SlideShare a Scribd company logo
1 of 39
Download to read offline
February 24, 2017
Fourth Quarter 2016 Results
2016 Accomplishments
2017 Strategic Priorities and Guidance
Safe Harbor Statement Under the Private
Securities Litigation Reform Act of 1995
All information set forth in this presentation, except historical and factual information,
represents forward-looking statements. This includes all statements about the company’s
plans, beliefs, estimates, and expectations. These statements are based on current estimates,
projections, and assumptions, which involve certain risks and uncertainties that could cause
actual results to differ materially from those in the forward-looking statements. Important
factors that may affect these forward-looking statements include, but are not limited to:
intense competition; the ability to execute TDS’ business strategy; uncertainties in TDS’
future cash flows and liquidity and access to the capital markets; the ability to make
payments on TDS and U.S. Cellular indebtedness or comply with the terms of debt covenants;
impacts of any pending acquisitions/divestitures/exchanges of properties and/or
licenses, including, but not limited to, the ability to obtain regulatory approvals, successfully
complete the transactions and the financial impacts of such transactions; the ability of the
company to successfully manage and grow its markets; the access to and pricing of
unbundled network elements; the ability to obtain or maintain roaming arrangements with
other carriers on acceptable terms; the state and federal telecommunications regulatory
environment; the value of assets and investments; adverse changes in the ratings afforded
TDS and U.S. Cellular debt securities by accredited ratings organizations; industry
consolidation; advances in telecommunications technology; pending and future litigation;
changes in income tax rates, laws, regulations or rulings; changes in customer growth rates,
average monthly revenue per user, churn rates, roaming revenue and terms, the availability
of wireless devices, or the mix of products and services offered by U.S. Cellular and TDS
Telecom. Investors are encouraged to consider these and other risks and uncertainties that
are discussed in documents furnished to the Securities and Exchange Commission.
2
Upcoming conferences
• 3/6/17 – Deutsche Bank 2017 Media, Internet & Telecom
Conference (Palm Beach, Florida)
• 3/7/17 – Raymond James 2017 Institutional Investors Conference
(Orlando)
• 3/22/17-3/23/17 (New York – Boston) – Gabelli NDR
3
TDS – looking ahead
• Capital Allocation – since 3:1 ratio announced in 2013, $581 million
invested back into Cable and HMS, $263 million returned to
shareholders, primarily through dividends
• Cable acquisitions remain a priority
• Dividend increase of 5%
• Regulatory Opportunities
• A-CAM support a big win for TDS Telecom
• Support for rural broadband aligns with FCC objectives
• Tax reform
4
5
2016: Balancing growth and
profitability
• Revenue impacted by competitive activity
• Focus on protecting customer base
• Improvement in postpaid and prepaid churn
• Strong cost focus
• Adjusted EBITDA up 4%, excluding discrete items
6
2016:Key drivers and
accomplishments
• Gross additions and switching activity down across the industry
• Have not been chasing customers at any cost
• Win-backs continue
• Strong customer engagement
• Securing 4G roaming agreements to ensure continued satisfaction
• J.D. Power Award for “Highest Wireless Network Quality Performance
in the North Central Region”
• Full year postpaid handset churn at 1.18%, down from 1.30% in
2015
• Strong cost and efficiency focus
• Customer care
• Distribution
• Managing capital expenditures to the lowest level in 15 years while
maintaining network quality
7
2016: Investing in the Network
• 4G LTE reaches 99% of postpaid connections
• 97% of postpaid smartphones 4G LTE capable
• 90% of data carried on 4G LTE
• Commercial deployment of VoLTE in Iowa in early 2017
• Network readiness
• VoLTE enables roaming opportunities with additional carriers
• Successfully tested fixed wireless technology
• Evaluating use with both 4G and 5G
Network quality remains a cornerstone of the strategy
8
2017 strategic priorities
• Protect our subscriber base
• Aggressive, yet economical, promotions and pricing
• Efforts to attract SMB and government customers are gaining
traction
• Drive high margin revenue streams
• Device protection plans
• Accessory sales
• VoLTE roaming
• Active advocacy for programs to deliver mobile broadband to rural
America
• Continue to drive improvements in cost structure
9
Where will we invest?
• Network quality remains our competitive advantage
• Ongoing investment to meet growing demand for data
• Continue multi-year roll-out of VoLTE
• Commercial deployment in Iowa
• Roaming initiated in latter half of 2017
• Prepare additional markets for deployment in early 2018
• Fixed wireless
10
Reason for Optimism?
•We offer a highly-valued service
•Importance and value is growing
•Mobility and connectivity are the future
•Funding and adequate returns are
necessary for investment to meet the
demand and opportunity
11
Connection Activity
Q4 ’16 Q4 ’15
Postpaid gross additions 187,000 240,000
Postpaid churn 1.41% 1.31%
Postpaid net additions (losses) (2,000) 68,000
Prepaid net additions 4,000 7,000
Retail net additions 2,000 75,000
Total retail connections 4,966,000 4,796,000
Feature
Phones Smartphones
Connected
Devices
Postpaid gross additions 7,000 109,000 71,000
Postpaid net additions (losses) (21,000) (4,000) 23,000
12
Smartphone sales and penetration
74% 75%
77% 78% 79%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
Q4'15 Q1'16 Q2'16 Q3'16 Q4'16
91% 92% 91% 92% 93%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
Q4'15 Q1'16 Q2'16 Q3'16 Q4'16
Smartphone Sales
(% of handset sales)
Smartphone Penetration
(% of postpaid handsets)
13
Postpaid churn rate
1.23% 1.18%
1.10%
1.22% 1.23%
1.95%
2.01%
1.84%
2.04%
2.49%
0.00%
0.50%
1.00%
1.50%
2.00%
2.50%
3.00%
Q4'15 Q1'16 Q2'16 Q3'16 Q4'16
Handset Churn Connected Device Churn
14
Total operating revenues
($ in millions)
Q4’16 Q4’15
%
Change
Service revenues $737 $802 (8%)
Retail service 656 716 (8%)
Roaming 34 43 (22%)
Tower rentals 15 14 7%
Other 32 29 14%
Equipment sales revenues 254 185 37%
Total operating revenues $991 $987 –
15
Postpaid revenue
Q4’16 Q4’15
%
Change
Average Revenue Per User $45.19 $51.46 (12%)
Add: EIP billings 10.24 7.11 44%
Average Billings Per User (ABPU) (1) $55.43 $58.57 (5%)
Average Revenue Per Account $120.67 $131.96 (9%)
Add: EIP billings 27.35 18.23 50%
Average Billings Per Account (ABPA) (1) $148.02 $150.19 (1%)
Average Postpaid Connections Per Account 2.67 2.56 4%
EIP Sales Mix 81% 53% ---
16
(1) ABPU and ABPA are non-GAAP financial measures that are defined in the non-GAAP reconciliation at
the end of the presentation.
($ in millions)
Q4’16 Q4’15
%
Change
Total operating revenues $991 $987 –
System operations expense 188 189 –
Cost of equipment sold 283 274 3%
SG&A expenses 390 388 1%
Total cash expenses(1) 861 851 1%
Operating cash flow(2) 130 136 (5%)
Operating cash flow
(1)Total cash expenses represents total operating expenses as shown in the Consolidated Statement of
Operations Highlights, less depreciation, amortization and accretion and gains/losses.
(2)Operating cash flow is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the
end of the presentation.
17
Adjusted EBITDA
($ in millions)
Q4’16 Q4’15
%
Change
Operating cash flow(1) $130 $136 (5%)
Equity in earnings of unconsolidated entities 30 30 –
Interest and dividend income 16 10 53%
Other, net 1 1 (13%)
Adjusted EBITDA(1) $177 $177 –
(1)Operating cash flow and Adjusted EBITDA are non-GAAP financial measures that are defined in
the non-GAAP reconciliation at the end of the presentation.
18
Revenues, Operating cash flow and
Adjusted EBITDA – Full year 2016
($ in millions) 2016 2015
%
Change
As Reported:
Total operating revenues $3,939 $3,997 (1%)
Operating cash flow(1) 618 675 (8%)
Adjusted EBITDA(1) $816 $852 (4%)
Excluding discrete items (2)
Total operating revenues $3,939 $3,939 –
Operating cash flow(1) 631 617 2%
Adjusted EBITDA(1) $829 $794 4%
(1)Operating cash flow and Adjusted EBITDA are non-GAAP financial measures that are defined in
the non-GAAP reconciliation at the end of the presentation.
(2)Total Operating revenues, Operating cash flow and Adjusted EBITDA (excluding discrete items)
are non-GAAP measures because they exclude the impacts of the termination of a naming rights
agreement in 2016 (+$13M) and the termination of the rewards program in 2015 (-$58M).
19
2017 U.S. Cellular guidance (1)
($ in millions)
As of Feb. 24, 2017 2016
Estimates
2016
Actual
(as
reported)
2016
Actual
(excl.
discrete
items)*
2017
Estimates *
Total operating revenues $3,900-$4,100 $3,939 $3,939 $3,800-$4,000
Operating cash flow(2)(3) $525-$650 $618 $631 $500-$650
Adjusted EBITDA(2)(3) $725-$850 $816 $829 $650-$800
Capital expenditures $500 $446 $446 Approx. $500
(1) There can be no assurance that final results will not differ materially from such estimated results.
(2) Operating cash flow and Adjusted EBITDA are non-GAAP financial measures that are defined in the non-GAAP
reconciliation at the end of the presentation.
(3) Operating cash flow and Adjusted EBITDA (excluding discrete items) are non-GAAP measures because they exclude
the impact of the termination of a naming rights agreement in 2016 (+13M).
* Effective for 2017, U.S. Cellular will report imputed interest related to equipment installment plans in
revenues. For 2016 and previous years, Imputed interest was reported in Interest and dividend income.
As adjusted to conform to the change in classification, Total operating revenues and Operating cash flow
(excluding discrete items) for 2016 were $3,990 million and $682 million, respectively. The company
recorded $51 million in imputed interest in 2016. Such amounts are non-GAAP financial measures and are
reconciled at the end of the presentation.
20
21
2016: Network investments drive
broadband and ARPU growth
Wireline
• Fiber deployment essentially complete in our most attractive markets
• Providing speeds up to 1 GBPS
• Opportunities to improve IPTV/triple play penetrations and ARPU
• Copper bonding complete in mid-tier markets
• Efforts to secure A-CAM funding successful
• 10-years of support provides certainty
• $75 million per year plus transitional support
• Obligation to bring defined speeds and service to 160,000 locations
• Initial build will drive fiber deeper into network and improve
capacity throughout network
22
2016: Network investments drive
broadband and ARPU growth
Cable
• Broadband strategy taking hold, showing early results
• Analog reclamation completed, spectrum reclaimed
• Increased speeds, 300 Mbps service to more than half of service
addresses
• Increased digital services across video customer base, driving
improved customer experience
HMS
• Enhanced suite of hybrid-IT solutions
• Process automation and standardization to achieve efficiencies
23
2017 strategic priorities
• Wireline
• Increase penetration in existing fiber markets and continue to
modestly deploy fiber where economically feasible
• Leverage copper bonding to increase penetration of higher speed
broadband customers
• Year 1 A-CAM – drive fiber deeper into network
• Cable
• Increase broadband penetration
• Continue to evaluate potential acquisitions
• Hosted and Managed Services
• Focus on growth of recurring service revenues
• Lead with managed services and hybrid cloud offering
• Continue process automation and standardization
Build on 2016 Investments
24
TDS Telecom operating performance
($ in millions)
Q4’16 Q4’15
%
Change
Wireline $174 $174 ---
Cable 49 43 13%
HMS 61 69 (10%)
Total operating revenues(1) 283 284 ---
Cash expenses(1)(2) 212 214 (1%)
Adjusted EBITDA(3) 72 71 1%
Capital expenditures $45 $73 (39%)
(1)Includes intercompany eliminations
(2)Cash expenses represent cost of services, cost of equipment and products, and selling, general and
administrative expenses, and are identified as Expenses excluding depreciation, amortization and accretion
on the Consolidated Statement of Operation Highlights.
(3)Adjusted EBITDA is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the end
of the presentation.
25
Fourth quarter Wireline highlights
• Continued success selling triple play bundles
• IPTV connections up 32%
• Residential revenue per connection up 7% as reported; 3% adjusted
• Demand for higher speed broadband strong
• Ability to offset loss of commercial and wholesale revenue with growth from
fiber investments
• Free cash flow improvement as capital intensity declines
Q4’15 Q1’16 Q2’16 Q3’16 Q4’16
%
Change
(Y/Y)
IPTV connections 34,400 38,300 41,200 43,600 45,300 32%
Residential revenue per connection $41.24* $43.28 $43.67 $44.25 $44.27 7%
managedIP connections 147,100 148,500 149,000 151,500 150,900 3%
*Includes discrete items which reduced ARPU by $1.91
Q4’15 Q1’16 Q2’16 Q3’16 Q4’16
Take rate % at 10 MB or higher 47% 49% 50% 52% 53%
Take rate % at 25 MB or higher 16% 18% 19% 21% 22%
26
Wireline operating performance
($ in millions)
Q4’16 Q4’15
%
Change
Residential $ 78 $ 72 8%
Commercial 52 54 (5%)
Wholesale 44 46 (5%)
Total service revenues 174 173 ---
Cash expenses(1) 116 116 ---
Adjusted EBITDA(2) $ 59 $ 59 1%
Capital expenditures $26 $50 (47%)
(1)Cash expenses represent cost of services, cost of equipment and products, and selling, general and
administrative expenses, and are identified as Expenses excluding depreciation, amortization and accretion on
the Consolidated Statement of Operations Highlights.
(2)Adjusted EBITDA is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the end of
the presentation.
27
Fourth quarter Cable highlights
• Broadband connections
increase 14%
• Analog reclamation
complete
• Revenue increases 13%
0
50,000
100,000
150,000
200,000
250,000
300,000
350,000
Q4'15 Q1'16 Q2'16 Q3'16 Q4'16
Video Voice Broadband
Connections
Broadband
connections
(Y/Y growth)
Total
connections
(Y/Y growth)4%
14%
28
Cable operating performance
($ in millions)
Q4’16 Q4’15
%
Change
Residential $ 38 $ 34 13%
Commercial 11 9 15%
Total operating revenues 49 43 13%
Cash expenses(1) 38 32 16%
Adjusted EBITDA(2) $ 11 $ 10 6%
Capital expenditures $13 $15 (12%)
(1)Cash expenses represent cost of services and selling, general and administrative expenses, and are
identified as Expenses excluding depreciation, amortization and accretion on the Consolidated Statement of
Operations Highlights.
(2)Adjusted EBITDA is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the end
of the presentation.
29
Fourth quarter HMS highlights
• Focus on growth of recurring service revenues
• Utilize new data center capacity
• Equipment revenue and COGS lower due to timing of
sales
• Lower capital intensity improved free cash flow
0
10
20
30
40
50
60
70
80
90
Q4'15 Q1'16 Q2'16 Q3'16 Q4'16
Service revenues Equipment revenues
Operating Revenues
($ in millions)
64%
36%
Rentable data center
space
Filled Available
30
Hosted and Managed Services
operating performance
($ in millions)
Q4’16 Q4’15
%
Change
Service revenues $28 $28 (2%)
Equipment sales 34 40 (16%)
Total operating revenues 61 69 (10%)
Cash expenses(1) 60 67 (10%)
Adjusted EBITDA(2) $ 1 $ 1 (6%)
Capital expenditures $5 $8 (35%)
(1)Cash expenses represent cost of services, cost of equipment and products, and selling, general and
administrative expenses, and are identified as Expenses excluding depreciation, amortization and accretion on
the Consolidated Statement of Operations Highlights.
(2)Adjusted EBITDA is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the end of
the presentation.
31
Revenues, Operating cash flow and
Adjusted EBITDA – Full year 2016
($ in millions) 2016 2015 %
Change
Wireline $ 698 $ 701 ---
Cable 185 175 6%
HMS 273 287 (5%)
Total operating revenues(1) 1,151 1,158 (1%)
Adjusted EBITDA(2) 298 306 (3%)
Capital expenditures $ 173 $ 219 (21%)
(1)Includes intercompany eliminations
(2)Adjusted EBITDA is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the
end of the presentation.
32
2017 TDS Telecom guidance (1)
($ in millions)
As of Feb. 24, 2017 2016 Estimates
2016
Actual 2017 Estimates
Total operating revenues $1,130 - $1,180 $1,151 $1,200 - $1,250
Operating cash flow(2) $270 - $310 295 $300 - $340
Adjusted EBITDA(2) $270 - $310 298 $300 - $340
Capital expenditures $180 $173 Approx. $225
(1)There can be no assurance that final results will not differ materially from such estimated results.
(2)Operating cash flow and Adjusted EBITDA are non-GAAP financial measures that are defined in the non-
GAAP reconciliation at the end of the presentation.
33
Appendix
34
Operating Cash Flow and Adjusted EBITDA Reconciliation
($ in millions)
U.S. Cellular Wireline Cable HMS
Total
TDS
Telecom TDS (1) U.S. Cellular Wireline Cable HMS
Total
TDS Telecom TDS (1)
Net income (loss) (GAAP) $(5) N/A N/A N/A $10 $(5) $(3) N/A N/A N/A $8 $(2)
Add back:
Income tax expense (benefit) (6) N/A N/A N/A 5 (6) (5) N/A N/A N/A 8 (7)
Income (loss) before income taxes (GAAP) $(11) $20 $1 $(7) $15 $(11) $(8) $22 --- $(7) $16 $(9)
Add back:
Interest expense 29 --- --- 1 1 43 25 --- --- 1
---
39
Depreciation, amortization and accretion expense 156 40 9 7 56 214 156 41 9 7 58 216
EBITDA (non-GAAP) $174 $60 $10 $1 $71 $246 $173 $64 $9 $1 $74 $246
Add back:
(Gain) loss on assets disposals, net 6 --- 1 --- 1 7 4 2 1 --- 3 7
(Gain) loss on sale of business and other exit costs, net --- --- --- --- --- ---
---
(6) --- --- (6) (6)
(Gain) loss on license sales and exchanges, net (3) (1) --- --- (1) (3)
---
--- --- --- --- ---
Adjusted EBITDA (2) (non-GAAP) $177 $59 $11 $1 $72 $250 $177 $59 $10 $1 $71 $247
Deduct:
Equity in earnings of unconsolidated entities 30 --- --- --- --- 30 30 --- --- --- --- 30
Interest and dividend income 16 1 --- --- 1 18 10 --- --- --- --- 11
Other, net 1 --- --- --- --- --- 1 --- --- --- --- ---
Operating cash flow (2) (3) (non-GAAP) $130 $58 $11 $1 $71 $202 $136 $59 $10 $1 $71 $206
Three months ended Dec. 31, 2016 Three months ended Dec. 31, 2015
In providing 2016 and 2015 Actual Results, TDS has not completed the below reconciliation to net income
because it does not provide guidance for income taxes. TDS believes that the impact of income taxes
cannot be reasonably predicted; therefore, the company is unable to provide such guidance.
35
Operating Cash Flow and Adjusted EBITDA Reconciliation –
2017 Estimated and 2016 Full Year (as reported)
2017 Estimated Results Actual Results Year ended December 31, 2016
(Dollars in millions)
U.S. Cellular TDS Telecom TDS(1) U.S. Cellular TDS Telecom TDS (1)
Net income (loss) (GAAP)
N/A
N/A
N/A
$49 $42 $52
Add back:
Income tax expense (benefit)
N/A N/A
N/A
33 25 40
Income (loss) before income taxes (GAAP)
$(110)-$40 $75-$115 $(95)-$95 $82 $67 $92
Add back:
Interest expense
110 --- 170 113 3 170
Depreciation, amortization and accretion
630 225 860 618 224 850
EBITDA
$630-$780 $300-$340 $935-$1,125 $813 $294 $1,112
Add back:
(Gain) loss on sale of business and other exit costs, net
-- --- --- — — (1)
(Gain) loss on license sales and exchanges, net (4)
-- --- --- (19) (1) (20)
(Gain) loss on assets disposals, net
20 --- 20 22 4 27
Adjusted EBITDA (2)
$650-$800 $300-$340 $955-$1,145 $816 $298 $1,118
Deduct:
Equity in earnings of unconsolidated entities
140 --- 140 140 — 140
Interest and dividend income
10 --- 10 57 3 62
Other, net
-- --- -- 1 —
Operating cash flow (2)(3)
$500-$650 $300-$340 $805-$995 $618 $295 $916
36
Postpaid ABPU (5) and Postpaid ABPA (5) Reconciliation
(dollars and connection counts in
millions))
Three months
ended Dec. 31
2016
Three months
ended Dec. 31
2015
Calculation of Postpaid ARPU
Postpaid service revenues $607 $674
Average number of postpaid connections 4.48 4.37
Number of months in period 3 3
Postpaid ARPU (GAAP metric) $45.19 $51.46
Calculation of Postpaid ABPU (5)
Postpaid service revenues $607 $674
Equipment installment plan billings 138 93
Total billings to postpaid connections $745 $767
Average number of postpaid connections 4.48 4.37
Number of months in period 3 3
Postpaid ABPU (non-GAAP metric) (5) $55.43 $58.57
Calculation of Postpaid ARPA
Postpaid service revenues $607 $674
Average number of postpaid accounts 1.68 1.70
Number of months in period 3 3
Postpaid ARPA (GAAP metric) $120.67 $131.96
Calculation of Postpaid ABPA (5)
Postpaid service revenues $607 $674
Equipment installment plan billings 138 93
Total billings to postpaid accounts $745 $767
Average number of postpaid accounts 1.68 1.70
Number of months in period 3 3
Postpaid ABPA (non-GAAP metric) (5) $148.02 $150.19
37
Full Year-end
12/31/16
Discrete Item Full Year-end
12/31/16
Discrete Item Full-Year end
12/31/16
Full Year-end
12/31/15
Discrete Item Full Year-end
12/31/15
(in millions)
As reported
Naming Rights
Impact
Excluding naming
rights impact
(non-GAAP) Imputed Interest
Excl(s) Naming
Rights Impact
and Imputed
Interest
(non-GAAP) As reported Rewards Impact
Excluding rewards
impact (non-
GAAP)
Service revenues* $ 3,030 --- $ 3,030 $51 $ 3,081 $3,350 $(58) $3,292
Retail service* 2,700 --- 2,700 --- 2,700 2,994 (58) 2,936
Inbound roaming* 152 --- 152 --- 152 192 --- 192
Other* 178 --- 178 51 229 164 --- 164
Equipment sales revenue* 909 --- 909 --- 909 647 --- 647
Total operating revenues* $3,939 --- $3,939 $51 $ 3,990 $3,997 $(58) $3,939
System operation expense* 760 --- 760 --- 760 775 --- 775
Cost of equipment sold* 1,081 --- 1,081 --- 1,081 1,053 --- 1,053
SG&A* 1,480 (13) 1,467 --- 1,467 1,494 --- 1,494
Total cash expenses (6) 3,321 (13) 3,308 --- 3,308 3,322 --- 3,322
Operating cash flow (non-GAAP) $618 $13 $631 $51 $682 675 $(58) $617
Equity in earnings of unconsolidated
entities*
140 --- 140 --- 140 140 --- 140
Interest and dividend income* 57 --- 57 $(51) 6 36 --- 36
Other, net* 1 --- 1 --- 1 1 --- 1
Adjusted EBITDA (non-GAAP) $816 $13 $829 --- $829 $852 $(58) $794
U.S. Cellular Discrete Items Reconciliation
38
* GAAP
As previously described, this table reconciles GAAP measures to non-GAAP measures showing the impact of the termination of a naming rights
agreement in 2016 ($13 million) and the termination of the rewards program in 2015 ($58 million). In addition, this table shows 2016 results
adjusted for the change in classification of imputed interest related to equipment installment plans to revenues from Interest and dividend
income, to be made effective in 2017. U.S. Cellular believes this information is useful to investors and other users of its financial information in
showing the effect of the termination of the naming rights and the pro-forma effect of the reclassification to be made effective in 2017.
(1)The TDS column includes U.S. Cellular, TDS Telecom and also the impacts of consolidating eliminations, corporate operations
and non-reportable segments, all of which are not presented above.
(2)Adjusted EBITDA (earnings before interest, taxes, depreciation, amortization and accretion) is defined as net income
adjusted for the items set forth in the reconciliation above. Operating cash flow is defined as net income adjusted for the
items set forth in the reconciliation above. Adjusted EBITDA and Operating cash flow are not measures of financial
performance under Generally Accepted Accounting Principles in the United States (“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 above are non-recurring, infrequent or
unusual; such items may occur in the future. Management uses Adjusted EBITDA and Operating cash flow as
measurements of profitability, and therefore reconciliations to applicable GAAP income measures are deemed most
appropriate. Management believes Adjusted EBITDA and Operating cash flow are useful measures 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. Adjusted EBITDA shows adjusted earnings before interest, taxes, depreciation, amortization and accretion
and gains and losses, while Operating cash flow 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 table above reconciles Adjusted EBITDA and Operating cash flow to the
corresponding GAAP measure, Net income or Income (loss) before income taxes.
(3)A reconciliation of Operating cash flow (Non-GAAP) and Operating income (excluding gains and losses) (Non-GAAP) to
operating income (GAAP) for December 31, 2016 actual results can be found on the company's website at
investors.tdsinc.com.
(4)In 2016, U.S. Cellular completed multiple agreements to exchange licenses. Agreements are subject to regulatory approval
and other customary closing conditions. A portion of one of the agreements subsequently closed in the first quarter of 2017
and resulted in a gain.
(5)U.S. Cellular presents Postpaid ABPU and Postpaid ABPA to reflect the revenue shift from Service revenues to Equipment
and product sales resulting from the increased adoption of equipment installment plans. Postpaid ABPU and Postpaid ABPA,
as previously defined, are non-GAAP financial measures which U.S. Cellular believes are useful to investors and other users
of its financial information in showing trends in both service and equipment revenues received from customers.
(6)Cash expenses represent the total of the above expenses, and are identified as Expenses excluding depreciation,
amortization and accretion on the Consolidated Statement of Operations.
39

More Related Content

What's hot

Investor deck may 2017 v5
Investor deck may 2017 v5Investor deck may 2017 v5
Investor deck may 2017 v5synacor2016ir
 
May 4th 2016 investor relations presentation
May 4th 2016 investor relations presentationMay 4th 2016 investor relations presentation
May 4th 2016 investor relations presentationXOGroup
 
January 2017 digital realty company overview
January 2017 digital realty company overviewJanuary 2017 digital realty company overview
January 2017 digital realty company overviewir_digitalrealty
 
2 q16 presentation
2 q16 presentation2 q16 presentation
2 q16 presentationaoncorp
 
2Q 2016 Earnings Presentation
2Q 2016 Earnings Presentation2Q 2016 Earnings Presentation
2Q 2016 Earnings Presentationirbgcpartners
 
3Q 2017 ADP Earnings Deck Final
3Q 2017 ADP Earnings Deck Final3Q 2017 ADP Earnings Deck Final
3Q 2017 ADP Earnings Deck Finaladpinvestors
 
2016 investor deck may v1
2016 investor deck may v12016 investor deck may v1
2016 investor deck may v1Beldenir
 
Q4 Slides 020917
Q4 Slides 020917Q4 Slides 020917
Q4 Slides 020917wuir
 
Q117 nielsen-earnings webcast final
Q117 nielsen-earnings webcast finalQ117 nielsen-earnings webcast final
Q117 nielsen-earnings webcast finalnielsen_holdings
 
2017 First Quarter Earnings Presentation
2017 First Quarter Earnings Presentation2017 First Quarter Earnings Presentation
2017 First Quarter Earnings Presentationsanmina2017ir
 
Ir presentation september
Ir presentation   septemberIr presentation   september
Ir presentation septemberaoncorp
 
1 q18 earnings deck final_ready_for_release
1 q18 earnings deck final_ready_for_release1 q18 earnings deck final_ready_for_release
1 q18 earnings deck final_ready_for_releaseadpinvestors
 

What's hot (20)

Investor deck may 2017 v5
Investor deck may 2017 v5Investor deck may 2017 v5
Investor deck may 2017 v5
 
First Quarter 2016 Earnings Presentation
First Quarter 2016 Earnings PresentationFirst Quarter 2016 Earnings Presentation
First Quarter 2016 Earnings Presentation
 
May 4th 2016 investor relations presentation
May 4th 2016 investor relations presentationMay 4th 2016 investor relations presentation
May 4th 2016 investor relations presentation
 
January 2017 digital realty company overview
January 2017 digital realty company overviewJanuary 2017 digital realty company overview
January 2017 digital realty company overview
 
2 q 2017 operating results final
2 q 2017 operating results final2 q 2017 operating results final
2 q 2017 operating results final
 
Second quarter 2016 earnings presentation
Second quarter 2016 earnings presentationSecond quarter 2016 earnings presentation
Second quarter 2016 earnings presentation
 
Third Quarter 2017 Earnings Presentation
Third Quarter 2017 Earnings PresentationThird Quarter 2017 Earnings Presentation
Third Quarter 2017 Earnings Presentation
 
17 q3 earnings deck v2
17 q3 earnings deck v217 q3 earnings deck v2
17 q3 earnings deck v2
 
June 2017 investor deck final
June 2017 investor deck finalJune 2017 investor deck final
June 2017 investor deck final
 
2 q16 presentation
2 q16 presentation2 q16 presentation
2 q16 presentation
 
2Q 2016 Earnings Presentation
2Q 2016 Earnings Presentation2Q 2016 Earnings Presentation
2Q 2016 Earnings Presentation
 
3Q 2017 ADP Earnings Deck Final
3Q 2017 ADP Earnings Deck Final3Q 2017 ADP Earnings Deck Final
3Q 2017 ADP Earnings Deck Final
 
2016 investor deck may v1
2016 investor deck may v12016 investor deck may v1
2016 investor deck may v1
 
Q4 Slides 020917
Q4 Slides 020917Q4 Slides 020917
Q4 Slides 020917
 
Q117 nielsen-earnings webcast final
Q117 nielsen-earnings webcast finalQ117 nielsen-earnings webcast final
Q117 nielsen-earnings webcast final
 
Fourth Quarter 2015
Fourth Quarter 2015 Fourth Quarter 2015
Fourth Quarter 2015
 
2017 First Quarter Earnings Presentation
2017 First Quarter Earnings Presentation2017 First Quarter Earnings Presentation
2017 First Quarter Earnings Presentation
 
Ir presentation september
Ir presentation   septemberIr presentation   september
Ir presentation september
 
1Q 2016 Earnings Conference Call Presentation
1Q 2016 Earnings Conference Call Presentation1Q 2016 Earnings Conference Call Presentation
1Q 2016 Earnings Conference Call Presentation
 
1 q18 earnings deck final_ready_for_release
1 q18 earnings deck final_ready_for_release1 q18 earnings deck final_ready_for_release
1 q18 earnings deck final_ready_for_release
 

Viewers also liked

TMUS Q4 2016 Investor Factbook
TMUS Q4 2016 Investor Factbook TMUS Q4 2016 Investor Factbook
TMUS Q4 2016 Investor Factbook Cristal Dunkin
 
Cowen & company health care conference march 7 2017 presentation
Cowen & company health care conference march 7 2017 presentationCowen & company health care conference march 7 2017 presentation
Cowen & company health care conference march 7 2017 presentationimpax-labs
 
4 q16 external presentation_2017-02-08_final_lvlt
4 q16 external presentation_2017-02-08_final_lvlt4 q16 external presentation_2017-02-08_final_lvlt
4 q16 external presentation_2017-02-08_final_lvltLevel3_Communications
 
February 2017 enlk and enlc operations report
February 2017 enlk and enlc operations reportFebruary 2017 enlk and enlc operations report
February 2017 enlk and enlc operations reportEnLinkMidstreamLLC
 
December 2016 Investor Day Presentation
December 2016 Investor Day PresentationDecember 2016 Investor Day Presentation
December 2016 Investor Day Presentationveriskir
 
Fy17 q1 slides ugi-v_final
Fy17 q1   slides ugi-v_finalFy17 q1   slides ugi-v_final
Fy17 q1 slides ugi-v_finalUGI_Corporation
 
Investor deck january 2017 final
Investor deck january 2017 finalInvestor deck january 2017 final
Investor deck january 2017 finalsynacor2016ir
 
March investor update
March investor updateMarch investor update
March investor updatepreit2016ir
 
Bell Helicopter Analyst Meeting at HAI Heli-Expo 2017
Bell Helicopter Analyst Meeting at HAI Heli-Expo 2017Bell Helicopter Analyst Meeting at HAI Heli-Expo 2017
Bell Helicopter Analyst Meeting at HAI Heli-Expo 2017TextronCorp
 
Lvs 4 q16-earnings-deck-vfinal
Lvs 4 q16-earnings-deck-vfinalLvs 4 q16-earnings-deck-vfinal
Lvs 4 q16-earnings-deck-vfinalInvestor_lvs
 
Trup investor presentation march 2017
Trup investor presentation   march 2017Trup investor presentation   march 2017
Trup investor presentation march 2017trupanion
 
03 27-17 march investor presentation final
03 27-17 march investor presentation final03 27-17 march investor presentation final
03 27-17 march investor presentation finalAES_BigSky
 
Nemus shareholder meeting july 2016 final
Nemus shareholder meeting july 2016 finalNemus shareholder meeting july 2016 final
Nemus shareholder meeting july 2016 finalnemusbio
 
Mycc fy16 q4 earnings presentation
Mycc fy16 q4 earnings presentationMycc fy16 q4 earnings presentation
Mycc fy16 q4 earnings presentationclubcorp
 
Acxiom FY17 Third Quarter Earnings Call
Acxiom FY17 Third Quarter Earnings CallAcxiom FY17 Third Quarter Earnings Call
Acxiom FY17 Third Quarter Earnings Callacxiom2016ir
 

Viewers also liked (20)

Discover 4Q16 Earnings
Discover 4Q16 EarningsDiscover 4Q16 Earnings
Discover 4Q16 Earnings
 
TMUS Q4 2016 Investor Factbook
TMUS Q4 2016 Investor Factbook TMUS Q4 2016 Investor Factbook
TMUS Q4 2016 Investor Factbook
 
Cowen & company health care conference march 7 2017 presentation
Cowen & company health care conference march 7 2017 presentationCowen & company health care conference march 7 2017 presentation
Cowen & company health care conference march 7 2017 presentation
 
4 q16 external presentation_2017-02-08_final_lvlt
4 q16 external presentation_2017-02-08_final_lvlt4 q16 external presentation_2017-02-08_final_lvlt
4 q16 external presentation_2017-02-08_final_lvlt
 
February 2017 enlk and enlc operations report
February 2017 enlk and enlc operations reportFebruary 2017 enlk and enlc operations report
February 2017 enlk and enlc operations report
 
December 2016 Investor Day Presentation
December 2016 Investor Day PresentationDecember 2016 Investor Day Presentation
December 2016 Investor Day Presentation
 
Dreamforce 2016 Investor Day
Dreamforce 2016 Investor DayDreamforce 2016 Investor Day
Dreamforce 2016 Investor Day
 
Fy17 q1 slides ugi-v_final
Fy17 q1   slides ugi-v_finalFy17 q1   slides ugi-v_final
Fy17 q1 slides ugi-v_final
 
Investor deck january 2017 final
Investor deck january 2017 finalInvestor deck january 2017 final
Investor deck january 2017 final
 
March investor update
March investor updateMarch investor update
March investor update
 
Q1 presentation v5
Q1 presentation v5Q1 presentation v5
Q1 presentation v5
 
Bell Helicopter Analyst Meeting at HAI Heli-Expo 2017
Bell Helicopter Analyst Meeting at HAI Heli-Expo 2017Bell Helicopter Analyst Meeting at HAI Heli-Expo 2017
Bell Helicopter Analyst Meeting at HAI Heli-Expo 2017
 
Mar 1 2017 ir marketing final
Mar 1 2017 ir marketing finalMar 1 2017 ir marketing final
Mar 1 2017 ir marketing final
 
Lvs 4 q16-earnings-deck-vfinal
Lvs 4 q16-earnings-deck-vfinalLvs 4 q16-earnings-deck-vfinal
Lvs 4 q16-earnings-deck-vfinal
 
Trup investor presentation march 2017
Trup investor presentation   march 2017Trup investor presentation   march 2017
Trup investor presentation march 2017
 
03 27-17 march investor presentation final
03 27-17 march investor presentation final03 27-17 march investor presentation final
03 27-17 march investor presentation final
 
Q1 presentation v6
Q1 presentation v6Q1 presentation v6
Q1 presentation v6
 
Nemus shareholder meeting july 2016 final
Nemus shareholder meeting july 2016 finalNemus shareholder meeting july 2016 final
Nemus shareholder meeting july 2016 final
 
Mycc fy16 q4 earnings presentation
Mycc fy16 q4 earnings presentationMycc fy16 q4 earnings presentation
Mycc fy16 q4 earnings presentation
 
Acxiom FY17 Third Quarter Earnings Call
Acxiom FY17 Third Quarter Earnings CallAcxiom FY17 Third Quarter Earnings Call
Acxiom FY17 Third Quarter Earnings Call
 

Similar to TDS - USC Q4 2016 operating results final

TDS Q4 2015 Earnings Presentation
TDS Q4 2015 Earnings PresentationTDS Q4 2015 Earnings Presentation
TDS Q4 2015 Earnings PresentationUSCellular
 
3 q 2017 operating results final
3 q 2017 operating results final3 q 2017 operating results final
3 q 2017 operating results finalUSCellular
 
3 q 2016 operating results final
3 q 2016 operating results final3 q 2016 operating results final
3 q 2016 operating results finalUSCellular
 
TDS Second Quarter 2016 Results
TDS Second Quarter 2016 ResultsTDS Second Quarter 2016 Results
TDS Second Quarter 2016 ResultsUSCellular
 
2018 tds annual meeting of shareholders final
2018 tds annual meeting of shareholders final2018 tds annual meeting of shareholders final
2018 tds annual meeting of shareholders finalTelephoneDataSystems
 
2 q 2018 final
2 q 2018 final2 q 2018 final
2 q 2018 finalUSCellular
 
Q2 2014 Quarterly Presentation Final
Q2 2014 Quarterly Presentation FinalQ2 2014 Quarterly Presentation Final
Q2 2014 Quarterly Presentation FinalTelephoneDataSystems
 
Q2 2014 quarterly presentation final
Q2 2014 quarterly presentation finalQ2 2014 quarterly presentation final
Q2 2014 quarterly presentation finalUSCellular
 
Tds and us cellular q1 2014 earnings presentation
Tds and us cellular q1 2014 earnings presentationTds and us cellular q1 2014 earnings presentation
Tds and us cellular q1 2014 earnings presentationUSCellular
 
TDS/USC Q1 2016 Earnings Presentation
TDS/USC Q1 2016 Earnings PresentationTDS/USC Q1 2016 Earnings Presentation
TDS/USC Q1 2016 Earnings PresentationTelephoneDataSystems
 
TDS/USC Q1 2016 Earnings Presentation
TDS/USC Q1 2016 Earnings PresentationTDS/USC Q1 2016 Earnings Presentation
TDS/USC Q1 2016 Earnings PresentationUSCellular
 
Tds q4 2013 earnings presentation
Tds q4 2013 earnings presentationTds q4 2013 earnings presentation
Tds q4 2013 earnings presentationUSCellular
 

Similar to TDS - USC Q4 2016 operating results final (20)

TDS Q4 2015 Earnings Presentation
TDS Q4 2015 Earnings PresentationTDS Q4 2015 Earnings Presentation
TDS Q4 2015 Earnings Presentation
 
TDS Q4 2015 Earnings Presentation
TDS Q4 2015 Earnings PresentationTDS Q4 2015 Earnings Presentation
TDS Q4 2015 Earnings Presentation
 
3 q 2017 operating results final
3 q 2017 operating results final3 q 2017 operating results final
3 q 2017 operating results final
 
3 q 2017 operating results final
3 q 2017 operating results final3 q 2017 operating results final
3 q 2017 operating results final
 
3 q 2016 operating results final
3 q 2016 operating results final3 q 2016 operating results final
3 q 2016 operating results final
 
TDS Third Quarter 2016 Results
TDS Third Quarter 2016 ResultsTDS Third Quarter 2016 Results
TDS Third Quarter 2016 Results
 
4 q 2017 operating results final
4 q 2017 operating results final4 q 2017 operating results final
4 q 2017 operating results final
 
TDS Second Quarter 2016 Results
TDS Second Quarter 2016 ResultsTDS Second Quarter 2016 Results
TDS Second Quarter 2016 Results
 
TDS Second Quarter 2016 Results
TDS Second Quarter 2016 ResultsTDS Second Quarter 2016 Results
TDS Second Quarter 2016 Results
 
Ideas conference dallas final
Ideas conference dallas finalIdeas conference dallas final
Ideas conference dallas final
 
2018 tds annual meeting of shareholders final
2018 tds annual meeting of shareholders final2018 tds annual meeting of shareholders final
2018 tds annual meeting of shareholders final
 
2 q 2018 final
2 q 2018 final2 q 2018 final
2 q 2018 final
 
1 q 2018 final
1 q 2018 final1 q 2018 final
1 q 2018 final
 
Q2 2014 Quarterly Presentation Final
Q2 2014 Quarterly Presentation FinalQ2 2014 Quarterly Presentation Final
Q2 2014 Quarterly Presentation Final
 
Q2 2014 quarterly presentation final
Q2 2014 quarterly presentation finalQ2 2014 quarterly presentation final
Q2 2014 quarterly presentation final
 
Tds and us cellular q1 2014 earnings presentation
Tds and us cellular q1 2014 earnings presentationTds and us cellular q1 2014 earnings presentation
Tds and us cellular q1 2014 earnings presentation
 
TDS/USC Q1 2016 Earnings Presentation
TDS/USC Q1 2016 Earnings PresentationTDS/USC Q1 2016 Earnings Presentation
TDS/USC Q1 2016 Earnings Presentation
 
TDS/USC Q1 2016 Earnings Presentation
TDS/USC Q1 2016 Earnings PresentationTDS/USC Q1 2016 Earnings Presentation
TDS/USC Q1 2016 Earnings Presentation
 
Tds q4 2013 earnings presentation
Tds q4 2013 earnings presentationTds q4 2013 earnings presentation
Tds q4 2013 earnings presentation
 
Tds q4 2013 earnings presentation
Tds q4 2013 earnings presentationTds q4 2013 earnings presentation
Tds q4 2013 earnings presentation
 

More from TelephoneDataSystems

Tds annual meeting of shareholders final
Tds annual meeting of shareholders finalTds annual meeting of shareholders final
Tds annual meeting of shareholders finalTelephoneDataSystems
 
Raymond James 37th Annual Institutional Conference
Raymond James 37th Annual Institutional ConferenceRaymond James 37th Annual Institutional Conference
Raymond James 37th Annual Institutional ConferenceTelephoneDataSystems
 
Q3 2015 Earnings Presentation Final
Q3 2015 Earnings Presentation FinalQ3 2015 Earnings Presentation Final
Q3 2015 Earnings Presentation FinalTelephoneDataSystems
 
Q1 2015 earnings presentation final
Q1 2015 earnings presentation finalQ1 2015 earnings presentation final
Q1 2015 earnings presentation finalTelephoneDataSystems
 
TDS Fourth Quarter 2014 Presentation
TDS Fourth Quarter 2014 PresentationTDS Fourth Quarter 2014 Presentation
TDS Fourth Quarter 2014 PresentationTelephoneDataSystems
 
Q1 2014 quarterly presentation final
Q1 2014 quarterly presentation finalQ1 2014 quarterly presentation final
Q1 2014 quarterly presentation finalTelephoneDataSystems
 
Q2 2013 Quarterly Presentation Final
Q2 2013 Quarterly Presentation FinalQ2 2013 Quarterly Presentation Final
Q2 2013 Quarterly Presentation FinalTelephoneDataSystems
 

More from TelephoneDataSystems (11)

Tds annual meeting of shareholders final
Tds annual meeting of shareholders finalTds annual meeting of shareholders final
Tds annual meeting of shareholders final
 
Raymond James 37th Annual Institutional Conference
Raymond James 37th Annual Institutional ConferenceRaymond James 37th Annual Institutional Conference
Raymond James 37th Annual Institutional Conference
 
Q3 2015 Earnings Presentation Final
Q3 2015 Earnings Presentation FinalQ3 2015 Earnings Presentation Final
Q3 2015 Earnings Presentation Final
 
Q2 2015 earnings presentation
Q2 2015 earnings presentationQ2 2015 earnings presentation
Q2 2015 earnings presentation
 
Q1 2015 earnings presentation final
Q1 2015 earnings presentation finalQ1 2015 earnings presentation final
Q1 2015 earnings presentation final
 
TDS Fourth Quarter 2014 Presentation
TDS Fourth Quarter 2014 PresentationTDS Fourth Quarter 2014 Presentation
TDS Fourth Quarter 2014 Presentation
 
Q4 2014 earnings presentation
Q4 2014 earnings presentationQ4 2014 earnings presentation
Q4 2014 earnings presentation
 
Q3 2014 earnings presentation
Q3 2014 earnings presentationQ3 2014 earnings presentation
Q3 2014 earnings presentation
 
Q1 2014 quarterly presentation final
Q1 2014 quarterly presentation finalQ1 2014 quarterly presentation final
Q1 2014 quarterly presentation final
 
Q3 2013 Quarterly Presentation
Q3 2013 Quarterly Presentation Q3 2013 Quarterly Presentation
Q3 2013 Quarterly Presentation
 
Q2 2013 Quarterly Presentation Final
Q2 2013 Quarterly Presentation FinalQ2 2013 Quarterly Presentation Final
Q2 2013 Quarterly Presentation Final
 

Recently uploaded

Corporate Presentation Probe Canaccord Conference 2024.pdf
Corporate Presentation Probe Canaccord Conference 2024.pdfCorporate Presentation Probe Canaccord Conference 2024.pdf
Corporate Presentation Probe Canaccord Conference 2024.pdfProbe Gold
 
Osisko Development - Investor Presentation - May 2024
Osisko Development - Investor Presentation - May 2024Osisko Development - Investor Presentation - May 2024
Osisko Development - Investor Presentation - May 2024Philip Rabenok
 
Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024CollectiveMining1
 
Camil Institutional Presentation_Mai24.pdf
Camil Institutional Presentation_Mai24.pdfCamil Institutional Presentation_Mai24.pdf
Camil Institutional Presentation_Mai24.pdfCAMILRI
 
AMG Quarterly Investor Presentation May 2024
AMG Quarterly Investor Presentation May 2024AMG Quarterly Investor Presentation May 2024
AMG Quarterly Investor Presentation May 2024gstubel
 
Terna - 1Q 2024 Consolidated Results Presentation
Terna - 1Q 2024 Consolidated Results PresentationTerna - 1Q 2024 Consolidated Results Presentation
Terna - 1Q 2024 Consolidated Results PresentationTerna SpA
 
Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024nicola_mining
 
Camil Institutional Presentation_Mai24.pdf
Camil Institutional Presentation_Mai24.pdfCamil Institutional Presentation_Mai24.pdf
Camil Institutional Presentation_Mai24.pdfCAMILRI
 
Western Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 PresentationWestern Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 PresentationPaul West-Sells
 
Teck Supplemental Information, May 2, 2024
Teck Supplemental Information, May 2, 2024Teck Supplemental Information, May 2, 2024
Teck Supplemental Information, May 2, 2024TeckResourcesLtd
 
Diligence Checklist for Early Stage Startups
Diligence Checklist for Early Stage StartupsDiligence Checklist for Early Stage Startups
Diligence Checklist for Early Stage StartupsTILDEN
 
Osisko Gold Royalties Ltd - Corporate Presentation, May 2024
Osisko Gold Royalties Ltd - Corporate Presentation, May 2024Osisko Gold Royalties Ltd - Corporate Presentation, May 2024
Osisko Gold Royalties Ltd - Corporate Presentation, May 2024Osisko Gold Royalties Ltd
 
Teekay Corporation Q1-24 Earnings Results
Teekay Corporation Q1-24 Earnings ResultsTeekay Corporation Q1-24 Earnings Results
Teekay Corporation Q1-24 Earnings ResultsTeekay Corporation
 
Financial Results for the Fiscal Year Ended March 2024
Financial Results for the Fiscal Year Ended March 2024Financial Results for the Fiscal Year Ended March 2024
Financial Results for the Fiscal Year Ended March 2024KDDI
 
Teekay Tankers Q1-24 Earnings Presentation
Teekay Tankers Q1-24 Earnings PresentationTeekay Tankers Q1-24 Earnings Presentation
Teekay Tankers Q1-24 Earnings PresentationTeekay Tankers Ltd
 
countries with the highest gold reserves in 2024
countries with the highest gold reserves in 2024countries with the highest gold reserves in 2024
countries with the highest gold reserves in 2024Kweku Zurek
 
The Leonardo 1Q 2024 Results Presentation
The Leonardo 1Q 2024 Results PresentationThe Leonardo 1Q 2024 Results Presentation
The Leonardo 1Q 2024 Results PresentationLeonardo
 

Recently uploaded (20)

SME IPO Opportunity and Trends of May 2024
SME IPO Opportunity and Trends of May 2024SME IPO Opportunity and Trends of May 2024
SME IPO Opportunity and Trends of May 2024
 
Corporate Presentation Probe Canaccord Conference 2024.pdf
Corporate Presentation Probe Canaccord Conference 2024.pdfCorporate Presentation Probe Canaccord Conference 2024.pdf
Corporate Presentation Probe Canaccord Conference 2024.pdf
 
Osisko Development - Investor Presentation - May 2024
Osisko Development - Investor Presentation - May 2024Osisko Development - Investor Presentation - May 2024
Osisko Development - Investor Presentation - May 2024
 
Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024
 
ITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdf
ITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdfITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdf
ITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdf
 
Osisko Gold Royalties Ltd - Q1 2024 Results
Osisko Gold Royalties Ltd - Q1 2024 ResultsOsisko Gold Royalties Ltd - Q1 2024 Results
Osisko Gold Royalties Ltd - Q1 2024 Results
 
Camil Institutional Presentation_Mai24.pdf
Camil Institutional Presentation_Mai24.pdfCamil Institutional Presentation_Mai24.pdf
Camil Institutional Presentation_Mai24.pdf
 
AMG Quarterly Investor Presentation May 2024
AMG Quarterly Investor Presentation May 2024AMG Quarterly Investor Presentation May 2024
AMG Quarterly Investor Presentation May 2024
 
Terna - 1Q 2024 Consolidated Results Presentation
Terna - 1Q 2024 Consolidated Results PresentationTerna - 1Q 2024 Consolidated Results Presentation
Terna - 1Q 2024 Consolidated Results Presentation
 
Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024
 
Camil Institutional Presentation_Mai24.pdf
Camil Institutional Presentation_Mai24.pdfCamil Institutional Presentation_Mai24.pdf
Camil Institutional Presentation_Mai24.pdf
 
Western Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 PresentationWestern Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 Presentation
 
Teck Supplemental Information, May 2, 2024
Teck Supplemental Information, May 2, 2024Teck Supplemental Information, May 2, 2024
Teck Supplemental Information, May 2, 2024
 
Diligence Checklist for Early Stage Startups
Diligence Checklist for Early Stage StartupsDiligence Checklist for Early Stage Startups
Diligence Checklist for Early Stage Startups
 
Osisko Gold Royalties Ltd - Corporate Presentation, May 2024
Osisko Gold Royalties Ltd - Corporate Presentation, May 2024Osisko Gold Royalties Ltd - Corporate Presentation, May 2024
Osisko Gold Royalties Ltd - Corporate Presentation, May 2024
 
Teekay Corporation Q1-24 Earnings Results
Teekay Corporation Q1-24 Earnings ResultsTeekay Corporation Q1-24 Earnings Results
Teekay Corporation Q1-24 Earnings Results
 
Financial Results for the Fiscal Year Ended March 2024
Financial Results for the Fiscal Year Ended March 2024Financial Results for the Fiscal Year Ended March 2024
Financial Results for the Fiscal Year Ended March 2024
 
Teekay Tankers Q1-24 Earnings Presentation
Teekay Tankers Q1-24 Earnings PresentationTeekay Tankers Q1-24 Earnings Presentation
Teekay Tankers Q1-24 Earnings Presentation
 
countries with the highest gold reserves in 2024
countries with the highest gold reserves in 2024countries with the highest gold reserves in 2024
countries with the highest gold reserves in 2024
 
The Leonardo 1Q 2024 Results Presentation
The Leonardo 1Q 2024 Results PresentationThe Leonardo 1Q 2024 Results Presentation
The Leonardo 1Q 2024 Results Presentation
 

TDS - USC Q4 2016 operating results final

  • 1. February 24, 2017 Fourth Quarter 2016 Results 2016 Accomplishments 2017 Strategic Priorities and Guidance
  • 2. Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995 All information set forth in this presentation, except historical and factual information, represents forward-looking statements. This includes all statements about the company’s plans, beliefs, estimates, and expectations. These statements are based on current estimates, projections, and assumptions, which involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Important factors that may affect these forward-looking statements include, but are not limited to: intense competition; the ability to execute TDS’ business strategy; uncertainties in TDS’ future cash flows and liquidity and access to the capital markets; the ability to make payments on TDS and U.S. Cellular indebtedness or comply with the terms of debt covenants; impacts of any pending acquisitions/divestitures/exchanges of properties and/or licenses, including, but not limited to, the ability to obtain regulatory approvals, successfully complete the transactions and the financial impacts of such transactions; the ability of the company to successfully manage and grow its markets; the access to and pricing of unbundled network elements; the ability to obtain or maintain roaming arrangements with other carriers on acceptable terms; the state and federal telecommunications regulatory environment; the value of assets and investments; adverse changes in the ratings afforded TDS and U.S. Cellular debt securities by accredited ratings organizations; industry consolidation; advances in telecommunications technology; pending and future litigation; changes in income tax rates, laws, regulations or rulings; changes in customer growth rates, average monthly revenue per user, churn rates, roaming revenue and terms, the availability of wireless devices, or the mix of products and services offered by U.S. Cellular and TDS Telecom. Investors are encouraged to consider these and other risks and uncertainties that are discussed in documents furnished to the Securities and Exchange Commission. 2
  • 3. Upcoming conferences • 3/6/17 – Deutsche Bank 2017 Media, Internet & Telecom Conference (Palm Beach, Florida) • 3/7/17 – Raymond James 2017 Institutional Investors Conference (Orlando) • 3/22/17-3/23/17 (New York – Boston) – Gabelli NDR 3
  • 4. TDS – looking ahead • Capital Allocation – since 3:1 ratio announced in 2013, $581 million invested back into Cable and HMS, $263 million returned to shareholders, primarily through dividends • Cable acquisitions remain a priority • Dividend increase of 5% • Regulatory Opportunities • A-CAM support a big win for TDS Telecom • Support for rural broadband aligns with FCC objectives • Tax reform 4
  • 5. 5
  • 6. 2016: Balancing growth and profitability • Revenue impacted by competitive activity • Focus on protecting customer base • Improvement in postpaid and prepaid churn • Strong cost focus • Adjusted EBITDA up 4%, excluding discrete items 6
  • 7. 2016:Key drivers and accomplishments • Gross additions and switching activity down across the industry • Have not been chasing customers at any cost • Win-backs continue • Strong customer engagement • Securing 4G roaming agreements to ensure continued satisfaction • J.D. Power Award for “Highest Wireless Network Quality Performance in the North Central Region” • Full year postpaid handset churn at 1.18%, down from 1.30% in 2015 • Strong cost and efficiency focus • Customer care • Distribution • Managing capital expenditures to the lowest level in 15 years while maintaining network quality 7
  • 8. 2016: Investing in the Network • 4G LTE reaches 99% of postpaid connections • 97% of postpaid smartphones 4G LTE capable • 90% of data carried on 4G LTE • Commercial deployment of VoLTE in Iowa in early 2017 • Network readiness • VoLTE enables roaming opportunities with additional carriers • Successfully tested fixed wireless technology • Evaluating use with both 4G and 5G Network quality remains a cornerstone of the strategy 8
  • 9. 2017 strategic priorities • Protect our subscriber base • Aggressive, yet economical, promotions and pricing • Efforts to attract SMB and government customers are gaining traction • Drive high margin revenue streams • Device protection plans • Accessory sales • VoLTE roaming • Active advocacy for programs to deliver mobile broadband to rural America • Continue to drive improvements in cost structure 9
  • 10. Where will we invest? • Network quality remains our competitive advantage • Ongoing investment to meet growing demand for data • Continue multi-year roll-out of VoLTE • Commercial deployment in Iowa • Roaming initiated in latter half of 2017 • Prepare additional markets for deployment in early 2018 • Fixed wireless 10
  • 11. Reason for Optimism? •We offer a highly-valued service •Importance and value is growing •Mobility and connectivity are the future •Funding and adequate returns are necessary for investment to meet the demand and opportunity 11
  • 12. Connection Activity Q4 ’16 Q4 ’15 Postpaid gross additions 187,000 240,000 Postpaid churn 1.41% 1.31% Postpaid net additions (losses) (2,000) 68,000 Prepaid net additions 4,000 7,000 Retail net additions 2,000 75,000 Total retail connections 4,966,000 4,796,000 Feature Phones Smartphones Connected Devices Postpaid gross additions 7,000 109,000 71,000 Postpaid net additions (losses) (21,000) (4,000) 23,000 12
  • 13. Smartphone sales and penetration 74% 75% 77% 78% 79% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 91% 92% 91% 92% 93% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Smartphone Sales (% of handset sales) Smartphone Penetration (% of postpaid handsets) 13
  • 14. Postpaid churn rate 1.23% 1.18% 1.10% 1.22% 1.23% 1.95% 2.01% 1.84% 2.04% 2.49% 0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Handset Churn Connected Device Churn 14
  • 15. Total operating revenues ($ in millions) Q4’16 Q4’15 % Change Service revenues $737 $802 (8%) Retail service 656 716 (8%) Roaming 34 43 (22%) Tower rentals 15 14 7% Other 32 29 14% Equipment sales revenues 254 185 37% Total operating revenues $991 $987 – 15
  • 16. Postpaid revenue Q4’16 Q4’15 % Change Average Revenue Per User $45.19 $51.46 (12%) Add: EIP billings 10.24 7.11 44% Average Billings Per User (ABPU) (1) $55.43 $58.57 (5%) Average Revenue Per Account $120.67 $131.96 (9%) Add: EIP billings 27.35 18.23 50% Average Billings Per Account (ABPA) (1) $148.02 $150.19 (1%) Average Postpaid Connections Per Account 2.67 2.56 4% EIP Sales Mix 81% 53% --- 16 (1) ABPU and ABPA are non-GAAP financial measures that are defined in the non-GAAP reconciliation at the end of the presentation.
  • 17. ($ in millions) Q4’16 Q4’15 % Change Total operating revenues $991 $987 – System operations expense 188 189 – Cost of equipment sold 283 274 3% SG&A expenses 390 388 1% Total cash expenses(1) 861 851 1% Operating cash flow(2) 130 136 (5%) Operating cash flow (1)Total cash expenses represents total operating expenses as shown in the Consolidated Statement of Operations Highlights, less depreciation, amortization and accretion and gains/losses. (2)Operating cash flow is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the end of the presentation. 17
  • 18. Adjusted EBITDA ($ in millions) Q4’16 Q4’15 % Change Operating cash flow(1) $130 $136 (5%) Equity in earnings of unconsolidated entities 30 30 – Interest and dividend income 16 10 53% Other, net 1 1 (13%) Adjusted EBITDA(1) $177 $177 – (1)Operating cash flow and Adjusted EBITDA are non-GAAP financial measures that are defined in the non-GAAP reconciliation at the end of the presentation. 18
  • 19. Revenues, Operating cash flow and Adjusted EBITDA – Full year 2016 ($ in millions) 2016 2015 % Change As Reported: Total operating revenues $3,939 $3,997 (1%) Operating cash flow(1) 618 675 (8%) Adjusted EBITDA(1) $816 $852 (4%) Excluding discrete items (2) Total operating revenues $3,939 $3,939 – Operating cash flow(1) 631 617 2% Adjusted EBITDA(1) $829 $794 4% (1)Operating cash flow and Adjusted EBITDA are non-GAAP financial measures that are defined in the non-GAAP reconciliation at the end of the presentation. (2)Total Operating revenues, Operating cash flow and Adjusted EBITDA (excluding discrete items) are non-GAAP measures because they exclude the impacts of the termination of a naming rights agreement in 2016 (+$13M) and the termination of the rewards program in 2015 (-$58M). 19
  • 20. 2017 U.S. Cellular guidance (1) ($ in millions) As of Feb. 24, 2017 2016 Estimates 2016 Actual (as reported) 2016 Actual (excl. discrete items)* 2017 Estimates * Total operating revenues $3,900-$4,100 $3,939 $3,939 $3,800-$4,000 Operating cash flow(2)(3) $525-$650 $618 $631 $500-$650 Adjusted EBITDA(2)(3) $725-$850 $816 $829 $650-$800 Capital expenditures $500 $446 $446 Approx. $500 (1) There can be no assurance that final results will not differ materially from such estimated results. (2) Operating cash flow and Adjusted EBITDA are non-GAAP financial measures that are defined in the non-GAAP reconciliation at the end of the presentation. (3) Operating cash flow and Adjusted EBITDA (excluding discrete items) are non-GAAP measures because they exclude the impact of the termination of a naming rights agreement in 2016 (+13M). * Effective for 2017, U.S. Cellular will report imputed interest related to equipment installment plans in revenues. For 2016 and previous years, Imputed interest was reported in Interest and dividend income. As adjusted to conform to the change in classification, Total operating revenues and Operating cash flow (excluding discrete items) for 2016 were $3,990 million and $682 million, respectively. The company recorded $51 million in imputed interest in 2016. Such amounts are non-GAAP financial measures and are reconciled at the end of the presentation. 20
  • 21. 21
  • 22. 2016: Network investments drive broadband and ARPU growth Wireline • Fiber deployment essentially complete in our most attractive markets • Providing speeds up to 1 GBPS • Opportunities to improve IPTV/triple play penetrations and ARPU • Copper bonding complete in mid-tier markets • Efforts to secure A-CAM funding successful • 10-years of support provides certainty • $75 million per year plus transitional support • Obligation to bring defined speeds and service to 160,000 locations • Initial build will drive fiber deeper into network and improve capacity throughout network 22
  • 23. 2016: Network investments drive broadband and ARPU growth Cable • Broadband strategy taking hold, showing early results • Analog reclamation completed, spectrum reclaimed • Increased speeds, 300 Mbps service to more than half of service addresses • Increased digital services across video customer base, driving improved customer experience HMS • Enhanced suite of hybrid-IT solutions • Process automation and standardization to achieve efficiencies 23
  • 24. 2017 strategic priorities • Wireline • Increase penetration in existing fiber markets and continue to modestly deploy fiber where economically feasible • Leverage copper bonding to increase penetration of higher speed broadband customers • Year 1 A-CAM – drive fiber deeper into network • Cable • Increase broadband penetration • Continue to evaluate potential acquisitions • Hosted and Managed Services • Focus on growth of recurring service revenues • Lead with managed services and hybrid cloud offering • Continue process automation and standardization Build on 2016 Investments 24
  • 25. TDS Telecom operating performance ($ in millions) Q4’16 Q4’15 % Change Wireline $174 $174 --- Cable 49 43 13% HMS 61 69 (10%) Total operating revenues(1) 283 284 --- Cash expenses(1)(2) 212 214 (1%) Adjusted EBITDA(3) 72 71 1% Capital expenditures $45 $73 (39%) (1)Includes intercompany eliminations (2)Cash expenses represent cost of services, cost of equipment and products, and selling, general and administrative expenses, and are identified as Expenses excluding depreciation, amortization and accretion on the Consolidated Statement of Operation Highlights. (3)Adjusted EBITDA is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the end of the presentation. 25
  • 26. Fourth quarter Wireline highlights • Continued success selling triple play bundles • IPTV connections up 32% • Residential revenue per connection up 7% as reported; 3% adjusted • Demand for higher speed broadband strong • Ability to offset loss of commercial and wholesale revenue with growth from fiber investments • Free cash flow improvement as capital intensity declines Q4’15 Q1’16 Q2’16 Q3’16 Q4’16 % Change (Y/Y) IPTV connections 34,400 38,300 41,200 43,600 45,300 32% Residential revenue per connection $41.24* $43.28 $43.67 $44.25 $44.27 7% managedIP connections 147,100 148,500 149,000 151,500 150,900 3% *Includes discrete items which reduced ARPU by $1.91 Q4’15 Q1’16 Q2’16 Q3’16 Q4’16 Take rate % at 10 MB or higher 47% 49% 50% 52% 53% Take rate % at 25 MB or higher 16% 18% 19% 21% 22% 26
  • 27. Wireline operating performance ($ in millions) Q4’16 Q4’15 % Change Residential $ 78 $ 72 8% Commercial 52 54 (5%) Wholesale 44 46 (5%) Total service revenues 174 173 --- Cash expenses(1) 116 116 --- Adjusted EBITDA(2) $ 59 $ 59 1% Capital expenditures $26 $50 (47%) (1)Cash expenses represent cost of services, cost of equipment and products, and selling, general and administrative expenses, and are identified as Expenses excluding depreciation, amortization and accretion on the Consolidated Statement of Operations Highlights. (2)Adjusted EBITDA is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the end of the presentation. 27
  • 28. Fourth quarter Cable highlights • Broadband connections increase 14% • Analog reclamation complete • Revenue increases 13% 0 50,000 100,000 150,000 200,000 250,000 300,000 350,000 Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Video Voice Broadband Connections Broadband connections (Y/Y growth) Total connections (Y/Y growth)4% 14% 28
  • 29. Cable operating performance ($ in millions) Q4’16 Q4’15 % Change Residential $ 38 $ 34 13% Commercial 11 9 15% Total operating revenues 49 43 13% Cash expenses(1) 38 32 16% Adjusted EBITDA(2) $ 11 $ 10 6% Capital expenditures $13 $15 (12%) (1)Cash expenses represent cost of services and selling, general and administrative expenses, and are identified as Expenses excluding depreciation, amortization and accretion on the Consolidated Statement of Operations Highlights. (2)Adjusted EBITDA is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the end of the presentation. 29
  • 30. Fourth quarter HMS highlights • Focus on growth of recurring service revenues • Utilize new data center capacity • Equipment revenue and COGS lower due to timing of sales • Lower capital intensity improved free cash flow 0 10 20 30 40 50 60 70 80 90 Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Service revenues Equipment revenues Operating Revenues ($ in millions) 64% 36% Rentable data center space Filled Available 30
  • 31. Hosted and Managed Services operating performance ($ in millions) Q4’16 Q4’15 % Change Service revenues $28 $28 (2%) Equipment sales 34 40 (16%) Total operating revenues 61 69 (10%) Cash expenses(1) 60 67 (10%) Adjusted EBITDA(2) $ 1 $ 1 (6%) Capital expenditures $5 $8 (35%) (1)Cash expenses represent cost of services, cost of equipment and products, and selling, general and administrative expenses, and are identified as Expenses excluding depreciation, amortization and accretion on the Consolidated Statement of Operations Highlights. (2)Adjusted EBITDA is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the end of the presentation. 31
  • 32. Revenues, Operating cash flow and Adjusted EBITDA – Full year 2016 ($ in millions) 2016 2015 % Change Wireline $ 698 $ 701 --- Cable 185 175 6% HMS 273 287 (5%) Total operating revenues(1) 1,151 1,158 (1%) Adjusted EBITDA(2) 298 306 (3%) Capital expenditures $ 173 $ 219 (21%) (1)Includes intercompany eliminations (2)Adjusted EBITDA is a non-GAAP financial measure that is defined in the non-GAAP reconciliation at the end of the presentation. 32
  • 33. 2017 TDS Telecom guidance (1) ($ in millions) As of Feb. 24, 2017 2016 Estimates 2016 Actual 2017 Estimates Total operating revenues $1,130 - $1,180 $1,151 $1,200 - $1,250 Operating cash flow(2) $270 - $310 295 $300 - $340 Adjusted EBITDA(2) $270 - $310 298 $300 - $340 Capital expenditures $180 $173 Approx. $225 (1)There can be no assurance that final results will not differ materially from such estimated results. (2)Operating cash flow and Adjusted EBITDA are non-GAAP financial measures that are defined in the non- GAAP reconciliation at the end of the presentation. 33
  • 35. Operating Cash Flow and Adjusted EBITDA Reconciliation ($ in millions) U.S. Cellular Wireline Cable HMS Total TDS Telecom TDS (1) U.S. Cellular Wireline Cable HMS Total TDS Telecom TDS (1) Net income (loss) (GAAP) $(5) N/A N/A N/A $10 $(5) $(3) N/A N/A N/A $8 $(2) Add back: Income tax expense (benefit) (6) N/A N/A N/A 5 (6) (5) N/A N/A N/A 8 (7) Income (loss) before income taxes (GAAP) $(11) $20 $1 $(7) $15 $(11) $(8) $22 --- $(7) $16 $(9) Add back: Interest expense 29 --- --- 1 1 43 25 --- --- 1 --- 39 Depreciation, amortization and accretion expense 156 40 9 7 56 214 156 41 9 7 58 216 EBITDA (non-GAAP) $174 $60 $10 $1 $71 $246 $173 $64 $9 $1 $74 $246 Add back: (Gain) loss on assets disposals, net 6 --- 1 --- 1 7 4 2 1 --- 3 7 (Gain) loss on sale of business and other exit costs, net --- --- --- --- --- --- --- (6) --- --- (6) (6) (Gain) loss on license sales and exchanges, net (3) (1) --- --- (1) (3) --- --- --- --- --- --- Adjusted EBITDA (2) (non-GAAP) $177 $59 $11 $1 $72 $250 $177 $59 $10 $1 $71 $247 Deduct: Equity in earnings of unconsolidated entities 30 --- --- --- --- 30 30 --- --- --- --- 30 Interest and dividend income 16 1 --- --- 1 18 10 --- --- --- --- 11 Other, net 1 --- --- --- --- --- 1 --- --- --- --- --- Operating cash flow (2) (3) (non-GAAP) $130 $58 $11 $1 $71 $202 $136 $59 $10 $1 $71 $206 Three months ended Dec. 31, 2016 Three months ended Dec. 31, 2015 In providing 2016 and 2015 Actual Results, TDS has not completed the below reconciliation to net income because it does not provide guidance for income taxes. TDS believes that the impact of income taxes cannot be reasonably predicted; therefore, the company is unable to provide such guidance. 35
  • 36. Operating Cash Flow and Adjusted EBITDA Reconciliation – 2017 Estimated and 2016 Full Year (as reported) 2017 Estimated Results Actual Results Year ended December 31, 2016 (Dollars in millions) U.S. Cellular TDS Telecom TDS(1) U.S. Cellular TDS Telecom TDS (1) Net income (loss) (GAAP) N/A N/A N/A $49 $42 $52 Add back: Income tax expense (benefit) N/A N/A N/A 33 25 40 Income (loss) before income taxes (GAAP) $(110)-$40 $75-$115 $(95)-$95 $82 $67 $92 Add back: Interest expense 110 --- 170 113 3 170 Depreciation, amortization and accretion 630 225 860 618 224 850 EBITDA $630-$780 $300-$340 $935-$1,125 $813 $294 $1,112 Add back: (Gain) loss on sale of business and other exit costs, net -- --- --- — — (1) (Gain) loss on license sales and exchanges, net (4) -- --- --- (19) (1) (20) (Gain) loss on assets disposals, net 20 --- 20 22 4 27 Adjusted EBITDA (2) $650-$800 $300-$340 $955-$1,145 $816 $298 $1,118 Deduct: Equity in earnings of unconsolidated entities 140 --- 140 140 — 140 Interest and dividend income 10 --- 10 57 3 62 Other, net -- --- -- 1 — Operating cash flow (2)(3) $500-$650 $300-$340 $805-$995 $618 $295 $916 36
  • 37. Postpaid ABPU (5) and Postpaid ABPA (5) Reconciliation (dollars and connection counts in millions)) Three months ended Dec. 31 2016 Three months ended Dec. 31 2015 Calculation of Postpaid ARPU Postpaid service revenues $607 $674 Average number of postpaid connections 4.48 4.37 Number of months in period 3 3 Postpaid ARPU (GAAP metric) $45.19 $51.46 Calculation of Postpaid ABPU (5) Postpaid service revenues $607 $674 Equipment installment plan billings 138 93 Total billings to postpaid connections $745 $767 Average number of postpaid connections 4.48 4.37 Number of months in period 3 3 Postpaid ABPU (non-GAAP metric) (5) $55.43 $58.57 Calculation of Postpaid ARPA Postpaid service revenues $607 $674 Average number of postpaid accounts 1.68 1.70 Number of months in period 3 3 Postpaid ARPA (GAAP metric) $120.67 $131.96 Calculation of Postpaid ABPA (5) Postpaid service revenues $607 $674 Equipment installment plan billings 138 93 Total billings to postpaid accounts $745 $767 Average number of postpaid accounts 1.68 1.70 Number of months in period 3 3 Postpaid ABPA (non-GAAP metric) (5) $148.02 $150.19 37
  • 38. Full Year-end 12/31/16 Discrete Item Full Year-end 12/31/16 Discrete Item Full-Year end 12/31/16 Full Year-end 12/31/15 Discrete Item Full Year-end 12/31/15 (in millions) As reported Naming Rights Impact Excluding naming rights impact (non-GAAP) Imputed Interest Excl(s) Naming Rights Impact and Imputed Interest (non-GAAP) As reported Rewards Impact Excluding rewards impact (non- GAAP) Service revenues* $ 3,030 --- $ 3,030 $51 $ 3,081 $3,350 $(58) $3,292 Retail service* 2,700 --- 2,700 --- 2,700 2,994 (58) 2,936 Inbound roaming* 152 --- 152 --- 152 192 --- 192 Other* 178 --- 178 51 229 164 --- 164 Equipment sales revenue* 909 --- 909 --- 909 647 --- 647 Total operating revenues* $3,939 --- $3,939 $51 $ 3,990 $3,997 $(58) $3,939 System operation expense* 760 --- 760 --- 760 775 --- 775 Cost of equipment sold* 1,081 --- 1,081 --- 1,081 1,053 --- 1,053 SG&A* 1,480 (13) 1,467 --- 1,467 1,494 --- 1,494 Total cash expenses (6) 3,321 (13) 3,308 --- 3,308 3,322 --- 3,322 Operating cash flow (non-GAAP) $618 $13 $631 $51 $682 675 $(58) $617 Equity in earnings of unconsolidated entities* 140 --- 140 --- 140 140 --- 140 Interest and dividend income* 57 --- 57 $(51) 6 36 --- 36 Other, net* 1 --- 1 --- 1 1 --- 1 Adjusted EBITDA (non-GAAP) $816 $13 $829 --- $829 $852 $(58) $794 U.S. Cellular Discrete Items Reconciliation 38 * GAAP As previously described, this table reconciles GAAP measures to non-GAAP measures showing the impact of the termination of a naming rights agreement in 2016 ($13 million) and the termination of the rewards program in 2015 ($58 million). In addition, this table shows 2016 results adjusted for the change in classification of imputed interest related to equipment installment plans to revenues from Interest and dividend income, to be made effective in 2017. U.S. Cellular believes this information is useful to investors and other users of its financial information in showing the effect of the termination of the naming rights and the pro-forma effect of the reclassification to be made effective in 2017.
  • 39. (1)The TDS column includes U.S. Cellular, TDS Telecom and also the impacts of consolidating eliminations, corporate operations and non-reportable segments, all of which are not presented above. (2)Adjusted EBITDA (earnings before interest, taxes, depreciation, amortization and accretion) is defined as net income adjusted for the items set forth in the reconciliation above. Operating cash flow is defined as net income adjusted for the items set forth in the reconciliation above. Adjusted EBITDA and Operating cash flow are not measures of financial performance under Generally Accepted Accounting Principles in the United States (“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 above are non-recurring, infrequent or unusual; such items may occur in the future. Management uses Adjusted EBITDA and Operating cash flow as measurements of profitability, and therefore reconciliations to applicable GAAP income measures are deemed most appropriate. Management believes Adjusted EBITDA and Operating cash flow are useful measures 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. Adjusted EBITDA shows adjusted earnings before interest, taxes, depreciation, amortization and accretion and gains and losses, while Operating cash flow 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 table above reconciles Adjusted EBITDA and Operating cash flow to the corresponding GAAP measure, Net income or Income (loss) before income taxes. (3)A reconciliation of Operating cash flow (Non-GAAP) and Operating income (excluding gains and losses) (Non-GAAP) to operating income (GAAP) for December 31, 2016 actual results can be found on the company's website at investors.tdsinc.com. (4)In 2016, U.S. Cellular completed multiple agreements to exchange licenses. Agreements are subject to regulatory approval and other customary closing conditions. A portion of one of the agreements subsequently closed in the first quarter of 2017 and resulted in a gain. (5)U.S. Cellular presents Postpaid ABPU and Postpaid ABPA to reflect the revenue shift from Service revenues to Equipment and product sales resulting from the increased adoption of equipment installment plans. Postpaid ABPU and Postpaid ABPA, as previously defined, are non-GAAP financial measures which U.S. Cellular believes are useful to investors and other users of its financial information in showing trends in both service and equipment revenues received from customers. (6)Cash expenses represent the total of the above expenses, and are identified as Expenses excluding depreciation, amortization and accretion on the Consolidated Statement of Operations. 39