Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / CNSL - Consolidated Communications Reports Third Quarter 2018 Results


CNSL - Consolidated Communications Reports Third Quarter 2018 Results

  • Grew commercial and carrier data and transport revenue 2.3 percent year over year
  • Successfully ratified contract with union employees in Northern New England
  • Increased synergy target from $55 million to $75 million
  • Declared 54th consecutive quarterly dividend

MATTOON, Ill., Nov. 01, 2018 (GLOBE NEWSWIRE) -- Consolidated Communications Holdings, Inc. (Nasdaq: CNSL) (the “Company”) reported results for the third quarter 2018 and will hold a conference call and simultaneous webcast to discuss its results and developments today at 10 a.m. ET.

Third quarter 2018 Consolidated Communications financial summary:

  • Revenue totaled $348.1 million
  • Net cash from operating activities was $69.7 million
  • Adjusted EBITDA was $133.7 million
  • Dividend payout ratio was 69.9 percent, impacted by increased capital expenditures during the quarter

“We continue to make steady progress growing our commercial and carrier revenues as we again experienced year over year growth of data and transport revenues,” said Bob Udell, president and chief executive officer of Consolidated Communications. “We delivered a solid quarter with improvement in data and broadband revenues and an increased synergy target which helps to offset declines in voice revenues. We are proud to annouce our 54th consecutive dividend to our shareholders.”

“We’re pleased to have secured new labor agreements with our employees in Northern New England,” added Udell. “The new agreements give us increased flexibility to improve the customer experience and better manage our costs.  As a result, we are increasing our synergy target associated with the acquisition from $55 million to $75 million.”

Financial Results for the Third Quarter   

  • Revenues were $348.1 million, compared to $363.3 million for the third quarter of 2017, a decrease of $15.2 million in the recent quarter. Commercial and carrier data and transport service revenue increased 2.3 percent or $2 million compared to the same period last year. Voice services revenue declined across all customer channels, accounting for $10.6 million of the revenue decline. Subsidies decreased $1.7 million during the quarter primarily due to the final CAF step down in transitional revenues, and network switched and special access revenues declined $3.1 million.
  • Income from operations was $300,000, compared to a loss of $7.7 million in the third quarter of 2017. The year-over-year change is due to reductions in operating expense of $28 million, mainly from acquisition and transaction costs incurred during the third quarter of 2017, offset by the revenue decline. Income from operations was further impacted by an increase in depreciation and amortization expense of $4.7 million associated with higher capital expenditures.
  • Interest expense, net was $33.5 million, compared to $36.3 million for the same period last year. The decrease was due to the recognition of a $5.8 million bridge commitment fee related to the FairPoint acquisition financing in the third quarter of 2017, offset by increases in LIBOR and costs of additional interest rate swaps put in place to maintain our fixed debt target of 75 percent.  As of Sept. 30, 2018, our weighted average cost of debt was approximately 5.5 percent.
  • Cash distributions from the Company’s wireless partnerships were $8.1 million for the third quarter compared to $8.6 million for the prior year period. 
  • Other income, net was $9.4 million, compared to $9.3 million in the third quarter of 2017.
  • On a GAAP basis, net loss was $14.8 million and GAAP net loss per share was ($0.21). Adjusted diluted net loss per share excludes certain items as outlined in the table provided in this release.  Adjusted diluted net loss per share was ($0.09) in the third quarter, compared to $0.00 for the same period last year. 
  • Adjusted EBITDA was $133.7 million compared to $137.4 million a year ago. The year over year change was primarily due to decreases in revenue and wireless distributions, offset by declines in operating expenses.
  • The total net debt to pro forma last 12-month adjusted EBITDA ratio was 4.3x.

Cash Available to Pay Dividends, Capex

For the third quarter, cash available to pay dividends was $39.5 million, and the dividend payout ratio was 69.9 percent for the quarter and 67.1 percent year to date. At Sept. 30, 2018, cash and cash equivalents were $3.8 million.  Capital expenditures were $61.9 million for the third quarter. 

Financial Guidance

The Company updated its 2018 guidance as follows:

($ in millions)
 
2018 Updated Guidance
 
2018 Previous Guidance
 
Cash interest expense
 
$123 to $128
 
$123 to $128
 
Cash income taxes/refund1
 
$1 to $3
 
$1 to $3
 
Capital expenditures2
 
$240 to $245
 
$235 to $240
 
 
 
 
 
 
 
(1)  Cash income taxes primarily include local and state income taxes as federal income taxes will be shielded by existing net operating losses.
(2)  Increasing capital expenditures in part due to success-based, capital projects and hurricane Michael recovery efforts.

Dividend Payments

On Oct. 29, 2018, the Company’s board of directors declared a quarterly dividend of $0.38738 per common share, which is payable on Feb. 1, 2019 to stockholders of record at the close of business on Jan. 15, 2019. This will represent the 54th consecutive quarterly dividend paid by the Company. 

Conference Call Information

The Company will host a conference call and webcast today at 10 a.m. ET / 9 a.m. CT to discuss third quarter earnings and developments with respect to the Company. The live webcast and replay can be accessed from the Investor Relations section of the Company’s website at http://ir.consolidated.com. The live conference call dial-in number is 1-877-374-3981, conference ID 6283078. A telephonic replay of the conference call will be available through Nov. 8, 2018 and can be accessed by calling 1-855-859-2056, conference ID 6283078.  
 
About Consolidated Communications 

Consolidated Communications Holdings, Inc. (NASDAQ: CNSL) is a leading broadband and business communications provider serving consumers, businesses of all sizes, and wireless companies and carriers, across a 23-state service area.  Leveraging its advanced fiber optic network spanning more than 36,000 fiber route miles, Consolidated Communications offers a wide range of communications solutions, including: data, voice, video, managed services, cloud computing and wireless backhaul. Headquartered in Mattoon, Ill., Consolidated Communications has been providing services in many of its markets for more than a century.

Use of Non-GAAP Financial Measures                         

This press release, as well as the conference call, includes disclosures regarding “EBITDA,” “adjusted EBITDA,” “cash available to pay dividends” and the related “dividend payout ratio,” “total net debt to last twelve month adjusted EBITDA coverage ratio,” “adjusted diluted net income per share” and “adjusted net income attributable to common stockholders,” all of which are non-GAAP financial measures and described in this section as not being in compliance with Regulation S-X.  Accordingly, they should not be construed as alternatives to net cash from operating or investing activities, cash and cash equivalents, cash flows from operations, net income or net income per share as defined by GAAP and are not, on their own, necessarily indicative of cash available to fund cash needs as determined in accordance with GAAP. In addition, not all companies use identical calculations, and the non-GAAP financial measures may not be comparable to other similarly titled measures of other companies.  A reconciliation of the differences between these non-GAAP financial measures and the most directly comparable financial measures presented in accordance with GAAP is included in the tables that follow.

Adjusted EBITDA is comprised of EBITDA, adjusted for certain items as permitted or required by the lenders under our credit agreement in place at the end of each quarter in the periods presented.  The tables that follow include an explanation of how adjusted EBITDA is calculated for each of the periods presented with the reconciliation to net income.  EBITDA is defined as net earnings before interest expense, income taxes, depreciation and amortization on a historical basis.  

Cash available to pay dividends represents adjusted EBITDA plus cash interest income less (1) cash interest expense, (2) capital expenditures and (3) cash income taxes; this calculation differs in certain respects from the similar calculation used in our credit agreement. 

We present adjusted EBITDA, cash available to pay dividends and the related dividend payout ratio for several reasons.  Management believes adjusted EBITDA, cash available to pay dividends and the dividend payout ratio are useful as a means to evaluate our ability to fund our estimated uses of cash (including interest on our debt) and pay dividends. In addition, we have presented adjusted EBITDA, cash available to pay dividends and the dividend payout ratio to investors in the past because they are frequently used by investors, securities analysts and other interested parties in the evaluation of companies in our industry, and management believes presenting them here provides a measure of consistency in our financial reporting. Adjusted EBITDA and cash available to pay dividends, referred to as Available Cash in our credit agreement, are also components of the restrictive covenants and financial ratios contained in our credit agreement that requires us to maintain compliance with these covenants and limit certain activities, such as our ability to incur debt and to pay dividends.  The definitions in these covenants and ratios are based on adjusted EBITDA and cash available to pay dividends after giving effect to specified charges.  In addition, adjusted EBITDA, cash available to pay dividends and the dividend payout ratio provide our board of directors with meaningful information to determine, with other data, assumptions and considerations, our dividend policy and our ability to pay dividends under the restrictive covenants in our credit agreement and to measure our ability to service and repay debt.  We present the related “total net debt to last twelve month adjusted EBITDA coverage ratio” principally to put other non-GAAP measures in context and facilitate comparisons by investors, security analysts and others; this ratio differs in certain respects from the similar ratio used in our credit agreement.  These measures differ in certain respects from the ratios used in our senior notes indenture. 

These non-GAAP financial measures have certain shortcomings.  In particular, adjusted EBITDA does not represent the residual cash flows available for discretionary expenditures, since items such as debt repayment and interest payments are not deducted from such measure.  Similarly, while we may generate cash available to pay dividends, we are not required to use any such cash to pay dividends, and the payment of any dividends is subject to declaration by our board of directors, compliance with applicable law and the terms of our credit agreement.  Because adjusted EBITDA is a component of the dividend payout ratio and the ratio of total net debt to last twelve month adjusted EBITDA, these measures are also subject to the material limitations discussed above.  In addition, the ratio of total net debt to last twelve month adjusted EBITDA is subject to the risk that we may not be able to use the cash on the balance sheet to reduce our debt on a dollar-for-dollar basis. Management believes these ratios are useful as a means to evaluate our ability to incur additional indebtedness in the future. 

We present the non-GAAP measures adjusted diluted net income per share and adjusted diluted net income attributable to common stockholders because our net income and net income per share are regularly affected by items that occur at irregular intervals or are non-cash items.  We believe that disclosing these measures assists investors, securities analysts and other interested parties in evaluating both our company over time and the relative performance of the companies in our industry.

Preliminary Pro Forma Results                                                                                 

Estimated pro forma results of operations presented herein gives effect to the acquisition of FairPoint Communications, Inc. as if it had occurred on Jan. 1, 2016.  The estimated pro forma results include certain accounting adjustments related to the acquisition that are expected to have a continuing impact on the combined results, including adjustments for depreciation and amortization of the acquired tangible and intangible assets , interest expense on the debt incurred to complete the acquisition and to repay certain existing indebtedness of FairPoint, the exclusion of certain acquisition related costs and the tax impact of these pro forma adjustments.  These adjustments and the related results are based on a preliminary valuation of the estimated fair value of the net assets acquired, which is subject to change upon the final assessment and such changes could be material.  The estimated pro forma information is not intended to represent or be indicative of the results of the combined company that would have been obtained had the acquisition been completed as of the dates presented and should not be taken as representative of the future consolidated results of the combined company.

Safe Harbor

The Securities and Exchange Commission (“SEC”) encourages companies to disclose forward-looking information so that investors can better understand a company’s future prospects and make informed investment decisions.  Certain statements in this communication are forward-looking statements and are made pursuant to the safe harbor provisions of the Securities Litigation Reform Act of 1995.  These forward-looking statements reflect, among other things, our current expectations, plans, strategies, and anticipated financial results.  There are a number of risks, uncertainties, and conditions that may cause our actual results to differ materially from those expressed or implied by these forward-looking statements.  These risks and uncertainties include our ability to successfully integrate FairPoint Communications, Inc.’s operations and realize the synergies from the integration, as well as a number of factors related to our business, including economic and financial market conditions generally and economic conditions in our service areas; various risks to stockholders of not receiving dividends and risks to our ability to pursue growth opportunities if we continue to pay dividends according to the current dividend policy; various risks to the price and volatility of our common stock; changes in the valuation of pension plan assets; the substantial amount of debt and our ability to repay or refinance it or incur additional debt in the future; our need for a significant amount of cash to service and repay the debt and to pay dividends on our common stock; restrictions contained in our debt agreements that limit the discretion of management in operating the business; regulatory changes, including changes to subsidies, rapid development and introduction of new technologies and intense competition in the telecommunications industry; risks associated with our possible pursuit of acquisitions; system failures; cyber-attacks, information or security breaches or technology failure of ours or of a third party; losses of large customers or government contracts; risks associated with the rights-of-way for the network; disruptions in the relationship with third party vendors; losses of key management personnel and the inability to attract and retain highly qualified management and personnel in the future; changes in the extensive governmental legislation and regulations governing telecommunications providers and the provision of telecommunications services; new or changing tax laws or regulations; telecommunications carriers disputing and/or avoiding their obligations to pay network access charges for use of our network; high costs of regulatory compliance; the competitive impact of legislation and regulatory changes in the telecommunications industry; and liability and compliance costs regarding environmental regulations. A detailed discussion of these and other risks and uncertainties that could cause actual results and events to differ materially from such forward-looking statements are discussed in more detail in our filings with the SEC, including our reports on Form 10-K and Form 10-Q.  Many of these circumstances are beyond our ability to control or predict.  Moreover, forward-looking statements necessarily involve assumptions on our part.  These forward-looking statements generally are identified by the words “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “plan,” “should,” “may,” “will,” “would,” “will be,” “will continue” or similar expressions.  Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements of Consolidated Communications Holdings, Inc. and its subsidiaries to be different from those expressed or implied in the forward-looking statements.  All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements that appear throughout this communication.  Furthermore, forward-looking statements speak only as of the date they are made.  Except as required under the federal securities laws or the rules and regulations of the SEC, we disclaim any intention or obligation to update or revise publicly any forward-looking statements.  You should not place undue reliance on forward-looking statements.

Company Contact                                                                      

Lisa Hood, Consolidated Communications
Phone:  (844)-909-CNSL (2675)
Lisa.hood@consolidated.com

- Tables to follow —


Consolidated Communications Holdings, Inc.
Condensed Consolidated Balance Sheets
(Dollars in thousands, except share and per share amounts)
(Unaudited)
 
 September 30, 
 
 
 December 31, 
 
 
 2018 
 
 
 2017 
 
 
 
 
 
 
 
 
 
 
 
 ASSETS 
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
3,826
 
 
$
15,657
 
Accounts receivable, net
 
143,077
 
 
 
121,528
 
Income tax receivable
 
12,458
 
 
 
21,846
 
Prepaid expenses and other current assets
 
40,588
 
 
 
33,318
 
Assets held for sale
 
  -
 
 
 
  21,310
 
Total current assets
 
199,949
 
 
 
213,659
 
 
 
 
 
Property, plant and equipment, net
 
1,955,753
 
 
 
2,037,606
 
Investments
 
110,672
 
 
 
108,858
 
Goodwill
 
1,035,274
 
 
 
1,038,032
 
Customer relationships, net
 
245,906
 
 
 
293,300
 
Other intangible assets
 
11,760
 
 
 
13,483
 
Other assets
 
  36,706
 
 
 
  14,188
 
Total assets
$
  3,596,020
 
 
$
  3,719,126
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 LIABILITIES AND SHAREHOLDERS' EQUITY 
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
15,717
 
 
$
24,143
 
Advance billings and customer deposits
 
50,039
 
 
 
42,526
 
Dividends payable
 
27,602
 
 
 
27,418
 
Accrued compensation
 
62,641
 
 
 
49,770
 
Accrued interest
 
17,873
 
 
 
9,343
 
Accrued expense
 
72,838
 
 
 
72,041
 
Current portion of long-term debt and capital lease obligations
 
31,811
 
 
 
29,696
 
Liabilities held for sale
 
  - 
 
 
 
  1,003
 
Total current liabilities
 
278,521
 
 
 
255,940
 
 
 
 
 
Long-term debt and capital lease obligations
 
2,302,795
 
 
 
2,311,514
 
Deferred income taxes
 
207,778
 
 
 
209,720
 
Pension and other post-retirement obligations
 
294,423
 
 
 
334,193
 
Other long-term liabilities
 
  23,967
 
 
 
  33,817
 
Total liabilities
 
  3,107,484
 
 
 
  3,145,184
 
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders' equity:
 
 
 
Common stock, par value $0.01 per share; 100,000,000 shares
 
 
 
authorized, 71,252,576 and 70,777,354, shares outstanding
 
 
 
as of September 30, 2018 and December 31, 2017, respectively
 
713
 
 
 
708
 
Additional paid-in capital
 
539,897
 
 
 
615,662
 
Accumulated deficit
 
(36,855
)
 
 
-
 
Accumulated other comprehensive loss, net
 
(21,156
)
 
 
(48,083
)
Noncontrolling interest
 
  5,937
 
 
 
  5,655
 
Total shareholders' equity
 
  488,536
 
 
 
  573,942
 
Total liabilities and shareholders' equity
$
  3,596,020
 
 
$
  3,719,126
 
 
 
 
 
 
 
 
 
 
 
 
 

 

Consolidated Communications Holdings, Inc.
Condensed Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)
(Unaudited)
 
 
 
 
 
 
 
 
 
 Three Months Ended 
 
 Nine Months Ended 
 
 September 30, 
 
 September 30, 
 
 
 2018 
 
 
 
 2017 
 
 
 
 2018 
 
 
 
 2017 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net revenues
$
348,064
 
 
$
363,329
 
 
$
1,054,324
 
 
$
703,214
 
Operating expenses:
 
 
 
 
 
 
 
Cost of services and products
 
152,942
 
 
 
148,377
 
 
 
457,216
 
 
 
290,545
 
Selling, general and administrative
 
 
 
 
 
 
 
expenses
 
85,544
 
 
 
91,098
 
 
 
252,290
 
 
 
162,982
 
Acquisition and other transaction costs
 
133
 
 
 
27,139
 
 
 
1,763
 
 
 
30,663
 
Depreciation and amortization
 
109,119
 
 
 
104,406
 
 
 
328,759
 
 
 
187,084
 
Income (loss) from operations
 
326
 
 
 
(7,691
)
 
 
14,296
 
 
 
31,940
 
Other income (expense):
 
 
 
 
 
 
 
Interest expense, net of interest income
 
(33,524
)
 
 
(36,307
)
 
 
(99,079
)
 
 
(99,896
)
Other income, net
 
9,390
 
 
 
9,315
 
 
 
30,960
 
 
 
23,369
 
Loss before income taxes
 
(23,808
)
 
 
(34,683
)
 
 
(53,823
)
 
 
(44,587
)
Income tax benefit
 
(8,993
)
 
 
(6,289
)
 
 
(17,250
)
 
 
(9,862
)
Net loss
 
(14,815
)
 
 
(28,394
)
 
 
(36,573
)
 
 
(34,725
)
 
 
 
 
 
 
 
 
Less: net income attributable to noncontrolling interest
 
99
 
 
 
54
 
 
 
282
 
 
 
136
 
 
 
 
 
 
 
 
 
Net loss attributable to common shareholders
$
(14,914
)
 
$
(28,448
)
 
$
(36,855
)
 
$
(34,861
)
 
 
 
 
 
 
 
 
Net loss per basic and diluted common shares
 
 
 
 
 
 
 
attributable to common shareholders
$
(0.21
)
 
$
(0.41
)
 
$
(0.53
)
 
$
(0.62
)
 
 
 
 
 
 
 
 

 

Consolidated Communications Holdings, Inc.
Pro Forma Condensed Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)
(Unaudited)
 
 
 
 
 
 
 
 
 
 Pro Forma 
 
 Pro Forma 
 
 Three Months Ended 
 
 Nine Months Ended 
 
 September 30, 
 
 September 30, 
 
 
 2018 
 
 
 
 2017 
 
 
 
 2018 
 
 
 
 2017 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net revenues
$
348,064
 
 
$
363,329
 
 
$
1,054,324
 
 
$
1,104,261
 
Operating expenses:
 
 
 
 
 
 
 
Operating expenses (exclusive of depreciation
 
 
 
 
 
 
 
and amortization)
 
238,619
 
 
 
239,641
 
 
 
711,269
 
 
 
739,535
 
Depreciation and amortization
 
109,119
 
 
 
104,406
 
 
 
328,759
 
 
 
313,576
 
Income from operations
 
326
 
 
 
19,282
 
 
 
14,296
 
 
 
51,150
 
Other income (expense):
 
 
 
 
 
 
 
Interest expense, net of interest income
 
(33,524
)
 
 
(30,139
)
 
 
(99,079
)
 
 
(89,622
)
Other income, net
 
9,390
 
 
 
9,315
 
 
 
30,960
 
 
 
20,999
 
Loss before income taxes
 
(23,808
)
 
 
(1,542
)
 
 
(53,823
)
 
 
(17,473
)
Income tax benefit
 
(8,993
)
 
 
(914
)
 
 
(17,250
)
 
 
(6,897
)
Net loss
 
(14,815
)
 
 
(628
)
 
 
(36,573
)
 
 
(10,576
)
Less: net income attributable to noncontrolling interest
 
99
 
 
 
54
 
 
 
282
 
 
 
136
 
 
 
 
 
 
 
 
 
Net loss attributable to common shareholders
$
(14,914
)
 
$
(682
)
 
$
(36,855
)
 
$
(10,712
)
 
 
 
 
 
 
 
 
Net loss per basic and diluted common share
 
 
 
 
 
 
 
attributable to common shareholders
$
(0.21
)
 
$
(0.01
)
 
$
(0.53
)
 
$
(0.15
)
 
 
 
 
 
 
 
 


Consolidated Communications Holdings, Inc.
Condensed Consolidated Statements of Cash Flows
  (Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 Three Months Ended 
 
 Nine Months Ended 
 
 
 
 September 30, 
 
 September 30, 
 
 
 
 
 2018 
 
 
 
 2017 
 
 
 
 2018 
 
 
 
 2017 
 
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
Net loss
 
$
(14,815
)
 
$
(28,394
)
 
$
(36,573
)
 
$
(34,725
)
 
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
 
109,119
 
 
 
104,406
 
 
 
328,759
 
 
 
187,084
 
 
Deferred income taxes
 
 
(2,807
)
 
 
4,199
 
 
 
(2,805
)
 
 
4,221
 
 
Cash distributions from wireless partnerships in excess of/(less than) earnings
 
 
(553
)
 
 
(953
)
 
 
(34
)
 
 
(889
)
 
Non-cash, stock-based compensation
 
 
1,538
 
 
 
889
 
 
 
3,754
 
 
 
2,319
 
 
Amortization of deferred financing
 
 
1,187
 
 
 
7,119
 
 
 
3,522
 
 
 
15,928
 
 
Other adjustments, net
 
 
400
 
 
 
359
 
 
 
3,815
 
 
 
2,657
 
 
Changes in operating assets and liabilities, net
 
 
(24,404
)
 
 
(55,934
)
 
 
(36,402
)
 
 
(51,371
)
 
Net cash provided by operating activities
 
 
69,665
 
 
 
31,691
 
 
 
264,036
 
 
 
125,224
 
INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
Business acquisition, net of cash acquired
 
 
-
 
 
 
(862,385
)
 
 
-
 
 
 
(862,385
)
 
Purchase of property, plant and equipment, net
 
 
(61,925
)
 
 
(61,228
)
 
 
(186,765
)
 
 
(119,289
)
 
Proceeds from sale of assets
 
 
197
 
 
 
195
 
 
 
1,640
 
 
 
296
 
 
Proceeds from business disposition
 
 
20,999
 
 
 
-
 
 
 
20,999
 
 
 
-
 
 
Proceeds from sale of investments
 
 
-
 
 
 
-
 
 
 
233
 
 
 
-
 
 
Net cash used in investing activities
 
 
(40,729
)
 
 
(923,418
)
 
 
(163,893
)
 
 
(981,378
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt
 
 
60,587
 
 
 
1,008,325
 
 
 
136,587
 
 
 
1,031,325
 
 
Payment of capital lease obligations
 
 
(3,563
)
 
 
(2,370
)
 
 
(9,590
)
 
 
(5,363
)
 
Payment on long-term debt
 
 
(65,174
)
 
 
(62,250
)
 
 
(156,350
)
 
 
(89,750
)
 
Payment of financing costs
 
 
-
 
 
 
(16,732
)
 
 
-
 
 
 
(16,732
)
 
Share repurchases for minimum tax withholding
 
 
-
 
 
 
-
 
 
 
-
 
 
 
(41
)
 
Dividends on common stock
 
 
(27,602
)
 
 
(27,441
)
 
 
(82,621
)
 
 
(66,698
)
 
Other
 
 
-
 
 
 
(350
)
 
 
-
 
 
 
(350
)
 
Net cash used in financing activities
 
 
(35,752
)
 
 
899,182
 
 
 
(111,974
)
 
 
852,391
 
Net change in cash and cash equivalents
 
 
(6,816
)
 
 
7,455
 
 
 
(11,831
)
 
 
(3,763
)
Cash and cash equivalents at beginning of period
 
 
10,642
 
 
 
15,859
 
 
 
15,657
 
 
 
27,077
 
Cash and cash equivalents at end of period
 
$
3,826
 
 
$
23,314
 
 
$
3,826
 
 
$
23,314
 
 
 
 
 
 
 
 
 
 
 

 

Consolidated Communications Holdings, Inc.
Consolidated Revenue by Category
(Dollars in thousands)
 (Unaudited) 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Three Months Ended 
 
 
 
 Nine Months Ended 
 
 
 
 September 30, 
 
 
 
 September 30, 
 
 
 
 
 2018 
 
 
 
 2017 
 
 
 
 
 
 2018 
 
 
 
 2017 
 
Commercial and carrier:
 
 
 
 
 
 
 
 
 
 
 
Data and transport services (includes VoIP)
 
 
$
87,633
 
 
$
85,644
 
 
 
 
$
261,261
 
 
$
188,076
 
Voice services
 
 
 
50,091
 
 
 
54,270
 
 
 
 
 
153,574
 
 
 
98,495
 
Other
 
 
 
13,906
 
 
 
13,366
 
 
 
 
 
40,006
 
 
 
22,199
 
 
 
 
 
151,630
 
 
 
153,280
 
 
 
 
 
454,841
 
 
 
308,770
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
Broadband (VoIP and Data)
 
 
 
63,865
 
 
 
63,893
 
 
 
 
 
189,521
 
 
 
120,582
 
Video services
 
 
 
21,790
 
 
 
23,342
 
 
 
 
 
66,689
 
 
 
68,760
 
Voice services
 
 
 
50,757
 
 
 
57,213
 
 
 
 
 
154,435
 
 
 
83,115
 
 
 
 
 
136,412
 
 
 
144,448
 
 
 
 
 
410,645
 
 
 
272,457
 
 
 
 
 
 
 
 
 
 
 
 
 
Subsidies
 
 
 
19,189
 
 
 
20,933
 
 
 
 
 
65,423
 
 
 
41,897
 
Network access
 
 
 
38,147
 
 
 
41,262
 
 
 
 
 
115,200
 
 
 
69,953
 
Other products and services
 
 
 
2,686
 
 
 
3,406
 
 
 
 
 
8,215
 
 
 
10,137
 
Total operating revenue
 
 
 
348,064
 
 
 
363,329
 
 
 
 
 
1,054,324
 
 
 
703,214
 
 
 
 
 
 
 
 
 
 
 
 
 
Less operating revenues from divestitures
 
 
 
(466
)
 
 
(1,429
)
 
 
 
 
(3,337
)
 
 
(1,429
)
 
 
 
$
347,598
 
 
$
361,900
 
 
 
 
$
1,050,987
 
 
$
701,785
 
 
 
 
 
 
 
 
 
 
 
 
 

 

Consolidated Communications Holdings, Inc.
Consolidated Revenue by Category
(Dollars in thousands)
 (Unaudited) 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Three Months Ended 
 
 
 
 Q3 2018 
 
 Q2 2018 
 
 Q1 2018 
 
 Q4 2017 
 
 Q3 2017 
 
Commercial and carrier:
 
 
 
 
 
 
 
 
 
 
 
Data and transport services (includes VoIP)
 
$
87,633
 
 
$
87,603
 
 
$
86,025
 
 
$
86,145
 
 
$
85,644
 
 
Voice services
 
 
50,091
 
 
 
51,322
 
 
 
52,161
 
 
 
54,137
 
 
 
54,270
 
 
Other
 
 
13,906
 
 
 
14,237
 
 
 
11,863
 
 
 
11,709
 
 
 
13,366
 
 
 
 
 
151,630
 
 
 
153,162
 
 
 
150,049
 
 
 
151,991
 
 
 
153,280
 
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
Broadband (VoIP and Data)
 
 
63,865
 
 
 
62,545
 
 
 
63,111
 
 
 
63,052
 
 
 
63,893
 
 
Video services
 
 
21,790
 
 
 
22,065
 
 
 
22,834
 
 
 
22,646
 
 
 
23,342
 
 
Voice services
 
 
50,757
 
 
 
51,616
 
 
 
52,062
 
 
 
54,581
 
 
 
57,213
 
 
 
 
 
136,412
 
 
 
136,226
 
 
 
138,007
 
 
 
140,279
 
 
 
144,448
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Subsidies
 
 
19,189
 
 
 
20,979
 
 
 
25,255
 
 
 
20,375
 
 
 
20,933
 
 
Network access
 
 
38,147
 
 
 
37,338
 
 
 
39,715
 
 
 
40,243
 
 
 
41,262
 
 
Other products and services
 
 
2,686
 
 
 
2,516
 
 
 
3,013
 
 
 
3,472
 
 
 
3,406
 
 
Total operating revenue
 
 
348,064
 
 
 
350,221
 
 
 
356,039
 
 
 
356,360
 
 
 
363,329
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Less operating revenues from divestitures
 
 
(466
)
 
 
(1,417
)
 
 
(1,454
)
 
 
(1,355
)
 
 
(1,429
)
 
 
 
$
347,598
 
 
$
348,804
 
 
$
354,585
 
 
$
355,005
 
 
$
361,900
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

Consolidated Communications Holdings, Inc.
Schedule of Adjusted EBITDA Calculation
(Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Three Months Ended 
 
 Nine Months Ended 
 
 September 30, 
 
 September 30, 
 
 
 2018 
 
 
 
 2017 
 
 
 
 2018 
 
 
 
 2017 
 
Net loss
$
(14,815
)
 
$
(28,394
)
 
$
(36,573
)
 
$
(34,725
)
Add (subtract):
 
 
 
 
 
 
 
Income tax benefit
 
(8,993
)
 
 
(6,289
)
 
 
(17,250
)
 
 
(9,862
)
Interest expense, net
 
33,524
 
 
 
36,307
 
 
 
99,079
 
 
 
99,896
 
Depreciation and amortization
 
109,119
 
 
 
104,406
 
 
 
328,759
 
 
 
187,084
 
EBITDA
 
118,835
 
 
 
106,030
 
 
 
374,015
 
 
 
242,393
 
 
 
 
 
 
 
 
 
Adjustments to EBITDA (1):
 
 
 
 
 
 
 
Other, net (2)
 
12,413
 
 
 
29,645
 
 
 
23,047
 
 
 
35,682
 
Investment income (accrual basis)
 
(8,675
)
 
 
(9,594
)
 
 
(28,999
)
 
 
(23,068
)
Investment distributions (cash basis)
 
8,121
 
 
 
8,641
 
 
 
28,815
 
 
 
22,021
 
Pension/OPEB expense
 
1,470
 
 
 
1,746
 
 
 
4,297
 
 
 
1,602
 
Non-cash compensation (3)
 
1,538
 
 
 
889
 
 
 
3,754
 
 
 
2,319
 
Adjusted EBITDA
$
133,702
 
 
$
137,357
 
 
$
404,929
 
 
$
280,949
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
(1)  These adjustments reflect those required or permitted by the lenders under our credit agreement.
(2)  Other, net includes income attributable to noncontrolling interests, acquisition and non-recurring related costs, and certain miscellaneous items.
 
 
 
 
 

 

Consolidated Communications Holdings, Inc.
Schedule of Pro Forma Adjusted EBITDA Calculation
(Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
Pro Forma
 
Pro Forma
 
 Three Months Ended 
 
 Nine Months Ended 
 
 September 30, 
 
 September 30, 
 
 
 2018 
 
 
 
 2017 
 
 
 
 2018 
 
 
 
 2017 
 
Net loss
$
(14,815
)
 
$
(628
)
 
$
(36,573
)
 
$
(10,576
)
Add (subtract):
 
 
 
 
 
 
 
Income tax benefit
 
(8,993
)
 
 
(914
)
 
 
(17,250
)
 
 
(6,897
)
Interest expense, net
 
33,524
 
 
 
30,139
 
 
 
99,079
 
 
 
89,622
 
Depreciation and amortization
 
109,119
 
 
 
104,406
 
 
 
328,759
 
 
 
313,576
 
EBITDA
 
118,835
 
 
 
133,003
 
 
 
374,015
 
 
 
385,725
 
 
 
 
 
 
 
 
 
Adjustments to EBITDA (1):
 
 
 
 
 
 
 
Other, net (2)
 
12,413
 
 
 
2,672
 
 
 
23,047
 
 
 
5,449
 
Investment income (accrual basis)
 
(8,675
)
 
 
(9,594
)
 
 
(28,999
)
 
 
(23,068
)
Investment distributions (cash basis)
 
8,121
 
 
 
8,641
 
 
 
28,815
 
 
 
22,021
 
Pension/OPEB expense
 
1,470
 
 
 
1,746
 
 
 
4,297
 
 
 
7,621
 
Non-cash compensation (3)
 
1,538
 
 
 
889
 
 
 
3,754
 
 
 
5,305
 
Adjusted EBITDA
$
133,702
 
 
$
137,357
 
 
$
404,929
 
 
$
403,053
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
(1)  These adjustments reflect those required or permitted by the lenders under our credit agreement.
(2)  Other, net includes income attributable to noncontrolling interests, acquisition and non-recurring related costs, and certain miscellaneous items.
(3)  Represents compensation expenses in connection with our Restricted Share Plan, which because of the non-cash nature of the expenses are excluded from Adjusted EBITDA.
 
 
 
 
 
 
 
 

 

Consolidated Communications Holdings, Inc.
Cash Available to Pay Dividends
 
(Dollars in thousands)
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Three Months Ended 
 
 
 Nine Months Ended 
 
 
 September 30, 2018 
 
 
 September 30, 2018 
 
 
 
 
 
 
 
Adjusted EBITDA
$
133,702
 
 
 
$
404,929
 
 
 
 
 
 
 
 
- Cash interest expense
 
(32,239
)
 
 
 
(94,272
)
 
- Capital expenditures
 
(61,925
)
 
 
 
(186,765
)
 
- Cash income taxes
 
(58
)
 
 
 
(843
)
 
 
 
 
 
 
 
Cash available to pay dividends
$
39,480
 
 
 
$
123,049
 
 
 
 
 
 
 
 
Dividends Paid
$
27,602
 
 
 
$
82,621
 
 
Payout Ratio
 
69.9
%
 
 
 
67.1
%
 
 
 
 
 
 
 
Note:  The above calculation excludes the principal payments on our debt.
 
 
 
 
 
 
 

 

Consolidated Communications Holdings, Inc.
Total Net Debt to LTM Adjusted EBITDA Ratio
(Dollars in thousands)
(Unaudited)
 
 
 
 
 September 30, 
 
Summary of Outstanding Debt:
 
 2018 
 
 
Term loans, net of discount $7,335
$
1,800,315
 
 
Revolving loan
 
16,000
 
 
Senior unsecured notes due 2022, net of discount $3,165
 
496,835
 
 
Capital leases
 
33,527
 
 
Total debt as of September 30, 2018
$
2,346,677
 
 
Less deferred debt issuance costs
 
(12,071
)
 
Less cash on hand
 
(3,826
)
 
Total net debt as of September 30, 2018
$
2,330,780
 
 
 
 
 
Adjusted EBITDA for the
 
 
twelve months ended September 30, 2018
$
538,084
 
(a)
 
 
 
Total Net Debt to last twelve months
 
 
Adjusted EBITDA - Pro Forma
4.33x
 
 
 
 
 
(a) Full benefit of targeted synergies of $55.0 million are not yet fully reflected in Adjusted EBITDA.
 
 
 

 

Consolidated Communications Holdings, Inc.
 
Adjusted Net Income and Net Income Per Share 
 
(Dollars in thousands, except per share amounts)
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Three Months Ended 
 
 Nine Months Ended 
 
 
 September 30, 
 
 September 30, 
 
 
 
 2018 
 
 
 
 2017 
 
 
 
 2018 
 
 
 
 2017 
 
 
Net loss
$
(14,815
)
 
$
(28,394
)
 
$
(36,573
)
 
$
(34,725
)
 
Transaction and severance related costs, net of tax
 
9,309
 
 
 
17,039
 
 
 
16,747
 
 
 
21,320
 
 
Storm costs, net of tax
 
-
 
 
 
-
 
 
 
1,723
 
 
 
-
 
 
Local switching support settlement, net of tax
 
-
 
 
 
-
 
 
 
(2,903
)
 
 
-
 
 
Non-cash interest expense for swaps, net of tax
 
438
 
 
 
(10
)
 
 
2,367
 
 
 
1,102
 
 
Tax on non-deductible transaction related costs
 
-
 
 
 
2,341
 
 
 
-
 
 
 
2,341
 
 
Tax related to acquisition
 
1,062
 
 
 
5,205
 
 
 
1,062
 
 
 
5,205
 
 
Amortization of commitment fee, net of tax
 
-
 
 
 
3,378
 
 
 
-
 
 
 
7,791
 
 
Divestiture related, tax (1)
 
767
 
 
 
-
 
 
 
767
 
 
 
-
 
 
Change in deferred tax rate, federal tax reform
 
(4,397
)
 
 
-
 
 
 
(4,397
)
 
 
-
 
 
Ticking fees on committed financing, net of tax
 
-
 
 
 
187
 
 
 
-
 
 
 
10,926
 
 
Non-cash stock compensation, net of tax
 
1,126
 
 
 
514
 
 
 
2,733
 
 
 
1,405
 
 
Adjusted net income (loss)
$
(6,510
)
 
$
260
 
 
$
(18,474
)
 
$
15,365
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of shares outstanding
 
70,598
 
 
 
69,830
 
 
 
70,598
 
 
 
56,955
 
 
Adjusted diluted net income (loss) per share
$
(0.09
)
 
$
0.00
 
 
$
(0.26
)
 
$
0.27
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
(1) Includes sale of Virginia properties on July 31, 2018.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Calculations above assume a 26.8% and 42.2% effective tax rate for the three months ended and 27.2% and 39.4% for the nine months ended September 30, 2018 and 2017, respectively.
 
 
 
 
 
 
 
 
 
 
Net income per share has been impacted by approximately $0.22 for the nine months ended September 30, 2018 due to increased depreciation and amortization associated with the valuation of the FairPoint assets.
 
 
 
 
 
 
 
 
 
 

 

Consolidated Communications Holdings, Inc.
Key Operating Statistics
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 September 30, 
 
 June 30, 
 
% Change 
 
 September 30, 
 
% Change 
 
 
 
 2018 
 
 2018 
 
in Qtr
 
 2017 
 
YOY
 
 
 
 
 
 
 
 
 
 
 
 
Voice Connections
 
 
921,896
 
 
 
936,576
 
 
(1.6%)
 
 
 
985,814
 
 
(6.5%)
 
 
 
 
 
 
 
 
 
 
 
 
 
Data and Internet Connections
 
 
781,912
 
 
 
783,886
 
 
(0.3%)
 
 
 
781,070
 
 
0.1%
 
 
 
 
 
 
 
 
 
 
 
 
 
Video Connections
 
 
95,889
 
 
 
97,853
 
 
(2.0%)
 
 
 
105,480
 
 
(9.1%)
 
 
 
 
 
 
 
 
 
 
 
 
 
Business and Broadband as % of total revenue (1)
 
 
75.2%
 
 
 
74.5%
 
 
0.9%
 
 
 
74.3%
 
 
1.2%
 
 
 
 
 
 
 
 
 
 
 
 
 
Fiber route network miles (long-haul and metro)
 
 
36,814
 
 
 
36,568
 
 
0.7%
 
 
 
35,749
 
 
3.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
On-net buildings
 
 
10,041
 
 
 
9,674
 
 
3.8%
 
 
 
8,782
 
 
14.3%
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer Customers
 
 
641,845
 
 
 
649,561
 
 
(1.2%)
 
 
 
679,165
 
 
(5.5%)
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer ARPU
 
 
$70.70
 
 
 
$69.47
 
 
1.8%
 
 
 
$70.47
 
 
0.3%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
(1) Business and Broadband revenue % includes: commercial/carrier, equipment sales and service, directory, consumer broadband and special access.
(2) The sale of our local exchange carrier in Virginia resulted in a reduction of approximately 4,110 voice connections, 2,900 data and Internet connections and 4,340 consumer customers in the third quarter of 2018.  Prior period amounts have been adjusted to reflect the sale.

Stock Information

Company Name: Consolidated Communications Holdings Inc.
Stock Symbol: CNSL
Market: NASDAQ
Website: consolidated.com

Menu

CNSL CNSL Quote CNSL Short CNSL News CNSL Articles CNSL Message Board
Get CNSL Alerts

News, Short Squeeze, Breakout and More Instantly...