GCI LIBERTY, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Unaudited) | ||||||
(Amounts in thousands) | December 31, | |||||
ASSETS | 2017 | 2016 | ||||
Current assets: | ||||||
Cash and cash equivalents | $ | 15,622 | 19,297 | |||
Receivables | 188,580 | 184,296 | ||||
Less allowance for doubtful receivables | 3,992 | 4,407 | ||||
Net receivables | 184,588 | 179,889 | ||||
Prepaid expenses | 21,206 | 18,599 | ||||
Inventories | 12,996 | 11,945 | ||||
Other current assets | 71 | 167 | ||||
Total current assets | 234,483 | 229,897 | ||||
Property and equipment | 2,754,667 | 2,614,875 | ||||
Less accumulated depreciation | 1,599,956 | 1,452,957 | ||||
Net property and equipment | 1,154,711 | 1,161,918 | ||||
Goodwill | 242,264 | 239,263 | ||||
Cable certificates | 191,635 | 191,635 | ||||
Wireless licenses | 93,753 | 92,347 | ||||
Other intangible assets, net of amortization | 75,697 | 74,444 | ||||
Other assets | 100,957 | 76,435 | ||||
Total other assets | 704,306 | 674,124 | ||||
Total assets | $ | 2,093,500 | 2,065,939 | |||
GCI LIBERTY, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Unaudited) | ||||||
(Continued) | ||||||
(Amounts in thousands) | December 31, | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | 2017 | 2016 | ||||
Current liabilities: | ||||||
Current maturities of obligations under long-term debt, capital leases, and tower obligations | $ | 13,972 | 13,229 | |||
Accounts payable | 54,073 | 72,937 | ||||
Deferred revenue | 38,047 | 37,618 | ||||
Accrued payroll and payroll related obligations | 32,044 | 30,305 | ||||
Accrued liabilities | 14,147 | 14,729 | ||||
Accrued interest (including $5,132 to a related party at December 31, 2017 and 2016) | 13,975 | 13,926 | ||||
Subscriber deposits | 1,271 | 917 | ||||
Total current liabilities | 167,529 | 183,661 | ||||
Long-term debt, net (including $58,731 and $56,640 due to a related party at December 31, 2017 and 2016, respectively) | 1,379,059 | 1,333,446 | ||||
Obligations under capital leases, excluding current maturities (including $1,702 and $1,769 due to a related party at December 31, 2017 and 2016, respectively) | 40,288 | 50,316 | ||||
Long-term deferred revenue | 138,022 | 135,877 | ||||
Tower obligations | 93,606 | 87,653 | ||||
Deferred income taxes | 90,571 | 137,982 | ||||
Derivative stock appreciation rights with related party | 78,330 | 29,700 | ||||
Other liabilities | 60,093 | 54,056 | ||||
Total liabilities | 2,047,498 | 2,012,691 | ||||
Commitments and contingencies | ||||||
Stockholders’ equity: | ||||||
Common stock (no par): | ||||||
Class A-1. Authorized 100,000 shares; issued 32,924 and 32,668 shares at December 31, 2017 and 2016, respectively; outstanding 32,898 and 32,642 shares at December 31, 2017 and 2016, respectively | — | — | ||||
Class B-1. Authorized 10,000 shares; issued and outstanding 3,052 and 3,153 shares at December 31, 2017 and 2016, respectively; convertible on a share-per-share basis into Class A-1 common stock | 2,578 | 2,663 | ||||
Less cost of 26 Class A-1 common shares held in treasury at December 31, 2017 and 2016 | (249 | ) | (249 | ) | ||
Paid-in capital | 19,133 | 3,237 | ||||
Retained earnings (deficit) | (12,296 | ) | 17,068 | |||
Total GCI Liberty, Inc. stockholders' equity | 9,166 | 22,719 | ||||
Non-controlling interests | 36,836 | 30,529 | ||||
Total stockholders’ equity | 46,002 | 53,248 | ||||
Total liabilities and stockholders’ equity | $ | 2,093,500 | 2,065,939 |
GCI LIBERTY, INC. AND SUBSIDIARIES | |||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||
YEARS ENDED DECEMBER 31, 2017, 2016, AND 2015 | |||||||||
(Unaudited) | |||||||||
(Amounts in thousands, except per share amounts) | 2017 | 2016 | 2015 | ||||||
Revenues: | |||||||||
Non-related party | $ | 919,204 | 933,812 | 973,251 | |||||
Related party | — | — | 5,283 | ||||||
Total revenues | 919,204 | 933,812 | 978,534 | ||||||
Cost of goods sold (exclusive of depreciation and amortization shown separately below): | |||||||||
Non-related party | 280,200 | 302,578 | 321,457 | ||||||
Related party | — | — | 881 | ||||||
Total cost of goods sold | 280,200 | 302,578 | 322,338 | ||||||
Selling, general and administrative expenses | |||||||||
Non-related party | 370,639 | 358,356 | 337,839 | ||||||
Related party | — | — | 540 | ||||||
Total selling, general and administrative expenses | 370,639 | 358,356 | 338,379 | ||||||
Depreciation and amortization expense | 197,115 | 193,775 | 181,767 | ||||||
Software impairment charge | — | — | 29,839 | ||||||
Operating income | 71,250 | 79,103 | 106,211 | ||||||
Other income (expense): | |||||||||
Interest expense (including amortization of deferred loan fees) | (83,341 | ) | (78,628 | ) | (78,786 | ) | |||
Related party interest expense | (7,716 | ) | (7,455 | ) | (6,602 | ) | |||
Derivative instrument unrealized income (loss) with related party | (48,630 | ) | 3,120 | (11,160 | ) | ||||
Loss on extinguishment of debt | (649 | ) | (640 | ) | (27,700 | ) | |||
Impairment of equity method investment | — | — | (12,593 | ) | |||||
Other | 2,938 | 5,569 | 2,917 | ||||||
Other expense, net | (137,398 | ) | (78,034 | ) | (133,924 | ) | |||
Income (loss) before income taxes | (66,148 | ) | 1,069 | (27,713 | ) | ||||
Income tax (expense) benefit | 41,426 | (5,205 | ) | 1,847 | |||||
Net loss | (24,722 | ) | (4,136 | ) | (25,866 | ) | |||
Net income (loss) attributable to non-controlling interests | (476 | ) | (469 | ) | 159 | ||||
Net loss attributable to GCI Liberty, Inc. | $ | (24,246 | ) | (3,667 | ) | (26,025 | ) | ||
Basic net loss attributable to GCI Liberty, Inc. common stockholders per Class A-1 common share | $ | (0.70 | ) | (0.10 | ) | (0.69 | ) | ||
Basic net loss attributable to GCI Liberty, Inc. common stockholders per Class B-1 common share | $ | (0.70 | ) | (0.10 | ) | (0.69 | ) | ||
Diluted net loss attributable to GCI Liberty, Inc. common stockholders per Class A-1 common share | $ | (0.70 | ) | (0.15 | ) | (0.69 | ) | ||
Diluted net loss attributable to GCI Liberty, Inc. common stockholders per Class B-1 common share | $ | (0.70 | ) | (0.15 | ) | (0.69 | ) | ||
Common shares used to calculate Class A basic EPS | 31,344 | 32,526 | 34,764 | ||||||
Common shares used to calculate Class A diluted EPS | 34,427 | 36,318 | 37,921 |
GCI LIBERTY, INC. AND SUBSIDIARIES | |||||||||
SUPPLEMENTAL SCHEDULES | |||||||||
(Unaudited) | |||||||||
(Amounts in thousands) | |||||||||
Fourth Quarter 2017 | Fourth Quarter 2016 | Third Quarter 2017 | |||||||
Revenues | |||||||||
Wireless | $ | 70,738 | 68,650 | 69,452 | |||||
Data | 117,169 | 111,388 | 113,845 | ||||||
Video | 29,501 | 31,583 | 29,355 | ||||||
Voice | 18,121 | 20,672 | 18,562 | ||||||
Total | 235,529 | 232,293 | 231,214 | ||||||
Cost of goods sold | 75,101 | 74,652 | 67,496 | ||||||
Contribution | 160,428 | 157,641 | 163,718 | ||||||
Less SG&A | (90,161 | ) | (93,714 | ) | (90,691 | ) | |||
Plus share-based compensation expense | 3,712 | 3,223 | 4,858 | ||||||
Plus imputed interest on financed devices | 621 | 672 | 608 | ||||||
Plus accretion | 420 | (11 | ) | 425 | |||||
Other | 256 | (98 | ) | 227 | |||||
Adjusted EBITDA | 75,276 | 67,713 | 79,145 | ||||||
Transaction costs | 686 | — | 1,620 | ||||||
Pro Forma EBITDA | $ | 75,962 | 67,713 | 80,765 |
GCI LIBERTY, INC. AND SUBSIDIARIES | ||||||
SUPPLEMENTAL SCHEDULES | ||||||
(Unaudited) | ||||||
(Amounts in thousands) | ||||||
Twelve Months Ended December 31, | ||||||
2017 | 2016 | |||||
Revenues | ||||||
Wireless | $ | 272,347 | 283,156 | |||
Data | 454,237 | 436,398 | ||||
Video | 117,648 | 127,407 | ||||
Voice | 74,972 | 86,851 | ||||
Total | 919,204 | 933,812 | ||||
Cost of goods sold | 280,200 | 302,578 | ||||
Contribution | 639,004 | 631,234 | ||||
Less SG&A | (370,639 | ) | (358,356 | ) | ||
Plus share-based compensation expense | 17,453 | 11,043 | ||||
Plus imputed interest on financed devices | 2,540 | 2,557 | ||||
Plus accretion | 1,772 | 1,229 | ||||
Other | (833 | ) | 337 | |||
Adjusted EBITDA | 289,297 | 288,044 | ||||
Transaction costs | 15,457 | — | ||||
Pro Forma EBITDA | $ | 304,754 | 288,044 |
GCI Liberty, Inc. | ||||||||||||||||
Non-GAAP Financial Reconciliation Schedule | ||||||||||||||||
(Unaudited) | ||||||||||||||||
(Amounts in Thousands) | Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | September 30, | December 31, | December 31, | ||||||||||||
2017 | 2016 | 2017 | 2017 | 2016 | ||||||||||||
Net income (loss) | $ | 48,373 | (16,243 | ) | (8,849 | ) | (24,722 | ) | (4,136 | ) | ||||||
Income tax expense (benefit) | (44,183 | ) | (2,391 | ) | (2,864 | ) | (41,426 | ) | 5,205 | |||||||
Income (loss) before income taxes | 4,190 | (18,634 | ) | (11,713 | ) | (66,148 | ) | 1,069 | ||||||||
Other (income) expense: | ||||||||||||||||
Interest expense (including amortization of deferred loan fees) | 20,964 | 20,429 | 21,595 | 83,341 | 78,628 | |||||||||||
Related party interest expense | 1,971 | 1,897 | 1,953 | 7,716 | 7,455 | |||||||||||
Derivative instrument unrealized income (loss) with related party | (5,340 | ) | 12,720 | 12,270 | 48,630 | (3,120 | ) | |||||||||
Loss on extinguishment of debt | — | 640 | — | 649 | 640 | |||||||||||
Other | (1,086 | ) | (3,867 | ) | 69 | (2,938 | ) | (5,569 | ) | |||||||
Other expense, net | 16,509 | 31,819 | 35,887 | 137,398 | 78,034 | |||||||||||
Operating income | 20,699 | 13,185 | 24,174 | 71,250 | 79,103 | |||||||||||
Plus depreciation and amortization expense | 49,568 | 50,742 | 48,853 | 197,115 | 193,775 | |||||||||||
Plus share-based compensation expense | 3,712 | 3,223 | 4,858 | 17,453 | 11,043 | |||||||||||
Plus imputed interest on financed devices | 621 | 672 | 608 | 2,540 | 2,557 | |||||||||||
Plus (less) accretion expense | 420 | (11 | ) | 425 | 1,772 | 1,229 | ||||||||||
Other | 256 | (98 | ) | 227 | (833 | ) | 337 | |||||||||
Adjusted EBITDA (Note 1) | 75,276 | 67,713 | 79,145 | 289,297 | 288,044 | |||||||||||
Transaction costs | 686 | — | 1,620 | 15,457 | — | |||||||||||
Pro Forma EBITDA (Note 2) | $ | 75,962 | 67,713 | 80,765 | 304,754 | 288,044 | ||||||||||
Note: |
GCI LIBERTY, INC. AND SUBSIDIARIES | ||||||||||||||
SUPPLEMENTAL REVENUE SCHEDULES | ||||||||||||||
(Unaudited) | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
Fourth Quarter 2017 | Fourth Quarter 2016 | |||||||||||||
Consumer | Business | Total | Consumer | Business | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 45,294 | 25,444 | 70,738 | 43,352 | 25,298 | 68,650 | |||||||
Data | 37,260 | 79,909 | 117,169 | 35,163 | 76,225 | 111,388 | ||||||||
Video | 24,742 | 4,759 | 29,501 | 26,011 | 5,572 | 31,583 | ||||||||
Voice | 5,873 | 12,248 | 18,121 | 6,377 | 14,295 | 20,672 | ||||||||
Total | $ | 113,169 | 122,360 | 235,529 | 110,903 | 121,390 | 232,293 | |||||||
(Amounts in thousands) | ||||||||||||||
Fourth Quarter 2017 | Third Quarter 2017 | |||||||||||||
Consumer | Business | Total | Consumer | Business | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 45,294 | 25,444 | 70,738 | 42,224 | 27,228 | 69,452 | |||||||
Data | 37,260 | 79,909 | 117,169 | 36,991 | 76,854 | 113,845 | ||||||||
Video | 24,742 | 4,759 | 29,501 | 24,991 | 4,364 | 29,355 | ||||||||
Voice | 5,873 | 12,248 | 18,121 | 5,939 | 12,623 | 18,562 | ||||||||
Total | $ | 113,169 | 122,360 | 235,529 | 110,145 | 121,069 | 231,214 | |||||||
(Amounts in thousands) | ||||||||||||||
Twelve Months Ended December 31, 2017 | Twelve Months Ended December 31, 2016 | |||||||||||||
Consumer | Business | Total | Consumer | Business | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 167,733 | 104,614 | 272,347 | 177,801 | 105,355 | 283,156 | |||||||
Data | 145,757 | 308,480 | 454,237 | 140,196 | 296,202 | 436,398 | ||||||||
Video | 99,609 | 18,039 | 117,648 | 107,305 | 20,102 | 127,407 | ||||||||
Voice | 23,783 | 51,189 | 74,972 | 26,734 | 60,117 | 86,851 | ||||||||
Total | $ | 436,882 | 482,322 | 919,204 | 452,036 | 481,776 | 933,812 | |||||||
December 31, 2017 | December 31, 2017 | |||||||||||||||
as compared to | as compared to | |||||||||||||||
December 31, | December 31, | September 30, | December 31, | September 30, | December 31, | September 30, | ||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | ||||||||||
Consumer | ||||||||||||||||
Data: | ||||||||||||||||
Cable modem subscribers1 | 124,900 | 129,500 | 125,400 | (4,600 | ) | (500 | ) | (3.6 | )% | (0.4 | )% | |||||
Video: | ||||||||||||||||
Basic subscribers2 | 97,200 | 107,600 | 99,800 | (10,400 | ) | (2,600 | ) | (9.7 | )% | (2.6 | )% | |||||
Homes passed | 252,500 | 250,800 | 251,600 | 1,700 | 900 | 0.7 | % | 0.4 | % | |||||||
Voice: | ||||||||||||||||
Total local access lines in service3 | 48,900 | 53,400 | 50,200 | (4,500 | ) | (1,300 | ) | (8.4 | )% | (2.6 | )% | |||||
Business | ||||||||||||||||
Data: | ||||||||||||||||
Cable modem subscribers1 | 9,900 | 10,100 | 10,000 | (200 | ) | (100 | ) | (2.0 | )% | (1.0 | )% | |||||
Voice: | ||||||||||||||||
Total local access lines in service3 | 38,500 | 41,100 | 39,600 | (2,600 | ) | (1,100 | ) | (6.3 | )% | (2.8 | )% | |||||
Consumer and Business Combined | ||||||||||||||||
Wireless | ||||||||||||||||
Consumer wireless lines in service4 | 196,800 | 198,600 | 200,900 | (1,800 | ) | (4,100 | ) | (0.9 | )% | (2.0 | )% | |||||
Business wireless lines in service4 | 22,600 | 23,900 | 22,800 | (1,300 | ) | (200 | ) | (5.4 | )% | (0.9 | )% | |||||
Total wireless lines in service | 219,400 | 222,500 | 223,700 | (3,100 | ) | (4,300 | ) | -1.4 | % | -1.9 | % | |||||
1 A cable modem subscriber is defined by the purchase of cable modem service regardless of the level of service purchased. If one entity purchases multiple cable modem service access points, each access point is counted as a subscriber. On January 1, 2017, we transferred 3,100 small business cable modem subscribers from Business to Consumer. We adjusted the previously reported subscriber numbers as of December 31, 2016 for the number of subscribers that were transferred on January 1, 2017 and for database cleanup in preparation for our new billing system. | ||||||||||||||||
2 A basic subscriber is defined as one basic tier of service delivered to an address or separate subunits thereof regardless of the number of outlets purchased. On January 1, 2017, we transferred 500 small business basic subscribers from Business to Consumer. We adjusted the previously reported subscriber numbers as of December 31, 2016 for the number of subscribers that were transferred on January 1, 2017 and for database cleanup in preparation for our new billing system. | ||||||||||||||||
3 A local access line in service is defined as a revenue generating circuit or channel connecting a customer to the public switched telephone network. On January 1, 2017, we transferred 4,800 small business local access lines from Business to Consumer. We adjusted the previously reported subscriber numbers as of December 31, 2016 for the number of subscribers that were transferred on January 1, 2017. | ||||||||||||||||
4 A wireless line in service is defined as a revenue generating wireless device. On January 1, 2017, we transferred 3,700 small business wireless lines from Business to Consumer. We adjusted the previously reported subscriber numbers as of December 31, 2016 for the number of subscribers that were transferred on January 1, 2017. |