Business Segment Information | Note 18 Business Segment Information U.S. Cellular and TDS Telecom are billed for all services they receive from TDS, consisting pr imarily of information processing, accounting and finance, and general management services. Such billings are based on expenses specifically identified to U.S. Cellular and TDS Telecom and on allocations of common expenses. Management believes the method used to allocate common expenses is reasonable and that all expenses and costs applicable to U.S. Cellular and TDS Telecom are reflected in the accompanying business segment information on a basis that is representative of what they would have been if U.S . Cellular and TDS Telecom operated on a stand-alone basis. Financial data for TDS’ reportable segments for 2015 , 2014 and 2013 , is as follows. See Note 1 — Summary of Significant Accounting Policies and Recent Accounting Pronouncements for additional information. TDS Telecom Year End ed or as of December 31, 2015 U.S. Cellular Wireline Cable HMS TDS Telecom Eliminations TDS Telecom Total Corporate, Eliminations and Other Total (Dollars in thousands) Operating revenues Service $ 3,350,431 $ 698,938 $ 174,529 $ 116,810 $ (4,621) $ 985,656 $ (14,118) $ 4,321,969 Equipment and product sales 646,422 1,965 437 169,985 – 172,387 35,463 854,272 Total operating revenues 3,996,853 700,903 174,966 286,795 (4,621) 1,158,043 21,345 5,176,241 Cost of services (excluding Depreciation, amortization and accretion expense reported below) 775,042 254,879 78,758 85,163 (4,334) 414,466 1,402 1,190,910 Cost of equipment and products 1,052,810 2,212 169 142,927 – 145, 308 25,913 1,224,031 Selling, general and administrative 1,493,730 193,850 53,738 47,104 (287) 294,405 (7,672) 1,780,463 Depreciation, amortization and accretion 606,455 165,841 35,271 26,94 8 – 228,060 9,846 844,361 (Gain) loss on asset disposals, net 16,313 5,094 691 89 – 5,874 (11) 22,176 (Gain) loss on sale of business and other exit costs, net (113,555) (9,530) – – – (9,530) (12,802) (135,887) (Gain) loss on license sales and exchanges (146,884) – – – – – – (146,884) Operating income (loss) 312,942 88,557 6,339 (15,436) – 79,460 4,669 397,071 Equity in earnings of unconsolidated entities 140,083 17 – – – 17 (24) 140,076 Interest and dividend income 36,332 2,193 37 35 – 2,265 186 38,783 Interest expense (86,194) 1,133 458 (2,329) – (738) (54,787) (141,719) Other, net 466 (22) 3 (98) – (117) 42 391 Income (loss) before income taxes 403,629 91,878 6,837 (17,828) – 80,887 (49,914) 434,602 Income tax expense (benefit)¹ 156,334 34,972 (19,314) 171,992 Net income (loss) 247,295 45,915 (30,600) 262,610 Add back: Depreciation, amortization and accretion 606,455 165,841 35,271 26,94 8 – 228,060 9,846 844,361 (Gain) loss on asset disposals, net 16,313 5,094 691 89 – 5,874 (11) 22,176 (Gain) loss on sale of business and other exit costs, net (113,555) (9,53 0) – – – (9,530) (12,802) (135,887) (Gain) loss on license sales and exchanges (146,884) – – – – – – (146,884) Interest expense 86,194 (1,133) (458) 2,329 – 738 54,787 141,719 Income tax expense (benefit)¹ 156,334 34,972 (19,314) 171,992 Adjusted EBITDA 2 $ 852,152 $ 252,150 $ 42,341 $ 11,538 $ – $ 306,029 $ 1,906 $ 1,160,087 Investments in unconsolidated entities $ 363,384 $ 3,802 $ – $ – $ – $ 3,802 $ 34,534 $ 401,720 Total assets $ 7,059,978 $ 1,312,394 $ 577,788 $ 285,929 $ – $ 2,176,11 1 $ 186,373 $ 9,422,462 Capital expenditures $ 533,053 $ 140,433 $ 51,573 $ 27,059 $ – $ 219,065 $ 7,250 $ 759,368 TDS Telecom Year Ende d or as of December 31, 2014 U.S. Cellular Wireline Cable HMS TDS Telecom Eliminations TDS Telecom Total Corporate, Eliminations and Other Total (Dollars in thousands) Operating revenues Service $ 3,397,937 $ 714,586 $ 116,855 $ 109,766 $ (3,697) $ 937,510 $ (6,793) $ 4,328,654 Equipment and product sales 494,810 1,836 – 148,966 – 150,802 35,172 680,784 Total operating revenues 3,892,747 716,422 116,855 258,732 (3,697) 1,088,312 28,379 5,009,438 Cost of services (excluding Depreciation, amortization and accretion expense reported below) 769,911 256,878 54,265 77,392 (3,504) 385,031 9,716 1,164,658 Cost of equ ipment and products 1,192,669 2,336 – 126,362 – 128,698 25,444 1,346,811 Selling, general and administrative 1,591,914 189,956 36,175 53,020 (193) 278,958 (5,065) 1,865,807 Depreciation, amortization and accretion 605,997 169,044 23,643 26,91 2 – 219,599 10,936 836,532 Loss on impairment of assets – – – 84,000 – 84,000 3,802 87,802 (Gain) loss on asset disposals, net 21,469 2,091 2,482 181 – 4,754 308 26,531 (Gain) loss on sale of business and other exit costs, net (32,830) (2,357) – – – (2,357) 19,341 (15,846) (Gain) loss on license sales and exchanges (112,993) – – – – – – (112,993) Operating income (loss) (143,390) 98,474 290 (109,135) – (10,371) (36,103) (189,864) Equity in earnings of unconsolidated entities 129,764 8 – – – 8 2,193 131,965 Interest and dividend income 12,148 2,396 8 26 – 2,430 2,379 16,957 Interest expense (57,386) 2,695 95 (1,602) – 1,188 (55,199) (111,397) Other, net 160 (32) (1) 12 – (21) (24) 115 Income (loss) before income taxes (58,704) 103,541 392 (110,699) – (6,766) (86,754) (152,224) Income tax expense (benefit)¹ (11,782) 17,590 (10,740) (4,932) Net income (loss) (46,922) (24,356) (76,014) (147,292) Add back: Depreciation, amortization and accretion 605,997 169,044 23,643 26,91 2 – 219,599 10,936 836,532 Loss on impairment of assets – – – 84,000 – 84,000 3,802 87,802 (Gain) loss on asset disposals, net 21,469 2,091 2,482 181 – 4,75 4 308 26,531 (Gain) loss on sale of business and other exit costs, net (32,830) (2,357 ) – – – (2,357) 19,341 (15,846) (Gain) loss on license sales and exchanges (112,993) – – – – – – (112,993) Interest expense 57,386 (2,695) (95) 1,602 – (1,188) 55,199 111,397 Income tax expense (benefit)¹ (11,782) 17,590 (10,740) (4,932) Adjusted EBITDA 2 $ 480,325 $ 269,624 $ 26,422 $ 1,996 $ – $ 298,042 $ 2,832 $ 781,199 Investments in unconsolidated entities $ 283,014 $ 3,803 $ – $ – $ – $ 3,803 $ 34,912 $ 321,729 Total assets 3 $ 6,462,309 $ 1,419,478 $ 563,585 $ 268,972 $ – $ 2,252,035 $ 140,078 $ 8,854,422 Capital expenditures $ 557,615 $ 135,805 $ 35,640 $ 36,618 $ – $ 208,063 $ 4,899 $ 770,577 TDS Telecom Year Ende d or as of December 31, 2013 U.S. Cellular Wireline Cable HMS TDS Telecom Eliminations TDS Telecom Total Corporate, Eliminations and Other Total (Dollars in thousands) Operating revenues Service $ 3,594,773 $ 723,372 $ 35,883 $ 94,875 $ (1,063) $ 853,067 $ (4,349) $ 4,443,491 Equipment and product sales 324,063 3,195 – 90,741 – 93,936 39,746 457,745 Total operating revenues 3,918,836 726,567 35,883 185,616 (1,063) 947,003 35,397 4,901,236 Cost of services (excluding Depreciation, amortization and accretion reported below) 763,435 266,635 17,274 60,423 (1,00 0) 343,332 11,416 1,118,183 Cost of equipment and products 999,000 3,831 – 75,991 – 79,822 28,311 1,107,133 Selling, general and administrative 1,677,395 220,097 11,054 44,945 (63) 276,033 (5,650) 1,947,778 Depreciation, amortization and accretion 803,781 170,868 7,571 24,262 – 202,701 11,595 1,018,077 (Gain) loss on asset disposals, net 30,606 130 28 125 – 283 (48) 30,841 (Gain) loss on sale of business and other exit costs, net (24 6,767) – – – – – (53,889) (300,656) (Gain) loss on license sales and exchanges (255,479) – – – – – – (255,479) Operating income (loss) 146,865 65,006 (44) (20,130) – 44,832 43,662 235,359 Equity in earnings of unconsolidated entities 131,949 19 – – – 19 746 132,714 Interest and dividend income 3,961 1,759 2 63 – 1,824 3,307 9,092 Gain (loss) on investments 18,556 830 – – – 830 (4,839) 14,547 Interest expense (43,963) 3,265 (74) (1,626) – 1,565 (56,413) (98,811) Other, net 288 (214) – 29 – (185) (140) (37) Income (loss) before income taxes 257,656 70,665 (116) (21,664) – 48,885 (13,677) 292,864 Income tax expense (benefit)¹ 113,134 19,084 (6,175) 126,043 Net income (loss) 144,522 29,801 (7,502) 166,821 Add back: Depreciation, amortization and accretion 803,781 170,868 7,571 24,262 – 202,701 11,595 1,018,077 (Gain) loss on asset disposals, net 30,606 130 28 125 – 283 (48) 30,841 (Gain) loss on sale of business and other exit costs, net (24 6,767) – – – – – (53,889) (300,656) (Gain) loss on license sales and exchanges (255,479) – – – – – – (255,479) Gain (loss) on investments (18,556) (830) – – – (830) 4,839 (14,547) Interest expense 43,963 (3,265) 74 1,626 – (1,565) 56,413 98,811 Income tax expense (benefit)¹ 113,134 19,084 (6,175) 126,043 Adjusted EBITDA 2 $ 615,204 $ 237,568 $ 7,557 $ 4,349 $ – $ 249,474 $ 5,233 $ 869,911 Investments in unconsolidated entities $ 265,585 $ 3,809 $ – $ – $ – $ 3,809 $ 32,378 $ 301,772 Total assets 3 $ 6,430,255 $ 1,452,502 $ 278,969 $ 328,397 $ – $ 2,059,868 $ 370,905 $ 8,861,028 Capital expenditures $ 737,501 $ 140,009 $ 8,375 $ 16,474 $ – $ 164,858 $ 7,301 $ 909,660 1 Income tax expense (benefit) is not provided at the individual segment level for Wireline, Cable and HMS. TDS calculates inc ome tax expense for “TDS Telecom Total”. 2 Adjusted earnings before interest, taxes, depreciation, amortization and accretion (“Adjusted EBITDA”) is a segment measure repor ted to the chief operating decision maker for purposes of making decisions about allocating resources to the segments and assessing their performance. Adjusted EBITDA is defined as net income, adjusted for the items set forth in the reconciliation above. Adjusted EBITDA excludes these items in order to show operating results on a more comparable basis from period to period. From time to time, TDS may also exclude other items from Adjusted EBITDA if such items help reflect operating results on a more comp arable basis. TDS does not intend to imply that any of such items that are excluded are non-recurring, infrequent or unusual; such items may occur in the future. TDS believes Adjusted EBITDA is a useful measure of TDS’ operating results before significan t recurring non-cash charges, discrete gains and losses, and other items as indicated above. 3 ASU 2015-03, regarding simplification of the presentation of debt issuance costs, was adopted as of December 31, 2015 and ap plied retrospectively. All prior year numbers have been revised to conform to this standard. |