
| 2023 Estimated Results | ||||||||
| UScellular | Previous | Current | ||||||
| (Dollars in millions) | ||||||||
| Service revenues | $3,050-$3,150 | Unchanged | ||||||
Adjusted OIBDA1 | $725-$875 | Unchanged | ||||||
Adjusted EBITDA1 | $875-$1,025 | Unchanged | ||||||
| Capital expenditures | $600-$700 | Unchanged | ||||||
| TDS Telecom | Previous | Current | ||||||
| (Dollars in millions) | ||||||||
| Total operating revenues | $1,030-$1,060 | Unchanged | ||||||
Adjusted OIBDA1 | $260-$290 | Unchanged | ||||||
Adjusted EBITDA1 | $260-$290 | Unchanged | ||||||
| Capital expenditures | $500-$550 | Unchanged | ||||||
| 2023 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) | $10-$160 | $40-$70 | |||||||||
| Add back: | |||||||||||
| Interest expense | 205 | — | |||||||||
| Depreciation, amortization and accretion expense | 645 | 220 | |||||||||
EBITDA (Non-GAAP)1 | $860-$1,010 | $260-$290 | |||||||||
| Add back or deduct: | |||||||||||
| (Gain) loss on asset disposals, net | 15 | — | |||||||||
Adjusted EBITDA (Non-GAAP)1 | $875-$1,025 | $260-$290 | |||||||||
| Deduct: | |||||||||||
| Equity in earnings of unconsolidated entities | 145 | — | |||||||||
| Interest and dividend income | 5 | — | |||||||||
Adjusted OIBDA (Non-GAAP)1 | $725-$875 | $260-$290 | |||||||||
| Actual Results | |||||||||||||||||||||||
| Three Months Ended March 31, 2023 | Year Ended December 31, 2022 | ||||||||||||||||||||||
| UScellular | TDS Telecom | UScellular | TDS Telecom | ||||||||||||||||||||
| (Dollars in millions) | |||||||||||||||||||||||
| Net income (GAAP) | $ | 14 | $ | 8 | $ | 35 | $ | 53 | |||||||||||||||
| Add back: | |||||||||||||||||||||||
| Income tax expense | 11 | 3 | 37 | 23 | |||||||||||||||||||
| Income before income taxes (GAAP) | $ | 25 | $ | 11 | $ | 72 | $ | 76 | |||||||||||||||
| Add back: | |||||||||||||||||||||||
| Interest expense | 47 | (2) | 163 | (7) | |||||||||||||||||||
| Depreciation, amortization and accretion expense | 170 | 59 | 700 | 215 | |||||||||||||||||||
EBITDA (Non-GAAP)1 | $ | 242 | $ | 68 | $ | 935 | $ | 284 | |||||||||||||||
| Add back or deduct: | |||||||||||||||||||||||
| Loss on impairment of licenses | — | — | 3 | — | |||||||||||||||||||
| (Gain) loss on asset disposals, net | 10 | 1 | 19 | 7 | |||||||||||||||||||
| (Gain) loss on sale of business and other exit costs, net | — | — | (1) | — | |||||||||||||||||||
Adjusted EBITDA (Non-GAAP)1 | $ | 252 | $ | 69 | $ | 956 | $ | 291 | |||||||||||||||
| Deduct: | |||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 44 | — | 158 | — | |||||||||||||||||||
| Interest and dividend income | 2 | 1 | 8 | 2 | |||||||||||||||||||
| Other, net | — | — | — | 1 | |||||||||||||||||||
Adjusted OIBDA (Non-GAAP)1 | $ | 206 | $ | 68 | $ | 790 | $ | 288 | |||||||||||||||
United States Cellular Corporation | |||||||||||||||||||||||||||||
| Summary Operating Data (Unaudited) | |||||||||||||||||||||||||||||
| As of or for the Quarter Ended | 3/31/2023 | 12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | ||||||||||||||||||||||||
| Retail Connections | |||||||||||||||||||||||||||||
| Postpaid | |||||||||||||||||||||||||||||
| Total at end of period | 4,223,000 | 4,247,000 | 4,264,000 | 4,296,000 | 4,335,000 | ||||||||||||||||||||||||
| Gross additions | 137,000 | 154,000 | 151,000 | 128,000 | 126,000 | ||||||||||||||||||||||||
| Feature phones | 7,000 | 6,000 | 5,000 | 4,000 | 2,000 | ||||||||||||||||||||||||
| Smartphones | 86,000 | 99,000 | 102,000 | 90,000 | 89,000 | ||||||||||||||||||||||||
| Connected devices | 44,000 | 49,000 | 44,000 | 34,000 | 35,000 | ||||||||||||||||||||||||
| Net additions (losses) | (24,000) | (17,000) | (31,000) | (40,000) | (44,000) | ||||||||||||||||||||||||
| Feature phones | (4,000) | (6,000) | (6,000) | (8,000) | (10,000) | ||||||||||||||||||||||||
| Smartphones | (21,000) | (14,000) | (16,000) | (23,000) | (26,000) | ||||||||||||||||||||||||
| Connected devices | 1,000 | 3,000 | (9,000) | (9,000) | (8,000) | ||||||||||||||||||||||||
ARPU1 | $ | 50.66 | $ | 50.60 | $ | 50.21 | $ | 50.07 | $ | 49.71 | |||||||||||||||||||
ARPA2 | $ | 130.77 | $ | 130.97 | $ | 130.27 | $ | 130.43 | $ | 129.93 | |||||||||||||||||||
Handset upgrade rate3 | 4.9 | % | 7.0 | % | 8.1 | % | 6.0 | % | 5.0 | % | |||||||||||||||||||
Churn rate4 | 1.27 | % | 1.35 | % | 1.42 | % | 1.30 | % | 1.30 | % | |||||||||||||||||||
| Handsets | 1.06 | % | 1.12 | % | 1.15 | % | 1.10 | % | 1.10 | % | |||||||||||||||||||
| Connected devices | 2.78 | % | 2.99 | % | 3.40 | % | 2.73 | % | 2.70 | % | |||||||||||||||||||
| Prepaid | |||||||||||||||||||||||||||||
| Total at end of period | 470,000 | 493,000 | 493,000 | 490,000 | 495,000 | ||||||||||||||||||||||||
| Gross additions | 43,000 | 61,000 | 62,000 | 56,000 | 55,000 | ||||||||||||||||||||||||
| Net additions (losses) | (23,000) | — | 2,000 | (4,000) | (18,000) | ||||||||||||||||||||||||
ARPU1 | $ | 33.19 | $ | 33.34 | $ | 35.04 | $ | 35.25 | $ | 34.59 | |||||||||||||||||||
Churn rate4 | 4.63 | % | 4.11 | % | 4.07 | % | 4.07 | % | 4.84 | % | |||||||||||||||||||
| Market penetration at end of period | |||||||||||||||||||||||||||||
| Consolidated operating population | 32,350,000 | 32,370,000 | 32,370,000 | 32,370,000 | 32,370,000 | ||||||||||||||||||||||||
Consolidated operating penetration5 | 15 | % | 15 | % | 15 | % | 15 | % | 15 | % | |||||||||||||||||||
| Capital expenditures (millions) | $ | 208 | $ | 176 | $ | 136 | $ | 268 | $ | 137 | |||||||||||||||||||
| Total cell sites in service | 6,950 | 6,945 | 6,933 | 6,916 | 6,899 | ||||||||||||||||||||||||
| Owned towers | 4,338 | 4,336 | 4,329 | 4,323 | 4,310 | ||||||||||||||||||||||||
| TDS Telecom | |||||||||||||||||||||||||||||
| Summary Operating Data (Unaudited) | |||||||||||||||||||||||||||||
| As of or for the Quarter Ended | 3/31/2023 | 12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | ||||||||||||||||||||||||
| Residential connections | |||||||||||||||||||||||||||||
| Broadband | |||||||||||||||||||||||||||||
| Wireline, Incumbent | 247,900 | 249,100 | 252,600 | 252,700 | 250,100 | ||||||||||||||||||||||||
| Wireline, Expansion | 62,800 | 56,100 | 49,400 | 44,100 | 40,600 | ||||||||||||||||||||||||
| Cable | 204,700 | 204,800 | 204,500 | 204,000 | 204,600 | ||||||||||||||||||||||||
| Total Broadband | 515,400 | 510,000 | 506,500 | 500,800 | 495,200 | ||||||||||||||||||||||||
| Video | 132,600 | 135,300 | 136,600 | 137,400 | 140,000 | ||||||||||||||||||||||||
| Voice | 289,200 | 291,600 | 295,500 | 298,300 | 301,700 | ||||||||||||||||||||||||
| Total Residential connections | 937,200 | 936,900 | 938,600 | 936,500 | 936,900 | ||||||||||||||||||||||||
| Commercial connections | 229,800 | 236,000 | 242,800 | 250,700 | 260,000 | ||||||||||||||||||||||||
| Total connections | 1,167,000 | 1,173,000 | 1,181,400 | 1,187,200 | 1,196,900 | ||||||||||||||||||||||||
Residential revenue per connection1 | $ | 60.24 | $ | 59.91 | $ | 60.32 | $ | 59.67 | $ | 57.95 | |||||||||||||||||||
| Capital expenditures (millions) | $ | 130 | $ | 165 | $ | 166 | $ | 120 | $ | 105 | |||||||||||||||||||
| Telephone and Data Systems, Inc. | |||||||||||||||||
| Consolidated Statement of Operations Highlights | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three Months Ended March 31, | |||||||||||||||||
| 2023 | 2022 | 2023 vs. 2022 | |||||||||||||||
| (Dollars and shares in millions, except per share amounts) | |||||||||||||||||
| Operating revenues | |||||||||||||||||
| UScellular | $ | 986 | $ | 1,010 | (2) | % | |||||||||||
| TDS Telecom | 253 | 251 | 1 | % | |||||||||||||
All Other1 | 64 | 54 | 20 | % | |||||||||||||
| 1,303 | 1,315 | (1) | % | ||||||||||||||
| Operating expenses | |||||||||||||||||
| UScellular | |||||||||||||||||
| Expenses excluding depreciation, amortization and accretion | 780 | 767 | 2 | % | |||||||||||||
| Depreciation, amortization and accretion | 170 | 171 | (1) | % | |||||||||||||
| (Gain) loss on asset disposals, net | 10 | 2 | N/M | ||||||||||||||
| (Gain) loss on sale of business and other exit costs, net | — | (1) | N/M | ||||||||||||||
| 960 | 939 | 2 | % | ||||||||||||||
| TDS Telecom | |||||||||||||||||
| Expenses excluding depreciation, amortization and accretion | 185 | 169 | 10 | % | |||||||||||||
| Depreciation, amortization and accretion | 59 | 54 | 9 | % | |||||||||||||
| (Gain) loss on asset disposals, net | 1 | — | N/M | ||||||||||||||
| 245 | 223 | 10 | % | ||||||||||||||
All Other1 | |||||||||||||||||
| Expenses excluding depreciation and amortization | 66 | 54 | 22 | % | |||||||||||||
| Depreciation and amortization | 3 | 4 | (6) | % | |||||||||||||
| 69 | 58 | 20 | % | ||||||||||||||
| Total operating expenses | 1,274 | 1,220 | 4 | % | |||||||||||||
| Operating income (loss) | |||||||||||||||||
| UScellular | 26 | 71 | (63) | % | |||||||||||||
| TDS Telecom | 8 | 28 | (72) | % | |||||||||||||
All Other1 | (5) | (4) | (18) | % | |||||||||||||
| 29 | 95 | (70) | % | ||||||||||||||
| Investment and other income (expense) | |||||||||||||||||
| Equity in earnings of unconsolidated entities | 44 | 45 | (3) | % | |||||||||||||
| Interest and dividend income | 5 | 2 | N/M | ||||||||||||||
| Interest expense | (53) | (33) | (65) | % | |||||||||||||
| Total investment and other income (expense) | (4) | 14 | N/M | ||||||||||||||
| Income before income taxes | 25 | 109 | (78) | % | |||||||||||||
| Income tax expense | 13 | 37 | (66) | % | |||||||||||||
| Net income | 12 | 72 | (84) | % | |||||||||||||
| Less: Net income attributable to noncontrolling interests, net of tax | 4 | 11 | (68) | % | |||||||||||||
| Net income attributable to TDS shareholders | 8 | 61 | (87) | % | |||||||||||||
| TDS Preferred Share dividends | 17 | 17 | — | ||||||||||||||
| Net income (loss) attributable to TDS common shareholders | $ | (9) | $ | 44 | N/M | ||||||||||||
| Basic weighted average shares outstanding | 113 | 115 | (2) | % | |||||||||||||
| Basic earnings (loss) per share attributable to TDS common shareholders | $ | (0.08) | $ | 0.38 | N/M | ||||||||||||
| Diluted weighted average shares outstanding | 113 | 116 | (3) | % | |||||||||||||
| Diluted earnings (loss) per share attributable to TDS common shareholders | $ | (0.08) | $ | 0.37 | N/M | ||||||||||||
| Telephone and Data Systems, Inc. | |||||||||||
| Consolidated Statement of Cash Flows | |||||||||||
| (Unaudited) | |||||||||||
| Three Months Ended March 31, | |||||||||||
| 2023 | 2022 | ||||||||||
| (Dollars in millions) | |||||||||||
| Cash flows from operating activities | |||||||||||
| Net income | $ | 12 | $ | 72 | |||||||
| Add (deduct) adjustments to reconcile net income to net cash flows from operating activities | |||||||||||
| Depreciation, amortization and accretion | 232 | 229 | |||||||||
| Bad debts expense | 27 | 26 | |||||||||
| Stock-based compensation expense | 3 | 12 | |||||||||
| Deferred income taxes, net | 9 | 29 | |||||||||
| Equity in earnings of unconsolidated entities | (44) | (45) | |||||||||
| Distributions from unconsolidated entities | 20 | 19 | |||||||||
| (Gain) loss on asset disposals, net | 11 | 2 | |||||||||
| (Gain) loss on sale of business and other exit costs, net | — | (1) | |||||||||
| Other operating activities | 2 | — | |||||||||
| Changes in assets and liabilities from operations | |||||||||||
| Accounts receivable | 22 | 14 | |||||||||
| Equipment installment plans receivable | 1 | — | |||||||||
| Inventory | — | (5) | |||||||||
| Accounts payable | (162) | (60) | |||||||||
| Customer deposits and deferred revenues | (9) | 9 | |||||||||
| Accrued taxes | 1 | 129 | |||||||||
| Accrued interest | 9 | 10 | |||||||||
| Other assets and liabilities | (88) | (59) | |||||||||
| Net cash provided by operating activities | 46 | 381 | |||||||||
| Cash flows from investing activities | |||||||||||
| Cash paid for additions to property, plant and equipment | (331) | (271) | |||||||||
| Cash paid for intangible assets | (5) | (568) | |||||||||
| Other investing activities | 2 | (9) | |||||||||
| Net cash used in investing activities | (334) | (848) | |||||||||
| Cash flows from financing activities | |||||||||||
| Issuance of long-term debt | 316 | 776 | |||||||||
| Repayment of long-term debt | (5) | (127) | |||||||||
| Issuance of short-term debt | — | 60 | |||||||||
| Repayment of short-term debt | (60) | — | |||||||||
| TDS Common Shares reissued for benefit plans, net of tax payments | (2) | (2) | |||||||||
| Repurchase of TDS Common Shares | (3) | (4) | |||||||||
| Repurchase of UScellular Common Shares | — | (10) | |||||||||
| Dividends paid to TDS shareholders | (38) | (38) | |||||||||
| Distributions to noncontrolling interests | (1) | (1) | |||||||||
| Cash paid for software license agreements | (8) | (2) | |||||||||
| Other financing activities | (1) | (3) | |||||||||
| Net cash provided by financing activities | 198 | 649 | |||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | (90) | 182 | |||||||||
| Cash, cash equivalents and restricted cash | |||||||||||
| Beginning of period | 399 | 414 | |||||||||
| End of period | $ | 309 | $ | 596 | |||||||
| Telephone and Data Systems, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| ASSETS | |||||||||||
| March 31, 2023 | December 31, 2022 | ||||||||||
| (Dollars in millions) | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 259 | $ | 360 | |||||||
| Accounts receivable, net | 1,131 | 1,181 | |||||||||
| Inventory, net | 269 | 268 | |||||||||
| Prepaid expenses | 113 | 102 | |||||||||
| Income taxes receivable | 60 | 59 | |||||||||
| Other current assets | 71 | 58 | |||||||||
| Total current assets | 1,903 | 2,028 | |||||||||
| Assets held for sale | 18 | 26 | |||||||||
| Licenses | 4,702 | 4,699 | |||||||||
| Goodwill | 547 | 547 | |||||||||
| Other intangible assets, net | 199 | 204 | |||||||||
| Investments in unconsolidated entities | 519 | 495 | |||||||||
Property, plant and equipment, net | 4,872 | 4,760 | |||||||||
| Operating lease right-of-use assets | 986 | 995 | |||||||||
| Other assets and deferred charges | 793 | 796 | |||||||||
| Total assets | $ | 14,539 | $ | 14,550 | |||||||
| Telephone and Data Systems, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| LIABILITIES AND EQUITY | |||||||||||
| March 31, 2023 | December 31, 2022 | ||||||||||
| (Dollars in millions, except per share amounts) | |||||||||||
| Current liabilities | |||||||||||
| Current portion of long-term debt | $ | 20 | $ | 19 | |||||||
| Accounts payable | 344 | 506 | |||||||||
| Customer deposits and deferred revenues | 277 | 285 | |||||||||
| Accrued interest | 21 | 12 | |||||||||
| Accrued taxes | 45 | 46 | |||||||||
| Accrued compensation | 78 | 144 | |||||||||
| Short-term operating lease liabilities | 145 | 146 | |||||||||
| Other current liabilities | 295 | 356 | |||||||||
| Total current liabilities | 1,225 | 1,514 | |||||||||
| Deferred liabilities and credits | |||||||||||
| Deferred income tax liability, net | 974 | 969 | |||||||||
| Long-term operating lease liabilities | 900 | 908 | |||||||||
| Other deferred liabilities and credits | 813 | 813 | |||||||||
| Long-term debt, net | 4,040 | 3,731 | |||||||||
| Noncontrolling interests with redemption features | 12 | 12 | |||||||||
| Equity | |||||||||||
| TDS shareholders' equity | |||||||||||
| Series A Common and Common Shares, par value $0.01 per share | 1 | 1 | |||||||||
| Capital in excess of par value | 2,552 | 2,551 | |||||||||
| Preferred Shares, par value $0.01 per share | 1,074 | 1,074 | |||||||||
| Treasury shares, at cost | (474) | (481) | |||||||||
| Accumulated other comprehensive income | 5 | 5 | |||||||||
| Retained earnings | 2,658 | 2,699 | |||||||||
| Total TDS shareholders' equity | 5,816 | 5,849 | |||||||||
| Noncontrolling interests | 759 | 754 | |||||||||
| Total equity | 6,575 | 6,603 | |||||||||
| Total liabilities and equity | $ | 14,539 | $ | 14,550 | |||||||
| Balance Sheet Highlights | |||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||
| TDS | TDS Corporate | Intercompany | TDS | ||||||||||||||||||||||||||
| UScellular | Telecom | & Other | Eliminations | Consolidated | |||||||||||||||||||||||||
| (Dollars in millions) | |||||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 154 | $ | 94 | $ | 111 | $ | (100) | $ | 259 | |||||||||||||||||||
| Licenses, goodwill and other intangible assets | $ | 4,692 | $ | 750 | $ | 6 | $ | — | $ | 5,448 | |||||||||||||||||||
| Investment in unconsolidated entities | 477 | 4 | 46 | (8) | 519 | ||||||||||||||||||||||||
| $ | 5,169 | $ | 754 | $ | 52 | $ | (8) | $ | 5,967 | ||||||||||||||||||||
| Property, plant and equipment, net | $ | 2,658 | $ | 2,125 | $ | 89 | $ | — | $ | 4,872 | |||||||||||||||||||
| Long-term debt, net: | |||||||||||||||||||||||||||||
| Current portion | $ | 15 | $ | — | $ | 5 | $ | — | $ | 20 | |||||||||||||||||||
| Non-current portion | 3,297 | 3 | 740 | — | 4,040 | ||||||||||||||||||||||||
| $ | 3,312 | $ | 3 | $ | 745 | $ | — | $ | 4,060 | ||||||||||||||||||||
| TDS Telecom Highlights | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three Months Ended March 31, | |||||||||||||||||
| 2023 | 2022 | 2023 vs. 2022 | |||||||||||||||
| (Dollars in millions) | |||||||||||||||||
| Operating revenues | |||||||||||||||||
| Residential | |||||||||||||||||
| Wireline, Incumbent | $ | 86 | $ | 85 | 1 | % | |||||||||||
| Wireline, Expansion | 15 | 10 | 44 | % | |||||||||||||
| Cable | 68 | 67 | 1 | % | |||||||||||||
| Total residential | 169 | 163 | 4 | % | |||||||||||||
| Commercial | 41 | 44 | (7) | % | |||||||||||||
| Wholesale | 43 | 44 | (4) | % | |||||||||||||
| Total service revenues | 253 | 251 | 1 | % | |||||||||||||
| Equipment revenues | — | — | (24) | % | |||||||||||||
| Total operating revenues | 253 | 251 | 1 | % | |||||||||||||
| Cost of services | 104 | 96 | 9 | % | |||||||||||||
| Cost of equipment and products | — | — | (31) | % | |||||||||||||
| Selling, general and administrative expenses | 80 | 72 | 11 | % | |||||||||||||
| Depreciation, amortization and accretion | 59 | 54 | 9 | % | |||||||||||||
| (Gain) loss on asset disposals, net | 1 | — | N/M | ||||||||||||||
| Total operating expenses | 245 | 223 | 10 | % | |||||||||||||
| Operating income | $ | 8 | $ | 28 | (72) | % | |||||||||||
| Three Months Ended March 31, | |||||||||||
| 2023 | 2022 | ||||||||||
| (Dollars in millions) | |||||||||||
| Cash flows from operating activities (GAAP) | $ | 46 | $ | 381 | |||||||
| Cash paid for additions to property, plant and equipment | (331) | (271) | |||||||||
| Cash paid for software license agreements | (8) | (2) | |||||||||
Free cash flow (Non-GAAP)1 | $ | (293) | $ | 108 | |||||||