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 June 30, 2019 and December 31, 2018, condensed consolidating statements of operations for the quarters and six-month periods ended June 30, 2019 and 2018 and condensed consolidating statements of cash flows for the six-month periods ended June 30, 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) June 30, 2019 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 9,089 $ 1,360 $ 1 $ — $ 10,450 Accounts receivable, net — — 121,936 11,681 (82) 133,535 Income taxes receivable 4,682 12,053 — — (5,355) 11,380 Prepaid expenses and other current assets — 365 44,521 345 — 45,231 Total current assets 4,682 21,507 167,817 12,027 (5,437) 200,596 Property, plant and equipment, net — — 1,806,105 66,207 — 1,872,312 Intangibles and other assets: Investments — 8,863 103,291 — — 112,154 Investments in subsidiaries 3,558,093 3,501,373 16,367 — (7,075,833) — Goodwill — — 969,093 66,181 — 1,035,274 Customer relationships, net — — 196,754 — — 196,754 Other intangible assets — — 1,840 9,087 — 10,927 Advances due to/from affiliates, net — 2,370,341 822,190 100,808 (3,293,339) — Deferred income taxes 80,900 6,450 — — (87,350) — Other assets 3,011 — 54,069 613 — 57,693 Total assets $ 3,646,686 $ 5,908,534 $ 4,137,526 $ 254,923 $ (10,461,959) $ 3,485,710 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ — $ — $ 44,746 $ — $ — $ 44,746 Advance billings and customer deposits — — 45,550 1,342 — 46,892 Accrued compensation — — 55,212 714 — 55,926 Accrued interest — 8,884 1,071 — — 9,955 Accrued expense 246 108 76,152 1,165 (82) 77,589 Current portion of long term debt and finance lease obligations — 18,350 10,491 162 — 29,003 Income tax payable — — 3,045 2,310 (5,355) — Total current liabilities 246 27,342 236,267 5,693 (5,437) 264,111 Long-term debt and finance lease obligations — 2,293,062 15,883 172 — 2,309,117 Advances due to/from affiliates, net 3,293,339 — — — (3,293,339) — Deferred income taxes — — 240,059 21,922 (87,350) 174,631 Pension and postretirement benefit obligations — — 283,324 15,247 — 298,571 Other long-term liabilities — 30,038 49,183 886 — 80,107 Total liabilities 3,293,585 2,350,442 824,716 43,920 (3,386,126) 3,126,537 Shareholders’ equity: Common Stock 721 — 17,411 30,000 (47,411) 721 Other shareholders’ equity 352,380 3,558,092 3,289,327 181,003 (7,028,422) 352,380 Total Consolidated Communications Holdings, Inc. shareholders’ equity 353,101 3,558,092 3,306,738 211,003 (7,075,833) 353,101 Noncontrolling interest — — 6,072 — — 6,072 Total shareholders’ equity 353,101 3,558,092 3,312,810 211,003 (7,075,833) 359,173 Total liabilities and shareholders’ equity $ 3,646,686 $ 5,908,534 $ 4,137,526 $ 254,923 $ (10,461,959) $ 3,485,710 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 June 30, 2019 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 324,710 $ 11,982 $ (3,160) $ 333,532 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 143,283 3,541 (3,044) 143,780 Selling, general and administrative expenses 2,012 — 73,707 2,545 (116) 78,148 Depreciation and amortization — — 94,811 2,493 — 97,304 Operating income (loss) (2,012) — 12,909 3,403 — 14,300 Other income (expense): Interest expense, net of interest income (27) (34,628) (90) 8 — (34,737) Intercompany interest income (expense) — 14,727 (14,707) (20) — — Gain on extinguishment of debt — 249 — — — 249 Investment income — — 10,750 — — 10,750 Equity in earnings of subsidiaries, net (6,015) 7,202 205 — (1,392) — Other, net 4 (14) (1,625) (17) — (1,652) Income (loss) before income taxes (8,050) (12,464) 7,442 3,374 (1,392) (11,090) Income tax expense (benefit) (663) (6,449) 2,215 1,119 — (3,778) Net income (loss) (7,387) (6,015) 5,227 2,255 (1,392) (7,312) Less: net income attributable to noncontrolling interest — — 75 — — 75 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (7,387) $ (6,015) $ 5,152 $ 2,255 $ (1,392) $ (7,387) Total comprehensive income (loss) attributable to common shareholders $ (18,947) $ (17,575) $ 6,110 $ 2,323 $ 9,142 $ (18,947) 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 1,556 — 77,038 3,214 (113) 81,695 Depreciation and amortization — — 109,333 2,408 — 111,741 Operating income (loss) (1,556) — 2,159 4,824 — 5,427 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 — — 287 21 — 308 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 $ (4,739) $ (3,536) $ 5,881 $ 3,768 $ (6,113) $ (4,739) Six Months Ended June 30, 2019 Parent Subsidiary Issuer Guarantors Non-Guarantors Eliminations Consolidated Net revenues $ — $ — $ 653,988 $ 24,451 $ (6,258) $ 672,181 Operating expenses: Cost of services and products (exclusive of depreciation and amortization) — — 291,084 7,047 (6,032) 292,099 Selling, general and administrative expenses 3,667 (193) 144,307 4,960 (226) 152,515 Depreciation and amortization — — 191,592 4,955 — 196,547 Operating income (loss) (3,667) 193 27,005 7,489 — 31,020 Other income (expense): Interest expense, net of interest income (55) (68,716) (257) 8 — (69,020) Intercompany interest income (expense) — 29,454 (29,415) (39) — — Gain on extinguishment of debt — 249 — — — 249 Investment income — 190 19,161 — — 19,351 Equity in earnings of subsidiaries, net (12,091) 14,444 418 — (2,771) — Other, net 1 42 (3,033) (31) — (3,021) Income (loss) before income taxes (15,812) (24,144) 13,879 7,427 (2,771) (21,421) Income tax expense (benefit) (1,160) (12,053) 3,971 2,319 — (6,923) Net income (loss) (14,652) (12,091) 9,908 5,108 (2,771) (14,498) Less: net income attributable to noncontrolling interest — — 154 — — 154 Net income (loss) attributable to Consolidated Communications Holdings, Inc. $ (14,652) $ (12,091) $ 9,754 $ 5,108 $ (2,771) $ (14,652) Total comprehensive income (loss) attributable to common shareholders $ (32,658) $ (30,097) $ 11,670 $ 5,244 $ 13,183 $ (32,658) 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 2,868 — 158,575 6,452 (215) 167,680 Depreciation and amortization — — 214,621 5,019 — 219,640 Operating income (loss) (2,868) — 7,883 9,651 — 14,666 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 — — 510 40 — 550 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 $ (10,113) $ (7,923) $ 6,434 $ 7,535 $ (6,046) $ (10,113) Condensed Consolidating Statements of Cash Flows (In thousands) Six Months Ended June 30, 2019 Parent Subsidiary Issuer Guarantors Non-Guarantors Consolidated Net cash (used in) provided by operating activities $ (607) $ (35,907) $ 192,092 $ 7,684 $ 163,262 Cash flows from investing activities: Purchases of property, plant and equipment — — (115,063) (4,705) (119,768) Proceeds from sale of assets — — 14,201 2 14,203 Distributions from investments — — 329 — 329 Other — — (450) — (450) Net cash used in investing activities — — (100,983) (4,703) (105,686) Cash flows from financing activities: Proceeds from issuance of long-term debt — 107,000 — — 107,000 Payment of finance lease obligation — — (6,739) (72) (6,811) Payment on long-term debt — (97,175) — — (97,175) Repurchase of senior notes — (4,294) — — (4,294) Dividends on common stock (55,445) — — — (55,445) Transactions with affiliates, net 56,052 29,849 (82,992) (2,909) — Net cash provided by (used in) financing activities 607 35,380 (89,731) (2,981) (56,725) Increase (decrease) in cash and cash equivalents — (527) 1,378 — 851 Cash and cash equivalents at beginning of period — 9,616 (18) 1 9,599 Cash and cash equivalents at end of period $ — $ 9,089 $ 1,360 $ 1 $ 10,450 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 Distributions from 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 finance 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 |