Business Segment (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 |
Segment Reporting Information [Line Items] | | | | | | |
Service | | $ 997 | | $ 1,011 | | |
Equipment and product sales | | 241 | | 243 | | |
Total operating revenues | | 1,238 | | 1,254 | | |
Cost of services (excluding Depreciation, amortization and accretion reported below) | | 282 | | 288 | | |
Cost of equipment and products | | 270 | | 291 | | |
Selling, general and administrative | | 406 | | 431 | | |
Depreciation, amortization and accretion | | 211 | | 212 | | |
(Gain) loss on asset disposals, net | | 4 | | 6 | | |
(Gain) loss on license sales and exchanges, net | | (17) | | | | |
Operating income (loss) | | 82 | | 26 | | |
Equity in earnings of unconsolidated entities | | 32 | | 35 | | |
Interest and dividend income | | 4 | | 3 | | |
Interest expense | | (42) | | (41) | | |
Other, net | | 1 | | | | |
Income before income taxes | | 77 | | 23 | | |
Income tax expense (benefit) | | 34 | | 13 | | |
Net income | | 43 | | 10 | | |
Depreciation, amortization and accretion | | 211 | | 212 | | |
(Gain) loss on asset disposals, net | | 4 | | 6 | | |
(Gain) loss on license sales and exchanges, net | | (17) | | | | |
Interest expense | | 42 | | 41 | | |
Income tax expense | | 34 | | 13 | | |
Adjusted EBITDA | [1] | 317 | | 282 | | |
Investments in unconsolidated entities | | 472 | | 423 | $ 451 | |
Total assets | | 9,349 | [2] | 9,383 | $ 9,446 | [2] |
Capital expenditures | | 96 | | 125 | | |
U.S. Cellular | | | | | | |
Segment Reporting Information [Line Items] | | | | | | |
Service | [3] | 746 | | 771 | | |
Equipment and product sales | | 190 | | 198 | | |
Total operating revenues | [3] | 936 | | 969 | | |
Cost of services (excluding Depreciation, amortization and accretion reported below) | | 175 | | 184 | | |
Cost of equipment and products | | 228 | | 256 | | |
Selling, general and administrative | | 339 | | 361 | | |
Depreciation, amortization and accretion | | 153 | | 153 | | |
(Gain) loss on asset disposals, net | | 4 | | 5 | | |
(Gain) loss on license sales and exchanges, net | | (17) | | | | |
Operating income (loss) | [3] | 54 | | 10 | | |
Equity in earnings of unconsolidated entities | | 33 | | 35 | | |
Interest and dividend income | [3] | 3 | | 2 | | |
Interest expense | | (28) | | (28) | | |
Other, net | | (1) | | 1 | | |
Income before income taxes | | 61 | | 20 | | |
Income tax expense (benefit) | [4] | 33 | | 11 | | |
Net income | | 28 | | 9 | | |
Depreciation, amortization and accretion | | 153 | | 153 | | |
(Gain) loss on asset disposals, net | | 4 | | 5 | | |
(Gain) loss on license sales and exchanges, net | | (17) | | | | |
Interest expense | | 28 | | 28 | | |
Income tax expense | [4] | 33 | | 11 | | |
Adjusted EBITDA | [1] | 229 | | 206 | | |
Investments in unconsolidated entities | | 434 | | 384 | | |
Total assets | | 7,024 | | 7,057 | | |
Capital expenditures | | 61 | | 79 | | |
TDS Telecom | | | | | | |
Segment Reporting Information [Line Items] | | | | | | |
Service | [3] | 256 | | 246 | | |
Equipment and product sales | | 43 | | 35 | | |
Total operating revenues | [3] | 299 | | 281 | | |
Cost of services (excluding Depreciation, amortization and accretion reported below) | | 107 | | 104 | | |
Cost of equipment and products | | 36 | | 30 | | |
Selling, general and administrative | | 71 | | 71 | | |
Depreciation, amortization and accretion | | 56 | | 58 | | |
(Gain) loss on asset disposals, net | | 1 | | 1 | | |
Operating income (loss) | [3] | 29 | | 17 | | |
Interest and dividend income | [3] | 1 | | 1 | | |
Interest expense | | (1) | | | | |
Other, net | | | | (1) | | |
Income before income taxes | | 29 | | 17 | | |
Income tax expense (benefit) | [4] | 11 | | 7 | | |
Net income | | 18 | | 10 | | |
Depreciation, amortization and accretion | | 56 | | 58 | | |
(Gain) loss on asset disposals, net | | 1 | | 1 | | |
Interest expense | | 1 | | | | |
Income tax expense | [4] | 11 | | 7 | | |
Adjusted EBITDA | [1] | 86 | | 76 | | |
Investments in unconsolidated entities | | 4 | | 4 | | |
Total assets | | 2,077 | | 2,142 | | |
Capital expenditures | | 33 | | 42 | | |
TDS Telecom Wireline | | | | | | |
Segment Reporting Information [Line Items] | | | | | | |
Service | [3] | 179 | | 173 | | |
Total operating revenues | [3] | 179 | | 173 | | |
Cost of services (excluding Depreciation, amortization and accretion reported below) | | 63 | | 62 | | |
Cost of equipment and products | | 1 | | 1 | | |
Selling, general and administrative | | 48 | | 48 | | |
Depreciation, amortization and accretion | | 39 | | 42 | | |
Operating income (loss) | [3] | 29 | | 20 | | |
Interest and dividend income | [3] | 1 | | 1 | | |
Interest expense | | | | 1 | | |
Income before income taxes | | 30 | | 22 | | |
Depreciation, amortization and accretion | | 39 | | 42 | | |
Interest expense | | | | (1) | | |
Adjusted EBITDA | [1] | 69 | | 63 | | |
Investments in unconsolidated entities | | 4 | | 4 | | |
Total assets | | 1,204 | | 1,291 | | |
Capital expenditures | | 17 | | 27 | | |
TDS Telecom Cable | | | | | | |
Segment Reporting Information [Line Items] | | | | | | |
Service | [3] | 49 | | 45 | | |
Total operating revenues | [3] | 49 | | 45 | | |
Cost of services (excluding Depreciation, amortization and accretion reported below) | | 24 | | 22 | | |
Selling, general and administrative | | 13 | | 12 | | |
Depreciation, amortization and accretion | | 10 | | 9 | | |
(Gain) loss on asset disposals, net | | | | 1 | | |
Operating income (loss) | [3] | 2 | | 1 | | |
Other, net | | | | (1) | | |
Income before income taxes | | 2 | | | | |
Depreciation, amortization and accretion | | 10 | | 9 | | |
(Gain) loss on asset disposals, net | | | | 1 | | |
Adjusted EBITDA | [1] | 13 | | 10 | | |
Total assets | | 609 | | 581 | | |
Capital expenditures | | 9 | | 13 | | |
TDS Telecom HMS | | | | | | |
Segment Reporting Information [Line Items] | | | | | | |
Service | [3] | 29 | | 29 | | |
Equipment and product sales | | 43 | | 35 | | |
Total operating revenues | [3] | 71 | | 64 | | |
Cost of services (excluding Depreciation, amortization and accretion reported below) | | 20 | | 21 | | |
Cost of equipment and products | | 36 | | 29 | | |
Selling, general and administrative | | 11 | | 11 | | |
Depreciation, amortization and accretion | | 7 | | 7 | | |
Operating income (loss) | [3] | (2) | | (4) | | |
Interest expense | | (1) | | (1) | | |
Income before income taxes | | (3) | | (5) | | |
Depreciation, amortization and accretion | | 7 | | 7 | | |
Interest expense | | 1 | | 1 | | |
Adjusted EBITDA | [1] | 5 | | 3 | | |
Total assets | | 264 | | 270 | | |
Capital expenditures | | 6 | | 2 | | |
TDS Telecom Eliminations | | | | | | |
Segment Reporting Information [Line Items] | | | | | | |
Service | [3] | (1) | | (1) | | |
Total operating revenues | [3] | (1) | | (1) | | |
Cost of services (excluding Depreciation, amortization and accretion reported below) | | (1) | | (1) | | |
Corporate, Eliminations and Other | | | | | | |
Segment Reporting Information [Line Items] | | | | | | |
Service | [3] | (5) | | (6) | | |
Equipment and product sales | | 8 | | 10 | | |
Total operating revenues | [3] | 3 | | 4 | | |
Cost of equipment and products | | 6 | | 5 | | |
Selling, general and administrative | | (4) | | (1) | | |
Depreciation, amortization and accretion | | 2 | | 1 | | |
(Gain) loss on asset disposals, net | | (1) | | | | |
Operating income (loss) | [3] | (1) | | (1) | | |
Equity in earnings of unconsolidated entities | | (1) | | | | |
Interest expense | | (13) | | (13) | | |
Other, net | | 2 | | | | |
Income before income taxes | | (13) | | (14) | | |
Income tax expense (benefit) | [4] | (10) | | (5) | | |
Net income | | (3) | | (9) | | |
Depreciation, amortization and accretion | | 2 | | 1 | | |
(Gain) loss on asset disposals, net | | (1) | | | | |
Interest expense | | 13 | | 13 | | |
Income tax expense | [4] | (10) | | (5) | | |
Adjusted EBITDA | [1] | 2 | | | | |
Investments in unconsolidated entities | | 34 | | 35 | | |
Total assets | | 248 | | 184 | | |
Capital expenditures | | $ 2 | | $ 4 | | |
| |
[1] | Adjusted earnings before interest, taxes, depreciation, amortization and accretion (“Adjusted EBITDA”) is a segment measure reported 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. TDS believes Adjusted EBITDA is a useful measure of TDS’ operating results before significant recurring non-cash charges, gains and losses, and other items as presented above as they provide additional relevant and useful information to investors and other users of TDS' 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. | |
[2] | The consolidated total assets as of March 31, 2017 and December 31, 2016 include assets held by consolidated VIEs of $763 million and $804 million, respectively, which are not available to be used to settle the obligations of TDS. The consolidated total liabilities as of March 31, 2017 and December 31, 2016 include certain liabilities of consolidated VIEs of $15 million and $17 million, respectively, for which the creditors of the VIEs have no recourse to the general credit of TDS. See Note 8 — Variable Interest Entities for additional information. | |
[3] | Equipment installment plan interest income is reflected as a component of Service revenues consistent with an accounting policy change effective January 1, 2017. All prior period numbers have been recast to conform to this accounting change. See Note 1 — Basis of Presentation for additional details. | |
[4] | Income tax expense (benefit) is not provided at the individual segment level for Wireline, Cable and HMS. TDS calculates income tax expense for "TDS Telecom Total". | |