UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

[x]

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the quarterly period ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[ ]

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the transition period from                                    to                                   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission file number 001-14157

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TELEPHONE AND DATA SYSTEMS, INC.

(Exact name of Registrant as specified in its charter)

Delaware

 

 

36-2669023

(State or other jurisdiction of incorporation or organization)

 

 

(IRS Employer Identification No.)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 North LaSalle Street, Suite 4000, Chicago, Illinois 60602

(Address of principal executive offices) (Zip code)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Registrant’s telephone number, including area code: (312) 630-1900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indicate by check mark

Yes

No

•  whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

[x]

[ ]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

•  whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

[x]

[ ]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

•  whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

[x]

Accelerated filer

[ ]

Non-accelerated filer

[ ]

Smaller reporting company

[ ]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

•  whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

[ ]

[x]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class

 

 

Outstanding at September 30, 2015

Common Shares, $0.01 par value

 

 

101,556,713 Shares

Series A Common Shares, $0.01 par value

 

 

7,204,168 Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Telephone and Data Systems, Inc.

 

Quarterly Report on Form 10-Q

For the Quarterly Period Ended September 30, 2015

 

Index

 

Page No.

Part I.

Financial Information

 

 

 

 

 

 

 

Item 1.

Financial Statements (Unaudited)

1

 

 

 

 

 

 

Consolidated Statement of Operations

1

 

 

 

Three and Nine Months Ended September 30, 2015 and 2014

 

 

 

 

 

 

 

 

Consolidated Statement of Comprehensive Income (Loss)

2

 

 

 

Three and Nine Months Ended September 30, 2015 and 2014

 

 

 

 

 

 

 

 

Consolidated Statement of Cash Flows

3

 

 

 

Nine Months Ended September 30, 2015 and 2014

 

 

 

 

 

 

 

 

Consolidated Balance Sheet

4

 

 

 

September 30, 2015 and December 31, 2014

 

 

 

 

 

 

 

 

Consolidated Statement of Changes in Equity

6

 

 

 

Nine Months Ended September 30, 2015 and 2014

 

 

 

 

 

 

 

 

Notes to Consolidated Financial Statements

8

 

 

 

 

 

 

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

23

 

 

 

 

 

 

 

Overview

23

 

 

 

 

 

 

 

Regulatory Matters

26

 

 

 

 

 

 

 

Nine Months Ended September 30, 2015 and 2014

 

 

 

 

Results of Operations — Consolidated

27

 

 

 

Results of Operations — U.S. Cellular

29

 

 

 

Results of Operations — TDS Telecom

33

 

 

 

 

 

 

 

Three Months Ended September 30, 2015 and 2014

 

 

 

 

Results of Operations — Consolidated

38

 

 

 

Results of Operations — U.S. Cellular

40

 

 

 

Results of Operations — TDS Telecom

42

 

 

 

 

 

 

 

Recent Accounting Pronouncements

45

 

 

 

 

 

 

 

Liquidity and Capital Resources

45

 

 

 

 

 

 

Application of Critical Accounting Policies and Estimates

50

 

 

 

 

 

 

Safe Harbor Cautionary Statement

51

 

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

53

 

 

 

 

 

 

Item 4.

Controls and Procedures

53

 

 

 

 


Part II. 

Other Information

 

 

 

 

 

 

 

Item 1.

Legal Proceedings

54

 

 

 

 

 

 

Item1A.

Risk Factors

54

 

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

54

 

 

 

 

 

 

Item 5.

Other Information

55

 

 

 

 

 

 

Item 6.

Exhibits

56

 

 

 

 

Signatures


Part I.  Financial Information

Item 1.  Financial Statements

Telephone and Data Systems, Inc.

Consolidated Statement of Operations

(Unaudited)

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

September 30,

 

September 30,

(Dollars and shares in thousands, except per share amounts)

2015

 

2014

 

2015

 

2014

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

 

Service

$

1,137,767 

 

$

1,081,472 

 

$

3,281,508 

 

$

3,233,893 

 

Equipment and product sales

 

236,031 

 

 

198,551 

 

 

620,278 

 

 

478,484 

 

 

Total operating revenues

 

1,373,798 

 

 

1,280,023 

 

 

3,901,786 

 

 

3,712,377 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services (excluding Depreciation,

  amortization and accretion reported below)

 

303,091 

 

 

297,183 

 

 

896,890 

 

 

859,629 

 

Cost of equipment and products

 

337,051 

 

 

349,209 

 

 

907,482 

 

 

968,867 

 

Selling, general and administrative

 

449,084 

 

 

465,014 

 

 

1,322,554 

 

 

1,399,585 

 

Depreciation, amortization and accretion

 

210,764 

 

 

205,529 

 

 

628,443 

 

 

635,015 

 

Loss on impairment of assets

 

 

 

 

84,000 

 

 

 

 

 

84,000 

 

(Gain) loss on asset disposals, net

 

4,919 

 

 

9,293 

 

 

15,048 

 

 

19,626 

 

(Gain) loss on sale of business and other exit costs, net

 

(559)

 

 

(4,790)

 

 

(129,931)

 

 

(9,079)

 

(Gain) loss on license sales and exchanges, net

 

(23,986)

 

 

 

 

 

(146,884)

 

 

(91,446)

 

 

Total operating expenses

 

1,280,364 

 

 

1,405,438 

 

 

3,493,602 

 

 

3,866,197 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

93,434 

 

 

(125,415)

 

 

408,184 

 

 

(153,820)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment and other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

39,770 

 

 

36,081 

 

 

109,823 

 

 

108,198 

 

Interest and dividend income

 

9,617 

 

 

4,526 

 

 

28,119 

 

 

9,763 

 

Interest expense

 

(35,043)

 

 

(27,170)

 

 

(102,792)

 

 

(83,775)

 

Other, net

 

(56)

 

 

69 

 

 

142 

 

 

279 

 

 

Total investment and other income

 

14,288 

 

 

13,506 

 

 

35,292 

 

 

34,465 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

107,722 

 

 

(111,909)

 

 

443,476 

 

 

(119,355)

 

Income tax expense

 

45,327 

 

 

9,290 

 

 

178,780 

 

 

7,276 

Net income (loss)

 

62,395 

 

 

(121,199)

 

 

264,696 

 

 

(126,631)

Less: Net income (loss) attributable to noncontrolling

 

 

 

 

 

 

 

 

 

 

 

  interests, net of tax

 

11,312 

 

 

(5,169)

 

 

44,827 

 

 

(6,817)

Net income (loss) attributable to TDS shareholders

 

51,083 

 

 

(116,030)

 

 

219,869 

 

 

(119,814)

TDS Preferred dividend requirement

 

(12)

 

 

(12)

 

 

(37)

 

 

(37)

Net income (loss) available to common shareholders

$

51,071 

 

$

(116,042)

 

$

219,832 

 

$

(119,851)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

108,848 

 

 

108,252 

 

 

108,503 

 

 

108,650 

Basic earnings (loss) per share attributable to TDS

  shareholders

$

0.47 

 

$

(1.07)

 

$

2.03 

 

$

(1.10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

110,214 

 

 

108,252 

 

 

109,737 

 

 

108,650 

Diluted earnings (loss) per share attributable to TDS

  shareholders

$

0.46 

 

$

(1.07)

 

$

1.99 

 

$

(1.10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per share to TDS shareholders

$

0.141 

 

$

0.134 

 

$

0.423 

 

$

0.402 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.


 

Telephone and Data Systems, Inc.

Consolidated Statement of Comprehensive Income (Loss)

(Unaudited)

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

 

September 30,

 

September 30,

(Dollars in thousands)

2015

 

2014

 

2015

 

2014

Net income (loss)

$

62,395 

 

$

(121,199)

 

$

264,696 

 

$

(126,631)

Net change in accumulated other

 

 

 

 

 

 

 

 

 

 

 

 

comprehensive income (loss)

 

 

Change in net unrealized gain (loss) on equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

investments

 

 

 

 

 

 

 

(353)

 

 

341 

 

 

Change in foreign currency translation adjustment

 

23 

 

 

38 

 

 

20 

 

 

17 

 

 

Change related to retirement plan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts included in net periodic benefit cost for

 

 

 

 

 

 

 

 

 

 

 

 

 

the period

 

 

 

 

Change in prior service cost

 

(8,263)

 

 

(911)

 

 

(9,967)

 

 

(2,733)

 

 

 

 

Change in unrecognized net loss

 

(1,124)

 

 

322 

 

 

(994)

 

 

966 

 

 

 

 

 

 

(9,387)

 

 

(589)

 

 

(10,961)

 

 

(1,767)

 

 

 

Changes in deferred income taxes

 

3,550 

 

 

224 

 

 

4,158 

 

 

671 

 

 

Change related to retirement plan, net of tax

 

(5,837)

 

 

(365)

 

 

(6,803)

 

 

(1,096)

 

 

Net change in accumulated other comprehensive

 

(5,814)

 

 

(327)

 

 

(7,136)

 

 

(738)

 

 

income (loss)

Comprehensive income (loss)

 

56,581 

 

 

(121,526)

 

 

257,560 

 

 

(127,369)

 

 

Less: Comprehensive income (loss) attributable to

 

11,312 

 

 

(5,169)

 

 

44,827 

 

 

(6,817)

 

 

noncontrolling interest

 

 

 

Comprehensive income (loss) attributable to

$

45,269 

 

$

(116,357)

 

$

212,733 

 

$

(120,552)

 

TDS shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.


Telephone and Data Systems, Inc.

Consolidated Statement of Cash Flows

(Unaudited)

 

 

 

 

Nine Months Ended

 

 

 

 

September 30,

(Dollars in thousands)

2015

 

2014

Cash flows from operating activities

 

 

 

 

 

 

Net income (loss)

$

264,696 

 

$

(126,631)

 

Add (deduct) adjustments to reconcile net income (loss) to cash flows

 

 

 

 

 

 

  from operating activities

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

628,443 

 

 

635,015 

 

 

 

Bad debts expense

 

83,368 

 

 

79,218 

 

 

 

Stock-based compensation expense

 

28,961 

 

 

25,715 

 

 

 

Deferred income taxes, net

 

(39,516)

 

 

(33,242)

 

 

 

Equity in earnings of unconsolidated entities

 

(109,823)

 

 

(108,198)

 

 

 

Distributions from unconsolidated entities

 

45,047 

 

 

74,864 

 

 

 

Loss on impairment of assets

 

 

 

 

84,000 

 

 

 

(Gain) loss on asset disposals, net

 

15,048 

 

 

19,626 

 

 

 

(Gain) loss on sale of business and other exit costs, net

 

(129,931)

 

 

(9,079)

 

 

 

(Gain) loss on license sales and exchanges, net

 

(146,884)

 

 

(91,446)

 

 

 

Noncash interest expense

 

2,058 

 

 

1,584 

 

 

 

Other operating activities

 

(701)

 

 

13 

 

Changes in assets and liabilities from operations

 

 

 

 

 

 

 

 

Accounts receivable

 

(93,540)

 

 

70,653 

 

 

 

Equipment installment plans receivable

 

(95,799)

 

 

(131,520)

 

 

 

Inventory

 

89,821 

 

 

52,078 

 

 

 

Accounts payable

 

125,123 

 

 

11,034 

 

 

 

Customer deposits and deferred revenues

 

(49,970)

 

 

28,684 

 

 

 

Accrued taxes

 

211,803 

 

 

14,307 

 

 

 

Accrued interest

 

10,798 

 

 

9,105 

 

 

 

Other assets and liabilities

 

(112,084)

 

 

(109,569)

 

 

 

 

 

726,918 

 

 

496,211 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Cash used for additions to property, plant and equipment

 

(558,112)

 

 

(553,718)

 

Cash paid for acquisitions and licenses

 

(286,710)

 

 

(284,089)

 

Cash received from divestitures and exchanges

 

324,772 

 

 

151,369 

 

Cash received for investments

 

 

 

 

10,000 

 

Other investing activities

 

6,338 

 

 

5,598 

 

 

 

 

 

(513,712)

 

 

(670,840)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Issuance of long-term debt

 

225,000 

 

 

 

 

Repayment of long-term debt

 

(615)

 

 

(819)

 

TDS Common Shares reissued for benefit plans, net of tax payments

 

11,409 

 

 

486 

 

U.S. Cellular Common Shares reissued for benefit plans, net of tax payments

 

(868)

 

 

1,150 

 

Repurchase of TDS Common Shares

 

 

 

 

(31,293)

 

Repurchase of U.S. Cellular Common Shares

 

(4,070)

 

 

(14,698)

 

Dividends paid to TDS shareholders

 

(45,859)

 

 

(43,575)

 

Payment of debt issuance costs

 

(3,101)

 

 

(1,019)

 

Distributions to noncontrolling interests

 

(6,097)

 

 

(439)

 

Other financing activities

 

4,519 

 

 

7,889 

 

 

 

180,318 

 

 

(82,318)

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

393,524 

 

 

(256,947)

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

Beginning of period

 

471,901 

 

 

830,014 

 

End of period

$

865,425 

 

$

573,067 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 


 

Telephone and Data Systems, Inc.

Consolidated Balance Sheet — Assets

 (Unaudited)

  

 

 

September 30,

 

December 31,

(Dollars in thousands)

2015

 

2014

Current assets

 

 

 

 

 

 

Cash and cash equivalents

$

865,425 

 

$

471,901 

 

Accounts receivable

 

 

 

 

 

 

 

Due from customers and agents, less allowances of $45,565 and $41,431, respectively

 

672,845 

 

 

548,537 

 

 

Other, less allowances of $1,268 and $1,141, respectively

 

102,684 

 

 

135,144 

 

Inventory, net

 

183,884 

 

 

273,707 

 

Net deferred income tax asset

 

98,343 

 

 

107,686 

 

Prepaid expenses

 

119,453 

 

 

86,506 

 

Income taxes receivable

 

 

 

 

113,708 

 

Other current assets

 

30,425 

 

 

29,766 

 

 

 

 

 

2,073,059 

 

 

1,766,955 

 

 

 

 

 

 

 

 

 

Assets held for sale

 

9,018 

 

 

103,343 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

Licenses

 

1,844,197 

 

 

1,453,574 

 

Goodwill

 

765,773 

 

 

771,352 

 

Franchise rights

 

244,300 

 

 

244,300 

 

Other intangible assets, net of accumulated amortization of $143,286 and $133,823,

 

 

 

 

 

 

 

respectively

 

50,923 

 

 

64,499 

 

Investments in unconsolidated entities

 

386,153 

 

 

321,729 

 

Other investments

 

445 

 

 

508 

 

 

 

 

 

3,291,791 

 

 

2,855,962 

Property, plant and equipment

 

 

 

 

 

 

In service and under construction

 

11,307,122 

 

 

11,194,044 

 

Less: Accumulated depreciation

 

7,600,435 

 

 

7,347,919 

 

 

 

 

 

3,706,687 

 

 

3,846,125 

 

 

 

 

 

 

 

 

 

Other assets and deferred charges

 

236,803 

 

 

334,554 

 

 

 

 

 

 

 

 

 

Total assets

$

9,317,358 

 

$

8,906,939 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.


 

Telephone and Data Systems, Inc.

Consolidated Balance Sheet — Liabilities and Equity

 (Unaudited)

  

 

September 30,

 

December 31,

(Dollars and shares in thousands)

2015

 

2014

Current liabilities

 

 

 

 

 

 

Current portion of long-term debt

$

9,102 

 

$

808 

 

Accounts payable

 

433,620 

 

 

387,125 

 

Customer deposits and deferred revenues

 

274,293 

 

 

324,318 

 

Accrued interest

 

18,714 

 

 

7,919 

 

Accrued taxes

 

143,082 

 

 

46,734 

 

Accrued compensation

 

98,134 

 

 

114,549 

 

Other current liabilities

 

105,625 

 

 

181,803 

 

 

 

 

 

1,082,570 

 

 

1,063,256 

 

 

 

 

 

 

 

 

 

Liabilities held for sale

 

687 

 

 

21,643 

 

 

 

 

 

 

 

 

 

Deferred liabilities and credits

 

 

 

 

 

 

Net deferred income tax liability

 

888,499 

 

 

941,519 

 

Other deferred liabilities and credits

 

431,874 

 

 

430,774 

 

 

 

 

 

 

 

 

 

Long-term debt

 

2,209,992 

 

 

1,993,586 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests with redemption features

 

910 

 

 

1,150 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

TDS shareholders’ equity

 

 

 

 

 

 

 

Series A Common and Common Shares

 

 

 

 

 

 

 

 

Authorized 290,000 shares (25,000 Series A Common and 265,000 Common Shares)

 

 

 

 

 

 

 

 

Issued 132,774 shares (7,204 Series A Common and 125,570 Common Shares) and 132,749 shares (7,179 Series A Common and 125,570 Common Shares), respectively

 

 

 

 

 

 

 

 

Outstanding 108,760 shares (7,204 Series A Common and 101,556 Common Shares) and 107,899 shares (7,179 Series A Common and 100,720 Common Shares), respectively

 

 

 

 

 

 

 

 

Par Value ($.01 per share) $1,327 ($72 Series A Common and $1,255 Common Shares)

 

1,327 

 

 

1,327 

 

 

Capital in excess of par value

 

2,353,054 

 

 

2,336,511 

 

 

Treasury shares at cost:

 

 

 

 

 

 

 

 

24,014 and 24,850 Common Shares, respectively

 

(731,224)

 

 

(748,199)

 

 

Accumulated other comprehensive income (loss)

 

(684)

 

 

6,452 

 

 

Retained earnings

 

2,503,825 

 

 

2,330,187 

 

 

 

Total TDS shareholders' equity

 

4,126,298 

 

 

3,926,278 

 

 

 

 

 

 

 

 

 

 

Preferred shares

 

824 

 

 

824 

 

Noncontrolling interests

 

575,704 

 

 

527,909 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

4,702,826 

 

 

4,455,011 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

9,317,358 

 

$

8,906,939 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.


 

Telephone and Data Systems, Inc.

Consolidated Statement of Changes in Equity

(Unaudited)

 

 

 

TDS Shareholders

 

 

 

 

 

 

 

 

 

 

Series A

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

Common and

 

Capital in

 

 

 

 

other

 

 

 

Total TDS

 

 

 

 

 

 

 

 

Common

 

excess of

 

Treasury

 

comprehensive

 

Retained

 

shareholders'

 

Preferred

 

Noncontrolling

 

Total

(Dollars in thousands)

shares

 

par value

 

shares

 

income (loss)

 

earnings

 

equity

 

shares

 

interests

 

equity

December 31, 2014

$

1,327 

 

$

2,336,511 

 

$

(748,199)

 

$

6,452 

 

$

2,330,187 

 

$

3,926,278 

 

$

824 

 

$

527,909 

 

$

4,455,011 

Add (Deduct)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to

  TDS shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

219,869 

 

 

219,869 

 

 

 

 

 

 

 

 

219,869 

Net income attributable  

  to noncontrolling interests

  classified as equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39,407 

 

 

39,407 

Net unrealized loss

   on equity investments

 

 

 

 

 

 

 

 

 

 

(353)

 

 

 

 

 

(353)

 

 

 

 

 

 

 

 

(353)

Change in foreign currency

  translation adjustment

 

 

 

 

 

 

 

 

 

 

20 

 

 

 

 

 

20 

 

 

 

 

 

 

 

 

20 

Change related to retirement 

  plan

 

 

 

 

 

 

 

 

 

 

(6,803)

 

 

 

 

 

(6,803)

 

 

 

 

 

 

 

 

(6,803)

TDS Common and Series A  

  Common share dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

(45,822)

 

 

(45,822)

 

 

 

 

 

 

 

 

(45,822)

TDS Preferred dividend 

  requirement

 

 

 

 

 

 

 

 

 

 

 

 

 

(37)

 

 

(37)

 

 

 

 

 

 

 

 

(37)

Dividend reinvestment plan

 

 

 

 

2,321 

 

 

6,315 

 

 

 

 

 

 

 

 

8,636 

 

 

 

 

 

 

 

 

8,636 

Incentive and compensation

  plans

 

 

 

 

1,361 

 

 

10,660 

 

 

 

 

 

(372)

 

 

11,649 

 

 

 

 

 

 

 

 

11,649 

Adjust investment in

  subsidiaries for repurchases,

  issuances and other compensation

  plans

 

 

 

 

1,889 

 

 

 

 

 

 

 

 

 

 

 

1,889 

 

 

 

 

 

8,825 

 

 

10,714 

Stock-based compensation

  awards

 

 

 

 

11,122 

 

 

 

 

 

 

 

 

 

 

 

11,122 

 

 

 

 

 

 

 

 

11,122 

Tax windfall (shortfall) from

  stock awards

 

 

 

 

(150)

 

 

 

 

 

 

 

 

 

 

 

(150)

 

 

 

 

 

 

 

 

(150)