Skip to main content

TELEPHONE DATA SYSTEMS INC DE

For the period ended Sep 30, 2024. Filed Nov 1, 2024.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2024 · Filed Nov 1, 2024

TDS$33.86+3.0%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to Consolidated Financial Statements

Note 1 Basis of Presentation

The accounting policies of Telephone and Data Systems, Inc. (TDS) conform to accounting principles generally accepted in the United States of America (GAAP) as set forth in the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC). Unless otherwise specified, references to accounting provisions and GAAP in these notes refer to the requirements of the FASB ASC. The consolidated financial statements include the accounts of TDS and subsidiaries in which it has a controlling financial interest, including TDS’83%-owned subsidiary, United States Cellular Corporation (UScellular) and TDS’ wholly-owned subsidiary, TDS Telecommunications LLC (TDS Telecom). In addition, the consolidated financial statements include certain entities in which TDS has a variable interest that requires consolidation into the TDS financial statements under GAAP. Intercompany accounts and transactions have been eliminated.

TDS’ business segments reflected in this Quarterly Report on Form 10-Q for the period ended September 30, 2024, are UScellular Wireless, UScellular Towers and TDS Telecom. TDS’ non-reportable other business activities are presented as “Corporate, Eliminations and Other”, which includes the operations of TDS’ wholly-owned hosted and managed services (HMS) subsidiary, which operates under the OneNeck IT Solutions brand, and its wholly-owned subsidiary Suttle-Straus, Inc. (Suttle-Straus). HMS’ and Suttle-Straus’ financial results were not significant to TDS’ operations. The HMS operations were sold to a third-party on September 3, 2024. See Note 7 — Divestitures for additional information. All of TDS’ segments operate only in the United States. See Note 14 — Business Segment Information for summary financial information on each business segment.

Certain numbers included herein are rounded to millions for ease of presentation; however, certain calculated amounts and percentages are determined using the unrounded numbers. These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and the notes thereto included in TDS’ Annual Report on Form 10-K (Form 10-K) for the year ended December 31, 2023.

The accompanying unaudited consolidated financial statements contain all adjustments (consisting of normal recurring items, unless otherwise disclosed) necessary for the fair statement of TDS’ financial position as of September 30, 2024 and December 31, 2023, its results of operations and changes in equity for the three and nine months ended September 30, 2024 and 2023, and its cash flows for the nine months ended September 30, 2024 and 2023. The Consolidated Statement of Comprehensive Income was not included because comprehensive income for the three and nine months ended September 30, 2024 and 2023, doesn't materially differ from net income. These results are not necessarily indicative of the results to be expected for the full year. TDS has not changed its significant accounting and reporting policies from those disclosed in its Form 10-K for the year ended December 31, 2023.

Change in Reportable Segments

During the second quarter of 2024, TDS and UScellular modified their reporting structure due to the planned disposal of the UScellular wireless operations and, as a result, disaggregated the UScellular operations intotwo reportable segments - Wireless and Towers. This presentation reflects how TDS' and UScellular's chief operating decision maker allocates resources and evaluates operating performance following this strategic shift. Prior periods have been updated to conform to the new reportable segments. See Note 14 — Business Segment Information for additional information about TDS' segments.

Software License Agreements

Certain software licenses are recorded as acquisitions of property, plant and equipment and the incurrence of a liability to the extent that the license fees are not fully paid at acquisition, and are treated as non-cash activity in the Consolidated Statement of Cash Flows. Such acquisitions of software licenses that are not reflected as Cash paid for additions to property, plant and equipment were $11 million and $18 million for the nine months ended September 30, 2024 and 2023, respectively.

Restricted Cash

TDS presents restricted cash with cash and cash equivalents in the Consolidated Statement of Cash Flows. Restricted cash primarily consists of balances required under the receivables securitization agreement. See Note 11 — Debt for additional information related to the receivables securitization agreement. The following table provides a reconciliation of Cash and cash equivalents and restricted cash reported in the Consolidated Balance Sheet to the total of the amounts in the Consolidated Statement of Cash Flows.

September 30, 2024December 31, 2023
(Dollars in millions)
Cash and cash equivalents$451$236
Restricted cash included in Other current assets2134
Cash, cash equivalents and restricted cash in the statement of cash flows$472$270

Note 2 Revenue Recognition

Disaggregation of Revenue

In the following table, TDS' revenues are disaggregated by type of service, which represents the relevant categorization of revenues for TDS' reportable segments, and timing of recognition. Service revenues are recognized over time and Equipment and product sales are recognized at a point in time.

Three Months Ended September 30, 2024UScellularTDS TelecomCorporate, Eliminations and OtherTotal
(Dollars in millions)
Revenues from contracts with customers:
Type of service:
Retail service$669$—$—$669
Residential—186—186
Commercial—36—36
Wholesale—40—40
Other service52—1365
Service revenues from contracts with customers72126213996
Equipment and product sales175—22197
Total revenues from contracts with customers1896262351,193
Operating lease income1261431
Total operating revenues$922$263$39$1,224
Three Months Ended September 30, 2023UScellularTDS TelecomCorporate, Eliminations and OtherTotal
(Dollars in millions)
Revenues from contracts with customers:
Type of service:
Retail service$687$—$—$687
Residential—177—177
Commercial—38—38
Wholesale—41—41
Other service50—1969
Service revenues from contracts with customers737255191,012
Equipment and product sales201—34235
Total revenues from contracts with customers1938256531,247
Operating lease income1251531
Total operating revenues$963$256$59$1,278
Nine Months Ended September 30, 2024UScellularTDS TelecomCorporate, Eliminations and OtherTotal
(Dollars in millions)
Revenues from contracts with customers:
Type of service:
Retail service$2,014$—$—$2,014
Residential—558—558
Commercial—110—110
Wholesale—126—126
Other service154—49203
Service revenues from contracts with customers2,168794493,011
Equipment and product sales554164619
Total revenues from contracts with customers12,7227941133,630
Operating lease income17721594
Total operating revenues$2,799$797$128$3,724
Nine Months Ended September 30, 2023UScellularTDS TelecomCorporate, Eliminations and OtherTotal
(Dollars in millions)
Revenues from contracts with customers:
Type of service:
Retail service$2,065$—$—$2,065
Residential—521—521
Commercial—118—118
Wholesale—125—125
Other service149—55204
Service revenues from contracts with customers2,214763553,033
Equipment and product sales6171102720
Total revenues from contracts with customers12,8317641573,753
Operating lease income17531795
Total operating revenues$2,906$767$175$3,848

1 UScellular's Total revenues from contracts with customers represents revenues related to the Wireless segment and Operating lease income represents revenues related to the Towers segment.

Contract Balances

The following table provides balances for contract assets from contracts with customers, which are recorded in Other current assets and Other assets and deferred charges in the Consolidated Balance Sheet, and contract liabilities from contracts with customers, which are recorded in Customer deposits and deferred revenues and Other deferred liabilities and credits in the Consolidated Balance Sheet.

September 30, 2024December 31, 2023
(Dollars in millions)
Contract assets$10$14
Contract liabilities$359$380

Revenue recognized related to contract liabilities existing at January 1, 2024 was $222 million for the nine months ended September 30, 2024.

Transaction price allocated to the remaining performance obligations

The following table includes estimated service revenues expected to be recognized related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period. These estimates represent service revenues to be recognized when services are delivered to customers pursuant to service plan contracts and under certain roaming agreements with other carriers. These estimates are based on contracts in place as of September 30, 2024 and may vary from actual results. As practical expedients, revenue related to contracts of less than one year, generally month-to-month contracts, and contracts with a fixed per-unit price and variable quantity, are excluded from these estimates.

A significant portion of TDS Telecom's residential revenue is derived from customers who may generally cancel their subscriptions at any time without penalty. For these contracts, the amount of revenue related to unsatisfied performance obligations is not necessarily indicative of the future revenue to be recognized from TDS Telecom's existing customer base and therefore is excluded from these estimates.

Service Revenues
(Dollars in millions)
Remainder of 2024$177
2025191
Thereafter140
Total$508

Contract Cost Assets

TDS expects that commission fees paid as a result of obtaining contracts are recoverable, and therefore TDS defers and amortizes these costs. As a practical expedient, costs with an amortization period of one year or less are expensed as incurred. TDS also incurs fulfillment costs, such as installation costs, where there is an expectation that a future benefit will be realized. Deferred commission fees and fulfillment costs are amortized based on the timing of transfer of the goods or services to which the assets relate, typically the contract term. Contract cost asset balances, which are recorded in Other assets and deferred charges in the Consolidated Balance Sheet, were as follows:

September 30, 2024December 31, 2023
(Dollars in millions)
Costs to obtain contracts
Sales commissions$142$143
Fulfillment costs
Installation costs26
Total contract cost assets$144$149

Amortization of contract cost assets was $24 million and $74 million for the three and nine months ended September 30, 2024, respectively, and $27 million and $82 million for the three and nine months ended September 30, 2023, respectively, and was included in Selling, general and administrative expenses and Cost of services expenses.

Note 3 Fair Value Measurements

As of September 30, 2024 and December 31, 2023, TDS did not have any material financial or nonfinancial assets or liabilities that were required to be recorded at fair value in its Consolidated Balance Sheet in accordance with GAAP.

The provisions of GAAP establish a fair value hierarchy that contains three levels for inputs used in fair value measurements. Level 1 inputs include quoted market prices for identical assets or liabilities in active markets. Level 2 inputs include quoted market prices for similar assets and liabilities in active markets or quoted market prices for identical assets and liabilities in inactive markets. Level 3 inputs are unobservable. A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. A financial instrument’s level within the fair value hierarchy is not representative of its expected performance or its overall risk profile and, therefore Level 3 assets are not necessarily higher risk than Level 2 assets or Level 1 assets.

As of September 30, 2024 UScellular recorded a net written call option at fair value, which was considered Level 3 within the fair value hierarchy. See Note 7 — Divestitures for additional information.

TDS has applied the provisions of fair value accounting for purposes of computing the fair value of financial instruments for disclosure purposes as displayed below.

Level within the Fair Value Hierarchy · September 30, 2024 · December 31, 2023
Book Value · Fair Value · Book Value · Fair Value
(Dollars in millions)
Long-term debt2$4,169$4,100$4,139$3,651

Long-term debt excludes lease obligations, the current portion of Long-term debt and debt financing costs. The fair value of Long-term debt was estimated using various methods, including quoted market prices and discounted cash flow analyses.

The fair values of Cash and cash equivalents, restricted cash and short-term debt approximate their book values due to the short-term nature of these financial instruments.

Note 4 Equipment Installment Plans

UScellular sells devices to customers under equipment installment plans over a specified time period. For certain equipment installment plans, after a specified period of time or amount of payments, the customer may have the right to upgrade to a new device and have the remaining unpaid equipment installment contract balance waived, subject to certain conditions, including trading in the original device in good working condition and signing a new equipment installment contract.

The following table summarizes equipment installment plan receivables.

September 30, 2024December 31, 2023
(Dollars in millions)
Equipment installment plan receivables, gross$1,075$1,151
Allowance for credit losses(80)(90)
Equipment installment plan receivables, net$995$1,061
Net balance presented in the Consolidated Balance Sheet as:
Accounts receivable — Customers and agents (Current portion)$578$577
Other assets and deferred charges (Non-current portion)417484
Equipment installment plan receivables, net$995$1,061

UScellular uses various inputs to evaluate the credit profiles of its customers, including internal data, information from credit bureaus and other sources. From this evaluation, a credit class is assigned to the customer that determines the number of eligible lines, the amount of credit available, and the down payment requirement, if any. These credit classes are grouped into four credit categories: lowest risk, lower risk, slight risk and higher risk. A customer's assigned credit class is reviewed periodically and a change is made, if appropriate. An equipment installment plan billed amount is considered past due if not paid within 30 days. The balance and aging of the equipment installment plan receivables on a gross basis by credit category were as follows:

September 30, 2024December 31, 2023
Lowest RiskLower RiskSlight RiskHigher RiskTotalLowest RiskLower RiskSlight RiskHigher RiskTotal
(Dollars in millions)
Unbilled$934$68$13$5$1,020$977$88$16$4$1,085
Billed — current3431—383552143
Billed — past due10421171273123
Total$978$75$16$6$1,075$1,024$100$21$6$1,151

The balance of the equipment installment plan receivables as of September 30, 2024 on a gross basis by year of origination were as follows:

2021202220232024Total
(Dollars in millions)
Lowest Risk$1$189$395$393$978
Lower Risk—8264175
Slight Risk—141116
Higher Risk——246
Total$1$198$427$449$1,075

The write-offs, net of recoveries for the nine months ended September 30, 2024 on a gross basis by year of origination were as follows:

2021202220232024Total
(Dollars in millions)
Write-offs, net of recoveries$(1)$15$34$6$54

Activity for the nine months ended September 30, 2024 and 2023, in the allowance for credit losses for equipment installment plan receivables was as follows:

September 30, 2024September 30, 2023
(Dollars in millions)
Allowance for credit losses, beginning of period$90$96
Bad debts expense4447
Write-offs, net of recoveries(54)(58)
Allowance for credit losses, end of period$80$85

Note 5 Income Taxes

The effective tax rate on Income before income (loss) taxes for the three and nine months ended September 30, 2024 was 24.2% and (2.5)%, respectively. These effective tax rates reflect the impacts of recurring tax adjustments including nondeductible interest and compensation expenses as well as the discrete impact of the impairment of certain wireless spectrum licenses and tax impacts of divesting the HMS operations.

The effective tax rate on Income before income taxes for the three and nine months ended September 30, 2023 was 86.0% and 77.4%, respectively. These effective tax rates were higher than normal due primarily to the relatively low amount of Income before income taxes which increased the effective tax rate impact of recurring tax adjustments including nondeductible interest and compensation expenses, as well as discrete increases in state valuation allowances which reduced the net value of deferred tax assets.

Note 6 Earnings Per Share

Basic earnings (loss) per share attributable to TDS common shareholders is computed by dividing Net income (loss) attributable to TDS common shareholders by the weighted average number of Common Shares outstanding during the period. Diluted earnings (loss) per share attributable to TDS common shareholders is computed by dividing Net income (loss) attributable to TDS common shareholders by the weighted average number of Common Shares outstanding during the period adjusted to include the effects of potentially dilutive securities. Potentially dilutive securities primarily include incremental shares issuable upon the exercise of outstanding stock options and the vesting of performance and restricted stock units, as calculated using the treasury stock method.

The amounts used in computing basic and diluted earnings (loss) per share attributable to TDS common shareholders were as follows:

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
(Dollars and shares in millions, except per share amounts)
Net income (loss) attributable to TDS common shareholders used in basic earnings (loss) per share$(83)$(17)$(86)$(46)
Adjustments to compute diluted earnings:
Noncontrolling interest adjustment—(1)——
Net income (loss) attributable to TDS shareholders$(83)$(18)$(86)$(46)
Weighted average number of shares used in basic and diluted earnings (loss) per share:
Common Shares107106107106
Series A Common Shares7777
Total114113114113
Basic earnings (loss) per share attributable to TDS common shareholders$(0.73)$(0.16)$(0.75)$(0.41)
Diluted earnings (loss) per share attributable to TDS common shareholders$(0.73)$(0.16)$(0.75)$(0.41)

Certain Common Shares issuable upon the exercise of stock options or vesting of performance and restricted stock units were not included in weighted average diluted shares outstanding for the calculation of Diluted earnings (loss) per share attributable to TDS common shareholders because their effects were antidilutive. The number of such Common Shares excluded was 5 million and 6 million for the three and nine months ended September 30, 2024, respectively, and 6 million and 5 million for the three and nine months ended September 30, 2023, respectively.

Note 7 Divestitures

UScellular

On August 4, 2023, TDS and UScellular announced that the Boards of Directors of both companies decided to initiate a process to explore a range of strategic alternatives for UScellular. On May 28, 2024, UScellular announced that its Board of Directors unanimously approved the execution of a Securities Purchase Agreement (Securities Purchase Agreement) by and among TDS, UScellular, T-Mobile US, Inc. (T-Mobile) and USCC Wireless Holdings, LLC, pursuant to which, among other things, UScellular has agreed to sell its wireless operations and select spectrum assets to T-Mobile for a purchase price, subject to adjustment as specified in the Securities Purchase Agreement, of $4,400 million, which is payable in a combination of cash and the assumption of up to approximately $2,000 million in debt. The Securities Purchase Agreement also contemplates, among other things, a Short-Term Spectrum Manager Lease Agreement that will become effective at the closing date, which provides T-Mobile with an exclusive license to use certain UScellular spectrum assets at no cost for up to one-year for the purpose of providing continued, uninterrupted service to customers. UScellular expects to present the wireless operations and select spectrum assets sold to T-Mobile as discontinued operations if and when the accounting criteria is met. The transactions are expected to close in mid-2025, subject to the receipt of regulatory approvals and the satisfaction of customary closing conditions.

On October 17, 2024, UScellular, and certain subsidiaries of UScellular, entered into a License Purchase Agreement (Verizon Purchase Agreement) with Verizon Communications Inc. (Verizon) to sell certain AWS, Cellular and PCS wireless spectrum licenses and agreed to grant Verizon certain rights to lease such licenses prior to the transaction close for total proceeds of $1,000 million. As of September 30, 2024, UScellular's book value of the wireless spectrum licenses to be sold was $586 million. The transaction is subject to regulatory approval and other customary closing conditions, and is contingent on the closing of the T-Mobile transaction and the termination of the T-Mobile Short-Term Spectrum Manager Lease Agreement.

The strategic alternatives review process is ongoing as UScellular seeks to opportunistically monetize its spectrum assets that are not subject to the Securities Purchase Agreement or the Verizon Purchase Agreement.

TDS incurred third-party expenses related to the announced transactions and strategic alternatives review of$11 million and $43 million for the three and nine months ended September 30, 2024, respectively, and $4 million for both the three and nine months ended September 30, 2023, which are included in Selling, general and administrative expenses.

UScellular also assessed whether the execution of the Securities Purchase Agreement constituted a significant change in the way it expects to operate its long-lived assets. Specifically, given the Securities Purchase Agreement, and UScellular's plan to divest of its wireless operations, UScellular expects to generate cash flows from the wireless operations separately from the retained business. Therefore, in the second quarter of 2024, UScellular bifurcated the historical single asset group intotwo asset groups – wireless and towers. At that time, UScellular also assessed whether an impairment test of its long-lived assets was required and determined that there was no triggering event present due to the factors just described that required a recoverability test to be performed. In the third quarter of 2024, UScellular re-assessed whether an impairment test of its long-lived assets was required considering the wireless spectrum license impairment and determined that there was no triggering event that required a recoverability test to be performed.

As part of the transaction, UScellular entered into a Put/Call Agreement with T-Mobile whereby T-Mobile has the right to call certain spectrum assets and UScellular has the right to put certain spectrum assets to T-Mobile for an aggregate agreed upon price of $106 million. The call option notice period started on May 24, 2024, and the put exercise period starts at the close of the broader transaction. There was no cash exchanged at the inception of the Put/Call Agreement. All license transfers pursuant to any put/call are subject to Federal Communications Commission (FCC) approval. UScellular accounts for this instrument as a net written call option and records such option at fair value each reporting period unless/until such option is exercised or terminated. UScellular estimated the fair value of the net written call option at $6 million as of September 30, 2024, which was recorded to Other deferred liabilities and credits in the Consolidated Balance Sheet. The change in fair value is recorded to (Gain) loss on license sales and exchanges, net in the Consolidated Statement of Operations.

TDS Telecom

On May 31, 2024, TDS Telecom entered into an agreement with a third-party to sell certain incumbent markets in Virginia for a purchase price of $31 million. The assets and liabilities of the markets being sold have been classified as held for sale in the Consolidated Balance Sheet as of September 30, 2024. The transaction is expected to close in the fourth quarter of 2024, subject to customary closing conditions.

On August 19, 2024, TDS Telecom entered into agreements with third-parties to sell certain assets and liabilities of its cable operations in Texas for a price of $26 million. The assets and liabilities of the operations being sold have been classified as held for sale in the Consolidated Balance Sheet as of September 30, 2024. The transaction is expected to close in the fourth quarter of 2024, subject to customary closing conditions.

Other

On May 31, 2024, TDS entered into an agreement to sell its HMS operations, which operated through wholly-owned subsidiaries OneNeck IT Solutions LLC and OneNeck Data Center Holdings LLC to a third-party for a purchase price, subject to adjustment as specified in the agreement, of $101 million, with an additional $9 million of contingent proceeds. The transaction closed on September 3, 2024, and TDS received proceeds of $91 million and recognized a book gain of $12 million in (Gain) loss on sale of business and other exit costs, net in the Consolidated State ment of Operations.

Note 8 Intangible Assets

Wireless Spectrum License Impairment – UScellular

Wireless spectrum licenses represent a significant component of TDS' consolidated assets. Wireless spectrum licenses are considered to be indefinite-lived assets, and therefore, are not amortized but are tested for impairment annually or more frequently if there are events or circumstances that cause UScellular to believe that their carrying values exceed their fair values. Wireless spectrum licenses are tested for impairment at the level of reporting referred to as a unit of accounting.

As a result of executing the Securities Purchase Agreement with T-Mobile during the second quarter of 2024, UScellular bifurcated its historical single unit of accounting intotwo units of accounting – wireless spectrum licenses to be sold under the Securities Purchase Agreement and wireless spectrum licenses to be retained. During the third quarter of 2024, UScellular’s efforts to monetize its spectrum assets not subject to the Securities Purchase Agreement provided new evidence that the highest and best use of the retained spectrum to current buyers would be in separate tranches. As a result, UScellular further divided its wireless spectrum licenses units of accounting from one retained unit into eleven units, resulting intwelve total units of accounting. UScellular concluded that there were events and circumstances in the third quarter of 2024 that caused UScellular to believe the carrying values of five of the units of accounting may exceed their respective fair values (i.e. triggering event), and accordingly a quantitative impairment assessment was performed for those units. There was no triggering event for the other units of accounting.

A market approach was used for purposes of the quantitative impairment assessment to value the wireless spectrum licenses for the five units tested, using a range of values established largely through industry benchmarks, FCC auction data, and precedent transactions. The midpoint of the range was established as the estimate of fair value for each unit of accounting. Based on this valuation, the fair value of the wireless spectrum licenses exceeded their respective carrying values by amounts ranging from 9% to 80% for three of the units of accounting. For two of the units of accounting, the fair value of the wireless spectrum licenses was less than the respective carrying value, and a $136 million impairment was recorded to Loss on impairment of licenses in the Consolidated Statement of Operations within UScellular’s Wireless segment during the third quarter of 2024. The impairment loss was substantially all related to the retained high-band spectrum unit of accounting which includes the 28 GHz, 37 GHz and 39 GHz frequency bands, the carrying value of which was $161 million as of September 30, 2024, after the impairment loss. The impairment loss is driven by the change in the units of accounting described above combined with lower fair value primarily attributed to high-band spectrum as a result of industry-wide challenges encountered related to the operationalization of this spectrum.

Note 9 Investments in Unconsolidated Entities

Investments in unconsolidated entities consist of amounts invested in entities in which TDS holds a noncontrolling interest. TDS’ Investments in unconsolidated entities are accounted for using the equity method, measurement alternative method or net asset value practical expedient method as shown in the table below. The carrying value of measurement alternative method investments represents cost minus any impairments plus or minus any observable price changes.

September 30, 2024December 31, 2023
(Dollars in millions)
Equity method investments$495$477
Measurement alternative method investments2019
Investments recorded using the net asset value practical expedient99
Total investments in unconsolidated entities$524$505

The following table, which is based on unaudited information provided in part by third parties, summarizes the combined results of operations of TDS’ equity method investments.

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
(Dollars in millions)
Revenues$1,884$1,812$5,561$5,390
Operating expenses1,4701,4264,3114,154
Operating income4143861,2501,236
Other income (expense), net—(13)—(21)
Net income$414$373$1,250$1,215

Note 10 Asset Retirement Obligations

Asset retirement obligations are included in Other deferred liabilities and credits in the Consolidated Balance Sheet.

During the three months ended September 30, 2024, UScellular and TDS Telecom performed a review of the assumptions and estimated future costs related to asset retirement obligations. The results of the reviews and other changes in asset retirement obligations during the nine months ended September 30, 2024 were as follows:

Asset Retirement Obligations
(Dollars in millions)
Balance at December 31, 2023$556
Additional liabilities accrued24
Revisions in estimated cash outflows9
Disposition of assets(7)
Accretion expense22
Balance at September 30, 2024$604

Note 11 Debt

Revolving Credit Agreements

TDS has a revolving credit agreement with maximum borrowing capacity of $400 million. Amounts under the agreement may be borrowed, repaid and reborrowed from time to time until maturity in July 2026. During the nine months ended September 30, 2024, TDS borrowed $100 million and repaid $200 million under its revolving credit agreement. Borrowings under the TDS revolving credit agreement bear interest at a rate of Secured Overnight Financing Rate (SOFR) plus 1.60%. As of September 30, 2024, there wereno outstanding borrowings and the unused borrowing capacity was $399 million.

Receivables Securitization Agreement

UScellular, through its subsidiaries, has a receivables securitization agreement that permits securitized borrowings using its equipment installment plan receivables. Amounts under the agreement may be borrowed, repaid and reborrowed from time to time until September 2025. Unless the agreement is amended to extend the maturity date, repayments based on receivable collections commence in October 2025. The outstanding borrowings bear interest at a rate of the lender's cost of funds (which has historically tracked closely to SOFR) plus 1.15%. During the nine months ended September 30, 2024, UScellular borrowed $40 million and repaid $188 million under its receivables securitization agreement. As of September 30, 2024, the outstanding borrowings under the agreement were $2 million and the unused borrowing capacity was $448 million, subject to sufficient collateral to satisfy the asset borrowing base provisions of the agreement. As of September 30, 2024, the USCC Master Note Trust held $132 million of assets available to be pledged as collateral for the receivables securitization agreement.

Term Loan Agreements

In May 2024, TDS entered into a $375 million unsecured term loan credit agreement. At closing, $300 million was drawn, less original issue discount, and the remaining $75 million may be drawn until November 2025. The maturity date of the agreement is May 2029. The agreement requires TDS to make prepayments of the outstanding borrowings to the extent TDS receives cash proceeds in excess of prescribed thresholds from certain transactions as more fully described in the agreement. Borrowings under the agreement bear interest at a rate of SOFR plus 7.00%. Quarterly payments of the outstanding borrowings multiplied by 0.25% were required beginning in September 2024, with the amount increasing if the remaining available capacity is drawn. As of September 30, 2024, the outstanding borrowings under the agreement were $299 million.

In October 2024, UScellular repaid $40 million under its term loan agreement due July 2026.

Debt Covenants

The TDS and UScellular revolving credit agreements, term loan agreements including the secured term loan, export credit financing agreements and the UScellular receivables securitization agreement require TDS or UScellular, as applicable, to comply with certain affirmative and negative covenants, which include certain financial covenants that may restrict the borrowing capacity available. TDS and UScellular are required to maintain the Consolidated Leverage Ratio as of the end of any fiscal quarter at a level not to exceed the following:4.00 to 1.00 from April 1, 2024 through March 31, 2025;3.75 to 1.00 from April 1, 2025 and thereafter. TDS and UScellular are also 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. TDS and UScellular believe they were in compliance as of September 30, 2024 with all such financial covenants.

The term loan agreement entered into in May 2024 requires TDS to comply with certain affirmative and negative covenants, which includes a financial covenant that may restrict the borrowing capacity available. TDS is required to maintain the Consolidated Leverage Ratio as of the end of any fiscal quarter at a level not to exceed the following:4.50 to 1.00 from April 1, 2024 through March 31, 2025;4.25 to 1.00 from April 1, 2025 and thereafter. TDS believes that it was in compliance as of September 30, 2024 with such financial covenant.

Note 12 Variable Interest Entities

Consolidated VIEs

TDS consolidates VIEs in which it has a controlling financial interest as defined by GAAP and is therefore deemed the primary beneficiary. TDS reviews the criteria for a controlling financial interest at the time it enters into agreements and subsequently when events warranting reconsideration occur. These VIEs have risks similar to those described in the “Risk Factors” in this Form 10-Q and TDS’ Form 10-K for the year ended December 31, 2023.

UScellular formed USCC EIP LLC (Seller/Sub-Servicer), USCC Receivables Funding LLC (Transferor) and the USCC Master Note Trust (Trust), collectively the special purpose entities (SPEs), to facilitate a securitized borrowing using its equipment installment plan receivables. Under a Receivables Sale Agreement, UScellular wholly-owned, majority-owned and unconsolidated entities, collectively referred to as “affiliated entities”, transfer device equipment installment plan contracts to the Seller/Sub-Servicer. The Seller/Sub-Servicer aggregates device equipment installment plan contracts, and performs servicing, collection and all other administrative activities related to accounting for the equipment installment plan contracts. The Seller/Sub-Servicer sells the eligible equipment installment plan receivables to the Transferor, a bankruptcy remote entity, which subsequently sells the receivables to the Trust. The Trust, which is bankruptcy remote and isolated from the creditors of UScellular, will be responsible for issuing asset-backed variable funding notes (Notes), which are collateralized by the equipment installment plan receivables owned by the Trust. Given that UScellular has the power to direct the activities of these SPEs, and that these SPEs lack sufficient equity to finance their activities, UScellular is deemed to have a controlling financial interest in the SPEs, and therefore consolidates them. All transactions with third parties (e.g., issuance of the asset-backed variable funding notes) will be accounted for as a secured borrowing due to the pledging of equipment installment plan contracts as collateral, significant continuing involvement in the transferred assets, subordinated interests of the cash flows, and continued evidence of control of the receivables.

The following VIEs were formed to participate in FCC auctions of wireless spectrum licenses and to fund, establish, and provide wireless service with respect to any FCC wireless spectrum licenses won in the auctions:

Advantage Spectrum, L.P. (Advantage Spectrum) and Sunshine Spectrum, Inc., the general partner of Advantage Spectrum; and

King Street Wireless, L.P. (King Street Wireless) and King Street Wireless, Inc., the general partner of King Street Wireless.

These particular VIEs are collectively referred to as designated entities. The power to direct the activities that most significantly impact the economic performance of these VIEs is shared. Specifically, the general partner of these VIEs has the exclusive right to manage, operate and control the limited partnerships and make all decisions to carry on the business of the partnerships. The general partner of each partnership needs the consent of the limited partner, an indirect TDS subsidiary, to sell or lease certain wireless spectrum licenses, to make certain large expenditures, admit other partners or liquidate the limited partnerships. Although the power to direct the activities of these VIEs is shared, TDS has the most significant level of exposure to the variability associated with the economic performance of the VIEs, indicating that TDS is the primary beneficiary of the VIEs. Therefore, in accordance with GAAP, these VIEs are consolidated into the TDS financial statements.

TDS also consolidates other VIEs that are limited partnerships that provide wireless service. A limited partnership is a variable interest entity unless the limited partners hold substantive participating rights or kick-out rights over the general partner. For certain limited partnerships, UScellular is the general partner and manages the operations. In these partnerships, the limited partners do not have substantive kick-out or participating rights and, further, such limited partners do not have the authority to remove the general partner. Therefore, these limited partnerships also are recognized as VIEs and are consolidated into the TDS financial statements under the variable interest model.

The following table presents the classification and balances of the consolidated VIEs’ assets and liabilities in TDS’ Consolidated Balance Sheet.

September 30, 2024December 31, 2023
(Dollars in millions)
Assets
Cash and cash equivalents$49$24
Accounts receivable626631
Inventory, net44
Other current assets1730
Licenses639639
Property, plant and equipment, net113123
Operating lease right-of-use assets4443
Other assets and deferred charges427494
Total assets$1,919$1,988
Liabilities
Current liabilities$33$34
Long-term operating lease liabilities3938
Other deferred liabilities and credits2526
Total liabilities1$97$98

1 Total liabilities does not include amounts borrowed under the receivables securitization agreement. See Note 11 – Debt for additional information.

Unconsolidated VIEs

TDS manages the operations of and holds a variable interest in certain other limited partnerships, but is not the primary beneficiary of these entities, and therefore does not consolidate them into the TDS financial statements under the variable interest model.

TDS’ total investment in these unconsolidated entities was $5 million and $6 million at September 30, 2024 and December 31, 2023, respectively, and is included in Investments in unconsolidated entities in TDS’ Consolidated Balance Sheet. The maximum exposure from unconsolidated VIEs is limited to the investment held by TDS in those entities.

Other Related Matters

TDS made contributions, loans or advances to its VIEs totaling $295 million and $276 million during the nine months ended September 30, 2024 and 2023, respectively, of which $253 million in 2024 and $244 million in 2023, are related to USCC EIP LLC as discussed above. TDS may agree to make additional capital contributions and/or advances to these or other VIEs and/or to their general partners to provide additional funding for their operations or the development of wireless spectrum licenses granted in various auctions. TDS may finance such amounts with a combination of cash on hand, borrowings under its revolving credit or receivables securitization agreements and/or other long-term debt. There is no assurance that TDS will be able to obtain additional financing on commercially reasonable terms or at all to provide such financial support.

The limited partnership agreement of Advantage Spectrum also provided the general partner with a put option whereby the general partner may require the limited partner, a subsidiary of UScellular, to purchase its interest in the limited partnership. The put option was not exercised during the exercise period.

Note 13 Noncontrolling Interests

The following schedule discloses the effects of Net income attributable to TDS shareholders and changes in TDS’ ownership interest in UScellular on TDS’ equity:

Nine Months Ended September 30,20242023
(Dollars in millions)
Net income (loss) attributable to TDS shareholders$(34)$6
Transfers (to) from noncontrolling interests
Change in TDS' Capital in excess of par value from UScellular's issuance of UScellular shares(43)(33)
Net transfers (to) from noncontrolling interests(43)(33)
Net income (loss) attributable to TDS shareholders after transfers (to) from noncontrolling interests$(77)$(27)

Note 14 Business Segment Information

UScellular and TDS Telecom are billed for services they receive from TDS, consisting primarily of information processing, accounting, finance, and general management services. Such billings are based on expenses specifically identified to UScellular 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 UScellular and TDS Telecom are reflected in the accompanying business segment information.

During the second quarter of 2024, TDS and UScellular modified their reporting structure due to the planned disposal of the UScellular wireless operations and, as a result, disaggregated the UScellular operations into two reportable segments - Wireless and Towers. This presentation reflects how TDS' and UScellular's chief operating decision maker allocates resources and evaluates operating performance following this strategic shift. The Towers segment records rental revenue and the Wireless segment records a related expense when the Wireless segment uses company-owned towers to locate its network equipment, using estimated market pricing - this revenue and expense is eliminated in consolidation. Prior periods have been updated to conform to the new reportable segments.

Financial data for TDS’ reportable segments for the three and nine month periods ended, or as of September 30, 2024 and 2023, is as follows. See Note 1 — Basis of Presentation for additional information.

UScellular
Three Months Ended or as of September 30, 2024WirelessTowersIntra-company eliminationsUScellular TotalTDS TelecomCorporate, Eliminations and OtherTotal
(Dollars in millions)
Operating revenues
Service$721$59$(33)$747$262$18$1,027
Equipment and product sales175——175—22197
Total operating revenues89659(33)922263391,224
Cost of services (excluding Depreciation, amortization and accretion reported below)19320(33)18010114295
Cost of equipment and products203——203—18221
Selling, general and administrative3168—3248117422
Depreciation, amortization and accretion15512—167683238
Loss on impairment of licenses136——136——136
(Gain) loss on asset disposals, net4——43(1)6
(Gain) loss on sale of business and other exit costs, net—————(12)(12)
(Gain) loss on license sales and exchanges, net(2)——(2)——(2)
Operating income (loss)(109)19—(90)10—(80)
Equity in earnings of unconsolidated entities143——43
Interest and dividend income14138
Interest expense1(49)1(28)(76)
Other, net1—1—1
Income (loss) before income taxes(92)14(26)(104)
Income tax expense (benefit)1(14)4(15)(25)
Net income (loss)(78)9(10)(79)
Add back:
Depreciation, amortization and accretion15512—167683238
Expenses related to strategic alternatives review7——7—411
Loss on impairment of licenses136——136——136
(Gain) loss on asset disposals, net4——43(1)6
(Gain) loss on sale of business and other exit costs, net—————(12)(12)
(Gain) loss on license sales and exchanges, net(2)——(2)——(2)
Interest expense149(1)2876
Income tax expense (benefit)1(14)4(15)(25)
Adjusted EBITDA2$191$31$—$269$83$(3)$349
Investments in unconsolidated entities1$478$4$42$524
Total assets3$10,516$2,923$287$13,726
Capital expenditures$114$6$—$120$78$1$199
UScellular
Three Months Ended or as of September 30, 2023WirelessTowersIntra-company eliminationsUScellular TotalTDS TelecomCorporate, Eliminations and OtherTotal
(Dollars in millions)
Operating revenues
Service$737$57$(32)$762$256$25$1,043
Equipment and product sales201——201—34235
Total operating revenues93857(32)963256591,278
Cost of services (excluding Depreciation, amortization and accretion reported below)19918(32)18510719311
Cost of equipment and products228——228—28256
Selling, general and administrative3249—3338217432
Depreciation, amortization and accretion14811—159615225
(Gain) loss on asset disposals, net1——16(1)6
Operating income (loss)3819—57—(9)48
Equity in earnings of unconsolidated entities140——40
Interest and dividend income13115
Interest expense1(50)2(14)(62)
Income (loss) before income taxes504(23)31
Income tax expense (benefit)127——27
Net income (loss)234(23)4
Add back:
Depreciation, amortization and accretion14811—159615225
Expenses related to strategic alternatives review3——3—14
(Gain) loss on asset disposals, net1——16(1)6
Interest expense150(2)1462
Income tax expense127——27
Adjusted EBITDA2$190$30$—$263$68$(3)$328
Investments in unconsolidated entities1$477$4$39$520
Total assets3$10,749$3,315$350$14,414
Capital expenditures$106$5$—$111$172$2$285
UScellular
Nine Months Ended or as of September 30, 2024WirelessTowersIntra-company eliminationsUScellular TotalTDS TelecomCorporate, Eliminations and OtherTotal
(Dollars in millions)
Operating revenues
Service$2,168$175$(98)$2,245$796$64$3,105
Equipment and product sales554——554164619
Total operating revenues2,722175(98)2,7997971283,724
Cost of services (excluding Depreciation, amortization and accretion reported below)58258(98)54229751890
Cost of equipment and products630——630150681
Selling, general and administrative95324—977236581,271
Depreciation, amortization and accretion46633—4991996704
Loss on impairment of licenses136——136——136
(Gain) loss on asset disposals, net131—148123
(Gain) loss on sale of business and other exit costs, net—————(12)(12)
(Gain) loss on license sales and exchanges, net4——4——4
Operating income (loss)(62)59—(3)56(26)27
Equity in earnings of unconsolidated entities1123—2125
Interest and dividend income194720
Interest expense1(137)4(75)(208)
Other, net1—3—3
Income (loss) before income taxes(8)66(91)(33)
Income tax expense (benefit)12915(43)1
Net income (loss)(37)51(48)(34)
Add back:
Depreciation, amortization and accretion46633—4991996704
Expenses related to strategic alternatives review262—28—1543
Loss on impairment of licenses136——136——136
(Gain) loss on asset disposals, net131—148123
(Gain) loss on sale of business and other exit costs, net—————(12)(12)
(Gain) loss on license sales and exchanges, net4——4——4
Interest expense1137(4)75208
Income tax expense (benefit)12915(43)1
Adjusted EBITDA2$583$95$—$810$269$(6)$1,073
Capital expenditures$400$15$—$415$242$6$663
UScellular
Nine Months Ended or as of September 30, 2023WirelessTowersIntra-company eliminationsUScellular TotalTDS TelecomCorporate, Eliminations and OtherTotal
(Dollars in millions)
Operating revenues
Service$2,214$170$(95)$2,289$766$73$3,128
Equipment and product sales617——6171102720
Total operating revenues2,831170(95)2,9067671753,848
Cost of services (excluding Depreciation, amortization and accretion reported below)59755(95)55731957933
Cost of equipment and products708——708—86794
Selling, general and administrative99525—1,020244441,308
Depreciation, amortization and accretion45634—49018011681
(Gain) loss on asset disposals, net14——148—22
Operating income (loss)6156—11715(22)110
Equity in earnings of unconsolidated entities1121—1122
Interest and dividend income183516
Interest expense1(147)6(37)(178)
Other, net1—1—1
Income (loss) before income taxes9925(53)71
Income tax expense (benefit)1566(7)55
Net income (loss)4319(46)16
Add back:
Depreciation, amortization and accretion45634—49018011681
Expenses related to strategic alternatives review3——3—14
(Gain) loss on asset disposals, net14——148—22
Interest expense1147(6)37178
Income tax expense (benefit)1566(7)55
Adjusted EBITDA2$534$90$—$753$207$(4)$956
Capital expenditures$452$10$—$462$434$10$906

1 Income and expense items below Operating income are not provided at the individual segment level for Wireless and Towers. These items are not included in the evaluation of operating performance of the segments, and therefore are reported for "UScellular Total".

2 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 assessing the segments' 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.

3 Assets are not provided at the individual segment level for Wireless and Towers. The UScellular segments operate under a common capital structure, and management has historically considered its assets collectively as part of a combined wireless network.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.