– моментальные уведомления о рынке акций
– моментальные уведомления о рынке акций
UScellular executing on strategic priorities; Provides guidance for 2022
CHICAGO, Feb. 17, 2022 /PRNewswire/ --
As previously announced, UScellular will hold a teleconference on February 18, 2022 at 9:00 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 $1,068 million for the fourth quarter of 2021, versus $1,073 million for the same period one year ago. Net income attributable to UScellular shareholders and related diluted earnings per share were $27 million and $0.31, respectively, for the fourth quarter of 2021 compared to $5 million and $0.06, respectively, in the same period one year ago.
UScellular reported total operating revenues of $4,122 million and $4,037 million for the years ended 2021 and 2020, respectively. Net income attributable to UScellular shareholders and related diluted earnings per share were $155 million and $1.77, respectively, for the year ended 2021 compared to $229 million and $2.62, respectively, for the year ended 2020.
"UScellular made meaningful progress toward our goals in 2021, as we delivered solid results through the end of the year," said Laurent Therivel, UScellular President and CEO. "We maintained cost discipline and generated positive momentum in the growth areas of our business, which include Business and Government, Prepaid, Fixed Wireless, and our tower portfolio.
"Our multi-year network modernization program continued, and we meaningfully improved our mid-band spectrum position, a key enabler of our 5G growth strategy.
"In 2022, UScellular's focus remains on executing our mission of connecting our customers to the people and things that matter most to them. We have a strong spectrum position, an outstanding network, robust distribution to both consumers and businesses, and an amazing team. We plan to use those capabilities to drive growth in our business, as well as long-term expansion of Return on Capital."
2022 Estimated Results
UScellular's current estimates of full-year 2022 results are shown below. Such estimates represent management's view as of February 17, 2022 and should not be assumed to be current as of any future date. UScellular undertakes no duty to update such estimates, whether as a result of new information, future events or otherwise. There can be no assurance that final results will not differ materially from estimated results.
2022 Estimated |
Actual Results for the Year Ended December 31, 2021 |
||
(Dollars in millions) |
|||
Service revenues |
$3,100-$3,200 |
$3,115 |
|
Adjusted OIBDA1 |
$750-$900 |
$869 |
|
Adjusted EBITDA1 |
$925-$1,075 |
$1,054 |
|
Capital expenditures |
$700-$800 |
$780 |
The following table reconciles EBITDA, Adjusted EBITDA and Adjusted OIBDA to the corresponding GAAP measures, Net income or Income before income taxes. In providing 2022 estimated results, UScellular has not completed the below reconciliation to Net income because it does not provide guidance for income taxes. Although potentially significant, UScellular believes that the impact of income taxes cannot be reasonably predicted; therefore, UScellular is unable to provide such guidance.
2022 Estimated |
Actual Results for the Year Ended December 31, 2021 |
||
(Dollars in millions) |
|||
Net income (GAAP) |
N/A |
$160 |
|
Add back: |
|||
Income tax expense |
N/A |
20 |
|
Income before income taxes (GAAP) |
$90-$240 |
$180 |
|
Add back: |
|||
Interest expense |
130 |
175 |
|
Depreciation, amortization and accretion expense |
685 |
678 |
|
EBITDA (Non-GAAP)1 |
$905-$1,055 |
$1,033 |
|
Add back or deduct: |
|||
(Gain) loss on asset disposals, net |
20 |
23 |
|
(Gain) loss on sale of business and other exit costs, net |
— |
(2) |
|
Adjusted EBITDA (Non-GAAP)1 |
$925-$1,075 |
$1,054 |
|
Deduct: |
|||
Equity in earnings of unconsolidated entities |
170 |
179 |
|
Interest and dividend income |
5 |
6 |
|
Adjusted OIBDA (Non-GAAP)1 |
$750-$900 |
$869 |
1 |
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. UScellular 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 UScellular'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 UScellular'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, 2021, can be found on UScellular's website at investors.uscellular.com. |
Stock RepurchaseDuring the fourth quarter of 2021, UScellular repurchased 308,678 of its Common Shares for $10 million.
Conference Call InformationUScellular will hold a conference call on February 18, 2022 at 9:00 a.m. Central Time.
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 UScellularUnited 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 21 states. The Chicago-based company had 4,800 full- and part-time associates as of December 31, 2021. At the end of the fourth quarter of 2021, Telephone and Data Systems, Inc. owned 82 percent of UScellular. For more information about UScellular, 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 obtain or maintain roaming arrangements with other carriers on acceptable terms; the ability to obtain access to adequate radio spectrum to meet current or anticipated future needs, including participation in FCC auctions; changes in demand, consumer preferences and perceptions, price competition, or churn rates; advances in technology; impacts of costs, integration problems or other factors associated with acquisitions, divestitures or exchanges of properties or wireless spectrum licenses and/or expansion of UScellular's businesses; the ability of the company to successfully construct and manage its networks; uncertainties in UScellular's future cash flows and liquidity and access to the capital markets; the ability to make payments on UScellular indebtedness or comply with the terms of debt covenants; conditions in the U.S. telecommunications industry; the value of assets and investments; potential conflicts of interests between TDS and UScellular; disruption in credit or other financial markets; deterioration of U.S. or global economic conditions; the impact, duration and severity of public health emergencies, such as the COVID-19 pandemic. Investors are encouraged to consider these and other risks and uncertainties that are more fully described under "Risk Factors" in the most recent filing of UScellular's Form 10-K.
For more information about UScellular, visit: www.uscellular.com
United States Cellular Corporation |
|||||||||
Summary Operating Data (Unaudited) |
|||||||||
As of or for the Quarter Ended |
12/31/2021 |
9/30/2021 |
6/30/2021 |
3/31/2021 |
12/31/2020 |
||||
Retail Connections |
|||||||||
Postpaid |
|||||||||
Total at end of period |
4,380,000 |
4,391,000 |
4,399,000 |
4,406,000 |
4,412,000 |
||||
Gross additions |
165,000 |
145,000 |
141,000 |
143,000 |
171,000 |
||||
Feature phones |
3,000 |
2,000 |
3,000 |
3,000 |
2,000 |
||||
Smartphones |
122,000 |
103,000 |
98,000 |
101,000 |
117,000 |
||||
Connected devices |
40,000 |
40,000 |
40,000 |
39,000 |
52,000 |
||||
Net additions (losses) |
(12,000) |
(8,000) |
(6,000) |
(6,000) |
11,000 |
||||
Feature phones |
(7,000) |
(7,000) |
(7,000) |
(9,000) |
(9,000) |
||||
Smartphones |
5,000 |
2,000 |
6,000 |
6,000 |
12,000 |
||||
Connected devices |
(10,000) |
(3,000) |
(5,000) |
(3,000) |
8,000 |
||||
ARPU1,2 |
$ 48.62 |
$ 48.12 |
$ 47.74 |
$ 47.65 |
$ 47.51 |
||||
ARPA1,3 |
$ 127.14 |
$ 125.99 |
$ 125.25 |
$ 125.25 |
$ 124.87 |
||||
Churn rate4 |
1.35 % |
1.15 % |
1.11 % |
1.12 % |
1.21 % |
||||
Handsets |
1.10 % |
0.95 % |
0.88 % |
0.92 % |
1.01 % |
||||
Connected devices |
3.08 % |
2.59 % |
2.69 % |
2.53 % |
2.64 % |
||||
Prepaid |
|||||||||
Total at end of period |
513,000 |
518,000 |
507,000 |
496,000 |
499,000 |
||||
Gross additions |
63,000 |
74,000 |
65,000 |
62,000 |
56,000 |
||||
Net additions (losses) |
(5,000) |
11,000 |
10,000 |
(3,000) |
(8,000) |
||||
ARPU2 |
$ 34.53 |
$ 35.05 |
$ 35.64 |
$ 35.25 |
$ 35.15 |
||||
Churn rate4 |
4.39 % |
4.09 % |
3.66 % |
4.37 % |
4.24 % |
||||
Total connections at end of period5 |
4,973,000 |
4,972,000 |
4,967,000 |
4,961,000 |
4,968,000 |
||||
Market penetration at end of period |
|||||||||
Consolidated operating population |
32,127,000 |
31,865,000 |
31,493,000 |
31,493,000 |
31,314,000 |
||||
Consolidated operating penetration6 |
15 % |
16 % |
16 % |
16 % |
16 % |
||||
Capital expenditures (millions) |
$ 321 |
$ 185 |
$ 148 |
$ 125 |
$ 320 |
||||
Total cell sites in service |
6,898 |
6,857 |
6,819 |
6,802 |
6,797 |
||||
Owned towers |
4,301 |
4,274 |
4,278 |
4,270 |
4,271 |
||||
Due to rounding, the sum of quarterly results may not equal the total for the year. |
|
1 |
Q3 2021 Postpaid ARPU and ARPA amounts exclude $9 million of postpaid revenue related to an out-of-period error recorded in the third quarter. |
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 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. |
4 |
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. |
5 |
Includes reseller and other connections. |
6 |
Market penetration is calculated by dividing the number of wireless connections at the end of the period by the total estimated population of consolidated operating markets. |
United States Cellular Corporation |
|||||||||||
Consolidated Statement of Operations Highlights |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
||||||||||
2021 |
2020 |
2021 vs. |
2021 |
2020 |
2021 vs. |
||||||
(Dollars and shares in millions, except per share amounts) |
|||||||||||
Operating revenues |
|||||||||||
Service |
$ 782 |
$ 776 |
1 % |
$ 3,115 |
$ 3,067 |
2 % |
|||||
Equipment sales |
286 |
297 |
(4) % |
1,007 |
970 |
4 % |
|||||
Total operating revenues |
1,068 |
1,073 |
– |
4,122 |
4,037 |
2 % |
|||||
Operating expenses |
|||||||||||
System operations (excluding Depreciation, amortization and accretion reported below) |
196 |
202 |
(3) % |
790 |
782 |
1 % |
|||||
Cost of equipment sold |
332 |
319 |
4 % |
1,118 |
1,011 |
11 % |
|||||
Selling, general and administrative |
359 |
374 |
(4) % |
1,345 |
1,368 |
(2) % |
|||||
Depreciation, amortization and accretion |
169 |
168 |
1 % |
678 |
683 |
(1) % |
|||||
(Gain) loss on asset disposals, net |
8 |
11 |
(28) % |
23 |
25 |
(9) % |
|||||
(Gain) loss on sale of business and other exit costs, net |
(1) |
— |
N/M |
(2) |
— |
N/M |
|||||
(Gain) loss on license sales and exchanges, net |
— |
(5) |
N/M |
— |
(5) |
N/M |
|||||
Total operating expenses |
1,063 |
1,069 |
– |
3,952 |
3,864 |
2 % |
|||||
Operating income |
5 |
4 |
7 % |
170 |
173 |
(2) % |
|||||
Investment and other income (expense) |
|||||||||||
Equity in earnings of unconsolidated entities |
43 |
42 |
1 % |
179 |
179 |
– |
|||||
Interest and dividend income |
1 |
2 |
(23) % |
6 |
8 |
(27) % |
|||||
Gain (loss) on investments |
— |
(1) |
N/M |
— |
2 |
N/M |
|||||
Interest expense |
(32) |
(35) |
12 % |
(175) |
(112) |
(55) % |
|||||
Total investment and other income |
12 |
8 |
70 % |
10 |
77 |
(87) % |
|||||
Income before income taxes |
17 |
12 |
46 % |
180 |
250 |
(28) % |
|||||
Income tax expense (benefit) |
(11) |
5 |
N/M |
20 |
17 |
26 % |
|||||
Net income |
28 |
7 |
N/M |
160 |
233 |
(31) % |
|||||
Less: Net income attributable to noncontrolling interests, net of tax |
1 |
2 |
(4) % |
5 |
4 |
14 % |
|||||
Net income attributable to UScellular shareholders |
$ 27 |
$ 5 |
N/M |
$ 155 |
$ 229 |
(32) % |
|||||
Basic weighted average shares outstanding |
86 |
86 |
– |
86 |
86 |
– |
|||||
Basic earnings per share attributable to UScellular shareholders |
$0.31 |
$0.06 |
N/M |
$ 1.80 |
$ 2.66 |
(33) % |
|||||
Diluted weighted average shares outstanding |
87 |
88 |
(1) % |
87 |
87 |
– |
|||||
Diluted earnings per share attributable to UScellular shareholders |
$0.31 |
$0.06 |
N/M |
$ 1.77 |
$ 2.62 |
(32) % |
|||||
N/M - Percentage change not meaningful |
|||||||||||
United States Cellular Corporation |
|||
Consolidated Statement of Cash Flows |
|||
(Unaudited) |
|||
Year Ended December 31, |
2021 |
2020 |
|
(Dollars in millions) |
|||
Cash flows from operating activities |
|||
Net income |
$ 160 |
$ 233 |
|
Add (deduct) adjustments to reconcile net income to net cash flows from operating activities |
|||
Depreciation, amortization and accretion |
678 |
683 |
|
Bad debts expense |
56 |
72 |
|
Stock-based compensation expense |
27 |
32 |
|
Deferred income taxes, net |
41 |
130 |
|
Equity in earnings of unconsolidated entities |
(179) |
(179) |
|
Distributions from unconsolidated entities |
176 |
189 |
|
(Gain) loss on asset disposals, net |
23 |
25 |
|
(Gain) loss on sale of business and other exit costs, net |
(2) |
— |
|
(Gain) loss on license sales and exchanges, net |
— |
(5) |
|
(Gain) loss on investments |
— |
(2) |
|
Other operating activities |
33 |
2 |
|
Changes in assets and liabilities from operations |
|||
Accounts receivable |
(27) |
(8) |
|
Equipment installment plans receivable |
(116) |
(54) |
|
Inventory |
(27) |
16 |
|
Accounts payable |
(57) |
145 |
|
Customer deposits and deferred revenues |
40 |
2 |
|
Accrued taxes |
(41) |
(57) |
|
Other assets and liabilities |
17 |
13 |
|
Net cash provided by operating activities |
802 |
1,237 |
|
Cash flows from investing activities |
|||
Cash paid for additions to property, plant and equipment |
(724) |
(989) |
|
Cash paid for licenses |
(1,302) |
(171) |
|
Cash received from investments |
3 |
1 |
|
Cash paid for investments |
— |
(3) |
|
Cash received from divestitures and exchanges |
3 |
26 |
|
Advance payments for license acquisitions |
(20) |
(30) |
|
Other investing activities |
4 |
3 |
|
Net cash used in investing activities |
(2,036) |
(1,163) |
|
Cash flows from financing activities |
|||
Issuance of long-term debt |
1,342 |
1,125 |
|
Repayment of long-term debt |
(1,118) |
(108) |
|
Common Shares reissued for benefit plans, net of tax payments |
(16) |
(11) |
|
Repurchase of Common Shares |
(31) |
(23) |
|
Payment of debt issuance costs |
(22) |
(38) |
|
Distributions to noncontrolling interests |
(3) |
(6) |
|
Payments to acquire additional interest in subsidiaries |
— |
(11) |
|
Other financing activities |
(10) |
(2) |
|
Net cash provided by financing activities |
142 |
926 |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
(1,092) |
1,000 |
|
Cash, cash equivalents and restricted cash |
|||
Beginning of period |
1,291 |
291 |
|
End of period |
$ 199 |
$ 1,291 |
|
United States Cellular Corporation |
|||
Consolidated Balance Sheet Highlights |
|||
(Unaudited) |
|||
ASSETS |
|||
December 31, |
2021 |
2020 |
|
(Dollars in millions) |
|||
Current assets |
|||
Cash and cash equivalents |
$ 156 |
$ 1,271 |
|
Short-term investments |
— |
3 |
|
Accounts receivable, net |
1,046 |
998 |
|
Inventory, net |
173 |
146 |
|
Prepaid expenses |
58 |
51 |
|
Income taxes receivable |
123 |
125 |
|
Other current assets |
49 |
29 |
|
Total current assets |
1,605 |
2,623 |
|
Assets held for sale |
18 |
2 |
|
Licenses |
4,088 |
2,629 |
|
Investments in unconsolidated entities |
439 |
435 |
|
Property, plant and equipment, net |
2,606 |
2,466 |
|
Operating lease right-of-use assets |
959 |
924 |
|
Other assets and deferred charges |
626 |
602 |
|
Total assets |
$ 10,341 |
$ 9,681 |
|
United States Cellular Corporation |
|||
Consolidated Balance Sheet Highlights |
|||
(Unaudited) |
|||
LIABILITIES AND EQUITY |
|||
December 31, |
2021 |
2020 |
|
(Dollars in millions, except per share amounts) |
|||
Current liabilities |
|||
Current portion of long-term debt |
$ 3 |
$ 2 |
|
Accounts payable |
360 |
387 |
|
Customer deposits and deferred revenues |
191 |
151 |
|
Accrued taxes |
33 |
48 |
|
Accrued compensation |
83 |
82 |
|
Short-term operating lease liabilities |
129 |
116 |
|
Other current liabilities |
104 |
85 |
|
Total current liabilities |
903 |
871 |
|
Liabilities held for sale |
— |
1 |
|
Deferred liabilities and credits |
|||
Deferred income tax liability, net |
674 |
633 |
|
Long-term operating lease liabilities |
889 |
875 |
|
Other deferred liabilities and credits |
573 |
376 |
|
Long-term debt, net |
2,728 |
2,489 |
|
Noncontrolling interests with redemption features |
11 |
10 |
|
Equity |
|||
UScellular shareholders' equity |
|||
Series A Common and Common Shares, par value $1.00 per share |
88 |
88 |
|
Additional paid-in capital |
1,678 |
1,651 |
|
Treasury shares |
(68) |
(67) |
|
Retained earnings |
2,849 |
2,739 |
|
Total UScellular shareholders' equity |
4,547 |
4,411 |
|
Noncontrolling interests |
16 |
15 |
|
Total equity |
4,563 |
4,426 |
|
Total liabilities and equity |
$ 10,341 |
$ 9,681 |
|
United States Cellular Corporation |
|||||||
Financial Measures and Reconciliations |
|||||||
(Unaudited) |
|||||||
Free Cash Flow |
|||||||
Three Months Ended December 31, |
Year Ended December 31, |
||||||
2021 |
2020 |
2021 |
2020 |
||||
(Dollars in millions) |
|||||||
Cash flows from operating activities (GAAP) |
$ 135 |
$ 288 |
$ 802 |
$ 1,237 |
|||
Less: Cash paid for additions to property, plant and equipment |
268 |
299 |
724 |
989 |
|||
Free cash flow (Non-GAAP)1 |
$ (133) |
$ 11) |
$ 78 |
$ 248 |
|||
1 |
Free cash flow is a non-GAAP financial measure which UScellular 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. |
SOURCE United States Cellular Corporation
UScell реализует стратегические приоритеты; Дает прогноз на 2022 год
ЧИКАГО, 17 февраля 2022 г. /PRNewswire/ --
Как было объявлено ранее, USCell проведет телеконференцию 18 февраля 2022 г. в 9:00 по центральному поясному времени. Слушайте телефонный разговор в прямом эфире на странице «Мероприятия и презентации» на сайте investers.uscellular.com.
Корпорация United States Cellular (NYSE: USM) сообщила об общей операционной выручке в размере 1 068 млн долларов США за четвертый квартал 2021 года по сравнению с 1 073 млн долларов США за тот же период год назад. Чистая прибыль, приходящаяся на акционеров UScell, и связанная с ней разводненная прибыль на акцию в четвертом квартале 2021 года составила 27 млн долларов и 0,31 доллара США соответственно по сравнению с 5 млн долларов США и 0,06 доллара США соответственно за тот же период год назад.
UScell сообщила об общей операционной выручке в размере 4 122 млн долларов и 4 037 млн долларов за годы, закончившиеся в 2021 и 2020 годах соответственно. Чистая прибыль, приходящаяся на акционеров UScell, и связанная с ней разводненная прибыль на акцию за год, закончившийся в 2021 году, составили 155 млн долларов США и 1,77 доллара США соответственно по сравнению с 229 млн долларов США и 2,62 доллара США соответственно за год, закончившийся в 2020 году.
«USCell добился значительного прогресса в достижении наших целей в 2021 году, поскольку мы добились хороших результатов до конца года», — сказал Лоран Теривель, президент и главный исполнительный директор USCell. «Мы сохранили дисциплину затрат и создали положительную динамику в областях роста нашего бизнеса, включая бизнес и правительство, предоплату, фиксированную беспроводную связь и наш портфель вышек.
«Наша многолетняя программа модернизации сети продолжалась, и мы значительно улучшили свои позиции в среднем диапазоне частот, что является ключевым фактором нашей стратегии роста 5G.
«В 2022 году USCell по-прежнему сосредоточен на выполнении нашей миссии по подключению наших клиентов к людям и вещам, которые наиболее важны для них. У нас есть сильные позиции в спектре, выдающаяся сеть, надежное распространение как среди потребителей, так и для бизнеса, а также замечательная команда. Мы планируем использовать эти возможности для роста нашего бизнеса, а также для долгосрочного увеличения рентабельности капитала».
Ожидаемые результаты на 2022 год
Текущие оценки результатов UScell за 2022 год показаны ниже. Такие оценки представляют собой мнение руководства по состоянию на 17 февраля 2022 г., и их не следует считать актуальными на какую-либо дату в будущем. UScell не берет на себя обязательств по обновлению таких оценок, будь то в результате получения новой информации, будущих событий или иным образом. Не может быть никакой гарантии, что окончательные результаты не будут существенно отличаться от предполагаемых результатов.
2022 Estimated |
Actual Results for the Year Ended December 31, 2021 |
||
(Dollars in millions) |
|||
Service revenues |
$3,100-$3,200 |
$3,115 |
|
Adjusted OIBDA1 |
$750-$900 |
$869 |
|
Adjusted EBITDA1 |
$925-$1,075 |
$1,054 |
|
Capital expenditures |
$700-$800 |
$780 |
В следующей таблице приведена сверка EBITDA, скорректированной EBITDA и скорректированной OIBDA с соответствующими показателями GAAP, чистой прибылью или прибылью до налогообложения. Предоставляя оценочные результаты за 2022 год, UScell не завершила приведенную ниже сверку с чистой прибылью, поскольку она не дает указаний по налогу на прибыль. Несмотря на то, что они могут быть значительными, USCell полагает, что влияние подоходного налога невозможно предсказать; поэтому USCell не может предоставить такое руководство.
2022 Estimated |
Actual Results for the Year Ended December 31, 2021 |
||
(Dollars in millions) |
|||
Net income (GAAP) |
N/A |
$160 |
|
Add back: |
|||
Income tax expense |
N/A |
20 |
|
Income before income taxes (GAAP) |
$90-$240 |
$180 |
|
Add back: |
|||
Interest expense |
130 |
175 |
|
Depreciation, amortization and accretion expense |
685 |
678 |
|
EBITDA (Non-GAAP)1 |
$905-$1,055 |
$1,033 |
|
Add back or deduct: |
|||
(Gain) loss on asset disposals, net |
20 |
23 |
|
(Gain) loss on sale of business and other exit costs, net |
— |
(2) |
|
Adjusted EBITDA (Non-GAAP)1 |
$925-$1,075 |
$1,054 |
|
Deduct: |
|||
Equity in earnings of unconsolidated entities |
170 |
179 |
|
Interest and dividend income |
5 |
6 |
|
Adjusted OIBDA (Non-GAAP)1 |
$750-$900 |
$869 |
1 |
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. UScellular 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 UScellular'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 UScellular'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, 2021, can be found on UScellular's website at investors.uscellular.com. |
Выкуп акцийВ четвертом квартале 2021 года UScell выкупила 308 678 своих обыкновенных акций за 10 миллионов долларов.
Информация о телефонной конференции USCell проведет телефонную конференцию 18 февраля 2022 года в 9:00 по центральному времени.
Перед звонком определенная финансовая и статистическая информация, которая будет обсуждаться во время звонка, будет размещена на сайте investers.uscellular.com. Звонок будет заархивирован на странице «Мероприятия и презентации» на сайте investers.uscellular.com.
О компании UScellularUnited States Cellular Corporation предоставляет широкий спектр беспроводных продуктов и услуг, отличную поддержку клиентов и высококачественную сеть для клиентов с 5,0 миллионами подключений в 21 штате. По состоянию на 31 декабря 2021 года в чикагской компании насчитывалось 4800 сотрудников, работающих полный и неполный рабочий день. В конце четвертого квартала 2021 года Telephone and Data Systems, Inc. владела 82 процентами UScell. Для получения дополнительной информации о USCell, посетите uscellular.com.
Заявление о безопасной гавани в соответствии с Законом о реформе судебного разбирательства по частным ценным бумагам от 1995 года: Вся информация, изложенная в этом пресс-релизе, за исключением исторической и фактической информации, представляет собой прогнозные заявления. Сюда входят все заявления о планах, убеждениях, оценках и ожиданиях компании. Эти заявления основаны на текущих оценках, прогнозах и предположениях, которые сопряжены с определенными рисками и неопределенностями, которые могут привести к тому, что фактические результаты будут существенно отличаться от тех, которые указаны в прогнозных заявлениях. Важные факторы, которые могут повлиять на эти прогнозные заявления, включают, помимо прочего: острую конкуренцию; возможность заключать или поддерживать договоренности о роуминге с другими операторами связи на приемлемых условиях; возможность получить доступ к адекватному радиочастотному спектру для удовлетворения текущих или ожидаемых будущих потребностей, включая участие в аукционах FCC; изменения спроса, потребительских предпочтений и восприятий, ценовой конкуренции или скорости оттока; достижения в области технологии; влияние затрат, проблемы с интеграцией или другие факторы, связанные с приобретением, продажей или обменом собственностью или лицензиями на использование беспроводного спектра и/или расширением бизнеса UScell; способность компании успешно строить и управлять своими сетями; неопределенность в отношении будущих денежных потоков и ликвидности UScell, а также доступа к рынкам капитала; возможность производить платежи по сотовой задолженности США или соблюдать условия долговых обязательств; условия в телекоммуникационной отрасли США; стоимость активов и инвестиций; возможные конфликты интересов между TDS и USCell; сбои на кредитных или других финансовых рынках; ухудшение американских или мировых экономических условий; воздействия, продолжительности и серьезности чрезвычайных ситуаций в области общественного здравоохранения, таких как пандемия COVID-19. Инвесторам рекомендуется учитывать эти и другие риски и факторы неопределенности, которые более подробно описаны в разделе «Факторы риска» в самой последней заявке формы 10-K компании USCellor.
Для получения дополнительной информации о USCell, посетите: www.uscellular.com
United States Cellular Corporation |
|||||||||
Summary Operating Data (Unaudited) |
|||||||||
As of or for the Quarter Ended |
12/31/2021 |
9/30/2021 |
6/30/2021 |
3/31/2021 |
12/31/2020 |
||||
Retail Connections |
|||||||||
Postpaid |
|||||||||
Total at end of period |
4,380,000 |
4,391,000 |
4,399,000 |
4,406,000 |
4,412,000 |
||||
Gross additions |
165,000 |
145,000 |
141,000 |
143,000 |
171,000 |
||||
Feature phones |
3,000 |
2,000 |
3,000 |
3,000 |
2,000 |
||||
Smartphones |
122,000 |
103,000 |
98,000 |
101,000 |
117,000 |
||||
Connected devices |
40,000 |
40,000 |
40,000 |
39,000 |
52,000 |
||||
Net additions (losses) |
(12,000) |
(8,000) |
(6,000) |
(6,000) |
11,000 |
||||
Feature phones |
(7,000) |
(7,000) |
(7,000) |
(9,000) |
(9,000) |
||||
Smartphones |
5,000 |
2,000 |
6,000 |
6,000 |
12,000 |
||||
Connected devices |
(10,000) |
(3,000) |
(5,000) |
(3,000) |
8,000 |
||||
ARPU1,2 |
$ 48.62 |
$ 48.12 |
$ 47.74 |
$ 47.65 |
$ 47.51 |
||||
ARPA1,3 |
$ 127.14 |
$ 125.99 |
$ 125.25 |
$ 125.25 |
$ 124.87 |
||||
Churn rate4 |
1.35 % |
1.15 % |
1.11 % |
1.12 % |
1.21 % |
||||
Handsets |
1.10 % |
0.95 % |
0.88 % |
0.92 % |
1.01 % |
||||
Connected devices |
3.08 % |
2.59 % |
2.69 % |
2.53 % |
2.64 % |
||||
Prepaid |
|||||||||
Total at end of period |
513,000 |
518,000 |
507,000 |
496,000 |
499,000 |
||||
Gross additions |
63,000 |
74,000 |
65,000 |
62,000 |
56,000 |
||||
Net additions (losses) |
(5,000) |
11,000 |
10,000 |
(3,000) |
(8,000) |
||||
ARPU2 |
$ 34.53 |
$ 35.05 |
$ 35.64 |
$ 35.25 |
$ 35.15 |
||||
Churn rate4 |
4.39 % |
4.09 % |
3.66 % |
4.37 % |
4.24 % |
||||
Total connections at end of period5 |
4,973,000 |
4,972,000 |
4,967,000 |
4,961,000 |
4,968,000 |
||||
Market penetration at end of period |
|||||||||
Consolidated operating population |
32,127,000 |
31,865,000 |
31,493,000 |
31,493,000 |
31,314,000 |
||||
Consolidated operating penetration6 |
15 % |
16 % |
16 % |
16 % |
16 % |
||||
Capital expenditures (millions) |
$ 321 |
$ 185 |
$ 148 |
$ 125 |
$ 320 |
||||
Total cell sites in service |
6,898 |
6,857 |
6,819 |
6,802 |
6,797 |
||||
Owned towers |
4,301 |
4,274 |
4,278 |
4,270 |
4,271 |
||||
Due to rounding, the sum of quarterly results may not equal the total for the year. |
|
1 |
Q3 2021 Postpaid ARPU and ARPA amounts exclude $9 million of postpaid revenue related to an out-of-period error recorded in the third quarter. |
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 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. |
4 |
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. |
5 |
Includes reseller and other connections. |
6 |
Market penetration is calculated by dividing the number of wireless connections at the end of the period by the total estimated population of consolidated operating markets. |
United States Cellular Corporation |
|||||||||||
Consolidated Statement of Operations Highlights |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
||||||||||
2021 |
2020 |
2021 vs. |
2021 |
2020 |
2021 vs. |
||||||
(Dollars and shares in millions, except per share amounts) |
|||||||||||
Operating revenues |
|||||||||||
Service |
$ 782 |
$ 776 |
1 % |
$ 3,115 |
$ 3,067 |
2 % |
|||||
Equipment sales |
286 |
297 |
(4) % |
1,007 |
970 |
4 % |
|||||
Total operating revenues |
1,068 |
1,073 |
– |
4,122 |
4,037 |
2 % |
|||||
Operating expenses |
|||||||||||
System operations (excluding Depreciation, amortization and accretion reported below) |
196 |
202 |
(3) % |
790 |
782 |
1 % |
|||||
Cost of equipment sold |
332 |
319 |
4 % |
1,118 |
1,011 |
11 % |
|||||
Selling, general and administrative |
359 |
374 |
(4) % |
1,345 |
1,368 |
(2) % |
|||||
Depreciation, amortization and accretion |
169 |
168 |
1 % |
678 |
683 |
(1) % |
|||||
(Gain) loss on asset disposals, net |
8 |
11 |
(28) % |
23 |
25 |
(9) % |
|||||
(Gain) loss on sale of business and other exit costs, net |
(1) |
— |
N/M |
(2) |
— |
N/M |
|||||
(Gain) loss on license sales and exchanges, net |
— |
(5) |
N/M |
— |
(5) |
N/M |
|||||
Total operating expenses |
1,063 |
1,069 |
– |
3,952 |
3,864 |
2 % |
|||||
Operating income |
5 |
4 |
7 % |
170 |
173 |
(2) % |
|||||
Investment and other income (expense) |
|||||||||||
Equity in earnings of unconsolidated entities |
43 |
42 |
1 % |
179 |
179 |
– |
|||||
Interest and dividend income |
1 |
2 |
(23) % |
6 |
8 |
(27) % |
|||||
Gain (loss) on investments |
— |
(1) |
N/M |
— |
2 |
N/M |
|||||
Interest expense |
(32) |
(35) |
12 % |
(175) |
(112) |
(55) % |
|||||
Total investment and other income |
12 |
8 |
70 % |
10 |
77 |
(87) % |
|||||
Income before income taxes |
17 |
12 |
46 % |
180 |
250 |
(28) % |
|||||
Income tax expense (benefit) |
(11) |
5 |
N/M |
20 |
17 |
26 % |
|||||
Net income |
28 |
7 |
N/M |
160 |
233 |
(31) % |
|||||
Less: Net income attributable to noncontrolling interests, net of tax |
1 |
2 |
(4) % |
5 |
4 |
14 % |
|||||
Net income attributable to UScellular shareholders |
$ 27 |
$ 5 |
N/M |
$ 155 |
$ 229 |
(32) % |
|||||
Basic weighted average shares outstanding |
86 |
86 |
– |
86 |
86 |
– |
|||||
Basic earnings per share attributable to UScellular shareholders |
$0.31 |
$0.06 |
N/M |
$ 1.80 |
$ 2.66 |
(33) % |
|||||
Diluted weighted average shares outstanding |
87 |
88 |
(1) % |
87 |
87 |
– |
|||||
Diluted earnings per share attributable to UScellular shareholders |
$0.31 |
$0.06 |
N/M |
$ 1.77 |
$ 2.62 |
(32) % |
|||||
N/M - Percentage change not meaningful |
|||||||||||
United States Cellular Corporation |
|||
Consolidated Statement of Cash Flows |
|||
(Unaudited) |
|||
Year Ended December 31, |
2021 |
2020 |
|
(Dollars in millions) |
|||
Cash flows from operating activities |
|||
Net income |
$ 160 |
$ 233 |
|
Add (deduct) adjustments to reconcile net income to net cash flows from operating activities |
|||
Depreciation, amortization and accretion |
678 |
683 |
|
Bad debts expense |
56 |
72 |
|
Stock-based compensation expense |
27 |
32 |
|
Deferred income taxes, net |
41 |
130 |
|
Equity in earnings of unconsolidated entities |
(179) |
(179) |
|
Distributions from unconsolidated entities |
176 |
189 |
|
(Gain) loss on asset disposals, net |
23 |
25 |
|
(Gain) loss on sale of business and other exit costs, net |
(2) |
— |
|
(Gain) loss on license sales and exchanges, net |
— |
(5) |
|
(Gain) loss on investments |
— |
(2) |
|
Other operating activities |
33 |
2 |
|
Changes in assets and liabilities from operations |
|||
Accounts receivable |
(27) |
(8) |
|
Equipment installment plans receivable |
(116) |
(54) |
|
Inventory |
(27) |
16 |
|
Accounts payable |
(57) |
145 |
|
Customer deposits and deferred revenues |
40 |
2 |
|
Accrued taxes |
(41) |
(57) |
|
Other assets and liabilities |
17 |
13 |
|
Net cash provided by operating activities |
802 |
1,237 |
|
Cash flows from investing activities |
|||
Cash paid for additions to property, plant and equipment |
(724) |
(989) |
|
Cash paid for licenses |
(1,302) |
(171) |
|
Cash received from investments |
3 |
1 |
|
Cash paid for investments |
— |
(3) |
|
Cash received from divestitures and exchanges |
3 |
26 |
|
Advance payments for license acquisitions |
(20) |
(30) |
|
Other investing activities |
4 |
3 |
|
Net cash used in investing activities |
(2,036) |
(1,163) |
|
Cash flows from financing activities |
|||
Issuance of long-term debt |
1,342 |
1,125 |
|
Repayment of long-term debt |
(1,118) |
(108) |
|
Common Shares reissued for benefit plans, net of tax payments |
(16) |
(11) |
|
Repurchase of Common Shares |
(31) |
(23) |
|
Payment of debt issuance costs |
(22) |
(38) |
|
Distributions to noncontrolling interests |
(3) |
(6) |
|
Payments to acquire additional interest in subsidiaries |
— |
(11) |
|
Other financing activities |
(10) |
(2) |
|
Net cash provided by financing activities |
142 |
926 |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
(1,092) |
1,000 |
|
Cash, cash equivalents and restricted cash |
|||
Beginning of period |
1,291 |
291 |
|
End of period |
$ 199 |
$ 1,291 |
|
United States Cellular Corporation |
|||
Consolidated Balance Sheet Highlights |
|||
(Unaudited) |
|||
ASSETS |
|||
December 31, |
2021 |
2020 |
|
(Dollars in millions) |
|||
Current assets |
|||
Cash and cash equivalents |
$ 156 |
$ 1,271 |
|
Short-term investments |
— |
3 |
|
Accounts receivable, net |
1,046 |
998 |
|
Inventory, net |
173 |
146 |
|
Prepaid expenses |
58 |
51 |
|
Income taxes receivable |
123 |
125 |
|
Other current assets |
49 |
29 |
|
Total current assets |
1,605 |
2,623 |
|
Assets held for sale |
18 |
2 |
|
Licenses |
4,088 |
2,629 |
|
Investments in unconsolidated entities |
439 |
435 |
|
Property, plant and equipment, net |
2,606 |
2,466 |
|
Operating lease right-of-use assets |
959 |
924 |
|
Other assets and deferred charges |
626 |
602 |
|
Total assets |
$ 10,341 |
$ 9,681 |
|
United States Cellular Corporation |
|||
Consolidated Balance Sheet Highlights |
|||
(Unaudited) |
|||
LIABILITIES AND EQUITY |
|||
December 31, |
2021 |
2020 |
|
(Dollars in millions, except per share amounts) |
|||
Current liabilities |
|||
Current portion of long-term debt |
$ 3 |
$ 2 |
|
Accounts payable |
360 |
387 |
|
Customer deposits and deferred revenues |
191 |
151 |
|
Accrued taxes |
33 |
48 |
|
Accrued compensation |
83 |
82 |
|
Short-term operating lease liabilities |
129 |
116 |
|
Other current liabilities |
104 |
85 |
|
Total current liabilities |
903 |
871 |
|
Liabilities held for sale |
— |
1 |
|
Deferred liabilities and credits |
|||
Deferred income tax liability, net |
674 |
633 |
|
Long-term operating lease liabilities |
889 |
875 |
|
Other deferred liabilities and credits |
573 |
376 |
|
Long-term debt, net |
2,728 |
2,489 |
|
Noncontrolling interests with redemption features |
11 |
10 |
|
Equity |
|||
UScellular shareholders' equity |
|||
Series A Common and Common Shares, par value $1.00 per share |
88 |
88 |
|
Additional paid-in capital |
1,678 |
1,651 |
|
Treasury shares |
(68) |
(67) |
|
Retained earnings |
2,849 |
2,739 |
|
Total UScellular shareholders' equity |
4,547 |
4,411 |
|
Noncontrolling interests |
16 |
15 |
|
Total equity |
4,563 |
4,426 |
|
Total liabilities and equity |
$ 10,341 |
$ 9,681 |
|
United States Cellular Corporation |
|||||||
Financial Measures and Reconciliations |
|||||||
(Unaudited) |
|||||||
Free Cash Flow |
|||||||
Three Months Ended December 31, |
Year Ended December 31, |
||||||
2021 |
2020 |
2021 |
2020 |
||||
(Dollars in millions) |
|||||||
Cash flows from operating activities (GAAP) |
$ 135 |
$ 288 |
$ 802 |
$ 1,237 |
|||
Less: Cash paid for additions to property, plant and equipment |
268 |
299 |
724 |
989 |
|||
Free cash flow (Non-GAAP)1 |
$ (133) |
$ 11) |
$ 78 |
$ 248 |
|||
1 |
Free cash flow is a non-GAAP financial measure which UScellular 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. |
ИСТОЧНИК United States Cellular Корпорация
Показать большеПоказать меньше
