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, including our FairPoint 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 March 31, 2018 and December 31, 2017, condensed consolidating statements of operations for the quarters ended March 31, 2018 and 2017 and condensed consolidating statements of cash flows for the three-month periods ended March 31, 2018 and 2017 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) March 31, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 10,115 $ 1,024 $ 1 $ — $ 11,140 Accounts receivable, net — — 128,050 7,159 (1,114) 134,095 Income taxes receivable 16,351 4,743 2,084 — (1,286) 21,892 Prepaid expenses and other current assets — 694 39,385 123 — 40,202 Assets held for sale — — — 21,524 — 21,524 Total current assets 16,351 15,552 170,543 28,807 (2,400) 228,853 Property, plant and equipment, net — — 1,952,334 67,065 — 2,019,399 Intangibles and other assets: Investments — 8,673 98,441 — — 107,114 Investments in subsidiaries 3,629,617 2,139,303 18,461 — (5,787,381) — Goodwill — — 966,731 66,181 — 1,032,912 Other intangible assets — — 283,473 9,087 — 292,560 Advances due to/from affiliates, net — 2,430,033 596,146 79,298 (3,105,477) — Deferred income taxes 22,584 — — — (22,584) — Other assets 2,938 6,530 18,521 37 — 28,026 Total assets $ 3,671,490 $ 4,600,091 $ 4,104,650 $ 250,475 $ (8,917,842) $ 3,708,864 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ — $ — $ 21,014 $ — $ — $ 21,014 Advance billings and customer deposits — — 42,088 1,541 — 43,629 Dividends payable 27,602 — — — — 27,602 Accrued compensation — — 52,756 933 — 53,689 Accrued interest — 16,999 690 — — 17,689 Accrued expense 63 1,114 74,843 2,425 (1,114) 77,331 Income tax payable — — — 1,286 (1,286) — Current portion of long term debt and capital lease obligations — 18,350 13,023 181 — 31,554 Liabilities held for sale — — — 1,083 — 1,083 Total current liabilities 27,665 36,463 204,414 7,449 (2,400) 273,591 Long-term debt and capital lease obligations — 2,295,543 21,485 370 — 2,317,398 Advances due to/from affiliates, net 3,105,477 — — — (3,105,477) — Deferred income taxes — 2,529 213,342 21,160 (22,584) 214,447 Pension and postretirement benefit obligations — — 308,959 17,866 — 326,825 Other long-term liabilities — 3,284 28,224 992 — 32,500 Total liabilities 3,133,142 2,337,819 776,424 47,837 (3,130,461) 3,164,761 Shareholders’ equity: Common Stock 713 — 17,411 30,000 (47,411) 713 Other shareholders’ equity 537,635 2,262,272 3,305,060 172,638 (5,739,970) 537,635 Total Consolidated Communications Holdings, Inc. shareholders’ equity 538,348 2,262,272 3,322,471 202,638 (5,787,381) 538,348 Noncontrolling interest — — 5,755 — — 5,755 Total shareholders’ equity 538,348 2,262,272 3,328,226 202,638 (5,787,381) 544,103 Total liabilities and shareholders’ equity $ 3,671,490 $ 4,600,091 $ 4,104,650 $ 250,475 $ (8,917,842) $ 3,708,864 Condensed Consolidating Balance Sheet (In thousands) December 31, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 8,919 $ 6,738 $ — $ — $ 15,657 Accounts receivable, net — — 114,303 7,701 (476) 121,528 Income taxes receivable 20,275 — 1,571 — — 21,846 Prepaid expenses and other current assets — — 33,188 130 — 33,318 Assets held for sale — — — 21,310 — 21,310 Total current assets 20,275 8,919 155,800 29,141 (476) 213,659 Property, plant and equipment, net — — 1,972,190 65,416 — 2,037,606 Intangibles and other assets: Investments — 8,495 100,363 — — 108,858 Investments in subsidiaries 3,643,930 2,133,049 35,374 — (5,812,353) — Goodwill — — 971,851 66,181 — 1,038,032 Other intangible assets — — 297,696 9,087 — 306,783 Advances due to/from affiliates, net — 2,441,690 555,332 92,615 (3,089,637) — Deferred income taxes 21,244 — — — (21,244) — Other assets — 1,307 12,844 37 — 14,188 Total assets $ 3,685,449 $ 4,593,460 $ 4,101,450 $ 262,477 $ (8,923,710) $ 3,719,126 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ — $ — $ 24,143 $ — $ — $ 24,143 Advance billings and customer deposits — — 41,026 1,500 — 42,526 Dividends payable 27,418 — — — — 27,418 Accrued compensation — — 48,795 975 — 49,770 Accrued interest — 8,824 519 — — 9,343 Accrued expense 107 504 70,976 930 (476) 72,041 Current portion of long term debt and capital lease obligations — 18,350 11,150 196 — 29,696 Liabilities held for sale — — — 1,003 — 1,003 Total current liabilities 27,525 27,678 196,609 4,604 (476) 255,940 Long-term debt and capital lease obligations — 2,298,970 12,139 405 — 2,311,514 Advances due to/from affiliates, net 3,089,637 — — — (3,089,637) — Deferred income taxes — 750 209,116 21,098 (21,244) 209,720 Pension and postretirement benefit obligations — — 315,129 19,064 — 334,193 Other long-term liabilities — 1,761 31,030 1,026 — 33,817 Total liabilities 3,117,162 2,329,159 764,023 46,197 (3,111,357) 3,145,184 Shareholders’ equity: Common Stock 708 — 17,411 30,000 (47,411) 708 Other shareholders’ equity 567,579 2,264,301 3,314,361 186,280 (5,764,942) 567,579 Total Consolidated Communications Holdings, Inc. shareholders’ equity 568,287 2,264,301 3,331,772 216,280 (5,812,353) 568,287 Noncontrolling interest — — 5,655 — — 5,655 Total shareholders’ equity 568,287 2,264,301 3,337,427 216,280 (5,812,353) 573,942 Total liabilities and shareholders’ equity $ 3,685,449 $ 4,593,460 $ 4,101,450 $ 262,477 $ (8,923,710) $ 3,719,126 Condensed Consolidating Statements of Operations (In thousands) Quarter Ended March 31, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 344,311 $ 14,877 $ (3,149) $ 356,039 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 151,762 4,201 (3,047) 152,916 Selling, general and administrative expenses 581 — 81,901 3,238 (102) 85,618 Acquisition and other transaction costs 731 — — — — 731 Depreciation and amortization — — 105,288 2,611 — 107,899 Operating income (loss) (1,312) — 5,360 4,827 — 8,875 Other income (expense): Interest expense, net of interest income (26) (32,932) 192 50 — (32,716) Intercompany interest income (expense) — 14,727 (14,712) (15) — — Investment income — 178 7,611 — — 7,789 Equity in earnings of subsidiaries, net (10,311) 2,975 423 — 6,913 — Other, net — — 587 19 — 606 Income (loss) before income taxes (11,649) (15,052) (539) 4,881 6,913 (15,446) Income tax expense (benefit) (351) (4,741) (440) 1,284 — (4,248) Net income (loss) (11,298) (10,311) (99) 3,597 6,913 (11,198) Less: net income attributable to noncontrolling interest — — 100 — — 100 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (11,298) $ (10,311) $ (199) $ 3,597 $ 6,913 $ (11,298) Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Quarter Ended March 31, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 158,832 $ 14,289 $ (3,186) $ 169,935 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 71,615 2,496 (3,079) 71,032 Selling, general and administrative expenses 745 10 32,545 3,107 (107) 36,300 Acquisition and other transaction costs 1,329 — — — — 1,329 Depreciation and amortization — — 39,520 2,675 — 42,195 Operating income (loss) (2,074) (10) 15,152 6,011 — 19,079 Other income (expense): Interest expense, net of interest income 6 (29,487) (206) 16 — (29,671) Intercompany interest income (expense) — 14,727 (14,708) (19) — — Investment income — 157 5,121 — — 5,278 Equity in earnings of subsidiaries, net (2,305) 7,738 (55) — (5,378) — Other, net — 1 (485) (81) — (565) Income (loss) before income taxes (4,373) (6,874) 4,819 5,927 (5,378) (5,879) Income tax expense (benefit) (688) (4,569) 1,230 1,853 — (2,174) Net income (loss) (3,685) (2,305) 3,589 4,074 (5,378) (3,705) Less: net income attributable to noncontrolling interest — — (20) — — (20) Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (3,685) $ (2,305) $ 3,609 $ 4,074 $ (5,378) $ (3,685) Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Condensed Consolidating Statements of Cash Flows (In thousands) Three Months Ended March 31, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Consolidated Net cash (used in) provided by operating activities $ (707) $ (5,873) $ 89,008 $ 8,414 $ 90,842 Cash flows from investing activities: Purchases of property, plant and equipment — — (57,039) (3,769) (60,808) Proceeds from sale of assets — — 142 2 144 Distributions from investments — — 233 — 233 Net cash used in investing activities — — (56,664) (3,767) (60,431) Cash flows from financing activities: Proceeds from issuance of long-term debt — 27,000 — — 27,000 Payment of capital lease obligation — — (2,872) (51) (2,923) Payment on long-term debt — (31,588) — — (31,588) Dividends on common stock (27,417) — — — (27,417) Transactions with affiliates, net 28,124 11,657 (35,186) (4,595) — Net cash provided by (used in) financing activities 707 7,069 (38,058) (4,646) (34,928) Increase (decrease) in cash and cash equivalents — 1,196 (5,714) 1 (4,517) Cash and cash equivalents at beginning of period — 8,919 6,738 — 15,657 Cash and cash equivalents at end of period $ — $ 10,115 $ 1,024 $ 1 $ 11,140 Three Months Ended March 31, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Consolidated Net cash (used in) provided by operating activities $ (1,476) $ 2,710 $ 41,366 $ 9,118 $ 51,718 Cash flows from investing activities: Purchases of property, plant and equipment — — (26,089) (2,936) (29,025) Proceeds from sale of assets — — 18 25 43 Net cash provided by (used in) investing activities — — (26,071) (2,911) (28,982) Cash flows from financing activities: Proceeds from issuance of long-term debt — 7,000 — — 7,000 Payment of capital lease obligation — — (1,244) (45) (1,289) Payment on long-term debt — (9,250) — — (9,250) Share repurchases for minimum tax withholding (41) — — — (41) Dividends on common stock (19,604) — — — (19,604) Transactions with affiliates, net 21,121 (908) (14,051) (6,162) — Net cash provided by (used in) financing activities 1,476 (3,158) (15,295) (6,207) (23,184) Increase (decrease) in cash and cash equivalents — (448) — — (448) Cash and cash equivalents at beginning of period — 27,064 13 — 27,077 Cash and cash equivalents at end of period $ — $ 26,616 $ 13 $ — $ 26,629 |