XML 39 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Segment Reporting
Segment Reporting
 
Three Months Ended September 30, 2018 
(in thousands)
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
External revenue
 
 
 
 
 
 
 
 
 
 
 
 
Service revenue
 
$
96,299

 
$
28,578

 
$
5,443

 
$

 
$

 
$
130,320

Equipment revenue
 
15,666

 
234

 
63

 

 

 
15,963

Other
 
2,871

 
2,104

 
7,473

 

 

 
12,448

Total external revenue
 
114,836

 
30,916

 
12,979

 

 

 
158,731

Internal revenue
 
1,263

 
1,266

 
6,643

 

 
(9,172
)
 

Total operating revenue
 
116,099

 
32,182

 
19,622

 

 
(9,172
)
 
158,731

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
Cost of services
 
32,253

 
14,837

 
9,266

 
(12
)
 
(8,458
)
 
47,886

Cost of goods sold
 
14,940

 
78

 
19

 
(1
)
 

 
15,036

Selling, general and administrative
 
11,191

 
5,331

 
1,780

 
9,864

 
(714
)
 
27,452

Depreciation and amortization
 
30,363

 
6,102

 
3,435

 
128

 

 
40,028

Total operating expenses
 
88,747

 
26,348

 
14,500

 
9,979

 
(9,172
)
 
130,402

Operating income (loss)
 
$
27,352

 
$
5,834

 
$
5,122

 
$
(9,979
)
 
$

 
$
28,329


Three Months Ended September 30, 2017
(in thousands)
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
External revenue
 
 
 
 
 
 
 
 
 
 
 
 
Service revenue
 
$
107,395

 
$
26,934

 
$
5,126

 
$

 
$

 
$
139,455

Equipment revenue
 
1,742

 
219

 
33

 

 

 
1,994

Other
 
2,129

 
1,937

 
6,267

 

 

 
10,333

Total external revenue
 
111,266

 
29,090

 
11,426

 

 

 
151,782

Internal revenue
 
1,239

 
999

 
8,425

 

 
(10,663
)
 

Total operating revenue
 
112,505

 
30,089

 
19,851

 

 
(10,663
)
 
151,782

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
Cost of services
 
33,825

 
14,858

 
9,796

 

 
(9,927
)
 
48,552

Cost of goods sold
 
7,216

 
55

 
11

 

 

 
7,282

Selling, general and administrative
 
30,099

 
5,358

 
1,706

 
5,772

 
(736
)
 
42,199

Acquisition, integration and migration expenses
 
1,691

 

 

 
15

 

 
1,706

Depreciation and amortization
 
32,929

 
6,192

 
3,249

 
198

 

 
42,568

Total operating expenses
 
105,760

 
26,463

 
14,762

 
5,985

 
(10,663
)
 
142,307

Operating income (loss)
 
$
6,745

 
$
3,626

 
$
5,089

 
$
(5,985
)
 
$

 
$
9,475











Nine Months Ended September 30, 2018
(in thousands)
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
External revenue
 
 
 
 
 
 
 
 
 
 
 
 
Service revenue
 
$
284,154

 
$
85,797

 
$
16,052

 
$

 
$

 
$
386,003

Equipment revenue
 
48,859

 
537

 
155

 

 

 
49,551

Other
 
6,897

 
6,276

 
20,643

 

 

 
33,816

Total external revenue
 
339,910

 
92,610

 
36,850

 

 

 
469,370

Internal revenue
 
3,746

 
3,394

 
21,591

 

 
(28,731
)
 

Total operating revenue
 
343,656

 
96,004

 
58,441

 

 
(28,731
)
 
469,370

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
Cost of services
 
99,491

 
45,118

 
28,441

 

 
(26,688
)
 
146,362

Cost of goods sold
 
45,749

 
197

 
61

 

 

 
46,007

Selling, general and administrative
 
35,693

 
14,940

 
5,183

 
32,344

 
(2,043
)
 
86,117

Depreciation and amortization
 
95,853

 
18,305

 
10,069

 
405

 

 
124,632

Total operating expenses
 
276,786

 
78,560

 
43,754

 
32,749

 
(28,731
)
 
403,118

Operating income (loss)
 
$
66,870

 
$
17,444

 
$
14,687

 
$
(32,749
)
 
$

 
$
66,252


Nine Months Ended September 30, 2017
(in thousands)
 
Wireless
 
Cable
 
Wireline
 
Other
 
Eliminations
 
Consolidated
External revenue
 
 
 
 
 
 
 
 
 
 
 
 
Service revenue
 
$
323,262

 
$
80,229

 
$
15,301

 
$

 
$

 
$
418,792

Equipment revenue
 
7,666

 
547

 
90

 

 

 
8,303

Other
 
7,467

 
5,736

 
18,622

 

 

 
31,825

Total external revenue
 
338,395

 
86,512

 
34,013

 

 

 
458,920

Internal revenue
 
3,707

 
2,153

 
24,568

 

 
(30,428
)
 

Total operating revenue
 
342,102

 
88,665

 
58,581

 

 
(30,428
)
 
458,920

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
Cost of services
 
100,745

 
44,956

 
28,357

 

 
(28,314
)
 
145,744

Cost of goods sold
 
17,084

 
96

 
52

 

 

 
17,232

Selling, general and administrative
 
88,201

 
15,083

 
5,065

 
19,139

 
(2,114
)
 
125,374

Acquisition, integration and migration expenses
 
9,607

 

 

 
266

 

 
9,873

Depreciation and amortization
 
104,231

 
18,070

 
9,536

 
460

 

 
132,297

Total operating expenses
 
319,868

 
78,205

 
43,010

 
19,865

 
(30,428
)
 
430,520

Operating income (loss)
 
$
22,234

 
$
10,460

 
$
15,571

 
$
(19,865
)
 
$

 
$
28,400


A reconciliation of the total of the reportable segments’ operating income (loss) to consolidated income (loss) before taxes is as follows:
 
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
(in thousands)
 
2018
 
2017
 
2018
 
2017
Total consolidated operating income (loss)
 
$
28,329

 
$
9,475

 
$
66,252

 
$
28,400

Interest expense
 
(9,001
)
 
(9,823
)
 
(27,184
)
 
(28,312
)
Gain (loss) on investments, net
 
88

 
202

 
112

 
395

Non-operating income (loss), net
 
966

 
1,003

 
2,770

 
3,482

Income (loss) before income taxes
 
$
20,382

 
$
857

 
$
41,950

 
$
3,965



As of January 1, 2018, the Company records stock compensation expense to the Other segment. Previously, stock compensation expense was allocated among all of the segments.