Schedule of Segment Reporting Information, by Segment [Table Text Block] |
|
Three months ended June 30, |
|
Consumer |
Network Access |
Commercial |
Managed Broadband |
Regulated Operations |
Total Reportable Segments |
|
2012 |
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
Intersegment |
$ |
(168) |
82 |
1,426 |
- |
59 |
1,399 |
|
|
External |
|
88,495 |
26,017 |
34,466 |
21,717 |
5,409 |
176,104 |
|
|
|
Total revenues |
|
88,327 |
26,099 |
35,892 |
21,717 |
5,468 |
177,503 |
|
Adjusted EBITDA |
$ |
24,008 |
13,442 |
8,625 |
12,063 |
1,283 |
59,421 |
|
|
|
|
|
|
|
|
|
|
|
|
2011 |
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
Intersegment |
$ |
- |
- |
1,416 |
- |
44 |
1,460 |
|
|
External |
|
88,554 |
25,151 |
34,216 |
14,639 |
5,529 |
168,089 |
|
|
|
Total revenues |
|
88,554 |
25,151 |
35,632 |
14,639 |
5,573 |
169,549 |
|
Adjusted EBITDA |
$ |
28,258 |
12,344 |
7,401 |
5,709 |
1,221 |
54,933 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, |
|
Consumer |
Network Access |
Commercial |
Managed Broadband |
Regulated Operations |
Total Reportable Segments |
|
2012 |
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
Intersegment |
$ |
356 |
165 |
2,811 |
- |
98 |
3,430 |
|
|
External |
|
176,307 |
51,205 |
68,807 |
40,746 |
10,946 |
348,011 |
|
|
|
Total revenues |
|
176,663 |
51,370 |
71,618 |
40,746 |
11,044 |
351,441 |
|
Adjusted EBITDA |
$ |
48,802 |
25,852 |
17,066 |
20,312 |
2,218 |
114,250 |
|
|
|
|
|
|
|
|
|
|
|
|
2011 |
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
Intersegment |
$ |
- |
- |
2,825 |
- |
113 |
2,938 |
|
|
External |
|
176,971 |
50,248 |
66,045 |
28,634 |
10,968 |
332,866 |
|
|
|
Total revenues |
|
176,971 |
50,248 |
68,870 |
28,634 |
11,081 |
335,804 |
|
Adjusted EBITDA |
$ |
56,651 |
24,224 |
14,063 |
11,420 |
1,921 |
108,279 |
|
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Table Text Block] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
|
|
June 30, |
|
June 30, |
|
|
|
|
2012 |
2011 |
|
2012 |
2011 |
|
Reportable segment Adjusted EBITDA |
$ |
59,421 |
54,933 |
|
114,250 |
108,279 |
|
Less depreciation and amortization
expense |
|
(33,350) |
(30,779) |
|
(65,730) |
(62,645) |
|
Less share-based compensation
expense |
|
(865) |
(1,670) |
|
(2,595) |
(2,840) |
|
Less non-cash contribution
expense |
|
(160) |
- |
|
(960) |
- |
|
Less net loss attributable to
non-controlling interest |
|
(177) |
- |
|
(354) |
- |
|
Plus net loss (income) attributable to
equity investment |
|
(84) |
9 |
|
47 |
33 |
|
Less accretion expense |
|
(152) |
(194) |
|
(340) |
(266) |
|
|
Consolidated operating income |
|
24,633 |
22,299 |
|
44,318 |
42,561 |
|
Less other expense, net |
|
(16,860) |
(26,410) |
|
(34,144) |
(43,882) |
|
|
Consolidated income (loss) before
income tax (expense) benefit |
$ |
7,773 |
(4,111) |
|
10,174 |
(1,321) |
|