1992) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Company's management is responsible for these financial statements, for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control over Financial Reporting. Our responsibility is to express opinions on these financial statements and on the Company's internal control over financial reporting based on our integrated audits. We did not audit the financial statements of Los Angeles SMSA Limited Partnership, a 5.5% owned entity accounted for by the equity method of accounting. The consolidated financial statements of Telephone and Data Systems, Inc. reflect an investment in this partnership of $112,200,000 and $105,300,000 as of December 31, 2013 and 2012, respectively, and equity earnings of $78,400,000, $67,200,000 and $55,300,000 for each of the three years in the period ended December 31, 2013. The financial statements of Los Angeles SMSA Limited Partnership were audited by other auditors whose report thereon has been furnished to us, and our opinion on the financial statements expressed herein, insofar as it relates to the amounts included for Los Angeles SMSA Limited Partnership, is based solely on the report of the other auditors. We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audits of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits and the report of other auditors provide a reasonable basis for our opinions.
A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/
PricewaterhouseCoopers LLP
Chicago, Illinois
February 28, 2014
108
Telephone and Data Systems, Inc.
SELECTED CONSOLIDATED FINANCIAL DATA
Year Ended or at December 31,
|
2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars and shares in thousands, except per share amounts) |
|
|
|
|
|
|||||||||||
Statement of Operations data |
||||||||||||||||
Operating revenues |
$ | 4,901,236 | $ | 5,345,277 | $ | 5,180,471 | $ | 4,986,829 | $ | 5,019,943 | ||||||
Loss on impairment of assets(1) |
| 515 | | | 14,000 | |||||||||||
(Gain) loss on sale of business and other exit costs, net |
(300,656 | ) | 21,061 | | | | ||||||||||
(Gain) loss on license sales and exchanges |
(255,479 | ) | | (11,762 | ) | | | |||||||||
Operating income |
235,359 | 183,863 | 362,502 | 296,091 | 407,844 | |||||||||||
Gain (loss) on investments |
14,547 | (3,718 | ) | 24,103 | | | ||||||||||
Net income |
166,821 | 122,653 | 250,242 | 190,586 | 249,949 | |||||||||||
Net income attributable to noncontrolling interests, net of tax |
24,894 | 40,792 | 49,676 | 45,737 | 58,602 | |||||||||||
Net income attributable to TDS shareholders |
141,927 | 81,861 | 200,566 | 144,849 | 191,347 | |||||||||||
Net income available to common |
$ | 141,878 | $ | 81,811 | $ | 200,516 | $ | 144,799 | $ | 191,296 | ||||||
Basic weighted average shares outstanding |
108,490 | 108,671 | 108,562 | 110,016 | 114,354 | |||||||||||
Basic earnings per share attributable to TDS shareholders |
$ | 1.31 | $ | 0.75 | $ | 1.85 | $ | 1.32 | $ | 1.67 | ||||||
Diluted weighted average shares outstanding |
109,132 | 108,937 | 109,098 | 110,488 | 114,572 | |||||||||||
Diluted earnings per share attributable to TDS shareholders |
$ | 1.29 | $ | 0.75 | $ | 1.83 | $ | 1.31 | $ | 1.67 | ||||||
Dividends per Common, Special Common and Series A Common Share(2) |
$ | 0.51 | $ | 0.49 | $ | 0.47 | $ | 0.45 | $ | 0.43 | ||||||
Balance Sheet data |
||||||||||||||||
Cash and cash equivalents |
$ | 830,014 | $ | 740,481 | $ | 563,275 | $ | 341,683 | $ | 674,469 | ||||||
Property, plant and equipment, net |
3,878,144 | 3,997,266 | 3,784,535 | 3,517,784 | 3,467,367 | |||||||||||
Total assets |
8,904,147 | 8,623,900 | 8,201,005 | 7,696,117 | 7,575,312 | |||||||||||
Long-term debt, excluding current portion |
1,720,074 | 1,721,571 | 1,529,857 | 1,499,862 | 1,492,908 | |||||||||||
Total TDS shareholders' equity |
4,117,837 | 4,011,536 | 3,962,161 | 3,817,895 | 3,767,278 | |||||||||||
Capital expenditures |
$ | 909,660 | $ | 1,004,621 | $ | 987,218 | $ | 755,032 | $ | 671,165 |
109
Telephone and Data Systems, Inc.
CONSOLIDATED QUARTERLY INFORMATION (UNAUDITED)
|
Quarter Ended | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
March 31 | June 30 | September 30 | December 31 | |||||||||
(Amounts in thousands, except per share amounts) |
|
|
|
|
|||||||||
2013 |
|||||||||||||
Operating revenues |
$ | 1,308,573 | $ | 1,228,166 | $ | 1,180,980 | $ | 1,183,517 | |||||
(Gain) loss on sale of business and other exit costs, net(1) |
6,931 | (303,034 | ) | (1,534 | ) | (3,019 | ) | ||||||
(Gain) loss on license sales and exchanges(1) |
| | | (255,479 | ) | ||||||||
Operating income (loss)(1)(2) |
7,154 | 282,227 | (33,085 | ) | (20,937 | ) | |||||||
Gain (loss) on investments(1) |
| 14,518 | | 29 | |||||||||
Net income (loss)(1)(2) |
6,989 | 178,397 | (11,054 | ) | (7,511 | ) | |||||||
Net income (loss) attributable to TDS shareholders |
$ | 1,419 | $ | 156,077 | $ | (9,512 | ) | $ | (6,057 | ) | |||
Basic weighted average shares outstanding |
108,255 | 108,385 | 108,571 | 108,742 | |||||||||
| | | | | | | | | | | | | |
Basic earnings (loss) per share attributable to TDS shareholders |
$ | 0.01 | $ | 1.44 | $ | (0.09 | ) | $ | (0.06 | ) | |||
Diluted weighted average shares outstanding |
108,693 | 108,913 | 108,571 | 108,742 | |||||||||
| | | | | | | | | | | | | |
Diluted earnings (loss) per share attributable to TDS shareholders |
$ | 0.01 | $ | 1.42 | $ | (0.09 | ) | $ | (0.06 | ) | |||
Stock price |
|||||||||||||
TDS Common Shares(3) |
|||||||||||||
High |
$ | 26.17 | $ | 24.87 | $ | 29.83 | $ | 31.52 | |||||
Low |
20.79 | 20.57 | 23.21 | 24.22 | |||||||||
Close |
21.07 | 24.65 | 29.55 | 25.78 | |||||||||
Dividends paid |
$ | 0.1275 | $ | 0.1275 | $ | 0.1275 | $ | 0.1275 |
|
Quarter Ended | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
March 31 | June 30 | September 30 | December 31 | |||||||||
(Amounts in thousands, except per share amounts) |
|
|
|
|
|||||||||
2012 |
|||||||||||||
Operating revenues |
$ | 1,305,791 | $ | 1,323,169 | $ | 1,370,108 | $ | 1,346,209 | |||||
(Gain) loss on sale of business and other exit costs, net(1) |
(4,174 | ) | | 65 | 25,170 | ||||||||
Loss on impairment of intangible assets |
| 515 | | | |||||||||
Operating income (loss)(1)(2) |
93,642 | 91,076 | 55,506 | (56,361 | ) | ||||||||
Gain (loss) on investments |
| (3,728 | ) | | 10 | ||||||||
Net income (loss)(1)(2)(4) |
67,566 | 55,939 | 40,158 | (41,010 | ) | ||||||||
Net income (loss) attributable to TDS shareholders |
$ | 52,254 | $ | 42,337 | $ | 29,117 | $ | (41,847 | ) | ||||
Basic weighted average shares outstanding |
108,653 | 108,732 | 108,819 | 108,481 | |||||||||
| | | | | | | | | | | | | |
Basic earnings (loss) per share attributable to TDS shareholders |
$ | 0.48 | $ | 0.39 | $ | 0.27 | $ | (0.39 | ) | ||||
Diluted weighted average shares outstanding |
109,098 | 109,022 | 109,246 | 108,481 | |||||||||
| | | | | | | | | | | | | |
Diluted earnings (loss) per share attributable to TDS shareholders |
$ | 0.48 | $ | 0.39 | $ | 0.26 | $ | (0.39 | ) | ||||
Stock price |
|||||||||||||
TDS Common Shares(3) |
|||||||||||||
High |
$ | 29.14 | $ | 24.77 | $ | 26.25 | $ | 26.99 | |||||
Low |
22.79 | 19.20 | 21.30 | 21.67 | |||||||||
Close |
23.15 | 21.29 | 25.61 | 22.14 | |||||||||
Dividends paid |
$ | 0.1225 | $ | 0.1225 | $ | 0.1225 | $ | 0.1225 |
110
Telephone and Data Systems, Inc.
SHAREHOLDER INFORMATION
Stock and dividend information
TDS' Common Shares are listed on the New York Stock Exchange ("NYSE") under the symbol "TDS." As of January 31, 2014, the last trading day of the month, TDS Common Shares were held by approximately 1,520 record owners, and the Series A Common Shares were held by approximately 100 record owners.
TDS has paid cash dividends on its common stock since 1974, and paid dividends of $0.51 per Common and Series A Common Share during 2013. During 2012, TDS paid dividends of $0.49 per Common and Series A Common Share.
The Common Shares of United States Cellular Corporation, an 84%-owned subsidiary of TDS, are listed on the NYSE under the symbol "USM."
See "Consolidated Quarterly Information (Unaudited)" for information on the high and low trading prices of the TDS Common Shares for 2013 and 2012.
Stock performance graph
The following chart provides a comparison of TDS' cumulative total return to shareholders (stock price appreciation plus dividends) during the previous five years to the returns of the Standard & Poor's 500 Composite Stock Price Index and the Dow Jones U.S. Telecommunications Index. As of December 31, 2013, the Dow Jones U.S. Telecommunications Index was composed of the following companies: AT&T Inc., CenturyLink Inc., Crown Castle International Corp., Frontier Communications Corp., Level 3 Communications Inc., NII Holdings Inc., SBA Communications Corp., Sprint Corp., T-Mobile US Inc., Telephone and Data Systems, Inc. (TDS), TW Telecom, Inc., Verizon Communications Inc., and Windstream Holdings, Inc.
111
Telephone and Data Systems, Inc.
SHAREHOLDER INFORMATION
|
2008 | 2009 | 2010 | 2011 | 2012 | 2013 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Telephone and Data Systems Common Shares (NYSE: TDS) |
$ | 100 | $ | 108.43 | $ | 118.33 | $ | 85.32 | $ | 80.97 | $ | 96.31 | |||||||
S&P 500 Index |
100 | 126.46 | 145.51 | 148.59 | 172.37 | 228.19 | |||||||||||||
Dow Jones U.S. Telecommunications Index |
100 | 109.85 | 129.35 | 134.48 | 159.75 | 182.32 |
Assumes $100.00 invested at the close of trading on the last trading day preceding the first day of 2008, in TDS Common Shares, S&P 500 Index and the Dow Jones U.S. Telecommunications Index.
Dividend reinvestment plan
TDS' dividend reinvestment plans provide its common and preferred shareholders with a convenient and economical way to participate in the future growth of TDS. Holders of record of ten (10) or more Common Shares or Preferred Shares may purchase Common Shares with their reinvested dividends at a five percent discount from market price. Common Shares may also be purchased, at market price, on a monthly basis through optional cash payments by participants in this plan. The initial ten (10) shares cannot be purchased directly from TDS. An authorization card and prospectus will be mailed automatically by the transfer agent to all registered record holders with ten (10) or more shares. Once enrolled in the plan, there are no brokerage commissions or service charges for purchases made under the plan.
112
Telephone and Data Systems, Inc.
SHAREHOLDER INFORMATION
Investor relations
TDS' annual report, SEC filings and news releases are available to investors, securities analysts and other members of the investment community. These reports are provided, without charge, upon request to our Corporate Office. Investors may also access these and other reports through the Investor Relations portion of the TDS website (www.teldta.com).
Questions regarding lost, stolen or destroyed certificates, consolidation of accounts, transferring of shares and name or address changes should be directed to:
Julie
Mathews, ManagerInvestor Relations
Telephone and Data Systems, Inc.
30 North LaSalle Street, Suite 4000
Chicago, IL 60602
312.592.5341
312.630.9299 (fax)
julie.mathews@teldta.com
General inquiries by investors, securities analysts and other members of the investment community should be directed to:
Jane
W. McCahon, Vice PresidentCorporate Relations and Corporate Secretary
Telephone and Data Systems, Inc.
30 North LaSalle Street, Suite 4000
Chicago, IL 60602
312.592.5379
312.630.9299 (fax)
jane.mccahon@teldta.com
Directors and executive officers
See "Election of Directors" and "Executive Officers" sections of the Proxy Statement issued in 2014 for the 2014 Annual Meeting.
Principal counsel
Sidley Austin LLP, Chicago, Illinois
Transfer agent
Computershare Trust Company, N.A.
211 Quality Circle, Suite 210
College Station, TX 77845
877.337.1575
Independent registered public accounting firm
PricewaterhouseCoopers LLP
Visit TDS' web site at www.teldta.com
113
We provide outstanding communications services to our customers and meet the needs of our shareholders, our people, and our communities. Fortune 500® company Focus on long-term value creation 40 years of annual dividend increases Strong balance sheet Investment-grade debt ratings TDS headquarters, Chicago, IL U.S. Cellular operations TDS Telecom operations OneNeck IT Solutions data center OneNeck IT Solutions sales office Baja Broadband operations Telephone and Data Systems headquarters, Chicago U.S. Cellular operations TDS Telecom operations Baja Broadband HMS operations Datacenter Sales O ce About Our Businesses U.S. Cellular Provides outstanding wireless experiences to nearly five million customers, with a high-quality nationwide network, competitive devices, plans, and pricing, and a Rewards Program that makes customers feel like neighbors, not numbers. TDS Telecom Trusted provider of residential high-speed Internet, phone, and TV entertainment services, and commercial VoIP (managedIP Hosted) phone service, dedicated high-speed Internet, and hosted-managed services. TDS Telecom manages the operations of: OneNeck IT Solutions Offers comprehensive IT solutions, including colocation, cloud and hosting solutions, ReliaCloud enterprise cloud services, managed services, ERP application management, professional services, and IT hardware. Baja Broadband Delivers high-quality residential and commercial cable TV, high-speed Internet, phone and data services. |
LeRoy T. Carlson, Jr. President and Chief Executive Officer Joseph R. Hanley Senior Vice President - Technology, Services and Strategy Peter L. Sereda Senior Vice President - Finance and Treasurer Douglas D. Shuma Senior Vice President and Controller Kurt B. Thaus Senior Vice President and Chief Information Officer Scott H. Williamson Senior Vice President - Acquisitions and Corporate Development LeRoy T. Carlson Chairman Emeritus Douglas W. Chambers Assistant Controller David D. Gillman Assistant Controller - Tax C. Theodore Herbert Vice President - Human Resources Frieda E. Ireland Vice President - Internal Audit Kenneth M. Kotylo Vice President - Acquisitions and Corporate Development Jane W. McCahon Vice President - Corporate Relations and Corporate Secretary Laurie A. Ruchti Vice President - IT Strategy, Architecture and Quality Alan Schultz Vice President - Enterprise Growth and Portfolio Strategy John M. Toomey Assistant Treasurer Theodore E. Wiessing Vice President and Chief Information Security Officer Officers Walter C.D. Carlson Chairman of the Board (non-executive), TDS Partner, Sidley Austin LLP Chairman, Corporate Governance and Nominating Committee LeRoy T. Carlson, Jr. President and Chief Executive Officer, TDS Member, Corporate Governance and Nominating Committee Kenneth R. Meyers President and Chief Executive Officer, U.S. Cellular LeRoy T. Carlson Director Emeritus, TDS Letitia G. Carlson, MD Physician and Associate Clinical Professor, George Washington University Medical Center Prudence E. Carlson Private Investor Clarence A. Davis Consultant Member, Audit Committee Donald C. Nebergall Consultant Member, Audit Committee Board of Directors George W. Off Private Investor Chairman, Audit Committee Member, Compensation Committee Christopher D. O´Leary Executive Vice President and Chief Operating Officer - International, General Mills, Inc. Member, Compensation Committee Mitchell Saranow Chairman, The Saranow Group, LLC Member, Audit Committee Member, Corporate Governance and Nominating Committee Gary L. Sugarman Managing Member, Richfield Capital Partners Member, Compensation Committee Herbert S. Wander Partner, Katten Muchin Rosenman LLP Chairman, Compensation Committee Member, Audit Committee Telephone and Data Systems, Inc. 30 N. LaSalle Street, Suite 4000 Chicago, IL 60602 Tel: 312.630.1900 www.teldta.com |