Virginia
|
0-9881
|
54-1162807
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
500 Shentel Way
P.O. Box 459
Edinburg, VA
|
22824
|
|
(Address of principal executive offices)
|
(Zip Code)
|
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2-(b))
|
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 2.02. |
Results of Operations and Financial Condition.
|
Item 9.01 |
Financial Statements and Exhibits.
|
(c) |
Exhibits
|
99.1 |
Fourth Quarter 2016 Earnings Press Release
|
SHENANDOAH TELECOMMUNICATIONS COMPANY
|
||
(Registrant)
|
||
March 20, 2017
|
/s/ Adele M. Skolits
|
|
Adele M. Skolits
|
||
Vice President - Finance and
|
||
Chief Financial Officer
|
||
(Duly Authorized Officer)
|
December 31,
2016
|
December 31,
2015
|
|||||||
Cash and cash equivalents
|
$
|
36,193
|
$
|
76,812
|
||||
Other current assets
|
125,272
|
51,135
|
||||||
Total current assets
|
161,465
|
127,947
|
||||||
Investments
|
10,276
|
10,679
|
||||||
Net property, plant and equipment
|
698,122
|
410,018
|
||||||
Intangible assets, net
|
454,532
|
66,993
|
||||||
Goodwill
|
145,256
|
10
|
||||||
Deferred charges and other assets, net
|
14,756
|
11,504
|
||||||
Total assets
|
$
|
1,484,407
|
$
|
627,151
|
||||
Total current liabilities
|
164,263
|
60,729
|
||||||
Long-term debt, less current maturities
|
797,224
|
177,169
|
||||||
Total other liabilities
|
227,026
|
99,315
|
||||||
Total shareholders' equity
|
295,894
|
289,938
|
||||||
Total liabilities and shareholders' equity
|
$
|
1,484,407
|
$
|
627,151
|
Three Months Ended
December 31,
|
Twelve Months Ended
December 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Operating revenues
|
$
|
155,572
|
$
|
87,285
|
$
|
535,288
|
$
|
342,485
|
||||||||
Cost of goods and services
|
53,166
|
29,789
|
193,520
|
121,330
|
||||||||||||
Selling, general, and administrative
|
37,062
|
17,799
|
133,325
|
72,821
|
||||||||||||
Integration and acquisition expenses
|
6,432
|
393
|
42,232
|
3,546
|
||||||||||||
Depreciation and amortization
|
46,723
|
17,583
|
143,685
|
70,702
|
||||||||||||
Total operating expenses
|
143,383
|
65,564
|
512,762
|
268,399
|
||||||||||||
Operating income
|
12,189
|
21,721
|
22,526
|
74,086
|
||||||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(8,733
|
)
|
(1,692
|
)
|
(25,102
|
)
|
(7,355
|
)
|
||||||||
Gain on investments, net
|
35
|
116
|
271
|
105
|
||||||||||||
Non-operating income, net
|
1,339
|
489
|
4,250
|
1,754
|
||||||||||||
Income before taxes
|
4,830
|
20,634
|
1,945
|
68,590
|
||||||||||||
Income tax expense
|
5,014
|
8,526
|
2,840
|
27,726
|
||||||||||||
Net income (loss)
|
$
|
(184
|
)
|
$
|
12,108
|
$
|
(895
|
)
|
$
|
40,864
|
||||||
Earnings (loss) per share:
|
||||||||||||||||
Basic
|
$
|
(0.00
|
)
|
$
|
0.24
|
$
|
(0.02
|
)
|
$
|
0.84
|
||||||
Diluted
|
$
|
(0.00
|
)
|
$
|
0.24
|
$
|
(0.02
|
)
|
$
|
0.83
|
||||||
Weighted average shares outstanding, basic
|
48,922
|
48,457
|
48,807
|
48,388
|
||||||||||||
Weighted average shares outstanding, diluted
|
48,922
|
49,206
|
48,807
|
49,024
|
· |
they do not reflect capital expenditures;
|
· |
many of the assets being depreciated and amortized will have to be replaced in the future and Adjusted OIBDA and Continuing OIBDA do not reflect cash requirements for such replacements;
|
· |
they do not reflect costs associated with share-based awards exchanged for employee services;
|
· |
they do not reflect interest expense necessary to service interest or principal payments on indebtedness;
|
· |
they do not reflect gains, losses or dividends on investments;
|
· |
they do not reflect expenses incurred for the payment of income taxes; and
|
· |
other companies, including companies in our industry, may calculate Adjusted OIBDA and Continuing OIBDA differently than we do, limiting its usefulness as a comparative measure.
|
(in thousands)
|
Three Months Ended
December 31,
|
Twelve Months Ended
December 31,
|
||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Adjusted OIBDA
|
$
|
75,955
|
$
|
40,143
|
$
|
246,122
|
$
|
150,902
|
||||||||
Continuing OIBDA
|
$
|
66,971
|
$
|
40,143
|
$
|
221,526
|
$
|
150,902
|
(in thousands)
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Operating income
|
$
|
12,188
|
$
|
21,721
|
$
|
22,526
|
$
|
74,086
|
||||||||
Plus depreciation and amortization
|
46,723
|
17,583
|
143,685
|
70,702
|
||||||||||||
Plus (gain) loss on asset sales
|
95
|
6
|
(49
|
)
|
235
|
|||||||||||
Plus actuarial (gains) losses on retirement plans
|
(4,460
|
)
|
-
|
(4,460
|
)
|
-
|
||||||||||
Plus share based compensation expense
|
451
|
440
|
3,021
|
2,333
|
||||||||||||
Plus temporary back office costs to support the billing operations through migration (1)
|
4,364
|
-
|
12,435
|
-
|
||||||||||||
Plus integration and acquisition related expenses (1)
|
6,432
|
393
|
42,232
|
3,546
|
||||||||||||
Plus straight line adjustment to reduce management fee waiver (2)
|
4,287
|
-
|
11,974
|
-
|
||||||||||||
Plus amortization of intangible recorded as rent expense
|
728
|
-
|
728
|
-
|
||||||||||||
Plus amortization of intangible netted in revenue (3)
|
5,147
|
-
|
14,030
|
-
|
||||||||||||
Adjusted OIBDA
|
$
|
75,955
|
$
|
40,143
|
$
|
246,122
|
$
|
150,902
|
||||||||
Less waived management fee (2)
|
(8,984
|
)
|
-
|
(24,596
|
)
|
-
|
||||||||||
Continuing OIBDA
|
$
|
66,971
|
$
|
40,143
|
$
|
221,526
|
$
|
150,902
|
Wireless Segment:
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
(in thousands)
|
December 31,
|
December 31,
|
||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Operating income
|
$
|
5,337
|
$
|
18,922
|
$
|
26,241
|
$
|
75,023
|
||||||||
Plus depreciation and amortization
|
37,594
|
8,328
|
107,621
|
34,416
|
||||||||||||
Plus loss on asset sales
|
(47
|
)
|
(11
|
)
|
(131
|
)
|
62
|
|||||||||
Plus share based compensation expense
|
251
|
113
|
1,309
|
554
|
||||||||||||
Plus temporary back office costs to support the billing operations through migration (1)
|
4,249
|
-
|
12,435
|
-
|
||||||||||||
Plus integration and acquisition related expenses(1)
|
6,038
|
-
|
25,927
|
-
|
||||||||||||
Plus straight line adjustment to reduce management fee waiver (2)
|
4,287
|
-
|
11,974
|
-
|
||||||||||||
Plus amortization of intangible recorded in rent expense
|
728
|
-
|
728
|
-
|
||||||||||||
Plus amortization of intangible netted in revenue (3)
|
5,147
|
-
|
14,030
|
-
|
||||||||||||
Adjusted OIBDA
|
$
|
63,583
|
$
|
27,352
|
$
|
200,134
|
$
|
110,055
|
||||||||
Less waived management fee (2)
|
(8,984
|
)
|
-
|
(24,596
|
)
|
-
|
||||||||||
Continuing OIBDA
|
$
|
54,599
|
$
|
27,352
|
$
|
175,538
|
$
|
110,055
|
(in thousands)
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Operating income
|
$
|
2,954
|
$
|
2,208
|
$
|
6,997
|
$
|
502
|
||||||||
Plus depreciation and amortization
|
6,074
|
5,811
|
23,908
|
23,097
|
||||||||||||
Plus (gain) on asset sales
|
209
|
33
|
156
|
45
|
||||||||||||
Plus share based compensation expense
|
83
|
146
|
756
|
811
|
||||||||||||
Adjusted OIBDA and Continuing OIBDA
|
$
|
9,320
|
$
|
8,198
|
$
|
31,817
|
$
|
24,455
|
(in thousands)
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Operating income
|
$
|
5,454
|
$
|
4,634
|
$
|
20,524
|
$
|
16,404
|
||||||||
Plus depreciation and amortization
|
2,928
|
3,325
|
11,717
|
12,736
|
||||||||||||
Plus loss on asset sales
|
(67
|
)
|
37
|
(27
|
)
|
169
|
||||||||||
Plus share based compensation expense
|
63
|
78
|
347
|
408
|
||||||||||||
Adjusted OIBDA and Continuing OIBDA
|
$
|
8,378
|
$
|
8,074
|
$
|
32,561
|
$
|
29,717
|
(1) |
Integration and acquisition costs consist of severance accruals for short-term nTelos personnel to be separated as integration activities wind down, transaction related expenses, device costs to support the transition to Sprint billing platforms, and other transition costs to support the migration to Sprint back-office functions. Once former nTelos customers migrate to the Sprint backoffice, the Company incurs certain postpaid fees retained by Sprint and prepaid costs passed to us by Sprint that would offset a portion of these savings. For the three and twelve months ended December 31, 2016, these offsets were estimated at $1.5 million and $4.6 million, respectively.
|
(2) |
As part of the Company’s amended affiliate agreement, Sprint agreed to waive the management fee, which is historically presented as a contra-revenue by the Company, for a period of approximately six years. The impact of Sprint’s waiver of the management fee over the approximate six-year period is reflected as an increase in revenue, offset by the non-cash adjustment to recognize this impact on a straight-line basis over the contract term of approximately 14 years.
|
(3) |
Pursuant to the intangible asset exchange with Sprint, the Company recognized an intangible asset for the affiliate contract expansion received. Consistent with the presentation of related service fees charged by Sprint, the Company recognizes the amortization of this intangible as a contra-revenue over the contract term of approximately 14 years.
|
December 31,
2016
|
December 31,
2015
|
December 31,
2014
|
||||||||||
Retail PCS Subscribers – Postpaid
|
722,562
|
312,512
|
287,867
|
|||||||||
Retail PCS Subscribers - Prepaid
|
236,138
|
142,840
|
145,162
|
|||||||||
PCS Market POPS (000) (1)
|
5,536
|
2,433
|
2,415
|
|||||||||
PCS Covered POPS (000) (1)
|
4,807
|
2,224
|
2,207
|
|||||||||
CDMA Base Stations (sites)
|
1,467
|
552
|
537
|
|||||||||
Towers Owned
|
196
|
158
|
154
|
|||||||||
Non-affiliate cell site leases
|
202
|
202
|
198
|
Acquired PCS Subscribers – Postpaid
|
404,965
|
|||
Acquired PCS Subscribers – Prepaid
|
154,944
|
|||
Acquired PCS Market POPS (000) (1)
|
3,099
|
|||
Acquired PCS Covered POPS (000) (1)
|
2,298
|
|||
Acquired CDMA Base Stations (sites) (2)
|
868
|
|||
Towers
|
20
|
|||
Non-affiliate Cell Site Leases
|
10
|
Three Months Ended
December 31,
|
Twelve Months Ended
December 31,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Gross PCS Subscriber Additions - Postpaid
|
47,988
|
22,590
|
132,593
|
77,067
|
||||||||||||
Net PCS Subscriber Additions – Postpaid
|
3,777
|
8,985
|
5,085
|
24,645
|
||||||||||||
Gross PCS Subscriber Additions – Prepaid
|
31,435
|
19,990
|
111,459
|
83,796
|
||||||||||||
Net PCS Subscriber Additions (Losses) – Prepaid (4)
|
(39,308
|
)
|
(2,264
|
)
|
(61,664
|
)
|
(2,322
|
)
|
||||||||
PCS Average Monthly Retail Churn % - Postpaid (3)
|
2.10
|
%
|
1.48
|
%
|
1.84
|
%
|
1.47
|
%
|
||||||||
PCS Average Monthly Retail Churn % - Prepaid (3)(4)
|
5.85
|
%
|
5.16
|
%
|
5.19
|
%
|
4.93
|
%
|
1) |
POPS refers to the estimated population of a given geographic area and is based on information purchased from third party sources. Market POPS are those within a market area which we are authorized to serve under our Sprint PCS affiliate agreements, and Covered POPS are those covered by our network.
|
2) |
Net of approximately 160 overlap cell sites we intend to shut down in coming months.
|
3) |
PCS Average Monthly Retail Churn is the average of the monthly subscriber turnover, or churn, calculations for the period.
|
4) |
Prepaid losses in the three and twelve months ended December 31, 2016 include 24,348 subscribers purged as a result of a one-time reduction of the length of time a customer is inactive before eliminating them from the customer counts. These losses have been excluded from the churn computation for the respective periods shown.
|
December 31,
2016
|
December 31,
2015
|
December 31,
2014
|
||||||||||
Homes Passed (1)
|
184,710
|
172,538
|
171,589
|
|||||||||
Customer Relationships (2)
|
||||||||||||
Video customers
|
48,512
|
48,184
|
49,247
|
|||||||||
Non-video customers
|
28,854
|
24,550
|
22,051
|
|||||||||
Total customer relationships
|
77,366
|
72,734
|
71,298
|
|||||||||
Video
|
||||||||||||
Customers (3)
|
50,618
|
50,215
|
52,095
|
|||||||||
Penetration (4)
|
27.4
|
%
|
29.1
|
%
|
30.4
|
%
|
||||||
Digital video penetration (5)
|
77.4
|
%
|
77.9
|
%
|
65.9
|
%
|
||||||
High-speed Internet
|
||||||||||||
Available Homes (6)
|
183,826
|
172,538
|
171,589
|
|||||||||
Customers (3)
|
60,495
|
55,131
|
50,686
|
|||||||||
Penetration (4)
|
32.9
|
%
|
32.0
|
%
|
29.5
|
%
|
||||||
Voice
|
||||||||||||
Available Homes (6)
|
181,089
|
169,801
|
168,852
|
|||||||||
Customers (3)
|
21,352
|
20,166
|
18,262
|
|||||||||
Penetration (4)
|
11.8
|
%
|
11.9
|
%
|
10.8
|
%
|
||||||
Total Revenue Generating Units (7)
|
132,465
|
125,512
|
121,043
|
|||||||||
Fiber Route Miles
|
3,137
|
2,844
|
2,834
|
|||||||||
Total Fiber Miles (8)
|
92,615
|
76,949
|
72,694
|
|||||||||
Average Revenue Generating Units
|
131,218
|
124,054
|
117,744
|
1) |
Homes and businesses are considered passed (“homes passed”) if we can connect them to our distribution system without further extending the transmission lines. Homes passed is an estimate based upon the best available information.
|
2) |
Customer relationships represent the number of customers who receive at least one of our services.
|
3) |
Generally, a dwelling or commercial unit with one or more television sets connected to our distribution system counts as one video customer. Where services are provided on a bulk basis, such as to hotels and some multi-dwelling units, the revenue charged to the customer is divided by the rate for comparable service in the local market to determine the number of customer equivalents included in the customer counts shown above. During the first quarter of 2016, we modified the way we count subscribers when a commercial customer upgrades its internet service via a fiber contract. We retroactively applied the new count methodology to prior periods, and applied similar logic to certain bulk customers; the net result was reductions in internet subscriber counts of 559 and 673 subscribers to December 31, 2015, and December 31, 2014 totals, respectively.
|
4) |
Penetration is calculated by dividing the number of customers by the number of homes passed or available homes, as appropriate.
|
5) |
Digital video penetration is calculated by dividing the number of digital video customers by total video customers. Digital video customers are video customers who receive any level of video service via digital transmission. A dwelling with one or more digital set-top boxes or digital adapters counts as one digital video customer.
|
6) |
Homes and businesses are considered available (“available homes”) if we can connect them to our distribution system without further extending the transmission lines and if we offer the service in that area.
|
7) |
Revenue generating units are the sum of video, voice and high-speed internet customers.
|
8) |
Fiber miles are measured by taking the number of fiber strands in a cable and multiplying that number by the route distance. For example, a 10 mile route with 144 fiber strands would equal 1,440 fiber miles.
|
December 31,
2016
|
December 31,
2015
|
December 31,
2014
|
||||||||||
Telephone Access Lines (1)
|
18,443
|
20,252
|
21,612
|
|||||||||
Long Distance Subscribers
|
9,149
|
9,476
|
9,571
|
|||||||||
Video Customers (2)
|
5,264
|
5,356
|
5,692
|
|||||||||
DSL Subscribers (3)
|
14,314
|
13,890
|
13,094
|
|||||||||
Fiber Route Miles
|
1,971
|
1,736
|
1,556
|
|||||||||
Total Fiber Miles (4)
|
142,230
|
123,891
|
99,387
|
1) |
Effective October 1, 2015, we launched cable modem services on our cable plant, and eliminated the requirement that a customer have a telephone access line to purchase DSL service.
|
2) |
The Wireline segment’s video service passes approximately 16,000 homes.
|
3) |
December 2016 and December 2015 totals include 1,072 and 420 customers, respectively, served via the coaxial cable network. During first quarter 2016, we modified the way we count subscribers when a commercial customer upgrades its internet service via a fiber contract. We retroactively applied the new count methodology to prior periods and the net result was increases in internet subscriber counts of 804 and 352 subscribers to December 31, 2015 and December 31, 2014 totals, respectively.
|
4) |
Fiber miles are measured by taking the number of fiber strands in a cable and multiplying that number by the route distance. For example, a 10 mile route with 144 fiber strands would equal 1,440 fiber miles.
|
Wireless
|
Cable
|
Wireline
|
Other
|
Eliminations
|
Consolidated
Totals
|
|||||||||||||||||||
External revenues
|
||||||||||||||||||||||||
Service revenues
|
$
|
109,716
|
$
|
25,615
|
$
|
4,919
|
$
|
-
|
$
|
-
|
$
|
140,250
|
||||||||||||
Other
|
6,903
|
2,128
|
6,291
|
-
|
-
|
15,322
|
||||||||||||||||||
Total external revenues
|
116,619
|
27,743
|
11,210
|
-
|
-
|
155,572
|
||||||||||||||||||
Internal revenues
|
1,203
|
578
|
8,062
|
-
|
(9,843
|
)
|
-
|
|||||||||||||||||
Total operating revenues
|
117,822
|
28,321
|
19,272
|
-
|
(9,843
|
)
|
155,572
|
|||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||
Costs of goods and services, exclusive of depreciation and amortization shown separately below
|
38,221
|
14,717
|
9,367
|
-
|
(9,139
|
)
|
53,166
|
|||||||||||||||||
Selling, general and administrative, exclusive of depreciation and amortization shown separately below
|
30,632
|
4,576
|
1,523
|
1,035
|
(704
|
)
|
37,062
|
|||||||||||||||||
Integration and acquisition expenses
|
6,038
|
-
|
-
|
394
|
-
|
6,432
|
||||||||||||||||||
Depreciation and amortization
|
37,594
|
6,074
|
2,928
|
127
|
-
|
46,723
|
||||||||||||||||||
Total operating expenses
|
112,485
|
25,367
|
13,818
|
1,556
|
(9,843
|
)
|
143,383
|
|||||||||||||||||
Operating income (loss)
|
$
|
5,337
|
$
|
2,954
|
$
|
5,454
|
$
|
(1,556
|
)
|
$
|
-
|
$
|
12,189
|
Wireless
|
Cable
|
Wireline
|
Other
|
Eliminations
|
Consolidated
Totals
|
|||||||||||||||||||
External revenues
|
||||||||||||||||||||||||
Service revenues
|
$
|
47,835
|
$
|
23,178
|
$
|
4,843
|
$
|
-
|
$
|
-
|
$
|
75,856
|
||||||||||||
Other
|
2,998
|
2,298
|
6,133
|
-
|
-
|
11,429
|
||||||||||||||||||
Total external revenues
|
50,833
|
25,476
|
10,976
|
-
|
-
|
87,285
|
||||||||||||||||||
Internal revenues
|
1,121
|
265
|
7,118
|
-
|
(8,504
|
)
|
-
|
|||||||||||||||||
Total operating revenues
|
51,954
|
25,741
|
18,094
|
-
|
(8,504
|
)
|
87,285
|
|||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||
Costs of goods and services, exclusive of depreciation and amortization shown separately below
|
15,908
|
13,233
|
8,445
|
-
|
(7,797
|
)
|
29,789
|
|||||||||||||||||
Selling, general and administrative, exclusive of depreciation and amortization shown separately below
|
8,796
|
4,489
|
1,690
|
3,531
|
(707
|
)
|
17,799
|
|||||||||||||||||
Integration and acquisition expenses
|
-
|
-
|
-
|
393
|
-
|
393
|
||||||||||||||||||
Depreciation and amortization
|
8,328
|
5,811
|
3,325
|
119
|
-
|
17,583
|
||||||||||||||||||
Total operating expenses
|
33,032
|
23,533
|
13,460
|
4,043
|
(8,504
|
)
|
65,564
|
|||||||||||||||||
Operating income (loss)
|
$
|
18,922
|
$
|
2,208
|
$
|
4,634
|
$
|
(4,043
|
)
|
$
|
-
|
$
|
21,721
|
Wireless
|
Cable
|
Wireline
|
Other
|
Eliminations
|
Consolidated
Totals
|
|||||||||||||||||||
External revenues
|
||||||||||||||||||||||||
Service revenues
|
$
|
359,769
|
$
|
99,070
|
$
|
19,646
|
$
|
-
|
$
|
-
|
$
|
478,485
|
||||||||||||
Other
|
24,364
|
7,927
|
24,512
|
-
|
-
|
56,803
|
||||||||||||||||||
Total external revenues
|
384,133
|
106,997
|
44,158
|
-
|
-
|
535,288
|
||||||||||||||||||
Internal revenues
|
4,620
|
1,737
|
30,816
|
-
|
(37,173
|
)
|
-
|
|||||||||||||||||
Total operating revenues
|
388,753
|
108,734
|
74,974
|
-
|
(37,173
|
)
|
535,288
|
|||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||
Costs of goods and services, exclusive of depreciation and amortization shown separately below
|
133,113
|
58,581
|
36,259
|
-
|
(34,433
|
)
|
193,520
|
|||||||||||||||||
Selling, general and administrative, exclusive of depreciation and amortization shown separately below
|
95,851
|
19,248
|
6,474
|
14,492
|
(2,740
|
)
|
133,325
|
|||||||||||||||||
Integration and acquisition expenses
|
25,927
|
-
|
-
|
16,305
|
-
|
42,232
|
||||||||||||||||||
Depreciation and amortization
|
107,621
|
23,908
|
11,717
|
439
|
-
|
143,685
|
||||||||||||||||||
Total operating expenses
|
362,512
|
101,737
|
54,450
|
31,236
|
(37,173
|
)
|
512,762
|
|||||||||||||||||
Operating income (loss)
|
$
|
26,241
|
$
|
6,997
|
$
|
20,524
|
$
|
(31,236
|
)
|
$
|
-
|
$
|
22,526
|
Wireless
|
Cable
|
Wireline
|
Other
|
Eliminations
|
Consolidated
Totals
|
|||||||||||||||||||
External revenues
|
||||||||||||||||||||||||
Service revenues
|
$
|
192,752
|
$
|
88,980
|
$
|
19,386
|
$
|
-
|
$
|
-
|
$
|
301,118
|
||||||||||||
Other
|
11,609
|
7,793
|
21,965
|
-
|
-
|
41,367
|
||||||||||||||||||
Total external revenues
|
204,361
|
96,773
|
41,351
|
-
|
-
|
342,485
|
||||||||||||||||||
Internal revenues
|
4,440
|
849
|
26,069
|
-
|
(31,358
|
)
|
-
|
|||||||||||||||||
Total operating revenues
|
208,801
|
97,622
|
67,420
|
-
|
(31,358
|
)
|
342,485
|
|||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||
Costs of goods and services, exclusive of depreciation and amortization shown separately below
|
63,570
|
54,611
|
31,668
|
-
|
(28,519
|
)
|
121,330
|
|||||||||||||||||
Selling, general and administrative, exclusive of depreciation and amortization shown separately below
|
35,792
|
19,412
|
6,612
|
13,844
|
(2,839
|
)
|
72,821
|
|||||||||||||||||
Integration and acquisition expenses
|
-
|
-
|
-
|
3,546
|
-
|
3,546
|
||||||||||||||||||
Depreciation and amortization
|
34,416
|
23,097
|
12,736
|
453
|
-
|
70,702
|
||||||||||||||||||
Total operating expenses
|
133,778
|
97,120
|
51,016
|
17,843
|
(31,358
|
)
|
268,399
|
|||||||||||||||||
Operating income (loss)
|
$
|
75,023
|
$
|
502
|
$
|
16,404
|
$
|
(17,843
|
)
|
$
|
-
|
$
|
74,086
|
(in thousands)
|
Three Months Ended
December 31,
|
Change
|
||||||||||||||
Service Revenues
|
2016
|
2015
|
$
|
%
|
||||||||||||
Postpaid net billings
|
$
|
96,252
|
$
|
45,831
|
$
|
50,421
|
110.0
|
|||||||||
Sprint fees
|
||||||||||||||||
Management fee
|
(7,629
|
)
|
(3,681
|
)
|
(3,948
|
)
|
(107.3
|
)
|
||||||||
Net Service fee
|
(6,967
|
)
|
(6,441
|
)
|
(526
|
)
|
(8.2
|
)
|
||||||||
Waiver of management fee
|
7,548
|
-
|
7,548
|
NM
|
||||||||||||
(7,048
|
)
|
(10,122
|
)
|
3,074
|
30.4
|
|||||||||||
Prepaid net billings
|
||||||||||||||||
Gross billings
|
23,928
|
12,827
|
11,101
|
86.5
|
||||||||||||
Sprint management fee
|
(1,436
|
)
|
(769
|
)
|
(667
|
)
|
(86.7
|
)
|
||||||||
Waiver of management fee
|
1,436
|
-
|
1,436
|
NM
|
||||||||||||
23,928
|
12,058
|
11,870
|
98.4
|
|||||||||||||
Travel and other revenues
|
6,018
|
68
|
5,950
|
NM
|
||||||||||||
Accounting adjustments
|
||||||||||||||||
Amortization of expanded contract
|
(5,147
|
)
|
-
|
(5,147
|
)
|
NM
|
||||||||||
Straight-line adjustment - management fee waiver
|
(4,287
|
)
|
-
|
(4,287
|
)
|
NM
|
||||||||||
(9,434
|
)
|
-
|
(9,434
|
)
|
NM
|
|||||||||||
Total Service Revenues
|
$
|
109,716
|
$
|
47,835
|
$
|
61,881
|
129.4
|
(in thousands)
|
Twelve Months Ended
December 31,
|
Change
|
||||||||||||||
Service Revenues
|
2016
|
2015
|
$
|
%
|
||||||||||||
Postpaid net billings
|
$
|
314,579
|
$
|
185,174
|
$
|
129,405
|
69.9
|
|||||||||
Sprint fees
|
||||||||||||||||
Management fee
|
(25,543
|
)
|
(14,805
|
)
|
(10,738
|
)
|
(72.5
|
)
|
||||||||
Net Service fee
|
(22,953
|
)
|
(25,909
|
)
|
2,956
|
11.4
|
||||||||||
Waiver of management fee
|
20,674
|
-
|
20,674
|
NM
|
||||||||||||
(27,822
|
)
|
(40,714
|
)
|
12,892
|
31.7
|
|||||||||||
Prepaid net billings
|
||||||||||||||||
Gross billings
|
82,672
|
51,081
|
31,591
|
61.8
|
||||||||||||
Sprint management fee
|
(4,960
|
)
|
(3,074
|
)
|
(1,886
|
)
|
(61.4
|
)
|
||||||||
Waiver of management fee
|
3,922
|
-
|
3,922
|
NM
|
||||||||||||
81,634
|
48,007
|
33,627
|
70.0
|
|||||||||||||
Travel and other revenues
|
17,382
|
285
|
17,097
|
NM
|
||||||||||||
Accounting adjustments
|
||||||||||||||||
Amortization of expanded contract
|
(14,030
|
)
|
-
|
(14,030
|
)
|
NM
|
||||||||||
Straight-line adjustment - management fee waiver
|
(11,974
|
)
|
-
|
(11,974
|
)
|
NM
|
||||||||||
(26,004
|
)
|
-
|
(26,004
|
)
|
NM
|
|||||||||||
Total Service Revenues
|
$
|
359,769
|
$
|
192,752
|
$
|
167,017
|
86.6
|