Attached files

file filename
8-K - 8-K - UNITED STATES CELLULAR CORPform8-k.htm
EX-99.2 - EX-99.2 - UNITED STATES CELLULAR CORPexhibit99-2.htm

 

 

 

 

As previously announced, U.S. Cellular will hold a teleconference Aug. 8, 2011 at 7:30 a.m. CDT. Interested parties may listen to the call live by accessing the Investor Relations page of uscellular.com or www.teldta.com.

 

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

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

 

                  Julie D. Mathews, Manager, Investor Relations

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

 

FOR RELEASE: IMMEDIATE

 

U.S. cellular Reports second QUARTER 2011 RESULTS

Higher revenue and profits driven by data growth, lower churn and higher roaming revenue; Gross additions disappointing.  

 

Note: Comparisons are year over year unless otherwise noted.

 

2Q 2011 Highlights

§  Smartphones sold, as a percent of total devices sold, increased to 39.6 percent from 15.8 percent.

§  Service revenues were $1,002.0 million, up 3 percent.

§  Postpaid ARPU (average revenue per unit) increased to $51.84 from $50.55.

§  Postpaid churn improved to 1.38 percent from 1.43 percent.

§  Operating income increased 61 percent to $102.4 million.

§  Net loss of 58,000 retail customers, reflecting loss of 41,000 postpaid customers and 17,000 prepaid customers; postpaid customers comprised 95 percent of retail customers.

§  Cell sites in service increased 5 percent to 7,770, of which 4,400 are owned towers.

§  Repurchased 918,942 common shares for $45.0 million.

 

CHICAGO – Aug. 8, 2011 – United States Cellular Corporation [NYSE:USM] reported service revenues of $1,002.0 million for the second quarter of 2011, versus $972.6 million in the comparable period one year ago. Net income attributable to U.S. Cellular shareholders and related diluted earnings per share were $73.9 million and $0.87, respectively, for the second quarter of 2011, compared to $40.8 million and $0.47, respectively, in the comparable period one year ago. 

 

“We continued to increase postpaid ARPU and maintain a low churn rate,” said Mary N. Dillon, U.S. Cellular president and CEO, “although our subscriber results continue to reflect the intense competitive environment and the weak economy. This remains our greatest challenge. Our new advertising and marketing strategies are starting to increase awareness among potential switchers, and we’re working hard to break through to our target customers and leverage that awareness to improve gross additions.

 

“Smartphones sales continued to be strong, and we also saw an increase in sales of data plans for feature phones in the quarter. By balancing device subsidies among a wider range of both feature phones and smartphones, we were able to better control our loss on equipment. Overall, operating margins improved in the quarter due to higher ARPU, increased roaming revenue and good expense control, while fewer gross additions contributed to lower sales and marketing expenses.

 

“We now have 2.3 million customers on our Belief Plans, and we’re complementing those plans with some very exciting phones and devices. This quarter we added the new HTC 7 Pro™ with Windows Phone 7®, the new Android™-powered HTC Merge™ Global Ready smartphone, and the Motorola Xoom™ tablet. And we have more feature-packed phones, smartphones and tablets on the way.  We're also excited about our coming launch of 4G.”

 


 

 
 

Second quarter transactions

U.S. Cellular paid $24.6 million in cash to purchase the remaining interest in a wireless business in which it previously held a non-controlling interest.  As a result, the company recorded a $13.4 million pre-tax gain on investments.

 

Additionally, U.S. Cellular sold $342 million of 6.95 percent senior notes and redeemed $330 million of its 7.5 percent senior notes.  The redemption required U.S. Cellular to write-off $8.2 million of previously capitalized debt issuance costs related to the 7.5 percent senior notes.  The $8.2 million was recorded in interest expense.

 

Guidance for year ending Dec. 31, 2011                             

Guidance for the year ending Dec. 31, 2011 as of Aug. 8, 2011 is provided below, compared to the previous guidance provided on May 6, 2011. U.S. Cellular undertakes no duty to update such information, whether as a result of new information, future events, or otherwise.  There can be no assurance that final results will not differ materially from this guidance. 

 

 

Current Estimates

 

Previous Estimates (1)

Service revenues

$4,000-$4,100 million

 

Unchanged

Operating income (3) (4)

$210-$285 million

 

$185-$285 million

Depreciation, amortization and accretion expenses, and losses on asset disposals and impairment of assets (3)

Approx. $590 million

 

Unchanged

Adjusted OIBDA (2) (4)

$800-$875 million

 

$775-$875 million

Capital expenditures (4)

$750-$800 million

 

Unchanged

 


(1)   The 2011 Estimated Results as disclosed in U.S. Cellular’s Quarterly Report on Form 10-Q for the period ended March 31, 2011.

(2)   Adjusted OIBDA is defined as operating income excluding the effects of: depreciation, amortization and accretion (OIBDA); the net gain or loss on asset disposals (if any); and the loss on impairment of assets (if any). This measure also may be commonly referred to by management as operating cash flow. This measure should not be confused with cash flows from operating activities, which is a component of the consolidated statement of cash flows.

(3)   The 2011 Estimated Results do not include any estimate for losses on impairment of assets since these cannot be predicted.

(4)   This guidance is based on U.S. Cellular’s current plans, which include a multi-year deployment of Long-term Evolution (“LTE”) technology commencing in 2011.  As customer demand for data services increases, and competitive conditions in the wireless industry evolve, such as the rate of deployment of LTE technology by other carriers, the timing of U.S. Cellular’s deployment of LTE and the timing of other capital expenditures could change.  These factors could affect U.S. Cellular’s estimated capital expenditures and operating expenses in 2011.

 

Conference call information

U.S. Cellular will hold a conference call on Aug. 8, 2011 at 7:30 a.m. CDT.

§   Access the live call on the Investor Relations page of uscellular.com  or at http://www.videonewswire.com/event.asp?id=81248

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

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

 

About U.S. Cellular

United States Cellular Corporation, the nation's sixth-largest wireless carrier, provides a comprehensive range of wireless products and services, excellent customer support, and a high-quality network to approximately six million customers in 26 states. The Chicago-based company employed approximately 9,000 people as of June 30, 2011. At the end of the second quarter, Telephone and Data Systems, Inc. owned 84 percent of U.S. Cellular.

 

2


 
 

 

Visit uscellular.com  for comprehensive financial information, including earnings releases, quarterly and annual filings, shareholder information and more.      

 

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

 

 

3

 


 
 

United States Cellular Corporation

Summary Operating Data (Unaudited)

Quarter Ended

 

6/30/2011

 

 

 

3/31/2011

 

 

 

12/31/2010

 

 

 

9/30/2010

 

 

 

6/30/2010

 

Total population

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated markets (1)

 

91,204,000

 

 

 

91,090,000

 

 

 

90,468,000

 

 

 

90,468,000

 

 

 

90,468,000

 

 

Consolidated operating markets (1)

 

46,888,000

 

 

 

46,774,000

 

 

 

46,546,000

 

 

 

46,546,000

 

 

 

46,546,000

 

Market penetration at end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated markets (2)

 

6.5

%

 

 

6.6

%

 

 

6.7

%

 

 

6.7

%

 

 

6.8

%

 

Consolidated operating markets (2)

 

12.7

%

 

 

12.9

%

 

 

13.0

%

 

 

13.1

%

 

 

13.2

%

All customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at end of period

 

5,968,000

 

 

 

6,033,000

 

 

 

6,072,000

 

 

 

6,103,000

 

 

 

6,144,000

 

 

Gross additions

 

257,000

 

 

 

293,000

 

 

 

327,000

 

 

 

338,000

 

 

 

349,000

 

 

Net additions (losses)

 

(70,000

)

 

 

(39,000

)

 

 

(31,000

)

 

 

(41,000

)

 

 

(3,000

)

 

Smartphones sold as a percent of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

total devices sold (3)

 

39.6

%

 

 

42.5

%

 

 

39.6

%

 

 

23.6

%

 

 

15.8

%

Retail customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at end of period

 

5,644,000

 

 

 

5,698,000

 

 

 

5,729,000

 

 

 

5,750,000

 

 

 

5,775,000

 

 

Smartphone penetration (3) (4)

 

23.0

%

 

 

20.2

%

 

 

16.6

%

 

 

12.0

%

 

 

10.1

%

 

Gross additions

 

226,000

 

 

 

256,000

 

 

 

292,000

 

 

 

301,000

 

 

 

307,000

 

 

Net retail additions (losses) (5)

 

(58,000

)

 

 

(31,000

)

 

 

(21,000

)

 

 

(25,000

)

 

 

7,000

 

 

Net postpaid additions (losses)

 

(41,000

)

 

 

(22,000

)

 

 

(10,000

)

 

 

(25,000

)

 

 

(22,000

)

 

Net prepaid additions (losses)

 

(17,000

)

 

 

(9,000

)

 

 

(11,000

)

 

 

 

 

 

29,000

 

Service revenue components (000s)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail service

$

868,630

 

 

$

864,602

 

 

$

864,905

 

 

$

865,766

 

 

$

863,836

 

 

Inbound roaming

 

82,760

 

 

 

64,386

 

 

 

67,545

 

 

 

72,901

 

 

 

60,902

 

 

Other

 

50,640

 

 

 

56,125

 

 

 

59,464

 

 

 

44,836

 

 

 

47,838

 

Total service revenues (000s)

$

1,002,030

 

 

$

985,113

 

 

$

991,914

 

 

$

983,503

 

 

$

972,576

 

Total ARPU (6)

$

55.69

 

 

$

54.29

 

 

$

54.37

 

 

$

53.53

 

 

$

52.71

 

Billed ARPU (7)

$

48.27

 

 

$

47.65

 

 

$

47.41

 

 

$

47.12

 

 

$

46.81

 

Postpaid ARPU (8)

$

51.84

 

 

$

51.21

 

 

$

50.99

 

 

$

50.82

 

 

$

50.55

 

Postpaid churn rate (9)

 

1.4

%

 

 

1.4

%

 

 

1.5

%

 

 

1.6

%

 

 

1.4

%

Capital expenditures (000s)

$

162,100

 

 

$

95,900

 

 

$

203,400

 

 

$

124,700

 

 

$

133,500

 

Cell sites in service

 

7,770

 

 

 

7,663

 

 

 

7,645

 

 

 

7,524

 

 

 

7,416

 

 


(1)   Used only to calculate market penetration of consolidated markets and consolidated operating markets, respectively. See footnote (2) below.

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

(3)   Smartphones represent wireless devices which run on a Blackberry®, Windows Mobile, or Android operating system.

(4)   Smartphone penetration is calculated by dividing postpaid customers on smartphone service plans by total postpaid customers.

(5)   Includes net postpaid additions (losses) and net prepaid additions (losses).

(6)  Total ARPU - Average monthly service revenue per customer includes retail service, inbound roaming and other service revenues and is calculated by dividing total service revenues by the number of months in the period and by the average total customers during the period.

(7)   Billed ARPU - Average monthly billed revenue per customer is calculated by dividing total retail service revenues by the number of months in the period and by the average total customers during the period. Retail service revenues include revenues attributable to postpaid, prepaid and reseller customers.

(8)   Postpaid ARPU - Average monthly revenue per postpaid customer is calculated by dividing total retail service revenues from postpaid customers by the number of months in the period and by the average postpaid customers during the period.

(9)   Represents the percentage of the retail postpaid customer base that disconnects service each month. This amount represents the average postpaid churn rate for each respective quarterly period.

   

 

4


 
 

United States Cellular Corporation

Consolidated Statement of Operations Highlights

Three Months Ended June 30,

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

 

 

 

 

 

 

 

 

 

 

 

 

Increase (Decrease)

 

 

 

 

2011

 

2010

 

Amount

 

Percent

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service

$

1,002,030

 

 

$

972,576

 

 

$

29,454

 

 

3

%

 

Equipment sales

 

74,152

 

 

 

57,317

 

 

 

16,835

 

 

29

%

 

 

Total operating revenues

 

1,076,182

 

 

 

1,029,893

 

 

 

46,289

 

 

4

%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

System operations (excluding Depreciation, amortization and accretion reported below)

 

227,801

 

 

 

213,542

 

 

 

14,259

 

 

7

%

 

Cost of equipment sold

 

168,614

 

 

 

161,965

 

 

 

6,649

 

 

4

%

 

Selling, general and administrative

 

426,172

 

 

 

445,177

 

 

 

(19,005

)

 

(4

%)

 

Depreciation, amortization and accretion

 

148,283

 

 

 

144,455

 

 

 

3,828

 

 

3

%

 

Loss on asset disposals, net

 

2,922

 

 

 

1,250

 

 

 

1,672

 

 

>100

%

 

 

Total operating expenses

 

973,792

 

 

 

966,389

 

 

 

7,403

 

 

1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

102,390

 

 

 

63,504

 

 

 

38,886

 

 

61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment and other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

22,469

 

 

 

25,753

 

 

 

(3,284

)

 

(13

%)

 

Interest and dividend income

 

748

 

 

 

862

 

 

 

(114

)

 

(13

%)

 

Gain on investment

 

13,373

 

 

 

— 

 

 

 

13,373

 

 

N/

M

 

Interest expense

 

(25,197

)

 

 

(16,438

)

 

 

(8,759

)

 

(53

%)

 

Other, net

 

175

 

 

 

472

 

 

 

(297

)

 

(63

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total investment and other income (expense)

 

11,568

 

 

 

10,649

 

 

 

919

 

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

113,958

 

 

 

74,153

 

 

 

39,805

 

 

54

%

 

Income tax expense

 

34,077

 

 

 

28,181

 

 

 

5,896

 

 

21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

79,881

 

 

 

45,972

 

 

 

33,909

 

 

74

%

 

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

 

(5,993

)

 

 

(5,219)

 

 

 

(774

)

 

(15

%)

Net income attributable to U.S. Cellular shareholders

$

73,888

 

 

$

40,753

 

 

$

33,135

 

 

81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

84,930

 

 

 

86,425

 

 

 

(1,495

)

 

(2

%)

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

$

0.87

 

 

$

0.47

 

 

$

0.40

 

 

85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

85,397

 

 

 

86,787

 

 

 

(1,390

)

 

(2

%)

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

$

0.87

 

 

$

0.47

 

 

$

0.40

 

 

85

%

 

 

5

 


 
 

United States Cellular Corporation

Consolidated Statement of Operations Highlights

Six Months Ended June 30,

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (Decrease)

 

 

 

 

2011

 

2010

 

Amount

 

Percent

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service

$

1,987,143

 

 

$

1,937,584

 

 

$

49,559

 

 

3

%

 

Equipment sales

 

146,131

 

 

 

116,166

 

 

 

29,965

 

 

26

%

 

 

Total operating revenues

 

2,133,274

 

 

 

2,053,750

 

 

 

79,524

 

 

4

%

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

System operations (excluding Depreciation, amortization and accretion reported below)

 

445,404

 

 

 

420,656

 

 

 

24,748

 

 

6

%

 

Cost of equipment sold

 

362,974

 

 

 

323,070

 

 

 

39,904

 

 

12

%

 

Selling, general and administrative

 

868,176

 

 

 

874,782

 

 

 

(6,606

)

 

(1

%)

 

Depreciation, amortization and accretion

 

293,328

 

 

 

287,688

 

 

 

5,640

 

 

2

%

 

Loss on asset disposals, net

 

3,959

 

 

 

6,426

 

 

 

(2,467

)

 

(38

%)

 

 

Total operating expenses

 

1,973,841

 

 

 

1,912,622

 

 

 

61,219

 

 

3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

159,433

 

 

 

141,128

 

 

 

18,305

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment and other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

43,360

 

 

 

50,447

 

 

 

(7,087)

 

 

(14

%)

 

Interest and dividend income

 

1,597

 

 

 

1,883

 

 

 

(286)

 

 

(15

%)

 

Gain on investment

 

13,373

 

 

 

— 

 

 

 

13,373

 

 

N/

M

 

Interest expense

 

(40,383

)

 

 

(32,962)

 

 

 

(7,421)

 

 

(23

%)

 

Other, net

 

50

 

 

 

407

 

 

 

(357)

 

 

(88

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total investment and other income (expense)

 

17,997

 

 

 

19,775

 

 

 

(1,778

)

 

(9

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

177,430

 

 

 

160,903

 

 

 

16,527

 

 

10

%

 

Income tax expense

 

58,169

 

 

 

61,843

 

 

 

(3,674

)

 

(6

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

119,261

 

 

 

99,060

 

 

 

20,201

 

 

20

%

 

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

 

(11,262

)

 

 

(10,938

)

 

 

(324

)

 

(3

%)

Net income attributable to U.S. Cellular shareholders

$

107,999

 

 

$

88,122

 

 

$

19,877

 

 

23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

85,206

 

 

 

86,500

 

 

 

(1,294)

 

 

(1

%)

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

$

1.27

 

 

$

1.02

 

 

$

0.25

 

 

25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

85,739

 

 

 

86,873

 

 

 

(1,134)

 

 

(1

%)

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

$

1.26

 

 

$

1.01

 

 

$

0.25

 

 

25

%

 

6


 
 

 

 

United States Cellular Corporation

Consolidated Balance Sheet Highlights

(Unaudited, dollars in thousands)

ASSETS

 

 

June 30,

 

 

December 31,

 

 

2011

 

 

2010

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

428,625

 

 

$

294,426

 

Short-term investments

 

96,085

 

 

 

146,586

 

Accounts receivable from customers and others

 

430,447

 

 

 

424,019

 

Inventory

 

160,783

 

 

 

112,279

 

Income taxes receivable

 

32,106

 

 

 

41,397

 

Prepaid expenses

 

64,208

 

 

 

53,356

 

Net deferred income tax asset

 

37,582

 

 

 

26,757

 

Other current assets

 

11,099

 

 

 

10,804

 

 

 

1,260,935

 

 

 

1,109,624

 

 

 

 

 

 

 

 

Assets held for sale

 

53,910

 

 

 

— 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

Licenses

 

1,454,901

 

 

 

1,452,101

 

Goodwill

 

494,737

 

 

 

494,737

 

Customer lists

 

536

 

 

 

759

 

Investments in unconsolidated entities

 

142,377

 

 

 

160,847

 

Notes and interest receivable – long-term

 

3,997

 

 

 

4,070

 

Long-term investments

 

40,326

 

 

 

46,033

 

 

 

2,136,874

 

 

 

2,158,547

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

 

 

 

 

In service and under construction

 

6,598,300

 

 

 

6,382,581

 

Less: accumulated depreciation

 

4,016,255

 

 

 

3,767,509

 

 

 

2,582,045

 

 

 

2,615,072

 

 

 

 

 

 

 

 

Other assets and deferred charges

 

56,152

 

 

 

50,367

 

 

 

 

 

 

 

 

Total assets

$

6,089,916

 

 

$

5,933,610

 

7


 
 

 

 

United States Cellular Corporation

Consolidated Balance Sheet Highlights

(Unaudited, dollars in thousands)

LIABILITIES AND EQUITY

 

 

 

June 30,

 

December 31,

 

 

 

2011

 

2010

Current liabilities

 

 

 

 

 

 

 

 

Current portion of long-term debt

$

101

 

 

$

101

 

 

Accounts payable

 

 

 

 

 

 

 

 

 

Affiliated

 

15,894

 

 

 

10,791

 

 

 

Trade

 

290,308

 

 

 

281,601

 

 

Customer deposits and deferred revenues

 

168,803

 

 

 

146,428

 

 

Accrued taxes

 

41,421

 

 

 

39,299

 

 

Accrued compensation

 

48,551

 

 

 

65,952

 

 

Other current liabilities

 

79,726

 

 

 

121,823

 

 

 

 

 

644,804

 

 

 

665,995

 

 

 

 

 

 

 

 

 

 

 

Liabilities held for sale

 

871

 

 

 

— 

 

 

 

 

 

 

 

 

 

 

 

Deferred liabilities and credits

 

 

 

 

 

 

 

 

Net deferred income tax liability

 

684,472

 

 

 

579,769

 

 

Other deferred liabilities and credits

 

277,543

 

 

 

284,949

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

880,300

 

 

 

867,941

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests with mandatory redemption features

 

863

 

 

 

855

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

U.S. Cellular shareholders' equity

 

 

 

 

 

 

 

 

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

 

88,074

 

 

 

88,074

 

 

Additional paid-in capital

 

1,378,166

 

 

 

1,368,487

 

 

Treasury shares

 

(153,525

)

 

 

(105,616

)

 

Retained earnings

 

2,224,453

 

 

 

2,129,638

 

 

 

Total U.S. Cellular shareholders' equity

 

3,537,168

 

 

 

3,480,583

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests

 

63,895

 

 

 

53,518

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

3,601,063

 

 

 

3,534,101

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

6,089,916

 

 

$

5,933,610

 

 

8


 
 

 

 

United States Cellular Corporation

Schedule of Cash and Cash Equivalents and Investments

(Unaudited, dollars in thousands)

 

The following table presents U.S. Cellular’s cash and cash equivalents and investments at June 30, 2011 and December 31, 2010.

 

 

 

 

 

June 30,

 

December 31,

 

 

2011

 

2010

Cash and cash equivalents

 

$

428,625

 

$

294,426

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

 

 

 

 

 

 

 

Government-backed securities (3)

 

 

 

95,835

 

 

146,336

 

Certificates of deposit

 

 

 

250

 

 

250

 

 

 

 

$

96,085

 

$

146,586

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

 

 

 

 

 

 

 

Government-backed securities (3)

 

 

$

40,326

 

$

46,033

 


(1)    Designated as held-to-maturity investments and recorded at amortized cost on the consolidated balance sheet.

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

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

(4)    At June 30, 2011, maturities range between 12 and 24 months from the balance sheet date.

 

 

9


 
 

 

 

United States Cellular Corporation

Consolidated Statement of Cash Flows

Six Months Ended June 30,

(Unaudited, dollars in thousands)

 

 

 

 

2011

 

2010

Cash flows from operating activities

 

 

 

 

 

 

Net income

$

119,261

 

$

99,060

 

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

 

 

 

 

 

 

Depreciation, amortization and accretion

 

293,328

 

 

287,688

 

Bad debts expense

 

27,677

 

 

36,605

 

Stock-based compensation expense

 

10,798

 

 

9,012

 

Deferred income taxes, net

 

80,371

 

 

(9,935)

 

Equity in earnings of unconsolidated entities

 

(43,360)

 

 

(50,447)

 

Distributions from unconsolidated entities

 

47,143

 

 

48,491

 

Loss on asset disposals, net

 

3,959

 

 

6,426

 

Gain on investment

 

(13,373)

 

 

 

Noncash interest expense

 

9,152

 

 

1,231

 

Other operating activities

 

1,044

 

 

(1,695)

 

Changes in assets and liabilities from operations

 

 

 

 

 

 

Accounts receivable

 

(35,907)

 

 

(22,995)

 

Inventory

 

(48,504)

 

 

32,252

 

Accounts payable - trade

 

8,588

 

 

(34,009)

 

Accounts payable - affiliate

 

5,102

 

 

(3,017)

 

Customer deposits and deferred revenues

 

22,376

 

 

3,854

 

Accrued taxes

 

10,215

 

 

27,744

 

Accrued interest

 

111

 

 

121

 

Other assets and liabilities

 

(74,549)

 

 

(26,680)

 

 

423,432

 

 

403,706

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Additions to property, plant and equipment

 

(258,040)

 

 

(255,004)

 

Cash paid for acquisitions and licenses

 

(22,167)

 

 

(10,501)

 

Cash paid for investments

 

(20,000)

 

 

(175,000)

 

Cash received for investments

 

75,000

 

 

226

 

Other investing activities

 

2,691

 

 

663

 

 

(222,516)

 

 

(439,616)

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Repayment of long-term debt

 

(330,043)

 

 

(32)

 

Issuance of long-term debt

 

342,000

 

 

 

Common shares reissued for benefit plans, net of tax payments

 

1,264

 

 

144

 

Common shares repurchased

 

(62,308)

 

 

(21,423)

 

Payment of debt issuance costs

 

(11,229)

 

 

 

Distributions to noncontrolling interests

 

(877)

 

 

(4,314)

 

Other financing activities

 

163

 

 

(23)

 

 

(61,030)

 

 

(25,648)

 

 

 

 

 

 

Cash classified as held for sale

 

(5,687)

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

134,199

 

 

(61,558)

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

Beginning of period

 

294,426

 

 

294,411

 

End of period

$

428,625

 

$

232,853

 

10


 
 

 

 

United States Cellular Corporation

Financial Measures and Reconciliations

(Unaudited, dollars in thousands)

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2011

 

 

2010

 

 

 

2011

 

 

2010

Service revenues

 

$

1,002,030

 

$

972,576

 

 

$

1,987,143

 

$

1,937,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

102,390

 

 

63,504

 

 

 

159,433

 

 

141,128

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

 

148,283

 

 

144,455

 

 

 

293,328

 

 

287,688

 

Loss on impairment of intangible assets

 

 

— 

 

 

— 

 

 

 

— 

 

 

— 

 

Loss on asset disposals

 

 

2,922

 

 

1,250

 

 

 

3,959

 

 

6,426

 

 

Adjusted OIBDA (1)

 

$

253,595

 

$

209,209

 

 

$

456,720

 

$

435,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted OIBDA margin (2)

 

 

25.3%

 

 

21.5%

 

 

 

23.0%

 

 

22.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2011

 

 

2010

 

 

 

2011

 

 

2010

Cash flows from operating activities

 

$

221,610

 

$

251,454

 

 

$

423,432

 

$

403,706

Deduct:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

162,107

 

 

133,490

 

 

 

258,040

 

 

255,004

 

 

Free cash flow (3)

 

$

59,503

 

$

117,964

 

 

$

165,392

 

$

148,702

 


(1)     Adjusted OIBDA is defined as operating income excluding the effects of: depreciation, amortization, and accretion (OIBDA); the net gain or loss on asset disposals (if any); and the loss on impairment of assets (if any).  This measure also may be commonly referred to by management as operating cash flow.  This measure should not be confused with cash flows from operating activities, which is a component of the consolidated statement of cash flows. Adjusted OIBDA excludes the net gain or loss on asset disposals and loss on impairment of assets, if any, in order to show operating results on a more comparable basis from period to period.  U.S. Cellular does not intend to imply that any of such amounts that are excluded are non-recurring, infrequent or unusual, and accordingly, they may be incurred in the future.

(2)     Adjusted OIBDA margin is defined as adjusted OIBDA divided by service revenues. Equipment revenues are excluded from the denominator of the calculation since equipment is generally sold at a net loss, and such net loss is included in adjusted OIBDA as a cost of earning service revenues for purposes of assessing business results.  U.S. Cellular believes that this calculation method is consistent with the method used by certain investors to assess U.S. Cellular’s business results.  Adjusted OIBDA margin may also be commonly referred to by management as operating cash flow margin. U.S. Cellular believes this measure provides useful information to investors regarding U.S. Cellular’s financial condition and results of operations because it highlights certain key cash and non-cash items and their impacts on cash flows from operating activities.

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

 

 

11