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$32.77-3.2%Stored close · as of Nov 10, 2026

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

See the whole filing, with its images and exhibits

Supplemental Information Relating to Non-GAAP Financial Measures

TDS sometimes uses information derived from consolidated financial information but not presented in its financial statements prepared in accordance with GAAP to evaluate the performance of its business. Specifically, TDS has referred to the following measures in this report:

EBITDA

Adjusted EBITDA

Adjusted OIBDA

Free cash flow

Licenses impairment, net of tax

These measures are considered “non-GAAP financial measures” under U.S. Securities and Exchange Commission Rules. Following are explanations of each of these measures.

EBITDA, Adjusted EBITDA and Adjusted OIBDA

EBITDA, Adjusted EBITDA and Adjusted OIBDA are defined as Net income adjusted for the items set forth in the reconciliation below. EBITDA, Adjusted EBITDA and Adjusted OIBDA are not measures of financial performance under GAAP and should not be considered as alternatives to Net income or Cash flows from operating activities, as indicators of cash flows or as measures of liquidity. TDS does not intend to imply that any such items set forth in the reconciliation below are non-recurring, infrequent or unusual; such items may occur in the future.

Adjusted EBITDA is a segment measure reported to the chief operating decision maker for purposes of assessing the segments' performance. See Note 14 — Business Segment Information in the Notes to Consolidated Financial Statements for additional information.

Management uses Adjusted EBITDA and Adjusted OIBDA as measurements of profitability, and therefore reconciliations to applicable GAAP income measures are deemed appropriate. Management believes Adjusted EBITDA and Adjusted OIBDA are useful measures of TDS’ operating results before significant recurring non-cash charges, nonrecurring expenses, gains and losses, and other items as presented below 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. Adjusted EBITDA shows adjusted earnings before interest, taxes, depreciation, amortization and accretion, gains and losses, and expenses related to the strategic alternatives review of UScellular, while Adjusted OIBDA reduces this measure further to exclude Equity in earnings of unconsolidated entities and Interest and dividend income in order to more effectively show the performance of operating activities excluding investment activities. The following tables reconcile EBITDA, Adjusted EBITDA and Adjusted OIBDA to the corresponding GAAP measures, Net income (loss) and/or Operating income (loss). Income and expense items below Operating income (loss) are not provided at the individual segment level for UScellular Wireless and UScellular Towers; therefore, the reconciliations begin with EBITDA and the most directly comparable GAAP measure is Operating income (loss) rather than Net income (loss) at the segment level.

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
TDS - CONSOLIDATED2024202320242023
(Dollars in millions)
Net income (loss) (GAAP)$(79)$4$(34)$16
Add back:
Income tax expense (benefit)(25)27155
Interest expense7662208178
Depreciation, amortization and accretion238225704681
EBITDA (Non-GAAP)210318879930
Add back or deduct:
Expenses related to strategic alternatives review114434
Loss on impairment of licenses136—136—
(Gain) loss on asset disposals, net662322
(Gain) loss on sale of business and other exit costs, net(12)—(12)—
(Gain) loss on license sales and exchanges, net(2)—4—
Adjusted EBITDA (Non-GAAP)3493281,073956
Deduct:
Equity in earnings of unconsolidated entities4340125122
Interest and dividend income852016
Other, net1—31
Adjusted OIBDA (Non-GAAP)297283925817
Deduct:
Depreciation, amortization and accretion238225704681
Expenses related to strategic alternatives review114434
Loss on impairment of licenses136—136—
(Gain) loss on asset disposals, net662322
(Gain) loss on sale of business and other exit costs, net(12)—(12)—
(Gain) loss on license sales and exchanges, net(2)—4—
Operating income (loss) (GAAP)$(80)$48$27$110
Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
UScellular2024202320242023
(Dollars in millions)
Net income (loss) (GAAP)$(78)$23$(37)$43
Add back:
Income tax expense (benefit)(14)272956
Interest expense4950137147
Depreciation, amortization and accretion167159499490
EBITDA (Non-GAAP)124259628736
Add back or deduct:
Expenses related to strategic alternatives review73283
Loss on impairment of licenses136—136—
(Gain) loss on asset disposals, net411414
(Gain) loss on license sales and exchanges, net(2)—4—
Adjusted EBITDA (Non-GAAP)269263810753
Deduct:
Equity in earnings of unconsolidated entities4340123121
Interest and dividend income4398
Adjusted OIBDA (Non-GAAP)222220678624
Deduct:
Depreciation, amortization and accretion167159499490
Expenses related to strategic alternatives review73283
Loss on impairment of licenses136—136—
(Gain) loss on asset disposals, net411414
(Gain) loss on license sales and exchanges, net(2)—4—
Operating income (loss) (GAAP)$(90)$57$(3)$117
Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
UScellular Wireless2024202320242023
(Dollars in millions)
EBITDA (Non-GAAP)$46$186$404$517
Add back or deduct:
Expenses related to strategic alternatives review73263
Loss on impairment of licenses136—136—
(Gain) loss on asset disposals, net411314
(Gain) loss on license sales and exchanges, net(2)—4—
Adjusted EBITDA and Adjusted OIBDA (Non-GAAP)191190583534
Deduct:
Depreciation, amortization and accretion155148466456
Expenses related to strategic alternatives review73263
Loss on impairment of licenses136—136—
(Gain) loss on asset disposals, net411314
(Gain) loss on license sales and exchanges, net(2)—4—
Operating income (loss) (GAAP)$(109)$38$(62)$61
Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
UScellular Towers2024202320242023
(Dollars in millions)
EBITDA (Non-GAAP)$31$30$92$90
Add back or deduct:
Expenses related to strategic alternatives review——2—
(Gain) loss on asset disposals——1—
Adjusted EBITDA and Adjusted OIBDA (Non-GAAP)31309590
Deduct:
Depreciation, amortization and accretion12113334
Expenses related to strategic alternatives review——2—
(Gain) loss on asset disposals, net——1—
Operating income (GAAP)$19$19$59$56
Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
TDS TELECOM2024202320242023
(Dollars in millions)
Net income (GAAP)$9$4$51$19
Add back:
Income tax expense4—156
Interest expense(1)(2)(4)(6)
Depreciation, amortization and accretion6861199180
EBITDA (Non-GAAP)8063261199
Add back or deduct:
(Gain) loss on asset disposals, net3688
Adjusted EBITDA (Non-GAAP)8368269207
Deduct:
Interest and dividend income1143
Other, net1—31
Adjusted OIBDA (Non-GAAP)8167263203
Deduct:
Depreciation, amortization and accretion6861199180
(Gain) loss on asset disposals, net3688
Operating income (GAAP)$10$—$56$15

Free Cash Flow

The following table presents Free cash flow, which is defined as Cash flows from operating activities less Cash paid for additions to property, plant and equipment and Cash paid for software license agreements. Free cash flow is a non-GAAP financial measure which TDS believes may be useful to investors and other users of its financial information in evaluating liquidity, specifically, the amount of net cash generated by business operations after deducting Cash paid for additions to property, plant and equipment and Cash paid for software license agreements.

Nine Months EndedSeptember 30,
20242023
(Dollars in millions)
Cash flows from operating activities (GAAP)$933$923
Cash paid for additions to property, plant and equipment(655)(906)
Cash paid for software license agreements(32)(29)
Free cash flow (Non-GAAP)$246$(12)

Licenses impairment, net of tax

The following non-GAAP financial measure isolates the total effects on net income of the current period Loss on impairment of licenses at UScellular, including tax impacts. TDS believes this measure may be useful to investors and other users of its financial information to assist in comparing the current period financial results with periods that were not impacted by such a charge.

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
(Dollars in millions)
Net loss attributable to TDS common shareholders (GAAP)$(83)$(17)$(86)$(46)
Adjustments:
Loss on impairment of licenses136—136—
Deferred tax benefit on the tax-amortizable portion of the impaired licenses(34)—(34)—
UScellular noncontrolling public shareholders' portion of the impaired licenses(17)—(17)—
Subtotal of Non-GAAP adjustments85—85—
Net income (loss) attributable to TDS common shareholders excluding licenses impairment charge (Non-GAAP)$2$(17)$(1)$(46)
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.