Consolidated Communications (CNSL) 8-K Results of Operations and Financial Condition

Exhibit 99.1

Consolidated Communications Reports First Quarter 2022 Results Including a Record Increase in Fiber Subscribers

Added record 8,000 total fiber subscribers and achieved 2x growth from a year ago;
Achieved net positive broadband connections in Northern New England

Built fiber to 83,700 additional locations, bringing total fiber passings to 690,000 or 25% of Company’s service area

Fidium launching in Texas, California, Minnesota, Illinois, and Pennsylvania communities

Mattoon, Ill. – May 5, 2022 – Consolidated Communications Holdings, Inc. (Nasdaq: CNSL) (the “Company” or “Consolidated”), a top 10 fiber provider in the U.S., today reported results for the first quarter 2022.

“Our first quarter results demonstrate the continued success of our fiber construction engine with 83,700 locations upgraded to fiber services with multi-gig capable speeds,” said Bob Udell, president and chief executive officer at Consolidated Communications. “We added a record 8,000 total fiber subscribers in the first quarter and achieved net positive adds in Northern New England. We are on track to build 400,000 fiber passings this year as part of our plan to bring FttP to 70% of our addressable market by 2025. We are building strong momentum to achieve sustained long-term growth and return to revenue growth in 2023.”

First Quarter 2022 Highlights and Results (compared to first quarter 2021)

● Revenue totaled $300.3 million, generating Adjusted EBITDA of $107.2 million.

● Consumer broadband revenue, normalized for the sale of our Ohio assets, grew 1%.

● Consumer fiber revenue grew 22%, driven by 2x consumer fiber net adds with positive net adds in Northern New England.

● Commercial Data-Transport revenue was $57.9 million, up 1.4%.

● Subsidy revenue was $6.6 million, a decline of $10.8 million, primarily reflecting the expected transition to the Rural Digital Opportunity Fund (RDOF).

● Other Products and Services included revenue associated with public-private partnership network builds, was $4.5 million compared to $6.5 million a year ago.

● Upgraded 83,700 locations to fiber services with Gig+ capable speeds.

● Net cash from operating activities was $81.6 million. Cash and short-term investments totaled $159.9 million.

● Total committed capital expenditures were $157.7 million, primarily driven by the Company’s fiber build expansion plan.

● Operating expenses, excluding the loss on impairment of assets held for sale, were $209.2 million, down $1.6 million from a year ago. The primary drivers were lower expenses associated with public-private partnership builds and other product-related costs partially offset by increased marketing expenses.

The Company recognized a non-cash impairment charge of $126.5 million in the recent quarter related to the Kansas City assets held for sale. This charge resulted in a loss from operations totaling ($107.7 million), compared to income from operations of $38.3 million a year ago. Excluding the non-cash impairment charge, income from operations for the quarter was $18.7 million, a year-over-year decrease of $19.6 million,

Page 1 of 14

primarily due to the decline in revenue of $24.5 million offset by a decline in depreciation and amortization expense of $3.3 million and slightly lower operating expenses.

Net interest expense was $29.5 million, a decrease of $18.9 million compared to a year ago primarily as a result of non-cash interest of $10.2 million on the Searchlight note, which was converted to perpetual preferred stock in conjunction with the second stage closing of the Searchlight investment in December 2021. The remaining reduction in interest expense was primarily the result of favorable repricing of the Company’s term loan in April 2021.

Cash distributions from the Company’s wireless partnerships totaled $8.2 million, compared to $9.4 million a year ago.

GAAP net losswas ($125.3 million) compared to a net loss of ($62.1 million) for the same period a year ago. GAAP net loss per share was ($1.12) compared to a net loss of ($0.80) in the prior year. Adjusted diluted net income per share excludes certain items as outlined in the table provided in this release. Adjusted diluted net income per share was $0.02 compared to $0.21 in the year ago quarter.

Adjusted EBITDA was $107.2 million, compared to $126.6 million in the prior year.

Asset Divestitures

As part of the Company’s ongoing market portfolio review and focus on its fiber expansion plans, the Company is providing an update on recent divestiture activities.

On Jan. 31, 2022, Consolidated closed on the sale of substantially all of its Ohio assets, for total cash proceeds of $26 million.

On Mar. 3, 2022, Consolidated announced an agreement to sell substantially all of its Kansas City assets. The Company currently expects net cash proceeds of approximately $90 million for the sale, subject to certain purchase price adjustments, closing conditions and customary regulatory approvals. The transaction is expected to close in the second half of 2022.

The Company intends to use proceeds from these asset sales to further support its fiber expansion plans.

2022 Outlook

Consolidated Communications reaffirmed its previous guidance for the full-year 2022.

● Adjusted EBITDA is expected to be in a range of $410 million to $425 million.

● Capital expenditures are expected to be in a range of $475 million to $495 million.

● Cash interest expense is expected to be in a range of $123 million to $127 million.

● Cash income taxes are expected to be in a range of $2 million to $4 million.

Conference Call

Consolidated’s first quarter 2022 earnings conference call will be webcast live today at 8:30 a.m. ET. The webcast and materials will be available on the Investor Relations section of the Company’s website at http://ir.consolidated.com. The live conference call dial-in number for analysts and investors is 888-440-5977, conference ID 8956400. A phone replay of the conference call will be available through May 16 by calling 800-770-2030, enter ID 8956400.

About Consolidated Communications

Consolidated Communications Holdings, Inc. (NASDAQ: CNSL) is dedicated to moving people, businesses and communities forward by delivering the latest reliable communications solutions. Consumers, businesses and wireless and wireline carriers depend on Consolidated for a wide range of high-speed internet, data, phone, security, cloud and wholesale carrier solutions. With a network spanning 50,000 fiber route miles, Consolidated is a top 10 U.S. fiber provider, turning technology into solutions that are backed by exceptional customer support. Learn more at consolidated.com.

Page 2 of 14

Use of Non-GAAP Financial Measures

This press release, as well as the conference call, includes disclosures regarding “EBITDA,” “adjusted EBITDA,” “total net debt to last 12 month adjusted EBITDA ratio” or “Net debt leverage ratio,”and “adjusted diluted net income (loss) per share,” all of which are non-GAAP financial measures and described in this section as not being in compliance with Regulation S-X. Accordingly, they should not be construed as alternatives to net cash from operating or investing activities, cash and cash equivalents, cash flows from operations, net income or net income per share as defined by GAAP and are not, on their own, necessarily indicative of cash available to fund cash needs as determined in accordance with GAAP. In addition, not all companies use identical calculations, and the non-GAAP financial measures may not be comparable to other similarly titled measures of other companies. A reconciliation of the differences between these non-GAAP financial measures and the most directly comparable financial measures presented in accordance with GAAP is included in the tables that follow.

Adjusted EBITDA is comprised of EBITDA, adjusted for certain items as permitted or required by the lenders under our credit agreement in place at the end of each quarter in the periods presented. The tables that follow include an explanation of how adjusted EBITDA is calculated for each of the periods presented with the reconciliation to net income. EBITDA is defined as net earnings before interest expense, income taxes, depreciation and amortization on a historical basis.

We present adjusted EBITDA for several reasons. Management believes adjusted EBITDA is useful as a means to evaluate our ability to fund our estimated uses of cash (including interest on our debt). In addition, we have presented adjusted EBITDA to investors in the past because it is frequently used by investors, securities analysts and other interested parties in the evaluation of companies in our industry, and management believes presenting it here provides a measure of consistency in our financial reporting. Adjusted EBITDA, referred to as Available Cash in our credit agreement, is also a component of the restrictive covenants and financial ratios contained in our credit agreement that requires us to maintain compliance with these covenants and limit certain activities, such as our ability to incur debt. The definitions in these covenants and ratios are based on adjusted EBITDA after giving effect to specified charges. In addition, adjusted EBITDA provides our board of directors with meaningful information, with other data, assumptions and considerations, to measure our ability to service and repay debt. We present the related “total net debt to last 12 month adjusted EBITDA ratio” or “Net debt leverage ratio” principally to help investors understand how we measure leverage and facilitate comparisons by investors, security analysts and others. This ratio differs in certain respects from the similar ratio used in our credit agreement against comparable measures of certain other companies in our industry. These measures differ in certain respects from the ratios used in our senior notes indenture.

These non-GAAP financial measures have certain shortcomings. In particular, adjusted EBITDA does not represent the residual cash flows available for discretionary expenditures, since items such as debt repayment and interest payments are not deducted from such measure. In addition, the ratio of total net debt to last 12-month adjusted EBITDA is subject to the risk that we may not be able to use the cash on the balance sheet to reduce our debt on a dollar-for-dollar basis. Management believes this ratio is useful as a means to evaluate our ability to incur additional indebtedness in the future.

We present the non-GAAP measure “adjusted diluted net income (loss) per share” because our net income (loss) and net income (loss) per share are regularly affected by items that occur at irregular intervals or are non-cash items. We believe that disclosing these measures assists investors, securities analysts and other interested parties in evaluating both our company over time and the relative performance of the companies in our industry.

Safe Harbor

Certain statements in this press release are forward-looking statements and are made pursuant to the safe harbor provisions of the Securities Litigation Reform Act of 1995. These forward-looking statements reflect, among other things, our current expectations, plans, strategies, and anticipated financial results. There are a number of risks, uncertainties, and conditions that may cause our actual results to differ materially from those expressed or implied by these forward-looking statements. These risks and uncertainties include a number of factors related to our business, including the uncertainties relating to the impact of the novel coronavirus (COVID-19) pandemic on the Company’s business, results of operations, cash flows, stock price and

Page 3 of 14

employees; the possibility that any of the anticipated benefits of the strategic investment from Searchlight or our refinancing of outstanding debt, including our senior secured credit facilities, will not be realized; the outcome of any legal proceedings that may be instituted against the Company or its directors; the anticipated use of proceeds of the strategic investment; economic and financial market conditions generally and economic conditions in our service areas; various risks to the price and volatility of our common stock; changes in the valuation of pension plan assets; the substantial amount of debt and our ability to repay or refinance it or incur additional debt in the future; our need for a significant amount of cash to service and repay the debt restrictions contained in our debt agreements that limit the discretion of management in operating the business; regulatory changes, including changes to subsidies, rapid development and introduction of new technologies and intense competition in the telecommunications industry; risks associated with our possible pursuit of or failure to consummate acquisitions or dispositions; system failures; cyber-attacks, information or security breaches or technology failure of ours or of a third party; losses of large customers or government contracts; risks associated with the rights-of-way for the network; disruptions in the relationship with third party vendors; losses of key management personnel and the inability to attract and retain highly qualified management and personnel in the future; changes in the extensive governmental legislation and regulations governing telecommunications providers and the provision of telecommunications services; new or changing tax laws or regulations; telecommunications carriers disputing and/or avoiding their obligations to pay network access charges for use of our network; high costs of regulatory compliance; the competitive impact of legislation and regulatory changes in the telecommunications industry; liability and compliance costs regarding environmental regulations; and risks associated with discontinuing paying dividends on our common stock; and the potential for the rights of our series A preferred stock to negatively impact our cash flow. A detailed discussion of these and other risks and uncertainties that could cause actual results and events to differ materially from such forward-looking statements are discussed in more detail in our filings with the SEC, including our reports on Form 10-K and Form 10-Q. Many of these circumstances are beyond our ability to control or predict. Moreover, forward-looking statements necessarily involve assumptions on our part. These forward-looking statements generally are identified by the words “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “plan,” “should,” “may,” “will,” “would,” “will be,” “will continue” or similar expressions. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company and its subsidiaries to be different from those expressed or implied in the forward-looking statements. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements that appear throughout this press release.  Furthermore, forward-looking statements speak only as of the date they are made. Except as required under the federal securities laws or the rules and regulations of the SEC, we disclaim any intention or obligation to update or revise publicly any forward-looking statements. You should not place undue reliance on forward-looking statements.

Investor and Media Contact

Jennifer Spaude, Consolidated Communications

Phone: 507-386-3765jennifer.spaude@consolidated.com

Tag: [Consolidated-Communications-Earnings]

# # #

Page 4 of 14

Consolidated Communications Holdings, Inc.

Condensed Consolidated Balance Sheets

(Dollars in thousands, except share and per share amounts)

(Unaudited)

	March 31,		December 31,
	2022		2021
ASSETS
Current assets:
Cash and cash equivalents	$	74,171	$	99,635
Short-term investments		85,767		110,801
Accounts receivable, net		118,596		133,362
Income tax receivable		2,733		1,134
Prepaid expenses and other current assets		61,319		56,831
Assets held for sale		94,368		26,052
Total current assets		436,954		427,815
Property, plant and equipment, net		1,983,819		2,019,444
Investments		109,034		109,578
Goodwill		929,570		1,013,243
Customer relationships, net		66,226		73,939
Other intangible assets		10,557		10,557
Other assets		59,288		58,116
Total assets	$	3,595,448	$	3,712,692
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable	$	39,807	$	40,953
Advance billings and customer deposits		53,002		53,028
Accrued compensation		63,951		68,272
Accrued interest		35,020		17,819
Accrued expense		97,243		97,417
Current portion of long-term debt and finance lease obligations		8,379		7,959
Liabilities held for sale		5,021		97
Total current liabilities		302,423		285,545
Long-term debt and finance lease obligations		2,120,930		2,118,853
Deferred income taxes		185,985		194,458
Pension and other post-retirement obligations		205,350		214,671
Other long-term liabilities		51,923		62,789
Total liabilities		2,866,611		2,876,316
Series A Preferred Stock, par value $0.01 per share; 10,000,000 shares authorized, 436,943 and 434,266 shares outstanding as of March 31, 2022 and December 31, 2021, respectively; liquidation preference of $446,541 and $436,943 as of March 31, 2022 and December 31, 2021, respectively		298,174		288,576
Shareholders' equity:
Common stock, par value $0.01 per share; 150,000,000 shares authorized, 115,423,869 and 113,647,364 shares outstanding as of March 31, 2022 and December 31, 2021, respectively		1,154		1,137
Additional paid-in capital		733,216		740,746
Accumulated deficit		(257,263)		(141,599)
Accumulated other comprehensive loss, net		(53,646)		(59,571)
Noncontrolling interest		7,202		7,087
Total shareholders' equity		430,663		547,800
Total liabilities, mezzanine equity and shareholders' equity	$	3,595,448	$	3,712,692

Page 5 of 14

Consolidated Communications Holdings, Inc.

Condensed Consolidated Statements of Operations

(Dollars in thousands, except per share amounts)

(Unaudited)

	Three Months Ended
	March 31,
	2022		2021
Net revenues	$	300,278	$	324,766
Operating expenses:
Cost of services and products		135,895		143,979
Selling, general and administrative expenses		73,285		66,850
Loss on impairment of assets held for sale		126,490		—
Depreciation and amortization		72,350		75,611
Income (loss) from operations		(107,742)		38,326
Other income (expense):
Interest expense, net of interest income		(29,515)		(48,415)
Loss on extinguishment of debt		—		(11,980)
Change in fair value of contingent payment rights		—		(57,588)
Other income, net		11,405		12,274
Loss before income taxes		(125,852)		(67,383)
Income tax benefit		(10,303)		(5,300)
Net loss		(115,549)		(62,083)
Less: dividends on Series A preferred stock		9,598		—
Less: net income attributable to noncontrolling interest		115		16
Net loss attributable to common shareholders	$	(125,262)	$	(62,099)
Net loss per basic and diluted common shares attributable to common shareholders	$	(1.12)	$	(0.80)

Page 6 of 14

Consolidated Communications Holdings, Inc.

Condensed Consolidated Statements of Cash Flows

(Dollars in thousands)

(Unaudited)

	Three Months Ended
	March 31,
	2022		2021
OPERATING ACTIVITIES
Net loss	$	(115,549)	$	(62,083)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization		72,350		75,611
Cash distributions from wireless partnerships in excess of earnings		153		11
Pension and post-retirement contributions in excess of expense		(9,342)		(8,770)
Non-cash, stock-based compensation		2,199		1,450
Amortization of deferred financing costs and discounts		1,802		4,283
Non-cash interest expense on convertible security interest		—		7,875
Loss on extinguishment of debt		—		11,980
Loss on change in fair value of contingent payment rights		—		57,588
Loss on impairment of assets held for sale		126,490		—
Other adjustments, net		(189)		(368)
Changes in operating assets and liabilities, net		3,646		10,913
Net cash provided by operating activities		81,560		98,490
INVESTING ACTIVITIES
Purchase of property, plant and equipment, net		(156,480)		(75,960)
Purchase of investments		(39,959)		—
Proceeds from sale of assets		74		24
Proceeds from business dispositions		26,042		—
Proceeds from sale and maturity of investments		65,754		1,198
Net cash used in investing activities		(104,569)		(74,738)
FINANCING ACTIVITIES
Proceeds from bond offering		—		400,000
Proceeds from issuance of long-term debt		—		150,000
Payment of finance lease obligations		(2,341)		(1,598)
Payment on long-term debt		—		(397,000)
Payment of financing costs		—		(5,573)
Share repurchases for minimum tax withholding		(114)		—
Net cash provided by (used in) financing activities		(2,455)		145,829
Net change in cash and cash equivalents		(25,464)		169,581
Cash and cash equivalents at beginning of period		99,635		155,561
Cash and cash equivalents at end of period	$	74,171	$	325,142

Page 7 of 14

Consolidated Communications Holdings, Inc.

Consolidated Revenue by Category

(Dollars in thousands)

(Unaudited)

	Three Months Ended
	March 31,
	2022		2021
Consumer:
Broadband (Data and VoIP)	$	65,911	$	65,755
Voice services		37,452		40,420
Video services		14,366		16,781
		117,729		122,956
Commercial:
Data services (includes VoIP)		57,895		57,071
Voice services		36,339		39,753
Other		11,560		9,328
		105,794		106,152
Carrier:
Data and transport services		33,485		33,277
Voice services		3,852		4,526
Other		391		391
		37,728		38,194
Subsidies		6,583		17,339
Network access		26,213		31,603
Other products and services		6,231		8,522
Total operating revenue	$	300,278	$	324,766

Page 8 of 14

Consolidated Communications Holdings, Inc.

Consolidated Revenue Trend by Category

(Dollars in thousands)

(Unaudited)

	Three Months Ended
	Q1 2022		Q4 2021		Q3 2021		Q2 2021		Q1 2021
Consumer:
Broadband (Data and VoIP)	$	65,911	$	66,983	$	68,604	$	67,981	$	65,755
Voice services		37,452		39,518		40,587		40,173		40,420
Video services		14,366		15,371		16,163		16,799		16,781
		117,729		121,872		125,354		124,953		122,956
Commercial:
Data services (includes VoIP)		57,895		57,444		57,545		56,871		57,071
Voice services		36,339		37,303		38,446		39,065		39,753
Other		11,560		11,408		10,205		9,091		9,328
		105,794		106,155		106,196		105,027		106,152
Carrier:
Data and transport services		33,485		32,659		33,556		33,942		33,277
Voice services		3,852		4,088		4,173		4,396		4,526
Other		391		431		375		395		391
		37,728		37,178		38,104		38,733		38,194
Subsidies		6,583		17,671		17,264		17,465		17,339
Network access		26,213		27,846		29,923		31,115		31,603
Other products and services		6,231		7,758		1,743		3,110		8,522
Total operating revenue	$	300,278	$	318,480	$	318,584	$	320,403	$	324,766

Page 9 of 14

Consolidated Communications Holdings, Inc.

Schedule of Adjusted EBITDA Calculation

(Dollars in thousands)

(Unaudited)

	Three Months Ended
	March 31,
	2022		2021
Net loss	$	(115,549)	$	(62,083)
Add (subtract):			��
Income tax benefit		(10,303)		(5,300)
Interest expense, net		29,515		48,415
Depreciation and amortization		72,350		75,611
EBITDA		(23,987)		56,643
Adjustments to EBITDA (1):
Other, net (2)		5,510		1,688
Investment income (accrual basis)		(8,249)		(9,556)
Investment distributions (cash basis)		8,216		9,377
Pension/OPEB benefit		(2,983)		(2,541)
Loss on extinguishment of debt		—		11,980
Loss on impairment		126,490		—
Change in fair value of contingent payment right		—		57,588
Non-cash compensation (3)		2,199		1,450
Adjusted EBITDA	$	107,196	$	126,629

Notes:

(1) These adjustments reflect those required or permitted by the lenders under our credit agreement.

(2) Other, net includes income attributable to noncontrolling interests, acquisition and non-recurring related costs, and certain miscellaneous items.

(3) Represents compensation expenses in connection with our Restricted Share Plan, which because of the non-cash nature of the expenses are excluded from adjusted EBITDA.

Page 10 of 14

Consolidated Communications Holdings, Inc.

Reconciliation of Net Income (Loss) to Adjusted EBITDA Guidance

(Dollars in millions)

(Unaudited)

	Year Ended
	December 31, 2022
	Range
	Low		High
Net income (loss)	$	(10)	$	8
Add:
Income tax expense (benefit)		(4)		3
Interest expense, net		125		120
Depreciation and amortization		295		290
EBITDA		406		421
Adjustments to EBITDA (1):
Other, net (2)		5		5
Pension/OPEB benefit		(11)		(11)
Non-cash compensation (3)		10		10
Adjusted EBITDA	$	410	$	425

Notes:

(1) These adjustments reflect those required or permitted by the lenders under our credit agreement.

(2) Other, net includes income attributable to noncontrolling interests, cash distributions less equity earnings from our investments, dividend income, and certain miscellaneous items.

(3) Represents compensation expenses in connection with our Restricted Share Plan, which because of the non-cash nature of the expenses are excluded from adjusted EBITDA.

Consolidated Communications Holdings, Inc.

Total Net Debt to LTM Adjusted EBITDA Ratio

(Dollars in thousands)

(Unaudited)

	March 31,
	2022
Summary of Outstanding Debt:
Term loans, net of discount $9,912	$	989,963
6.50% Senior secured notes due 2028		750,000
5.00% Senior secured notes due 2028		400,000
Finance leases		25,685
Total debt as of March 31, 2022		2,165,648
Less deferred debt issuance costs		(36,339)
Less cash on hand		(159,938)
Total net debt as of March 31, 2022	$	1,969,371
Adjusted EBITDA for the 12 months ended March 31, 2022	$	487,429
Total Net Debt to last 12 months Adjusted EBITDA		4.04x

Page 11 of 14

Consolidated Communications Holdings, Inc.

Adjusted Net Income and Net Income Per Share

(Dollars in thousands, except per share amounts)

(Unaudited)

	Three Months Ended
	March 31,
	2022		2021
Net loss	$	(115,549)	$	(62,083)
Integration and severance related costs, net of tax		802		1,156
Loss on impairment of assets held for sale		126,490		—
Loss on extinguishment of debt, net of tax		—		8,743
Change in fair value of contingent payment rights		—		57,588
Non-cash interest expense for Searchlight note including amortization of discount and fees		—		10,201
Non-cash interest expense for swaps, net of tax		(295)		(182)
Tax impact of non-deductible goodwill		(10,813)		—
Non-cash stock compensation, net of tax		1,626		1,058
Adjusted net income	$	2,261	$	16,481
Weighted average number of shares outstanding		111,691		78,029
Adjusted diluted net income per share	$	0.02	$	0.21

Notes:

Calculations above assume a 26.1% and 27.0% effective tax rate for the three months ended March 31, 2022 and 2021, respectively.

Page 12 of 14

Consolidated Communications Holdings, Inc.

Key Operating Metrics

(Unaudited)

	March 31,		December 31,		September 30,		June 30,		March 31,
	2022		2021		2021		2021		2021
Passings
Fiber Gig+ capable passings
Northern New England		341,010		291,921		217,660		168,165		122,736
All other markets		348,396		313,789		276,500		228,958		198,070
Total Fiber Gig+ capable (1)		689,406		605,710		494,160		397,123		320,806
DSL/Copper passings (2)
Northern New England		1,395,190		1,444,279		1,518,540		1,568,035		1,613,464
All other markets		663,835		702,098		737,016		779,781		807,828
Total DSL/Copper (2)		2,059,025		2,146,377		2,255,556		2,347,816		2,421,292
Total Passings		2,748,431		2,752,087		2,749,716		2,744,939		2,742,098
% Fiber Gig+ Coverage/Total Passings		25%		22%		18%		14%		12%
Consumer Broadband Connections
Fiber Gig+ capable
Northern New England		24,882		20,032		17,288		14,927		13,024
All other markets		68,930		66,090		64,251		62,594		61,471
Total Fiber Gig+ capable connections		93,812		86,122		81,539		77,521		74,495
DSL/Copper (2)
Northern New England		131,763		136,140		140,893		144,057		147,847
All other markets		154,575		162,302		168,229		171,902		175,660
Total DSL/Copper connections (2)		286,338		298,442		309,122		315,959		323,507
Total Consumer Broadband Connections		380,150		384,564		390,661		393,480		398,002
Consumer Broadband Net Adds
Northern New England		473		(2,009)		(803)		(1,887)		(919)
All other markets (2)		(1,327)		(4,088)		(2,016)		(2,635)		(2,436)
Total Consumer Broadband Net Adds		(854)		(6,097)		(2,819)		(4,522)		(3,355)
Consumer Broadband Penetration %
Fiber Gig+ capable
Northern New England		7%		7%		8%		9%		11%
All other markets		20%		21%		23%		27%		31%
Fiber Gig+ capable		14%		14%		17%		20%		23%
DSL/Copper (2)
Northern New England		9%		9%		9%		9%		9%
All other markets		23%		23%		23%		22%		22%
Total DSL/Copper (2)		14%		14%		14%		13%		13%
Total Consumer Broadband Penetration %		14%		14%		14%		14%		15%
Consumer Broadband Revenue by Service Type ($ in thousands)
Fiber Broadband Revenue	$	17,241	$	16,152	$	15,423	$	15,013	$	14,122
Copper and Other Broadband Revenue		48,670		50,831		53,181		52,968		51,633
Total Consumer Broadband Revenue by Service Type	$	65,911	$	66,983	$	68,604	$	67,981	$	65,755
Consumer Average Revenue Per Unit (ARPU)
Fiber Broadband ARPU	$	63.88	$	64.22	$	64.64	$	65.83	$	64.87
Copper Broadband ARPU	$	50.78	$	50.65	$	51.32	$	49.92	$	47.72
Consumer Voice Connections		316,634		328,849		341,135		352,835		362,384
Video Connections		58,812		63,447		66,971		70,795		73,986
Fiber route network miles (long-haul, metro and FttP)		54,239		52,402		50,405		48,727		47,364
On-net buildings		15,446		14,981		14,625		14,253		13,910

Page 13 of 14

Notes:

(1) In Q1 2021, the Company launched a multi-year fiber build plan to upgrade 1.6 million passings by 2025 or 70% of our service area to fiber Gig+ capable services by 2025. As of March 31, 2022, 83,700 of the target 400,000 passings for 2022 were upgraded to FttP and total fiber passings were ~690,000 or 25% of the Company's service area.

(2) The sale of the non-core Ohio operations resulted in a reduction of approximately 5,658 DSL/Copper passings and 3,560 DSL/Copper broadband connections in the first quarter of 2022. Prior period amounts have not been adjusted to reflect the sale.

(3) As of March 31, 2022, the net assets of our Kansas City operations are classified as held for sale. The Kansas City operations include total passings of approximately 137,000 and approximately 10% consumer broadband penetration. Amounts above have not been adjusted to reflect the pending sale.

Page 14 of 14