Discussion and Reconciliation of Non-GAAP Measures
Supplemental Operational Measures
We provide a supplemental discussion of our business solutions operations that is calculated by combining our Mobility and Business Wireline operating units, and then adjusting to remove non-business operations. The following table presents a reconciliation of our supplemental Business Solutions results.
Supplemental Operational Measure | |||||||||||||||||
|
| First Quarter | |||||||||||||||
|
| March 31, 2020 |
|
| March 31, 2019 | ||||||||||||
|
| Mobility |
| Business Wireline |
| Adjustments1 |
| Business Solutions |
|
| Mobility |
| Business Wireline |
| Adjustments1 |
| Business Solutions |
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireless service | $ | 13,968 | $ | - | $ | (12,019) | $ | 1,949 |
| $ | 13,629 | $ | - | $ | (11,852) | $ | 1,777 |
Strategic and managed services |
| - |
| 3,879 |
| - |
| 3,879 |
|
| - |
| 3,779 |
| - |
| 3,779 |
Legacy voice and data services |
| - |
| 2,129 |
| - |
| 2,129 |
|
| - |
| 2,397 |
| - |
| 2,397 |
Other services and equipment |
| - |
| 324 |
| - |
| 324 |
|
| - |
| 302 |
| - |
| 302 |
Wireless equipment |
| 3,434 |
| - |
| (2,724) |
| 710 |
|
| 3,734 |
| - |
| (3,144) |
| 590 |
Total Operating Revenues |
| 17,402 |
| 6,332 |
| (14,743) |
| 8,991 |
|
| 17,363 |
| 6,478 |
| (14,996) |
| 8,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations and support |
| 9,569 |
| 3,951 |
| (7,810) |
| 5,710 |
|
| 10,041 |
| 4,032 |
| (8,459) |
| 5,614 |
EBITDA |
| 7,833 |
| 2,381 |
| (6,933) |
| 3,281 |
|
| 7,322 |
| 2,446 |
| (6,537) |
| 3,231 |
Depreciation and amortization |
| 2,045 |
| 1,301 |
| (1,721) |
| 1,625 |
|
| 2,013 |
| 1,222 |
| (1,710) |
| 1,525 |
Total Operating Expenses |
| 11,614 |
| 5,252 |
| (9,531) |
| 7,335 |
|
| 12,054 |
| 5,254 |
| (10,169) |
| 7,139 |
Operating Income |
| 5,788 |
| 1,080 |
| (5,212) |
| 1,656 |
|
| 5,309 |
| 1,224 |
| (4,827) |
| 1,706 |
Equity in Net Income (Loss) of Affiliates |
| - |
| - |
| - |
| - |
|
| - |
| - |
| - |
| - |
Operating Contribution | $ | 5,788 | $ | 1,080 | $ | (5,212) | $ | 1,656 |
| $ | 5,309 | $ | 1,224 | $ | (4,827) | $ | 1,706 |
1 Non-business wireless reported in the Communication segment under the Mobility business unit. | |||||||||||||||||
Results have been recast to conform to the current period's classification. |
|
|
|
|
|
|
|
|
| ||||||||
