XML 28 R16.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information (Notes)
6 Months Ended
Jun. 30, 2017
Segment Reporting [Abstract]  
Segment Information
(9) Segment Information

Operating segments are defined under GAAP as components of an enterprise for which separate financial information is available and evaluated regularly by our chief operating decision maker ("CODM") in deciding how to allocate resources and assess performance. Our reportable segments consist of: 1) North America; 2) Europe, the Middle East and Africa (EMEA); and 3) Latin America. Other separate business interests that are not segments include interest, certain corporate assets and overhead costs, and certain other general and administrative costs that are not allocated to any of the operating segments.

The CODM measures and evaluates segment performance primarily based upon revenue, revenue growth and Adjusted EBITDA. Adjusted EBITDA, as defined by us, is equal to net income from the Consolidated Statements of Income before (1) income tax benefit (expense), (2) total other income (expense), (3) non-cash impairment charges included within selling, general and administrative expenses and network related expenses, (4) depreciation and amortization expense, and (5) non-cash stock-based compensation expense included within selling, general and administrative expenses and network related expenses.

Adjusted EBITDA is not a measurement under GAAP and may not be used in the same way by other companies. Management believes that Adjusted EBITDA is an important part of our internal reporting and is a key measure used by management to evaluate our profitability and operating performance and to make resource allocation decisions. Management believes such measurement is especially important in a capital-intensive industry such as telecommunications. Management also uses Adjusted EBITDA to compare our performance to that of our competitors and to eliminate certain non-cash and non-operating items in order to consistently measure from period to period our ability to fund capital expenditures, fund growth, service debt and determine bonuses.

Adjusted EBITDA excludes non-cash impairment charges and non-cash stock-based compensation expense because of the non-cash nature of these items. Adjusted EBITDA also excludes interest income, interest expense and income tax benefit (expense) because these items are associated with our capitalization and tax structures. Adjusted EBITDA also excludes depreciation and amortization expense because these non-cash expenses reflect the effect of capital investments which management believes are better evaluated through cash flow measures. Adjusted EBITDA excludes net other income (expense) because these items are not related to our primary operations.

There are limitations to using non-GAAP financial measures such as Adjusted EBITDA, including the difficulty associated with comparing companies that use similar performance measures whose calculations may differ from our calculations. Additionally, this financial measure does not include certain significant items such as interest income, interest expense, income tax benefit (expense), depreciation and amortization expense, non-cash impairment charges, non-cash stock-based compensation expense, and net other income (expense). Adjusted EBITDA should not be considered a substitute for other measures of financial performance reported in accordance with GAAP.

The following table presents revenue by segment:
 
 
Three Months Ended
 
Six Months Ended
(dollars in millions)
 
June 30, 2017
 
June 30, 2016(1)
 
June 30, 2017
 
June 30, 2016(1)
Core Network Services Revenue:
 
 
 
 
 
 
 
 
North America
 
$
1,607

 
$
1,605

 
$
3,201

 
$
3,206

EMEA
 
176

 
191

 
351

 
381

Latin America
 
182

 
160

 
359

 
315

Total Core Network Services Revenue
 
1,965

 
1,956

 
3,911

 
3,902

 
 
 
 
 
 
 
 
 
Wholesale Voice Services Revenue:
 
 
 
 
 
 
 
 
North America
 
91

 
95

 
189

 
194

EMEA
 
2

 
3

 
5

 
7

Latin America
 
3

 
2

 
4

 
4

Total Wholesale Voice Services Revenue
 
96

 
100

 
198

 
205

 
 
 
 
 
 
 
 
 
Total Revenue
 
$
2,061

 
$
2,056

 
$
4,109

 
$
4,107


(1) The 2016 results have been adjusted to reflect changes made to customer assignments between the wholesale and enterprise channels as of the beginning of 2017.


The following table presents Adjusted EBITDA by segment and reconciles Adjusted EBITDA to net income:
 
 
Three Months Ended
 
Six Months Ended
(dollars in millions)
 
June 30, 2017
 
June 30, 2016
 
June 30, 2017
 
June 30, 2016
Adjusted EBITDA:
 
 
 
 
 
 
 
 
North America
 
$
815

 
$
819

 
$
1,624

 
$
1,631

EMEA
 
69

 
52

 
126

 
106

Latin America
 
77

 
64

 
157

 
138

Unallocated Corporate Expenses
 
(239
)
 
(220
)
 
(480
)
 
(450
)
Adjusted EBITDA
 
722

 
715

 
1,427

 
1,425

Income Tax Expense
 
(69
)
 
(34
)
 
(139
)
 
(124
)
Total Other Expense
 
(130
)
 
(184
)
 
(302
)
 
(328
)
Depreciation and Amortization
 
(330
)
 
(310
)
 
(650
)
 
(611
)
Non-Cash Stock Compensation
 
(39
)
 
(31
)
 
(87
)
 
(78
)
Net Income
 
$
154

 
$
156

 
$
249

 
$
284



The following table presents capital expenditures by segment and reconciles capital expenditures by segment to total capital expenditures:
 
 
Three Months Ended
 
Six Months Ended
(dollars in millions)
 
June 30, 2017
 
June 30, 2016
 
June 30, 2017
 
June 30, 2016
Capital Expenditures:
 
 
 
 
 
 
 
 
North America
 
$
220

 
$
237

 
$
474

 
$
432

EMEA
 
27

 
40

 
58

 
79

Latin America
 
43

 
51

 
78

 
74

Unallocated Corporate Capital Expenditures
 
38

 
39

 
86

 
79

Total Capital Expenditures
 
$
328

 
$
367

 
$
696

 
$
664



The following table presents total assets by segment:
(dollars in millions)
 
June 30, 2017
 
December 31, 2016
Assets:
 
 
 
 
North America
 
$
21,082

 
$
20,818

EMEA
 
1,739

 
1,639

Latin America
 
2,339

 
2,304

Other
 
127

 
127

Total Assets
 
$
25,287

 
$
24,888




The changes in the carrying amount of goodwill by segment during the six months ended June 30, 2017 were as follows (in millions):
 
 
North America
 
EMEA
 
Latin America
 
Total
Balance at December 31, 2016
$
7,024


$
109

 
$
596

 
$
7,729

  Effect of foreign currency rate change

 
8

 

 
8

Balance at June 30, 2017
$
7,024


$
117

 
$
596

 
$
7,737

 
There were no events or changes in circumstances during the first three and six months of 2017 that indicated the carrying value of goodwill may not be recoverable.