Beruflich Dokumente
Kultur Dokumente
10-K
02/18/2016
SCHEDULE A
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
AT&T INC.
10-K
02/18/2016
TABLE OF CONTENTS
Item
Page
PART I
1.00
1A.
2.00
3.00
4.00
Business
Risk Factors
Properties
Legal Proceedings
Mine Safety Disclosures
1
12
14
14
14
15
PART II
5.00 Market for Registrant's Common Equity,
Related Stockholder Matters
and Issuer Purchases of Equity Securities
6.00 Selected Financial Data
7.00 Management's Discussion and Analysis
of Financial Condition
and Results of Operations
7A. Quantitative and Qualitative Disclosures
about Market Risk
8.00 Financial Statements and Supplementary
Data
9.00 Changes in and Disagreements with Accountants
on Accounting
and Financial Disclosure
9A. Controls and Procedures
9B. Other Information
16
17
17
17
17
17
17
18
PART III
### Directors, Executive Officers and Corporate
Governance
### Executive Compensation
### Security Ownership of Certain Beneficial
Owners and
Management and Related Stockholder Matters
### Certain Relationships and Related Transactions,
and Director Independence
### Principal Accountant Fees and Services
PART IV
18
18
18
19
19
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
19
AT&T INC.
10-K
02/18/2016
8 MAJOR CLASSES OF SERVICE
Percentage of Total
Consolidated Operating Rev
2015.00 2014.00 2013.00
Business Solutions Segment
Wireless service
Legacy voice and data services
Equipment 1
Entertainment Group Segment
Video entertainment
Legacy voice and data services
Equipment 2
Consumer Mobility Segment
Wireless service 3
Equipment
International Segment
Wireless service
Video entertainment
Equipment
21 %
12
6
23 %
15
6
23 %
17
4
14
4
0
5
6
0
5
8
0
20
4
23
4
25
3
1
1
0
0
0
0
0
0
0
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
AT&T INC.
10-K
02/18/2016
ITEM 4. MINE SAFETY DISCLOSURES
Name
Randall L. Stephenson
William A. Blase Jr.
James W. Cicconi
Ralph de la Vega
John M. Donovan
David S. Huntley
Lori M. Lee
David R. McAtee II
John T. Stankey
John J. Stephens
Age
Position
Held Since
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
AT&T INC.
10-K
02/18/2016
STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
(a)
(b)
Total Number of
Shares (or Units)
Purchased 1,2
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
33.14
33.77
$33.57
(c)
(d)
Total Number of
Shares (or Units)
Purchased as Part of
Publicly Announced
Plans or Programs 1
414,550,000
2,500,000
412,050,000
5,500,000
406,550,000
8,000,000
AT&T INC.
10-K
02/18/2016
ITEM 15. EXHIBITS and FINANCIAL STATEMENT SCHEDULES
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
AT&T INC.
10-K
02/18/2016
ITEM 15. EXHIBITS and FINANCIAL STATEMENT SCHEDULES
10-bb
10-bb(ii)
10-cc
10-dd
10-ee
10-gg
10-hh
10-jj
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
AT&T INC.
10-K
02/18/2016
ITEM 15. EXHIBITS and FINANCIAL STATEMENT SCHEDULES
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
AT&T INC.
10-K
02/18/2016
Allowance for Doubtful Accounts
COL. A
COL. B COL. C
Additions
COL. D
(1)
Balance at
Beginning of
Period
Year 2015
Year 2014
Year 2013
$454
$483
$547
Charged to
Costs and
Expenses (a)
(2)
Charged to
Other
Accounts (b)
1,416
1,032
954
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
0
(32)
(30)
(3)
Acquisitions (c)
Deductions (d)
214
0
0
1,380
1,029
988
Balance at End
of Period
$704
$454
$483
COL. E
lance at End
Period
$704
$454
$483
AT&T INC.
10-K
02/18/2016
Allowance for Deferred Tax Assets
COL. A
Year 2015
Year 2014
Year 2013
COL. B COL. C
COL. D
Additions
(1)
(2)
(3)
Balance at
Charged to Charged to
Acquisitions (b)
Deductions (c)
Beginning of
Costs and
Other
Period
Expenses
Accounts (a)
$1,182
$927
$886
283
0
94
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
373
445
0
420
0
0
117
190
53
Balance at End
of Period
$2,141
$1,182
$927
COL. E
lance at End
Period
$2,141
$1,182
$927
AT&T INC.
10-K
02/18/2016
25 SIGNATURES
Directors:
Randall L. Stephenson*
Samuel A. Di Piazza, Jr.*
Richard W. Fisher*
Scott T. Ford*
Glenn H. Hutchins*
William E. Kennard*
Jon C. Madonna*
Michael B. McCallister*
John B. McCoy*
Beth E. Mooney*
Joyce M. Roch *
Matthew K. Rose*
Cynthia B. Taylor*
Laura D'Andrea Tyson*
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
AT&T INC.
10-K
02/18/2016
Active Participants
Monthly Contributions
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Individual - $67
Individual + Spouse - $83
Individual + 1 or More Children - $67
Individual + Spouse + 1 or More Children
- $162
Individual - $1,500
Individual + 1 or More - $3,000
Individual + Spouse + 1 or More Children
- $2,600
10% after the Annual Deductible is met.
Coinsurance applies until the Annual Out-of-Pocket
Maximum is reached.
Individual - $4,000
Individual + 1 or More - $8,000
AT&T INC.
10-K
02/18/2016
Retired Participants Monthly Contributions
Individual - $183
Individual + Spouse - $183
Individual + 2 or More - $183
Class A
Class B
Class C
Class D
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
dividual - $183
dividual + Spouse - $183
dividual + 2 or More - $183
Individual
Individual
Individual
Individual
- $717
Individual
Individual
+
+
+
$461
Spouse - $754
1 or More Children - $461
Spouse + 1 or More Children
Individual
Individual
- $878
Individual
Individual
Individual
Individual
- $1,108
Individual
Individual
Individual
Individual
- $1,760
- $564
+ Spouse - $922
+
+
+
$712
Spouse - $1,153
1 or More Children - $712
Spouse + 1 or More Children
+
+
+
$868
Spouse - $1,777
1 or More Children - $868
Spouse + 1 or More Children
AT&T INC.
10-K
02/18/2016
Monthly Contributions for COBRA Continuation Coverage
Active COBRA
Individual
Individual
Individual
Individual
- $2,202
Individual
Individual
Individual
Individual
Individual
Individual
+
+
+
$769
Spouse - $1,577
1 or More Children - $1,270
Spouse + 1 or More Children
+
+
+
+
$1,284
1 - $2,631
2 or More - $3,615
$1,286
Spouse - $2,635
1 or More Children - $2,315
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
AT&T INC.
10-K
02/18/2016
NO TITLE
AT&T INC.
COMPUTATION OF RATIOS OF EARNINGS TO FIXED
CHARGES
Dollars in Millions
Earnings:
Income from continuing operation
income taxes
Equity in net income of affiliat
above
Fixed charges
Distributed income of equity aff
Interest capitalized
Earnings, as adjusted
Fixed Charge
Interest expense
Interest capitalized
Portion of rental expense repres
of interest factor
Fixed Charges
Ratio of Earnings to Fixed Charg
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
$20,692
$10,355
(79)
(175)
6,592
30
(797)
5,295
148
(234)
$26,438
$15,389
$4,120
797
1,675
$3,613
234
1,448
$6,592
$5,295
4.01
2.91
EXHIBIT 12
2015.00
$28,050
$10,496
$6,998
(642)
(752)
(784)
5,452
318
(284)
4,876
137
(263)
4,835
161
(162)
$32,894
$14,494
$11,048
$3,940
284
1,228
$3,444
263
1,169
$3,535
162
1,138
$5,452
$4,876
$4,835
6.03
2.97
2.29
2014.00
2013.00
2012.00
2011.00
AT&T INC.
10-K
02/18/2016
NO TITLE
2015.00
Financial Data
Operating revenues
Operating expenses
Operating income
Interest expense
Equity in net income of affiliates
Other income (expense) - net
Income tax expense
Net Income
Less: Net Income Attributable to Noncontrolling
Interest
Net Income Attributable to AT&T
Earnings Per Common Share:
Net Income Attributable to AT&T
Earnings Per Common Share - Assuming Dilution:
Net Income Attributable to AT&T
Total assets
Long-term debt
Total debt
Construction and capital expenditures
Dividends declared per common share
Book value per common share
Ratio of earnings to fixed charges
Debt ratio
Weighted-average common shares outstanding
$146,801
$122,016
$24,785
$4,120
$79
$132,447
$120,235
$12,212
$3,613
$175
($52)
$7,005
$13,687
($342)
$1,581
$3,619
$6,736
($294)
$13,345
$6,442
$2.37
$1.24
$2.37
$402,672
$118,515
$126,151
$20,015
$1.89
$20.12
4.01
50.50 %
5,628
0
5,646
6,145
0
Operating Data
Total wireless customers (000)
Video connections (000)
In-region network access lines in service
137,324
37,934
16,670
0
2014 1
As Adjusted
15,778
281,450
$1.24
$296,834
$75,778
$81,834
$21,433
$1.85
$17.40
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
14 1
Adjusted
2013 1
2012 1
2011 1
$132,447
$120,235
$12,212
$3,613
$175
$128,752
$98,000
$30,752
$3,940
$642
$127,434
$114,380
$13,054
$3,444
$752
$126,723
$117,223
$9,500
$3,535
$784
$1,581
$3,619
$6,736
($294)
$596
$9,328
$18,722
($304)
$134
$2,922
$7,574
($275)
$249
$2,639
$4,359
($240)
$6,442
$18,418
$7,299
$4,119
$1.24
$3.42
$1.26
$0.69
$1.24
$296,834
$75,778
$81,834
$21,433
$1.85
$17.40
2.91
47.50 %
5,205
$3.42
$281,423
$69,091
$74,589
$21,228
$1.81
$18.10
6.03
44.10 %
5,368
$1.26
$275,834
$66,152
$69,638
$19,728
$1.77
$17.14
2.97
42.10 %
5,801
$0.69
$273,467
$61,091
$64,544
$20,272
$1.73
$18.34
2.29
37.30 %
5,928
5,221
5,385
5,821
5,950
5,187
5,226
5,581
5,927
120,554
5,943
19,896
110,376
5,460
24,639
106,957
4,536
29,279
103,247
3,791
34,054
16,028
243,620
16,425
243,360
16,390
241,810
16,427
256,420
AT&T INC.
10-K
02/18/2016
RESULTS OF OPERATIONS
Operating Revenues
Service
Equipment
Total Operating Revenues
Operating expenses
Cost of services and sales
Equipment
Broadcast, programming and operations
Other cost of services
Selling, general and administrative
Abandonment of network assets
Depreciation and amortization
Total Operating Expenses
Operating Income
Interest expense
Equity in net income of affiliates
Other income (expense) net
Income Before Income Taxes
Net Income
Net Income Attributable to AT&T
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
2014
$131,677
15,124
146,801
$118,
19,268
11,996
35,782
32,954
0
22,016
122,016
24,785
4,120
79
(52)
20,692
13,687
$13,345
$6,
2014.00
2013.00
Percent Change
2015 vs.
2014.00
$118,437
14,010
132,447
$119,252
9,500
128,752
11.20 %
8.00
10.80
18,946
4,075
16,644
3,308
1.70
0
37,124
39,697
2,120
18,273
120,235
12,212
3,613
175
1,581
10,355
6,736
$6,442
31,239
28,414
0
18,395
98,000
30,752
3,940
642
596
28,050
18,722
$18,418
(3.60)
(17.00)
0
20.50
1.50
0
14.00
(54.90)
0
99.80
0
0
2014 vs.
2013.00
14 vs.
2013.00
(0.70) %
47.50
2.90
13.80
23.20
18.80
39.70
0
(0.70)
22.70
(60.30)
(8.30)
(72.70)
0
(63.10)
(64.00)
(65.00) %
AT&T INC.
10-K
02/18/2016
3 Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
YP Holdings
Game Show Network
MLB Network
SKY Mexico
Otter Media Holdings
Softcard
Am rica M vil
Other
Equity in net income of affiliates
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
$101
14
9
(2)
(31)
(15)
0
3
$79
2014.00
$134
0
0
0
(2)
###
153
2
$175
2013.00
$182
0
0
0
0
(75)
532
3
$642
AT&T INC.
10-K
02/18/2016
5 Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Business Solutions
Segment Results
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
2014.00
$30,687
10,910
18,019
3,558
7,953
$30,182
9,666
19,857
3,860
7,041
71,127
70,606
44,946
9,789
54,735
16,392
$16,392
45,826
9,355
55,181
15,425
$15,425
2013.00
$29,696
8,444
21,669
3,878
3,960
67,647
43,442
8,965
52,407
15,240
$15,240
Percent Change
2015 vs.
2014.00
2014 vs.
2013.00
1.70 %
12.90
(9.30)
(7.80)
13.00
1.60 %
14.50
(8.40)
(0.50)
77.80
0.70
4.40
(1.90)
4.60
(0.80)
6.30
6.30 %
5.50
4.40
5.30
1.20
1.20 %
AT&T INC.
10-K
02/18/2016
5 Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
2015.00
(in 000s)
Business Wireless Subscribers
Postpaid
Reseller
Connected devices 1
48,290
85
25,284
73,659
1,203
13
5,315
6,531
0.99 %
911
89
2014.00
(continued)
2014.00
2013.00
Percent Change
2015 vs.
2014 vs.
2014.00
2013.00
45,160
11
19,943
40,811
(1)
16,326
6.90 %
0
26.80
10.70
0
22.20
65,114
57,136
13.10
14.00
2,064
6
3,439
5,509
1,381
0
2,032
3,413
###
0
54.60
18.60
49.50
0
69.20
61.40
0.90 %
822
191
0.89%
9 BP
631
327
1 BP
10.80
### %
30.30
(41.60)
AT&T INC.
10-K
02/18/2016
7 Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Entertainment Group
Segment Results
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
2014.00
$20,271
6,601
5,914
2,508
35,294
$6,826
28,345
4,945
33,290
2,004
(4)
$2,000
($1,234)
tinued)
2014.00
2013.00
Percent Change
2015 vs.
2014.00
$6,826
5,522
7,592
2,293
22,233
$5,810
4,219
9,667
1,846
21,542
0
###
###
9.40
###
18,992
4,473
23,465
(1,232)
(2)
($1,234)
17,943
4,815
22,758
(1,216)
0
($1,216)
###
###
###
0
0
0
2014 vs.
2013.0
14 vs.
2013.00
17.50 %
30.90
(21.50)
24.20
3.20
5.80
(7.10)
3.10
(1.30)
0
(1.50) %
AT&T INC.
10-K
02/18/2016
8 Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
(in 000s)
Video Connections
Satellite
U-verse
Total Video Connections
Video Net Additions 1
Satellite
U-verse
Net Video Additions
Broadband Connections
IP
DSL
Total Broadband Connections
Broadband Net Additions
IP
DSL
Net Broadband Additions
Retail Consumer Switched Access Lines
U-verse Consumer VoIP Connections
Total Retail Consumer Voice Connections
1 Excludes acquisition-related additions
during the period.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
19,784
5,614
25,398
240
(306)
(66)
12,356
1,930
14,286
973
(1,130)
(157)
7,286
5,212
12,498
2014.00
ntinued)
2014.00
2013.00
Percent Change
2015 vs.
2014.00
0
5,920
5,920
0
5,257
5,257
0
(5.20)
0
0
663
0
889
0
0
663
889
11,383
3,061
14,444
9,484
4,829
14,313
8.50
(36.90)
(1.10)
1,899
(1,768)
131
2,266
(2,103)
163
(48.80)
36.10
0
9,243
4,759
14,002
12,013
3,701
15,714
(21.20)
9.50
(10.70) %
2014 vs.
20
14 vs.
2013.00
0
12.60
12.60
0
(25.40)
(25.40)
20.00
(36.60)
0.90
(16.20)
15.90
(19.60)
(23.10)
28.60
(10.90) %
AT&T INC.
10-K
02/18/2016
9 Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Consumer Mobility
Segment Results
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
2014.00
$22,030
4,662
2,458
5,916
35,066
$24,282
21,477
3,851
25,328
9,738
0
$9,738
$9,050
tinued)
2014.00
2013.00
Percent Change
2015 vs.
2014.00
$24,282
4,205
2,363
5,919
36,769
$27,140
2,317
2,399
4,387
36,243
(9.30) %
10.90
4.00
(0.10)
(4.60)
23,891
3,827
27,718
9,051
(1)
$9,050
22,545
3,683
26,228
10,015
0
$10,015
(10.10)
0.60
(8.60)
7.60
0
7.60 %
2014 vs.
2013.0
14 vs.
2013.00
(10.50) %
81.50
(1.50)
34.90
1.50
6.00
3.90
5.70
(9.60)
0
(9.60) %
AT&T INC.
10-K
02/18/2016
10 Management's Discussion and Analysis of Financial Condition and Results of Operations (continued
2015.00
(in 000s)
Consumer Mobility Subscribers
Postpaid
Prepaid
Reseller
28,814
11,548
13,690
Connected devices 1
Total Consumer Mobility Subscribers
929
54,981
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
463
1,364
(168)
(131)
1,528
1.25 %
1.94 %
2014.00
(continued
2014.00
2013.00
Percent Change
2015 vs.
2014 vs.
2014.00
2013.00
30,610
9,965
13,844
31,827
5,817
14,028
(5.90) %
15.90
(1.10)
1,021
55,440
1,567
53,239
(9.00)
(0.80)
(34.80)
4.10
1,226
(311)
(351)
(465)
99
395
377
(1,074)
(390)
(692)
(62.20)
0
52.10
71.80
0
0
0
67.30
(19.20)
0
1.22 %
2.06 %
1.26 % 3 BP
1.84 % (12) BP
(3.80) %
71.30
(1.30)
(4) BP
22 BP
AT&T INC.
10-K
02/18/2016
12 Management's Discussion and Analysis of Financial Condition and Results of Operations (continued
International
Segment Results
2015.00
Segment operating revenues
Video entertainment
Wireless
Equipment
Total Segment Operating Revenues
Segment operating expenses
Operations and support
Depreciation and amortization
Total Segment Operating Expenses
Segment Operating Income (Loss)
Equity in Net Income (Loss)
of Affiliates
Segment Contribution
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
$2,150
1,647
305
4,102
2014.00
$0
0
0
3,930
655
4,585
(483)
(5)
0
0
0
0
153
($488)
$153
continued
2013.00
$-
Percent Change
2015 vs.
2014.00
2014 vs.
2013.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
532
0
0
0
0
0
0
0
0
0
(71.20)
$532
(71.20) %
AT&T INC.
10-K
02/18/2016
Supplemental Operating Information
Operating revenues
Service
Equipment
Total Operating Revenues
Operating expenses
Operations and support
EBITDA
Depreciation and amortization
Total Operating Expenses
Operating Income
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
2014.00
$59,837
13,868
73,705
$61,032
12,960
73,992
45,789
48,348
27,916
8,113
53,902
$19,803
25,644
7,744
56,092
$17,900
2013.00
$61,552
8,347
69,899
44,508
25,391
7,249
51,757
$18,142
Percent Change
2015 vs.
2014.00
(2.00) %
7.00
(0.40)
(5.30)
8.90
4.80
(3.90)
10.60 %
2014 vs.
2013.00
(0.80) %
55.30
5.90
8.60
1.00
6.80
8.40
(1.30) %
AT&T INC.
10-K
02/18/2016
14 Management's Discussion and Analysis of Financial Condition and Results of Operations (continued
2015.00
(in 000s)
Wireless Subscribers 1
Postpaid smartphones
Postpaid feature phones and data-centric
devices
Postpaid
Prepaid 5
Reseller
Connected devices 2
Total Wireless Subscribers
Net Additions 3
Postpaid
Prepaid 5
Branded Net Adds
Reseller
Connected devices 2
Net Subscriber Additions
Branded smartphones
Mobile Share connections
Smartphones under our installment program
at
end of period
Smartphones sold under our installment
program
during period
Total Churn 4
Postpaid Churn 4
1 Represents 100% of AT&T Mobility wireless
subscribers.
2 Includes data-centric devices such as
session-based tablets, monitoring devices
and automobile systems. Excludes postpaid
tablets.
3 Excludes acquisition-related additions
during the period.
4 Calculated by dividing the aggregate
number of wireless subscribers who canceled
service during a period divided by the total
58,073
19,032
77,105
11,548
13,774
26,213
128,640
1,666
1,364
3,030
(155)
5,184
8,059
67,200
61,275
26,670
17,320
1.39 %
1.09 %
2014.00
(continued
2014.00
2013.00
Percent Change
2015 vs.
2014.00
2014 vs.
2013.00
56,644
19,126
51,874
20,764
2.50 %
(0.50)
9.20 %
(7.90)
75,770
72,638
1.80
4.30
9,965
13,855
20,964
120,554
5,817
14,028
17,893
110,376
15.90
(0.60)
25.00
6.70
71.30
(1.20)
17.20
9.20
3,290
(311)
2,979
(346)
2,975
5,608
1,776
377
2,153
(1,074)
1,642
2,721
###
0
1.70
55.20
74.30
43.70
85.20
0
38.40
67.80
81.20
0
62,443
52,370
15,308
54,262
21,143
1,488
7.60
17.00
74.20
15.10
0
0
15,268
1,540
1.45 %
1.04 %
1.37 %
1.06 %
13.40 %
(6) BP
5 BP
8 BP
(2) BP
AT&T INC.
10-K
02/18/2016
30 Management's Discussion and Analysis of Financial Condition and Results of Operations (continued
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
80,171
3,575
28,845
4,918
48,699
$295,651
Less than
1 Year
5,235
234
3,775
867
22,929
$40,423
1-3
Years
3-5
Years
10,046
482
6,808
0
9,437
$47,620
More than
5 Years
8,761
502
5,774
0
6,159
$38,518
$169,090
re than
Years
$129,443
56,129
2,357
12,488
4,051
10,174
$169,090
$7,383
$20,847
$20,847
$17,322
$83,891
AT&T INC.
10-K
02/18/2016
31 Management's Discussion and Analysis of Financial Condition and Results of Operations (continued
Maturity
2016.00
Interest Rate Derivatives
Interest Rate Swaps:
Receive Fixed/Pay
Variable Notional
Amount Maturing
Weighted-Average
Variable Rate Payable 1
Weighted-Average
$3.40 %
2017.00
2018.00
$700
$3,000
4.00 %
4.50 %
inued
2018.00
2019.00
$3,000
$3,350
2020.00
$-
Thereafter
$-
4.50 %
3.80 %
4.50 %
3.50 %
Fair Value
12/31/15
Total
$7,050
$136
AT&T INC.
10-K
02/18/2016
37 CAUTIONARY LANGUAGE CONCERNING FORWARD-LOOKING STATEMENTS
AT&T Inc.
Consolidated Statements of Income
Dollars in millions except per share amounts
2015.00
Operating Revenues
Service
Equipment
Total operating revenues
$131,677
15,124
146,801
Operating Expenses
Cost of services and sales
Equipment
Broadcast, programming and operations
Other cost of services (exclusive of depreciation
and amortization shown separately below)
Selling, general and administrative
Abandonment of network assets
Depreciation and amortization
Total operating expenses
Operating Income
Other Income (Expense)
Interest expense
Equity in net income of affiliates
Other income (expense) net
Total other income (expense)
Income Before Income Taxes
Income tax expense
Net Income
Less: Net Income Attributable to Noncontrolling
Interest
Net Income Attributable to AT&T
Basic Earnings Per Share Attributable
to AT&T
Diluted Earnings Per Share Attributable
to AT&T
The accompanying notes are an integral
part of the consolidated financial statements.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
19,268
11,996
35,782
32,954
0
22,016
122,016
24,785
(4,120)
79
(52)
(4,093)
20,692
7,005
13,687
(342)
$13,345
$2.37
$2.37
2014.00
2013.00
$118,437
14,010
132,447
$119,252
9,500
128,752
18,946
4,075
16,644
3,308
37,124
39,697
2,120
18,273
120,235
12,212
31,239
28,414
0
18,395
98,000
30,752
(3,613)
175
1,581
(1,857)
10,355
3,619
6,736
(294)
(3,940)
642
596
(2,702)
28,050
9,328
18,722
(304)
$6,442
$18,418
$1.24
$3.42
$1.24
$3.42
As Adjusted
AT&T INC.
10-K
02/18/2016
37 CAUTIONARY LANGUAGE CONCERNING FORWARD-LOOKING STATEMENTS
AT&T Inc.
Consolidated Statements of Comprehensive
Income
Dollars in millions
2015.00
Net income
Other comprehensive income, net of tax:
Foreign Currency:
Translation adjustments (includes $(16),
$0 and $(2)
attributable to noncontrolling interest),
net of taxes of $(595), $(45) and $(78)
Reclassification adjustment included
in net income, net of taxes of $0, $224
and $30
Available-for-sale securities:
Net unrealized gains, net of taxes of $0,
$40, and $137
Reclassification adjustment included
in net income, net of taxes of $(9), $(10)
and $(42)
Cash flow hedges:
Net unrealized (losses) gains, net of taxes
of $(411), $140 and $286
Reclassification adjustment included
in net income, net of taxes of $20, $18
and $16
Defined benefit postretirement plans:
Amortization of net prior service credit
included in net income, net of taxes of
$(523), $(588) and $(480)
Net prior service credit arising during
period, net of taxes of $27, $262
and $1,695
Reclassification adjustment included
in net income, net of taxes of $0, $11
and $7
Other comprehensive income (loss)
Total comprehensive income
Less: Total comprehensive income attributable
to noncontrolling interest
Total Comprehensive Income Attributable
to AT&T
The accompanying notes are an integral
$13,687
(1,188)
0
(15)
(763)
38
(860)
45
(2,743)
10,944
(326)
$10,618
2014.00
As Adjusted
2013.00
$6,736
$18,722
(75)
(140)
416
55
65
258
(16)
(79)
260
525
36
30
(959)
(782)
428
2,765
26
11
181
6,917
(294)
2,643
21,365
(302)
$6,623
$21,063
AT&T INC.
10-K
02/18/2016
37 CAUTIONARY LANGUAGE CONCERNING FORWARD-LOOKING STATEMENTS
AT&T Inc.
Consolidated Balance Sheets
Dollars in millions except per share amounts
December 31,
2015.00
Assets
Current Assets
Cash and cash equivalents
Accounts receivable - net of allowances
for doubtful accounts of $704 and $454
Prepaid expenses
Other current assets
Total current assets
Property, Plant and Equipment Net
Goodwill
Licenses
Customer Lists and Relationships - Net
Other Intangible Assets Net
Investments in Equity Affiliates
Other Assets
Total Assets
Liabilities and Stockholders' Equity
Current Liabilities
Debt maturing within one year
Accounts payable and accrued liabilities
Advanced billings and customer deposits
Accrued taxes
Dividends payable
Total current liabilities
Long-Term Debt
Deferred Credits and Other Noncurrent
Liabilities
Deferred income taxes
Postemployment benefit obligation
Other noncurrent liabilities
Total deferred credits and other noncurrent
liabilities
Stockholders' Equity
Common stock ($1 par value, 14,000,000,000
authorized at December 31, 2015
and 2014: issued 6,495,231,088 at December
31, 2015 and 2014)
Additional paid-in capital
Retained earnings
Treasury stock (350,291,239 at December
$5,121
16,532
1,072
13,267
35,992
124,450
104,568
93,093
18,208
9,409
1,606
15,346
$402,672
$7,636
30,372
4,682
2,176
2,950
47,816
118,515
56,181
34,262
22,258
112,701
6,495
89,763
33,671
(12,592)
5,334
969
123,640
$402,672
2014.00
As Adjusted
$8,603
14,527
831
9,645
33,606
112,898
69,692
60,824
812
5,327
250
13,425
$296,834
$6,056
23,592
4,105
1,091
2,438
37,282
75,778
38,436
37,079
17,989
93,504
6,495
91,108
31,081
(47,029)
8,061
554
90,270
$296,834
AT&T INC.
10-K
02/18/2016
37 CAUTIONARY LANGUAGE CONCERNING FORWARD-LOOKING STATEMENTS
AT&T Inc.
Consolidated Statements of Cash Flows
Dollars in millions
2015.00
Operating Activities
Net income
Adjustments to reconcile net income to
net cash provided by operating activities:
Depreciation and amortization
Undistributed earnings from investments
in equity affiliates
Provision for uncollectible accounts
Deferred income tax expense
Net loss (gain) from sale of investments,
net of impairments
Actuarial (gain) loss on pension and postretirement
benefits
Abandonment of network assets
Changes in operating assets and liabilities:
Accounts receivable
Other current assets
Accounts payable and accrued liabilities
Retirement benefit funding
Other net
Total adjustments
Net Cash Provided by Operating Activities
Investing Activities
Construction and capital expenditures:
Capital expenditures
Interest during construction
Acquisitions, net of cash acquired
Dispositions
Sales (purchases) of securities, net
Return of advances to and investments in
equity affiliates
Other
Net Cash Used in Investing Activities
Financing Activities
Net change in short-term borrowings with
original maturities of
three months or less
Issuance of other short-term borrowings
Repayment of other short-term borrowings
Issuance of long-term debt
$13,687
22,016
(49)
1,416
4,117
91
(2,152)
0
(535)
(1,789)
1,291
(735)
(1,478)
22,193
35,880
(19,218)
(797)
(30,759)
83
1,545
1
1
(49,144)
(1)
0
0
33,969
(10,042)
0
(269)
143
(10,200)
(3,818)
9,782
(3,482)
8,603
$5,121
2014.00
2013.00
$6,736
$18,722
18,273
(27)
18,395
(324)
1,032
1,948
(1,461)
954
6,345
(492)
7,869
(7,584)
2,120
(2,651)
(974)
2,412
(560)
(3,379)
24,602
31,338
(1,329)
445
(152)
(209)
25
16,074
34,796
(21,199)
(234)
(3,141)
8,123
(1,890)
4
(20,944)
(284)
(4,113)
1,923
0
301
0
(18,337)
(7)
(23,124)
(16)
20
0
0
15,926
1,476
(1,476)
12,040
As Adjusted
(10,400)
107
(7,698)
4,796
(1,617)
39
(9,552)
(2,224)
(7,737)
(13,028)
114
(9,696)
251
(13,201)
5,264
(1,529)
3,339
4,868
$8,603
$3,339
AT&T INC.
10-K
02/18/2016
37 CAUTIONARY LANGUAGE CONCERNING FORWARD-LOOKING STATEMENTS
AT&T Inc.
Consolidated Statements of Changes in
Stockholders' Equity
Dollars and shares in millions except per
share amounts
2015.0
Shares
Amount
Common Stock
Balance at beginning of year
Issuance of stock
6,495
0
$6,49
6,495
$6,49
$91,10
$89,76
Retained Earnings
Balance at beginning of year
Net income attributable to AT&T ($2.37,
$1.24 and $3.42 per diluted share)
Dividends to stockholders ($1.89, $1.85
and
$1.81 per share)
Balance at end of year
Treasury Stock
Balance at beginning of year
Repurchase of common stock
Issuance of treasury stock
Balance at end of year
The accompanying notes are an integral
part of the consolidated financial statements.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
$31,08
$33,67
(1,308)
(8)
966
(350)
($47,029
($12,592
2015.00
ount
2014.00
Shares
As Adjusted
Amount
$6,495
0
6,495
0
$6,495
0
$6,495
6,495
$6,495
$91,108
(1,597)
252
0
$91,091
4
47
(34)
$89,763
$91,108
$31,081
13,345
$34,269
6,442
(10,755)
(9,630)
$33,671
$31,081
($47,029)
(278)
34,715
($12,592)
(1,269)
(48)
9
(1,308)
($45,619)
(1,617)
207
($47,029)
2013.00
Shares
Amount
6,495
0
$6,495
0
6,495
$6,495
$91,038
(8)
62
(1)
$91,091
$25,440
18,418
(9,589)
$34,269
(914)
(366)
11
(1,269)
($32,888)
(13,028)
297
($45,619)
AT&T INC.
10-K
02/18/2016
37 CAUTIONARY LANGUAGE CONCERNING FORWARD-LOOKING STATEMENTS
AT&T Inc.
Consolidated Statements of Changes in
Stockholders' Equity (continued)
Dollars and shares in millions except per
share amounts
2015.00
Amount
Accumulated Other Comprehensive Income
Attributable to AT&T, net of tax:
Balance at beginning of year
Other comprehensive income (loss)
attributable to AT&T
Balance at end of year
Noncontrolling Interest:
Balance at beginning of year
Net income attributable to noncontrolling
interest
Distributions
Contributions
Acquisitions of noncontrolling interests
Acquisition of interests held by
noncontrolling owners
Translation adjustments attributable
to
noncontrolling interest, net of taxes
Balance at end of year
Total Stockholders' Equity at beginning
of year
Total Stockholders' Equity at end of year
The accompanying notes are an integral
part of the consolidated financial statements.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2014.00
Amount
As Adjusted
$8,061
$7,880
(2,727)
$5,334
$8,061
$554
342
$494
(294)
0
383
0
(16)
$969
$554
$90,270
$94,610
$123,640
$90,270
2014.00
ount
Adjusted
2013.00
Amount
$7,880
$5,235
181
2,645
$8,061
$7,880
$494
294
$333
304
(233)
0
69
(70)
(231)
51
44
(5)
(2)
$554
$494
$94,610
$95,653
$90,270
$94,610
AT&T INC.
10-K
02/18/2016
45 Notes to Consolidated Financial Statements (continued)
Historical
Accounting
Method
At December 31, 2015 or for the year
ended
Other cost of services
Income tax expense
Net Income
Net Income Attributable to AT&T
Basic Earnings per Share Attributable
Effect of
Voluntary
Change
$36,038
6,908
13,528
13,186
($256)
97
159
159
$2.34
$0.03
2.34
0.03
$12,225
12,605
118,838
55,580
398,889
278,754
$30,166
$1,588
3,064
0
1,147
4,652
1,147
$3,505
to
AT&T
Diluted Earnings per Share Attributable
to
AT&T
Other current assets
Other Assets
Long-term debt
Deferred income taxes
Total Assets
Total Liabilities
Retained earnings
1 Impact of ASU 2015-03.
2 Impact of ASU 2015-17.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Effect of
Adoption of
New ASUs
As
Adjusted
$-
$35,782
7,005
13,687
13,345
0
0
0
$-
$2.37
($546)
###
###
###
###
###
$-
2.37
2
1
1
2
1,2
1,2
$13,267
15,346
118,515
56,181
402,672
279,032
$33,671
AT&T INC.
10-K
02/18/2016
46 Notes to Consolidated Financial Statements (continued)
Historical
Accounting
Method
At December 31, 2014 or for the year
ended
Other cost of services
Other income (expense) - net
Income tax expense
Net Income
Net Income Attributable to AT&T
Basic Earnings per Share Attributable
to
AT&T
Diluted Earnings per Share Attributable
to
AT&T
Other current assets
Other Assets
Long-term debt
Deferred income taxes
Total Assets
Total Liabilities
Retained earnings
1 Impact of ASU 2015-03.
2 Impact of ASU 2015-17.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Effect of
Voluntary
Change
$37,590
1,652
3,442
6,518
6,224
($466)
$1.19
$0.05
1.19
$8,067
10,998
76,011
37,544
292,829
205,905
$27,736
$1,735
$3,345
fect of
luntary
ange
Effect of
Adoption of
New ASUs
($466)
(71)
177
218
218
$-
$0.05
$-
As
Adjusted
$37,124
1,581
3,619
6,736
6,442
0
0
0
0
$1.24
0.05
$1,735
2,661
0
1,005
4,396
1,050
$3,345
($157)
###
###
###
###
###
$-
1.24
2
1
1
2
1,2
1,2
$9,645
13,425
75,778
38,436
296,834
206,564
$31,081
AT&T INC.
10-K
02/18/2016
46 Notes to Consolidated Financial Statements (continued)
Historical
Accounting
Method
At December 31, 2013 or for the year
ended
Other cost of services
Income tax expense
Net Income
Net Income Attributable to AT&T
Basic Earnings per Share Attributable
Effect of
Voluntary
Change
$31,512
9,224
18,553
18,249
($273)
$3.39
$0.03
to
AT&T
Diluted Earnings per Share Attributable
to
AT&T
Other current assets
Other Assets
Long-term debt
Deferred income taxes
Total Assets
Total Liabilities
Retained earnings
1 Impact of ASU 2015-03.
2 Impact of ASU 2015-17.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
3.39
$5,979
8,278
69,290
36,308
277,787
186,305
$31,141
$1,725
$3,128
fect of
luntary
ange
Effect of
Adoption of
New ASUs
($273)
104
169
169
$-
$0.03
$-
As
Adjusted
$31,239
9,328
18,722
18,418
0
0
0
$3.42
0.03
$1,725
2,269
0
859
3,994
866
$3,128
($159)
###
###
###
###
###
$-
3.42
2
1
1
2
1,2
1,2
$7,545
10,348
69,091
37,015
281,423
186,813
$34,269
AT&T INC.
10-K
02/18/2016
NOTE 2. EARNINGS PER SHARE
2015.00
$13,687
(342)
13,345
13
$13,358
5,628
18
5,646
$2.37
$2.37
2014.00
2013.00
$6,736
(294)
$18,722
(304)
6,442
18,418
13
$6,455
13
$18,431
5,205
5,368
16
5,221
$1.24
17
5,385
$3.42
$1.24
$3.42
AT&T INC.
10-K
02/18/2016
NOTE 3. OTHER COMPREHENSIVE INCOME
Net Unrealized
Gains (Losses)
on Availablefor-Sale
Securities
$271
258
($284)
(138)
55
(79)
Net Unrealized
Gains (Losses)
on Cash Flow
Hedges
($110)
525
2
30
179
555
450
65
445
260
(16)
36
49
296
499
0
741
(763)
(15)
38
(15)
(725)
$484
$16
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Defined Benefit
Postretirement
Plans
Accumulated
Other
Comprehensive
Income
$5,358
2,765
3
(771)
$5,235
3,410
4
(765)
1,994
2,645
7,352
428
7,880
678
(933)
(497)
(505)
181
6,847
45
8,061
(1,890)
(860)
(837)
(815)
(2,727)
$6,032
$5,334
AT&T INC.
10-K
02/18/2016
53 Notes to Consolidated Financial Statements (continued)
Business Solutions
Entertainment Group
Consumer Mobility
International
Segment Total
Corporate and Other
Acquisition-related items
Certain significant items
AT&T Inc.
Operations
and
Support
Expenses
$71,127
35,294
35,066
4,102
$44,946
28,345
21,477
3,930
145,589
1,297
(85)
0
$146,801
98,698
1,057
1,987
(1,742)
$100,000
Business Solutions
Entertainment Group
Consumer Mobility
International
Segment Total
Corporate and Other
Acquisition-related items
Certain significant items
AT&T Inc.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Operations
and
Support
Expenses
$70,606
22,233
36,769
0
129,608
2,839
0
0
$132,447
$45,826
18,992
23,891
0
88,709
2,471
785
9,997
$101,962
EBITDA
Depreciation
and
Amortization
Operating
Income
(Loss)
$26,181
6,949
13,589
172
$9,789
4,945
3,851
655
$16,392
2,004
9,738
(483)
46,891
240
(2,072)
1,742
$46,801
19,240
64
2,712
0
$22,016
27,651
176
(4,784)
1,742
$24,785
EBITDA
Depreciation
and
Amortization
$24,780
3,241
12,878
0
40,899
368
(785)
(9,997)
$30,485
$9,355
4,473
3,827
0
17,655
105
487
26
$18,273
Operating
Income (Loss)
$15,425
(1,232)
9,051
0
23,244
263
(1,272)
(10,023)
$12,212
Equity in
Net
Income
(Loss) of
Affiliates
$-
Segment
Contribution
(4)
0
(5)
$16,392
2,000
9,738
(488)
($09)
$27,642
Equity in
Net
Income
(Loss) of
Affiliates
$-
Segment
Contribution
(2)
(1)
153
$150
$15,425
(1,234)
9,050
153
$23,394
AT&T INC.
10-K
02/18/2016
54 Notes to Consolidated Financial Statements (continued)
Business Solutions
Entertainment Group
Consumer Mobility
International
Segment Total
Corporate and Other
Acquisition-related items
Certain significant items
AT&T Inc.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Operations
and
Support
Expenses
$67,647
21,542
36,243
0
125,432
$43,442
17,943
22,545
0
83,930
3,320
0
0
$128,752
2,987
0
(7,312)
$79,605
EBITDA
Depreciation
and
Amortization
Operating
Income
(Loss)
$24,205
3,599
13,698
0
41,502
$8,965
4,815
3,683
0
17,463
$15,240
(1,216)
10,015
0
24,039
333
0
7,312
$49,147
274
658
0
$18,395
59
(658)
7,312
$30,752
Equity in
Net
Income
(Loss) of
Affiliates
$0
0
532
$532
Segment
Contribution
$15,240
(1,216)
10,015
532
$24,571
AT&T INC.
10-K
02/18/2016
55 Notes to Consolidated Financial Statements (continued)
Business Solutions
Entertainment Group
Consumer Mobility
International
Segment Operating Income
2015.00
$16,392
2,000
9,738
(488)
27,642
Reconciling Items:
Corporate and Other
Merger and integration charges
Amortization of intangibles acquired
Actuarial gain (loss)
Employee separation charges
Other (expenses) credits
Asset abandonments and impairments
Segment equity in net income (loss) of affiliates
AT&T Operating Income
Interest expense
Equity in net income of affiliates
Other income (expense) - net
Income Before Income Taxes
176
(2,072)
(2,712)
2,152
(375)
(35)
0
9
24,785
4,120
79
(52)
$20,692
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2014.00
$15,425
(1,234)
9,050
153
23,394
2013.00
$15,240
(1,216)
10,015
532
24,571
263
(785)
(487)
(7,869)
0
0
(2,154)
(150)
12,212
3,613
175
1,581
$10,355
59
0
(658)
7,584
(501)
229
0
(532)
30,752
3,940
642
596
$28,050
AT&T INC.
10-K
02/18/2016
55 Notes to Consolidated Financial Statements (continued)
United States
Latin America
$140,234
2015.00
Net Property,
Plant &
Equipment
$118,515
Brazil
Other
Mexico
Other
Total
1,224
1,157
2,046
2,140
$146,801
1,384
1,530
2,369
652
$124,450
Revenues
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Revenues
$129,77
$132,44
$129,772
2014.00
Net Property,
Plant &
Equipment
$112,092
142
99
94
2,340
$132,447
33
67
20
686
$112,898
venues
$126,212
2013.00
Net Property,
Plant &
Equipment
$110,090
136
92
90
2,222
$128,752
$110,968
Revenues
2013.00
t Property,
ant &
uipment
$110,090
41
72
24
741
$110,968
AT&T INC.
10-K
02/18/2016
57 Notes to Consolidated Financial Statements (continued)
Assets acquired
Cash
Accounts receivable
All other current assets
Property, plant and equipment (including
satellites)
Intangible assets not subject to amortization
Orbital slots
Trade name
Intangible assets subject to amortization
Customer lists and relationships
Trade name
Other
Investments and other assets
Goodwill
Total assets acquired
Liabilities assumed
Current liabilities, excluding current
portion of long-term debt
Long-term debt
Other noncurrent liabilities
Total liabilities assumed
Net assets acquired
Noncontrolling interest
Aggregate value of consideration paid
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
$4,797
2,011
1,535
9,301
11,946
1,382
19,505
2,905
457
2,360
34,427
90,626
5,693
20,585
16,585
42,863
47,763
(354)
$47,409
AT&T INC.
10-K
02/18/2016
57 Notes to Consolidated Financial Statements (continued)
(Unaudited)
Year Ended
December 31,
2015.00
$165,694
12,683
2014.00
$165,595
$2.06
$1.04
$2.06
$1.04
2014.00
$165,595
6,412
$1.04
$1.04
AT&T INC.
10-K
02/18/2016
NOTE 6. PROPERTY, PLANT AND EQUIPMENT
Land
Buildings and improvements
Central office equipment 1
Cable, wiring and conduit
Satellites
Other equipment
Software
Under construction
Lives (years)
0
2-44
3-10
15-50
12-15
2-23
3-5
0
2015.00
$1,638
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
$124,450
2015.00
$1,638
33,784
93,643
75,784
2,088
81,972
11,347
5,971
306,227
181,777
2014.00
$1,567
32,204
89,857
72,766
0
74,244
8,604
3,053
282,295
169,397
$124,450
$112,898
AT&T INC.
10-K
02/18/2016
NOTE 7. GOODWILL AND OTHER INTANGIBLE ASSETS
Wireless
Balance as of December 31, 2013
Goodwill acquired
Other
Balance as of December 31, 2014
Goodwill acquired
Foreign currency translation
adjustments
Allocation of goodwill
Other
Balance as of December 31, 2015
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
$-
Wireline
$36,106
367
(4)
36,469
6
0
$33,167
0
56
33,223
0
0
###
(4)
(33,226)
3
$-
Business
Solutions
$-
Entertainment
Group
$-
Consumer
Mobility
$-
0
0
0
0
0
0
0
0
30,839
0
45,351
0
7,834
0
$45,351
$38,673
$16,512
nsumer
bility
International
$-
Total
0
0
0
0
0
0
0
0
###
###
$69,273
367
52
69,692
35,517
(638)
16,512
0
0
(2)
0
(3)
$16,512
$4,032
$104,568
AT&T INC.
10-K
02/18/2016
61 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
$1,055
4,450
19,505
33
485
25,528
2,905
686
$29,119
Currency
Translation
Adjustment
$0
###
0
(60)
###
0
0
($354)
Accumulated
Amortization
$679
4,347
1,807
23
110
$1,082
5,825
0
56
0
6,966
424
195
$7,585
6,963
0
275
$7,238
Currency
Translation
Adjustment
$0
0
0
0
0
0
0
$-
Accumulated
Amortization
$550
5,559
0
42
0
6,151
0
189
$6,340
AT&T INC.
10-K
02/18/2016
61 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
$81,147
11,946
6,437
$99,530
$60,824
0
###
$66,065
AT&T INC.
10-K
02/18/2016
NOTE 8. EQUITY METHOD INVESTMENTS
Beginning of year
Additional investments
DIRECTV investments acquired
Equity in net income of affiliates
Dividends and distributions received
Sale of Am rica M vil shares
Other adjustments
End of year
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
$250
77
1,232
79
(30)
0
(2)
$1,606
2014.00
$3,860
226
0
175
(148)
###
(46)
$250
AT&T INC.
10-K
02/18/2016
NOTE 9. DEBT
2015.00
Notes and debentures 1
Interest Rates
0.49% 2.99%
3.00% 4.99%
5.00% 6.99%
7.00% 9.50%
Other
Fair value of interest rate swaps recorded
in debt
Unamortized (discount) premium - net
Unamortized issuance costs
Total notes and debentures
Capitalized leases
Other
Total long-term debt, including current
maturities
Current maturities of long-term debt
Total long-term debt
1 Includes credit agreement borrowings.
2 Maturities assume putable debt is redeemed
by the holders at the next opportunity.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Maturities 2
2015 2022
2015 2046
2015 2095
2015 2097
$34,265
$118,515
2015.00
2014.00
$34,265
54,678
31,140
5,805
15
109
$22,127
31,516
23,260
6,153
0
125
126,012
83,181
(842)
(323)
124,847
884
416
126,147
(1,549)
(233)
81,399
430
0
81,829
(7,632)
$118,515
(6,051)
$75,778
AT&T INC.
10-K
02/18/2016
64 Notes to Consolidated Financial Statements (continued)
2015.00
$7,632
4
$7,636
2014.00
$6,051
5
$6,056
AT&T INC.
10-K
02/18/2016
Financing Activities
2016.00
2017.00
Debt repayments 1
$7,383
$7,789
Weighted-average
2.80 %
2.30 %
1 Debt repayments assume putable debt is
redeemed by the holders at the next opportunity.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2018.00
$13,058
3.50 %
2019.00
$7,863
3.90 %
2020.00
$9,459
2020.00
Thereafter
$9,459
$83,891
3.20 %
4.80 %
AT&T INC.
10-K
02/18/2016
Long-Term Debt and Other Financial Instruments
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Fair
Value
$128,993
4
###
4
Fair
Value
$90,367
5
###
AT&T INC.
10-K
02/18/2016
Long-Term Debt and Other Financial Instruments
$1,132
569
0
Level 2
Level 3
$0
680
0
0
0
136
556
3
(3,466)
Level 2
Available-for-Sale Securities
Domestic equities
$1,160
$International equities
553
0
Fixed income bonds
0
836
Asset Derivatives 1
Interest rate swaps
0
157
Cross-currency swaps
0
1,243
Interest rate locks
0
5
Liability Derivatives 1
Cross-currency swaps
0
(1,506)
Interest rate locks
0
(133)
1 Derivatives designated as hedging instruments
are reflected as "Other assets," "Other
noncurrent liabilities" and, for a portion
of interest rate swaps, "Other current ____________________________
assets" in our consolidated balance sheets.
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Level 3
vel 3
Total
$0
0
$1,132
569
680
0
0
0
136
556
3
###
vel 3
Total
$0
0
$1,160
553
836
0
0
0
157
1,243
5
0
0
###
(133)
AT&T INC.
10-K
02/18/2016
69 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
$7,050
29,642
0
100
$36,792
2014.00
$6,550
26,505
6,750
0
$39,805
AT&T INC.
10-K
02/18/2016
69 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
2014.00
($16)
16
($29)
29
2013.00
($113)
113
AT&T INC.
10-K
02/18/2016
69 Notes to Consolidated Financial Statements (continued)
2015.00
2014.00
($813)
$528
(361)
(58)
2014.00
2013.00
$528
$813
(128)
(44)
(46)
(2)
AT&T INC.
10-K
02/18/2016
NOTE 11. INCOME TAXES
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
$59,879
6,920
(10,517)
2,172
(4,029)
(1,478)
52,947
2,141
$55,088
2014.00
$47,082
$56,181
(1,093)
$55,088
$38,436
$38,436
$38,436
2014.00
$47,082
1,874
(11,679)
2,035
(2,126)
68
37,254
1,182
$38,436
$38,436
0
$38,436
AT&T INC.
10-K
02/18/2016
71 Notes to Consolidated Financial Statements (continued)
2015.00
$4,465
1,333
660
(396)
(16)
10
864
(22)
6,898
1,138
8,036
(582)
(3,460)
(842)
$3,152
2014.00
$4,227
470
484
(657)
(38)
(21)
0
0
4,465
973
5,438
(434)
###
$2,604
AT&T INC.
10-K
02/18/2016
72 Notes to Consolidated Financial Statements (continued)
Federal:
Current
Deferred
2015.00
2014.00
$2,496
3,828
6,324
$1,610
2,060
3,670
72
671
743
(102)
(73)
(175)
320
163
(382)
(62)
$7,005
(39)
124
$3,619
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2013.00
$3,044
5,783
8,827
(132)
596
464
71
(34)
37
$9,328
AT&T INC.
10-K
02/18/2016
72 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
$21,519
(827)
$20,692
2014.00
$10,244
$10,355
2014.00
$10,244
111
$10,355
2013.00
$27,903
147
$28,050
AT&T INC.
10-K
02/18/2016
72 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
$7,242
2014.00
$3,624
483
0
0
(720)
$7,005
33.90 %
$3,619
2014.00
$3,624
2013.00
$9,818
(113)
302
350
386
0
0
(628)
$3,619
(792)
$9,328
34.90 %
33.30 %
AT&T INC.
10-K
02/18/2016
74 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Pension Benefits
2015.00
$59,543
1,212
201
$56
1,902
(8)
(3,079)
149
(4,681)
470
(42)
(2)
$55,464
$59
2014.00
$56,560
1,134
Postretirement Benefits
2015.00
$30,709
222
2014.00
$30,285
233
2,470
(73)
6,269
17
(6,543)
0
967
(74)
###
0
###
20
1,458
(617)
1,822
0
###
0
(293)
(174)
2
$59,543
0
$27,898
0
$30,709
AT&T INC.
10-K
02/18/2016
74 Notes to Consolidated Financial Statements (continued)
Pension Benefits
2015.00
$45,163
2014.00
$47,238
604
###
735
418
(42)
(2)
($14,380)
2014.00
$47,238
Postretirement Benefits
2015.00
$7,846
2014.00
$8,960
4,213
(6,543)
562
0
(308)
64
###
0
0
0
384
###
0
0
0
45,163
($14,380)
6,671
($21,227)
7,846
($22,863)
AT&T INC.
10-K
02/18/2016
75 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
$42,195
2014.00
$45,163
8,714
$50,909
$54,184
2014.00
$45,163
9,021
$54,184
AT&T INC.
10-K
02/18/2016
75 Notes to Consolidated Financial Statements (continued)
Pension Benefits
2015.00
$(13,269)
($13,269)
2014.00
$(14,380)
($14,380)
Postretirement Benefits
2015.00
($1,766)
(19,461)
($21,227)
2014.00
($1,842)
(21,021)
($22,863)
AT&T INC.
10-K
02/18/2016
Periodic Benefit Costs
Pension Benefits
2015.00
$1,212
2014.00
$1,134
1,902
2,470
(3,317)
(103)
(373)
($679)
(3,380)
(94)
5,419
$5,549
2013.00
$1,321
Postretirement Benefits
2015.00
$222
2,429
967
(3,312)
(94)
(5,013)
($4,669)
(421)
###
###
($2,142)
2014.00
$233
$1,683
2014.00
$233
2013.00
$352
1,458
1,532
(653)
(1,448)
2,093
$1,683
(706)
(1,161)
(2,738)
($2,721)
AT&T INC.
10-K
02/18/2016
Other Changes in Benefit Obligations Recognized in Other Comprehensive Income
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Pension Benefits
2015.00
$575
1
(64)
0
2014.00
$583
45
(58)
5
(63)
(8)
$512
$575
2013.00
$641
0
(58)
0
Postretirement Benefits
2015.00
$6,257
45
(792)
0
2014.00
$6,812
383
(898)
(40)
(58)
(747)
(555)
$583
$5,510
$6,257
2013.00
$4,766
2,765
(719)
0
2,046
$6,812
AT&T INC.
10-K
02/18/2016
Assumptions
Pension Benefits
2015.00
4.60 %
2014.00
4.30 %
4.60 %
5.00 %
3.30 %
4.60 %
7.75 %
7.75 %
3.10 %
3.00 %
3.00 %
3.00 %
plan assets
Composite rate of compensation
increase for determining
projected benefit obligation
Composite rate of compensation
increase for determining net
pension cost (benefit)
1 Weighted-average discount rate of 5.00%
in effect for pension costs from January
1, 2014 through September 30, 2014. Discount
rates in effect of 4.90% for service cost
and 3.50% for interest cost from October
1, 2014 through December 31, 2014. A discount
rate of 5.00% was used for
postretirement costs for the year ended
December 31, 2014.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2013.00
5.00 %
Postretirement Benefits
2015.00
4.50 %
2014.00
4.20 %
2013.00
5.00 %
4.30 %
4.60 %
5.00 %
4.30 %
4.30 %
3.30 %
5.00 %
4.30 %
7.75 %
5.75 %
7.75 %
7.75 %
3.00 %
3.10 %
3.00 %
3.00 %
3.00 %
3.00 %
3.00 %
3.00 %
AT&T INC.
10-K
02/18/2016
78 Notes to Consolidated Financial Statements (continued)
AT&T INC.
10-K
02/18/2016
Plan Assets
Pension Assets
Target
Equity securities:
Domestic
International
Fixed income securities
Real assets
Private equity
Other
Total
20%
10%
35%
6%
4%
0%
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
0
0
0
0
0
0
30%
20%
45%
16%
14%
5%
22 %
15
40
10
12
1
100 %
2014.00
23 %
14
38
11
12
2
100 %
0
0
0
0
0
0
31%
19%
39%
6%
7%
27%
2015.00
26 %
14
34
1
2
23
100 %
2014.00
29 %
20
29
1
3
18
100 %
AT&T INC.
10-K
02/18/2016
80 Notes to Consolidated Financial Statements (continued)
$160
0
0
8,315
4,287
0
0
0
0
65
75
0
0
0
512
13
13,427
(824)
$12,603
Level 2
$-
Level 3
$-
Total
25
25
0
0
$160
25
25
4
0
0
0
8,319
4,287
403
404
792
278
345
8,274
0
0
0
373
792
278
345
8,712
4,495
0
0
5,522
3,538
0
###
(12)
0
###
###
2
0
0
###
0
4,570
4,926
4,357
5,524
4,050
13
###
(836)
$23,689
$9,659
$45,951
###
$42,195
AT&T INC.
10-K
02/18/2016
81 Notes to Consolidated Financial Statements (continued)
$2
220
4
Level 2
$-
1,187
869
0
0
0
0
0
0
0
0
6
1
$2,289
$4
vel 2
Level 3
$-
Total
1,292
0
0
0
$2
1,512
4
0
0
0
0
1,187
869
35
37
120
45
389
13
0
0
133
45
389
617
1,681
0
0
189
0
$4,368
0
1
155
81
0
0
$252
617
1,682
155
81
195
1
$6,909
(238)
$6,671
AT&T INC.
10-K
02/18/2016
81 Notes to Consolidated Financial Statements (continued)
Pension Assets
Equities
$-
Fixed Income
Funds
(1)
1
0
0
0
0
$-
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
$444
29
(16)
0
0
29
(110)
$376
Private
Equity Funds
$5,399
426
132
0
(19)
436
###
$4,926
Real Estate
and Real
Assets
$4,845
416
(114)
19
0
474
###
$4,357
Total
$10,688
870
3
19
(19)
939
###
$9,659
AT&T INC.
10-K
02/18/2016
81 Notes to Consolidated Financial Statements (continued)
Postretirement Assets
Balance at beginning of year
Realized gains (losses)
Unrealized gains (losses)
Transfers in
Transfers out
Purchases
Sales
Balance at end of year
Fixed Income
Funds
$3
0
0
15
(1)
0
(1)
$16
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Private
Equity Funds
$218
(16)
24
0
0
30
(101)
$155
Real Assets
$96
(2)
(1)
25
(25)
1
(13)
$81
Total
$317
(18)
23
40
(26)
31
(115)
$252
AT&T INC.
10-K
02/18/2016
82 Notes to Consolidated Financial Statements (continued)
$45
0
0
8,613
4,805
0
0
0
0
97
145
0
0
0
310
6
1
14,022
(650)
$13,372
Level 2
$-
Level 3
$-
Total
127
25
0
0
$45
127
25
74
171
0
0
8,687
4,976
610
611
1,741
418
531
7,210
0
0
0
441
1,741
418
531
7,748
4,876
0
0
5,823
3,140
0
0
24,746
(260)
0
5,399
4,845
2
0
0
0
10,688
0
5,021
5,399
4,845
5,825
3,450
6
1
49,456
(910)
$24,486
$10,688
$48,546
###
$45,163
AT&T INC.
10-K
02/18/2016
82 Notes to Consolidated Financial Statements (continued)
$278
1,606
1,405
0
0
0
0
0
0
0
0
0
$3,289
Level 2
$1,198
Level 3
$-
Total
$1,476
0
0
0
0
1,606
1,405
46
113
50
0
0
1
46
113
51
397
397
614
###
0
0
173
$4,551
1
1
218
96
0
$317
615
1,961
218
96
173
$8,157
(311)
$7,846
AT&T INC.
10-K
02/18/2016
83 Notes to Consolidated Financial Statements (continued)
Pension Assets
Equities
$0
0
0
0
1
(1)
$-
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Fixed Income
Funds
$547
41
(1)
0
(3)
55
(195)
$444
Private Equity
Funds
$5,724
696
(76)
0
(22)
531
###
$5,399
Total
$11,465
1,543
(323)
22
(25)
1,265
(3,259)
$10,688
AT&T INC.
10-K
02/18/2016
83 Notes to Consolidated Financial Statements (continued)
Postretirement Assets
Balance at beginning of year
Realized gains (losses)
Unrealized gains (losses)
Transfers out
Purchases
Sales
Balance at end of year
Fixed Income
Funds
$26
0
1
(1)
0
(23)
$3
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Private Equity
Funds
$309
45
(29)
0
6
(113)
$218
Real Assets
$111
(3)
11
0
0
(23)
$96
Total
$446
42
(17)
(1)
6
(159)
$317
AT&T INC.
10-K
02/18/2016
Estimated Future Benefit Payments
2016.00
2017.00
2018.00
2019.00
2020.00
Years 2021 - 2025
Pension Benefits
$4,705
4,424
4,294
4,198
4,155
19,886
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Postretirement Ben
$2,024
1,995
1,973
1,939
1,894
8,884
AT&T INC.
10-K
02/18/2016
84 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
($2,444)
(2,372)
0
2014.00
($2,458)
(2,410)
0
AT&T INC.
10-K
02/18/2016
84 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
$9
2014.00
$7
77
1
(36)
$51
$358
2014.00
$7
2013.00
$9
109
(1)
243
$358
101
0
(106)
$4
AT&T INC.
10-K
02/18/2016
84 Notes to Consolidated Financial Statements (continued)
$-
2015.00
2014.00
($01)
1
($11)
(1)
($12)
2013.00
($01)
0
($01)
AT&T INC.
10-K
02/18/2016
85 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
$299
147
5
$451
2014.00
$226
93
(1)
$318
2013.00
$381
80
(3)
$458
AT&T INC.
10-K
02/18/2016
85 Notes to Consolidated Financial Statements (continued)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Shares
26
14
11
(13)
(2)
36
Weighted-Average
Grant-Date Fair Va
$33.52
33.98
34.29
33.86
34.07
$33.78
AT&T INC.
10-K
02/18/2016
NOTE 15. SALES OF EQUIPMENT INSTALLMENT RECEIVABLES
2015.00
$7,436
6,704
4,439
2,266
2014.00
$4,707
4,126
2,528
1,629
AT&T INC.
10-K
02/18/2016
NOTE 18. ADDITIONAL FINANCIAL INFORMATION
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
December 31,
2015.00
$2,923
$21,047
2,629
1,766
1,974
2,956
$30,372
2014.00
$2,720
$14,984
1,967
1,842
1,597
3,202
$23,592
AT&T INC.
10-K
02/18/2016
NOTE 18. ADDITIONAL FINANCIAL INFORMATION
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
$3,632
$4,917
(797)
$4,120
2014.00
$3,272
$3,847
(234)
$3,613
2013.00
$3,268
$4,224
(284)
$3,940
AT&T INC.
10-K
02/18/2016
NOTE 18. ADDITIONAL FINANCIAL INFORMATION
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2015.00
2014.00
$4,822
1,851
$4,099
2014.00
2013.00
$4,099
1,532
$4,302
1,985
AT&T INC.
10-K
02/18/2016
NOTE 19. QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
High
Low
Close
1 Amounts have been adjusted for the voluntary
change in accounting policy (Note 1).
2 Includes an actuarial gain on pension
and postretirement benefit plans (Note
3 Quarterly earnings per share impacts
may not add to full-year earnings per share
impacts due to the difference in weighted-average
common shares for the quarters versus the
weighted-average common shares for the
year.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Second 1
$33,015
5,773
3,184
3,082
$0.63
$0.59
$0.63
$0.59
$35.07
32.41
32.65
$36.45
32.37
35.52
Third
Fourth 2
Annual
$39,091
5,923
3,078
2,994
$42,119
7,532
4,086
4,006
$146,801
$0.50
$0.65
$2.37
$0.50
$0.65
$2.37
$35.93
30.97
32.58
$34.99
32.17
34.41
12.00
nual
$146,801
24,785
13,687
13,345
$2.37
$2.37
12.00
AT&T INC.
10-K
02/18/2016
NOTE 19. QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Second 1
$32,575
$0.71
$0.70
$0.70
$0.69
$35.50
31.74
35.07
$36.86
cond 1
Third 1
Fourth 1,2
$32,575
5,739
3,697
3,623
$32,957
5,607
3,187
3,130
$34,439
(5,469)
(3,918)
(3,999)
$0.70
$0.60
($0.77)
$0.69
$0.60
($0.77)
$36.86
34.32
35.36
$37.48
34.17
35.24
$36.16
32.07
33.59
Annual
$132,447
12,212
6,736
6,442
$1.24
$1.24
6.00
AT&T INC.
10-K
02/18/2016
FORM 10-K filed February 18, 2016
Legal Name
State of
Incorporation/Formation
Illinois
Indiana
AT&T Indiana;
AT&T Wholesale
Michigan Bell
Telephone Company
Michigan
AT&T Michigan;
AT&T Wholesale
Nevada Bell
Telephone Company
Nevada
AT&T Nevada;
AT&T Wholesale
Pacific Bell
Telephone Company
California
AT&T California;
AT&T Wholesale;
AT&T DataComm
California
Delaware
Delaware
AT&T Midwest;
AT&T West;
AT&T East
Southwestern Bell
Telephone Company
Delaware
AT&T
AT&T
AT&T
AT&T
Ohio
AT&T Ohio;
AT&T Wholesale
Wisconsin
AT&T Wisconsin;
AT&T Wholesale
AT&T Corp.
New York
AT&T Communications of
New York, Inc.
AT&T
AT&T
AT&T
AT&T
AT&T
AT&T
same
New York
AT&T Illinois;
AT&T Wholesale
Teleport Communications
America, LLC
Delaware
same
BellSouth, LLC
Georgia
AT&T South
BellSouth Telecommunications,
LLC
Georgia
AT&T
AT&T
AT&T
AT&T
AT&T
AT&T
AT&T
AT&T
AT&T
AT&T
Delaware
AT&T Mobility
Delaware
AT&T Mobility
Delaware
AT&T Mobility
Delaware
same
The Netherlands
same
California
same
Delaware
same
Delaware
same
Brazil
same
Colombia
same
Argentina
same
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Alabama
Florida
Georgia
Kentucky
Louisiana
Mississippi
North Carolina
South Carolina
Tennessee
Southeast
AT&T INC.
10-K
02/18/2016
NO TITLE
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
AT&T INC.
10-K
02/18/2016
NO TITLE
Second
$33,015
5,712
3,146
3,044
$0.58
$0.58
$0.68
Reported
Third
$39,091
5,923
3,078
2,994
$0.50
$0.50
Third
$32,957
5,402
3,059
3,002
$0.58
$0.58
Reported
Fourth
$42,119
7,532
4,086
4,006
$0.65
Annual
$146,801
24,623
13,586
13,244
$2.34
$0.65
$2.34
Fourth
$34,439
(5,550)
(3,896)
(3,977)
($0.77)
Annual
$132,447
11,746
6,518
6,224
$1.19
($0.77)
$1.19
Second
$33,015
5,773
3,184
3,082
$0.59
$0.59
$0.69
Reported
Third
$39,091
5,923
3,078
2,994
$0.50
$0.50
Third
$32,957
5,607
3,187
3,130
$0.60
$0.60
$42,1
$0.
$0.
$34,4
($0.7
($0.7
Fourth
$42,119
7,532
4,086
4,006
$0.65
Annual
$146,801
24,785
13,687
13,345
$2.37
$0.65
$2.37
Fourth
$34,439
(5,469)
(3,918)
(3,999)
($0.77)
Annual
$132,447
12,212
6,736
6,442
$1.24
($0.77)
$1.24
$-
Effect of Change
First
Second
$$101
61
63
38
63
38
$0.02
$0.01 $$0.02
Effect of Change
First
$$57
36
36
$0.01
$-
Third
$0
0
0
0
0
0
$-
$0.01 $-
Second
Fourth
$-
Third
$-
Fourth
$-
123
76
76
$0.02
205
128
128
$0.02 $-
$0.01
$0.02 $-
81
(22)
(22)
Annual
$162
101
101
$0.03
$0.03
Annual
$466
218
218
$0.05
$0.05