Use these links to rapidly review the document
TABLE OF CONTENTS
2017 Annual Report uscellular.com
DEAR SHAREHOLDERS, At U.S. Cellular, our focus on offering high quality and reliable national wireless service in the Middle of Anywhere enables us to compete effectively in a highly competitive wireless industry. The strength of our network and our commitment to providing exceptional customer service distinguishes U.S. Cellular from national competitors and positions us to achieve our number one priority: to attract new customers and maintain our loyal customer base. Balancing Customer Growth and Profitability With our customer promotions, we have sought to generate growth in an economically rational manner. In 2017, we introduced Total Plans, which include an unlimited data option and no hidden fees. The success of Total Plans helped to drive an increase in net postpaid additions and some of the lowest levels of handset churn in the companys history. Although revenue declined in 2017 due to competitive pricing pressures, our strategic focus on cost reductions drove modest profitability improvement . Investing In Our Network Last year, we successfully completed our first commercial deployment of Voice over LTE, or VoLTE, in Iowa. Not only does this provide customers with an even higher-quality network experience, it expands roaming opportunities with other carriers. We continue to deploy VoLTE in additional markets. Our low-frequency spectrum has long been a competitive network advantage, providing exceptional coverage in the suburban and rural markets we serve. U.S. Cellular had successful results from our participation in the 600 MHz auction in 2017, securing 188 licenses covering the vast majority of our footprint. The Local Presence and Dedication of our Employees U.S. Cellular builds connections with our communities that extend beyond our business by supporting causes that strengthen the neighborhoods where we live, work and play. In 2017, our associates volunteered more than 35,000 hours in our communities through our partnership with the Boys & Girls Clubs of America and other organizations. Through annual campaigns like Future of Good and Most Valuable Coach, we harness the power of our local connections to build better communities in our footprint. 2018 Building on our momentum from 2017, our first priority remains to attract new customers and to protect our customer base while focusing on increasing revenues and profitability. We will continue our efforts to reduce costs throughout the organization, and responsibly manage investments for the future. Video Message This year we released a video to accompany this annual report. It provides more information about our progress in 2017 and plans for 2018. To view the video, please visit investors.uscellular.com. Thank You We thank our associates for their dedication to our customers and communities. We also want to recognize their hard work and innovation in providing outstanding services, products and experiences to U.S. Cellular customers. Thank you to our shareholders and debt holders for your continuing support of our long-term plans and strategies. Sincerely, Kenneth R. Meyers President and Chief Executive Officer LeRoy T. Carlson, Jr. Chairman
UNITED STATES CELLULAR CORPORATION
ANNUAL REPORT TO SHAREHOLDERS FOR THE YEAR ENDED DECEMBER 31, 2017
Pursuant to SEC Rule 14a-3
The following audited financial statements and certain other financial information for the year ended December 31, 2017, represent U.S. Cellular's annual report to shareholders as required by the rules and regulations of the Securities and Exchange Commission (SEC).
The following information was filed with the SEC on February 26, 2018, as Exhibit 13 to U.S. Cellular's Annual Report on Form 10-K for the year ended December 31, 2017. 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.
United States Cellular Corporation and Subsidiaries | Exhibit 13 |
FINANCIAL REPORTS CONTENTS
The following Management's Discussion and Analysis (MD&A) should be read in conjunction with United States Cellular Corporation's (U.S. Cellular) audited consolidated financial statements and notes for the year ended December 31, 2017, and with the description of U.S. Cellular's business included herein. Certain numbers included herein are rounded to millions for ease of presentation; however, calculated amounts and percentages are determined using the unrounded numbers.
This report contains statements that are not based on historical facts, including the words "believes," "anticipates," "estimates," "expects," "plans," "intends," "projects" and similar expressions. 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. See Private Securities Litigation Reform Act of 1995 Safe Harbor Cautionary Statement for additional information.
U.S. Cellular uses certain "non-GAAP financial measures," and each such measure is identified in the MD&A. A discussion of the reason U.S. Cellular determines these metrics to be useful and a reconciliation of these measures to their most directly comparable measures determined in accordance with accounting principles generally accepted in the United States of America (GAAP) are included in the Supplemental Information Relating to Non-GAAP Financial Measures section within the MD&A of this Form 10-K Report.
General
U.S. Cellular owns, operates, and invests in wireless markets throughout the United States. U.S. Cellular is an 83%-owned subsidiary of Telephone and Data Systems, Inc. (TDS). U.S. Cellular's strategy is to attract and retain wireless customers through a value proposition comprised of a high-quality network, outstanding customer service, and competitive devices, plans, and pricing, all provided with a local focus.
1
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
OPERATIONS |
|
Financial and Operational Highlights
The following is a summary of certain selected information contained in the comprehensive MD&A that follows. The overview does not contain all of the information that may be important. You should carefully read the entire MD&A and not rely solely on the highlights.
2
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Trends and Developments
U.S. Cellular's mission is to provide exceptional wireless communication services which enhance consumers' lives, increase the competitiveness of local businesses, and improve the efficiency of government operations in the mid-sized and rural markets served.
Network and Technology:
Asset Management:
Services and Products:
3
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
The following is a list of definitions of certain industry terms that are used throughout this document:
4
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
5
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
| | |
Retail Connection Composition As of December 31, 2017 |
||
| | |
Postpaid Gross Additions |
Postpaid Net Additions (Losses) |
|
| | |
2017-2016 Commentary
Postpaid net additions decreased in 2017 mainly due to lower connected devices net additions which reflected both lower tablet gross additions and an increase in tablet churn. The decline in tablet gross additions reflects industry-wide trends including (i) reduced consumer demand for network-connected tablets, and (ii) carriers including U.S. Cellular have curtailed promotions of heavily discounted tablets designed to stimulate demand due to poor economics. The decrease in connected devices net additions was partially offset by an improvement in handsets net additions driven by both higher gross additions and a decrease in churn.
2016-2015 Commentary
Postpaid net additions decreased in 2016 mainly due to lower handsets gross additions, partially offset by an improvement in postpaid churn.
6
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Postpaid Churn Rates |
||
| | |
Postpaid Revenue
Year Ended December 31, |
2017 |
2016 |
2015 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | |
Average Revenue Per User (ARPU)1 |
$ | 44.38 | $ | 46.96 | $ | 54.50 | ||||
Average Billings Per User (ABPU)1,2 |
$ | 55.60 | $ | 56.12 | $ | 59.74 | ||||
Average Revenue Per Account (ARPA)1 |
$ |
118.96 |
$ |
124.09 |
$ |
136.90 |
||||
Average Billings Per Account (ABPA)1,2 |
$ | 149.02 | $ | 148.29 | $ | 150.07 | ||||
| | | | | | | | | | |
2017-2016 Commentary
Postpaid ARPU and Postpaid ARPA decreased in 2017 due primarily to industry-wide price competition resulting in overall price reductions on plan offerings.
Equipment installment plans increase equipment sales revenue as customers pay for their wireless devices in installments at a total device price that is generally higher than the device price offered to customers in conjunction with alternative plans that are subject to a service contract. Equipment installment plans also have the impact of reducing service revenues as certain plan offerings provide for reduced monthly access charges. In order to show the trends in total service and equipment revenues received, U.S. Cellular has presented Postpaid ABPU and Postpaid ABPA, which are calculated as Postpaid ARPU and Postpaid ARPA plus average monthly equipment installment plan billings per connection and account, respectively.
Equipment installment plan billings increased in 2017 due to increased penetration of equipment installment plans. Postpaid ABPU decreased in 2017 as the increase in equipment installment plan billings was more than offset by the decline in Postpaid ARPU discussed above. Postpaid ABPA, however, increased slightly in 2017 as the increase in equipment installment plan billings more than offset the decline in Postpaid ARPA discussed above.
2016-2015 Commentary
Postpaid ARPU and Postpaid ARPA decreased in 2016 due primarily to industry-wide price competition, discounts on shared data plans provided to customers on equipment installment plans and those providing their own device at the time of activation or renewal, and the $58 million impact of the discontinuation of the loyalty rewards points program in 2015. These factors were partially offset by the impact of increased adoption of smartphones and the related increase in service revenues from data usage.
Equipment installment plan billings increased in 2016 due to increased adoption of equipment installment plans by postpaid customers. Postpaid ABPU and ABPA decreased in 2016 as the increase in equipment installment plan billings was more than offset by the decline in Postpaid ARPU and ARPA discussed above.
7
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Components of Operating Income (Loss)
Year Ended December 31, |
2017 | 2016 | 2015 | 2017 vs. 2016 |
2016 vs. 2015 |
||||||||||
| | | | | | | | | | | | | | | |
(Dollars in millions) |
|||||||||||||||
Retail service |
$ | 2,589 | $ | 2,700 | $ | 2,994 | (4)% | (10)% | |||||||
Inbound roaming |
129 | 152 | 192 | (15)% | (21)% | ||||||||||
Other |
260 | 229 | 198 | 13% | 16% | ||||||||||
| | | | | | | | | | | | | | | |
Service revenues |
2,978 | 3,081 | 3,384 | (3)% | (9)% | ||||||||||
Equipment sales |
912 | 909 | 647 | | 41% | ||||||||||
| | | | | | | | | | | | | | | |
Total operating revenues |
3,890 | 3,990 | 4,031 | (3)% | (1)% | ||||||||||
System operations (excluding Depreciation, amortization and accretion reported below) |
732 | 760 | 775 | (4)% | (2)% | ||||||||||
Cost of equipment sold |
1,071 | 1,081 | 1,053 | (1)% | 3% | ||||||||||
Selling, general and administrative |
1,412 | 1,480 | 1,494 | (4)% | (1)% | ||||||||||
Depreciation, amortization and accretion |
615 | 618 | 607 | | 2% | ||||||||||
Loss on impairment of goodwill |
370 | | | N/M | N/M | ||||||||||
(Gain) loss on asset disposals, net |
17 | 22 | 16 | (22)% | 36% | ||||||||||
(Gain) loss on sale of business and other exit costs, net |
(1 | ) | | (114 | ) | >(100)% | 100% | ||||||||
(Gain) loss on license sales and exchanges, net |
(22 | ) | (19 | ) | (147 | ) | (17)% | 87% | |||||||
| | | | | | | | | | | | | | | |
Total operating expenses |
4,194 | 3,942 | 3,684 | 6% | 7% | ||||||||||
| | | | | | | | | | | | | | | |
Operating income (loss) |
$ | (304 | ) | $ | 48 | $ | 347 | >(100)% | (86)% | ||||||
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Net income |
$ | 15 | $ | 49 | $ | 247 | (70)% | (80)% | |||||||
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Adjusted OIBDA (Non-GAAP)1 |
$ | 675 | $ | 669 | $ | 709 | 1% | (6)% | |||||||
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Adjusted EBITDA (Non-GAAP)1 |
$ | 820 | $ | 816 | $ | 852 | 1% | (4)% | |||||||
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Capital expenditures |
$ | 469 | $ | 446 | $ | 533 | 5% | (16)% | |||||||
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
N/M Percentage change not meaningful
8
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
|
Operating Revenues |
Service revenues consist of: § Retail Service Charges for access, airtime, roaming, recovery of regulatory costs and value added services, including data services and products § Inbound Roaming Charges to other wireless carriers whose customers use U.S. Cellular's wireless systems when roaming § Other Service Primarily amounts received from the Federal USF, imputed interest recognized on equipment installment plan contracts and tower rental revenues Equipment revenues consist of: § Sales of wireless devices and related accessories to new and existing customers, agents, and third-party distributors |
||
| | |
Key components of changes in the statement of operations line items were as follows:
2017-2016 Commentary
Total operating revenues
Service revenues decreased as a result of (i) a decrease in retail service revenues driven by industry-wide price competition resulting in overall price reductions on plan offerings; and (ii) a decrease in inbound roaming revenue mainly due to lower roaming rates. Such reductions were partially offset by an increase in imputed interest income due to an increase in the total number of active equipment installment plans.
U.S. Cellular offers certain promotions that provide the customer with future credits for a fixed period of time as long as service is maintained. Such credits are applied against the customer's monthly bill and recognized as a reduction to Retail service revenues when earned by the customer.
Federal USF revenue remained flat year over year at $92 million. See the Regulatory Matters section in this MD&A for a description of the FCC Mobility Fund Phase II Order (MF2 Order) and its expected impacts on U.S. Cellular's current Federal USF support.
Equipment sales revenues increased by a modest amount year over year reflecting an increase in average revenue per device sold, a mix shift to higher end smartphone devices and, to a lesser extent, an increase in accessories revenues. Such increases were almost entirely offset by a decrease in the number of devices sold, a reduction in guarantee liability amortization for equipment installment contracts as a result of changes in plan offerings, and lower device activation fees.
System operations expenses
System operations expenses decreased in 2017 as a result of (i) a decrease in customer usage expenses driven mainly by decreased circuit costs; and (ii) a decrease in roaming expenses driven primarily by lower roaming rates, partially offset by increased data roaming usage.
9
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Cost of equipment sold
Cost of equipment sold decreased mainly due to a reduction in the number of devices sold partially offset by a mix shift from feature phones and connected devices to higher cost smartphones. Loss on equipment, defined as Equipment sales revenues less Cost of equipment sold, was $159 million and $172 million for 2017 and 2016, respectively.
Selling, general and administrative expenses
Selling expenses decreased by $26 million due to lower advertising expenses, including a decrease in sponsorship expenses related to the termination of a naming rights agreement in 2016. Such reductions were partially offset by an increase in commissions expenses.
General and administrative expenses decreased by $42 million mainly due to lower expenses for bad debts and phone programs, along with reductions in numerous other general and administrative expense categories.
Loss on impairment of goodwill
In 2017, U.S. Cellular recorded a $370 million loss on impairment related to goodwill. See Note 7 Intangible Assets in the Notes to Consolidated Financial Statements for additional information.
(Gain) loss on asset disposals, net
Loss on asset disposals, net decreased primarily as a result of fewer disposals of certain network assets.
(Gain) loss on license sales and exchanges, net
The net gains in 2017 and 2016 were due to license exchange transactions with third parties. See Note 6 Acquisitions, Divestitures and Exchanges in the Notes to Consolidated Financial Statements for additional information.
2016-2015 Commentary
Total operating revenues
Service revenues decreased as a result of (i) a decrease in retail service revenues and resulting ARPU and ARPA primarily driven by industry-wide price competition and discounts on shared data plans provided to customers on equipment installment plans and those providing their own device at the time of activation or renewal; (ii) the $58 million of revenue recognized in 2015 from unredeemed rewards points upon termination of U.S. Cellular's rewards program; and (iii) a decrease in inbound roaming revenue driven by lower roaming rates. Such reductions were partially offset by an increase in average connections base and increased adoption of smartphones as well as an increase in imputed interest income recognized on equipment installment plans.
Federal USF revenue remained flat year over year at $92 million.
Equipment sales revenues increased year over year due primarily to an increase in average revenue per device sold driven by the increase in sales under equipment installment plans, an overall increase in the number of devices sold, and a shift to smartphones. Equipment installment plan sales contributed $710 million and $351 million in 2016 and 2015, respectively. Equipment installment plan connections represented 44% and 27% of total postpaid connections as of December 31, 2016 and 2015, respectively.
Cost of equipment sold
Cost of equipment sold increased primarily as the result of a shift to smartphone sales and an overall increase in the number of devices sold, partially offset by a decrease in the average cost per device sold driven by lower cost smartphones and connected devices. Cost of equipment sold in 2016 included $758 million related to equipment installment plan sales compared to $449 million in 2015. Loss on equipment was $172 million and $406 million for 2016 and 2015, respectively.
(Gain) loss on asset disposals, net
Loss on asset disposals, net increased primarily as a result of more disposals of certain network assets.
10
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
(Gain) loss on sale of business and other exit costs, net
The net gain in 2015 was due primarily to a $108 million gain recognized on the sale of towers and certain related contracts, assets and liabilities. See Note 6 Acquisitions, Divestitures and Exchanges in the Notes to Consolidated Financial Statements for additional information.
(Gain) loss on license sales and exchanges, net
The net gains in 2016 and 2015 were due to license exchange transactions with third parties. See Note 6 Acquisitions, Divestitures and Exchanges in the Notes to Consolidated Financial Statements for additional information.
Components of Other Income (Expense)
Year Ended December 31, |
2017 | 2016 | 2015 | 2017 vs. 2016 |
2016 vs. 2015 |
||||||||||
| | | | | | | | | | | | | | | |
(Dollars in millions) |
|||||||||||||||
Operating income (loss) |
$ | (304 | ) | $ | 48 | $ | 347 | >(100)% | (86)% | ||||||
Equity in earnings of unconsolidated entities |
137 | 140 | 140 | (2)% | | ||||||||||
Interest and dividend income |
8 | 6 | 2 | 40% | >100% | ||||||||||
Interest expense |
(113 | ) | (113 | ) | (86 | ) | | (31)% | |||||||
Other, net |
| 1 | 1 | (19)% | 10% | ||||||||||
| | | | | | | | | | | | | | | |
Total investment and other income |
32 | 34 | 57 | (1)% | (42)% | ||||||||||
| | | | | | | | | | | | | | | |
Income (loss) before income taxes |
(272 | ) | 82 | 404 | >(100)% | (80)% | |||||||||
Income tax expense (benefit) |
(287 | ) | 33 | 157 | >(100)% | (79)% | |||||||||
| | | | | | | | | | | | | | | |
Net income |
15 | 49 | 247 | (70)% | (80)% | ||||||||||
Less: Net income attributable to noncontrolling interests, net of tax |
3 | 1 | 6 | 56% | (71)% | ||||||||||
| | | | | | | | | | | | | | | |
Net income attributable to U.S. Cellular shareholders |
$ | 12 | $ | 48 | $ | 241 | (74)% | (80)% | |||||||
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
2017-2016 Commentary
Equity in earnings of unconsolidated entities
Equity in earnings of unconsolidated entities represents U.S. Cellular's share of net income from entities in which it has a noncontrolling interest and that are accounted for by the equity method. U.S. Cellular's investment in the Los Angeles SMSA Limited Partnership (LA Partnership) contributed $66 million and $71 million to Equity in earnings of unconsolidated entities in 2017 and 2016, respectively. See Note 8 Investments in Unconsolidated Entities in the Notes to Consolidated Financial Statements for additional information.
Income tax expense (benefit)
U.S. Cellular's effective tax rate on Income (loss) before income taxes for 2017 was not meaningful as discussed below. The rate for 2016 was 39.7%. In December 2017, the Tax Act was signed into law. U.S. Cellular adjusts for the effects of changes in tax laws and rates in the period of enactment. The major provisions of the Tax Act impacting U.S. Cellular are the reduction of the U.S. federal corporate tax rate from 35% to 21% and the bonus depreciation deduction allowing for full expensing of qualified property additions. Income tax expense decreased in 2017 due primarily to a reduction in the Net deferred income tax liability of $269 million as a result of the impact of the rate decrease on U.S. Cellular's federal taxable temporary differences.
The disclosed amounts within include provisional estimates, pursuant to SEC Staff Accounting Bulletin No. 118, for current and deferred taxes related to tax depreciation of fixed assets. For property acquired and placed in service after September 27, 2017, the Tax Act provides for full expensing if such property was not subject to a written binding agreement in existence as of September 27, 2017. As of December 31, 2017, U.S. Cellular has not completed a full analysis of all contracts and agreements related to fixed assets placed in service during 2017, but was able to record a reasonable estimate of the effects of these changes based on capital expenditures made during 2017. U.S. Cellular expects any final adjustments to the provisional amounts to be recorded by the third quarter of 2018, which could be material to U.S. Cellular's financial statements. The accounting for all other applicable provisions of the Tax Act was performed based on U.S. Cellular's current interpretation of the provisions of the law as enacted as of December 31, 2017.
11
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
The overall effective tax rate for 2017 is not meaningful due to the effect of the Tax Act combined with the impaired goodwill, since portions of the goodwill balance are not amortizable for income tax purposes. For 2018 and future years, U.S. Cellular expects its effective income tax rate will decrease consistent with the statutory federal rate reduction provided in the Tax Act. However, the effective rate in future years also may be impacted by discrete items and permanent tax adjustments. After considering the bonus depreciation provision of the Tax Act, U.S. Cellular does not expect to incur a significant current federal income tax liability in 2018. See Note 4 Income Taxes in the Notes to Consolidated Financial Statements for additional information.
Net income attributable to noncontrolling interests, net of tax
The increase year over year is due to higher income from certain partnerships in 2017.
2016-2015 Commentary
Equity in earnings of unconsolidated entities
U.S. Cellular's investment in the Los Angeles SMSA Limited Partnership (LA Partnership) contributed $71 million and $74 million to Equity in earnings of unconsolidated entities in 2016 and 2015, respectively.
Interest expense
Interest expense increased in 2016 as a result of U.S. Cellular's issuance of $300 million of 7.25% Senior Notes due 2064 in November 2015 and borrowing of $225 million on its senior term loan facility that was drawn in July 2015.
Income tax expense
The effective tax rates on Income before income taxes for 2016 and 2015 were 39.7% and 38.7%, respectively. The effective tax rates for both years are consistent with a normalized tax rate inclusive of federal and state tax during those periods. Discrete items did not have a significant impact on the effective tax rates in either year.
Net income attributable to noncontrolling interests, net of tax
The decrease year over year is due to lower income from certain partnerships in 2016.
12
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
LIQUIDITY AND CAPITAL RESOURCES
Sources of Liquidity
U.S. Cellular operates a capital-intensive business. Historically, U.S. Cellular has used internally-generated funds and also has obtained substantial funds from external sources for general corporate purposes. In the past, U.S. Cellular's existing cash and investment balances, funds available under its revolving credit facility, funds from other financing sources, including a term loan and other long-term debt, and cash flows from operating, certain investing and financing activities, including sales of assets or businesses, provided sufficient liquidity and financial flexibility for U.S. Cellular to meet its normal day-to-day operating needs and debt service requirements, to finance the build-out and enhancement of markets and to fund acquisitions, primarily of spectrum licenses. There is no assurance that this will be the case in the future. See Market Risk for additional information regarding maturities of long-term debt.
Although U.S. Cellular currently has a significant cash balance, U.S. Cellular has incurred negative free cash flow at times in the past and this will occur in the future if operating results do not improve or capital expenditures are not reduced. However, U.S. Cellular believes that existing cash and investment balances, funds available under its revolving credit facility, receivables securitization facility and expected cash flows from operating and investing activities provide liquidity for U.S. Cellular to meet its normal day-to-day operating needs and debt service requirements for the coming year.
U.S. Cellular may require substantial additional capital for, among other uses, funding day-to-day operating needs including working capital, acquisitions of providers of wireless telecommunications services, spectrum license or system acquisitions, system development and network capacity expansion, debt service requirements, the repurchase of shares, the payment of dividends, or making additional investments. It may be necessary from time to time to increase the size of the existing revolving credit facility, to put in place a new credit facility, or to obtain other forms of financing in order to fund potential expenditures. U.S. Cellular's liquidity would be adversely affected if, among other things, U.S. Cellular is unable to obtain short or long-term financing on acceptable terms, U.S. Cellular makes significant spectrum license purchases, the LA Partnership discontinues or reduces distributions compared to historical levels, or Federal USF and/or other regulatory support payments decline. In addition, although sales of assets or businesses by U.S. Cellular have been an important source of liquidity in prior periods, U.S. Cellular does not expect a similar level of such sales in the future.
U.S. Cellular's credit rating currently is sub-investment grade. There can be no assurance that sufficient funds will continue to be available to U.S. Cellular or its subsidiaries on terms or at prices acceptable to U.S. Cellular. Insufficient cash flows from operating activities, changes in its credit ratings, defaults of the terms of debt or credit agreements, uncertainty of access to capital, deterioration in the capital markets, reduced regulatory capital at banks which in turn limits their ability to borrow and lend, other changes in the performance of U.S. Cellular or in market conditions or other factors could limit or restrict the availability of financing on terms and prices acceptable to U.S. Cellular, which could require U.S. Cellular to reduce its acquisition, capital expenditure and business development programs, reduce the acquisition of spectrum licenses, and/or reduce or cease share repurchases and/or the payment of dividends. U.S. Cellular cannot provide assurance that circumstances that could have a material adverse effect on its liquidity or capital resources will not occur. Any of the foregoing would have an adverse impact on U.S. Cellular's businesses, financial condition or results of operations.
13
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Cash and Cash Equivalents
Cash and cash equivalents include cash and money market investments. The primary objective of U.S. Cellular's Cash and cash equivalents is for use in its operations and acquisition, capital expenditure and business development programs.
|
Cash and Cash Equivalents |
At December 31, 2017, U.S. Cellular's Cash and cash equivalents totaled $352 million compared to $586 million and $715 million at December 31, 2016 and December 31, 2015, respectively. The majority of U.S. Cellular's Cash and cash equivalents was held in bank deposit accounts and in money market funds that purchase only debt issued by the U.S. Treasury or U.S. government agencies across a range of eligible money market investments that may include, but are not limited to, government agency repurchase agreements, government agency debt, U.S. Treasury repurchase agreements, U.S. Treasury debt, and other securities collateralized by U.S. government obligations. U.S. Cellular 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 investments
At December 31, 2017, U.S. Cellular held $50 million of Short-term investments which consisted of U.S. Treasury Bills with original maturities of six months. For these investments, U.S. Cellular's objective is to earn a higher rate of return on funds that are not anticipated to be required to meet liquidity needs in the immediate future while maintaining low investment risk.
Financing
Revolving Credit Facility
U.S. Cellular has an unsecured revolving credit facility available for general corporate purposes including acquisitions, spectrum purchases and capital expenditures, with a maximum borrowing capacity of $300 million. Amounts under the revolving credit facility may be borrowed, repaid and reborrowed from time to time until maturity in June 2021. As of December 31, 2017, there were no outstanding borrowings under the revolving credit facility, except for letters of credit, and U.S. Cellular's unused capacity under its revolving credit facility was $298 million. The continued availability of the revolving credit facility requires U.S. Cellular to comply with certain negative and affirmative covenants, maintain certain financial ratios and provide representations on certain matters at the time of each borrowing. U.S. Cellular believes it was in compliance as of December 31, 2017, with all of the covenants and requirements set forth in its revolving credit facility. See Financial Covenants below.
See Note 11 Debt in the Notes to Consolidated Financial Statements for additional information regarding the revolving credit facility.
Term Loan
In January 2015, U.S. Cellular entered into an unsecured senior term loan credit facility. In July 2015, U.S. Cellular borrowed the full amount of $225 million available under this facility in two separate draws. This term loan credit facility was amended and restated in June 2016. Principal reductions are due and payable in quarterly installments of $3 million beginning in March 2016 through December 2021, and the remaining unpaid balance will be due and payable in January 2022. This facility was entered into for general corporate purposes, including working capital, spectrum purchases and capital expenditures.
14
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
The continued availability of the term loan facility requires 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, that are substantially the same as those in U.S. Cellular's revolving credit facility described above. U.S. Cellular believes that it was in compliance at December 31, 2017, with all of the covenants and requirements set forth in the term loan facility. See Financial Covenants below.
See Note 11 Debt in the Notes to Consolidated Financial Statements for additional information regarding the term loan.
Receivables Securitization Facility
In December 2017, U.S. Cellular, through its subsidiaries, entered into a $200 million credit facility to permit securitized borrowings using its equipment installment receivables for general corporate purposes. U.S. Cellular entered into a performance guaranty whereby U.S. Cellular guarantees the performance of certain wholly-owned subsidiaries of U.S. Cellular under the facility. Amounts under the receivables securitization facility may be borrowed, repaid and reborrowed from time to time until maturity in December 2019, which may be extended from time to time as specified therein. As of December 31, 2017, there were no outstanding borrowings under the receivables securitization facility, and the entire unused capacity of $200 million was available, subject to sufficient collateral to satisfy the asset borrowing base provisions of the facility. The continued availability of the receivables securitization facility requires U.S. Cellular to comply with certain negative and affirmative covenants, maintain certain financial ratios and provide representations on certain matters at the time of each borrowing. U.S. Cellular believes that it was in compliance as of December 31, 2017, with all of the covenants and requirements set forth in its receivables securitization facility. See Financial Covenants below.
See Note 11 Debt in the Notes to Consolidated Financial Statements for additional information regarding the receivables securitization facility.
Financial Covenants
As noted above, the revolving credit facility, senior term loan facility and receivables securitization facility require U.S. Cellular to comply with certain affirmative and negative covenants, which include certain financial covenants. In particular, under these agreements, U.S. Cellular is required to maintain the Consolidated Interest Coverage Ratio at a level not lower than 3.00 to 1.00 as of the end of any fiscal quarter. U.S. Cellular also is required to maintain the Consolidated Leverage Ratio at a level not to exceed 3.25 to 1.00 as of the end of any fiscal quarter through June 30, 2019. From July 1, 2019 and thereafter, the Consolidated Leverage Ratio is not to exceed 3.00 to 1.00 as of the end of any fiscal quarter. U.S. Cellular believes that it was in compliance at December 31, 2017, with all such financial covenants.
Other Long-Term Financing
U.S. Cellular has an effective shelf registration statement on Form S-3 to issue senior or subordinated debt securities. The proceeds from any such issuance may be used for general corporate purposes, including: the possible reduction of other short-term or long-term debt, spectrum purchases, and capital expenditures; in connection with acquisition, construction and development programs; for working capital; to provide additional investments in subsidiaries; or the repurchase of shares. 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 the amount registered, which is currently $500 million. The ability of U.S. Cellular to complete an offering pursuant to such shelf registration statement is subject to market conditions and other factors at the time.
U.S. Cellular believes that it was in compliance as of December 31, 2017, with all covenants and other requirements set forth in the U.S. Cellular long-term debt indentures. The U.S. Cellular long-term debt indentures do not include any financial covenants. U.S. Cellular has not failed to make nor does it expect to fail to make any scheduled payment of principal or interest under such indentures.
The total long-term debt principal payments due for the next five years are $223 million, which represent 13% of the total gross long-term debt obligation at December 31, 2017. Refer to Market Risk Long-Term Debt for additional information regarding required principal payments and the weighted average interest rates related to U.S. Cellular's Long-term debt.
U.S. Cellular, at its discretion, may from time to time seek to retire or purchase its 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.
15
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
See Note 11 Debt in the Notes to Consolidated Financial Statements for additional information on long-term financing.
Credit Ratings
In certain circumstances, U.S. Cellular's interest cost on its revolving credit and term loan facilities may be subject to increase if its current credit ratings from nationally recognized credit rating agencies are lowered, and may be subject to decrease if the ratings are raised. U.S. Cellular's facilities do not cease to be available nor do the maturity dates accelerate solely as a result of a downgrade in credit rating. However, a downgrade in U.S. Cellular's credit rating could adversely affect its ability to renew the facilities or obtain access to other credit facilities in the future.
U.S. Cellular is rated at sub-investment grade. U.S. Cellular's credit ratings as of December 31, 2017, and the dates such ratings were issued/re-affirmed were as follows:
Rating Agency |
Rating |
Outlook |
||
---|---|---|---|---|
| | | | |
Moody's (updated August 2017) | Ba1 | stable outlook | ||
Standard & Poor's (re-affirmed October 2017) | BB | stable outlook | ||
Fitch Ratings (re-affirmed August 2016) | BB+ | stable outlook | ||
| | | | |
Capital Requirements
The discussion below is intended to highlight some of the significant cash outlays expected during 2018 and beyond and to highlight the spending incurred in prior years for these items. This discussion does not include cash required to fund normal operations, and is not a comprehensive list of capital requirements. Significant cash requirements that are not routine or in the normal course of business could arise from time to time.
Capital Expenditures
U.S. Cellular makes substantial investments to acquire, construct and upgrade wireless telecommunications networks and facilities to remain competitive and as a basis for creating long-term value for shareholders. In recent years, rapid changes in technology and new opportunities (such as 4G LTE and VoLTE technology) have required substantial investments in potentially revenue-enhancing and cost-reducing upgrades of U.S. Cellular's networks to remain competitive.
Capital expenditures (i.e., additions to property, plant and equipment and system development expenditures), which include the effects of accruals and capitalized interest, in 2017, 2016 and 2015 were as follows:
|
Capital Expenditures |
U.S. Cellular's capital expenditures in 2017 were $469 million compared to $446 million in 2016 and $533 million in 2015. In 2017, these capital expenditures were used to (i) enhance U.S. Cellular's network capabilities through
the deployment of VoLTE technology; (ii) improve network support and billing related systems and platforms; and (iii) construct new cell sites. U.S. Cellular's capital expenditures for 2018 are expected to be between $500 million and $550 million. These expenditures are expected to be used for the following purposes: § Enhance network coverage by continuing to deploy VoLTE technology in certain markets and providing additional capacity to accommodate increased network usage, principally data usage, by current customers; and § Invest in and replace end of life platforms. |
||
| | |
16
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
U.S. Cellular plans to finance its capital expenditures program for 2018 using primarily Cash flows from operating activities, existing cash balances and, if required, its receivables securitization and/or revolving credit facilities.
Acquisitions, Divestitures and Exchanges
U.S. Cellular assesses its existing wireless interests on an ongoing basis with a goal of improving the competitiveness of its operations and maximizing its long-term return on capital. As part of this strategy, U.S. Cellular reviews attractive opportunities to acquire additional wireless operating markets and wireless spectrum, including pursuant to FCC auctions.
In July 2016, the FCC announced U.S. Cellular as a qualified bidder in the FCC's forward auction of 600 MHz spectrum licenses, referred to as Auction 1002. In April 2017, the FCC announced by way of public notice that U.S. Cellular was the winning bidder for 188 licenses for an aggregate purchase price of $329 million. Prior to commencement of the forward auction, U.S. Cellular made an upfront payment to the FCC of $143 million in June 2016. U.S. Cellular paid the remaining $186 million to the FCC and was granted the licenses during the second quarter of 2017.
Total cash payments for acquisitions of licenses were $189 million, $196 million and $286 million in 2017, 2016 and 2015, respectively. The 2016 amount includes the $143 million deposit that was made to the FCC.
Cash received from divestitures in 2017, 2016 and 2015 was as follows:
|
Cash Received from Divestitures and Exchanges |
U.S. Cellular may seek to divest outright or include in exchanges for other wireless interests those interests that are not strategic to its long-term success. As a result, U.S. Cellular may be engaged from time to time in negotiations (subject to all applicable regulations) relating to the acquisition, divestiture or exchange of companies, properties or wireless spectrum. In general, U.S. Cellular may not disclose such transactions until there is a definitive agreement. | ||
| | |
In February 2016, U.S. Cellular entered into an agreement with a third party to exchange certain 700 MHz licenses for certain AWS and PCS licenses and $28 million of cash. This license exchange was accomplished in two closings. The first closing occurred in the second quarter of 2016, at which time U.S. Cellular received $13 million of cash and recorded a gain of $9 million. The second closing occurred in the first quarter of 2017, at which time U.S. Cellular received $15 million of cash and recorded a gain of $17 million.
See Note 6 Acquisitions, Divestitures and Exchanges in the Notes to Consolidated Financial Statements for additional information related to significant transactions.
Variable Interest Entities
U.S. Cellular consolidates certain "variable interest entities" as defined under GAAP. See Note 13 Variable Interest Entities in the Notes to Consolidated Financial Statements for additional information related to these variable interest entities. U.S. Cellular may elect to make additional capital contributions and/or advances to these variable interest entities in future periods in order to fund their operations.
17
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Common Share Repurchase Program
U.S. Cellular has repurchased and expects to continue to repurchase its Common Shares, subject to its repurchase program. Share repurchases made under this program were as follows:
Year Ended December 31, |
2017 |
2016 |
2015 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | |
Number of shares |
| 154,449 | 177,508 | |||||||
Average cost per share |
$ | | $ | 34.55 | $ | 34.86 | ||||
Dollar amount (in millions) |
$ | | $ | 5 | $ | 6 | ||||
| | | | | | | | | | |
Depending on its future financial performance, construction, development and acquisition programs, and available sources of financing, U.S. Cellular may not have sufficient liquidity or capital resources to make significant share repurchases. Therefore, there is no assurance that U.S. Cellular will make any significant share repurchases in the future.
For additional information related to the current repurchase authorization, see Note 15 Common Shareholders' Equity in the Notes to Consolidated Financial Statements.
Off-Balance Sheet Arrangements
U.S. Cellular 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, results of operations, liquidity, capital expenditures or capital resources.
CONTRACTUAL AND OTHER OBLIGATIONS
At December 31, 2017, the resources required for contractual obligations were as follows:
|
|
Payments Due by Period |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | |
|
Total |
Less Than 1 Year |
1 - 3 Years |
3 - 5 Years |
More Than 5 Years |
|||||||||||
| | | | | | | | | | | | | | | | |
(Dollars in millions) |
||||||||||||||||
Long-term debt obligations1 |
$ | 1,684 | $ | 18 | $ | 36 | $ | 169 | $ | 1,461 | ||||||
Interest payments on long-term debt obligations |
3,584 | 112 | 223 | 214 | 3,035 | |||||||||||
Operating leases2 |
1,334 | 145 | 253 | 199 | 737 | |||||||||||
Capital leases |
6 | 1 | 2 | 1 | 2 | |||||||||||
Purchase obligations3 |
2,001 | 1,177 | 730 | 63 | 31 | |||||||||||
| | | | | | | | | | | | | | | | |
|
$ | 8,609 | $ | 1,453 | $ | 1,244 | $ | 646 | $ | 5,266 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
The table above excludes potential liabilities related to "unrecognized tax benefits" as defined by GAAP because U.S. Cellular is unable to predict the outcome or period of settlement of such liabilities. Such unrecognized tax benefits were $47 million at December 31, 2017. See Note 4 Income Taxes in the Notes to Consolidated Financial Statements for additional information on unrecognized tax benefits.
See Note 12 Commitments and Contingencies in the Notes to Consolidated Financial Statements for additional information.
18
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
CONSOLIDATED CASH FLOW ANALYSIS
U.S. Cellular operates a capital- and marketing-intensive business. U.S. Cellular makes substantial investments to acquire wireless licenses and properties and to construct and upgrade wireless communications 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 U.S. Cellular's networks. U.S. Cellular utilizes cash on hand, cash from operating activities, cash proceeds from divestitures and dispositions of investments, short-term credit facilities and long-term debt financing to fund its acquisitions (including spectrum 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 and divestitures, capital expenditures and other factors. The following discussion summarizes U.S. Cellular's cash flow activities in 2017, 2016 and 2015.
2017 Commentary
U.S. Cellular's Cash, cash equivalents and restricted cash decreased $234 million in 2017. Net cash provided by operating activities was $469 million in 2017 due primarily to net income of $15 million plus non-cash items of $598 million (including a $370 million loss on impairment of goodwill and a $365 million decrease in the deferred income tax liability) and distributions received from unconsolidated entities of $136 million (including $62 million from the LA Partnership). This was partially offset by changes in working capital items which decreased net cash by $280 million. The decrease resulting from changes in working capital items was due primarily to a $261 million increase in equipment installment plan receivables, which are expected to continue to increase and further require the use of working capital in the near term. U.S. Cellular paid income taxes, net of refunds received, of $55 million in 2017. After considering the bonus depreciation provision of the Tax Act, U.S. Cellular does not expect to incur a significant current federal income tax liability in 2018.
Cash flows used for investing activities were $683 million. Cash paid in 2017 for additions to property, plant and equipment totaled $465 million. Cash paid for licenses was $189 million which included the remaining $186 million due to the FCC for licenses U.S. Cellular won in Auction 1002. Cash paid for investments was $50 million which included the purchase of short-term Treasury bills. This was partially offset by Cash received from divestitures and exchanges of $21 million. See Note 6 Acquisitions, Divestitures and Exchanges in the Notes to Consolidated Financial Statements for additional information related to these transactions.
Cash flows used for financing activities were $20 million, primarily for scheduled repayments of debt.
2016 Commentary
U.S. Cellular's Cash, cash equivalents and restricted cash decreased $129 million in 2016. Net cash provided by operating activities was $501 million in 2016 due primarily to net income of $49 million plus non-cash items of $609 million and distributions received from unconsolidated entities of $93 million, including $29 million in distributions from the LA Partnership. This was partially offset by changes in working capital items which decreased cash by $250 million. The decrease in working capital items was due primarily to a $246 million increase in equipment installment plan receivables.
The net cash provided by operating activities was offset by cash flows used for investing activities of $618 million. Cash paid in 2016 for additions to property, plant and equipment totaled $443 million. In June 2016, U.S. Cellular made a deposit of $143 million to the FCC for its participation in Auction 1002. Cash paid for acquisitions and licenses in 2016 was $53 million partially offset by Cash received from divestitures and exchanges of $21 million. See Note 6 Acquisitions, Divestitures and Exchanges in the Notes to Consolidated Financial Statements for additional information related to these transactions.
Cash flows used for financing activities were $12 million in 2016, reflecting ordinary activity such as scheduled repayments of debt.
2015 Commentary
Cash flows from operating activities were $555 million in 2015. An increase in cash flows from operating activities was due primarily to improved net income and working capital factors. In 2015, increased receivables related to equipment installment plans decreased cash flows from operating activities.
19
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
In December 2015, as part of the Protecting Americans from Tax Hikes Act of 2015, bonus depreciation was enacted which allowed U.S. Cellular to accelerate deductions for depreciation, resulting in an overpayment of estimated tax amounts paid during 2015. Primarily as a result of this overpayment, U.S. Cellular recorded $34 million of Income taxes receivable at December 31, 2015. U.S. Cellular paid income taxes, net of refunds, of $59 million in 2015.
Cash flows used for investing activities were $550 million in 2015. Cash paid for additions to property, plant and equipment totaled $581 million in 2015.
During 2015, a $278 million payment was made by Advantage Spectrum, L.P. to the FCC for licenses for which it was the provisional winning bidder. See Note 6 Acquisitions, Divestitures and Exchanges and Note 13 Variable Interest Entities in the Notes to Consolidated Financial Statements for additional information.
Cash flows from financing activities were $497 million in 2015. In July 2015, U.S. Cellular borrowed $225 million on its Term Loan. In November 2015, U.S. Cellular issued $300 million of 7.25% Senior Notes due 2064.
CONSOLIDATED BALANCE SHEET ANALYSIS
The following discussion addresses certain captions in the consolidated balance sheet and changes therein. This discussion is intended to highlight the significant changes and is not intended to fully reconcile the changes. Changes in financial condition during 2017 are as follows:
Cash and cash equivalents
See the Consolidated Cash Flow analysis above for a discussion of cash and cash equivalents.
Short-term investments
Short-term investments increased $50 million due to the purchase of short-term investments, which consisted of U.S. Treasury Bills with original maturities of six months.
Accounts receivable customers and agents
Accounts receivable from customers and agents increased $117 million due primarily to an increase in equipment installment plan receivables.
Licenses
Licenses increased $337 million due primarily to an aggregate winning bid of $329 million in FCC Auction 1002. These licenses were granted by the FCC in the second quarter of 2017. See Note 6 Acquisitions, Divestitures and Exchanges in the Notes to Consolidated Financial Statements for more information about this transaction.
Goodwill
Goodwill decreased $370 million due to the impairment loss recorded in the third quarter of 2017. See Note 7 Intangible Assets in the Notes to Consolidated Financial Statements for additional information.
Deferred income tax liability, net
In December 2017, the Tax Act was signed into law. The major provisions of the Tax Act impacting U.S. Cellular are the reduction of the U.S. federal corporate tax rate from 35% to 21% and the enactment of the bonus depreciation allowing for full expensing of qualified property. Deferred income tax liability, net, decreased $365 million due primarily to the impact of the rate decrease on U.S. Cellular's federal taxable temporary differences as well as the impairment of tax-amortizable goodwill.
APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES
U.S. Cellular prepares its consolidated financial statements in accordance with GAAP. U.S. Cellular's significant accounting policies are discussed in detail in Note 1 Summary 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 U.S. Cellular's consolidated
20
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
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 U.S. Cellular's Board of Directors.
Intangible Asset Impairment
Licenses represent, and Goodwill previously represented, a significant component of U.S. Cellular's consolidated assets. These assets are considered to be indefinite-lived assets and, therefore, are not amortized but rather are tested annually for impairment. U.S. Cellular performs annual impairment testing of Licenses and Goodwill as of November 1 of each year or more frequently if triggering events are present. Significant negative events, such as changes in any of the assumptions described below as well as decreases in forecasted cash flows, could result in an impairment in future periods. Licenses are tested for impairment at the level of reporting referred to as a unit of accounting. Goodwill was tested for impairment at the level of reporting referred to as a reporting unit.
See Note 7 Intangible Assets in the Notes to Consolidated Financial Statements for information related to Licenses and Goodwill activity in 2017 and 2016.
Wireless Licenses
U.S. Cellular performs its annual impairment assessment of Licenses as of November 1 of each year or more frequently if there are events or circumstances that cause U.S. Cellular to believe the carrying value of Licenses exceeds their fair value on a more likely than not basis. For purposes of its 2017 and 2016 impairment testing of Licenses, U.S. Cellular separated its FCC licenses into eight units of accounting. The eight units of accounting consisted of one unit of accounting for developed operating market licenses (built licenses) and seven geographic non-operating market licenses (unbuilt licenses). U.S. Cellular performed a quantitative impairment assessment in 2017, and a qualitative impairment assessment in 2016, to determine whether it was more likely than not that the fair value of the built and unbuilt licenses exceeded their carrying value.
In 2017, a market approach was used to value the spectrum license portfolio. The licenses were segregated by type and by similar geographical area. The market approach develops an indication of fair value by calculating estimated market values using observable license purchase and auction transactions as a basis for such values for each pool of licenses. The sum of the fair values of the discrete pools represents the estimated fair value of U.S. Cellular's licenses. Based on the assessment, the fair values of the license units of accounting exceeded their respective carrying values by amounts ranging from 16% to greater than 100%. Therefore, no impairment of licenses existed.
In 2016, U.S. Cellular considered several qualitative factors, including analysts' estimates of license values, which contemplated recent spectrum auction results, recent U.S. Cellular and other market participant transactions and other industry and market factors. Based on this assessment, U.S. Cellular concluded that it was more likely than not that the fair value of the licenses in each unit of accounting exceeded the respective carrying values. Therefore, no impairment of licenses existed and no Step 1 quantitative impairment evaluation was completed.
Goodwill
U.S. Cellular had recorded Goodwill as a result of the acquisition of wireless companies. For purposes of the 2017 and 2016 Goodwill impairment tests, U.S. Cellular had one reporting unit. U.S. Cellular early adopted ASU 2017-04, Intangibles Goodwill and Other: Simplifying the Test for Goodwill Impairment, in the third quarter of 2017 and applied the guidance to interim goodwill impairment tests completed in 2017. ASU 2017-04 eliminated Step 2 of the goodwill impairment test.
During the third quarter of 2017, management identified a triggering event and performed an interim impairment assessment. A discounted cash flow approach was used to value the reporting unit, using value drivers and risks specific to U.S. Cellular and the industry and current economic factors. The cash flow estimates incorporated certain assumptions that market participants may use in their estimates of fair value and may not be indicative of U.S. Cellular specific assumptions. However, the discount rate used in the analysis considers any additional risk a market participant might place on integrating the U.S. Cellular reporting unit into its operations. The most significant assumptions made in
21
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
this process were the revenue growth rate (shown as a compound annual growth rate in the table below), the terminal revenue growth rate, and the discount rate.
Key Assumptions |
|||
| | | |
Revenue growth rate |
0.8% | ||
Terminal revenue growth rate |
2.0% | ||
Discount rate |
9.5% | ||
| | | |
The results of the interim goodwill impairment test indicated that the carrying value of the U.S. Cellular reporting unit exceeded its fair value. Therefore, U.S. Cellular recognized a loss on impairment of goodwill of $370 million to reduce the carrying value of goodwill to zero.
In connection with the interim goodwill impairment test in the third quarter of 2017, conditions existed that indicated U.S. Cellular's long-lived asset group might not be recoverable. As a result, the company also performed a long-lived asset recoverability assessment related to the U.S. Cellular asset group in the third quarter of 2017, and determined that no impairment of the long-lived asset group existed as of the interim assessment date.
Income Taxes
U.S. Cellular is included in a consolidated federal income tax return with other members of the TDS consolidated group. TDS and U.S. Cellular are parties to a Tax Allocation Agreement which provides that U.S. Cellular and its subsidiaries be included with the TDS affiliated group in a consolidated federal income tax return and in state income or franchise tax returns in certain situations. For financial statement purposes, U.S. Cellular and its subsidiaries calculate their income, income tax and credits as if they comprised a separate affiliated group. Under the Tax Allocation Agreement between TDS and U.S. Cellular, U.S. Cellular remits its applicable income tax payments to TDS.
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 U.S. Cellular's financial condition and results of operations.
The preparation of the consolidated financial statements requires U.S. Cellular 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 U.S. Cellular's Consolidated Balance Sheet. U.S. Cellular 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.
U.S. Cellular 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 management's judgment as to the possible outcome that has a greater than 50% cumulative likelihood of being realized upon ultimate resolution.
See Note 4 Income Taxes in the Notes to Consolidated Financial Statements for details regarding U.S. Cellular's income tax provision, deferred income taxes and liabilities, valuation allowances and unrecognized tax benefits, including information regarding estimates that impact income taxes.
Equipment Installment Plans
U.S. Cellular sells devices and certain accessories to customers under installment contracts over a specified time period and, under certain of these plans, offers the customer a trade-in right. Customers on an installment contract who elect to trade-in the device will receive a credit in the amount of the outstanding balance of the installment contract, provided the customer trades-in an eligible used device in good working condition and purchases a new device from U.S. Cellular. Equipment revenue under these contracts is recognized at the time the device is delivered to the end-user customer for the selling price of the device, net of any deferred imputed interest and the value of the trade-in right, if applicable. See Note 3 Equipment Installment Plans in the Notes to Consolidated Financial Statements for additional information.
22
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Trade-In Right
U.S. Cellular values the trade-in right as a guarantee liability. This liability is initially measured at fair value and is determined based on assumptions including the probability and timing of the customer upgrading to a new device and the fair value of the device being traded-in at the time of trade-in. U.S. Cellular reevaluates its estimate of the guarantee liability quarterly. A significant change in any of the aforementioned assumptions used to compute the guarantee liability would impact the amount of revenue recognized under these plans and the timing thereof. In 2017 and 2016, U.S. Cellular assumed the earliest contractual time of trade-in, or the minimum amount of payments as specified in the device installment contract, for all customers on installment contracts with trade-in rights.
When a customer exercises the trade-in option, both the outstanding receivable and guarantee liability balances related to the respective devices are reduced to zero, and the value of the used device that is received in the transaction is recognized as inventory. If the customer does not exercise the trade-in option at the time of eligibility, U.S. Cellular begins amortizing the liability and records this amortization as additional equipment revenue.
Interest
U.S. Cellular equipment installment plans do not provide for explicit interest charges. Because equipment installment plans have a duration of greater than twelve months, U.S. Cellular imputes interest using a market rate and recognizes such interest income over the duration of the plan as Services revenues. Changes in the imputed interest rate would impact the amount of revenue recognized under these plans.
Allowance for doubtful accounts
U.S. Cellular maintains an allowance for doubtful accounts for estimated losses that result from the failure of its customers to make payments due under the equipment installment plans. The allowance is estimated based on historical experience, account aging and other factors that could affect collectability. When it is probable that an account balance will not be collected, the account balance is charged against the allowance for doubtful accounts. To the extent that actual loss experience differs significantly from historical trends, the required allowance amounts could differ from the original estimates.
23
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Inflation
Management believes that inflation affects U.S. Cellular's business to no greater or lesser extent than the general economy.
Seasonality
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.
Recently Issued Accounting Pronouncements
See Note 1 Summary of Significant Accounting Policies and Recent Accounting Pronouncements in the Notes to Consolidated Financial Statements for information on recently issued accounting pronouncements.
Certain Relationships and Related Transactions
See Note 18 Certain Relationships and Related Transactions in the Notes to Consolidated Financial Statements.
FCC Auction 1002
U.S. Cellular was a bidder in the FCC's forward auction of 600 MHz spectrum licenses, referred to as Auction 1002, which concluded in March 2017. In April 2017, the FCC announced by way of public notice that U.S. Cellular was the winning bidder for 188 licenses for an aggregate purchase price of $329 million. Prior to commencement of the forward auction, U.S. Cellular made an upfront payment to the FCC of $143 million in June 2016. U.S. Cellular paid the remaining $186 million to the FCC and was granted the licenses during the second quarter of 2017.
FCC Mobility Fund Phase II Order
In October 2011, the FCC adopted its USF/Intercarrier Compensation Transformation Order (USF Order). Pursuant to this order, U.S. Cellular's then current Federal USF support was to be phased down at the rate of 20% per year beginning July 1, 2012. The USF Order contemplated the establishment of a new mobile USF program and provided for a pause in the phase down if that program was not timely implemented by July 2014. The Phase II Connect America Mobility Fund (MF2) was not operational as of July 2014 and, therefore, as provided by the USF Order, the phase down was suspended at 60% of the baseline amount until such time as the FCC had taken steps to establish the MF2. In February 2017, the FCC adopted the MF2 Order addressing the framework for MF2 and the resumption of the phase down. The MF2 Order establishes a support fund of $453 million annually for ten years to be distributed through a market-based, multi-round reverse auction. For areas that receive support under MF2, legacy support to MF2 Auction winners will terminate and be replaced with MF2 support effective the first day of the month following release of the public notice closing the auction. Legacy support in areas where the legacy support recipient is not an MF2 winner will be subject to phase down over two years unless there is no winner in a particular census block, in which case it will be continued for one legacy support recipient only. The MF2 Order further states that the phase down of legacy support for areas that were not eligible for support under MF2 will commence on the first day of the month following the completion of the auction and will conclude two years later.
In August 2017, the FCC adopted the MF2 Challenge Process Order, which laid out procedures for establishing areas that would be eligible for support under the MF2 program. This will include a collection process to be followed by a challenge window, a challenge response window, and finally adjudication of any coverage disputes. In September 2017, the FCC issued a public notice initiating the collection of 4G LTE coverage data. Responses submitting the collected data were due on January 4, 2018.
In October 2017, the FCC issued a public notice proposing and seeking comment on detailed challenge procedures and a schedule for the challenge process. Under this proposal, the challenge window would begin no earlier than four weeks after the January 4 collection date and would last 150 days. No earlier than five business days after the close of the challenge window, the FCC would open a thirty-day challenge response window. Following the challenge response window, the FCC would adjudicate any disputes. This entire process must be completed before an auction can be commenced.
24
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
U.S. Cellular cannot predict at this time when the MF2 auction will occur, when the phase down period for its existing legacy support from the Federal USF will commence, or whether the MF2 auction will provide opportunities to U.S. Cellular to offset any loss in existing support. However, the FCC has indicated that it currently plans to hold the MF2 auction in 2018. U.S. Cellular currently expects that its legacy support will continue at the 2017 level through 2018.
FCC Rulemaking Restoring Internet Freedom
In December 2017, the FCC approved rules reversing or revising decisions made in the FCC's 2015 Open Internet and Title II Order (Restoring Internet Freedom). The 2017 action reversed the FCC's 2015 decision to reclassify Broadband Internet Access Services as telecommunications services subject to regulation under Title II of the Telecommunications Act. The 2017 action also reversed the FCC's 2015 restrictions on blocking, throttling and paid prioritization, and modified transparency rules relating to such practices. Parties are pursuing legal proceedings challenging the 2017 actions. U.S. Cellular cannot predict the outcome of these proceedings or the impact on its business.
Action is being pursued in a number of states, including certain states in which U.S. Cellular operates, to adopt state laws that would be intended to reinstate aspects of the foregoing net neutrality regulations that were reversed or revised by the FCC in 2017. To the extent such laws are enacted, it is expected that legal proceedings will be pursued challenging such laws. U.S. Cellular cannot predict the outcome of these proceedings or the impact on its business.
Other Regulatory Matters
In March 2017, both the U.S. Senate and U.S. House of Representatives approved a joint resolution under the Congressional Review Act to repeal regulations approved by the FCC in October 2016 governing consumer privacy by broadband Internet service providers. The President approved the resolution in April 2017. The repeal removed the pending FCC rules, which would have gone into effect in 2017 and reinstated the prior set of rules that apply to telecommunication services. The privacy broadband rules would have prohibited broadband internet service providers from sharing certain sensitive customer information unless customers opted in and expressly agreed to share such information. U.S. Cellular will continue to protect customer information in accordance with Section 222 of the Telecommunications Act and applicable regulations and also its publicly available Privacy Statement until such time as it becomes subject to other privacy requirements.
25
| ||
| | |
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," "estimates," "expects," "plans," "intends," "projects" and similar expressions. 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. Each of the following risks could have a material adverse effect on U.S. Cellular's business, financial condition or results of operations. However, such factors are not necessarily all of the important factors that could cause actual results, performance or achievements to differ materially from those expressed in, or implied by, the forward-looking statements contained in this document. Other unknown or unpredictable factors also could have material adverse effects on future results, performance or achievements. Such risks, uncertainties and other factors include, but are not limited to, the following risks. See "Risk Factors" in U.S. Cellular's Annual Report on Form 10-K for the year ended December 31, 2017, for a further discussion of these risks. U.S. Cellular 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.
26
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
27
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
28
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Long-Term Debt
As of December 31, 2017, the majority of U.S. Cellular's long-term debt was in the form of fixed-rate notes with remaining maturities ranging up to 47 years. Fluctuations in market interest rates can lead to significant fluctuations in the fair value of these fixed-rate notes.
The following chart presents the scheduled principal payments on long-term debt by maturity dates at December 31, 2017:
29
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
The following table presents the scheduled principal payments on long-term debt, capital lease obligations and other installment arrangements, and the related weighted average interest rates by maturity dates at December 31, 2017:
|
Principal Payments Due by Period |
|||||
| | | | | | |
|
Long-Term Debt Obligations1 |
Weighted-Avg. Interest Rates on Long-Term Debt Obligations2 |
||||
| | | | | | |
(Dollars in millions) |
||||||
2018 |
$ | 19 | 2.8% | |||
2019 |
19 | 2.8% | ||||
2020 |
19 | 2.8% | ||||
2021 |
11 | 4.3% | ||||
2022 |
158 | 4.3% | ||||
After 5 years |
1,463 | 7.0% | ||||
| | | | | | |
Total |
$ | 1,689 | 6.6% | |||
| | | | | | |
| | | | | | |
| | | | | | |
Fair Value of Long-Term Debt
At December 31, 2017 and 2016, the estimated fair value of long-term debt obligations, excluding capital lease obligations, other installment arrangements, the current portion of such long-term debt and debt financing costs, was $1,652 million and $1,664 million, respectively. See Note 2 Fair Value Measurements in the Notes to Consolidated Financial Statements for additional information.
Other Market Risk Sensitive Instruments
The substantial majority of U.S. Cellular's other market risk sensitive instruments (as defined in item 305 of SEC Regulation S-K) are short-term, including Cash and cash equivalents. Accordingly, U.S. Cellular believes that a significant change in interest rates would not have a material effect on such other market risk sensitive instruments.
30
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
SUPPLEMENTAL INFORMATION RELATING TO NON-GAAP FINANCIAL MEASURES
U.S. Cellular sometimes uses information derived from consolidated financial information but not presented in its financial statements prepared in accordance with U.S. GAAP to evaluate the performance of its business. Certain of these measures are considered "non-GAAP financial measures" under U.S. Securities and Exchange Commission Rules. Specifically, U.S. Cellular has referred to the following measures in this Form 10-K Report:
Following are explanations of each of these measures:
EBITDA, Adjusted EBITDA and Adjusted OIBDA
EBITDA, Adjusted EBITDA and Adjusted OIBDA are defined as net income adjusted for the items set forth in the reconciliation below. EBITDA, Adjusted EBITDA and Adjusted OIBDA are not measures of financial performance under GAAP and should not be considered as alternatives to Net income or Cash flows from operating activities, as indicators of cash flows or as measures of liquidity. U.S. Cellular does not intend to imply that any such items set forth in the reconciliation below are non-recurring, infrequent or unusual; such items may occur in the future.
Management uses Adjusted EBITDA and Adjusted OIBDA as measurements of profitability and, therefore, reconciliations to Net income are deemed appropriate. Management believes Adjusted EBITDA and Adjusted OIBDA are useful measures of U.S. Cellular's operating results before significant recurring non-cash charges, gains and losses, and other items as presented below as they provide additional relevant and useful information to investors and other users of U.S. Cellular's financial data in evaluating the effectiveness of its operations and underlying business trends in a manner that is consistent with management's evaluation of business performance. Adjusted EBITDA shows adjusted earnings before interest, taxes, depreciation, amortization and accretion, and gains and losses, while Adjusted OIBDA reduces this measure further to exclude Equity in earnings of unconsolidated entities and Interest and dividend income in order to
31
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
more effectively show the performance of operating activities excluding investment activities. The following table reconciles EBITDA, Adjusted EBITDA and Adjusted OIBDA to the corresponding GAAP measure, Net income.
|
2017 | 2016 | 2015 | ||||||||
| | | | | | | | | | | |
(Dollars in millions) |
|||||||||||
Net income (GAAP) |
$ | 15 | $ | 49 | $ | 247 | |||||
Add back or deduct: |
|||||||||||
Income tax expense (benefit) |
(287 | ) | 33 | 157 | |||||||
Interest expense |
113 | 113 | 86 | ||||||||
Depreciation, amortization and accretion |
615 | 618 | 607 | ||||||||
| | | | | | | | | | | |
EBITDA (Non-GAAP) |
456 | 813 | 1,097 | ||||||||
Add back or deduct: |
|||||||||||
Loss on impairment of goodwill |
370 | | | ||||||||
(Gain) loss on sale of business and other exit costs, net |
(1 | ) | | (114 | ) | ||||||
(Gain) loss on license sales and exchanges, net |
(22 | ) | (19 | ) | (147 | ) | |||||
(Gain) loss on asset disposals, net |
17 | 22 | 16 | ||||||||
| | | | | | | | | | | |
Adjusted EBITDA (Non-GAAP) |
820 | 816 | 852 | ||||||||
Deduct: |
|||||||||||
Equity in earnings of unconsolidated entities |
137 | 140 | 140 | ||||||||
Interest and dividend income |
8 | 6 | 2 | ||||||||
Other, net |
| 1 | 1 | ||||||||
| | | | | | | | | | | |
Adjusted OIBDA (Non-GAAP) |
675 | 669 | 709 | ||||||||
Deduct: |
|||||||||||
Depreciation, amortization and accretion |
615 | 618 | 607 | ||||||||
Loss on impairment of goodwill |
370 | | | ||||||||
(Gain) loss on sale of business and other exit costs, net |
(1 | ) | | (114 | ) | ||||||
(Gain) loss on license sales and exchanges, net |
(22 | ) | (19 | ) | (147 | ) | |||||
(Gain) loss on asset disposals, net |
17 | 22 | 16 | ||||||||
| | | | | | | | | | | |
Operating income (loss) (GAAP) |
$ | (304 | ) | $ | 48 | $ | 347 | ||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Free Cash Flow
The following table presents Free cash flow. Management uses Free cash flow as a liquidity measure and it is defined as Cash flows from operating activities less Cash paid for additions to property, plant and equipment. Free cash flow is a non-GAAP financial measure which U.S. Cellular believes may be useful to investors and other users of its financial information in evaluating liquidity, specifically, the amount of net cash generated by business operations after deducting Cash paid for additions to property, plant and equipment.
|
2017 | 2016 | 2015 | ||||||||
| | | | | | | | | | | |
(Dollars in millions) |
|||||||||||
Cash flows from operating activities (GAAP) |
$ | 469 | $ | 501 | $ | 555 | |||||
Less: Cash paid for additions to property, plant and equipment |
465 | 443 | 581 | ||||||||
| | | | | | | | | | | |
Free cash flow (Non-GAAP) |
$ | 4 | $ | 58 | $ | (26 | ) | ||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
32
| ||
| | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Postpaid ABPU and Postpaid ABPA
U.S. Cellular presents Postpaid ABPU and Postpaid ABPA to reflect the revenue shift from Service revenues to Equipment sales resulting from the increased adoption of equipment installment plans. Postpaid ABPU and Postpaid ABPA, as previously defined, are non-GAAP financial measures which U.S. Cellular believes are useful to investors and other users of its financial information in showing trends in both service and equipment sales revenues received from customers.
|
2017 | 2016 | 2015 | ||||||||
| | | | | | | | | | | |
(Dollars and connection counts in millions) |
|||||||||||
Calculation of Postpaid ARPU |
|||||||||||
Postpaid service revenues |
$ | 2,389 | $ | 2,517 | $ | 2,831 | |||||
Average number of postpaid connections |
4.49 | 4.47 | 4.33 | ||||||||
Number of months in period |
12 | 12 | 12 | ||||||||
| | | | | | | | | | | |
Postpaid ARPU (GAAP metric) |
$ | 44.38 | $ | 46.96 | $ | 54.50 | |||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Calculation of Postpaid ABPU |
|||||||||||
Postpaid service revenues |
$ | 2,389 | $ | 2,517 | $ | 2,831 | |||||
Equipment installment plan billings |
604 | 491 | 272 | ||||||||
| | | | | | | | | | | |
Total billings to postpaid connections |
$ | 2,993 | $ | 3,008 | $ | 3,103 | |||||
Average number of postpaid connections |
4.49 | 4.47 | 4.33 | ||||||||
Number of months in period |
12 | 12 | 12 | ||||||||
| | | | | | | | | | | |
Postpaid ABPU (Non-GAAP metric) |
$ | 55.60 | $ | 56.12 | $ | 59.74 | |||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Calculation of Postpaid ARPA |
|||||||||||
Postpaid service revenues |
$ | 2,389 | $ | 2,517 | $ | 2,831 | |||||
Average number of postpaid accounts |
1.67 | 1.69 | 1.72 | ||||||||
Number of months in period |
12 | 12 | 12 | ||||||||
| | | | | | | | | | | |
Postpaid ARPA (GAAP metric) |
$ | 118.96 | $ | 124.09 | $ | 136.90 | |||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Calculation of Postpaid ABPA |
|||||||||||
Postpaid service revenues |
$ | 2,389 | $ | 2,517 | $ | 2,831 | |||||
Equipment installment plan billings |
604 | 491 | 272 | ||||||||
| | | | | | | | | | | |
Total billings to postpaid accounts |
$ | 2,993 | $ | 3,008 | $ | 3,103 | |||||
Average number of postpaid accounts |
1.67 | 1.69 | 1.72 | ||||||||
Number of months in period |
12 | 12 | 12 | ||||||||
| | | | | | | | | | | |
Postpaid ABPA (Non-GAAP metric) |
$ | 149.02 | $ | 148.29 | $ | 150.07 | |||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Goodwill impairment, net of tax
The following non-GAAP financial measure isolates the total effect on net income of the current period loss on impairment of goodwill including tax impacts. U.S. Cellular believes this measure may be useful to investors and other users of its financial information to assist in comparing the current period financial results with periods that were not impacted by such a charge.
|
2017 | 2016 | 2015 | ||||||||
| | | | | | | | | | | |
(Dollars in millions) |
|||||||||||
Goodwill impairment: |
|||||||||||
Loss on impairment of goodwill |
$ | 370 | $ | | $ | | |||||
Tax benefit on impairment of goodwill1 |
(63 | ) | | | |||||||
| | | | | | | | | | | |
Goodwill impairment, net of tax (Non-GAAP) |
$ | 307 | $ | | $ | | |||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
33
Year Ended December 31, |
2017 | 2016 | 2015 | ||||||||
| | | | | | | | | | | |
(Dollars and shares in millions, except per share amounts) |
|||||||||||
Operating revenues |
|||||||||||
Service |
$ | 2,978 | $ | 3,081 | $ | 3,384 | |||||
Equipment sales |
912 | 909 | 647 | ||||||||
| | | | | | | | | | | |
Total operating revenues |
3,890 | 3,990 | 4,031 | ||||||||
| | | | | | | | | | | |
Operating expenses |
|
||||||||||
System operations (excluding Depreciation, amortization and accretion reported below) |
732 | 760 | 775 | ||||||||
Cost of equipment sold |
1,071 | 1,081 | 1,053 | ||||||||
Selling, general and administrative (including charges from affiliates of $85 million, $94 million and $96 million in 2017, 2016 and 2015) |
1,412 | 1,480 | 1,494 | ||||||||
Depreciation, amortization and accretion |
615 | 618 | 607 | ||||||||
Loss on impairment of goodwill |
370 | | | ||||||||
(Gain) loss on asset disposals, net |
17 | 22 | 16 | ||||||||
(Gain) loss on sale of business and other exit costs, net |
(1 | ) | | (114 | ) | ||||||
(Gain) loss on license sales and exchanges, net |
(22 | ) | (19 | ) | (147 | ) | |||||
| | | | | | | | | | | |
Total operating expenses |
4,194 | 3,942 | 3,684 | ||||||||
| | | | | | | | | | | |
Operating income (loss) |
(304 |
) |
48 |
347 |
|
||||||
Investment and other income (expense) |
|
||||||||||
Equity in earnings of unconsolidated entities |
137 | 140 | 140 | ||||||||
Interest and dividend income |
8 | 6 | 2 | ||||||||
Interest expense |
(113 | ) | (113 | ) | (86 | ) | |||||
Other, net |
| 1 | 1 | ||||||||
| | | | | | | | | | | |
Total investment and other income |
32 | 34 | 57 | ||||||||
| | | | | | | | | | | |
Income (loss) before income taxes |
(272 |
) |
82 |
404 |
|
||||||
Income tax expense (benefit) |
(287 | ) | 33 | 157 | |||||||
| | | | | | | | | | | |
Net income |
15 |
49 |
247 |
|
|||||||
Less: Net income attributable to noncontrolling interests, net of tax |
3 | 1 | 6 | ||||||||
| | | | | | | | | | | |
Net income attributable to U.S. Cellular shareholders |
$ | 12 | $ | 48 | $ | 241 | |||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Basic weighted average shares outstanding |
85 |
85 |
84 |
|
|||||||
Basic earnings per share attributable to U.S. Cellular shareholders |
$ | 0.14 | $ | 0.56 | $ | 2.86 | |||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Diluted weighted average shares outstanding |
86 |
85 |
85 |
|
|||||||
Diluted earnings per share attributable to U.S. Cellular shareholders |
$ | 0.14 | $ | 0.56 | $ | 2.84 | |||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
34
Year Ended December 31, |
2017 | 2016 | 2015 | ||||||||
| | | | | | | | | | | |
(Dollars in millions) |
|||||||||||
Cash flows from operating activities |
|||||||||||
Net income |
$ | 15 | $ | 49 | $ | 247 | |||||
Add (deduct) adjustments to reconcile net income to net cash flows from operating activities |
|||||||||||
Depreciation, amortization and accretion |
615 | 618 | 607 | ||||||||
Bad debts expense |
89 | 96 | 106 | ||||||||
Stock-based compensation expense |
30 | 26 | 25 | ||||||||
Deferred income taxes, net |
(365 | ) | 6 | 55 | |||||||
Equity in earnings of unconsolidated entities |
(137 | ) | (140 | ) | (140 | ) | |||||
Distributions from unconsolidated entities |
136 | 93 | 60 | ||||||||
Loss on impairment of goodwill |
370 | | | ||||||||
(Gain) loss on asset disposals, net |
17 | 22 | 16 | ||||||||
(Gain) loss on sale of business and other exit costs, net |
(1 | ) | | (114 | ) | ||||||
(Gain) loss on license sales and exchanges, net |
(22 | ) | (19 | ) | (147 | ) | |||||
Noncash interest |
2 | 2 | 2 | ||||||||
Other operating activities |
| (2 | ) | | |||||||
Changes in assets and liabilities from operations |
|||||||||||
Accounts receivable |
(68 | ) | (23 | ) | (96 | ) | |||||
Equipment installment plans receivable |
(261 | ) | (246 | ) | (134 | ) | |||||
Inventory |
| 8 | 118 | ||||||||
Accounts payable |
(14 | ) | 48 | 5 | |||||||
Customer deposits and deferred revenues |
(3 | ) | (54 | ) | (37 | ) | |||||
Accrued taxes |
26 | 40 | 34 | ||||||||
Accrued interest |
| (2 | ) | 4 | |||||||
Other assets and liabilities |
40 | (21 | ) | (56 | ) | ||||||
| | | | | | | | | | | |
Net cash provided by operating activities |
469 | 501 | 555 | ||||||||
| | | | | | | | | | | |
Cash flows from investing activities |
|
||||||||||
Cash paid for additions to property, plant and equipment |
(465 | ) | (443 | ) | (581 | ) | |||||
Cash paid for licenses |
(189 | ) | (53 | ) | (286 | ) | |||||
Cash paid for investments |
(50 | ) | | | |||||||
Cash received from divestitures and exchanges |
21 | 21 | 317 | ||||||||
Federal Communications Commission deposit |
| (143 | ) | | |||||||
| | | | | | | | | | | |
Net cash used in investing activities |
(683 | ) | (618 | ) | (550 | ) | |||||
| | | | | | | | | | | |
Cash flows from financing activities |
|
||||||||||
Issuance of long-term debt |
| | 525 | ||||||||
Repayment of long-term debt |
(14 | ) | (11 | ) | | ||||||
Common shares reissued for benefit plans, net of tax payments |
1 | 6 | 2 | ||||||||
Common shares repurchased |
| (5 | ) | (6 | ) | ||||||
Payment of debt issuance costs |
(2 | ) | (2 | ) | (13 | ) | |||||
Acquisition of assets in common control transaction |
| | (2 | ) | |||||||
Distributions to noncontrolling interests |
(4 | ) | (1 | ) | (6 | ) | |||||
Payments to acquire additional interest in subsidiaries |
| | (2 | ) | |||||||
Other financing activities |
(1 | ) | 1 | (1 | ) | ||||||
| | | | | | | | | | | |
Net cash provided by (used in) financing activities |
(20 | ) | (12 | ) | 497 | ||||||
| | | | | | | | | | | |