Skip to main content

TELEPHONE DATA SYSTEMS INC DE

For the period ended Dec 31, 2024. Filed Feb 21, 2025.

View on SEC.gov

About 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

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
Contents

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 - CONSOLIDATED202420232022
(Dollars in millions)
Net income (loss) (GAAP)$(26)$(487)$72
Add back:
Income tax expense61053
Interest expense279244174
Depreciation, amortization and accretion943915929
EBITDA (Non-GAAP)1,2026821,228
Add back or deduct:
Expenses related to strategic alternatives review5613—
Loss on impairment of intangible assets1375473
(Gain) loss on asset disposals, net302727
(Gain) loss on sale of business and other exit costs, net(68)—(1)
(Gain) loss on license sales and exchanges, net3(2)—
Adjusted EBITDA (Non-GAAP)1,3601,2671,257
Deduct:
Equity in earnings of unconsolidated entities164159159
Interest and dividend income272017
Other, net521
Adjusted OIBDA (Non-GAAP)1,1641,0861,080
Deduct:
Depreciation, amortization and accretion943915929
Expenses related to strategic alternatives review5613—
Loss on impairment of intangible assets1375473
(Gain) loss on asset disposals, net302727
(Gain) loss on sale of business and other exit costs, net(68)—(1)
(Gain) loss on license sales and exchanges, net3(2)—
Operating income (loss) (GAAP)$63$(414)$122
UScellular202420232022
(Dollars in millions)
Net income (loss) (GAAP)$(32)$58$35
Add back:
Income tax expense105337
Interest expense183196163
Depreciation, amortization and accretion665656700
EBITDA (Non-GAAP)826963935
Add back or deduct:
Expenses related to strategic alternatives review358—
Loss on impairment of licenses136—3
(Gain) loss on asset disposals, net181719
(Gain) loss on sale of business and other exit costs, net——(1)
(Gain) loss on license sales and exchanges, net3(2)—
Adjusted EBITDA (Non-GAAP)1,018986956
Deduct:
Equity in earnings of unconsolidated entities161158158
Interest and dividend income12108
Adjusted OIBDA (Non-GAAP)845818790
Deduct:
Depreciation, amortization and accretion665656700
Expenses related to strategic alternatives review358—
Loss on impairment of licenses136—3
(Gain) loss on asset disposals, net181719
(Gain) loss on sale of business and other exit costs, net——(1)
(Gain) loss on license sales and exchanges, net3(2)—
Operating income (loss) (GAAP)$(12)$139$69
UScellular Wireless202420232022
(Dollars in millions)
EBITDA (Non-GAAP)$530$672$656
Add back or deduct:
Expenses related to strategic alternatives review338—
Loss on impairment of licenses136—3
(Gain) loss on asset disposals, net171919
(Gain) loss on sale of business and other exit costs, net——(1)
(Gain) loss on license sales and exchanges, net3(2)—
Adjusted EBITDA and Adjusted OIBDA (Non-GAAP)719697677
Deduct:
Depreciation, amortization and accretion620610655
Expenses related to strategic alternatives review338—
Loss on impairment of licenses136—3
(Gain) loss on asset disposals, net171919
(Gain) loss on sale of business and other exit costs, net——(1)
(Gain) loss on license sales and exchanges, net3(2)—
Operating income (loss) (GAAP)$(90)$62$1
UScellular Towers202420232022
(Dollars in millions)
EBITDA (Non-GAAP)$123$123$113
Add back or deduct:
Expenses related to strategic alternatives review2——
(Gain) loss on asset disposals1(2)—
Adjusted EBITDA and Adjusted OIBDA (Non-GAAP)126121113
Deduct:
Depreciation, amortization and accretion454645
Expenses related to strategic alternatives review2——
(Gain) loss on asset disposals, net1(2)—
Operating income (GAAP)$78$77$68
TDS TELECOM202420232022
(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 accretion271245215
EBITDA (Non-GAAP)385(272)284
Add back or deduct:
Loss on impairment of intangible assets1547—
(Gain) loss on asset disposals, net12107
(Gain) loss on sale of business and other exit costs, net(49)——
Adjusted EBITDA (Non-GAAP)350285291
Deduct:
Interest and dividend income542
Other, net421
Adjusted OIBDA (Non-GAAP)340279288
Deduct:
Depreciation, amortization and accretion271245215
Loss on impairment of intangible assets1547—
(Gain) loss on asset disposals, net12107
(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.

202420232022
(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.

202420232022
(Dollars in millions)
Net income (loss) attributable to TDS common shareholders (GAAP)$(97)$(569)$(7)
Adjustments:
Loss on impairment of intangible assets1375473
Deferred tax benefit on the tax-amortizable portion of the impaired intangible assets(34)(36)—
UScellular noncontrolling public shareholders' portion of the impaired intangible assets(18)——
Subtotal of Non-GAAP adjustments855113
Net income (loss) attributable to TDS common shareholders excluding intangible assets impairment charge (Non-GAAP)$(12)$(58)$(4)
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.