UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________________
FORM
_________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
_______________________________
(Exact name of registrant as specified in its charter)
_______________________________
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
(Address of Principal Executive Offices) (Zip Code)
(
(Registrant's telephone number, including area code)
Not applicable
(Former name or former address, if changed since last report)
_______________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
On October 31, 2019, Shenandoah Telecommunications Company (the “Company”) issued a press release announcing its financial position as of September 30, 2019, results of operations for the three and nine months ended September 30, 2019, and other related information. The Company also posted supplemental earnings presentation materials on the investor section of the Company’s website at www.Shentel.com. A copy of the press release is furnished as Exhibit 99.1 and is incorporated herein by reference.
These materials may contain forward-looking statements about Shenandoah Telecommunications Company regarding, among other things, our business strategy, our prospects and our financial position. These statements can be identified by the use of forward-looking terminology such as “believes,” “estimates,” “expects,” “intends,” “may,” “will,” “should,” “could,” or “anticipates” or the negative or other variation of these or similar words, or by discussions of strategy or risks and uncertainties. Shenandoah Telecommunications Company undertakes no obligation to revise or update such statements to reflect current events or circumstances after the date hereof, or to reflect the occurrence of unanticipated events.
(d) Exhibits
The following exhibit is furnished with this Current Report on Form 8-K.
99.1* Third Quarter 2019 Earnings Press Release
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)
* Furnished herewith
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| Shenandoah Telecommunications Company | ||
| Date: October 31, 2019 | By: | /s/ James J. Volk |
| James J. Volk | ||
| Senior Vice President – Chief Financial Officer (Principal Financial Officer) | ||
EXHIBIT 99.1
Shenandoah Telecommunications Company Reports Third Quarter 2019 Results
EDINBURG, Va., Oct. 31, 2019 (GLOBE NEWSWIRE) -- Shenandoah Telecommunications Company (“Shentel”) (NASDAQ: SHEN) announced third quarter results, an increase in its cash dividend, a share repurchase program, and commencement of its Fiber to the Home service.
Highlights
- Free cash flow of $35.9 million in the third quarter 2019 and $86.4 million for year to date 2019.
- Record third quarter Wireless postpaid net additions of 11,698.
- Dividend to increase 7.4% to $0.29 per share representing the 7th consecutive year of an annual increase.
- Authorization of $80 million for a share repurchase program.
- Launch of Fiber to the Home ("FTTH") business with initiation of Glo Fiber service in Harrisonburg, Virginia.
"Our company’s growth was led by record net additions of Wireless postpaid services in the quarter. The commencement of Glo Fiber service in Harrisonburg reflects the start of our latest growth initiative as we continue to expand our footprint and service offerings,” said President and CEO Christopher E. French. “We continue to generate strong free cash flow, which along with our solid operating results, enables us to return value to our shareholders with both an increase in our cash dividend and initiation of a share repurchase program. The continuing dispute over the travel fee with Sprint caused uneven financial results, but we have triggered the dispute resolution process with Sprint which we expect will lead to a resolution by early 2020."
Please refer to our Third Quarter 2019 Earnings Presentation Supplement available at https://investor.shentel.com/ for additional information, including matters that will be referenced during the Company’s conference call. Included in this release are certain non-GAAP financial measures that are not determined in accordance with U.S. generally accepted accounting principles. Please refer to additional information for non-GAAP measures provided herein.
Consolidated Third Quarter 2019 Results
- Operating revenue in the third quarter of 2019 was $155.2 million compared with $158.7 million in the third quarter of 2018 driven by continued dispute of the travel fee with Sprint in the Wireless segment, partially offset by growth in the Cable segment.
- Adjusted OIBDA in the third quarter of 2019 was $62.8 million compared with $69.5 million in the third quarter of 2018 due to a decline in the Wireless segment.
- Operating income for the third quarter 2019 was $25.4 million compared with $28.3 million in the third quarter of 2018.
- Net income in the third quarter of 2019 was $14.4 million or $0.29 per diluted share compared with $15.5 million or $0.31 per diluted share in the third quarter of 2018.
Wireless
- Shentel's network served 823,417 wireless postpaid subscribers at September 30, 2019, representing an increase of 4.8% compared with 785,537 subscribers as of September 30, 2018. Third quarter 2019 postpaid gross adds increased 25.7% to 60,477 and churn increased 15 basis points to 1.99% compared to third quarter 2018. At September 30, 2019, tablets and data devices represented 11.0% of the postpaid base.
- Shentel's network served 271,551 wireless prepaid subscribers at September 30, 2019, representing an increase of 6.3% compared with 255,462 subscribers as of September 30, 2018. Third quarter 2019 prepaid churn was 4.38%, representing an improvement of 24 basis points compared with the prior year.
- Wireless operating revenue decreased $5.7 million to $110.4 million for the third quarter of 2019 from $116.1 million in the third quarter of 2018. Sprint travel Revenue declined $4.5 million due to the continuing dispute over the resetting of the travel fee. Subscriber revenue declined $1.1 million from the third quarter 2018 due to a combination of higher contract asset amortization from higher gross adds over the past year, reduced variable revenue resulting from increased bad debt write-offs in the West Virginia market, lower postpaid Average Revenue Per User ("ARPU") of $1.67, partially offset by an increase of 37,880 postpaid subscribers.
- Wireless operating expenses in the third quarter of 2019 were $86.7 million compared to $88.7 million in the third quarter of 2018. This decrease was primarily due to a $3.2 million decline in depreciation and amortization expense as certain assets acquired from nTelos became fully depreciated and $1.7 million in lower advertising, offset by $2.8 million in higher tower rents due to an increase of 132 cell sites in our network.
- Wireless Adjusted OIBDA in the third quarter of 2019 was $50.9 million, compared with $57.7 million for the third quarter of 2018.
- Wireless operating income in the third quarter of 2019 was $23.7 million, compared with $27.4 million for the third quarter of 2018.
Cable
- Total Revenue Generating Units ("RGUs") as of September 30, 2019 were 150,191, representing an increase of 3% and includes the addition of approximately 4,800 RGUs obtained through the Big Sandy acquisition that occurred in the first quarter of 2019. Please note that we have changed the computation of bulk RGUs to conform to industry standards. Revised RGUs for current and past periods are presented in the supplemental information in this earnings release.
- Cable operating revenue for the third quarter of 2019 was $35.1 million, representing an increase of 9.1% from $32.2 million in the third quarter of 2018. The increase was primarily attributable to a full quarter of results from the Big Sandy acquisition and growth in ARPU from an increase in video rates.
- Cable operating expenses in the third quarter of 2019 were $28.8 million, representing an increase of 9.3% from $26.3 million for the third quarter of 2018. The increase was primarily due to $0.8 million of expenses incurred that were associated with starting our FTTH product offering, higher repair and maintenance expenses of $0.8 million associated with maintaining our growing network, higher sales and marketing expenses of $0.6 million and $0.2 million in higher programming costs. We expect to continue to incur expenses related to the initiation of FTTH in select markets, in advance of generating revenue from this new product.
- Cable Adjusted OIBDA for the third quarter of 2019 was $12.5 million, representing an increase of 4.9% from $11.9 million for the third quarter of 2018.
- Cable operating income for the third quarter of 2019 was $6.3 million, representing an increase of 7.9% from $5.8 million for the third quarter of 2018.
Wireline
- Wireline operating revenue for the third quarter of 2019 was $19.1 million, representing a decrease of $0.5 million from $19.6 million in the third quarter of 2018. The decrease in operating revenue was primarily attributable to the timing of receiving regulatory support funds. Cable and fiber revenues grew 11.8% to offset the 8.3% decline in RLEC revenues.
- Wireline operating expenses in the third quarter of 2019 were $14.2 million, consistent with operating expenses in the third quarter of 2018.
- Wireline Adjusted OIBDA for the third quarter of 2019 was $8.0 million, representing a decrease of $0.6 million from $8.6 million in the third quarter of 2018.
- Wireline operating income for the third quarter of 2019 was $4.9 million, representing a decrease of $0.2 million from $5.1 million in the third quarter of 2018.
Other Information
- Capital expenditures were $107.0 million for the nine months ended September 30, 2019 compared with $92.3 million in the comparable 2018 period due to a $6.0 million increase in Wireless spending to support the expansion of the network and an $8.7 million increase in Cable segment spending required to support the launch of our FTTH initiative.
- Outstanding debt at September 30, 2019 totaled $740.6 million compared with $760.5 million and $785.2 million as of June 30, 2019 and December 31, 2018, respectively. As of September 30, 2019, the Company had liquidity of approximately $172.4 million, including $75.0 million of revolving line of credit availability. Our interest rate decreased by 25 basis points starting in September 2019 as our net leverage ratio declined below the lowest threshold as defined in our credit facility resulting in approximately $1.8 million of expected annual savings.
Conference Call and Webcast
Teleconference Information:
Date: October 31, 2019
Time: 8:30 A.M. (ET)
Dial in number: 1-888-695-7639
Password: 6872816
Audio webcast: http://investor.shentel.com/
An audio replay of the call will be available approximately two hours after the call is complete, through December 7, 2019 by calling (855) 859-2056.
About Shenandoah Telecommunications
Shenandoah Telecommunications Company (Shentel) provides a broad range of diversified communications services through its high speed, state-of-the-art network to customers in the Mid-Atlantic United States. The Company’s services include: wireless voice and data; cable video, internet and digital voice; fiber network and services; and regulated local and long distance telephone. Shentel is the exclusive personal communications service (“PCS”) Affiliate of Sprint in a multi-state area covering large portions of central and western Virginia, south-central Pennsylvania, West Virginia, and portions of Maryland, North Carolina, Kentucky, and Ohio. For more information, please visit www.shentel.com.
This release contains forward-looking statements that are subject to various risks and uncertainties. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of unforeseen factors. A discussion of factors that may cause actual results to differ from management's projections, forecasts, estimates and expectations is available in the Company’s filings with the SEC. Those factors may include changes in general economic conditions, increases in costs, changes in regulation and other competitive factors.
CONTACTS:
Shenandoah Telecommunications Company
Jim Volk
Senior Vice President - Chief Financial Officer
540-984-5168
Jim.Volk@emp.shentel.com
Or
John Nesbett/Jennifer Belodeau
IMS Investor Relations
203-972-9200
jnesbett@institutionalms.com
SHENANDOAH TELECOMMUNICATIONS COMPANY AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||
| Operating revenue: | |||||||||||||||||||||||
| Service revenue and other | $ | 138,832 | $ | 142,768 | $ | 424,122 | $ | 419,819 | |||||||||||||||
| Equipment revenue | 16,320 | 15,963 | 48,787 | 49,551 | |||||||||||||||||||
| Total operating revenue | 155,152 | 158,731 | 472,909 | 469,370 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Cost of services | 50,164 | 47,886 | 149,179 | 146,362 | |||||||||||||||||||
| Cost of goods sold | 15,825 | 15,036 | 46,336 | 46,007 | |||||||||||||||||||
| Selling, general and administrative | 27,178 | 27,452 | 83,070 | 86,117 | |||||||||||||||||||
| Depreciation and amortization | 36,626 | 40,028 | 120,158 | 124,632 | |||||||||||||||||||
| Total operating expenses | 129,793 | 130,402 | 398,743 | 403,118 | |||||||||||||||||||
| Operating income | 25,359 | 28,329 | 74,166 | 66,252 | |||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||
| Interest expense | (7,505 | ) | (9,001 | ) | (22,981 | ) | (27,184 | ) | |||||||||||||||
| Other | 1,099 | 1,054 | 3,562 | 2,882 | |||||||||||||||||||
| Income before income taxes | 18,953 | 20,382 | 54,747 | 41,950 | |||||||||||||||||||
| Income tax expense | 4,599 | 4,848 | 13,333 | 10,207 | |||||||||||||||||||
| Net income | $ | 14,354 | $ | 15,534 | $ | 41,414 | $ | 31,743 | |||||||||||||||
| Net income per share, basic and diluted: | |||||||||||||||||||||||
| Basic net income per share | $ | 0.29 | $ | 0.31 | $ | 0.83 | $ | 0.64 | |||||||||||||||
| Diluted net income per share | $ | 0.29 | $ | 0.31 | $ | 0.83 | $ | 0.63 | |||||||||||||||
| Weighted average shares outstanding, basic | 49,857 | 49,559 | 49,827 | 49,527 | |||||||||||||||||||
| Weighted average shares outstanding, diluted | 50,129 | 50,117 | 50,110 | 50,044 | |||||||||||||||||||
SHENANDOAH TELECOMMUNICATIONS COMPANY AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
| September 30, 2019 | December 31, 2018 | ||||||
| Cash and cash equivalents | $ | 97,415 | $ | 85,086 | |||
| Other current assets | 124,225 | 125,116 | |||||
| Total current assets | 221,640 | 210,202 | |||||
| Investments | 11,851 | 10,788 | |||||
| Property, plant and equipment, net | 688,516 | 701,359 | |||||
| Intangible assets, net | 328,831 | 366,029 | |||||
| Goodwill | 149,070 | 146,497 | |||||
| Operating lease right-of-use assets | 400,489 | — | |||||
| Deferred charges and other assets | 50,469 | 49,891 | |||||
| Total assets | $ | 1,850,866 | $ | 1,484,766 | |||
| Total current liabilities | $ | 132,055 | $ | 88,539 | |||
| Long-term debt, less current maturities | 696,378 | 749,624 | |||||
| Other liabilities | 546,579 | 204,356 | |||||
| Total shareholders’ equity | 475,854 | 442,247 | |||||
| Total liabilities and shareholders’ equity | $ | 1,850,866 | $ | 1,484,766 | |||
SHENANDOAH TELECOMMUNICATIONS COMPANY AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
| Nine Months Ended September 30, | |||||||
| 2019 | 2018 | ||||||
| Cash flows from operating activities: | |||||||
| Net income | $ | 41,414 | $ | 31,743 | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
| Depreciation | 104,503 | 106,002 | |||||
| Amortization | 15,655 | 18,630 | |||||
| Accretion of asset retirement obligations | 1,093 | 710 | |||||
| Bad debt expense | 1,215 | 1,362 | |||||
| Stock based compensation expense, net of amount capitalized | 3,158 | 4,578 | |||||
| Deferred income taxes | 4,999 | (1,989 | ) | ||||
| Other adjustments | (439 | ) | 1,060 | ||||
| Changes in assets and liabilities | 21,861 | 26,704 | |||||
| Net cash provided by operating activities | 193,459 | 188,800 | |||||
| Cash flows from investing activities: | |||||||
| Acquisition of property, plant and equipment | (107,038 | ) | (92,309 | ) | |||
| Cash disbursed for acquisition, net of cash acquired | (10,000 | ) | (52,000 | ) | |||
| Cash disbursed for FCC spectrum licenses | (16,742 | ) | — | ||||
| Proceeds from sale of assets | 156 | 539 | |||||
| Net cash used in investing activities | (133,624 | ) | (143,770 | ) | |||
| Cash flows from financing activities: | |||||||
| Principal payments on long-term debt | (44,666 | ) | (46,375 | ) | |||
| Proceeds from revolving credit facility borrowings | — | 15,000 | |||||
| Principal payments on revolving credit facility | — | (15,000 | ) | ||||
| Proceeds from exercises of stock option | 81 | — | |||||
| Taxes paid for equity award issuances | (2,912 | ) | (2,033 | ) | |||
| Other | (9 | ) | — | ||||
| Net cash used in financing activities | (47,506 | ) | (48,408 | ) | |||
| Net increase (decrease) in cash and cash equivalents | 12,329 | (3,378 | ) | ||||
| Cash and cash equivalents, beginning of period | 85,086 | 78,585 | |||||
| Cash and cash equivalents, end of period | $ | 97,415 | $ | 75,207 | |||
Non-GAAP Financial Measures
Adjusted OIBDA
Adjusted OIBDA represents Operating income before depreciation, amortization, stock-based compensation and certain other items of revenue, expense, gain or loss not reflective of our operating performance, which may or may not be recurring in nature.
Adjusted OIBDA is a non-GAAP financial measure that we use to evaluate our operating performance in comparison to our competitors. Management believes that analysts and investors use Adjusted OIBDA as a supplemental measure of operating performance to facilitate comparisons with other telecommunications companies. This measure isolates and evaluates operating performance by excluding the cost of financing (e.g., interest expense), as well as the non-cash depreciation and amortization of past capital investments, non-cash share-based compensation expense, and certain other items of revenue, expense, gain or loss not reflective of our operating performance, which may or may not be recurring in nature.
Adjusted OIBDA has limitations as an analytical tool and should not be considered in isolation or as a substitute for operating income, net income or any other measure of financial performance reported in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”).
The following tables reconcile Adjusted OIBDA to operating income, which we consider to be the most directly comparable GAAP financial measure:
| Adjusted OIBDA | ||||||||||||||||||||
| Three Months Ended September 30, 2019 | ||||||||||||||||||||
| (in thousands) | Wireless | Cable | Wireline | Other | Consolidated | |||||||||||||||
| Operating income | $ | 23,731 | $ | 6,296 | $ | 4,927 | $ | (9,595 | ) | $ | 25,359 | |||||||||
| Depreciation and amortization | 27,200 | 6,226 | 3,077 | 123 | 36,626 | |||||||||||||||
| OIBDA | 50,931 | 12,522 | 8,004 | (9,472 | ) | 61,985 | ||||||||||||||
| Share-based compensation expense | — | — | — | 851 | 851 | |||||||||||||||
| Adjusted OIBDA | $ | 50,931 | $ | 12,522 | $ | 8,004 | $ | (8,621 | ) | $ | 62,836 | |||||||||
| Three Months Ended September 30, 2018 | ||||||||||||||||||||
| (in thousands) | Wireless | Cable | Wireline | Other | Consolidated | |||||||||||||||
| Operating income | $ | 27,352 | $ | 5,834 | $ | 5,122 | $ | (9,979 | ) | $ | 28,329 | |||||||||
| Depreciation and amortization | 30,363 | 6,102 | 3,435 | 128 | 40,028 | |||||||||||||||
| OIBDA | 57,715 | 11,936 | 8,557 | (9,851 | ) | 68,357 | ||||||||||||||
| Share-based compensation expense | — | — | — | 1,171 | 1,171 | |||||||||||||||
| Adjusted OIBDA | $ | 57,715 | $ | 11,936 | $ | 8,557 | $ | (8,680 | ) | $ | 69,528 | |||||||||
| Nine Months Ended September 30, 2019 | ||||||||||||||||||||
| (in thousands) | Wireless | Cable | Wireline | Other | Consolidated | |||||||||||||||
| Operating income | $ | 71,092 | $ | 18,785 | $ | 14,367 | $ | (30,078 | ) | $ | 74,166 | |||||||||
| Depreciation and amortization | 90,469 | 19,239 | 10,057 | 393 | 120,158 | |||||||||||||||
| OIBDA | 161,561 | 38,024 | 24,424 | (29,685 | ) | 194,324 | ||||||||||||||
| Share-based compensation expense | — | — | — | 3,158 | 3,158 | |||||||||||||||
| Adjusted OIBDA | $ | 161,561 | $ | 38,024 | $ | 24,424 | $ | (26,527 | ) | $ | 197,482 | |||||||||
| Nine Months Ended September 30, 2018 | ||||||||||||||||||||
| (in thousands) | Wireless | Cable | Wireline | Other | Consolidated | |||||||||||||||
| Operating income | $ | 66,870 | $ | 17,444 | $ | 14,687 | $ | (32,749 | ) | $ | 66,252 | |||||||||
| Depreciation and amortization | 95,853 | 18,305 | 10,069 | 405 | 124,632 | |||||||||||||||
| OIBDA | 162,723 | 35,749 | 24,756 | (32,344 | ) | 190,884 | ||||||||||||||
| Share-based compensation expense | — | — | — | 4,578 | 4,578 | |||||||||||||||
| Adjusted OIBDA | $ | 162,723 | $ | 35,749 | $ | 24,756 | $ | (27,766 | ) | $ | 195,462 | |||||||||
| Segment Results | ||||||||||||||||||||||||
| Three Months Ended September 30, 2019 | ||||||||||||||||||||||||
| (in thousands) | Wireless | Cable | Wireline | Other | Eliminations | Consolidated | ||||||||||||||||||
| External revenue | ||||||||||||||||||||||||
| Service revenue | $ | 91,108 | $ | 30,829 | $ | 5,446 | $ | — | $ | — | $ | 127,383 | ||||||||||||
| Equipment revenue | 15,975 | 292 | 53 | — | — | 16,320 | ||||||||||||||||||
| Tower revenue | 1,660 | — | — | — | — | 1,660 | ||||||||||||||||||
| Other revenue | 395 | 2,392 | 7,002 | — | — | 9,789 | ||||||||||||||||||
| Total external revenue | 109,138 | 33,513 | 12,501 | — | — | 155,152 | ||||||||||||||||||
| Internal revenue | 1,290 | 1,591 | 6,643 | — | (9,524 | ) | — | |||||||||||||||||
| Total operating revenue | 110,428 | 35,104 | 19,144 | — | (9,524 | ) | 155,152 | |||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||
| Cost of services | 34,044 | 15,790 | 9,104 | — | (8,774 | ) | 50,164 | |||||||||||||||||
| Cost of goods sold | 15,571 | 156 | 98 | — | — | 15,825 | ||||||||||||||||||
| Selling, general and administrative | 9,882 | 6,636 | 1,938 | 9,472 | (750 | ) | 27,178 | |||||||||||||||||
| Depreciation and amortization | 27,200 | 6,226 | 3,077 | 123 | — | 36,626 | ||||||||||||||||||
| Total operating expenses | 86,697 | 28,808 | 14,217 | 9,595 | (9,524 | ) | 129,793 | |||||||||||||||||
| Operating income (loss) | $ | 23,731 | $ | 6,296 | $ | 4,927 | $ | (9,595 | ) | $ | — | $ | 25,359 | |||||||||||
| Three Months Ended September 30, 2018 | ||||||||||||||||||||||||
| (in thousands) | Wireless | Cable | Wireline | Other | Eliminations | Consolidated | ||||||||||||||||||
| External revenue | ||||||||||||||||||||||||
| Service revenue | $ | 96,299 | $ | 28,578 | $ | 5,443 | $ | — | $ | — | $ | 130,320 | ||||||||||||
| Equipment revenue | 15,666 | 234 | 63 | — | — | 15,963 | ||||||||||||||||||
| Tower revenue | 1,639 | — | — | — | — | 1,639 | ||||||||||||||||||
| Other revenue | 1,232 | 2,104 | 7,473 | — | — | 10,809 | ||||||||||||||||||
| Total external revenue | 114,836 | 30,916 | 12,979 | — | — | 158,731 | ||||||||||||||||||
| Internal revenue | 1,263 | 1,266 | 6,643 | — | (9,172 | ) | — | |||||||||||||||||
| Total operating revenue | 116,099 | 32,182 | 19,622 | — | (9,172 | ) | 158,731 | |||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||
| Cost of services | 32,253 | 14,837 | 9,266 | (12 | ) | (8,458 | ) | 47,886 | ||||||||||||||||
| Cost of goods sold | 14,940 | 78 | 19 | (1 | ) | — | 15,036 | |||||||||||||||||
| Selling, general and administrative | 11,191 | 5,331 | 1,780 | 9,864 | (714 | ) | 27,452 | |||||||||||||||||
| Depreciation and amortization | 30,363 | 6,102 | 3,435 | 128 | — | 40,028 | ||||||||||||||||||
| Total operating expenses | 88,747 | 26,348 | 14,500 | 9,979 | (9,172 | ) | 130,402 | |||||||||||||||||
| Operating income (loss) | $ | 27,352 | $ | 5,834 | $ | 5,122 | $ | (9,979 | ) | $ | — | $ | 28,329 | |||||||||||
| Nine Months Ended September 30, 2019 | ||||||||||||||||||||||||
| (in thousands) | Wireless | Cable | Wireline | Other | Eliminations | Consolidated | ||||||||||||||||||
| External revenue | ||||||||||||||||||||||||
| Service revenue | $ | 282,533 | $ | 91,250 | $ | 16,489 | $ | — | $ | — | $ | 390,272 | ||||||||||||
| Equipment revenue | 47,814 | 817 | 156 | — | — | 48,787 | ||||||||||||||||||
| Tower revenue | 4,985 | — | — | — | — | 4,985 | ||||||||||||||||||
| Other revenue | 1,060 | 6,895 | 20,910 | — | — | 28,865 | ||||||||||||||||||
| Total external revenue | 336,392 | 98,962 | 37,555 | — | — | 472,909 | ||||||||||||||||||
| Internal revenue | 3,830 | 4,541 | 20,025 | — | (28,396 | ) | — | |||||||||||||||||
| Total operating revenue | 340,222 | 103,503 | 57,580 | — | (28,396 | ) | 472,909 | |||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||
| Cost of services | 101,085 | 47,138 | 27,234 | — | (26,278 | ) | 149,179 | |||||||||||||||||
| Cost of goods sold | 45,740 | 443 | 153 | — | — | 46,336 | ||||||||||||||||||
| Selling, general and administrative | 31,836 | 17,898 | 5,769 | 29,685 | (2,118 | ) | 83,070 | |||||||||||||||||
| Depreciation and amortization | 90,469 | 19,239 | 10,057 | 393 | — | 120,158 | ||||||||||||||||||
| Total operating expenses | 269,130 | 84,718 | 43,213 | 30,078 | (28,396 | ) | 398,743 | |||||||||||||||||
| Operating income (loss) | $ | 71,092 | $ | 18,785 | $ | 14,367 | $ | (30,078 | ) | $ | — | $ | 74,166 | |||||||||||
| Nine Months Ended September 30, 2018 | ||||||||||||||||||||||||
| (in thousands) | Wireless | Cable | Wireline | Other | Eliminations | Consolidated | ||||||||||||||||||
| External revenue | ||||||||||||||||||||||||
| Service revenue | $ | 284,154 | $ | 85,797 | $ | 16,052 | $ | — | $ | — | $ | 386,003 | ||||||||||||
| Equipment revenue | 48,859 | 537 | 155 | — | — | 49,551 | ||||||||||||||||||
| Tower revenue | 4,934 | — | — | — | — | 4,934 | ||||||||||||||||||
| Other revenue | 1,963 | 6,276 | 20,643 | — | — | 28,882 | ||||||||||||||||||
| Total external revenue | 339,910 | 92,610 | 36,850 | — | — | 469,370 | ||||||||||||||||||
| Internal revenue | 3,746 | 3,394 | 21,591 | — | (28,731 | ) | — | |||||||||||||||||
| Total operating revenue | 343,656 | 96,004 | 58,441 | — | (28,731 | ) | 469,370 | |||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||
| Cost of services | 99,491 | 45,118 | 28,441 | — | (26,688 | ) | 146,362 | |||||||||||||||||
| Cost of goods sold | 45,749 | 197 | 61 | — | — | 46,007 | ||||||||||||||||||
| Selling, general and administrative | 35,693 | 14,940 | 5,183 | 32,344 | (2,043 | ) | 86,117 | |||||||||||||||||
| Depreciation and amortization | 95,853 | 18,305 | 10,069 | 405 | — | 124,632 | ||||||||||||||||||
| Total operating expenses | 276,786 | 78,560 | 43,754 | 32,749 | (28,731 | ) | 403,118 | |||||||||||||||||
| Operating income (loss) | $ | 66,870 | $ | 17,444 | $ | 14,687 | $ | (32,749 | ) | $ | — | $ | 66,252 | |||||||||||
Supplemental Information
Subscriber Statistics
The following tables indicate selected operating statistics of Wireless, including Sprint subscribers:
| September 30, 2019 | September 30, 2018 | |||||||
| Retail PCS subscribers - postpaid | 823,417 | 785,537 | ||||||
| Retail PCS subscribers - prepaid | 271,551 | 255,462 | ||||||
| PCS market POPS (000) (1) | 7,227 | 7,024 | ||||||
| PCS covered POPS (000) (1) | 6,294 | 5,921 | ||||||
| CDMA base stations (sites) | 1,920 | 1,788 | ||||||
| Towers owned | 221 | 193 | ||||||
| Cell site leases | 203 | 192 | ||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| 2019 | 2018 | 2019 | 2018 (2) | |||||||||||||||||||
| Gross PCS subscriber additions - postpaid | 60,477 | 48,111 | 164,123 | 135,817 | ||||||||||||||||||
| Net PCS subscriber additions - postpaid | 11,698 | 4,879 | 28,241 | 48,940 | ||||||||||||||||||
| Gross PCS subscriber additions - prepaid | 38,014 | 38,486 | 112,746 | 112,437 | ||||||||||||||||||
| Net PCS subscriber additions - prepaid | 2,512 | 3,408 | 12,847 | 29,640 | ||||||||||||||||||
| PCS average monthly retail churn % - postpaid | 1.99 | % | 1.84 | % | 1.87 | % | 1.80 | % | ||||||||||||||
| PCS average monthly retail churn % - prepaid | 4.38 | % | 4.62 | % | 4.17 | % | 4.42 | % | ||||||||||||||
_______________________________________________________
- "POPS" refers to the estimated population of a given geographic area. Market POPS are those within a market area which we are authorized to serve under our Sprint PCS affiliate agreement, and Covered POPS are those covered by our network. The data source for POPS is U.S. census data.
- Beginning February 1, 2018 includes Richmond Expansion Area except for gross PCS subscriber additions.
Except for gross additions, the subscriber statistics above include the Richmond Expansion Area as follows:
| February 1, 2018 | ||||
| Expansion Area | ||||
| PCS subscribers - postpaid | 38,343 | |||
| PCS subscribers - prepaid | 15,691 | |||
| Acquired PCS market POPS (000) | 1,082 | |||
| Acquired PCS covered POPS (000) | 602 | |||
| Acquired CDMA base stations (sites) | 105 | |||
The following table indicates selected operating statistics of Cable and Wireline:
| September 30, 2019 | September 30, 2018 | ||||||||||||||||||||||||||
| Cable | Wireline | Total | Cable | Wireline | Total | ||||||||||||||||||||||
| Cable homes passed (1) | 189,762 | 16,500 | 206,262 | 185,119 | 16,500 | 201,619 | |||||||||||||||||||||
| Cable customer relationships (2) | 39,195 | 4,249 | 43,444 | 41,807 | 5,300 | 47,107 | |||||||||||||||||||||
| Non-cable customers | 45,564 | 13,429 | 58,993 | 37,619 | 13,538 | 51,157 | |||||||||||||||||||||
| Total cable customer relationships | 84,759 | 17,678 | 102,437 | 79,426 | 18,838 | 98,264 | |||||||||||||||||||||
| Video RGUs: | |||||||||||||||||||||||||||
| RGUs former methodology | 41,331 | 4,438 | 45,769 | 44,093 | 4,796 | 48,889 | |||||||||||||||||||||
| Bulk adjustment | 8,632 | 614 | 9,246 | 9,624 | 817 | 10,441 | |||||||||||||||||||||
| RGUs revised methodology (3) | 49,963 | 5,052 | 55,015 | 53,717 | 5,613 | 59,330 | |||||||||||||||||||||
| Penetration (4) | 26.3 | % | 30.6 | % | 29.0 | % | 34.0 | % | |||||||||||||||||||
| Digital video penetration (5) | 95.9 | % | 100.0 | % | 77.8 | % | 100.0 | % | |||||||||||||||||||
| Broadband RGUs: | |||||||||||||||||||||||||||
| RGUs former methodology | 73,557 | 14,061 | 87,618 | 67,089 | 14,734 | 81,823 | |||||||||||||||||||||
| Less: Rural Local Exchange Carrier ("RLEC") | — | (8,112 | ) | (8,112 | ) | — | (9,625 | ) | (9,625 | ) | |||||||||||||||||
| Bulk adjustment | 2,601 | 306 | 2,907 | 1,939 | (456 | ) | 1,483 | ||||||||||||||||||||
| RGUs revised methodology (3) | 76,158 | 6,255 | 82,413 | 69,028 | 4,653 | 73,681 | |||||||||||||||||||||
| Penetration (4) | 40.1 | % | 37.9 | % | 37.3 | % | 28.2 | % | |||||||||||||||||||
| Voice RGUs: | |||||||||||||||||||||||||||
| RGUs former methodology | 23,636 | 19,135 | 42,771 | 23,268 | 17,786 | 41,054 | |||||||||||||||||||||
| Less: RLEC | — | (14,594 | ) | (14,594 | ) | — | (15,002 | ) | (15,002 | ) | |||||||||||||||||
| Bulk adjustment | 434 | 2,345 | 2,779 | 504 | 105 | 609 | |||||||||||||||||||||
| RGUs revised methodology (3) | 24,070 | 6,886 | 30,956 | 23,772 | 2,889 | 26,661 | |||||||||||||||||||||
| Penetration (4) | 12.7 | % | 41.7 | % | 12.8 | % | 17.5 | % | |||||||||||||||||||
| Total RGUs former methodology | 138,524 | 37,634 | 176,158 | 134,450 | 37,316 | 171,766 | |||||||||||||||||||||
| Less: RLEC | — | (22,706 | ) | (22,706 | ) | — | (24,627 | ) | (24,627 | ) | |||||||||||||||||
| Bulk adjustment | 11,667 | 3,265 | 14,932 | 12,067 | 466 | 12,533 | |||||||||||||||||||||
| Total RGUs revised methodology | 150,191 | 18,193 | 168,384 | 146,517 | 13,155 | 159,672 | |||||||||||||||||||||
| RLEC homes passed | — | 25,495 | 25,495 | — | 25,457 | 25,457 | |||||||||||||||||||||
| RLEC RGUs: | |||||||||||||||||||||||||||
| Data RLEC | — | 8,112 | 8,112 | — | 9,625 | 9,625 | |||||||||||||||||||||
| Penetration (4) | — | 31.8 | % | — | 37.8 | % | |||||||||||||||||||||
| Voice RLEC | — | 14,594 | 14,594 | — | 15,002 | 15,002 | |||||||||||||||||||||
| Penetration (4) | — | 57.2 | % | — | 58.9 | % | |||||||||||||||||||||
| Total RLEC RGUs | — | 22,706 | 22,706 | — | 24,627 | 24,627 | |||||||||||||||||||||
| Average revenue generating units | 150,022 | 17,851 | 167,873 | 145,516 | 12,058 | 157,574 | |||||||||||||||||||||
| Fiber route miles | 3,678 | 2,186 | 5,864 | 3,436 | 2,112 | 5,548 | |||||||||||||||||||||
| Total fiber miles (6) | 147,331 | 164,371 | 311,702 | 134,411 | 158,526 | 292,937 | |||||||||||||||||||||
_____________________________
- Homes and businesses are considered passed (“homes passed”) if we can connect them to our distribution system without further extending the transmission lines. Homes passed is an estimate based upon the best available information. Homes passed have access to video, broadband and voice services.
- Customer relationships represent the number of billed customers who receive at least one of our services.
- As of September 30, 2019, the Company revised its methodology for counting RGUs associated with hotels, multiple dwelling units ("MDUs") and certain commercial customers. We now count each dwelling or unit of service as a separate RGU. Prior year information has been recast to reflect our revised methodology. Previously we counted RGUs on an equivalent basis consistent with carriage fee practices.
- Penetration is calculated by dividing the number of users by the number of homes passed or available homes, as appropriate.
- Digital video penetration is calculated by dividing the number of digital video users by total video users. Digital video users are video customers who receive any level of video service via digital transmission. A dwelling with one or more digital set-top boxes or digital adapters counts as one digital video user.
- Total fiber miles are measured by taking the number of fiber strands in a cable and multiplying that number by the route distance. For example, a 10 mile route with 144 fiber strands would equal 1,440 fiber miles.
The following table shows the components of free cash flow:
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| (in thousands) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
| Net cash provided by operating activities | $ | 63,827 | $ | 61,656 | $ | 193,459 | $ | 188,800 | ||||||||
| Less: Capital expenditures | 27,914 | 29,987 | 107,038 | 92,309 | ||||||||||||
| Free cash flow | $ | 35,913 | $ | 31,669 | $ | 86,421 | $ | 96,491 | ||||||||
Free cash flow is a non-GAAP financial measure that, when viewed with our GAAP results, provides a more complete understanding of factors and trends affecting our cash flows. Free cash flow is calculated by subtracting capital expenditures from net cash provided by operating activities. We believe it is a more conservative measure of our cash flow since purchases of fixed assets are necessary for ongoing operations and expansion. Free Cash Flow is utilized by our management, investors and analysts to evaluate cash available that may be used to pay scheduled principal payments on our debt obligations and provide further investment in the business.