($ millions) | 2Q16 | 2Q15 | 1Q16 |
Wholesale Wireless | 17 | 21 | 18 |
Roaming and Backhaul | 23 | 34 | 20 |
USF Support | 14 | 13 | 13 |
Total Wireless Revenue | 54 | 68 | 51 |
• | Revenue is expected to be between $930 million and $980 million in 2016. |
• | Adjusted EBITDA is expected to be between $295 million and $325 million. |
• | Capital expenditures are expected to be approximately $210 million. |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Unaudited) | ||||||
(Amounts in thousands) | ||||||
June 30, | December 31, | |||||
ASSETS | 2016 | 2015 | ||||
Current assets: | ||||||
Cash and cash equivalents | $ | 11,329 | 26,528 | |||
Receivables | 221,787 | 208,384 | ||||
Less allowance for doubtful receivables | 2,392 | 3,630 | ||||
Net receivables | 219,395 | 204,754 | ||||
Prepaid expenses | 17,406 | 12,862 | ||||
Inventories | 10,577 | 11,322 | ||||
Other current assets | 180 | 3,129 | ||||
Total current assets | 258,887 | 258,595 | ||||
Property and equipment | 2,453,655 | 2,384,530 | ||||
Less accumulated depreciation | 1,369,634 | 1,290,149 | ||||
Net property and equipment | 1,084,021 | 1,094,381 | ||||
Goodwill | 239,263 | 239,263 | ||||
Cable certificates | 191,635 | 191,635 | ||||
Wireless licenses | 92,347 | 86,347 | ||||
Other intangible assets, net of amortization | 70,091 | 69,290 | ||||
Other assets | 30,980 | 27,429 | ||||
Total other assets | 624,316 | 613,964 | ||||
Total assets | $ | 1,967,224 | 1,966,940 | |||
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Unaudited) | ||||||
(Continued) | ||||||
(Amounts in thousands) | ||||||
June 30, | December 31, | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | 2016 | 2015 | ||||
Current liabilities: | ||||||
Current maturities of obligations under long-term debt and capital leases | $ | 12,356 | 12,050 | |||
Accounts payable | 47,542 | 63,014 | ||||
Deferred revenue | 34,340 | 34,128 | ||||
Accrued payroll and payroll related obligations | 29,764 | 31,337 | ||||
Accrued liabilities | 24,354 | 22,822 | ||||
Accrued interest (including $2,304 and $5,132 to a related party at June 30, 2016 and December 31, 2015, respectively) | 10,834 | 13,655 | ||||
Subscriber deposits | 1,035 | 1,242 | ||||
Total current liabilities | 160,225 | 178,248 | ||||
Long-term debt, net (including $55,689 and $54,810 to a related party at June 30, 2016 and December 31, 2015, respectively) | 1,344,913 | 1,329,396 | ||||
Obligations under capital leases, excluding current maturities (including $1,797 and $1,824 due to a related party at June 30, 2016 and December 31, 2015, respectively) | 55,065 | 59,651 | ||||
Deferred income taxes | 111,301 | 106,145 | ||||
Long-term deferred revenue | 114,705 | 93,427 | ||||
Other liabilities (including $21,780 and $32,820 for derivative stock appreciation rights with a related party at June 30, 2016 and December 31, 2015, respectively) | 72,695 | 80,812 | ||||
Total liabilities | 1,858,904 | 1,847,679 | ||||
Commitments and contingencies | ||||||
Stockholders’ equity: | ||||||
Common stock (no par): | ||||||
Class A. Authorized 100,000 shares; issued 34,991 and 35,593 shares at June 30, 2016 and December 31, 2015, respectively; outstanding 34,965 and 35,567 shares at June 30, 2016 and December 31, 2015, respectively | — | — | ||||
Class B. Authorized 10,000 shares; issued and outstanding 3,154 at June 30, 2016 and December 31, 2015; convertible on a share-per-share basis into Class A common stock | 2,664 | 2,664 | ||||
Less cost of 26 Class A common shares held in treasury at June 30, 2016 and December 31, 2015 | (249 | ) | (249 | ) | ||
Paid-in capital | 11,746 | 6,631 | ||||
Retained earnings | 63,395 | 79,217 | ||||
Total General Communication, Inc. stockholders' equity | 77,556 | 88,263 | ||||
Non-controlling interests | 30,764 | 30,998 | ||||
Total stockholders’ equity | 108,320 | 119,261 | ||||
Total liabilities and stockholders’ equity | $ | 1,967,224 | 1,966,940 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||
(Unaudited) | ||||||||||||
Three Months Ended | Six Months Ended | |||||||||||
June 30, | June 30, | |||||||||||
(Amounts in thousands, except per share amounts) | 2016 | 2015 | 2016 | 2015 | ||||||||
Revenues: | ||||||||||||
Non-related party | $ | 233,766 | 247,528 | 464,864 | 473,334 | |||||||
Related party | — | — | — | 5,283 | ||||||||
Total revenues | 233,766 | 247,528 | 464,864 | 478,617 | ||||||||
Cost of goods sold (exclusive of depreciation and amortization shown separately below): | ||||||||||||
Non-related party | 78,141 | 79,256 | 154,432 | 153,143 | ||||||||
Related party | — | — | — | 881 | ||||||||
Total cost of goods sold | 78,141 | 79,256 | 154,432 | 154,024 | ||||||||
Selling, general and administrative expenses: | ||||||||||||
Non-related party | 88,022 | 83,047 | 175,668 | 166,435 | ||||||||
Related party | — | — | — | 540 | ||||||||
Total selling, general and administrative expenses | 88,022 | 83,047 | 175,668 | 166,975 | ||||||||
Depreciation and amortization expense | 48,072 | 45,171 | 95,214 | 90,406 | ||||||||
Software impairment charge | — | 851 | — | 27,268 | ||||||||
Operating income | 19,531 | 39,203 | 39,550 | 39,944 | ||||||||
Other income (expense): | ||||||||||||
Interest expense (including amortization of deferred loan fees) | (19,362 | ) | (20,605 | ) | (38,533 | ) | (40,453 | ) | ||||
Related party interest expense | (1,846 | ) | (1,795 | ) | (3,677 | ) | (2,932 | ) | ||||
Derivative instrument unrealized income (loss) with related party | 6,510 | (2,950 | ) | 11,040 | (5,070 | ) | ||||||
Loss on extinguishment of debt | — | (27,700 | ) | — | (27,700 | ) | ||||||
Impairment of equity method investment | — | (12,593 | ) | — | (12,593 | ) | ||||||
Other | 587 | 4,390 | 1,089 | 1,243 | ||||||||
Other expense, net | (14,111 | ) | (61,253 | ) | (30,081 | ) | (87,505 | ) | ||||
Income (loss) before income taxes | 5,420 | (22,050 | ) | 9,469 | (47,561 | ) | ||||||
Income tax (expense) benefit | (2,122 | ) | 6,293 | (5,189 | ) | 13,079 | ||||||
Net income (loss) | 3,298 | (15,757 | ) | 4,280 | (34,482 | ) | ||||||
Net income (loss) attributable to non-controlling interests | (117 | ) | (130 | ) | (234 | ) | 414 | |||||
Net income (loss) attributable to General Communication, Inc. | $ | 3,415 | (15,627 | ) | 4,514 | (34,896 | ) | |||||
Basic net income (loss) attributable to General Communication, Inc. common stockholders per Class A common share | $ | 0.09 | (0.41 | ) | 0.12 | (0.90 | ) | |||||
Basic net income (loss) attributable to General Communication, Inc. common stockholders per Class B common share | $ | 0.09 | (0.41 | ) | 0.12 | (0.90 | ) | |||||
Diluted net loss attributable to General Communication, Inc. common stockholders per Class A common share | $ | (0.01 | ) | (0.41 | ) | (0.05 | ) | (0.90 | ) | |||
Diluted net loss attributable to General Communication, Inc. common stockholders per Class B common share | $ | (0.01 | ) | (0.41 | ) | (0.05 | ) | (0.90 | ) | |||
Common shares used to calculate Class A basic EPS | 33,308 | 34,887 | 33,502 | 35,548 | ||||||||
Common shares used to calculate Class A diluted EPS | 37,100 | 38,046 | 37,427 | 38,707 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||
SUPPLEMENTAL SCHEDULES | ||||||||||||||
(Unaudited) | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
Second Quarter 2016 | Second Quarter 2015 | |||||||||||||
Wireless | Wireline | Wireless | Wireline | |||||||||||
Segment | Segment | Total | Segment | Segment | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 53,875 | 17,973 | 71,848 | 67,940 | 22,952 | 90,892 | |||||||
Data | — | 108,007 | 108,007 | — | 98,895 | 98,895 | ||||||||
Video | — | 31,645 | 31,645 | — | 33,542 | 33,542 | ||||||||
Voice | — | 22,266 | 22,266 | — | 24,199 | 24,199 | ||||||||
Total | 53,875 | 179,891 | 233,766 | 67,940 | 179,588 | 247,528 | ||||||||
Cost of goods sold | 17,081 | 61,060 | 78,141 | 18,335 | 60,921 | 79,256 | ||||||||
Contribution | 36,794 | 118,831 | 155,625 | 49,605 | 118,667 | 168,272 | ||||||||
Less SG&A | (4,171 | ) | (83,851 | ) | (88,022 | ) | (4,032 | ) | (79,015 | ) | (83,047 | ) | ||
Plus cash received in excess of revenue recognized for long-term roaming arrangements | 7,500 | — | 7,500 | — | — | — | ||||||||
Plus share-based compensation | — | 2,683 | 2,683 | — | 2,613 | 2,613 | ||||||||
Plus accretion | 211 | 231 | 442 | 154 | 197 | 351 | ||||||||
Other | — | 812 | 812 | — | (188 | ) | (188 | ) | ||||||
Adjusted EBITDA | $ | 40,334 | 38,706 | 79,040 | 45,727 | 42,274 | 88,001 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | |||||||||||||||
SUPPLEMENTAL SCHEDULES | |||||||||||||||
(Unaudited) | |||||||||||||||
(Amounts in thousands) | |||||||||||||||
Second Quarter 2016 | First Quarter 2016 | ||||||||||||||
Wireless | Wireline | Wireless | Wireline | ||||||||||||
Segment | Segment | Total | Segment | Segment | Total | ||||||||||
Revenues | |||||||||||||||
Wireless | $ | 53,875 | 17,973 | 71,848 | 51,462 | 16,798 | 68,260 | ||||||||
Data | — | 108,007 | 108,007 | — | 106,971 | 106,971 | |||||||||
Video | — | 31,645 | 31,645 | — | 33,409 | 33,409 | |||||||||
Voice | — | 22,266 | 22,266 | — | 22,458 | 22,458 | |||||||||
Total | 53,875 | 179,891 | 233,766 | 51,462 | 179,636 | 231,098 | |||||||||
Cost of goods sold | 17,081 | 61,060 | 78,141 | 15,032 | 61,259 | 76,291 | |||||||||
Contribution | 36,794 | 118,831 | 155,625 | 36,430 | 118,377 | 154,807 | |||||||||
Less SG&A | (4,171 | ) | (83,851 | ) | (88,022 | ) | (4,011 | ) | (83,635 | ) | (87,646 | ) | |||
Plus cash received in excess of revenue recognized for long-term roaming arrangements | 7,500 | — | 7,500 | 7,500 | — | 7,500 | |||||||||
Plus share-based compensation | — | 2,683 | 2,683 | — | 2,327 | 2,327 | |||||||||
Plus accretion | 211 | 231 | 442 | 145 | 247 | 392 | |||||||||
Other | — | 812 | 812 | — | 726 | 726 | |||||||||
Adjusted EBITDA | $ | 40,334 | 38,706 | $ | 79,040 | 40,064 | 38,042 | 78,106 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||
SUPPLEMENTAL SCHEDULES | ||||||||||||||
(Unaudited) | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
Six Months Ended June 30, 2016 | Six Months Ended June 30, 2015 | |||||||||||||
Wireless | Wireline | Wireless | Wireline | |||||||||||
Segment | Segment | Total | Segment | Segment | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 105,337 | 34,771 | 140,108 | 127,144 | 41,156 | 168,300 | |||||||
Data | — | 214,978 | 214,978 | — | 195,341 | 195,341 | ||||||||
Video | — | 65,054 | 65,054 | — | 67,181 | 67,181 | ||||||||
Voice | — | 44,724 | 44,724 | — | 47,795 | 47,795 | ||||||||
Total | 105,337 | 359,527 | 464,864 | 127,144 | 351,473 | 478,617 | ||||||||
Cost of goods sold | 32,113 | 122,319 | 154,432 | 35,866 | 118,158 | 154,024 | ||||||||
Contribution | 73,224 | 237,208 | 310,432 | 91,278 | 233,315 | 324,593 | ||||||||
Less SG&A | (8,182 | ) | (167,486 | ) | (175,668 | ) | (8,534 | ) | (158,441 | ) | (166,975 | ) | ||
Plus cash received in excess of revenue recognized for long-term roaming arrangements | 15,000 | — | 15,000 | — | — | — | ||||||||
Plus share-based compensation | — | 5,010 | 5,010 | — | 5,414 | 5,414 | ||||||||
Plus accretion | 356 | 478 | 834 | 370 | 431 | 801 | ||||||||
Other | — | 1,538 | 1,538 | — | (529 | ) | (529 | ) | ||||||
Adjusted EBITDA | $ | 80,398 | 76,748 | 157,146 | 83,114 | 80,190 | 163,304 |
General Communication, Inc. | ||||||||||||||||
Non-GAAP Financial Reconciliation Schedule | ||||||||||||||||
(Unaudited, Amounts in Thousands) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | March 31, | June 30, | June 30, | ||||||||||||
2016 | 2015 | 2016 | 2016 | 2015 | ||||||||||||
Net income (loss) | $ | 3,298 | (15,757 | ) | 982 | 4,280 | (34,482 | ) | ||||||||
Income tax expense (benefit) | 2,122 | (6,293 | ) | 3,067 | 5,189 | (13,079 | ) | |||||||||
Income (loss) before income taxes | 5,420 | (22,050 | ) | 4,049 | 9,469 | (47,561 | ) | |||||||||
Other (income) expense: | ||||||||||||||||
Interest expense (including amortization of deferred loan fees) | 19,362 | 20,605 | 19,171 | 38,533 | 40,453 | |||||||||||
Related party interest expense | 1,846 | 1,795 | 1,831 | 3,677 | 2,932 | |||||||||||
Derivative instrument unrealized (income) loss with related party | (6,510 | ) | 2,950 | (4,530 | ) | (11,040 | ) | 5,070 | ||||||||
Loss on extinguishment of debt | — | 27,700 | — | — | 27,700 | |||||||||||
Investments, net | — | 12,593 | — | — | 12,593 | |||||||||||
Other | (587 | ) | (4,390 | ) | (502 | ) | (1,089 | ) | (1,243 | ) | ||||||
Other expense, net | 14,111 | 61,253 | 15,970 | 30,081 | 87,505 | |||||||||||
Operating income | 19,531 | 39,203 | 20,019 | 39,550 | 39,944 | |||||||||||
Plus depreciation and amortization expense | 48,072 | 45,171 | 47,142 | 95,214 | 90,406 | |||||||||||
Plus software impairment charge | — | 851 | — | — | 27,268 | |||||||||||
Plus cash received in excess of revenue recognized for long-term roaming arrangements | 7,500 | — | 7,500 | 15,000 | — | |||||||||||
Plus share-based compensation expense | 2,683 | 2,613 | 2,327 | 5,010 | 5,414 | |||||||||||
Plus accretion expense | 442 | 351 | 392 | 834 | 801 | |||||||||||
Other | 812 | (188 | ) | 726 | 1,538 | (529 | ) | |||||||||
Adjusted EBITDA (Note 1) | $ | 79,040 | 88,001 | 78,106 | 157,146 | 163,304 | ||||||||||
Note: |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||
WIRELINE SEGMENT SUPPLEMENTAL REVENUE SCHEDULES | ||||||||||||||
(Unaudited) | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
Second Quarter 2016 | Second Quarter 2015 | |||||||||||||
Consumer | Business | Total | Consumer | Business | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 15,651 | 2,322 | 17,973 | 20,705 | 2,247 | 22,952 | |||||||
Data | 34,818 | 73,189 | 108,007 | 32,034 | 66,861 | 98,895 | ||||||||
Video | 26,813 | 4,832 | 31,645 | 28,921 | 4,621 | 33,542 | ||||||||
Voice | 6,764 | 15,502 | 22,266 | 7,729 | 16,470 | 24,199 | ||||||||
Total | $ | 84,046 | 95,845 | 179,891 | 89,389 | 90,199 | 179,588 | |||||||
(Amounts in thousands) | ||||||||||||||
Second Quarter 2016 | First Quarter 2016 | |||||||||||||
Consumer | Business | Total | Consumer | Business | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 15,651 | 2,322 | 17,973 | 14,538 | 2,260 | 16,798 | |||||||
Data | 34,818 | 73,189 | 108,007 | 34,960 | 72,011 | 106,971 | ||||||||
Video | 26,813 | 4,832 | 31,645 | 28,347 | 5,062 | 33,409 | ||||||||
Voice | 6,764 | 15,502 | 22,266 | 7,042 | 15,416 | 22,458 | ||||||||
Total | $ | 84,046 | 95,845 | 179,891 | 84,887 | 94,749 | 179,636 | |||||||
(Amounts in thousands) | ||||||||||||||
Six Months Ended June 30, 2016 | Six Months Ended June 30, 2015 | |||||||||||||
Consumer | Business | Total | Consumer | Business | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 30,189 | 4,582 | 34,771 | 37,115 | 4,041 | 41,156 | |||||||
Data | 69,778 | 145,200 | 214,978 | 63,306 | 132,035 | 195,341 | ||||||||
Video | 55,160 | 9,894 | 65,054 | 58,146 | 9,035 | 67,181 | ||||||||
Voice | 13,806 | 30,918 | 44,724 | 15,530 | 32,265 | 47,795 | ||||||||
Total | $ | 168,933 | 190,594 | 359,527 | 174,097 | 177,376 | 351,473 | |||||||
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | |||||||||||||||||
KEY PERFORMANCE INDICATORS | |||||||||||||||||
(Unaudited) | |||||||||||||||||
June 30, 2016 | June 30, 2016 | ||||||||||||||||
as compared to | as compared to | ||||||||||||||||
June 30, | June 30, | March 31, | June 30, | March 31, | June 30, | March 31, | |||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | |||||||||||
Wireline Segment | |||||||||||||||||
Consumer | |||||||||||||||||
Data | |||||||||||||||||
Cable modem subscribers | 127,000 | 122,300 | 127,800 | 4,700 | (800 | ) | 3.8 | % | (0.6 | )% | |||||||
Video | |||||||||||||||||
Basic subscribers | 110,000 | 112,900 | 112,200 | (2,900 | ) | (2,200 | ) | (2.6 | )% | (2.0 | )% | ||||||
Digital programming tier subscribers | 55,600 | 60,000 | 57,700 | (4,400 | ) | (2,100 | ) | (7.3 | )% | (3.6 | )% | ||||||
HD/DVR converter boxes | 117,800 | 108,300 | 117,700 | 9,500 | 100 | 8.8 | % | 0.1 | % | ||||||||
Homes passed | 249,500 | 249,600 | 253,100 | (100 | ) | (3,600 | ) | — | % | (1.4 | )% | ||||||
Voice | |||||||||||||||||
Local access lines in service | 49,500 | 52,000 | 50,100 | (2,500 | ) | (600 | ) | (4.8 | )% | (1.2 | )% | ||||||
Business | |||||||||||||||||
Data | |||||||||||||||||
Cable modem subscribers | 13,000 | 14,400 | 12,800 | (1,400 | ) | 200 | (9.7 | )% | 1.6 | % | |||||||
Voice | |||||||||||||||||
Local access lines in service | 46,200 | 47,200 | 46,400 | (1,000 | ) | (200 | ) | (2.1 | )% | (0.4 | )% | ||||||
Consumer and Business Combined | |||||||||||||||||
Wireless | |||||||||||||||||
Consumer Lifeline lines in service | 28,400 | 28,400 | 28,000 | — | 400 | — | % | 1.4 | % | ||||||||
Consumer prepaid lines in service | 27,900 | 26,700 | 23,900 | 1,200 | 4,000 | 4.5 | % | 16.7 | % | ||||||||
Consumer postpaid lines in service | 143,900 | 151,800 | 145,400 | (7,900 | ) | (1,500 | ) | (5.2 | )% | (1.0 | )% | ||||||
Business postpaid lines in service | 27,900 | 29,200 | 28,700 | (1,300 | ) | (800 | ) | (4.5 | )% | (2.8 | )% | ||||||
Total wireless lines in service | 228,100 | 236,100 | 226,000 | (8,000 | ) | 2,100 | (3.4 | )% | 0.9 | % |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||||||||||
KEY PERFORMANCE INDICATORS | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
June 30, 2016 | June 30, 2016 | |||||||||||||||||||||
Three Months Ended | as compared to | as compared to | ||||||||||||||||||||
June 30, | June 30, | March 31, | June 30, | March 31, | June 30, | March 31, | ||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | ||||||||||||||||
Wireline segment | ||||||||||||||||||||||
Consumer | ||||||||||||||||||||||
Video | ||||||||||||||||||||||
Average monthly revenue per subscriber | $ | 80.38 | $ | 84.60 | $ | 83.53 | $ | (4.22 | ) | $ | (3.15 | ) | (5.0 | )% | (3.8 | )% | ||||||
Combined Consumer and Business | ||||||||||||||||||||||
Data | ||||||||||||||||||||||
Average monthly revenue per cable modem subscriber | $ | 88.32 | $ | 83.93 | $ | 87.81 | $ | 4.39 | $ | 0.51 | 5.2 | % | 0.6 | % | ||||||||
Wireless | ||||||||||||||||||||||
Average monthly revenue per subscriber | $ | 39.22 | $ | 47.26 | $ | 40.06 | $ | (8.04 | ) | $ | (0.84 | ) | (17.0 | )% | (2.1 | )% |