U.S. Cellular reports fourth quarter 2018 results

CHICAGO, Feb. 22, 2019 /PRNewswire/ --

As previously announced, U.S. Cellular will hold a teleconference on February 22, 2019 at 9:30 a.m. CST. Listen to the call live via the Events & Presentations page of investors.uscellular.com.

United States Cellular Corporation (NYSE:USM) reported total operating revenues of $1,051 million for the fourth quarter of 2018, versus $1,029 million for the same period one year ago. Net income attributable to U.S. Cellular shareholders and related diluted earnings per share were $21 million and $0.23, respectively, for the fourth quarter of 2018. For the quarter ended December 31, 2017, excluding a benefit of $269 million related to the enactment of new tax legislation, Net income attributable to U.S. Cellular common shareholders and related diluted earnings per share (non-GAAP) were $4 million and $0.05, respectively. Including the tax benefit recorded during the quarter ended December 31, 2017, Net income attributable to U.S. Cellular shareholders and related diluted earnings per share were $273 million and $3.18, respectively.

U.S. Cellular reported total operating revenues of $3,967 million and $3,890 million for the years ended 2018 and 2017, respectively. Net income attributable to U.S. Cellular shareholders and related diluted earnings per share were $150 million and $1.72, respectively, for the year ended 2018. For the year ended December 31, 2017, excluding the benefit of $269 million related to the enactment of new tax legislation and the recognition of a loss on goodwill impairment of $370 million ($307 million, net of tax) in the third quarter, Net income attributable to U.S. Cellular shareholders and related diluted earnings per share (non-GAAP) were $50 million and $0.58, respectively. Including the tax benefit and the goodwill impairment charge, Net income attributable to U.S. Cellular shareholders and related diluted earnings per share were $12 million and $0.14, respectively.

"U.S. Cellular delivered strong results in 2018," said Kenneth R. Meyers, U.S. Cellular President and CEO. "We made significant progress on our strategic imperatives, protecting and growing our customer base while also increasing revenues and profitability, enabling us to enter 2019 in a position to invest in the future competitiveness of U.S. Cellular.

"We achieved our number one imperative to protect our customer base by increasing handset connections and customer loyalty. Continued adoption of unlimited plans helped drive an increase in average revenue per user. Inbound roaming revenues also increased. For the second year in a row, we tightly managed costs throughout the business, generating $200 million in savings over the two years. All in, Adjusted EBITDA for 2018 increased 17 percent over the previous year and the associated margin expanded by more than 300 basis points.

"As we move into 2019, we are in a strong position to support the increased level of investment needed to execute network enhancements including deployment of 5G technology. We will also continue our focus on strengthening the customer base, identifying new and emerging revenue streams, and reducing costs throughout the business. Additionally, we are expanding our footprint by edging out into Sioux City, Iowa and Northern Wisconsin."

2019 Estimated Results

U.S. Cellular's current estimates of full-year 2019 results are shown below. Such estimates represent management's view as of February 22, 2019. Such forward?looking statements should not be assumed to be current as of any future date. U.S. Cellular undertakes no duty to update such information, whether as a result of new information, future events or otherwise. There can be no assurance that final results will not differ materially from such estimated results.


                               
     
           2019 Estimated Results          Actual Results for
                                                                                 the
                                                                   Year Ended
                                                                December 31, 2018



      (Dollars in millions)


      Total operating revenues   
         
              $4,100-$4,300                             $
       3,967



     Adjusted OIBDA (1)             
         
              $725-$875                               $
       790



     Adjusted EBITDA (1)          
         
              $900-$1,050                               $
       963


      Capital expenditures           
         
              $625-$725                               $
       515

The following table provides a reconciliation of Net income to Adjusted OIBDA and Adjusted EBITDA for 2019 estimated results and actual results for the years ended December 31, 2018 and 2017. In providing 2019 estimated results, U.S. Cellular has not completed the below reconciliation to Net income because it does not provide guidance for income taxes. Although potentially significant, U.S. Cellular believes that the impact of income taxes cannot be reasonably predicted; therefore, U.S. Cellular is unable to provide such guidance.


                                                          2019 Estimated         Actual Results for
                                                                                         the                                Actual Results for
                                                  Results                Year Ended                               the Year Ended
                                                                                     December 31, 2018 (1)       December 31, 2017



      (Dollars in millions)


                   Net income (GAAP)                                 N/A                                          $
              
                164           $
        
         15



     Add back or deduct:


      Income tax expense (benefit)                                   N/A                                     51                                (287)



                   Income (loss) before income
                    taxes (GAAP)               
       
                $60-$210                                          $
              
                215        $
        
         (272)



     Add back:



     Interest expense                                               115                                     116                                  113


      Depreciation, amortization and
       accretion expense                                             710                                     640                                  615


      EBITDA (Non-GAAP) (2)                       
              $885-$1,035                                                       $
              971                 $
       456



     Add back or deduct:


      Loss on impairment of goodwill                                                                                                            370


      (Gain) loss on asset
       disposals, net                                                 20                                      10                                   17


      (Gain) loss on sale of
       business and other exit
       costs, net                                                                                                                               (1)


      (Gain) loss on license sales
       and exchanges, net                                            (5)                                   (18)                                (22)


      Adjusted EBITDA (Non-GAAP)
       (2)                                       
              $900-$1,050                                                       $
              963                 $
       820



     Deduct:


      Equity in earnings of
       unconsolidated entities                                       155                                     159                                  137


      Interest and dividend income                                    20                                      15                                    8



     Other, net                                                                                            (1)



      Adjusted OIBDA (Non-GAAP) (2)                 
              $725-$875                                                       $
              790                 $
       675




     (1) As of January 1, 2018, U.S. Cellular adopted the new
            revenue recognition standard, ASC 606, using a modified
            retrospective approach.  Under this method, the new
            accounting standard is applied only to the most recent
            period presented.  As a result, 2018 amounts include the
            impacts of ASC 606, but 2017 amounts remain as
            previously reported.





     (2) EBITDA, Adjusted EBITDA and Adjusted OIBDA are defined as
            net income adjusted for the items set forth in the
            reconciliation above. EBITDA, Adjusted EBITDA and
            Adjusted OIBDA are not measures of financial performance
            under Generally Accepted Accounting Principles in the
            United States (GAAP) and should not be considered as
            alternatives to Net income or Cash flows from operating
            activities, as indicators of cash flows or as measures
            of liquidity. U.S. Cellular does not intend to imply
            that any such items set forth in the reconciliation
            above are non-recurring, infrequent or unusual; such
            items may occur in the future. Management uses Adjusted
            EBITDA and Adjusted OIBDA as measurements of
            profitability, and therefore reconciliations to Net
            income are deemed appropriate. Management believes
            Adjusted EBITDA and Adjusted OIBDA are useful measures
            of U.S. Cellular's operating results before significant
            recurring non-cash charges, gains and losses, and other
            items as presented above as they provide additional
            relevant and useful information to investors and other
            users of U.S. Cellular's financial data in evaluating
            the effectiveness of its operations and underlying
            business trends in a manner that is consistent with
            management's evaluation of business performance.
            Adjusted EBITDA shows adjusted earnings before interest,
            taxes, depreciation, amortization and accretion, and
            gains and losses, while Adjusted OIBDA reduces this
            measure further to exclude Equity in earnings of
            unconsolidated entities and Interest and dividend income
            in order to more effectively show the performance of
            operating activities excluding investment activities.
            The table above reconciles EBITDA, Adjusted EBITDA and
            Adjusted OIBDA to the corresponding GAAP measure, Net
            income or Income before income taxes. Additional
            information and reconciliations related to Non-GAAP
            financial measures for December 31, 2018, can be found
            on U.S. Cellular's website at investors.uscellular.com.

Conference Call Information
U.S. Cellular will hold a conference call on February 22, 2019 at 9:30 a.m. Central Time.

    --  Access the live call on the Events & Presentations page of
        investors.uscellular.com or at
        https://www.webcaster4.com/Webcast/Page/1145/29446
    --  Access the call by phone at 877-273-7192 (US/Canada), conference ID:
        1858446.

Before the call, certain financial and statistical information to be discussed during the call will be posted to investors.uscellular.com. The call will be archived on the Events & Presentations page of investors.uscellular.com.

About U.S. Cellular
United States Cellular Corporation provides a comprehensive range of wireless products and services, excellent customer support, and a high-quality network to customers with 5.0 million connections in 22 states. The Chicago-based company had 5,600 full- and part-time associates as of December 31, 2018. At the end of the fourth quarter of 2018, Telephone and Data Systems, Inc. owned 82 percent of U.S. Cellular. For more information about U.S. Cellular, visit uscellular.com.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995: All information set forth in this news release, except historical and factual information, represents forward-looking statements. This includes all statements about the company's plans, beliefs, estimates, and expectations. These statements are based on current estimates, projections, and assumptions, which involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Important factors that may affect these forward-looking statements include, but are not limited to: intense competition; the ability to execute U.S. Cellular's business strategy; uncertainties in U.S. Cellular's future cash flows and liquidity and access to the capital markets; the ability to make payments on U.S. Cellular indebtedness or comply with the terms of debt covenants; impacts of any pending acquisitions/divestitures/exchanges of properties and/or licenses, including, but not limited to, the ability to obtain regulatory approvals, successfully complete the transactions and the financial impacts of such transactions; the ability of the company to successfully manage and grow its markets; the access to and pricing of unbundled network elements; the ability to obtain or maintain roaming arrangements with other carriers on acceptable terms; the state and federal telecommunications regulatory environment; the value of assets and investments; adverse changes in the ratings of U.S. Cellular debt securities by accredited ratings organizations; industry consolidation; advances in telecommunications technology; pending and future litigation; changes in income tax rates, laws, regulations or rulings; changes in customer growth rates, average monthly revenue per user, churn rates, roaming revenue and terms, the availability of wireless devices, or the mix of services and products offered by U.S. Cellular. Investors are encouraged to consider these and other risks and uncertainties that are discussed in the Form 8-K Current Report used by U.S. Cellular to furnish this press release to the Securities and Exchange Commission, which are incorporated by reference herein.

For more information about U.S. Cellular, visit:

U.S. Cellular: www.uscellular.com


                                                                                                         
              
      United States Cellular Corporation


                                                                                                         
              
      Summary Operating Data (Unaudited)




                     As of or for the Quarter Ended      12/31/2018 (1)                   9/30/2018 (1)                  6/30/2018 (1)                       3/31/2018 (1)   12/31/2017

    ---                                                                                                                                                                             ---


       
                Retail Connections



       
                Postpaid



       Total at end of period                                4,472,000                                      4,466,000                                             4,468,000                     4,481,000        4,518,000



       Gross additions                                         179,000                                        172,000                                               146,000                       129,000          177,000



       Feature phones                                            4,000                                          3,000                                                 5,000                         5,000            5,000



       Smartphones                                             132,000                                        130,000                                               106,000                        91,000          128,000



       Connected devices                                        43,000                                         39,000                                                35,000                        33,000           44,000



       Net additions (losses)                                    6,000                                        (1,000)                                             (13,000)                     (37,000)           5,000



       Feature phones                                         (11,000)                                      (14,000)                                             (12,000)                     (15,000)        (15,000)



       Smartphones                                              31,000                                         29,000                                                17,000                       (1,000)          33,000



       Connected devices                                      (14,000)                                      (16,000)                                             (18,000)                     (21,000)        (13,000)



       ARPU (2)                                                         $
        
        45.58                                                  $
              45.31                             $
             44.74                    $
         44.34  $
        44.12



       ABPU (Non-GAAP) (3)                                              $
        
        60.46                                                  $
              59.41                             $
             57.75                    $
         57.10  $
        56.69



       ARPA (4)                                                        $
        
        119.60                                                 $
              119.42                            $
             118.57                   $
         118.22 $
        118.05



       ABPA (Non-GAAP) (5)                                             $
        
        158.66                                                 $
              156.57                            $
             153.03                   $
         152.26 $
        151.68



       Churn rate (6)                                             1.29                                           1.29                                                  1.19                          1.23             1.27
                                                             
            %                                             %                                                    %                            %               %



       Handsets                                                   1.00                                           1.02                                                  0.92                          0.97             1.00
                                                             
            %                                             %                                                    %                            %               %



       Connected devices                                          3.20                                           3.04                                                  2.85                          2.79             2.84
                                                             
            %                                             %                                                    %                            %               %



       
                Prepaid



       Total at end of period                                  516,000                                        528,000                                               527,000                       525,000          519,000



       Gross additions                                          66,000                                         80,000                                                78,000                        88,000           83,000



       Net additions (losses)                                 (12,000)                                         1,000                                                 2,000                         6,000            4,000



       ARPU (2)                                                         $
        
        32.80                                                  $
              32.09                             $
             32.32                    $
         31.78  $
        32.42



       Churn rate (6)                                             4.98                                           4.98                                                  4.83                          5.27             5.09
                                                             
            %                                             %                                                    %                            %               %


                     Total connections at end of period
                      (7)                                    5,041,000                                      5,050,000                                             5,051,000                     5,063,000        5,096,000


                     Market penetration at end of period


        Consolidated operating population                    31,469,000                                     31,469,000                                            31,469,000                    31,469,000       31,834,000


        Consolidated operating penetration                           16
         (8)                                                
            %                                  16
            %                                         16
            %                  16
           %     16
           %


                     Capital expenditures (millions)                       $
        
        242                                                    $
              118                                $
             86                       $
         70    $
        213


                     Total cell sites in service                  6,531                                          6,506                                                 6,478                         6,473            6,460



       
                Owned towers                                 4,129                                          4,119                                                 4,105                         4,099            4,080



      Due to rounding, the sum of quarterly
       results may not equal the total for the
       year.





     (1)              As of January 1,
                         2018, U.S.
                         Cellular
                         adopted the new
                         revenue
                         recognition
                         standard, ASC
                         606, using a
                         modified
                         retrospective
                         approach. Under
                         this method,
                         the new
                         accounting
                         standard is
                         applied only to
                         the most recent
                         period
                         presented. As a
                         result, 2018
                         amounts include
                         the impacts of
                         ASC 606, but
                         2017 amounts
                         remain as
                         previously
                         reported.



     (2)              Average Revenue
                         Per User (ARPU)
                         -metric is
                         calculated by
                         dividing a
                         revenue base by
                         an average
                         number of
                         connections and
                         by the number
                         of months in
                         the period.
                         These revenue
                         bases and
                         connection
                         populations are
                         shown below:


                                --              Postpaid ARPU consists of total
                                                postpaid service revenues and
                                                postpaid connections.


                                --              Prepaid ARPU consists of total
                                                prepaid service revenues and
                                                prepaid connections.



     (3)              Average Billings
                         Per User (ABPU)
                         - non-GAAP
                         metric is
                         calculated by
                         dividing total
                         postpaid
                         service
                         revenues plus
                         equipment
                         installment
                         plan billings
                         by the average
                         number of
                         postpaid
                         connections and
                         by the number
                         of months in
                         the period.
                         Refer to the
                         end of this
                         release for a
                         reconciliation
                         of this metric
                         to its most
                         comparable GAAP
                         metric.



     (4)              Average Revenue
                         Per Account
                         (ARPA) -metric
                         is calculated
                         by dividing
                         total postpaid
                         service
                         revenues by the
                         average number
                         of postpaid
                         accounts and by
                         the number of
                         months in the
                         period.



     (5)              Average Billings
                         Per Account
                         (ABPA) - non-
                         GAAP metric is
                         calculated by
                         dividing total
                         postpaid
                         service
                         revenues plus
                         equipment
                         installment
                         plan billings
                         by the average
                         number of
                         postpaid
                         accounts and by
                         the number of
                         months in the
                         period. Refer
                         to the end of
                         this release
                         for a
                         reconciliation
                         of this metric
                         to its most
                         comparable GAAP
                         metric.



     (6)              Churn rate
                         represents the
                         percentage of
                         the connections
                         that disconnect
                         service each
                         month. These
                         rates represent
                         the average
                         monthly churn
                         rate for each
                         respective
                         period.



     (7)              Includes
                         reseller and
                         other
                         connections.



     (8)              Market
                         penetration is
                         calculated by
                         dividing the
                         number of
                         wireless
                         connections at
                         the end of the
                         period by the
                         total
                         population of
                         consolidated
                         operating
                         markets as
                         estimated by
                         Nielsen.


                                                                                                                       
              
            United States Cellular Corporation


                                                                                                                 
              
            Consolidated Statement of Operations Highlights


                                                                                                                                   
          
                (Unaudited)




                                                              
            
              Three Months Ended                                                          
              
                Year Ended
                                                                         December 31,                                                                             
                December 31,


                                                         2018 (1)                                    2017          2018 vs.                                          2018 (1)                    2017           2018 vs.
                                                                                                                    2017                                                                                         2017

                                                                                                                                                                                                                   ---

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



     
                Operating revenues



     Service                                                      $
            
                754                                  $
          755                                                 
             -                    $
      
       2,978            $
       2,978     -



     Equipment sales                                         297                                            274                                                             9                              989                       912        8
                                                                                                                                                                           %                                                                %



      Total operating revenues                              1,051                                          1,029                                                             2                            3,967                     3,890        2
                                                                                                                                                                           %                                                                %






     
                Operating expenses


      System operations
       (excluding Depreciation,                                                                                                                                            %                                                                %
       amortization and accretion
       reported below)                                        193                                            183                                                             5                              758                       732        4


      Cost of equipment sold                                  315                                            322                                                           (2)                           1,031                     1,071      (4)

                                                                                                                                                                           %                                                                %


      Selling, general and                                    373                                            372                                                  
              -                           1,388                     1,412      (2)
       administrative
                                                                                                                                                                                                                                            %


      Depreciation, amortization                              162                                            155                                                             5                              640                       615        4
       and accretion                                                                                                                                                       %                                                                %


      Loss on impairment of
       goodwill                                                 -                                                                                                        N/M                                                      370      N/M


      (Gain) loss on asset                                      5                                              4                                                            33                               10                        17     (40)
       disposals, net                                                                                                                                                      %
                                                                                                                                                                                                                                            %


      (Gain) loss on sale of
       business and other exit
       costs, net                                               -                                                                                                        N/M                                                      (1)     N/M


      (Gain) loss on license                                    -                                           (3)                                                          N/M                            (18)                     (22)      20
       sales and exchanges, net                                                                                                                                                                                                             %



      Total operating expenses                              1,048                                          1,033                                                             2                            3,809                     4,194      (9)
                                                                                                                                                                           %
                                                                                                                                                                                                                                            %




                   Operating income (loss)                      3                                            (4)                                                          N/M                             158                     (304)     N/M




                   Investment and other income (expense)


      Equity in earnings of                                    39                                             36                                                             9                              159                       137       16
       unconsolidated entities                                                                                                                                             %                                                                %


      Interest and dividend                                     4                                              2                                                           N/M                              15                         8       83
       income                                                                                                                                                                                                                               %



     Interest expense                                       (29)                                          (28)                                                          (5)                           (116)                    (113)     (3)

                                                                                                                                                                           %                                                                %



     Other, net                                                -                                                                                                         28
                                                                                                                                                                           %                             (1)                              N/M



      Total investment and other                               14                                             10                                                            49                               57                        32       76
       income                                                                                                                                                              %                                                                %





                   Income (loss) before income
                    taxes                                      17                                              6                                                           N/M                             215                     (272)     N/M


      Income tax expense                                      (4)                                         (267)                                                           99
       (benefit)                                                                                                                                                           %                              51                     (287)     N/M



                   Net income                                  21                                            273                                                          (92)

                                                                                                                                                                           %                             164                        15      N/M


      Less: Net income
       attributable to                                                                                                                                                     %
       noncontrolling interests,
       net of tax                                               -                                                                                                          3                               14                         3      N/M



                   Net income attributable to                       $
            
                21                                  $
          273                                                        (92)
                    U.S. Cellular shareholders
                                                                                                                                                                                                   %                      $
      
       150               $
       12   N/M





                   Basic weighted average                      86                                             85                                                             1                               86                        85        1
                    shares outstanding                                                                                                                                     %                                                                %


                   Basic earnings per share                       $
            
                0.24                                 $
          3.21                                                        (93)
                    attributable to U.S.
                    Cellular shareholders                                                                                                                                                          %                     $
      
       1.75             $
       0.14   N/M





                   Diluted weighted average                    88                                             86                                                             2                               87                        86        1
                    shares outstanding                                                                                                                                     %                                                                %


                   Diluted earnings per share                     $
            
                0.23                                 $
          3.18                                                        (93)
                    attributable to U.S.
                    Cellular shareholders                                                                                                                                                          %                     $
      
       1.72             $
       0.14   N/M



               N/M -Percentage change not meaningful





              (1)              As of January 1, 2018, U.S.
                                  Cellular adopted the new
                                  revenue recognition standard,
                                  ASC 606, using a modified
                                  retrospective approach. Under
                                  this method, the new accounting
                                  standard is applied only to the
                                  most recent period presented.
                                  As a result, 2018 amounts
                                  include the impacts of ASC 606,
                                  but 2017 amounts remain as
                                  previously reported.


                                                  
              
        United States Cellular Corporation


                                                 
              
        Consolidated Statement of Cash Flows


                                                             
      
                (Unaudited)




                     Year Ended December 31,                             2018 (1)                         2017

    ---                                                                                                    ---


       (Dollars in millions)


                     Cash flows from operating activities



       Net income                                                                  $
              
         164              $
      15


        Add (deduct) adjustments to reconcile net income
         to net cash flows from operating activities


        Depreciation, amortization and
         accretion                                                            640                                 615



       Bad debts expense                                                      95                                  89


        Stock-based compensation expense                                       37                                  30


        Deferred income taxes, net                                            (3)                              (365)


        Equity in earnings of
         unconsolidated entities                                            (159)                              (137)


        Distributions from unconsolidated
         entities                                                             152                                 136


        Loss on impairment of goodwill                                          -                                370


        (Gain) loss on asset disposals,
         net                                                                   10                                  17


        (Gain) loss on license sales and
         exchanges, net                                                      (18)                               (22)


        Other operating activities                                              3                                   1


        Changes in assets and liabilities from
         operations



       Accounts receivable                                                  (39)                               (68)


        Equipment installment plans
         receivable                                                         (149)                              (261)



       Inventory                                                             (4)



       Accounts payable                                                        3                                (14)


        Customer deposits and deferred
         revenues                                                               7                                 (3)



       Accrued taxes                                                        (39)                                 26


        Other assets and liabilities                                            9                                  40



        Net cash provided by operating
         activities                                                           709                                 469





                     Cash flows from investing activities


        Cash paid for additions to
         property, plant and equipment                                      (512)                              (465)



       Cash paid for licenses                                                (8)                              (189)


        Cash received for investments                                          50


        Cash paid for investments                                            (17)                               (50)


        Cash received from divestitures
         and exchanges                                                         24                                  21


        Other investing activities                                            (1)



        Net cash used in investing
         activities                                                         (464)                              (683)





                     Cash flows from financing activities


        Repayment of long-term debt                                          (19)                               (14)


        Common shares reissued for benefit
         plans, net of tax payments                                            18                                   1


        Distributions to noncontrolling
         interests                                                            (6)                                (4)


        Other financing activities                                            (7)                                (3)



        Net cash used in financing
         activities                                                          (14)                               (20)





                     Net increase (decrease) in cash,
                      cash equivalents and restricted
                      cash                                                    231                               (234)




                     Cash, cash equivalents and restricted cash



       Beginning of period                                                   352                                 586




       End of period                                                               $
              
         583             $
      352




              (1)              As of January 1, 2018, U.S.
                                  Cellular adopted the new
                                  revenue recognition standard,
                                  ASC 606, using a modified
                                  retrospective approach. Under
                                  this method, the new accounting
                                  standard is applied only to the
                                  most recent period presented.
                                  As a result, 2018 amounts
                                  include the impacts of ASC 606,
                                  but 2017 amounts remain as
                                  previously reported.


                                                              
       
         United States Cellular Corporation


                                                            
       
         Consolidated Balance Sheet Highlights


                                                                  
       
                (Unaudited)




                                                                    
        
                ASSETS





       
                December 31,                                                                2018 (1)                  2017

    ---                                                                                                                     ---


       (Dollars in millions)



       
                Current assets



       Cash and cash equivalents                                                                             $
       
       580           $
       352



       Short-term investments                                                                         17                       50



       Accounts receivable                                                                           976                      843



       Inventory, net                                                                                142                      138



       Prepaid expenses                                                                               63                       79



       Other current assets                                                                           34                       21




       Total current assets                                                                        1,812                    1,483





       
                Assets held for sale                                                              54                       10





       
                Licenses                                                                       2,186                    2,223





       
                Investments in unconsolidated entities                                           441                      415





       
                Property, plant and equipment, net                                             2,202                    2,320





       
                Other assets and deferred charges                                                579                      390





       
                Total assets                                                                           $
       
       7,274         $
       6,841


                                                                        
        
         United States Cellular Corporation


                                                                       
        
         Consolidated Balance Sheet Highlights


                                                                              
       
                (Unaudited)




                                                                          
         
            LIABILITIES AND EQUITY





       
                December 31,                                                                                       2018 (1)                 2017

    ---                                                                                                                                           ---


       (Dollars in millions, except per share amounts)



       
                Current liabilities



       Current portion of long-term debt                                                                                           $
       
        19                $
        18



       Accounts payable                                                                                                     313                         310



       Customer deposits and deferred revenues                                                                              157                         185



       Accrued taxes                                                                                                         30                          56



       Accrued compensation                                                                                                  78                          74



       Other current liabilities                                                                                             94                          90




       Total current liabilities                                                                                            691                         733





       
                Liabilities held for sale                                                                                 1





       
                Deferred liabilities and credits



       Deferred income tax liability, net                                                                                   510                         461



       Other deferred liabilities and credits                                                                               389                         337





       
                Long-term debt, net                                                                                   1,605                       1,622





       
                Noncontrolling interests with redemption features                                                        11                           1





       
                Equity



       U.S. Cellular shareholders' equity



       Series A Common and Common Shares, par value $1 per share                                                             88                          88



       Additional paid-in capital                                                                                         1,590                       1,552



       Treasury shares                                                                                                     (65)                      (120)



       Retained earnings                                                                                                  2,444                       2,157




       Total U.S. Cellular shareholders' equity                                                                           4,057                       3,677





       Noncontrolling interests                                                                                              10                          10






       Total equity                                                                                                       4,067                       3,687





       
                Total liabilities and equity                                                                                $
        
       7,274             $
        6,841




              (1)              As of January 1, 2018, U.S.
                                  Cellular adopted the new
                                  revenue recognition standard,
                                  ASC 606, using a modified
                                  retrospective approach. Under
                                  this method, the new accounting
                                  standard is applied only to the
                                  most recent period presented.
                                  As a result, 2018 amounts
                                  include the impacts of ASC 606,
                                  but 2017 amounts remain as
                                  previously reported.


                                                                      
          
            United States Cellular Corporation


                                                                    
          
            Financial Measures and Reconciliations


                                                                              
          
                (Unaudited)





     
                Free Cash Flow




                                                     Three Months Ended                                   Year Ended
                                            December 31,                              
                December 31,


                                  2018                                  2017                2018                             2017

                                                                                                                           ---

      (Dollars in millions)


                   Cash flows
                    from
                    operating
                    activities
                    (GAAP)               $
            
                108                                  $
              76                 $
       
       709  $
     469


      Less: Cash
       paid for
       additions
       to
       property,
       plant and
       equipment                   235                                          213                                          512              465



      Free cash
       flow (Non-
       GAAP) (1)                       $
            
                (127)                              $
              (137)                $
       
       197    $
     4




              (1)              Free cash flow is a non-GAAP
                                  financial measure which U.S.
                                  Cellular believes may be
                                  useful to investors and other
                                  users of its financial
                                  information in evaluating
                                  liquidity, specifically, the
                                  amount of net cash generated
                                  by business operations after
                                  deducting Cash paid for
                                  additions to property, plant
                                  and equipment.

Non-GAAP Adjustments

The following non-GAAP financial measures present certain information in the table below excluding the effect of the goodwill impairment charge, enactment of H.R.1, originally referred to as the Tax Cuts and Jobs Act (the Tax Act) and other related tax effects and noncontrolling interests impacts. The goodwill impairment charge, which occurred in the third quarter of 2017, and the deferred tax benefit are being excluded in this presentation, as they cause current operations of U.S. Cellular not to be comparable with prior periods. U.S. Cellular believes these measures may be useful to investors and other users of its financial information when comparing the current period financial results with periods that were impacted by such items.


                                                          Three Months Ended                            Year Ended
                                                  December 31,                           
           December 31,


                                        2018                                 2017          2018                    2017



     (Dollars in millions,
      except per share
      amounts)


                  Net income
                   attributable to U.S.
                   Cellular
                   shareholders (GAAP)         $
             
                21                        $
              273         $
      
          150   $
       12


     Adjustments:


     Loss on impairment of
      goodwill                                                                                                                    370


     Tax benefit on
      impairment of
      goodwill (1)                                                                                                               (63)


     Subtotal of Non-GAAP
      goodwill adjustments                                                                                                        307




     Effect of the Tax Act                                                         (269)                                        (269)


     Subtotal of Non-GAAP
      adjustments                                                                  (269)                                           38



     Net income
      attributable to U.S.
      Cellular
      shareholders
      excluding
      adjustments (Non-
      GAAP)                                    $
             
                21                          $
              4         $
      
          150   $
       50





                  Diluted earnings per
                   share attributable
                   to U.S. Cellular
                   shareholders (GAAP)       $
             
                0.23                       $
              3.18        $
      
          1.72 $
       0.14


     Adjustments:


     Loss in impairment of
      goodwill                                                                                                                   4.31


     Tax benefit on
      impairment of
      goodwill (1)                                                                                                             (0.74)


     Effect of the Tax Act                                                        (3.13)                                       (3.13)


     Diluted earnings per
      share attributable
      to U.S. Cellular
      shareholders
      excluding
      adjustments (Non-
      GAAP)                                  $
             
                0.23                       $
              0.05        $
      
          1.72 $
       0.58




              (1)              Tax benefit represents the
                                  amount associated with the
                                  tax-amortizable portion of
                                  the loss on goodwill
                                  impairment.

Postpaid ABPU and Postpaid ABPA

U.S. Cellular presents Postpaid ABPU and Postpaid ABPA to reflect the revenue shift from Service revenues to Equipment sales resulting from the increased adoption of equipment installment plans. Postpaid ABPU and Postpaid ABPA, as previously defined herein, are non-GAAP financial measures which U.S. Cellular believes are useful to investors and other users of its financial information in showing trends in both service and equipment sales revenues received from customers.


                     For the Quarter
                      Ended          12/31/2018 (1)                   9/30/2018 (1)        6/30/2018 (1)   3/31/2018 (1)          12/31/2017

    ---

        (Dollars and
         connection
         counts in
         millions)


                     Calculation of
                      Postpaid ARPU

    ---

        Postpaid service
         revenues                                      $
        
        611                  $
        607                            $
        600                $
        598    $
        598


        Average number
         of postpaid
         connections                           4.47                    4.47                           4.47                        4.50       4.52


        Number of months
         in period                                3                       3                              3                           3          3


                     Postpaid ARPU
                      (GAAP metric)                  $
        
        45.58                $
        45.31                          $
        44.74              $
        44.34  $
        44.12





                     Calculation of
                      Postpaid ABPU

    ---

        Postpaid service
         revenues                                      $
        
        611                  $
        607                            $
        600                $
        598    $
        598


        Equipment
         installment
         plan billings                          199                     189                            174                         172        170



        Total billings
         to postpaid
         connections                                   $
        
        810                  $
        796                            $
        774                $
        770    $
        768


        Average number
         of postpaid
         connections                           4.47                    4.47                           4.47                        4.50       4.52


        Number of months
         in period                                3                       3                              3                           3          3


        Postpaid ABPU
         (Non-GAAP
         metric)                                     $
        
        60.46                $
        59.41                          $
        57.75              $
        57.10  $
        56.69





                     Calculation of
                      Postpaid ARPA

    ---

        Postpaid service
         revenues                                      $
        
        611                  $
        607                            $
        600                $
        598    $
        598


        Average number
         of postpaid
         accounts                              1.70                    1.70                           1.69                        1.69       1.69


        Number of months
         in period                                3                       3                              3                           3          3


                     Postpaid ARPA
                      (GAAP metric)                 $
        
        119.60               $
        119.42                         $
        118.57             $
        118.22 $
        118.05





                     Calculation of
                      Postpaid ABPA

    ---

        Postpaid service
         revenues                                      $
        
        611                  $
        607                            $
        600                $
        598    $
        598


        Equipment
         installment
         plan billings                          199                     189                            174                         172        170



        Total billings
         to postpaid
         accounts                                      $
        
        810                  $
        796                            $
        774                $
        770    $
        768


        Average number
         of postpaid
         accounts                              1.70                    1.70                           1.69                        1.69       1.69


        Number of months
         in period                                3                       3                              3                           3          3


        Postpaid ABPA
         (Non-GAAP
         metric)                                    $
        
        158.66               $
        156.57                         $
        153.03             $
        152.26 $
        151.68



               Numbers may not foot due to rounding.





              (1)              As of January 1, 2018, U.S.
                                  Cellular adopted the new
                                  revenue recognition standard,
                                  ASC 606, using a modified
                                  retrospective approach. Under
                                  this method, the new accounting
                                  standard is applied only to the
                                  most recent period presented.
                                  As a result, 2018 amounts
                                  include the impacts of ASC 606,
                                  but 2017 amounts remain as
                                  previously reported.

View original content:http://www.prnewswire.com/news-releases/us-cellular-reports-fourth-quarter-2018-results-300800317.html

SOURCE United States Cellular Corporation