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 2019 Results


CNSL - Consolidated Communications Reports Third Quarter 2019 Results

MATTOON, Ill., Oct. 31, 2019 (GLOBE NEWSWIRE) -- Consolidated Communications Holdings, Inc. (Nasdaq: CNSL) (the “Company”) reported results for the third quarter 2019 and will hold a conference call and simultaneous webcast to discuss its results and developments today at 10 a.m. ET.

Third Quarter 2019 Financial Summary:

  • Revenue totaled $333.3 million
  • Net cash from operating activities was $85.4 million
  • Adjusted EBITDA was $131.0 million

Third Quarter 2019 Operational Summary:

  • Fiber connections for wireless carriers under contract increased 4 percent year over year
  • Ethernet revenues increased 4 percent year over year
  • Consumer broadband revenue grew more than 2 percent year over year

“We are executing on our capital allocation plan and have reduced our total debt during the quarter by $26 million,” said Bob Udell, president and chief executive officer of Consolidated Communications. “We are intensely focused on achieving our deleveraging goal of less than 4.0x net debt to adjusted EBITDA in advance of refinancing our unsecured debt by mid-2021.”

“We’re pleased to achieve another quarter of stable and consistent adjusted EBITDA and revenue,” added Udell. “And, we are particularly pleased with the performance of our carrier and consumer channels, both of which demonstrated growth in strategic areas. Our fiber connections to wireless carriers increased 4 percent year over year and consumer broadband revenue grew more than 2 percent compared to a year ago.”

Financial Results for the Third Quarter   

  • Revenues totaled $333.3 million, compared to $348.1 million for the third quarter of 2018, a decline of $14.8 million. After normalizing for the sale of the Virginia properties in July 2018, revenue declined $14.3 million or 4.1 percent for the quarter.

    • Commercial and carrier data and transport service revenue increased 1.3 percent or $1.1 million on a comparable basis from a year ago.
    • Consumer broadband revenue increased 2.5 percent or $1.6 million compared to a year ago.
    • Voice services revenue across all customer channels declined $8.8 million compared to a year ago.
    • Subsidies decreased $1.2 million during the quarter, due to the final CAF step down in transitional revenues. Network access revenues declined $3.9 million compared to a year ago.
       
  • Income from operations increased to $23.5 million compared to $748,000 in the third quarter of 2018. The change was primarily due to operating expense reductions of $21.5 million offsetting revenue declines. The operating expense decline was largely due to reductions in salaries, benefits and restructuring and integration costs. Depreciation and amortization expense declined by $16.1 million primarily due to acquired assets with a short remaining useful life becoming fully depreciated.

  • Interest expense, net was $34.3 million, compared to $33.5 million for the same period last year. After giving effect to interest rate swap agreements, as of Sept. 30, our weighted average cost of debt was approximately 5.7 percent.

  • Cash distributions from the Company’s wireless partnerships totaled $10.9 million for the third quarter compared to $8.1 million for the prior year period.   

  • Other income, net was $11.2 million, compared to $9.0 million in the third quarter of 2018, due to higher income from the Company’s minority interest in wireless partnerships.

  • On a GAAP basis, net income was $389,000, compared to a net loss of $14.8 million for the same period last year. GAAP net income per share was $0.0. Adjusted diluted net income (loss) per share excludes certain items as outlined in the table provided in this release. Adjusted diluted net income per share was $0.06 in the third quarter of 2019, compared to a net loss per share of ($0.09) in the third quarter of 2018. 

  • Adjusted EBITDA was $131.0 million compared to $133.7 million in the third quarter last year.

  • The total net debt to last 12-month adjusted EBITDA ratio was 4.39x, an improvement over the prior quarter primarily due to the retirement of over $23 million senior unsecured notes at par value, in addition to the scheduled principal payment on the term loan.

  • Capital expenditures remained elevated for the quarter totaling $64.6 million, due to seasonal construction, expenditures associated with hurricane restoration and increased consumer and broadband network investments.

Financial Guidance

The Company is affirming its previous 2019 full-year guidance for:

  • Cash interest expense in the range of $130 million to $135 million
  • Cash income taxes(1) in a range of $1 million to $3 million
  • Adjusted EBITDA in a range of $520 million to $525 million 

The Company is increasing its Capital expenditure guidance for 2019 from $210 million to $220 million to a range of $220 million to $225 million. This change reflects the estimates of final hurricane restoration costs and updated success-based capital. With insurance recoveries for storm damage, the modest increase in capital expenditures will not impact the Company’s ability to achieve its stated leverage targets.

 (1)
Cash income taxes primarily include local and state income taxes as federal income taxes will be shielded by existing net operating losses and the benefit of The Tax Cuts and Job Act of 2017 tax reform legislation which was enacted in Dec. 2017.

Conference Call Information

Consolidated Communications will host a conference call and webcast today at 10 a.m. ET / 9 a.m. CT to discuss third quarter earnings and developments. 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 5824024. A telephonic replay of the conference call will be available through Nov. 7 and can be accessed by calling 1-855-859-2056, conference ID 5824024.  
 
About Consolidated Communications 

Consolidated Communications Holdings, Inc. (NASDAQ: CNSL) is a leading broadband and business communications provider serving consumers, businesses, and wireless and wireline carriers across rural and metro communities and a 23-state service area. Leveraging an advanced fiber network spanning 37,000 fiber route miles, Consolidated Communications offers a wide range of communications solutions, including: high-speed Internet, data, phone, security, managed services, cloud services and wholesale, carrier solutions. From our first connection 125 years ago, Consolidated is dedicated to turning technology into solutions, connecting people and enriching how they work and live. Visit www.consolidated.com for more information.

Use of Non-GAAP Financial Measures                         

This press release, as well as the conference call, includes disclosures regarding “EBITDA,” “adjusted EBITDA” and “total net debt to last twelve month adjusted EBITDA ratio” and “adjusted diluted net income (loss) per share,” 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.                                              

We present adjusted EBITDA for several reasons.  Management believes adjusted EBITDA is useful as a means to evaluate our ability to fund our estimated uses of cash (including interest on our debt). In addition, we have presented adjusted EBITDA to investors in the past because it is frequently used by investors, securities analysts and other interested parties in the evaluation of companies in our industry, and management believes presenting it here provides a measure of consistency in our financial reporting. Adjusted EBITDA, referred to as Available Cash in our credit agreement, is also a component 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.  The definitions in these covenants and ratios are based on adjusted EBITDA after giving effect to specified charges.  In addition, adjusted EBITDA provides our board of directors with meaningful information, with other data, assumptions and considerations, to measure our ability to service and repay debt.  We present the related “total net debt to last twelve month adjusted EBITDA 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.  Because adjusted EBITDA is a component of 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 this ratio is useful as a means to evaluate our ability to incur additional indebtedness in the future. 

We present the non-GAAP measure “adjusted diluted net income (loss) per share” because our net income (loss) and net income (loss) 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.

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 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 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  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; and risks associated with discontinuing paying dividends on our common stock. 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                                                                      

Jennifer Spaude, Consolidated Communications
Phone:  (844)-909-CNSL (2675)
Jennifer.Spaude@consolidated.com


Consolidated Communications Holdings, Inc.
Condensed Consolidated Balance Sheets
(Dollars in thousands, except share and per share amounts)
(Unaudited)
 
September 30,
 
December 31,
 
 
2019
 
 
 
2018
 
 
 
ASSETS
 
 
 
Current assets:
 
 
 
  Cash and cash equivalents
$
6,178
 
 
$
9,599
 
  Accounts receivable, net
 
125,908
 
 
 
133,136
 
  Income tax receivable
 
11,293
 
 
 
11,072
 
  Prepaid expenses and other current assets
 
42,070
 
 
 
44,336
 
Total current assets
 
185,449
 
 
 
198,143
 
 
 
 
 
Property, plant and equipment, net
 
1,861,033
 
 
 
1,927,126
 
Investments
 
112,377
 
 
 
110,853
 
Goodwill
 
1,035,274
 
 
 
1,035,274
 
Customer relationships, net
 
180,378
 
 
 
228,959
 
Other intangible assets
 
10,650
 
 
 
11,483
 
Other assets
 
58,140
 
 
 
23,423
 
Total assets
$
3,443,301
 
 
$
3,535,261
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
Current liabilities:
 
 
 
  Accounts payable
$
32,241
 
 
$
32,502
 
  Advance billings and customer deposits
 
48,122
 
 
 
47,724
 
  Dividends payable
 
-
 
 
 
27,579
 
  Accrued compensation
 
58,397
 
 
 
64,459
 
  Accrued interest
 
16,783
 
 
 
9,232
 
  Accrued expense
 
74,969
 
 
 
71,650
 
  Current portion of long-term debt and finance lease obligations
 
27,869
 
 
 
30,468
 
Total current liabilities
 
258,381
 
 
 
283,614
 
 
 
 
 
Long-term debt and finance lease obligations
 
2,285,177
 
 
 
2,303,585
 
Deferred income taxes
 
175,021
 
 
 
188,129
 
Pension and other post-retirement obligations
 
286,646
 
 
 
314,134
 
Other long-term liabilities
 
78,372
 
 
 
30,145
 
Total liabilities
 
3,083,597
 
 
 
3,119,607
 
 
 
 
 
Shareholders' equity:
 
 
 
  Common stock, par value $0.01 per share; 100,000,000 shares
 
 
 
    authorized, 72,076,069 and 71,187,301, shares outstanding
 
 
 
    as of September 30, 2019 and December 31, 2018, respectively
 
721
 
 
 
712
 
  Additional paid-in capital
 
491,012
 
 
 
513,070
 
  Accumulated deficit
 
(65,229
)
 
 
(50,834
)
  Accumulated other comprehensive loss, net
 
(73,004
)
 
 
(53,212
)
Noncontrolling interest
 
6,204
 
 
 
5,918
 
Total shareholders' equity
 
359,704
 
 
 
415,654
 
Total liabilities and shareholders' equity
$
3,443,301
 
 
$
3,535,261
 
 



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,
 
 
2019
 
 
 
2018
 
 
 
2019
 
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net revenues
$
333,326
 
 
$
348,064
 
 
$
1,005,507
 
 
$
1,054,324
 
Operating expenses:
 
 
 
 
 
 
 
  Cost of services and products
 
146,636
 
 
 
152,942
 
 
 
438,735
 
 
 
457,216
 
  Selling, general and administrative expenses
 
70,100
 
 
 
85,255
 
 
 
222,615
 
 
 
252,935
 
  Depreciation and amortization
 
93,048
 
 
 
109,119
 
 
 
289,595
 
 
 
328,759
 
Income from operations
 
23,542
 
 
 
748
 
 
 
54,562
 
 
 
15,414
 
Other income (expense):
 
 
 
 
 
 
 
  Interest expense, net of interest income
 
(34,250
)
 
 
(33,524
)
 
 
(103,270
)
 
 
(99,079
)
  Gain on extinguishment of debt
 
1,121
 
 
 
-
 
 
 
1,370
 
 
 
-
 
  Other income, net
 
11,180
 
 
 
8,968
 
 
 
27,510
 
 
 
29,842
 
Income (loss) before income taxes
 
1,593
 
 
 
(23,808
)
 
 
(19,828
)
 
 
(53,823
)
Income tax expense (benefit)
 
1,204
 
 
 
(8,993
)
 
 
(5,719
)
 
 
(17,250
)
Net income (loss)
 
389
 
 
 
(14,815
)
 
 
(14,109
)
 
 
(36,573
)
Less: net income attributable to noncontrolling interest
 
132
 
 
 
99
 
 
 
286
 
 
 
282
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to common shareholders
$
257
 
 
$
(14,914
)
 
$
(14,395
)
 
$
(36,855
)
 
 
 
 
 
 
 
 
 Net income (loss) per basic and diluted common shares
 
 
 
 
 
 
 
  attributable to common shareholders
$
-
 
 
$
(0.21
)
 
$
(0.21
)
 
$
(0.53
)
 
 
 
 
 
 
 
 



Consolidated Communications Holdings, Inc.
Condensed Consolidated Statements of Cash Flows
  (Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
 
 
September 30,
 
September 30,
 
 
 
 
2019
 
2018
 
2019
 
2018
 
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$ 389
 
$ (14,815)
 
$ (14,109)
 
$ (36,573)
 
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
93,048
 
109,119
 
289,595
 
328,759
 
Deferred income taxes
 
639
 
(2,807)
 
639
 
(2,805)
 
Cash distributions from wireless partnerships less than earnings
 
(349)
 
(553)
 
(1,561)
 
(34)
 
Non-cash, stock-based compensation
 
1,928
 
1,538
 
5,240
 
3,754
 
Amortization of deferred financing
 
1,240
 
1,187
 
3,679
 
3,522
 
Gain on extinguishment of debt
 
(1,121)
 
-
 
(1,370)
 
-
 
Other adjustments, net
 
(4)
 
400
 
791
 
3,815
 
Changes in operating assets and liabilities, net
 
(10,395)
 
(24,404)
 
(34,267)
 
(36,402)
 
 
Net cash provided by operating activities
 
85,375
 
69,665
 
248,637
 
264,036
INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
Purchase of property, plant and equipment, net
 
(64,575)
 
(61,925)
 
(184,343)
 
(186,765)
 
Proceeds from sale of assets
 
140
 
197
 
14,343
 
1,640
 
Proceeds from business dispositions
 
-
 
20,999
 
-
 
20,999
 
Distributions from investments
 
-
 
-
 
329
 
233
 
Other
 
-
 
-
 
(450)
 
-
 
Net cash used in investing activities
 
(64,435)
 
(40,729)
 
(170,121)
 
(163,893)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt
 
45,000
 
60,587
 
152,000
 
136,587
 
Payment of finance lease obligations
 
(2,932)
 
(3,563)
 
(9,743)
 
(9,590)
 
Payment on long-term debt
 
(45,588)
 
(65,174)
 
(142,763)
 
(156,350)
 
Repurchase of senior notes
 
(21,692)
 
-
 
(25,986)
 
-
 
Dividends on common stock
 
-
 
(27,602)
 
(55,445)
 
(82,621)
 
Net cash used in financing activities
 
(25,212)
 
(35,752)
 
(81,937)
 
(111,974)
Net change in cash and cash equivalents
 
(4,272)
 
(6,816)
 
(3,421)
 
(11,831)
Cash and cash equivalents at beginning of period
 
10,450
 
10,642
 
9,599
 
15,657
Cash and cash equivalents at end of period
 
$ 6,178
 
$ 3,826
 
$ 6,178
 
$ 3,826
 
 
 
 
 
 
 
 
 
 



Consolidated Communications Holdings, Inc.
Consolidated Revenue by Category
(Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
Nine Months Ended
 
 
 
September 30,
 
 
 
September 30,
 
 
 
 
2019
 
 
2018
 
 
 
 
 
2019
 
 
2018
 
Commercial and carrier:
 
 
 
 
 
 
 
 
 
 
 
Data and transport services (includes VoIP)
 
 
$
88,756
 
$
87,633
 
 
 
 
$
265,420
 
$
261,261
 
Voice services
 
 
 
46,606
 
 
50,091
 
 
 
 
 
141,812
 
 
153,574
 
Other
 
 
 
11,828
 
 
13,906
 
 
 
 
 
40,394
 
 
40,006
 
 
 
 
 
147,190
 
 
151,630
 
 
 
 
 
447,626
 
 
454,841
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
Broadband (VoIP and Data)
 
 
 
65,456
 
 
63,865
 
 
 
 
 
192,609
 
 
189,521
 
Video services
 
 
 
20,463
 
 
21,790
 
 
 
 
 
61,540
 
 
66,689
 
Voice services
 
 
 
45,487
 
 
50,757
 
 
 
 
 
136,601
 
 
154,435
 
 
 
 
 
131,406
 
 
136,412
 
 
 
 
 
390,750
 
 
410,645
 
 
 
 
 
 
 
 
 
 
 
 
 
Subsidies
 
 
 
18,025
 
 
19,189
 
 
 
 
 
54,318
 
 
65,423
 
Network access
 
 
 
34,211
 
 
38,147
 
 
 
 
 
105,000
 
 
115,200
 
  Other products and services
 
 
 
2,494
 
 
2,686
 
 
 
 
 
7,813
 
 
8,215
 
Total operating revenue
 
 
 
333,326
 
 
348,064
 
 
 
 
 
1,005,507
 
 
1,054,324
 
Less operating revenues from divestitures
 
 
 
-
 
 
(466
)
 
 
 
 
-
 
 
(3,337
)
 
 
 
$
333,326
 
$
347,598
 
 
 
 
$
1,005,507
 
$
1,050,987
 
 
 
 
 
 
 
 
 
 
 
 
 



Consolidated Communications Holdings, Inc.
Consolidated Revenue by Category
(Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
Q3 2019
 
Q2 2019
 
Q1 2019
 
Q4 2018
 
Q3 2018
Commercial and carrier:
 
 
 
 
 
 
 
 
 
 
Data and transport services (includes VoIP)
 
$
88,756
 
$
88,538
 
$
88,126
 
$
88,152
 
$
87,633
 
Voice services
 
 
46,606
 
 
47,136
 
 
48,070
 
 
49,301
 
 
50,091
 
Other
 
 
11,828
 
 
13,390
 
 
15,176
 
 
16,389
 
 
13,906
 
 
 
 
147,190
 
 
149,064
 
 
151,372
 
 
153,842
 
 
151,630
 
Consumer:
 
 
 
 
 
 
 
 
 
 
Broadband (VoIP and Data)
 
 
65,456
 
 
64,068
 
 
63,085
 
 
63,598
 
 
63,865
 
Video services
 
 
20,463
 
 
20,341
 
 
20,736
 
 
21,649
 
 
21,790
 
Voice services
 
 
45,487
 
 
45,235
 
 
45,879
 
 
47,597
 
 
50,757
 
 
 
 
131,406
 
 
129,644
 
 
129,700
 
 
132,844
 
 
136,412
 
 
 
 
 
 
 
 
 
 
 
 
Subsidies
 
 
18,025
 
 
18,134
 
 
18,159
 
 
17,948
 
 
19,189
 
Network access
 
 
34,211
 
 
34,198
 
 
36,591
 
 
37,382
 
 
38,147
 
Other products and services
 
 
2,494
 
 
2,492
 
 
2,827
 
 
2,734
 
 
2,686
 
Total operating revenue
 
 
333,326
 
 
333,532
 
 
338,649
 
 
344,750
 
 
348,064
 
Less operating revenues from divestitures
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(466
)
 
 
$
333,326
 
$
333,532
 
$
338,649
 
$
344,750
 
$
347,598
 
 
 
 
 
 
 
 
 
 
 
 



Consolidated Communications Holdings, Inc.
Schedule of Adjusted EBITDA Calculation
(Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
 
2019
 
 
 
2018
 
 
 
2019
 
 
 
2018
 
Net income (loss)
$
389
 
 
$
(14,815
)
 
$
(14,109
)
 
$
(36,573
)
Add (subtract):
 
 
 
 
 
 
 
  Income tax expense (benefit)
 
1,204
 
 
 
(8,993
)
 
 
(5,719
)
 
 
(17,250
)
  Interest expense, net
 
34,250
 
 
 
33,524
 
 
 
103,270
 
 
 
99,079
 
  Depreciation and amortization
 
93,048
 
 
 
109,119
 
 
 
289,595
 
 
 
328,759
 
EBITDA
 
128,891
 
 
 
118,835
 
 
 
373,037
 
 
 
374,015
 
 
 
 
 
 
 
 
 
Adjustments to EBITDA (1):
 
 
 
 
 
 
 
Other, net (2)
 
1,141
 
 
 
12,413
 
 
 
13,840
 
 
 
23,047
 
Investment income (accrual basis)
 
(11,254
)
 
 
(8,675
)
 
 
(30,605
)
 
 
(28,999
)
Investment distributions (cash basis)
 
10,905
 
 
 
8,121
 
 
 
28,823
 
 
 
28,815
 
Pension/OPEB expense
 
483
 
 
 
1,470
 
 
 
3,690
 
 
 
4,297
 
Gain on extinguishment of debt
 
(1,121
)
 
 
-
 
 
 
(1,370
)
 
 
-
 
Non-cash compensation (3)
 
1,928
 
 
 
1,538
 
 
 
5,240
 
 
 
3,754
 
Adjusted EBITDA
$
130,973
 
 
$
133,702
 
 
$
392,655
 
 
$
404,929
 
 
 
 
 
 
 
 
 
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.
Reconciliation of Net Loss to Adjusted EBITDA Guidance
(Dollars in millions)
(Unaudited)
 
 
 
 
 
 
 
 
 
Twelve Months Ended
 
December 31, 2019
 
Range
 
Low
 
High
Net loss
$
(22
)
 
$
(12
)
Add (subtract):
 
 
 
  Income tax benefit
 
(11
)
 
 
(6
)
  Interest expense, net
 
138
 
 
 
133
 
  Depreciation and amortization
 
390
 
 
 
385
 
EBITDA
 
495
 
 
 
500
 
 
 
 
 
Adjustments to EBITDA (1):
 
 
 
Other, net (2)
 
12
 
 
 
12
 
Pension/OPEB expense
 
6
 
 
 
6
 
Non-cash compensation (3)
 
7
 
 
 
7
 
Adjusted EBITDA
$
520
 
 
$
525
 
 
 
 
 
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, cash distributions less equity earnings from our investments, dividend income, acquisition and non-recurring related costs, gain on the extinguishment of debt 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.
 
 
 
 
To enhance the information in our outlook with respect to non-GAAP metrics, we are providing a range for certain GAAP measures that are components of the reconciliation of the non-GAAP metrics. The provision of these ranges is in no way meant to indicate that we are explicitly or implicitly providing an outlook on those GAAP components of the reconciliation. In order to reconcile the non-GAAP financial metric to GAAP, we have used ranges for the GAAP components that arithmetically add up to the non-GAAP financial metric. While we feel reasonably comfortable about the outlook for the non-GAAP financial metrics, we fully expect that the ranges used for the GAAP components will vary from actual results. We will consider our outlook of non-GAAP financial metrics to be accurate if the specific non-GAAP metric is met or exceeded, even if the GAAP components of the reconciliation are different from those provided in an earlier reconciliation.



Consolidated Communications Holdings, Inc.
Total Net Debt to LTM Adjusted EBITDA Ratio
(Dollars in thousands)
(Unaudited)
 
 
 
September 30,
Summary of Outstanding Debt:
 
2019
 
Term loans, net of discount $5,955
$
1,783,345
 
Revolving loan
 
45,000
 
Senior unsecured notes due 2022, net of discount $2,312
 
469,974
 
Finance leases
 
23,795
 
Total debt as of September 30, 2019
$
2,322,114
 
Less deferred debt issuance costs
 
(9,068
)
Less cash on hand
 
(6,178
)
Total net debt as of September 30, 2019
$
2,306,868
 
 
 
Adjusted EBITDA for the twelve
 
months ended September 30, 2019
$
525,020
 
 
 
Total Net Debt to last twelve months
 
Adjusted EBITDA
 
4.39x
 
 
 


Consolidated Communications Holdings, Inc.
Adjusted Net Income (Loss) and Net Income (Loss) Per Share
(Dollars in thousands, except per share amounts)
(Unaudited)
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
 
2019
 
 
 
2018
 
 
 
2019
 
 
 
2018
 
Net income (loss)
$
389
 
 
$
(14,815
)
 
$
(14,109
)
 
$
(36,573
)
Integration and severance related costs, net of tax
 
2,761
 
 
 
9,309
 
 
 
10,931
 
 
 
16,747
 
Storm costs (recoveries), net of tax
 
-
 
 
 
-
 
 
 
(257
)
 
 
1,723
 
Gain on extinguishment of debt, net of tax
 
(724
)
 
 
-
 
 
 
(930
)
 
 
-
 
Local switching support settlement, net of tax
 
-
 
 
 
-
 
 
 
-
 
 
 
(2,903
)
Non-cash interest expense for swaps, net of tax
 
(152
)
 
 
438
 
 
 
78
 
 
 
2,367
 
Tax related to acquisition
 
-
 
 
 
1,062
 
 
 
-
 
 
 
1,062
 
Divestiture related, tax (1)
 
-
 
 
 
767
 
 
 
-
 
 
 
767
 
Change in deferred tax rate, federal tax reform
 
-
 
 
 
(4,397
)
 
 
-
 
 
 
(4,397
)
Other, tax
 
639
 
 
 
-
 
 
 
639
 
 
 
-
 
Non-cash stock compensation, net of tax
 
1,245
 
 
 
1,126
 
 
 
3,558
 
 
 
2,733
 
Adjusted net income (loss)
$
4,158
 
 
$
(6,510
)
 
$
(90
)
 
$
(18,474
)
 
 
 
 
 
 
 
 
Weighted average number of shares outstanding
 
70,813
 
 
 
70,598
 
 
 
70,813
 
 
 
70,598
 
Adjusted diluted net income (loss) per share
$
0.06
 
 
$
(0.09
)
 
$
-
 
 
$
(0.26
)
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes sale of Virginia properties on July 31, 2018.
 
 
 
 
 
 
 
 
Calculations above assume a 35.4% and 26.8% effective tax rate for the three months ended and 32.1% and 27.2% for the nine months ended September 30, 2019 and 2018, respectively.


 
Consolidated Communications Holdings, Inc.
Key Operating Statistics
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
September 30,
June 30,
 
% Change
 
September 30,
% Change
 
 
 
2019
 
2019
 
in Qtr
 
2018
 
YOY
 
 
 
 
 
 
 
 
 
 
 
 
Voice Connections
 
854,430
 
873,269
 
(2.2%)
 
921,896
 
(7.3%)
 
 
 
 
 
 
 
 
 
 
 
 
Data and Internet Connections
 
784,151
 
783,008
 
0.1%
 
781,912
 
0.3%
 
 
 
 
 
 
 
 
 
 
 
 
Video Connections
 
86,446
 
89,531
 
(3.4%)
 
95,889
 
(9.8%)
 
 
 
 
 
 
 
 
 
 
 
 
Business and Broadband as % of total revenue (1)
75.6%
 
76.2%
 
(0.8%)
 
75.2%
 
0.5%
 
 
 
 
 
 
 
 
 
 
 
 
Fiber route network miles (long-haul and metro)
 
37,359
 
37,167
 
0.5%
 
36,814
 
1.5%
 
 
 
 
 
 
 
 
 
 
 
 
On-net buildings
 
11,732
 
11,164
 
5.1%
 
10,041
 
16.8%
 
 
 
 
 
 
 
 
 
 
 
 
Consumer Customers
 
602,482
 
609,876
 
(1.2%)
 
641,845
 
(6.1%)
 
 
 
 
 
 
 
 
 
 
 
 
Consumer ARPU
 
$72.70
 
$70.86
 
2.6%
 
$70.70
 
2.8%
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
(1) Business and Broadband revenue % includes: commercial/carrier, equipment sales and service, directory, consumer broadband and special access.
 
 
 
 
 
 
 
 
 
 
 
 

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...