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 June 30, 2018 and December 31, 2017, condensed consolidating statements of operations for the quarters and six-month periods ended June 30, 2018 and 2017 and condensed consolidating statements of cash flows for the six-month periods ended June 30, 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) June 30, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 10,226 $ 415 $ 1 $ — $ 10,642 Accounts receivable, net — — 111,555 10,626 (14) 122,167 Income taxes receivable 2,822 9,604 2,319 — (2,354) 12,391 Prepaid expenses and other current assets — 211 43,369 147 — 43,727 Assets held for sale — — — 20,719 — 20,719 Total current assets 2,822 20,041 157,658 31,493 (2,368) 209,646 Property, plant and equipment, net — — 1,919,360 66,958 — 1,986,318 Intangibles and other assets: Investments — 8,673 101,432 — — 110,105 Investments in subsidiaries 3,627,014 3,512,890 19,100 — (7,159,004) — Goodwill — — 985,191 50,083 — 1,035,274 Customer relationships, net — — 262,853 — — 262,853 Other intangible assets — — 2,951 9,087 — 12,038 Advances due to/from affiliates, net — 2,392,705 635,449 95,453 (3,123,607) — Deferred income taxes 26,933 — — — (26,933) — Other assets 2,938 10,137 17,468 35 — 30,578 Total assets $ 3,659,707 $ 5,944,446 $ 4,101,462 $ 253,109 $ (10,311,912) $ 3,646,812 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ — $ — $ 23,057 $ — $ — $ 23,057 Advance billings and customer deposits — — 44,823 1,499 — 46,322 Dividends payable 27,602 — — — — 27,602 Accrued compensation — — 54,655 807 — 55,462 Accrued interest — 8,649 727 — — 9,376 Accrued expense 20 14 71,746 4,700 (2,368) 74,112 Current portion of long term debt and capital lease obligations — 18,350 14,054 166 — 32,570 Liabilities held for sale — — — 381 — 381 Total current liabilities 27,622 27,013 209,062 7,553 (2,368) 268,882 Long-term debt and capital lease obligations — 2,286,130 22,289 333 — 2,308,752 Advances due to/from affiliates, net 3,123,607 — — — (3,123,607) — Deferred income taxes — 4,288 213,165 21,220 (26,933) 211,740 Pension and postretirement benefit obligations — — 302,235 16,071 — 318,306 Other long-term liabilities — — 23,867 949 — 24,816 Total liabilities 3,151,229 2,317,431 770,618 46,126 (3,152,908) 3,132,496 Shareholders’ equity: Common Stock 713 — 17,411 30,000 (47,411) 713 Other shareholders’ equity 507,765 3,627,015 3,307,595 176,983 (7,111,593) 507,765 Total Consolidated Communications Holdings, Inc. shareholders’ equity 508,478 3,627,015 3,325,006 206,983 (7,159,004) 508,478 Noncontrolling interest — — 5,838 — — 5,838 Total shareholders’ equity 508,478 3,627,015 3,330,844 206,983 (7,159,004) 514,316 Total liabilities and shareholders’ equity $ 3,659,707 $ 5,944,446 $ 4,101,462 $ 253,109 $ (10,311,912) $ 3,646,812 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 Customer relationships, net — — 293,300 — — 293,300 Other intangible assets — — 4,396 9,087 — 13,483 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 June 30, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 338,867 $ 14,500 $ (3,146) $ 350,221 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 150,337 4,054 (3,033) 151,358 Selling, general and administrative expenses 657 — 77,361 3,223 (113) 81,128 Acquisition and other transaction costs 899 — — — — 899 Depreciation and amortization — — 109,333 2,408 — 111,741 Operating income (loss) (1,556) — 1,836 4,815 — 5,095 Other income (expense): Interest expense, net of interest income (27) (33,376) 521 43 — (32,839) Intercompany interest income (expense) — 14,727 (14,706) (21) — — Investment income — — 12,535 — — 12,535 Equity in earnings of subsidiaries, net (9,440) 4,348 4,347 — 745 — Other, net — — 610 30 — 640 Income (loss) before income taxes (11,023) (14,301) 5,143 4,867 745 (14,569) Income tax expense (benefit) (380) (4,861) (37) 1,269 — (4,009) Net income (loss) (10,643) (9,440) 5,180 3,598 745 (10,560) Less: net income attributable to noncontrolling interest — — 83 — — 83 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (10,643) $ (9,440) $ 5,097 $ 3,598 $ 745 $ (10,643) Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Quarter Ended June 30, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 159,072 $ 14,066 $ (3,188) $ 169,950 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 71,564 2,649 (3,077) 71,136 Selling, general and administrative expenses 920 — 32,112 3,065 (111) 35,986 Acquisition and other transaction costs 1,793 — — — — 1,793 Depreciation and amortization — — 38,039 2,444 — 40,483 Operating income (loss) (2,713) — 17,357 5,908 — 20,552 Other income (expense): Interest expense, net of interest income — (33,704) (244) 30 — (33,918) Intercompany interest income (expense) — 14,727 (14,707) (20) — — Investment income — — 8,196 — — 8,196 Equity in earnings of subsidiaries, net (740) 13,168 277 — (12,705) — Other, net — 2 945 198 — 1,145 Income (loss) before income taxes (3,453) (5,807) 11,824 6,116 (12,705) (4,025) Income tax expense (benefit) (725) (5,067) 2,791 1,602 — (1,399) Net income (loss) (2,728) (740) 9,033 4,514 (12,705) (2,626) Less: net income attributable to noncontrolling interest — — 102 — — 102 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (2,728) $ (740) $ 8,931 $ 4,514 $ (12,705) $ (2,728) Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Six Months Ended June 30, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 683,178 $ 29,377 $ (6,295) $ 706,260 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 302,099 8,255 (6,080) 304,274 Selling, general and administrative expenses 1,238 — 159,262 6,461 (215) 166,746 Acquisition and other transaction costs 1,630 — — — — 1,630 Depreciation and amortization — — 214,621 5,019 — 219,640 Operating income (loss) (2,868) — 7,196 9,642 — 13,970 Other income (expense): Interest expense, net of interest income (53) (66,308) 713 93 — (65,555) Intercompany interest income (expense) — 29,454 (29,418) (36) — — Investment income — 178 20,146 — — 20,324 Equity in earnings of subsidiaries, net (19,751) 7,323 4,770 — 7,658 — Other, net — — 1,197 49 — 1,246 Income (loss) before income taxes (22,672) (29,353) 4,604 9,748 7,658 (30,015) Income tax expense (benefit) (731) (9,602) (477) 2,553 — (8,257) Net income (loss) (21,941) (19,751) 5,081 7,195 7,658 (21,758) Less: net income attributable to noncontrolling interest — — 183 — — 183 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (21,941) $ (19,751) $ 4,898 $ 7,195 $ 7,658 $ (21,941) Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Six Months Ended June 30, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 317,904 $ 28,355 $ (6,374) $ 339,885 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 143,179 5,145 (6,156) 142,168 Selling, general and administrative expenses 1,263 10 64,657 6,172 (218) 71,884 Acquisition and other transaction costs 3,524 — — — — 3,524 Depreciation and amortization — — 77,559 5,119 — 82,678 Operating income (loss) (4,787) (10) 32,509 11,919 — 39,631 Other income (expense): Interest expense, net of interest income 6 (63,191) (450) 46 — (63,589) Intercompany interest income (expense) — 29,454 (29,415) (39) — — Investment income — 157 13,317 — — 13,474 Equity in earnings of subsidiaries, net (3,045) 20,906 222 — (18,083) — Other, net — 3 460 117 — 580 Income (loss) before income taxes (7,826) (12,681) 16,643 12,043 (18,083) (9,904) Income tax expense (benefit) (1,413) (9,636) 4,021 3,455 — (3,573) Net income (loss) (6,413) (3,045) 12,622 8,588 (18,083) (6,331) Less: net income attributable to noncontrolling interest — — 82 — — 82 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (6,413) $ (3,045) $ 12,540 $ 8,588 $ (18,083) $ (6,413) Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Condensed Consolidating Statements of Cash Flows (In thousands) Six Months Ended June 30, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Consolidated Net cash (used in) provided by operating activities $ 8,765 $ (32,503) $ 207,850 $ 10,259 $ 194,371 Cash flows from investing activities: Purchases of property, plant and equipment — — (118,623) (6,217) (124,840) Proceeds from sale of assets — — 1,439 4 1,443 Proceeds from sale of investments — — 233 — 233 Net cash used in investing activities — — (116,951) (6,213) (123,164) Cash flows from financing activities: Proceeds from issuance of long-term debt — 76,000 — — 76,000 Payment of capital lease obligation — — (5,924) (103) (6,027) Payment on long-term debt — (91,176) — — (91,176) Dividends on common stock (55,019) — — — (55,019) Transactions with affiliates, net 46,254 48,986 (91,298) (3,942) — Net cash provided by (used in) financing activities (8,765) 33,810 (97,222) (4,045) (76,222) Increase (decrease) in cash and cash equivalents — 1,307 (6,323) 1 (5,015) Cash and cash equivalents at beginning of period — 8,919 6,738 — 15,657 Cash and cash equivalents at end of period $ — $ 10,226 $ 415 $ 1 $ 10,642 Six Months Ended June 30, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Consolidated Net cash (used in) provided by operating activities $ (4,096) $ (8,211) $ 89,701 $ 16,139 $ 93,533 Cash flows from investing activities: Purchases of property, plant and equipment — — (51,465) (6,596) (58,061) Proceeds from sale of assets — — 74 27 101 Net cash provided by (used in) investing activities — — (51,391) (6,569) (57,960) Cash flows from financing activities: Proceeds from issuance of long-term debt — 23,000 — — 23,000 Payment of capital lease obligation — — (2,902) (91) (2,993) Payment on long-term debt — (27,500) — — (27,500) Share repurchases for minimum tax withholding (41) — — — (41) Dividends on common stock (39,257) — — — (39,257) Transactions with affiliates, net 43,394 1,493 (35,408) (9,479) — Net cash provided by (used in) financing activities 4,096 (3,007) (38,310) (9,570) (46,791) Increase (decrease) in cash and cash equivalents — (11,218) — — (11,218) Cash and cash equivalents at beginning of period — 27,064 13 — 27,077 Cash and cash equivalents at end of period $ — $ 15,846 $ 13 $ — $ 15,859 |