XML 126 R45.htm IDEA: XBRL DOCUMENT v3.20.1
SEGMENT INFORMATION (Tables)
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Financial Information for Reportable Segments The table below presents financial information for our reportable segments and reconciles total segment Adjusted EBITDA to Loss before income taxes:
   
Year ended December 31,
 
   
2019
   
2018
   
2017
 
Revenues
               
New Zealand
  $486,380   $556,410   $520,042 
Bolivia
   206,804    240,941    258,438 
Unallocated Corporate & Eliminations
   743    824    420 
   
 
 
   
 
 
   
 
 
 
Total revenues
  $693,927   $798,175   $778,900 
   
 
 
   
 
 
   
 
 
 
Adjusted EBITDA
               
New Zealand
  $106,308   $90,396   $85,307 
Bolivia
   42,475    65,531    76,522 
Equity-based compensation
   (4,041   (5,856   (2,853
Acquisition and other nonrecurring costs
   (6,946   (4,002   (5,765
Depreciation, amortization and accretion
   (109,845   (111,889   (106,909
Gain (loss) on disposal of assets and sale-leaseback transaction
   11,169    (1,346   (682
Interest expense
   (45,988   (45,913   (59,754
Change in fair value of warrant liability
   1    6,361    9,053 
Debt modification and extinguishment costs
   —      (4,192   (6,689
Other, net
   555    (4,682   1,329 
Unallocated Corporate & Eliminations
   (10,462   (11,249   (11,436
   
 
 
   
 
 
   
 
 
 
Loss before income taxes
  $(16,774  $(26,841  $(21,877
   
 
 
   
 
 
   
 
 
 
Depreciation, amortization and accretion
               
New Zealand
  $64,197   $66,160   $60,805 
Bolivia
   44,944    45,107    45,925 
Unallocated Corporate & Eliminations
   704    622    179 
   
 
 
   
 
 
   
 
 
 
Total depreciation, amortization and accretion
  $109,845   $111,889   $106,909 
   
 
 
   
 
 
   
 
 
 
Capital expenditures
               
New Zealand
  $59,555   $53,085   $53,904 
Bolivia
   25,636    29,659    37,215 
Unallocated Corporate & Eliminations
   21    180    1,233 
   
 
 
   
 
 
   
 
 
 
Total capital expenditures
  $85,212   $82,924   $92,352 
   
 
 
   
 
 
   
 
 
 
Total assets
               
New Zealand
  $496,270   $440,385      
Bolivia
   331,538    289,402      
Unallocated Corporate & Eliminations
   10,819    9,241      
   
 
 
   
 
 
      
Total assets
  $838,627   $739,028      
   
 
 
   
 
 
      
Schedule of Revenues By Product or Service The table below presents total revenues by product or service type for the years ended December 31, 2019, 2018 and 2017:
   
New Zealand
   
Bolivia
   
Unallocated
Corporate &
Eliminations
   
Total
 
Year ended December 31, 2019
                    
Wireless service revenues
  $261,218   $195,974   $—     $457,192 
Wireline service revenues
   69,317    —      —      69,317 
Equipment sales
   149,103    8,403    —      157,506 
Non-subscriber
ILD and other revenues
   6,742    2,427    743    9,912 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total revenues
  $486,380   $206,804   $743   $693,927 
   
 
 
   
 
 
   
 
 
   
 
 
 
Year ended December 31, 2018
                    
Wireless service revenues
  $265,947   $234,380   $—     $500,327 
Wireline service revenues
   61,804    —      —      61,804 
Equipment sales
   217,015    4,595    —      221,610 
Non-subscriber
ILD and other revenues
   11,644    1,966    824    14,434 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total revenues
  $556,410   $240,941   $824   $798,175 
   
 
 
   
 
 
   
 
 
   
 
 
 
Year ended December 31, 2017
                    
Wireless service revenues
  $274,168   $252,031   $—     $526,199 
Wireline service revenues
   57,131    —      —      57,131 
Equipment sales
   175,096    3,740    —      178,836 
Non-subscriber
ILD and other revenues
   13,647    2,667    420    16,734 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total revenues
  $520,042   $258,438   $420   $778,900