CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 14. 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 December 31, 2018 and 2017, and condensed consolidating statements of operations and cash flows for the years ended December 31, 2018, 2017 and 2016 for each of Consolidated Communications Holdings, Inc. (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 (amounts in thousands) December 31, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 9,616 $ — $ 1 $ (18) $ 9,599 Accounts receivable, net — — 122,743 10,430 (37) 133,136 Income taxes receivable 10,272 — 790 10 — 11,072 Prepaid expenses and other current assets — 2,465 41,547 324 — 44,336 Total current assets 10,272 12,081 165,080 10,765 (55) 198,143 Property, plant and equipment, net — — 1,861,009 66,117 — 1,927,126 Intangibles and other assets: Investments — 8,673 102,180 — — 110,853 Investments in subsidiaries 3,587,612 3,505,477 15,949 — (7,109,038) — Goodwill — — 969,093 66,181 — 1,035,274 Customer relationships, net — — 228,959 — — 228,959 Other intangible assets — — 2,396 9,087 — 11,483 Advances due to/from affiliates, net — 2,379,079 760,310 97,898 (3,237,287) — Deferred income taxes 76,758 — — — (76,758) — Other assets — 1,524 18,237 651 3,011 23,423 Total assets $ 3,674,642 $ 5,906,834 $ 4,123,213 $ 250,699 $ (10,420,127) $ 3,535,261 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ — $ — $ 32,502 $ — $ — $ 32,502 Advance billings and customer deposits — — 46,316 1,408 — 47,724 Dividends payable 27,579 — — — — 27,579 Accrued compensation — — 63,688 771 — 64,459 Accrued interest — 8,430 802 — — 9,232 Accrued expense 40 37 70,365 1,263 (55) 71,650 Current portion of long term debt and capital lease obligations — 18,350 11,968 150 — 30,468 Total current liabilities 27,619 26,817 225,641 3,592 (55) 283,614 Long-term debt and capital lease obligations — 2,285,341 17,988 256 — 2,303,585 Advances due to/from affiliates, net 3,237,287 — — — (3,237,287) — Deferred income taxes — 122 239,880 21,874 (73,747) 188,129 Pension and postretirement benefit obligations — — 295,815 18,319 — 314,134 Other long-term liabilities — 6,942 22,305 898 — 30,145 Total liabilities 3,264,906 2,319,222 801,629 44,939 (3,311,089) 3,119,607 Shareholders’ equity: Common Stock 712 — 17,411 30,000 (47,411) 712 Other shareholders’ equity 409,024 3,587,612 3,298,255 175,760 (7,061,627) 409,024 Total Consolidated Communications Holdings, Inc. shareholders’ equity 409,736 3,587,612 3,315,666 205,760 (7,109,038) 409,736 Noncontrolling interest — — 5,918 — — 5,918 Total shareholders’ equity 409,736 3,587,612 3,321,584 205,760 (7,109,038) 415,654 Total liabilities and shareholders’ equity $ 3,674,642 $ 5,906,834 $ 4,123,213 $ 250,699 $ (10,420,127) $ 3,535,261 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 (amounts in thousands) Year Ended December 31, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 1,356,074 $ 55,541 $ (12,541) $ 1,399,074 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 607,582 16,386 (12,096) 611,872 Selling, general and administrative expenses 4,087 — 317,289 12,674 (445) 333,605 Acquisition and other transaction costs 1,960 — — — — 1,960 Depreciation and amortization — — 422,704 9,964 — 432,668 Operating income (loss) (6,047) — 8,499 16,517 — 18,969 Other income (expense): Interest expense, net of interest income (103) (136,378) 1,785 118 — (134,578) Intercompany interest income (expense) — 58,908 (58,844) (64) — — Investment income — 178 39,418 — — 39,596 Equity in earnings of subsidiaries, net (42,181) 8,858 5,133 — 28,190 — Other, net 7 — 1,067 241 — 1,315 Income (loss) before income taxes (48,324) (68,434) (2,942) 16,812 28,190 (74,698) Income tax expense (benefit) 2,510 (26,253) (5,784) 5,400 — (24,127) Net income (loss) (50,834) (42,181) 2,842 11,412 28,190 (50,571) Less: net income attributable to noncontrolling interest — — 263 — — 263 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (50,834) $ (42,181) $ 2,579 $ 11,412 $ 28,190 $ (50,834) Total comprehensive income (loss) attributable to common shareholders $ $ $ $ 10,486 $ 40,369 $ Year Ended December 31, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 1,013,505 $ 58,776 $ (12,707) $ 1,059,574 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 447,029 11,245 (12,276) 445,998 Selling, general and administrative expenses 1,924 30 234,198 13,420 (431) 249,141 Acquisition and other transaction costs 33,650 — — — — 33,650 Depreciation and amortization — — 280,843 11,030 — 291,873 Operating income (loss) (35,574) (30) 51,435 23,081 — 38,912 Other income (expense): Interest expense, net of interest income (12) (128,737) (1,183) 146 — (129,786) Intercompany interest income (expense) — 58,909 (58,827) (82) — — Investment income — 157 31,592 — — 31,749 Equity in earnings of subsidiaries, net 101,863 109,015 1,918 — (212,796) — Other, net — 3 (694) 188 — (503) Income (loss) before income taxes 66,277 39,317 24,241 23,333 (212,796) (59,628) Income tax expense (benefit) 1,332 (27,610) (97,667) (982) — (124,927) Net income (loss) 64,945 66,927 121,908 24,315 (212,796) 65,299 Less: net income attributable to noncontrolling interest — — 354 — — 354 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ 64,945 $ 66,927 $ 121,554 $ 24,315 $ (212,796) $ 64,945 Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Year Ended December 31, 2016 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ (15) $ 697,557 $ 58,785 $ (13,150) $ 743,177 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 321,936 12,197 (12,721) 321,412 Selling, general and administrative expenses 3,331 7 141,029 12,582 (429) 156,520 Acquisition and other transaction costs 1,214 — — — — 1,214 Loss on impairment — — 610 — — 610 Depreciation and amortization — — 164,577 9,433 — 174,010 Operating income (loss) (4,545) (22) 69,405 24,573 — 89,411 Other income (expense): Interest expense, net of interest income 46 (76,213) (694) 35 — (76,826) Intercompany interest income (expense) (63,773) 97,102 (34,846) 1,517 — — Loss on extinguishment of debt — (6,559) — — — (6,559) Investment income — 166 32,806 — — 32,972 Equity in earnings of subsidiaries, net 58,208 56,600 711 — (115,519) — Other, net — (328) (202) (310) — (840) Income (loss) before income taxes (10,064) 70,746 67,180 25,815 (115,519) 38,158 Income tax expense (benefit) (24,995) 12,538 25,807 9,612 — 22,962 Net income (loss) 14,931 58,208 41,373 16,203 (115,519) 15,196 Less: net income attributable to noncontrolling interest — — 265 — — 265 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ 14,931 $ 58,208 $ 41,108 $ 16,203 $ (115,519) $ 14,931 Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ Condensed Consolidating Statements of Cash Flows (amounts in thousands) Year Ended December 31, 2018 Parent Subsidiary Issuer Guarantors Non-Guarantors Consolidated Net cash provided by (used in) operating activities $ 2,323 $ (43,781) $ 388,930 $ 9,849 $ 357,321 Cash flows from investing activities: Purchases of property, plant and equipment — — (235,147) (9,669) (244,816) Proceeds from sale of assets — — 1,688 437 2,125 Proceeds from business dispositions 20,999 — — — 20,999 Proceeds from sale of investments — — 233 — 233 Net cash provided by (used in) investing activities 20,999 — (233,226) (9,232) (221,459) Cash flows from financing activities: Proceeds from issuance of long-term debt — 189,588 — — 189,588 Payment of capital lease obligation — — (12,559) (196) (12,755) Payment on long-term debt — (207,938) — — (207,938) Share repurchases for minimum tax withholding (593) — — — (593) Dividends on common stock (110,222) — — — (110,222) Transactions with affiliates, net 87,493 62,828 (149,901) (420) — Net cash provided by (used in) financing activities (23,322) 44,478 (162,460) (616) (141,920) Increase (decrease) in cash and cash equivalents — 697 (6,756) 1 (6,058) Cash and cash equivalents at beginning of period — 8,919 6,738 — 15,657 Cash and cash equivalents at end of period $ — $ 9,616 $ (18) $ 1 $ 9,599 Year Ended December 31, 2017 Parent Subsidiary Issuer Guarantors Non-Guarantors Consolidated Net cash (used in) provided by operating activities $ (23,237) $ (25,625) $ 235,810 $ 23,079 $ 210,027 Cash flows from investing activities: Business acquisition, net of cash acquired (862,385) — — — (862,385) Purchases of property, plant and equipment — — (167,187) (13,998) (181,185) Proceeds from sale of assets — — 829 30 859 Net cash used in investing activities (862,385) — (166,358) (13,968) (1,042,711) Cash flows from financing activities: Proceeds from issuance of long-term debt — 1,052,325 — — 1,052,325 Payment of capital lease obligation — — (7,746) (187) (7,933) Payment on long-term debt — (111,337) — — (111,337) Payment of financing costs — (16,732) — — (16,732) Share repurchases for minimum tax withholding (571) — — — (571) Dividends on common stock (94,138) — — — (94,138) Transactions with affiliates, net 980,681 (916,776) (54,981) (8,924) — Other (350) — — — (350) Net cash provided by (used in) financing activities 885,622 7,480 (62,727) (9,111) 821,264 Increase (decrease) in cash and cash equivalents — (18,145) 6,725 — (11,420) Cash and cash equivalents at beginning of period — 27,064 13 — 27,077 Cash and cash equivalents at end of period $ — $ 8,919 $ 6,738 $ — $ 15,657 Year Ended December 31, 2016 Subsidiary Parent Issuer Guarantors Non-Guarantors Consolidated Net cash (used in) provided by operating activities $ (23,634) $ 13,315 $ 200,098 $ 28,454 $ 218,233 Cash flows from investing activities: Business acquisition, net of cash acquired (13,422) — — — (13,422) Purchases of property, plant and equipment — — (111,389) (13,803) (125,192) Proceeds from sale of assets — — 198 10 208 Proceeds from business disposition 30,119 — — — 30,119 Net cash provided by (used in) investing activities 16,697 — (111,191) (13,793) (108,287) Cash flows from financing activities: Proceeds from issuance of long-term debt — 936,750 — — 936,750 Payment of capital lease obligation — — (2,743) (142) (2,885) Payment on long-term debt — (943,050) — — (943,050) Payment of financing costs — (9,912) — — (9,912) Share repurchases for minimum tax withholding (1,231) — — — (1,231) Dividends on common stock (78,419) — — — (78,419) Transactions with affiliates, net 86,587 24,084 (93,780) (16,891) — Net cash provided by (used in) financing activities 6,937 7,872 (96,523) (17,033) (98,747) Increase in cash and cash equivalents — 21,187 (7,616) (2,372) 11,199 Cash and cash equivalents at beginning of period — 5,877 7,629 2,372 15,878 Cash and cash equivalents at end of period $ — $ 27,064 $ 13 $ — $ 27,077 |