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 March 31, 2019 and December 31, 2018, condensed consolidating statements of operations for the quarters ended March 31, 2019 and 2018 and condensed consolidating statements of cash flows for the three-month periods ended March 31, 2019 and 2018 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, 2019 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 4,779 $ 1,944 $ 1 $ — $ 6,724 Accounts receivable, net — — 123,549 8,828 (51) 132,326 Income taxes receivable 7,500 5,605 — — (2,078) 11,027 Prepaid expenses and other current assets — 1,352 44,152 297 — 45,801 Total current assets 7,500 11,736 169,645 9,126 (2,129) 195,878 Property, plant and equipment, net — — 1,831,450 65,614 — 1,897,064 Intangibles and other assets: Investments — 8,863 103,175 — — 112,038 Investments in subsidiaries 3,575,666 3,493,145 16,162 — (7,084,973) — Goodwill — — 969,093 66,181 — 1,035,274 Customer relationships, net — — 212,638 — — 212,638 Other intangible assets — — 2,118 9,087 — 11,205 Advances due to/from affiliates, net — 2,401,396 760,890 102,755 (3,265,041) — Deferred income taxes 77,019 2,001 — — (79,020) — Other assets 3,011 3 56,275 659 — 59,948 Total assets $ 3,663,196 $ 5,917,144 $ 4,121,446 $ 253,422 $ (10,431,163) $ 3,524,045 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ — $ — $ 26,005 $ — $ — $ 26,005 Advance billings and customer deposits — — 49,156 1,373 — 50,529 Dividends payable 27,934 — — — — 27,934 Accrued compensation — — 53,756 810 — 54,566 Accrued interest — 17,097 864 — — 17,961 Accrued expense 54 55 77,302 1,330 (51) 78,690 Current portion of long term debt and finance lease obligations — 18,350 10,837 156 — 29,343 Income tax payable — — 887 1,191 (2,078) — Total current liabilities 27,988 35,502 218,807 4,860 (2,129) 285,028 Long-term debt and finance lease obligations — 2,291,966 15,919 214 — 2,308,099 Advances due to/from affiliates, net 3,265,041 — — — (3,265,041) — Deferred income taxes — — 239,715 21,898 (79,020) 182,593 Pension and postretirement benefit obligations — — 289,810 16,853 — 306,663 Other long-term liabilities — 14,009 50,572 917 — 65,498 Total liabilities 3,293,029 2,341,477 814,823 44,742 (3,346,190) 3,147,881 Shareholders’ equity: Common Stock 721 — 17,411 30,000 (47,411) 721 Other shareholders’ equity 369,446 3,575,667 3,283,215 178,680 (7,037,562) 369,446 Total Consolidated Communications Holdings, Inc. shareholders’ equity 370,167 3,575,667 3,300,626 208,680 (7,084,973) 370,167 Noncontrolling interest — — 5,997 — — 5,997 Total shareholders’ equity 370,167 3,575,667 3,306,623 208,680 (7,084,973) 376,164 Total liabilities and shareholders’ equity $ 3,663,196 $ 5,917,144 $ 4,121,446 $ 253,422 $ (10,431,163) $ 3,524,045 Condensed Consolidating Balance Sheet (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 finance 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 finance 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 Condensed Consolidating Statements of Operations (In thousands) Quarter Ended March 31, 2019 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 329,278 $ 12,469 $ (3,098) $ 338,649 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 147,801 3,506 (2,988) 148,319 Selling, general and administrative expenses 1,655 (193) 70,600 2,415 (110) 74,367 Depreciation and amortization — — 96,781 2,462 — 99,243 Operating income (loss) (1,655) 193 14,096 4,086 — 16,720 Other income (expense): Interest expense, net of interest income (28) (34,088) (167) — — (34,283) Intercompany interest income (expense) — 14,727 (14,708) (19) — — Investment income — 190 8,411 — — 8,601 Equity in earnings of subsidiaries, net (6,076) 7,242 213 — (1,379) — Other, net (3) 56 (1,408) (14) — (1,369) Income (loss) before income taxes (7,762) (11,680) 6,437 4,053 (1,379) (10,331) Income tax expense (benefit) (497) (5,604) 1,756 1,200 — (3,145) Net income (loss) (7,265) (6,076) 4,681 2,853 (1,379) (7,186) Less: net income attributable to noncontrolling interest — — 79 — — 79 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (7,265) $ (6,076) $ 4,602 $ 2,853 $ (1,379) $ (7,265) Total comprehensive income (loss) attributable to common shareholders $ $ $ $ $ $ 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 1,312 — 81,537 3,238 (102) 85,985 Depreciation and amortization — — 105,288 2,611 — 107,899 Operating income (loss) (1,312) — 5,724 4,827 — 9,239 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 — — 223 19 — 242 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 $ $ $ $ $ $ Condensed Consolidating Statements of Cash Flows (In thousands) Three Months Ended March 31, 2019 Parent Subsidiary Issuer Guarantors Non-Guarantors Consolidated Net cash (used in) provided by operating activities $ (178) $ (9,043) $ 77,551 $ 6,667 $ 74,997 Cash flows from investing activities: Purchases of property, plant and equipment — — (51,617) (1,777) (53,394) Proceeds from sale of assets — — 863 2 865 Distributions from investments — — 329 — 329 Net cash used in investing activities — — (50,425) (1,775) (52,200) Cash flows from financing activities: Proceeds from issuance of long-term debt — 51,000 — — 51,000 Payment of finance lease obligation — — (3,471) (36) (3,507) Payment on long-term debt — (45,588) — — (45,588) Dividends on common stock (27,577) — — — (27,577) Transactions with affiliates, net 27,755 (1,206) (21,693) (4,856) — Net cash provided by (used in) financing activities 178 4,206 (25,164) (4,892) (25,672) Increase (decrease) in cash and cash equivalents — (4,837) 1,962 — (2,875) Cash and cash equivalents at beginning of period — 9,616 (18) 1 9,599 Cash and cash equivalents at end of period $ — $ 4,779 $ 1,944 $ 1 $ 6,724 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 finance 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 |