CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 13. 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 September 30, 2018 and December 31, 2017, condensed consolidating statements of operations for the quarters and nine-month periods ended September 30, 2018 and 2017 and condensed consolidating statements of cash flows for the nine-month periods ended September 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) September 30, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 2,060 $ 1,765 $ 1 $ — $ 3,826 Accounts receivable, net — — 133,989 9,223 (135) 143,077 Income taxes receivable — 14,566 4,196 — (6,304) 12,458 Prepaid expenses and other current assets — 2,979 37,302 307 — 40,588 Total current assets — 19,605 177,252 9,531 (6,439) 199,949 Property, plant and equipment, net — — 1,888,980 66,773 — 1,955,753 Intangibles and other assets: Investments — 8,673 101,999 — — 110,672 Investments in subsidiaries 3,628,467 3,523,025 19,152 — (7,170,644) — Goodwill — — 969,093 66,181 — 1,035,274 Customer relationships, net — — 245,906 — — 245,906 Other intangible assets — — 2,673 9,087 — 11,760 Advances due to/from affiliates, net — 2,387,229 669,778 94,383 (3,151,390) — Deferred income taxes 33,416 — — — (33,416) — Other assets 2,938 14,572 18,503 693 — 36,706 Total assets $ 3,664,821 $ 5,953,104 $ 4,093,336 $ 246,648 $ (10,361,889) $ 3,596,020 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ — $ — $ 15,717 $ — $ — $ 15,717 Advance billings and customer deposits — — 48,520 1,519 — 50,039 Dividends payable 27,602 — — — — 27,602 Accrued compensation — — 61,724 917 — 62,641 Accrued interest — 17,109 764 — — 17,873 Accrued expense 30 135 71,747 1,061 (135) 72,838 Current portion of long term debt and capital lease obligations — 18,350 13,310 151 — 31,811 Income tax payable 3,200 — — 3,104 (6,304) — Total current liabilities 30,832 35,594 211,782 6,752 (6,439) 278,521 Long-term debt and capital lease obligations — 2,282,730 19,770 295 — 2,302,795 Advances due to/from affiliates, net 3,151,390 — — — (3,151,390) — Deferred income taxes — 6,312 213,888 20,994 (33,416) 207,778 Pension and postretirement benefit obligations — — 282,968 11,455 — 294,423 Other long-term liabilities — — 23,045 922 — 23,967 Total liabilities 3,182,222 2,324,636 751,453 40,418 (3,191,245) 3,107,484 Shareholders’ equity: Common Stock 713 — 17,411 30,000 (47,411) 713 Other shareholders’ equity 481,886 3,628,468 3,318,535 176,230 (7,123,233) 481,886 Total Consolidated Communications Holdings, Inc. shareholders’ equity 482,599 3,628,468 3,335,946 206,230 (7,170,644) 482,599 Noncontrolling interest — — 5,937 — — 5,937 Total shareholders’ equity 482,599 3,628,468 3,341,883 206,230 (7,170,644) 488,536 Total liabilities and shareholders’ equity $ 3,664,821 $ 5,953,104 $ 4,093,336 $ 246,648 $ (10,361,889) $ 3,596,020 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 September 30, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 337,963 $ 13,233 $ (3,132) $ 348,064 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 152,162 3,795 (3,015) 152,942 Selling, general and administrative expenses 1,569 — 81,083 3,009 (117) 85,544 Acquisition and other transaction costs 133 — — — — 133 Depreciation and amortization — — 106,625 2,494 — 109,119 Operating income (loss) (1,702) — (1,907) 3,935 — 326 Other income (expense): Interest expense, net of interest income (28) (34,199) 684 19 — (33,524) Intercompany interest income (expense) — 14,727 (14,710) (17) — — Investment income — — 8,675 — — 8,675 Equity in earnings of subsidiaries, net (13,645) 865 377 — 12,403 — Other, net — — 677 38 — 715 Income (loss) before income taxes (15,375) (18,607) (6,204) 3,975 12,403 (23,808) Income tax expense (benefit) (461) (4,962) (4,292) 722 — (8,993) Net income (loss) (14,914) (13,645) (1,912) 3,253 12,403 (14,815) Less: net income attributable to noncontrolling interest — — 99 — — 99 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (14,914) $ (13,645) $ (2,011) $ 3,253 $ 12,403 $ (14,914) Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ 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) — — 148,352 3,086 (3,061) 148,377 Selling, general and administrative expenses 552 20 87,062 3,573 (109) 91,098 Acquisition and other transaction costs 27,139 — — — — 27,139 Depreciation and amortization — — 101,779 2,627 — 104,406 Operating income (loss) (27,691) (20) 14,500 5,520 — (7,691) 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 — — (330) 51 — (279) 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 $ $ $ $ $ $ Nine Months Ended September 30, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 1,021,141 $ 42,610 $ (9,427) $ 1,054,324 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 454,261 12,050 (9,095) 457,216 Selling, general and administrative expenses 2,807 — 240,345 9,470 (332) 252,290 Acquisition and other transaction costs 1,763 — — — — 1,763 Depreciation and amortization — — 321,246 7,513 — 328,759 Operating income (loss) (4,570) — 5,289 13,577 — 14,296 Other income (expense): Interest expense, net of interest income (81) (100,507) 1,397 112 — (99,079) Intercompany interest income (expense) — 44,181 (44,128) (53) — — Investment income — 178 28,821 — — 28,999 Equity in earnings of subsidiaries, net (33,396) 8,188 5,147 — 20,061 — Other, net — — 1,874 87 — 1,961 Income (loss) before income taxes (38,047) (47,960) (1,600) 13,723 20,061 (53,823) Income tax expense (benefit) (1,192) (14,564) (4,769) 3,275 — (17,250) Net income (loss) (36,855) (33,396) 3,169 10,448 20,061 (36,573) Less: net income attributable to noncontrolling interest — — 282 — — 282 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (36,855) $ (33,396) $ 2,887 $ 10,448 $ 20,061 $ (36,855) 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) — — 291,531 8,231 (9,217) 290,545 Selling, general and administrative expenses 1,815 30 151,719 9,745 (327) 162,982 Acquisition and other transaction costs 30,663 — — — — 30,663 Depreciation and amortization — — 179,338 7,746 — 187,084 Operating income (loss) (32,478) (30) 47,009 17,439 — 31,940 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 — 3 130 168 — 301 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 $ $ $ $ $ $ Condensed Consolidating Statements of Cash Flows (In thousands) Nine Months Ended September 30, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Consolidated Net cash (used in) provided by operating activities $ 8,584 $ (41,559) $ 285,975 $ 11,036 $ 264,036 Cash flows from investing activities: Purchases of property, plant and equipment — — (178,774) (7,991) (186,765) Proceeds from sale of assets — — 1,636 4 1,640 Proceeds from business dispositions 20,999 — — — 20,999 Proceeds from sale of investments — — 233 — 233 Net cash used in investing activities 20,999 — (176,905) (7,987) (163,893) Cash flows from financing activities: Proceeds from issuance of long-term debt — 136,587 — — 136,587 Payment of capital lease obligation — — (9,434) (156) (9,590) Payment on long-term debt — (156,350) — — (156,350) Dividends on common stock (82,621) — — — (82,621) Transactions with affiliates, net 53,038 54,463 (104,609) (2,892) — Net cash provided by (used in) financing activities (29,583) 34,700 (114,043) (3,048) (111,974) Increase (decrease) in cash and cash equivalents — (6,859) (4,973) 1 (11,831) Cash and cash equivalents at beginning of period — 8,919 6,738 — 15,657 Cash and cash equivalents at end of period $ — $ 2,060 $ 1,765 $ 1 $ 3,826 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 |