TELEPHONE DATA SYSTEMS INC DE
For the period ended Dec 31, 2024. Filed Feb 21, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 21, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
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. Certain of these measures are considered “non-GAAP financial measures” under U.S. Securities and Exchange Commission Rules. Specifically, TDS has referred to the following measures in this Form 10-K Report:
EBITDA
Adjusted EBITDA
Adjusted OIBDA
Free cash flow
Intangible assets impairment, net of tax
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 (loss) 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 (loss) 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 20 — 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 Wireless and 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.
| TDS - CONSOLIDATED | 2024 | 2023 | 2022 |
|---|---|---|---|
| (Dollars in millions) | |||
| Net income (loss) (GAAP) | $(26) | $(487) | $72 |
| Add back: | |||
| Income tax expense | 6 | 10 | 53 |
| Interest expense | 279 | 244 | 174 |
| Depreciation, amortization and accretion | 943 | 915 | 929 |
| EBITDA (Non-GAAP) | 1,202 | 682 | 1,228 |
| Add back or deduct: | |||
| Expenses related to strategic alternatives review | 56 | 13 | — |
| Loss on impairment of intangible assets | 137 | 547 | 3 |
| (Gain) loss on asset disposals, net | 30 | 27 | 27 |
| (Gain) loss on sale of business and other exit costs, net | (68) | — | (1) |
| (Gain) loss on license sales and exchanges, net | 3 | (2) | — |
| Adjusted EBITDA (Non-GAAP) | 1,360 | 1,267 | 1,257 |
| Deduct: | |||
| Equity in earnings of unconsolidated entities | 164 | 159 | 159 |
| Interest and dividend income | 27 | 20 | 17 |
| Other, net | 5 | 2 | 1 |
| Adjusted OIBDA (Non-GAAP) | 1,164 | 1,086 | 1,080 |
| Deduct: | |||
| Depreciation, amortization and accretion | 943 | 915 | 929 |
| Expenses related to strategic alternatives review | 56 | 13 | — |
| Loss on impairment of intangible assets | 137 | 547 | 3 |
| (Gain) loss on asset disposals, net | 30 | 27 | 27 |
| (Gain) loss on sale of business and other exit costs, net | (68) | — | (1) |
| (Gain) loss on license sales and exchanges, net | 3 | (2) | — |
| Operating income (loss) (GAAP) | $63 | $(414) | $122 |
| UScellular | 2024 | 2023 | 2022 |
|---|---|---|---|
| (Dollars in millions) | |||
| Net income (loss) (GAAP) | $(32) | $58 | $35 |
| Add back: | |||
| Income tax expense | 10 | 53 | 37 |
| Interest expense | 183 | 196 | 163 |
| Depreciation, amortization and accretion | 665 | 656 | 700 |
| EBITDA (Non-GAAP) | 826 | 963 | 935 |
| Add back or deduct: | |||
| Expenses related to strategic alternatives review | 35 | 8 | — |
| Loss on impairment of licenses | 136 | — | 3 |
| (Gain) loss on asset disposals, net | 18 | 17 | 19 |
| (Gain) loss on sale of business and other exit costs, net | — | — | (1) |
| (Gain) loss on license sales and exchanges, net | 3 | (2) | — |
| Adjusted EBITDA (Non-GAAP) | 1,018 | 986 | 956 |
| Deduct: | |||
| Equity in earnings of unconsolidated entities | 161 | 158 | 158 |
| Interest and dividend income | 12 | 10 | 8 |
| Adjusted OIBDA (Non-GAAP) | 845 | 818 | 790 |
| Deduct: | |||
| Depreciation, amortization and accretion | 665 | 656 | 700 |
| Expenses related to strategic alternatives review | 35 | 8 | — |
| Loss on impairment of licenses | 136 | — | 3 |
| (Gain) loss on asset disposals, net | 18 | 17 | 19 |
| (Gain) loss on sale of business and other exit costs, net | — | — | (1) |
| (Gain) loss on license sales and exchanges, net | 3 | (2) | — |
| Operating income (loss) (GAAP) | $(12) | $139 | $69 |
| UScellular Wireless | 2024 | 2023 | 2022 |
|---|---|---|---|
| (Dollars in millions) | |||
| EBITDA (Non-GAAP) | $530 | $672 | $656 |
| Add back or deduct: | |||
| Expenses related to strategic alternatives review | 33 | 8 | — |
| Loss on impairment of licenses | 136 | — | 3 |
| (Gain) loss on asset disposals, net | 17 | 19 | 19 |
| (Gain) loss on sale of business and other exit costs, net | — | — | (1) |
| (Gain) loss on license sales and exchanges, net | 3 | (2) | — |
| Adjusted EBITDA and Adjusted OIBDA (Non-GAAP) | 719 | 697 | 677 |
| Deduct: | |||
| Depreciation, amortization and accretion | 620 | 610 | 655 |
| Expenses related to strategic alternatives review | 33 | 8 | — |
| Loss on impairment of licenses | 136 | — | 3 |
| (Gain) loss on asset disposals, net | 17 | 19 | 19 |
| (Gain) loss on sale of business and other exit costs, net | — | — | (1) |
| (Gain) loss on license sales and exchanges, net | 3 | (2) | — |
| Operating income (loss) (GAAP) | $(90) | $62 | $1 |
| UScellular Towers | 2024 | 2023 | 2022 |
|---|---|---|---|
| (Dollars in millions) | |||
| EBITDA (Non-GAAP) | $123 | $123 | $113 |
| Add back or deduct: | |||
| Expenses related to strategic alternatives review | 2 | — | — |
| (Gain) loss on asset disposals | 1 | (2) | — |
| Adjusted EBITDA and Adjusted OIBDA (Non-GAAP) | 126 | 121 | 113 |
| Deduct: | |||
| Depreciation, amortization and accretion | 45 | 46 | 45 |
| Expenses related to strategic alternatives review | 2 | — | — |
| (Gain) loss on asset disposals, net | 1 | (2) | — |
| Operating income (GAAP) | $78 | $77 | $68 |
| TDS TELECOM | 2024 | 2023 | 2022 |
|---|---|---|---|
| (Dollars in millions) | |||
| Net income (loss) (GAAP) | $85 | $(483) | $53 |
| Add back or deduct: | |||
| Income tax expense (benefit) | 35 | (26) | 23 |
| Interest expense | (5) | (8) | (7) |
| Depreciation, amortization and accretion | 271 | 245 | 215 |
| EBITDA (Non-GAAP) | 385 | (272) | 284 |
| Add back or deduct: | |||
| Loss on impairment of intangible assets | 1 | 547 | — |
| (Gain) loss on asset disposals, net | 12 | 10 | 7 |
| (Gain) loss on sale of business and other exit costs, net | (49) | — | — |
| Adjusted EBITDA (Non-GAAP) | 350 | 285 | 291 |
| Deduct: | |||
| Interest and dividend income | 5 | 4 | 2 |
| Other, net | 4 | 2 | 1 |
| Adjusted OIBDA (Non-GAAP) | 340 | 279 | 288 |
| Deduct: | |||
| Depreciation, amortization and accretion | 271 | 245 | 215 |
| Loss on impairment of intangible assets | 1 | 547 | — |
| (Gain) loss on asset disposals, net | 12 | 10 | 7 |
| (Gain) loss on sale of business and other exit costs, net | (49) | — | — |
| Operating income (loss) (GAAP) | $105 | $(523) | $66 |
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.
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| (Dollars in millions) | |||
| Cash flows from operating activities (GAAP) | $1,145 | $1,142 | $1,155 |
| Cash paid for additions to property, plant and equipment | (884) | (1,211) | (1,161) |
| Cash paid for software license agreements | (67) | (66) | (23) |
| Free cash flow (Non-GAAP) | $194 | $(135) | $(29) |
Intangible assets impairment, net of tax
The following non-GAAP financial measure isolates the total effects on net income of the Loss on impairment of intangible assets at TDS Telecom and UScellular, including tax impacts. TDS believes this measure may be useful to investors and other users of its financial information to assist in comparing financial results with periods that were not impacted by impairment charges.
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| (Dollars in millions) | |||
| Net income (loss) attributable to TDS common shareholders (GAAP) | $(97) | $(569) | $(7) |
| Adjustments: | |||
| Loss on impairment of intangible assets | 137 | 547 | 3 |
| Deferred tax benefit on the tax-amortizable portion of the impaired intangible assets | (34) | (36) | — |
| UScellular noncontrolling public shareholders' portion of the impaired intangible assets | (18) | — | — |
| Subtotal of Non-GAAP adjustments | 85 | 511 | 3 |
| Net income (loss) attributable to TDS common shareholders excluding intangible assets impairment charge (Non-GAAP) | $(12) | $(58) | $(4) |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.