• | Closed on the Alaska Wireless Network (AWN) transaction |
• | Refinanced $425 million in bonds |
• | Successfully transitioned former ACS wireless customers onto the Company’s customer care and billing system on April 12th |
1Q15 | 1Q14 | 4Q14 | |
Wireless Subscribers | 238,600 | 142,400 | 149,600 |
Wireless ARPU | $48.23 | $50.01 | $50.16 |
Cable Modem Subscribers | 135,800 | 130,400 | 133,200 |
Data ARPU | $83.93 | $75.93 | $83.01 |
($ millions) | 1Q15 | 1Q14 | 4Q14 |
Wholesale Wireless | 21 | 25 | 25 |
Roaming and Backhaul | 24 | 25 | 23 |
USF Support | 14 | 13 | 14 |
Total Wireless Revenue | 59 | 63 | 62 |
• | Revenues will be in the range of $920 - 970 million. |
• | Adjusted EBITDA of $310 - 335 million, which excludes one-time costs for the transition of ACS wireless customers and network assets to GCI. |
• | Core capital expenditures will be approximately $170 million, of which approximately $45 million will be on wireless network projects, and approximately $85 million will be on other network and infrastructure projects. |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Unaudited) | ||||||
(Amounts in thousands) | ||||||
March 31 | December 31, | |||||
ASSETS | 2015 | 2014 | ||||
Current assets: | ||||||
Cash and cash equivalents | $ | 42,807 | 15,402 | |||
Receivables (including $0 and $27,944 from a related party at March 31, 2015 and December 31, 2014, respectively) | 198,721 | 212,441 | ||||
Less allowance for doubtful receivables | 6,152 | 4,542 | ||||
Net receivables | 192,569 | 207,899 | ||||
Deferred income taxes | 64,620 | 56,120 | ||||
Inventories | 14,537 | 17,032 | ||||
Prepaid expenses | 13,644 | 12,179 | ||||
Other current assets | 3,146 | 153 | ||||
Total current assets | 331,323 | 308,785 | ||||
Property and equipment in service, net of depreciation | 995,343 | 1,013,242 | ||||
Construction in progress | 88,048 | 99,240 | ||||
Net property and equipment | 1,083,391 | 1,112,482 | ||||
Goodwill | 233,335 | 229,560 | ||||
Cable certificates | 191,635 | 191,635 | ||||
Wireless licenses | 86,347 | 86,347 | ||||
Other intangible assets, net of amortization | 65,573 | 66,015 | ||||
Deferred loan and senior notes costs, net of amortization of $9,157 and $8,644 at March 31, 2015 and December 31, 2014, respectively | 16,758 | 10,949 | ||||
Other assets | 37,819 | 52,725 | ||||
Total other assets | 631,467 | 637,231 | ||||
Total assets | $ | 2,046,181 | 2,058,498 | |||
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Unaudited) | ||||||
(Continued) | ||||||
(Amounts in thousands) | ||||||
March 31 | December 31, | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | 2015 | 2014 | ||||
Current liabilities: | ||||||
Current maturities of obligations under long-term debt and capital leases | $ | 11,594 | 8,722 | |||
Accounts payable (including $0 and $7,447 to a related party at March 31, 2015 and December 31, 2014, respectively) | 54,699 | 76,918 | ||||
Deferred revenue | 30,129 | 29,314 | ||||
Accrued payroll and payroll related obligations | 27,153 | 32,803 | ||||
Accrued interest | 24,265 | 6,654 | ||||
Accrued liabilities | 18,381 | 14,457 | ||||
Subscriber deposits | 1,537 | 1,212 | ||||
Total current liabilities | 167,758 | 170,080 | ||||
Long-term debt, net | 1,322,826 | 1,036,056 | ||||
Obligations under capital leases, excluding current maturities | 64,388 | 66,499 | ||||
Obligation under capital lease due to related party, excluding current maturity | 1,849 | 1,857 | ||||
Deferred income taxes | 189,571 | 187,872 | ||||
Long-term deferred revenue | 99,364 | 85,734 | ||||
Other liabilities | 67,494 | 43,178 | ||||
Total liabilities | 1,913,250 | 1,591,276 | ||||
Commitments and contingencies | ||||||
Stockholders’ equity: | ||||||
Common stock (no par): | ||||||
Class A. Authorized 100,000 shares; issued 37,458 and 37,998 shares at March 31, 2015 and December 31, 2014, respectively; outstanding 37,432 and 37,972 shares at March 31, 2015 and December 31, 2014, respectively | — | 13,617 | ||||
Class B. Authorized 10,000 shares; issued and outstanding 3,158 and 3,159 at March 31, 2015 and December 31, 2014, respectively; convertible on a share-per-share basis into Class A common stock | 2,667 | 2,668 | ||||
Less cost of 26 Class A common shares held in treasury at March 31, 2015 and December 31, 2014 | (249 | ) | (249 | ) | ||
Paid-in capital | (9,140 | ) | 26,773 | |||
Retained earnings | 105,163 | 124,547 | ||||
Total General Communication, Inc. stockholders' equity | 98,441 | 167,356 | ||||
Non-controlling interests | 34,490 | 299,866 | ||||
Total stockholders’ equity | 132,931 | 467,222 | ||||
Total liabilities and stockholders’ equity | $ | 2,046,181 | 2,058,498 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED INCOME STATEMENTS | ||||||
(Unaudited) | ||||||
Three Months Ended | ||||||
March 31, | ||||||
(Amounts in thousands, except per share amounts) | 2015 | 2014 | ||||
Revenues: | ||||||
Non-related party | $ | 225,806 | 200,503 | |||
Related party | 5,283 | 15,780 | ||||
Total revenues | 231,089 | 216,283 | ||||
Cost of goods sold (exclusive of depreciation and amortization shown separately below): | ||||||
Non-related party | 73,887 | 69,143 | ||||
Related party | 881 | 2,631 | ||||
Total cost of goods sold | 74,768 | 71,774 | ||||
Selling, general and administrative expenses: | ||||||
Non-related party | 83,388 | 70,742 | ||||
Related party | 540 | 1,150 | ||||
Total selling, general and administrative expenses | 83,928 | 71,892 | ||||
Depreciation and amortization expense | 45,235 | 42,352 | ||||
Software write-off | 26,417 | — | ||||
Operating income | 741 | 30,265 | ||||
Other income (expense): | ||||||
Interest expense (including amortization of deferred loan fees) | (20,985 | ) | (18,211 | ) | ||
Derivative instrument unrealized loss | (2,120 | ) | — | |||
Other | (3,147 | ) | (97 | ) | ||
Other expense, net | (26,252 | ) | (18,308 | ) | ||
Income (loss) before income taxes | (25,511 | ) | 11,957 | |||
Income tax (expense) benefit | 6,786 | (1,196 | ) | |||
Net income (loss) | (18,725 | ) | 10,761 | |||
Net income attributable to non-controlling interests | 544 | 9,621 | ||||
Net income (loss) attributable to General Communication, Inc. | $ | (19,269 | ) | 1,140 | ||
Basic net income (loss) attributable to General Communication, Inc. common stockholders per Class A common share | $ | (0.49 | ) | 0.03 | ||
Basic net income (loss) attributable to General Communication, Inc. common stockholders per Class B common share | $ | (0.49 | ) | 0.03 | ||
Diluted net income (loss) attributable to General Communication, Inc. common stockholders per Class A common share | $ | (0.49 | ) | 0.03 | ||
Diluted net income (loss) attributable to General Communication, Inc. common stockholders per Class B common share | $ | (0.49 | ) | 0.03 | ||
Common shares used to calculate Class A basic EPS | 36,217 | 36,081 | ||||
Common shares used to calculate Class A diluted EPS | 39,376 | 39,362 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||
SUPPLEMENTAL SCHEDULES | ||||||||||||||
(Unaudited) | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
First Quarter 2015 | First Quarter 2014 | |||||||||||||
Wireless | Wireline | Wireless | Wireline | |||||||||||
Segment | Segment | Total | Segment | Segment | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 59,204 | 18,204 | 77,408 | 62,517 | 8,236 | 70,753 | |||||||
Data | — | 96,446 | 96,446 | — | 87,613 | 87,613 | ||||||||
Video | — | 33,639 | 33,639 | — | 32,401 | 32,401 | ||||||||
Voice | — | 23,596 | 23,596 | — | 25,516 | 25,516 | ||||||||
Total | 59,204 | 171,885 | 231,089 | 62,517 | 153,766 | 216,283 | ||||||||
Cost of goods sold | 17,531 | 57,237 | 74,768 | 18,713 | 53,061 | 71,774 | ||||||||
Contribution | 41,673 | 114,648 | 156,321 | 43,804 | 100,705 | 144,509 | ||||||||
Less SG&A | 4,502 | 79,426 | 83,928 | 5,958 | 65,934 | 71,892 | ||||||||
Share-based compensation | — | 2,801 | 2,801 | — | 1,778 | 1,778 | ||||||||
Accretion | 216 | 234 | 450 | 176 | 125 | 301 | ||||||||
Other | — | (341 | ) | (341 | ) | — | 101 | 101 | ||||||
Adjusted EBITDA | $ | 37,387 | 37,916 | 75,303 | 38,022 | 36,775 | 74,797 | |||||||
Wireless transition costs | — | 6,797 | 6,797 | — | — | — | ||||||||
Proforma Adjusted EBITDA | $ | 37,387 | 44,713 | 82,100 | 38,022 | 36,775 | 74,797 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||
SUPPLEMENTAL SCHEDULES | ||||||||||||||
(Unaudited) | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
First Quarter 2015 | Fourth Quarter 2014 | |||||||||||||
Wireless | Wireline | Wireless | Wireline | |||||||||||
Segment | Segment | Total | Segment | Segment | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 59,204 | 18,204 | 77,408 | 61,665 | 9,539 | 71,204 | |||||||
Data | — | 96,446 | 96,446 | — | 94,959 | 94,959 | ||||||||
Video | — | 33,639 | 33,639 | — | 39,227 | 39,227 | ||||||||
Voice | — | 23,596 | 23,596 | — | 23,401 | 23,401 | ||||||||
Total | 59,204 | 171,885 | 231,089 | 61,665 | 167,126 | 228,791 | ||||||||
Cost of goods sold | 17,531 | 57,237 | 74,768 | 24,686 | 56,961 | 81,647 | ||||||||
Contribution | 41,673 | 114,648 | 156,321 | 36,979 | 110,165 | 147,144 | ||||||||
Less SG&A | 4,502 | 79,426 | 83,928 | 4,443 | 74,712 | 79,155 | ||||||||
Share-based compensation | — | 2,801 | 2,801 | — | 2,268 | 2,268 | ||||||||
Accretion | 216 | 234 | 450 | 148 | 140 | 288 | ||||||||
Other | — | (341 | ) | (341 | ) | — | 109 | 109 | ||||||
Adjusted EBITDA | $ | 37,387 | 37,916 | 75,303 | 32,684 | 37,970 | 70,654 | |||||||
Wireless transition costs | — | 6,797 | 6,797 | — | — | — | ||||||||
Proforma Adjusted EBITDA | $ | 37,387 | 44,713 | 82,100 | 32,684 | 37,970 | 70,654 |
General Communication, Inc. | ||||||||||
Non-GAAP Financial Reconciliation Schedule | ||||||||||
(Unaudited, Amounts in Thousands) | ||||||||||
Three Months Ended | ||||||||||
March 31, | March 31, | December 31, | ||||||||
2015 | 2014 | 2014 | ||||||||
Net income (loss) | $ | (18,725 | ) | 10,761 | 5,796 | |||||
Income tax expense (benefit) | (6,786 | ) | 1,196 | 1,400 | ||||||
Income (loss) before income tax expense | (25,511 | ) | 11,957 | 7,196 | ||||||
Other (income) expense: | ||||||||||
Interest expense (including amortization of deferred loan fees) | 20,985 | 18,211 | 18,267 | |||||||
Derivative instrument unrealized loss | 2,120 | — | — | |||||||
Other | 3,147 | 97 | 84 | |||||||
Other expense, net | 26,252 | 18,308 | 18,351 | |||||||
Operating income | 741 | 30,265 | 25,547 | |||||||
Depreciation and amortization expense | 45,235 | 42,352 | 42,442 | |||||||
Software write-off | 26,417 | — | — | |||||||
Share-based compensation | 2,801 | 1,778 | 2,268 | |||||||
Accretion | 450 | 301 | 288 | |||||||
Other | (341 | ) | 101 | 109 | ||||||
Adjusted EBITDA (Note 1) | $ | 75,303 | 74,797 | 70,654 | ||||||
Wireless transition costs | 6,797 | — | — | |||||||
Proforma Adjusted EBITDA ( Note 2) | $ | 82,100 | 74,797 | 70,654 | ||||||
Notes: | ||||||||||
(1) The sum of net income (loss), interest expense (including amortization of deferred loan fees), interest income, income tax (expense) benefit, depreciation and amortization expense, software write-off, derivative instrument unrealized loss, share-based compensation, accretion expense, loss attributable to non-controlling interests resulting from New Markets Tax Credit transactions, and other non-cash adjustments plus imputed interest on financed devices. Adjusted EBITDA is not presented as an alternative measure of net income, operating income or cash flow from operations, as determined in accordance with accounting principles generally accepted in the United States of America. GCI's management uses Adjusted EBITDA to evaluate the operating performance of its business, and as a measure of performance for incentive compensation purposes. GCI believes Adjusted EBITDA is a measure used as an analytical indicator of income generated to service debt and fund capital expenditures. In addition, multiples of current or projected Adjusted EBITDA are used to estimate current or prospective enterprise value. Adjusted EBITDA does not give effect to cash used for debt service requirements, and thus does not reflect funds available for investment or other discretionary uses. Adjusted EBITDA as presented herein may not be comparable to similarly titled measures reported by other companies. | ||||||||||
(2) Adjusted EBITDA before wireless acquisition transition costs. |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||||||
WIRELINE SEGMENT SUPPLEMENTAL REVENUE SCHEDULES | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
First Quarter 2015 | First Quarter 2014 | |||||||||||||||||
Business | Managed | Business | Managed | |||||||||||||||
Consumer | Services | Broadband | Total | Consumer | Services | Broadband | Total | |||||||||||
Revenues | ||||||||||||||||||
Wireless | $ | 16,410 | 1,794 | — | 18,204 | 7,491 | 745 | — | 8,236 | |||||||||
Data | 31,272 | 36,298 | 28,876 | 96,446 | 26,944 | 34,840 | 25,829 | 87,613 | ||||||||||
Video | 29,225 | 4,414 | — | 33,639 | 27,249 | 5,152 | — | 32,401 | ||||||||||
Voice | 7,801 | 10,706 | 5,089 | 23,596 | 8,445 | 11,741 | 5,330 | 25,516 | ||||||||||
Total | $ | 84,708 | 53,212 | 33,965 | 171,885 | 70,129 | 52,478 | 31,159 | 153,766 | |||||||||
(Amounts in thousands) | ||||||||||||||||||
First Quarter 2015 | Fourth Quarter 2014 | |||||||||||||||||
Business | Managed | Business | Managed | |||||||||||||||
Consumer | Services | Broadband | Total | Consumer | Services | Broadband | Total | |||||||||||
Revenues | ||||||||||||||||||
Wireless | $ | 16,410 | 1,794 | — | 18,204 | 9,158 | 381 | — | 9,539 | |||||||||
Data | 31,272 | 36,298 | 28,876 | 96,446 | 30,294 | 37,694 | 26,971 | 94,959 | ||||||||||
Video | 29,225 | 4,414 | — | 33,639 | 29,159 | 10,068 | — | 39,227 | ||||||||||
Voice | 7,801 | 10,706 | 5,089 | 23,596 | 7,839 | 10,253 | 5,309 | 23,401 | ||||||||||
Total | $ | 84,708 | 53,212 | 33,965 | 171,885 | 76,450 | 58,396 | 32,280 | 167,126 | |||||||||
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | |||||||||||||||||
KEY PERFORMANCE INDICATORS | |||||||||||||||||
(Unaudited) | |||||||||||||||||
March 31, 2015 | March 31, 2015 | ||||||||||||||||
as compared to | as compared to | ||||||||||||||||
March 31, | March 31, | December 31, | March 31, | December 31, | March 31, | December 31, | |||||||||||
2015 | 2014 | 2014 | 2014 | 2014 | 2014 | 2014 | |||||||||||
Wireline Segment | |||||||||||||||||
Consumer | |||||||||||||||||
Data | |||||||||||||||||
Cable modem subscribers | 121,700 | 116,400 | 119,100 | 5,300 | 2,600 | 4.6 | % | 2.2 | % | ||||||||
Video | |||||||||||||||||
Basic subscribers | 114,700 | 118,000 | 116,400 | (3,300 | ) | (1,700 | ) | (2.8 | )% | (1.5 | )% | ||||||
Digital programming tier subscribers | 62,300 | 66,900 | 63,800 | (4,600 | ) | (1,500 | ) | (6.9 | )% | (2.4 | )% | ||||||
HD/DVR converter boxes | 109,900 | 101,200 | 108,400 | 8,700 | 1,500 | 8.6 | % | 1.4 | % | ||||||||
Homes passed | 248,700 | 248,000 | 248,200 | 700 | 500 | 0.3 | % | 0.2 | % | ||||||||
Voice | |||||||||||||||||
Local access lines in service | 53,400 | 59,800 | 54,600 | (6,400 | ) | (1,200 | ) | (10.7 | )% | (2.2 | )% | ||||||
Business Services | |||||||||||||||||
Data | |||||||||||||||||
Cable modem subscribers | 14,100 | 14,000 | 14,100 | 100 | — | 0.7 | % | — | % | ||||||||
Video | |||||||||||||||||
Hotels and mini-headend subscribers | 17,100 | 17,000 | 17,100 | 100 | — | 0.6 | % | — | % | ||||||||
Basic subscribers | 2,000 | 2,000 | 1,900 | — | 100 | — | % | 5.3 | % | ||||||||
Total basic subscribers | 19,100 | 19,000 | 19,000 | 100 | 100 | 0.5 | % | 0.5 | % | ||||||||
Voice | |||||||||||||||||
Local access lines in service | 47,500 | 48,500 | 47,400 | (1,000 | ) | 100 | (2.1 | )% | 0.2 | % | |||||||
Consumer and Business Services Combined | |||||||||||||||||
Wireless | |||||||||||||||||
Consumer Lifeline lines in service | 26,300 | 29,500 | 25,000 | (3,200 | ) | 1,300 | (10.8 | )% | 5.2 | % | |||||||
Consumer Non-Lifeline lines in service | 183,700 | 94,400 | 106,400 | 89,300 | 77,300 | 94.6 | % | 72.7 | % | ||||||||
Business Services Non-Lifeline lines in service | 28,600 | 18,500 | 18,200 | 10,100 | 10,400 | 54.6 | % | 57.1 | % | ||||||||
Total wireless lines in service | 238,600 | 142,400 | 149,600 | 96,200 | 89,000 | 67.6 | % | 59.5 | % |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||||||||||
KEY PERFORMANCE INDICATORS | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
March 31, 2015 | March 31, 2015 | |||||||||||||||||||||
Three Months Ended | as compared to | as compared to | ||||||||||||||||||||
March 31, | March 31, | December 31, | March 31, | December 31, | March 31, | December 31, | ||||||||||||||||
2015 | 2014 | 2014 | 2014 | 2014 | 2014 | 2014 | ||||||||||||||||
Wireline segment | ||||||||||||||||||||||
Consumer | ||||||||||||||||||||||
Video | ||||||||||||||||||||||
Average monthly revenue per subscriber | $ | 84.37 | $ | 76.98 | $ | 83.57 | $ | 7.39 | $ | 0.80 | 9.6 | % | 1.0 | % | ||||||||
Combined Consumer and Business Services | ||||||||||||||||||||||
Data | ||||||||||||||||||||||
Average monthly revenue per cable modem subscriber | $ | 83.93 | $ | 75.93 | $ | 83.01 | $ | 8.00 | $ | 0.92 | 10.5 | % | 1.1 | % | ||||||||
Wireless | ||||||||||||||||||||||
Average monthly revenue per subscriber | $ | 48.23 | $ | 50.01 | $ | 50.16 | $ | (1.78 | ) | $ | (1.93 | ) | (3.6 | )% | (3.8 | )% |