
| 2021 Estimated Results | ||||||||
| UScellular | Previous | Current | ||||||
| (Dollars in millions) | ||||||||
| Service revenues | $3,025-$3,125 | $3,050-$3,150 | ||||||
Adjusted OIBDA1 | $800-$950 | $850-$950 | ||||||
Adjusted EBITDA1 | $975-$1,125 | $1,025-$1,125 | ||||||
| Capital expenditures | $775-$875 | Unchanged | ||||||
| TDS Telecom | Previous | Current | ||||||
| (Dollars in millions) | ||||||||
| Total operating revenues | $975-$1,025 | Unchanged | ||||||
Adjusted OIBDA1 | $290-$320 | Unchanged | ||||||
Adjusted EBITDA1 | $290-$320 | Unchanged | ||||||
| Capital expenditures | $425-$475 | Unchanged | ||||||
| 2021 Estimated Results | |||||||||||
| UScellular | TDS Telecom | ||||||||||
| (Dollars in millions) | |||||||||||
| Net income (GAAP) | N/A | N/A | |||||||||
| Add back: | |||||||||||
| Income tax expense | N/A | N/A | |||||||||
| Income before income taxes (GAAP) | $175-$275 | $80-$110 | |||||||||
| Add back: | |||||||||||
| Interest expense | 150 | — | |||||||||
| Depreciation, amortization and accretion expense | 680 | 210 | |||||||||
EBITDA (Non-GAAP)1 | $1,005-$1,105 | $290-$320 | |||||||||
| Add back or deduct: | |||||||||||
| (Gain) loss on asset disposals, net | 20 | — | |||||||||
Adjusted EBITDA (Non-GAAP)1 | $1,025-$1,125 | $290-$320 | |||||||||
| Deduct: | |||||||||||
| Equity in earnings of unconsolidated entities | 170 | — | |||||||||
| Interest and dividend income | 5 | — | |||||||||
Adjusted OIBDA (Non-GAAP)1 | $850-$950 | $290-$320 | |||||||||
| Actual Results | |||||||||||||||||||||||
| Three Months Ended March 31, 2021 | Year Ended December 31, 2020 | ||||||||||||||||||||||
| UScellular | TDS Telecom | UScellular | TDS Telecom | ||||||||||||||||||||
| (Dollars in millions) | |||||||||||||||||||||||
| Net income (GAAP) | $ | 62 | $ | 24 | $ | 233 | $ | 100 | |||||||||||||||
| Add back: | |||||||||||||||||||||||
| Income tax expense | 27 | 8 | 17 | 18 | |||||||||||||||||||
| Income before income taxes (GAAP) | $ | 89 | $ | 33 | $ | 250 | $ | 117 | |||||||||||||||
| Add back: | |||||||||||||||||||||||
| Interest expense | 39 | (1) | 112 | (4) | |||||||||||||||||||
| Depreciation, amortization and accretion expense | 170 | 49 | 683 | 203 | |||||||||||||||||||
EBITDA (Non-GAAP)1 | $ | 298 | $ | 80 | $ | 1,045 | $ | 316 | |||||||||||||||
| Add back or deduct: | |||||||||||||||||||||||
| (Gain) loss on asset disposals, net | 5 | — | 25 | 1 | |||||||||||||||||||
| (Gain) loss on sale of business and other exit costs, net | (1) | — | — | — | |||||||||||||||||||
| (Gain) loss on license sales and exchanges, net | — | — | (5) | — | |||||||||||||||||||
| (Gain) loss on investments | — | — | (2) | — | |||||||||||||||||||
Adjusted EBITDA (Non-GAAP)1 | $ | 302 | $ | 81 | $ | 1,063 | $ | 317 | |||||||||||||||
| Deduct: | |||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 42 | — | 179 | — | |||||||||||||||||||
| Interest and dividend income | 2 | — | 8 | 5 | |||||||||||||||||||
| Other, net | — | — | — | (1) | |||||||||||||||||||
Adjusted OIBDA (Non-GAAP)1 | $ | 258 | $ | 81 | $ | 876 | $ | 314 | |||||||||||||||
United States Cellular Corporation | |||||||||||||||||||||||||||||
| Summary Operating Data (Unaudited) | |||||||||||||||||||||||||||||
| As of or for the Quarter Ended | 3/31/2021 | 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | ||||||||||||||||||||||||
| Retail Connections | |||||||||||||||||||||||||||||
| Postpaid | |||||||||||||||||||||||||||||
| Total at end of period | 4,406,000 | 4,412,000 | 4,401,000 | 4,372,000 | 4,359,000 | ||||||||||||||||||||||||
| Gross additions | 143,000 | 171,000 | 168,000 | 129,000 | 132,000 | ||||||||||||||||||||||||
| Feature phones | 3,000 | 2,000 | 4,000 | 3,000 | 2,000 | ||||||||||||||||||||||||
| Smartphones | 101,000 | 117,000 | 98,000 | 82,000 | 88,000 | ||||||||||||||||||||||||
| Connected devices | 39,000 | 52,000 | 66,000 | 44,000 | 42,000 | ||||||||||||||||||||||||
| Net additions (losses) | (6,000) | 11,000 | 28,000 | 12,000 | (26,000) | ||||||||||||||||||||||||
| Feature phones | (9,000) | (9,000) | (8,000) | (8,000) | (10,000) | ||||||||||||||||||||||||
| Smartphones | 6,000 | 12,000 | 8,000 | 11,000 | (10,000) | ||||||||||||||||||||||||
| Connected devices | (3,000) | 8,000 | 28,000 | 9,000 | (6,000) | ||||||||||||||||||||||||
ARPU1 | $ | 47.65 | $ | 47.51 | $ | 47.10 | $ | 46.24 | $ | 47.23 | |||||||||||||||||||
ARPA2 | $ | 125.25 | $ | 124.87 | $ | 123.27 | $ | 120.70 | $ | 122.92 | |||||||||||||||||||
Churn rate3 | 1.12 | % | 1.21 | % | 1.06 | % | 0.89 | % | 1.21 | % | |||||||||||||||||||
| Handsets | 0.92 | % | 1.01 | % | 0.88 | % | 0.71 | % | 0.95 | % | |||||||||||||||||||
| Connected devices | 2.53 | % | 2.64 | % | 2.35 | % | 2.24 | % | 3.11 | % | |||||||||||||||||||
| Prepaid | |||||||||||||||||||||||||||||
| Total at end of period | 496,000 | 499,000 | 506,000 | 496,000 | 494,000 | ||||||||||||||||||||||||
| Gross additions | 62,000 | 56,000 | 65,000 | 62,000 | 57,000 | ||||||||||||||||||||||||
| Net additions (losses) | (3,000) | (8,000) | 11,000 | 2,000 | (12,000) | ||||||||||||||||||||||||
ARPU1 | $ | 35.25 | $ | 35.15 | $ | 35.45 | $ | 34.89 | $ | 34.07 | |||||||||||||||||||
Churn rate3 | 4.37 | % | 4.24 | % | 3.59 | % | 4.05 | % | 4.67 | % | |||||||||||||||||||
Total connections at end of period4 | 4,961,000 | 4,968,000 | 4,962,000 | 4,919,000 | 4,903,000 | ||||||||||||||||||||||||
| Market penetration at end of period | |||||||||||||||||||||||||||||
| Consolidated operating population | 31,493,000 | 31,314,000 | 31,314,000 | 31,292,000 | 31,292,000 | ||||||||||||||||||||||||
Consolidated operating penetration5 | 16 | % | 16 | % | 16 | % | 16 | % | 16 | % | |||||||||||||||||||
| Capital expenditures (millions) | $ | 125 | $ | 320 | $ | 216 | $ | 168 | $ | 236 | |||||||||||||||||||
| Total cell sites in service | 6,802 | 6,797 | 6,758 | 6,673 | 6,629 | ||||||||||||||||||||||||
| Owned towers | 4,270 | 4,271 | 4,246 | 4,208 | 4,184 | ||||||||||||||||||||||||
| TDS Telecom | |||||||||||||||||||||||||||||
| Summary Operating Data (Unaudited) | |||||||||||||||||||||||||||||
| As of or for the Quarter Ended | 3/31/2021 | 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | ||||||||||||||||||||||||
| Residential connections | |||||||||||||||||||||||||||||
Broadband1 | |||||||||||||||||||||||||||||
| Wireline, Incumbent | 243,700 | 242,500 | 243,400 | 240,400 | 230,400 | ||||||||||||||||||||||||
| Wireline, Expansion | 24,100 | 20,400 | 17,300 | 14,700 | 12,300 | ||||||||||||||||||||||||
| Cable | 199,500 | 196,400 | 193,300 | 191,000 | 184,100 | ||||||||||||||||||||||||
| Total Broadband | 467,300 | 459,300 | 454,000 | 446,000 | 426,800 | ||||||||||||||||||||||||
Video2 | |||||||||||||||||||||||||||||
| Wireline | 63,000 | 63,000 | 62,300 | 61,400 | 59,000 | ||||||||||||||||||||||||
| Cable | 79,600 | 81,400 | 82,300 | 83,200 | 84,600 | ||||||||||||||||||||||||
| Total Video | 142,700 | 144,400 | 144,500 | 144,600 | 143,600 | ||||||||||||||||||||||||
Voice3 | |||||||||||||||||||||||||||||
| Wireline | 255,000 | 256,900 | 260,000 | 261,800 | 259,100 | ||||||||||||||||||||||||
| Cable | 53,700 | 53,900 | 54,400 | 55,300 | 54,800 | ||||||||||||||||||||||||
| Total Voice | 308,700 | 310,800 | 314,400 | 317,100 | 313,900 | ||||||||||||||||||||||||
| Total Residential connections | 918,700 | 914,400 | 913,000 | 907,800 | 884,300 | ||||||||||||||||||||||||
| Commercial connections | |||||||||||||||||||||||||||||
Broadband1 | 34,400 | 34,000 | 33,700 | 33,400 | 33,200 | ||||||||||||||||||||||||
Video2 | 19,400 | 19,700 | 19,700 | 20,300 | 20,600 | ||||||||||||||||||||||||
Voice3 | 116,500 | 119,700 | 122,700 | 126,100 | 128,600 | ||||||||||||||||||||||||
ManagedIP4 | 108,500 | 113,300 | 116,700 | 117,300 | 119,800 | ||||||||||||||||||||||||
| Total Commercial connections | 278,800 | 286,700 | 292,900 | 297,200 | 302,200 | ||||||||||||||||||||||||
| Total connections | 1,197,400 | 1,201,100 | 1,205,900 | 1,205,000 | 1,186,400 | ||||||||||||||||||||||||
Residential revenue per connection5 | $ | 56.97 | $ | 55.66 | $ | 55.66 | $ | 53.82 | $ | 54.30 | |||||||||||||||||||
| Capital expenditures (millions) | $ | 70 | $ | 147 | $ | 92 | $ | 75 | $ | 54 | |||||||||||||||||||
| Telephone and Data Systems, Inc. | |||||||||||||||||
| Consolidated Statement of Operations Highlights | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three Months Ended March 31, | |||||||||||||||||
| 2021 | 2020 | 2021 vs. 2020 | |||||||||||||||
| (Dollars and shares in millions, except per share amounts) | |||||||||||||||||
| Operating revenues | |||||||||||||||||
| UScellular | $ | 1,023 | $ | 963 | 6 | % | |||||||||||
| TDS Telecom | 249 | 240 | 4 | % | |||||||||||||
All Other1 | 46 | 58 | (21) | % | |||||||||||||
| 1,318 | 1,261 | 4 | % | ||||||||||||||
| Operating expenses | |||||||||||||||||
| UScellular | |||||||||||||||||
| Expenses excluding depreciation, amortization and accretion | 765 | 732 | 5 | % | |||||||||||||
| Depreciation, amortization and accretion | 170 | 177 | (4) | % | |||||||||||||
| (Gain) loss on asset disposals, net | 5 | 4 | 39 | % | |||||||||||||
| (Gain) loss on sale of business and other exit costs, net | (1) | — | N/M | ||||||||||||||
| 939 | 913 | 3 | % | ||||||||||||||
| TDS Telecom | |||||||||||||||||
| Expenses excluding depreciation, amortization and accretion | 168 | 160 | 5 | % | |||||||||||||
| Depreciation, amortization and accretion | 49 | 52 | (5) | % | |||||||||||||
| 217 | 212 | 2 | % | ||||||||||||||
All Other1 | |||||||||||||||||
| Expenses excluding depreciation and amortization | 47 | 58 | (19) | % | |||||||||||||
| Depreciation and amortization | 5 | 6 | (17) | % | |||||||||||||
| 52 | 64 | (19) | % | ||||||||||||||
| Total operating expenses | 1,208 | 1,189 | 2 | % | |||||||||||||
| Operating income (loss) | |||||||||||||||||
| UScellular | 84 | 50 | 67 | % | |||||||||||||
| TDS Telecom | 32 | 28 | 12 | % | |||||||||||||
All Other1 | (6) | (6) | 3 | % | |||||||||||||
| 110 | 72 | 52 | % | ||||||||||||||
| Investment and other income (expense) | |||||||||||||||||
| Equity in earnings of unconsolidated entities | 42 | 45 | (7) | % | |||||||||||||
| Interest and dividend income | 3 | 6 | (44) | % | |||||||||||||
| Interest expense | (53) | (37) | (45) | % | |||||||||||||
| Total investment and other income | (8) | 14 | N/M | ||||||||||||||
| Income before income taxes | 102 | 86 | 18 | % | |||||||||||||
| Income tax expense | 31 | 3 | N/M | ||||||||||||||
| Net income | 71 | 83 | (14) | % | |||||||||||||
| Less: Net income attributable to noncontrolling interests, net of tax | 12 | 14 | (9) | % | |||||||||||||
| Net income attributable to TDS shareholders | 59 | 69 | (15) | % | |||||||||||||
| TDS Preferred dividend requirement | 2 | — | N/M | ||||||||||||||
| Net income attributable to TDS common shareholders | $ | 57 | $ | 69 | (18) | % | |||||||||||
| Basic weighted average shares outstanding | 114 | 115 | – | ||||||||||||||
| Basic earnings per share attributable to TDS common shareholders | $ | 0.49 | $ | 0.60 | (18) | % | |||||||||||
| Diluted weighted average shares outstanding | 116 | 116 | – | ||||||||||||||
| Diluted earnings per share attributable to TDS common shareholders | $ | 0.48 | $ | 0.59 | (18) | % | |||||||||||
| Telephone and Data Systems, Inc. | |||||||||||
| Consolidated Statement of Cash Flows | |||||||||||
| (Unaudited) | |||||||||||
| Three Months Ended March 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| (Dollars in millions) | |||||||||||
| Cash flows from operating activities | |||||||||||
| Net income | $ | 71 | $ | 83 | |||||||
| Add (deduct) adjustments to reconcile net income to net cash flows from operating activities | |||||||||||
| Depreciation, amortization and accretion | 224 | 235 | |||||||||
| Bad debts expense | 8 | 34 | |||||||||
| Stock-based compensation expense | 10 | 11 | |||||||||
| Deferred income taxes, net | 27 | 75 | |||||||||
| Equity in earnings of unconsolidated entities | (42) | (45) | |||||||||
| Distributions from unconsolidated entities | 23 | 25 | |||||||||
| (Gain) loss on asset disposals, net | 5 | 4 | |||||||||
| (Gain) loss on sale of business and other exit costs, net | (1) | — | |||||||||
| Other operating activities | (1) | — | |||||||||
| Changes in assets and liabilities from operations | |||||||||||
| Accounts receivable | 17 | 43 | |||||||||
| Equipment installment plans receivable | (18) | 23 | |||||||||
| Inventory | 8 | (52) | |||||||||
| Accounts payable | (115) | 87 | |||||||||
| Customer deposits and deferred revenues | 9 | (9) | |||||||||
| Accrued taxes | — | (74) | |||||||||
| Accrued interest | 9 | 9 | |||||||||
| Other assets and liabilities | (69) | (82) | |||||||||
| Net cash provided by operating activities | 165 | 367 | |||||||||
| Cash flows from investing activities | |||||||||||
| Cash paid for additions to property, plant and equipment | (220) | (377) | |||||||||
| Cash paid for intangible assets | (1,261) | (26) | |||||||||
| Cash paid for investments | — | (1) | |||||||||
| Cash received from divestitures and exchanges | 1 | — | |||||||||
| Net cash used in investing activities | (1,480) | (404) | |||||||||
| Cash flows from financing activities | |||||||||||
| Issuance of long-term debt | 567 | 50 | |||||||||
| Repayment of long-term debt | — | (2) | |||||||||
| Issuance of TDS Preferred Shares | 420 | — | |||||||||
| TDS Common Shares reissued for benefit plans, net of tax payments | (1) | (1) | |||||||||
| UScellular Common Shares reissued for benefit plans, net of tax payments | (1) | — | |||||||||
| Repurchase of TDS Common Shares | (3) | (6) | |||||||||
| Repurchase of UScellular Common Shares | (2) | (21) | |||||||||
| Dividends paid to TDS shareholders | (20) | (19) | |||||||||
| Payment of debt and equity issuance costs | (14) | (3) | |||||||||
| Distributions to noncontrolling interests | (1) | (1) | |||||||||
| Other financing activities | (3) | — | |||||||||
| Net cash provided by (used in) financing activities | 942 | (3) | |||||||||
| Net decrease in cash, cash equivalents and restricted cash | (373) | (40) | |||||||||
| Cash, cash equivalents and restricted cash | |||||||||||
| Beginning of period | 1,452 | 474 | |||||||||
| End of period | $ | 1,079 | $ | 434 | |||||||
| Telephone and Data Systems, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| ASSETS | |||||||||||
| March 31, 2021 | December 31, 2020 | ||||||||||
| (Dollars in millions) | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 1,042 | $ | 1,429 | |||||||
| Short-term investments | 3 | 3 | |||||||||
| Accounts receivable, net | 1,097 | 1,112 | |||||||||
| Inventory, net | 145 | 154 | |||||||||
| Prepaid expenses | 114 | 105 | |||||||||
| Income taxes receivable | 188 | 187 | |||||||||
| Other current assets | 53 | 36 | |||||||||
| Total current assets | 2,642 | 3,026 | |||||||||
| Assets held for sale | 1 | 2 | |||||||||
| Licenses | 3,924 | 2,638 | |||||||||
| Goodwill | 547 | 547 | |||||||||
| Other intangible assets, net | 213 | 213 | |||||||||
| Investments in unconsolidated entities | 497 | 477 | |||||||||
Property, plant and equipment, net | 3,951 | 3,972 | |||||||||
| Operating lease right-of-use assets | 1,005 | 998 | |||||||||
| Other assets and deferred charges | 627 | 652 | |||||||||
| Total assets | $ | 13,407 | $ | 12,525 | |||||||
| Telephone and Data Systems, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| LIABILITIES AND EQUITY | |||||||||||
| March 31, 2021 | December 31, 2020 | ||||||||||
| (Dollars in millions, except per share amounts) | |||||||||||
| Current liabilities | |||||||||||
| Current portion of long-term debt | $ | 6 | $ | 5 | |||||||
| Accounts payable | 360 | 508 | |||||||||
| Customer deposits and deferred revenues | 202 | 193 | |||||||||
| Accrued interest | 25 | 16 | |||||||||
| Accrued taxes | 67 | 69 | |||||||||
| Accrued compensation | 73 | 132 | |||||||||
| Short-term operating lease liabilities | 134 | 129 | |||||||||
| Other current liabilities | 96 | 101 | |||||||||
| Total current liabilities | 963 | 1,153 | |||||||||
| Liabilities held for sale | — | 1 | |||||||||
| Deferred liabilities and credits | |||||||||||
| Deferred income tax liability, net | 890 | 863 | |||||||||
| Long-term operating lease liabilities | 941 | 940 | |||||||||
| Other deferred liabilities and credits | 558 | 541 | |||||||||
| Long-term debt, net | 3,991 | 3,424 | |||||||||
| Noncontrolling interests with redemption features | 10 | 10 | |||||||||
| Equity | |||||||||||
| TDS shareholders' equity | |||||||||||
| Series A Common and Common Shares, par value $0.01 per share | 1 | 1 | |||||||||
| Capital in excess of par value | 2,488 | 2,482 | |||||||||
| Preferred Shares, par value $0.01 per share | 408 | — | |||||||||
| Treasury shares, at cost | (472) | (477) | |||||||||
| Accumulated other comprehensive loss | (3) | (4) | |||||||||
| Retained earnings | 2,830 | 2,802 | |||||||||
| Total TDS shareholders' equity | 5,252 | 4,804 | |||||||||
| Noncontrolling interests | 802 | 789 | |||||||||
| Total equity | 6,054 | 5,593 | |||||||||
| Total liabilities and equity | $ | 13,407 | $ | 12,525 | |||||||
| Balance Sheet Highlights | |||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||
| March 31, 2021 | |||||||||||||||||||||||||||||
| TDS | TDS Corporate | Intercompany | TDS | ||||||||||||||||||||||||||
| UScellular | Telecom | & Other | Eliminations | Consolidated | |||||||||||||||||||||||||
| (Dollars in millions) | |||||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 479 | $ | 177 | $ | 564 | $ | (178) | $ | 1,042 | |||||||||||||||||||
| Licenses, goodwill and other intangible assets | $ | 3,915 | $ | 761 | $ | 8 | $ | — | $ | 4,684 | |||||||||||||||||||
| Investment in unconsolidated entities | 455 | 4 | 45 | (7) | 497 | ||||||||||||||||||||||||
| $ | 4,370 | $ | 765 | $ | 53 | $ | (7) | $ | 5,181 | ||||||||||||||||||||
| Property, plant and equipment, net | $ | 2,419 | $ | 1,435 | $ | 97 | $ | — | $ | 3,951 | |||||||||||||||||||
| Long-term debt, net: | |||||||||||||||||||||||||||||
| Current portion | $ | 2 | $ | — | $ | 4 | $ | — | $ | 6 | |||||||||||||||||||
| Non-current portion | 2,981 | 4 | 1,006 | — | 3,991 | ||||||||||||||||||||||||
| $ | 2,983 | $ | 4 | $ | 1,010 | $ | — | $ | 3,997 | ||||||||||||||||||||
| TDS Telecom Highlights | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three Months Ended March 31, | |||||||||||||||||
| 2021 | 2020 | 2021 vs. 2020 | |||||||||||||||
| (Dollars in millions) | |||||||||||||||||
| Operating revenues | |||||||||||||||||
| Residential | |||||||||||||||||
| Wireline, Incumbent | $ | 85 | $ | 81 | 6 | % | |||||||||||
| Wireline, Expansion | 7 | 4 | 80 | % | |||||||||||||
| Cable | 65 | 60 | 9 | % | |||||||||||||
| Total residential | 157 | 144 | 9 | % | |||||||||||||
| Commercial | 47 | 49 | (6) | % | |||||||||||||
| Wholesale | 45 | 47 | (3) | % | |||||||||||||
| Total service revenues | 249 | 240 | 4 | % | |||||||||||||
| Equipment revenues | — | — | 9 | % | |||||||||||||
| Total operating revenues | 249 | 240 | 4 | % | |||||||||||||
| Cost of services | 97 | 95 | 2 | % | |||||||||||||
| Cost of equipment and products | — | — | (1) | % | |||||||||||||
| Selling, general and administrative expenses | 70 | 65 | 9 | % | |||||||||||||
| Depreciation, amortization and accretion | 49 | 52 | (5) | % | |||||||||||||
| (Gain) loss on asset disposals, net | — | — | N/M | ||||||||||||||
| Total operating expenses | 217 | 212 | 2 | % | |||||||||||||
| Operating income | $ | 32 | $ | 28 | 12 | % | |||||||||||
| Three Months Ended March 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| (Dollars in millions) | |||||||||||
| Cash flows from operating activities (GAAP) | $ | 165 | $ | 367 | |||||||
| Less: Cash paid for additions to property, plant and equipment | 220 | 377 | |||||||||
Free cash flow (Non-GAAP)1 | $ | (55) | $ | (10) | |||||||