CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 12. CONDENSED CONSOLIDATING FINANCIAL INFORMATION Consolidated Communications, Inc. is the primary obligor under the unsecured Senior Notes. We and substantially all of our subsidiaries have jointly and severally guaranteed the Senior Notes. All of the subsidiary guarantors are 100% direct or indirect wholly owned subsidiaries of the parent, and all guarantees are full, unconditional and joint and several with respect to principal, interest and liquidated damages, if any. As such, we present condensed consolidating balance sheets as of September 30, 2017 and December 31, 2016 condensed consolidating statements of operations for the quarters and nine-month periods ended September 30, 2017 and 2016 and condensed consolidating statements of cash flows for the nine-month periods ended September 30, 2017 and 2016 for each of the Company (Parent), Consolidated Communications, Inc. (Subsidiary Issuer), guarantor subsidiaries and other non-guarantor subsidiaries with any consolidating adjustments. See Note 6 for more information regarding our Senior Notes. Condensed Consolidating Balance Sheets (In thousands) September 30, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 17,797 $ 5,516 $ 1 $ — $ 23,314 Accounts receivable, net — — 113,503 7,429 (88) 120,844 Income taxes receivable 15,540 19,584 — — (11,630) 23,494 Prepaid expenses and other current assets — — 33,703 149 — 33,852 Assets held for sale — — — 21,406 — 21,406 Total current assets 15,540 37,381 152,722 28,985 (11,718) 222,910 Property, plant and equipment, net — — 1,999,252 59,166 — 2,058,418 Intangibles and other assets: Investments — 8,495 99,773 — — 108,268 Investments in subsidiaries 3,532,114 2,039,240 35,134 — (5,606,488) — Goodwill — — 976,104 66,181 — 1,042,285 Other intangible assets — — 309,400 9,087 — 318,487 Advances due to/from affiliates, net — 2,428,154 532,377 98,964 (3,059,495) — Deferred income taxes 35,770 392 — — (36,162) — Other assets — 440 10,379 38 — 10,857 Total assets $ 3,583,424 $ 4,514,102 $ 4,115,141 $ 262,421 $ (8,713,863) $ 3,761,225 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ — $ — $ 14,154 $ — $ — $ 14,154 Advance billings and customer deposits — — 43,602 1,484 — 45,086 Dividends payable 27,440 — — — — 27,440 Accrued compensation — — 42,296 1,181 — 43,477 Accrued interest — 16,684 499 — — 17,183 Accrued expense 277 756 74,017 710 (88) 75,672 Income tax payable — — 5,937 5,693 (11,630) — Current portion of long term debt and capital lease obligations — 18,351 10,269 204 — 28,824 Liabilities held for sale — — — 1,075 — 1,075 Total current liabilities 27,717 35,791 190,774 10,347 (11,718) 252,911 Long-term debt and capital lease obligations — 2,298,409 12,392 446 — 2,311,247 Advances due to/from affiliates, net 3,059,495 — — — (3,059,495) — Deferred income taxes — — 328,621 28,896 (36,162) 321,355 Pension and postretirement benefit obligations — — 321,133 18,934 — 340,067 Other long-term liabilities — 5,371 27,564 1,061 — 33,996 Total liabilities 3,087,212 2,339,571 880,484 59,684 (3,107,375) 3,259,576 Shareholders’ equity: Common Stock 708 — 17,411 30,000 (47,411) 708 Other shareholders’ equity 495,504 2,174,531 3,211,809 172,737 (5,559,077) 495,504 Total Consolidated Communications Holdings, Inc. shareholders’ equity 496,212 2,174,531 3,229,220 202,737 (5,606,488) 496,212 Noncontrolling interest — — 5,437 — — 5,437 Total shareholders’ equity 496,212 2,174,531 3,234,657 202,737 (5,606,488) 501,649 Total liabilities and shareholders’ equity $ 3,583,424 $ 4,514,102 $ 4,115,141 $ 262,421 $ (8,713,863) $ 3,761,225 Condensed Consolidating Balance Sheet (In thousands) December 31, 2016 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 27,064 $ 13 $ — $ — $ 27,077 Accounts receivable, net — — 48,911 7,347 (42) 56,216 Income taxes receivable 20,756 — 885 (25) — 21,616 Prepaid expenses and other current assets — 12,856 15,310 126 — 28,292 Total current assets 20,756 39,920 65,119 7,448 (42) 133,201 Property, plant and equipment, net — — 999,416 55,770 — 1,055,186 Intangibles and other assets: Investments — 8,338 97,883 — — 106,221 Investments in subsidiaries 2,192,556 2,019,692 14,279 — (4,226,527) — Goodwill — — 690,696 66,181 — 756,877 Other intangible assets — — 22,525 9,087 — 31,612 Advances due to/from affiliates, net — 1,524,906 427,720 87,171 (2,039,797) — Deferred income taxes 17,150 — — — (17,150) — Other assets — 1,562 8,058 41 — 9,661 Total assets $ 2,230,462 $ 3,594,418 $ 2,325,696 $ 225,698 $ (6,283,516) $ 2,092,758 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ — $ — $ 6,766 $ — $ — $ 6,766 Advance billings and customer deposits — — 24,981 1,457 — 26,438 Dividends payable 19,605 — — — — 19,605 Accrued compensation — — 16,002 969 — 16,971 Accrued interest — 10,824 436 — — 11,260 Accrued expense 36 15,057 38,192 880 (42) 54,123 Current portion of long term debt and capital lease obligations — 9,000 5,735 187 — 14,922 Total current liabilities 19,641 34,881 92,112 3,493 (42) 150,085 Long-term debt and capital lease obligations — 1,365,820 10,332 602 — 1,376,754 Advances due to/from affiliates, net 2,039,797 — — — (2,039,797) — Deferred income taxes — 984 232,668 27,796 (17,150) 244,298 Pension and postretirement benefit obligations — — 109,185 21,608 — 130,793 Other long-term liabilities 70 216 13,807 480 — 14,573 Total liabilities 2,059,508 1,401,901 458,104 53,979 (2,056,989) 1,916,503 Shareholders’ equity: Common Stock 506 — 17,411 30,000 (47,411) 506 Other shareholders’ equity 170,448 2,192,517 1,844,880 141,719 (4,179,116) 170,448 Total Consolidated Communications Holdings, Inc. shareholders’ equity 170,954 2,192,517 1,862,291 171,719 (4,226,527) 170,954 Noncontrolling interest — — 5,301 — — 5,301 Total shareholders’ equity 170,954 2,192,517 1,867,592 171,719 (4,226,527) 176,255 Total liabilities and shareholders’ equity $ 2,230,462 $ 3,594,418 $ 2,325,696 $ 225,698 $ (6,283,516) $ 2,092,758 Condensed Consolidating Statements of Operations (In thousands) Quarter Ended September 30, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 351,693 $ 14,806 $ (3,170) $ 363,329 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 145,337 3,047 (3,061) 145,323 Selling, general and administrative expenses 552 20 90,435 3,561 (109) 94,459 Acquisition and other transaction costs 27,139 — — — — 27,139 Depreciation and amortization — — 101,779 2,627 — 104,406 Operating income (loss) (27,691) (20) 14,142 5,571 — (7,998) Other income (expense): Interest expense, net of interest income — (36,041) (317) 51 — (36,307) Intercompany interest income (expense) — 14,728 (14,706) (22) — — Investment income — — 9,594 — — 9,594 Equity in earnings of subsidiaries, net (7,137) (2,975) 727 — 9,385 — Other, net — — 28 — — 28 Income (loss) before income taxes (34,828) (24,308) 9,468 5,600 9,385 (34,683) Income tax expense (benefit) (6,380) (9,905) 6,622 3,374 — (6,289) Net income (loss) (28,448) (14,403) 2,846 2,226 9,385 (28,394) Less: net income attributable to noncontrolling interest — — 54 — — 54 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (28,448) $ (14,403) $ 2,792 $ 2,226 $ 9,385 $ (28,448) Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Quarter Ended September 30, 2016 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ (9) $ 180,284 $ 14,560 $ (3,294) $ 191,541 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 86,403 2,429 (3,186) 85,646 Selling, general and administrative expenses 995 — 35,810 3,220 (108) 39,917 Acquisition and other transaction costs 18 — — — — 18 Depreciation and amortization — — 40,837 2,387 — 43,224 Operating income (loss) (1,013) (9) 17,234 6,524 — 22,736 Other income (expense): Interest expense, net of interest income — (19,048) (68) 41 — (19,075) Intercompany interest income (expense) — 14,727 (14,711) (16) — — Investment income — — 8,735 — — 8,735 Equity in earnings of subsidiaries, net 9,678 11,858 204 — (21,740) — Other, net — (257) (60) 1 — (316) Income (loss) before income taxes 8,665 7,271 11,334 6,550 (21,740) 12,080 Income tax expense (benefit) 1,653 (2,407) 3,625 2,120 — 4,991 Net income (loss) 7,012 9,678 7,709 4,430 (21,740) 7,089 Less: net income attributable to noncontrolling interest — — 77 — — 77 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ 7,012 $ 9,678 $ 7,632 $ 4,430 $ (21,740) $ 7,012 Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Nine Months Ended September 30, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 669,597 $ 43,161 $ (9,544) $ 703,214 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 288,210 8,097 (9,217) 287,090 Selling, general and administrative expenses 1,815 30 154,992 9,700 (327) 166,210 Acquisition and other transaction costs 30,663 — — — — 30,663 Depreciation and amortization — — 179,338 7,746 — 187,084 Operating income (loss) (32,478) (30) 47,057 17,618 — 32,167 Other income (expense): Interest expense, net of interest income 6 (99,232) (767) 97 — (99,896) Intercompany interest income (expense) — 44,182 (44,121) (61) — — Investment income — 157 22,911 — — 23,068 Equity in earnings of subsidiaries, net (10,182) 17,931 949 — (8,698) — Other, net — 3 82 (11) — 74 Income (loss) before income taxes (42,654) (36,989) 26,111 17,643 (8,698) (44,587) Income tax expense (benefit) (7,793) (19,541) 10,643 6,829 — (9,862) Net income (loss) (34,861) (17,448) 15,468 10,814 (8,698) (34,725) Less: net income attributable to noncontrolling interest — — 136 — — 136 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (34,861) $ (17,448) $ 15,332 $ 10,814 $ (8,698) $ (34,861) Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Nine Months Ended September 30, 2016 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ (15) $ 532,785 $ 44,344 $ (9,856) $ 567,258 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 246,856 8,806 (9,533) 246,129 Selling, general and administrative expenses 2,967 7 108,032 8,715 (323) 119,398 Acquisition and other transaction costs 266 — — — — 266 Loss on impairment — — 610 — — 610 Depreciation and amortization — — 123,914 6,941 — 130,855 Operating income (loss) (3,233) (22) 53,373 19,882 — 70,000 Other income (expense): Interest expense, net of interest income 46 (56,446) (476) 49 — (56,827) Intercompany interest income (expense) (63,773) 82,375 (20,116) 1,514 — — Investment income — 166 24,470 — — 24,636 Equity in earnings of subsidiaries, net 59,840 50,073 565 — (110,478) — Other, net — (257) (100) (17) — (374) Income (loss) before income taxes (7,120) 75,889 57,716 21,428 (110,478) 37,435 Income tax expense (benefit) (22,057) 16,049 20,826 7,469 — 22,287 Net income (loss) 14,937 59,840 36,890 13,959 (110,478) 15,148 Less: net income attributable to noncontrolling interest — — 211 — — 211 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ 14,937 $ 59,840 $ 36,679 $ 13,959 $ (110,478) $ 14,937 Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Condensed Consolidating Statements of Cash Flows (In thousands) Nine Months Ended September 30, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Consolidated Net cash (used in) provided by operating activities $ (23,187) $ (30,870) $ 157,051 $ 22,230 $ 125,224 Cash flows from investing activities: Business acquisition, net of cash acquired (862,385) — — — (862,385) Purchases of property, plant and equipment — — (108,816) (10,473) (119,289) Proceeds from sale of assets — — 269 27 296 Net cash provided by (used in) investing activities (862,385) — (108,547) (10,446) (981,378) Cash flows from financing activities: Proceeds from issuance of long-term debt — 1,031,325 — — 1,031,325 Payment of capital lease obligation — (5,224) (139) (5,363) Payment on long-term debt — (89,750) — — (89,750) Payment of financing costs — (16,732) — — (16,732) Share repurchases for minimum tax withholding (41) — — — (41) Dividends on common stock (66,698) — — — (66,698) Transactions with affiliates, net 952,661 (903,240) (37,777) (11,644) — Other (350) — — — (350) Net cash provided by (used in) financing activities 885,572 21,603 (43,001) (11,783) 852,391 Increase (decrease) in cash and cash equivalents — (9,267) 5,503 1 (3,763) Cash and cash equivalents at beginning of period — 27,064 13 — 27,077 Cash and cash equivalents at end of period $ — $ 17,797 $ 5,516 $ 1 $ 23,314 Nine Months Ended September 30, 2016 Parent Subsidiary Issuer Guarantors Non-Guarantors Consolidated Net cash (used in) provided by operating activities $ (74,807) $ 36,606 $ 184,604 $ 27,188 $ 173,591 Cash flows from investing activities: Business acquisition, net of cash acquired (13,422) — — — (13,422) Purchases of property, plant and equipment — — (83,867) (10,291) (94,158) Proceeds from sale of assets — — 61 10 71 Proceeds from business disposition 20,892 — — — 20,892 Net cash provided by (used in) investing activities 7,470 — (83,806) (10,281) (86,617) Cash flows from financing activities: Proceeds from issuance of long-term debt — 31,000 — — 31,000 Payment of capital lease obligation — — (1,659) (98) (1,757) Payment on long-term debt — (39,825) — — (39,825) Share repurchases for minimum tax withholding (71) — — — (71) Dividends on common stock (58,796) — — — (58,796) Transactions with affiliates, net 126,204 (268) (106,755) (19,181) — Net cash provided by (used in) financing activities 67,337 (9,093) (108,414) (19,279) (69,449) Increase (decrease) in cash and cash equivalents — 27,513 (7,616) (2,372) 17,525 Cash and cash equivalents at beginning of period — 5,877 7,629 2,372 15,878 Cash and cash equivalents at end of period $ — $ 33,390 $ 13 $ — $ 33,403 |