XML 72 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Financial Information (Tables)
12 Months Ended
Dec. 31, 2013
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Schedule of Condensed Consolidating Financial Statements
Condensed Consolidating Balance Sheet as of December 31, 2013 (in thousands):

 
Guarantor
Parent
Company
 
Issuing
Subsidiary
 
Guarantor
Subsidiary
 
Non-Guarantor
Subsidiaries
 
Consolidating
and
Eliminating
Adjustments
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
205

 
$
478,448

 
$

 
$
52,592

 
$

 
$
531,245

Short-term investments

 
385,783

 

 

 

 
385,783

Inventories

 
69,829

 

 
3,206

 

 
73,035

Deferred charges

 
38,287

 

 
6

 

 
38,293

Advances to affiliates and consolidated subsidiaries
251,803

 
32,109

 
21,113

 

 
(305,025
)
 

Other current assets
1,499

 
152,421

 

 
5,836

 
(175
)
 
159,581

Total current assets
253,507

 
1,156,877

 
21,113

 
61,640

 
(305,200
)
 
1,187,937

Property and equipment, net

 
1,221,867

 

 
44,506

 

 
1,266,373

Investments in and advances to affiliates and consolidated subsidiaries

 
2,277,151

 

 

 
(2,277,151
)
 

Wireless licenses

 

 
2,026,349

 
64,912

 

 
2,091,261

Goodwill

 
11,222

 

 
20,664

 

 
31,886

Intangible assets, net

 
12,113

 

 
1,930

 

 
14,043

Other assets
708

 
58,043

 

 
12,637

 

 
71,388

Total assets
$
254,215

 
$
4,737,273

 
$
2,047,462

 
$
206,289

 
$
(2,582,351
)
 
$
4,662,888

Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
3,354

 
$
359,781

 
$

 
$
2,489

 
$
(145
)
 
$
365,479

Current maturities of long-term debt
248,204

 
18,250

 

 

 

 
266,454

Intercompany payables

 
272,916

 

 
32,109

 
(305,025
)
 

Other current liabilities
5,169

 
186,272

 

 
17,657

 
(30
)
 
209,068

Total current liabilities
256,727

 
837,219

 

 
52,255

 
(305,200
)
 
841,001

Long-term debt, net

 
3,364,567

 

 

 

 
3,364,567

Deferred tax liabilities

 
424,446

 

 

 

 
424,446

Accumulated losses in excess of investment and long-term intercompany payables
191,159

 

 

 
47,458

 
(238,617
)
 

Other long-term liabilities

 
145,195

 

 
12,815

 

 
158,010

Total liabilities
447,886

 
4,771,427

 

 
112,528

 
(543,817
)
 
4,788,024

Redeemable non-controlling interests

 
68,535

 

 

 

 
68,535

Stockholders' equity (deficit)
(193,671
)
 
(102,689
)
 
2,047,462

 
93,761

 
(2,038,534
)
 
(193,671
)
Total liabilities and stockholders' equity
$
254,215

 
$
4,737,273

 
$
2,047,462

 
$
206,289

 
$
(2,582,351
)
 
$
4,662,888

Condensed Consolidating Balance Sheet as of December 31, 2012 (in thousands):

 
Guarantor
Parent
Company
 
Issuing
Subsidiary
 
Guarantor
Subsidiary
 
Non-Guarantor
Subsidiaries
 
Consolidating
and
Eliminating
Adjustments
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
69

 
$
449,668

 
$

 
$
65,813

 
$

 
$
515,550

Short-term investments

 
159,426

 

 

 

 
159,426

Inventories

 
118,149

 

 
3,452

 

 
121,601

Deferred charges

 
60,933

 

 
30

 

 
60,963

Advances to affiliates and consolidated subsidiaries
11,182

 
23,592

 
49,407

 

 
(84,181
)
 

Other current assets
707

 
129,346

 

 
13,519

 
(4,330
)
 
139,242

Total current assets
11,958

 
941,114

 
49,407

 
82,814

 
(88,511
)
 
996,782

Property and equipment, net

 
1,694,365

 

 
67,725

 

 
1,762,090

Investments in and advances to affiliates and consolidated subsidiaries
739,072

 
2,327,953

 

 

 
(3,067,025
)
 

Wireless licenses

 

 
1,882,421

 
64,912

 

 
1,947,333

Assets held for sale

 

 
136,222

 

 

 
136,222

Goodwill

 
11,222

 

 
20,664

 

 
31,886

Intangible assets, net

 
14,756

 

 
9,907

 

 
24,663

Other assets
3,938

 
54,852

 

 
9,494

 

 
68,284

Total assets
$
754,968

 
$
5,044,262

 
$
2,068,050

 
$
255,516

 
$
(3,155,536
)
 
$
4,967,260

Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
40

 
$
389,951

 
$

 
$
6,119

 
$

 
$
396,110

Current maturities of long-term debt

 
4,000

 

 

 

 
4,000

Intercompany payables

 
60,589

 

 
23,592

 
(84,181
)
 

Other current liabilities
5,247

 
202,740

 

 
13,223

 
(4,330
)
 
216,880

Total current liabilities
5,287

 
657,280

 

 
42,934

 
(88,511
)
 
616,990

Long-term debt, net
250,000

 
3,048,463

 

 

 

 
3,298,463

Deferred tax liabilities

 
385,111

 

 

 

 
385,111

Long-term intercompany payables
66,549

 
242,500

 

 
32,562

 
(341,611
)
 

Other long-term liabilities

 
149,819

 

 
19,228

 

 
169,047

Total liabilities
321,836

 
4,483,173

 

 
94,724

 
(430,122
)
 
4,469,611

Redeemable non-controlling interests

 
64,517

 

 

 

 
64,517

Stockholders' equity
433,132

 
496,572

 
2,068,050

 
160,792

 
(2,725,414
)
 
433,132

Total liabilities and stockholders' equity
$
754,968

 
$
5,044,262

 
$
2,068,050

 
$
255,516

 
$
(3,155,536
)
 
$
4,967,260

Condensed Consolidating Statement of Comprehensive Income for the Year Ended December 31, 2012 (in thousands):

 
Guarantor
Parent
Company
 
Issuing
Subsidiary
 
Guarantor
Subsidiary
 
Non-Guarantor
Subsidiaries
 
Consolidating
and
Eliminating
Adjustments
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Service revenues
$

 
$
2,608,538

 
$

 
$
338,841

 
$
78

 
$
2,947,457

Equipment revenues

 
168,279

 

 
26,605

 

 
194,884

Other revenues

 
15,317

 
111,981

 
197

 
(127,495
)
 

Total revenues

 
2,792,134

 
111,981

 
365,643

 
(127,417
)
 
3,142,341

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of service (exclusive of items shown separately below)

 
1,057,210

 

 
89,057

 
(112,100
)
 
1,034,167

Cost of equipment

 
721,957

 

 
94,269

 

 
816,226

Selling and marketing

 
311,410

 

 
38,560

 

 
349,970

General and administrative
10,556

 
306,206

 
762

 
46,727

 
(15,317
)
 
348,934

Depreciation and amortization

 
578,827

 

 
46,769

 

 
625,596

Impairments and other charges

 
39,399

 

 

 

 
39,399

Total operating expenses
10,556

 
3,015,009

 
762

 
315,382

 
(127,417
)
 
3,214,292

Gain on sale, exchange or disposal of assets, net

 
84,939

 
143,904

 
871

 

 
229,714

Operating income (loss)
(10,556
)
 
(137,936
)
 
255,123

 
51,132

 

 
157,763

Equity in net income (loss) of consolidated subsidiaries
(190,241
)
 
306,260

 

 

 
(116,019
)
 

Equity in net loss of investees, net

 
(464
)
 

 

 

 
(464
)
Interest income
24,252

 
187

 

 
5

 
(24,250
)
 
194

Interest expense
(12,747
)
 
(279,735
)
 

 

 
24,250

 
(268,232
)
Loss on extinguishment of debt

 
(18,634
)
 

 

 

 
(18,634
)
Income (loss) before income taxes
(189,292
)
 
(130,322
)
 
255,123

 
51,137

 
(116,019
)
 
(129,373
)
Income tax expense

 
(57,904
)
 

 

 

 
(57,904
)
Net income (loss)
(189,292
)
 
(188,226
)
 
255,123

 
51,137

 
(116,019
)
 
(187,277
)
Accretion of redeemable non-controlling interests and distributions, net of tax

 
(2,015
)
 

 

 

 
(2,015
)
Net income (loss) attributable to common stockholders
$
(189,292
)
 
$
(190,241
)
 
$
255,123

 
$
51,137

 
$
(116,019
)
 
$
(189,292
)
Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
(189,292
)
 
$
(188,226
)
 
$
255,123

 
$
51,137

 
$
(116,019
)
 
$
(187,277
)
Net unrealized holding gains on investments and other
27

 
27

 

 

 
(27
)
 
27

Comprehensive income (loss)
$
(189,265
)
 
$
(188,199
)
 
$
255,123

 
$
51,137

 
$
(116,046
)
 
$
(187,250
)
Condensed Consolidating Statement of Comprehensive Income for the Year Ended December 31, 2011 (in thousands):

 
Guarantor
Parent
Company
 
Issuing
Subsidiary
 
Guarantor
Subsidiary
 
Non-Guarantor
Subsidiaries
 
Consolidating
and
Eliminating
Adjustments
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Service revenues
$

 
$
2,495,525

 
$

 
$
333,691

 
$
65

 
$
2,829,281

Equipment revenues

 
211,659

 

 
30,191

 

 
241,850

Other revenues

 
15,656

 
106,696

 

 
(122,352
)
 

Total revenues

 
2,722,840

 
106,696

 
363,882

 
(122,287
)
 
3,071,131

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of service (exclusive of items shown separately below)

 
995,215

 

 
92,332

 
(106,344
)
 
981,203

Cost of equipment

 
716,461

 

 
101,459

 

 
817,920

Selling and marketing

 
316,228

 

 
53,029

 

 
369,257

General and administrative
14,351

 
303,602

 
751

 
52,768

 
(15,943
)
 
355,529

Depreciation and amortization

 
494,967

 

 
53,459

 

 
548,426

Impairments and other charges

 
1,206

 
377

 
25,187

 

 
26,770

Total operating expenses
14,351

 
2,827,679

 
1,128

 
378,234

 
(122,287
)
 
3,099,105

Gain (loss) on sale, exchange or disposal of assets, net

 
(12,947
)
 
20,538

 
(4,969
)
 

 
2,622

Operating income (loss)
(14,351
)
 
(117,786
)
 
126,106

 
(19,321
)
 

 
(25,352
)
Equity in net income (loss) of consolidated subsidiaries
(311,856
)
 
106,318

 

 

 
205,538

 

Equity in net income of investees, net

 
2,984

 

 

 

 
2,984

Interest income
24,251

 
254

 

 
5

 
(24,265
)
 
245

Interest expense
(12,671
)
 
(267,297
)
 

 
(472
)
 
24,265

 
(256,175
)
Other expense

 
(2
)
 

 

 

 
(2
)
Income (loss) before income taxes
(314,627
)
 
(275,529
)
 
126,106

 
(19,788
)
 
205,538

 
(278,300
)
Income tax expense

 
(39,377
)
 

 

 

 
(39,377
)
Net income (loss)
(314,627
)
 
(314,906
)
 
126,106

 
(19,788
)
 
205,538

 
(317,677
)
Accretion of redeemable non-controlling interests and distributions, net of tax

 
3,050

 

 

 

 
3,050

Net income (loss) attributable to common stockholders
$
(314,627
)
 
$
(311,856
)
 
$
126,106

 
$
(19,788
)
 
$
205,538

 
$
(314,627
)
Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
(314,627
)
 
$
(314,906
)
 
$
126,106

 
$
(19,788
)
 
$
205,538

 
$
(317,677
)
Net unrealized holding losses on investments and other
(14
)
 
(14
)
 

 

 
14

 
(14
)
Comprehensive income (loss)
$
(314,641
)
 
$
(314,920
)
 
$
126,106

 
$
(19,788
)
 
$
205,552

 
$
(317,691
)

Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2013 (in thousands):

 
Guarantor
Parent
Company
 
Issuing
Subsidiary
 
Guarantor
Subsidiary
 
Non-Guarantor
Subsidiaries
 
Consolidating
and
Eliminating
Adjustments
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Operating activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
$
136

 
$
25,615

 
$

 
$
107,972

 
$
(4,921
)
 
$
128,802

Investing activities:
 
 
 
 
 
 
 
 
 
 
 
Purchases of and change in prepayments for purchases of property and equipment

 
(133,320
)
 

 
(4,837
)
 
115

 
(138,042
)
Purchases of wireless licenses and spectrum clearing costs

 
(3,289
)
 

 

 

 
(3,289
)
Proceeds from sales of wireless licenses and operating assets

 
9,639

 

 
141

 
(115
)
 
9,665

Purchases of investments

 
(770,803
)
 

 

 

 
(770,803
)
Sales and maturities of investments

 
543,773

 

 

 

 
543,773

Payments received from joint venture

 
78,238

 

 

 
(78,238
)
 

Investments in and advances to affiliates and consolidated subsidiaries
(555
)
 

 

 

 
555

 

Change in restricted cash

 
(63
)
 

 

 

 
(63
)
Net cash used in investing activities
(555
)
 
(275,825
)
 

 
(4,696
)
 
(77,683
)
 
(358,759
)
Financing activities:
 
 
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt

 
1,414,313

 

 

 

 
1,414,313

Repayment of long-term debt

 
(1,112,922
)
 

 

 

 
(1,112,922
)
Payment of debt issuance costs

 
(15,800
)
 

 

 

 
(15,800
)
Capital contributions, net

 
555

 

 

 
(555
)
 

Proceeds from issuance of common stock, net
555

 

 

 

 

 
555

Payments made to joint venture partners

 

 

 
(116,497
)
 
83,159

 
(33,338
)
Other

 
(7,156
)
 

 

 

 
(7,156
)
Net cash provided by (used in) financing activities
555

 
278,990

 

 
(116,497
)
 
82,604

 
245,652

Net increase (decrease) in cash and cash equivalents
136

 
28,780

 

 
(13,221
)
 

 
15,695

Cash and cash equivalents at beginning of period
69

 
449,668

 

 
65,813

 

 
515,550

Cash and cash equivalents at end of period
$
205

 
$
478,448

 
$

 
$
52,592

 
$

 
$
531,245

Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2012 (in thousands):

 
Guarantor
Parent
Company
 
Issuing
Subsidiary
 
Guarantor
Subsidiary
 
Non-Guarantor
Subsidiaries
 
Consolidating
and
Eliminating
Adjustments
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Operating activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
(22
)
 
$
164,223

 
$

 
$
99,550

 
$
(23,363
)
 
$
240,388

Investing activities:
 
 
 
 
 
 
 
 
 
 
 
Purchases of and change in prepayments for purchases of property and equipment

 
(471,892
)
 

 
(30,496
)
 
8,110

 
(494,278
)
Purchases of wireless licenses and spectrum clearing costs

 
(5,596
)
 

 

 

 
(5,596
)
Proceeds from sales of wireless licenses and operating assets

 
153,226

 

 
8,952

 
(8,110
)
 
154,068

Purchases of investments

 
(367,487
)
 

 

 

 
(367,487
)
Sales and maturities of investments

 
613,632

 

 

 

 
613,632

Payments received from joint venture

 
36,435

 

 

 
(36,435
)
 

Investments in and advances to affiliates and consolidated subsidiaries
(959
)
 

 

 

 
959

 

Change in restricted cash

 
239

 

 

 

 
239

Net cash used in investing activities
(959
)
 
(41,443
)
 

 
(21,544
)
 
(35,476
)
 
(99,422
)
Financing activities:
 
 
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt

 
396,000

 

 

 

 
396,000

Repayment of long-term debt

 
(321,911
)
 

 

 

 
(321,911
)
Payment of debt issuance costs

 
(5,645
)
 

 

 

 
(5,645
)
Capital contributions, net

 
959

 

 

 
(959
)
 

Purchase of non-controlling interest

 
(5,250
)
 

 

 

 
(5,250
)
Proceeds from the issuance of common stock, net
959

 

 

 

 

 
959

Payments made to joint venture partners

 
(1,915
)
 

 
(87,290
)
 
59,798

 
(29,407
)
Other

 
(5,405
)
 

 

 

 
(5,405
)
Net cash provided by (used in) financing activities
959

 
56,833

 

 
(87,290
)
 
58,839

 
29,341

Net increase (decrease) in cash and cash equivalents
(22
)
 
179,613

 

 
(9,284
)
 

 
170,307

Cash and cash equivalents at beginning of period
91

 
270,055

 

 
75,097

 

 
345,243

Cash and cash equivalents at end of period
$
69

 
$
449,668

 
$

 
$
65,813

 
$

 
$
515,550


Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2011 (in thousands):

 
Guarantor
Parent
Company
 
Issuing
Subsidiary
 
Guarantor
Subsidiary
 
Non-Guarantor
Subsidiaries
 
Consolidating
and
Eliminating
Adjustments
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Operating activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
$
6

 
$
309,549

 
$

 
$
34,256

 
$
(5,746
)
 
$
338,065

Investing activities:
 
 
 
 
 
 
 
 
 
 
 
Acquisition of a business

 
(850
)
 

 

 

 
(850
)
Purchases of and change in prepayments for purchases of property and equipment

 
(379,360
)
 

 
(22,796
)
 

 
(402,156
)
Purchases of wireless licenses and spectrum clearing costs

 
(4,880
)
 

 

 

 
(4,880
)
Proceeds from sales of wireless licenses and operating assets

 
4,558

 

 
512

 

 
5,070

Purchases of investments

 
(826,233
)
 

 

 

 
(826,233
)
Sales and maturities of investments

 
487,860

 

 

 

 
487,860

Investments in and advances to affiliates and consolidated subsidiaries
(1,346
)
 

 

 

 
1,346

 

Dividend received from equity investee

 
11,606

 

 

 

 
11,606

Change in restricted cash

 
(248
)
 

 
(700
)
 

 
(948
)
Net cash used in investing activities
(1,346
)
 
(707,547
)
 

 
(22,984
)
 
1,346

 
(730,531
)
Financing activities:
 
 
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt

 
396,772

 

 

 

 
396,772

Repayment of long-term debt

 
(18,589
)
 

 
(5,000
)
 

 
(23,589
)
Payment of debt issuance costs

 
(7,269
)
 

 

 

 
(7,269
)
Capital contributions, net

 
1,346

 

 

 
(1,346
)
 

Proceeds from the issuance of common stock, net
1,346

 

 

 

 

 
1,346

Proceeds from sale lease-back financing

 
25,815

 

 

 

 
25,815

Payments made to joint venture partners

 
(1,364
)
 

 
(7,490
)
 
5,746

 
(3,108
)
Other

 
(3,048
)
 

 

 

 
(3,048
)
Net cash provided by (used in) financing activities
1,346

 
393,663

 

 
(12,490
)
 
4,400

 
386,919

Net increase (decrease) in cash and cash equivalents
6

 
(4,335
)
 

 
(1,218
)
 

 
(5,547
)
Cash and cash equivalents at beginning of period
85

 
274,390

 

 
76,315

 

 
350,790

Cash and cash equivalents at end of period
$
91

 
$
270,055

 
$

 
$
75,097

 
$

 
$
345,243