Attached files

file filename
EX-31.1 - EX-31.1 - Hawaiian Telcom Holdco, Inc.a14-19638_1ex31d1.htm
EX-32.2 - EX-32.2 - Hawaiian Telcom Holdco, Inc.a14-19638_1ex32d2.htm
EX-32.1 - EX-32.1 - Hawaiian Telcom Holdco, Inc.a14-19638_1ex32d1.htm
EX-31.2 - EX-31.2 - Hawaiian Telcom Holdco, Inc.a14-19638_1ex31d2.htm
EXCEL - IDEA: XBRL DOCUMENT - Hawaiian Telcom Holdco, Inc.Financial_Report.xls
10-Q - 10-Q - Hawaiian Telcom Holdco, Inc.a14-19638_110q.htm

Exhibit 99.1

 

 

 

 

Investor Relations Contact:

Brian Tanner, Hawaiian Telcom

(201) 706-8965

brian.tanner@hawaiiantel.com

Media Contact:

Su Shin, Hawaiian Telcom

(808) 546-2344

su.shin@hawaiiantel.com

 

For Immediate Release

 

Hawaiian Telcom Reports Third Quarter 2014 Results

 

Achieved Consumer Revenue Growth of 5.2 percent

 

Strong Hawaiian Telcom TV subscriber growth of more than 2,600

 

Delivered Business Data Revenue Growth of 3.0 percent

 

Joined New Trans-Pacific Submarine Cable Consortium

 

HONOLULU (Monday, November 10, 2014) — Hawaiian Telcom Holdco, Inc. (NASDAQ: HCOM) reported financial results for its third quarter ended September 30.  The highlights are as follows:

 

·                  Revenue totaled $97.3 million, consistent with the same period a year ago, resulting in Adjusted EBITDA(1) of $29.0 million.

 

·                  Generated net income of $1.5 million, or $0.13 per diluted share for the quarter, compared to $2.1 million, or $0.18 per diluted share in the same period a year ago.  Excluding one-time costs relating to Tropical Storm Iselle recorded in the third quarter 2014, net income for the quarter would have been consistent with the prior year.

 

·                  Consumer revenue increased 5.2 percent year-over-year to $37.1 million, the best quarterly growth performance since Hawaiian Telcom TV was launched, as revenue growth in video and high-speed Internet (HSI) services more than offset declines from legacy services.

 

·                  Added over 2,600 Hawaiian Telcom TV subscribers during the third quarter, ending the quarter with approximately 25,800 subscribers resulting in penetration of 17.0 percent of households enabled.

 

·                  Enabled 10,000 households in the quarter, increasing the reach of our next-generation fiber network to 152,000 households.

 

·                  Added over 900 HSI subscribers, the strongest quarterly performance of the year, ending the quarter with approximately 112,700 subscribers.  HSI average revenue per user (ARPU) grew 7 percent year-over-year.

 

·                  Business data revenue increased 3.0 percent year-over-year to $6.5 million, driven by growth in switched Ethernet, IP-VPN and dedicated Internet access revenues.

 

·                  Participating in a landmark project to build and operate the first submarine cable directly connecting Indonesia and the United States, providing the Company with new growth opportunities and securing low cost network capacity.

 

“Hawaiian Telcom’s continued investment in its next-generation fiber network, innovative new products, and strong execution by our dedicated employees have resulted in consistent financial performance and strong results in our strategic growth services,” said Eric K. Yeaman, Hawaiian Telcom’s president and CEO.  “We have been working very hard to transform our business, and the industry-leading growth in our consumer channel this quarter, the highest in our history as a standalone company, demonstrates that the investments we are making in strategic growth areas are yielding positive results and generating strong momentum for the future.

 

“Our investment in Fiber-to-the-Tower (FTTT) projects and the demand for network capacity in the form of special access circuits drove sequential growth in the wholesale channel for the first time in almost two years, so we are seeing positive results there as well.  We furthered our strategy to invest in our network and systems during the quarter with our participation in a consortium to build and operate a new trans-Pacific submarine cable system.  This investment not only enables us to cost-effectively meet our future bandwidth growth requirements, but it also provides us with a unique opportunity to participate in the growing demand for trans-Pacific bandwidth.

 



 

“Our investments are transforming the Company and successfully repositioning us for the future.  I am pleased with the progress we are making in executing our strategic plan, and confident about the Company’s growth prospects and our ability to drive long-term value for our shareholders,” concluded Yeaman.

 

Third Quarter 2014 Results

 

Third quarter revenue was $97.3 million, compared to $97.7 million in the third quarter of 2013.  Revenue growth in the quarter, driven by video, HSI, and $2.2 million of net incremental data center colocation revenue from SystemMetrics, was offset by a $2.4 million decrease in equipment and managed services revenue, related to lower customer premise equipment sales, and a 5.7 percent decline in voice access lines.  Adjusted EBITDA was $29.0 million, a decrease of $1.0 million year-over-year, primarily due to increased direct cost of services related to video.

 

The Company generated net income of $1.5 million, or $0.13 per diluted share for the quarter, compared to $2.1 million, or $0.18 per diluted share in the same period a year ago.  Excluding one-time costs relating to Tropical Storm Iselle recorded in the third quarter 2014, net income for the quarter would have been consistent with the prior year.

 

Consumer Revenue

 

Third quarter consumer revenue totaled $37.1 million, up 5.2 percent year-over-year primarily driven by revenue growth from two of the Company’s key strategic services, Hawaiian Telcom TV and HSI services.  The reach and awareness for Hawaiian Telcom TV is steadily increasing, giving the Company positive momentum and positioning it to drive further growth in video and HSI services.

 

Video revenue grew to $6.5 million for the quarter, up from $3.7 million in the same period a year ago, driven by the addition of approximately 10,000 subscribers for a total of approximately 25,800 subscribers at the end of the third quarter.  Hawaiian Telcom TV average revenue per user (ARPU) was up approximately 5.7 percent year-over-year and 5.9 percent when compared to the second quarter 2014.  During the quarter, 10,000 additional households were enabled, increasing the total number of households enabled to 152,000 with over 53 percent of those households capable of connecting directly to the Company’s next-generation fiber network.  Hawaiian Telcom TV penetration of households enabled was approximately 17.0 percent at the end of the third quarter.

 

Consumer HSI revenue also was up from the same period a year ago led by a 2.2 percent year-over-year increase in consumer HSI subscribers to approximately 92,300 and a 9.5 percent increase in consumer HSI ARPU.  As of September 30, 2014, approximately 53 percent of all video subscribers had triple-play bundles and approximately 92 percent had double- or triple-play bundles.  Revenue increases from video and HSI were partially offset by legacy revenue declines related to consumer voice access and long distance line losses of 8.6 percent and 7.9 percent, respectively.

 

Business Revenue

 

Third quarter business revenue totaled $41.7 million, down $1.0 million from the same period a year ago, primarily due to a $2.4 million year-over-year decrease in equipment and managed services revenue, mostly related to a $2.3 million sale of equipment to a large Hawai‘i-based public school in the third quarter of 2013.  Additionally, the year-over-year decline in legacy business access and long distance revenues contributed to the decline in business revenue.  These decreases were largely offset by $2.2 million of incremental net revenue added as a result of the SystemMetrics acquisition and a 3.0 percent year-over-year increase in business data revenue driven by higher demand for IP-based data services.

 

Wholesale Revenue

 

Third quarter wholesale revenue totaled $15.8 million, down $0.7 million from the same period a year ago.  Wholesale carrier data revenue declined $0.4 million year-over-year to $14.4 million, mainly due to certain wireless carriers disconnecting lower bandwidth legacy circuits, which were replaced with new, more efficient fiber-based, higher bandwidth Ethernet circuits.  Switched carrier access revenue declined $0.2 million year-over-year to $1.4 million, equally attributable to the overall decline in voice access lines and minutes of use and the impact of intercarrier compensation reform.

 



 

Operating Expenses, Capital Expenditures and Liquidity

 

Operating expenses, exclusive of depreciation and amortization, non-cash stock compensation, SystemMetrics earn-out and other one-time charges, including costs relating to Tropical Storm Iselle, increased 0.9 percent to $68.3 million, primarily due to increased direct cost of services related to video and incremental costs related to the SystemMetrics’ operations, partially offset by decreased cost of goods related to lower levels of equipment sales.

 

Capital expenditures totaled $76.5 million in the nine months ended September 30, 2014, up from $69.8 million for the nine-month period a year ago primarily due to the success-based spending to support the growth of Hawaiian Telcom TV fiber-to-the-premise subscribers, success-based spending related to the fiber-to-the-tower initiative and costs associated consolidating and virtualizing internal data centers.  Overall, total capital expenditures for 2014 are expected to be in the high-$90 million range.

 

At the end of third quarter 2014, the Company had $31.7 million in cash and cash equivalents compared to $49.6 million at the end of 2013.  The use of cash is primarily related to higher levels of expansion related and success-based capital expenditures, as well as temporary uses of working capital.  Net Debt(2) was $261.3 million, resulting in a Net Debt to Adjusted EBITDA ratio as of September 30, 2014 of 2.22x.

 

Conference Call

 

The Company will host a conference call to discuss its third quarter 2014 results at 9:00 a.m. (Hawai‘i Time), or 2:00 p.m. (Eastern Time) on Monday, November 10, 2014.

 

To access the call, participants should dial (877) 280-4961 (US/Canada), or (857) 244-7318 (International) ten minutes prior to the start of the call and enter passcode 37732925.

 

A live webcast of the conference call, including a slide presentation, will be available from the Investor Relations section of the Company’s website at www.hawaiiantel.com.  The webcast will be archived at the same location.

 

A telephonic replay of the conference call will be available one hour after the conclusion of the call until 11:59 p.m. (Eastern Time) November 17, 2014.  Access the replay by dialing (888) 286-8010 and entering passcode 97352426.  Alternatively, the replay can be accessed by dialing (617) 801-6888 and entering passcode 97352426.

 

Use of Non-GAAP Financial Measures

 

This press release contains information about adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) and Net Debt. These are non-GAAP financial measures used by Hawaiian Telcom management when evaluating results of operations. Management believes these measures also provide users of the financial statements with additional and useful comparisons of current results of operations with past and future periods. Non-GAAP financial measures should not be construed as being more important than comparable GAAP measures. Detailed reconciliations of Adjusted EBITDA and Net Debt to comparable GAAP financial measures have been included in the tables distributed with this release and are available in the Investor Relations section of the Company’s website at www.hawaiiantel.com.

 

Forward-Looking Statements

 

In addition to historical information, this release includes certain statements and predictions that constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  In particular, any statement, projection or estimate that includes or references the words “believes”, “anticipates”, “intends”, “expected”, or any similar expression falls within the safe harbor of forward-looking statements contained in the Reform Act.  Actual results or outcomes may differ materially from those indicated or suggested by any such forward-looking statement for a variety of reasons, including, but not limited to, Hawaiian Telcom’s ability to maintain, or expand its market position in communications services, including voice, video, Internet, data, wireless, and advanced communication and network services; general economic trends affecting the purchase or supply of communication services; world and national events that may affect the ability to provide services; changes in the regulatory environment; any rulings, orders or decrees that may be issued by any court or arbitrator; restrictions imposed under various credit facilities and debt instruments; work stoppages caused by labor disputes; and Hawaiian Telcom’s ability to develop and launch new products and services. More information on potential risks and uncertainties is available in recent filings with the Securities and Exchange Commission, including Hawaiian Telcom’s 2013 Annual Report on Form 10-K. The information contained in this release is as of November 10, 2014. It is anticipated that subsequent events and developments may cause estimates to change, and the Company undertakes no duty to update forward-looking statements.

 



 

About Hawaiian Telcom

 

Hawaiian Telcom Holdco, Inc., headquartered in Honolulu, is Hawai‘i’s leading provider of integrated communications, data center and entertainment solutions for business and residential customers. With roots in Hawai‘i beginning in 1883, the Company offers a full range of services including voice, video, Internet, data solutions, managed services, data center services including colocation and virtual private cloud, and other cloud-based services, and wireless supported by the reach and reliability of its network and Hawai‘i’s only 24/7 state-of-the-art network operations center. With employees statewide sharing a commitment to innovation and a passion for delivering superior service, Hawaiian Telcom provides an Always OnSM customer experience.  For more information, visit www.hawaiiantel.com.

 


(1)  Adjusted EBITDA is EBITDA plus non-cash stock compensation, SystemMetrics earn-out and other non-recurring costs not expected to occur regularly in the ordinary course of business.  EBITDA is defined as net income plus interest expense (net of interest income and other), income taxes, depreciation and amortization and gain on sale of property.  The Company believes both of these non-GAAP measures, Adjusted EBITDA and EBITDA, are meaningful performance measures for investors because they are used by our Board and management to evaluate performance, enhance comparability between periods and make operating decisions.  Our use of Adjusted EBITDA and EBITDA may not be comparable to similarly titled measures used by other companies in the telecommunications industry.  A detailed reconciliation of Adjusted EBITDA and EBITDA to comparable GAAP financial measures has been included in the tables distributed with this release.

 

(2)  Net Debt provides a useful measure of liquidity and financial health. The Company defines Net Debt as the sum of the face amount of short-term and long-term debt and unamortized premium and/or discount, offset by cash and cash equivalents.  A detailed reconciliation of Net Debt has been included in the tables distributed with this release.

 


 


 

Hawaiian Telcom Holdco, Inc.

Consolidated Statements of Income

(Unaudited, dollars in thousands, except per share amounts)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

97,252

 

$

97,682

 

$

291,109

 

$

290,643

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation and amortization)

 

42,621

 

41,829

 

124,858

 

122,073

 

Selling, general and administrative

 

28,294

 

27,965

 

86,280

 

84,860

 

Gain on sale of property

 

 

 

 

(6,546

)

Depreciation and amortization

 

19,717

 

19,974

 

57,321

 

58,532

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

90,632

 

89,768

 

268,459

 

258,919

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

6,620

 

7,914

 

22,650

 

31,724

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest expense

 

(4,103

)

(4,089

)

(12,401

)

(14,712

)

Loss on early extinguishment of debt

 

 

 

 

(3,660

)

Interest income and other

 

13

 

7

 

27

 

28

 

 

 

 

 

 

 

 

 

 

 

Total other expense

 

(4,090

)

(4,082

)

(12,374

)

(18,344

)

 

 

 

 

 

 

 

 

 

 

Income before income tax provision

 

2,530

 

3,832

 

10,276

 

13,380

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

1,014

 

1,771

 

4,155

 

5,521

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,516

 

$

2,061

 

$

6,121

 

$

7,859

 

 

 

 

 

 

 

 

 

 

 

Net income per common share -

 

 

 

 

 

 

 

 

 

Basic

 

$

0.14

 

$

0.20

 

$

0.58

 

$

0.76

 

Diluted

 

$

0.13

 

$

0.18

 

$

0.54

 

$

0.71

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used to compute net income per common share -

 

 

 

 

 

 

 

 

 

Basic

 

10,586,690

 

10,337,488

 

10,567,036

 

10,321,905

 

Diluted

 

11,311,691

 

11,206,159

 

11,329,328

 

11,096,177

 

 



 

Hawaiian Telcom Holdco, Inc.

Consolidated Balance Sheets

(Unaudited, dollars in thousands, except per share amounts)

 

 

 

September 30,

 

December 31,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

31,693

 

$

49,551

 

Receivables, net

 

33,378

 

34,521

 

Material and supplies

 

10,146

 

15,939

 

Prepaid expenses

 

4,779

 

3,724

 

Deferred income taxes

 

7,968

 

8,146

 

Other current assets

 

3,218

 

2,851

 

Total current assets

 

91,182

 

114,732

 

Property, plant and equipment, net

 

553,467

 

524,375

 

Intangible assets, net

 

38,051

 

40,225

 

Goodwill

 

12,104

 

12,104

 

Deferred income taxes

 

70,765

 

75,274

 

Other assets

 

9,935

 

11,305

 

 

 

 

 

 

 

Total assets

 

$

775,504

 

$

778,015

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Current portion of long-term debt

 

$

3,000

 

$

3,000

 

Accounts payable

 

45,378

 

40,228

 

Accrued expenses

 

15,877

 

18,787

 

Advance billings and customer deposits

 

16,072

 

16,122

 

Other current liabilities

 

7,222

 

6,412

 

Total current liabilities

 

87,549

 

84,549

 

Long-term debt

 

289,985

 

291,679

 

Employee benefit obligations

 

69,966

 

80,321

 

Other liabilities

 

6,949

 

8,454

 

Total liabilities

 

454,449

 

465,003

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

Common stock, par value of $0.01 per share, 245,000,000 shares authorized and 10,587,105 and 10,495,856 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively

 

106

 

105

 

Additional paid-in capital

 

169,913

 

167,869

 

Accumulated other comprehensive loss

 

(4,839

)

(4,716

)

Retained earnings

 

155,875

 

149,754

 

Total stockholders’ equity

 

321,055

 

313,012

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

775,504

 

$

778,015

 

 



 

Hawaiian Telcom Holdco, Inc.

Consolidated Statements of Cash Flows

(Unaudited, dollars in thousands)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

6,121

 

$

7,859

 

Adjustments to reconcile net income to net cash provided by operating activities

 

 

 

 

 

Depreciation and amortization

 

57,321

 

58,532

 

Loss on early extinguishment of debt

 

 

3,660

 

Gain on sale of property

 

 

(6,546

)

Employee retirement benefits

 

(10,557

)

(10,324

)

Provision for uncollectibles

 

2,493

 

2,003

 

Stock based compensation

 

3,066

 

1,886

 

Deferred income taxes

 

4,770

 

6,018

 

Changes in operating assets and liabilities:

 

 

 

 

 

Receivables

 

(1,350

)

(4,142

)

Material and supplies

 

(685

)

(3,916

)

Prepaid expenses and other current assets

 

(1,421

)

(1,064

)

Accounts payable and accrued expenses

 

1,296

 

(2,064

)

Advance billings and customer deposits

 

(50

)

323

 

Other current liabilities

 

(568

)

106

 

Other

 

1,380

 

2,446

 

Net cash provided by operating activities

 

61,816

 

54,777

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Capital expenditures

 

(76,474

)

(69,809

)

Acquisitions

 

 

(11,858

)

Proceeds on sale of property

 

 

13,118

 

Net cash used in investing activities

 

(76,474

)

(68,549

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Repayment of capital lease and installment financing

 

(2,014

)

(406

)

Repayment of debt including premium

 

(2,250

)

(302,333

)

Proceeds from installment financing

 

2,085

 

 

Proceeds from borrowing

 

 

298,500

 

Loan refinancing costs

 

 

(3,442

)

Taxes paid related to net share settlement of equity awards

 

(1,021

)

(426

)

Net cash used in financing activities

 

(3,200

)

(8,107

)

 

 

 

 

 

 

Net change in cash and cash equivalents

 

(17,858

)

(21,879

)

Cash and cash equivalents, beginning of period

 

49,551

 

66,993

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

31,693

 

$

45,114

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

Interest paid, net of amounts capitalized

 

$

11,033

 

$

14,416

 

 



 

Hawaiian Telcom Holdco, Inc.

Revenue by Category and Channel

(Unaudited, dollars in thousands)

 

For Three Months

 

 

 

Three Months Ended

 

 

 

 

 

September 30,

 

Change

 

 

 

2014

 

2013

 

Amount

 

Percentage

 

 

 

 

 

 

 

 

 

 

 

Telecommunications

 

 

 

 

 

 

 

 

 

Local voice services

 

$

32,668

 

$

34,665

 

$

(1,997

)

-5.8

%

Network access services

 

 

 

 

 

 

 

 

 

Business data

 

6,470

 

6,282

 

188

 

3.0

%

Wholesale carrier data

 

14,416

 

14,850

 

(434

)

-2.9

%

Subscriber line access charge

 

8,786

 

9,442

 

(656

)

-6.9

%

Switched carrier access

 

1,401

 

1,623

 

(222

)

-13.7

%

 

 

31,073

 

32,197

 

(1,124

)

-3.5

%

Long distance services

 

5,554

 

6,091

 

(537

)

-8.8

%

High-Speed Internet

 

10,909

 

9,999

 

910

 

9.1

%

Video

 

6,531

 

3,717

 

2,814

 

75.7

%

Equipment and managed services

 

4,818

 

7,228

 

(2,410

)

-33.3

%

Wireless

 

515

 

676

 

(161

)

-23.8

%

Other

 

2,699

 

3,109

 

(410

)

-13.2

%

 

 

94,767

 

97,682

 

(2,915

)

-3.0

%

Data center colocation

 

2,485

 

 

2,485

 

NA

 

 

 

$

97,252

 

$

97,682

 

$

(430

)

-0.4

%

 

 

 

 

 

 

 

 

 

 

Channel

 

 

 

 

 

 

 

 

 

Business

 

$

41,728

 

$

42,739

 

$

(1,011

)

-2.4

%

Consumer

 

37,141

 

35,298

 

1,843

 

5.2

%

Wholesale

 

15,817

 

16,473

 

(656

)

-4.0

%

Other

 

2,566

 

3,172

 

(606

)

-19.1

%

 

 

$

97,252

 

$

97,682

 

$

(430

)

-0.4

%

 



 

For Nine Months

 

 

 

Nine Months Ended

 

 

 

 

 

September 30,

 

Change

 

 

 

2014

 

2013

 

Amount

 

Percentage

 

 

 

 

 

 

 

 

 

 

 

Telecommunications

 

 

 

 

 

 

 

 

 

Local voice services

 

$

98,806

 

$

104,896

 

$

(6,090

)

-5.8

%

Network access services

 

 

 

 

 

 

 

 

 

Business data

 

19,806

 

18,885

 

921

 

4.9

%

Wholesale carrier data

 

43,082

 

45,123

 

(2,041

)

-4.5

%

Subscriber line access charge

 

26,985

 

28,507

 

(1,522

)

-5.3

%

Switched carrier access

 

4,440

 

5,125

 

(685

)

-13.4

%

 

 

94,313

 

97,640

 

(3,327

)

-3.4

%

Long distance services

 

17,176

 

18,804

 

(1,628

)

-8.7

%

High-Speed Internet

 

32,206

 

29,495

 

2,711

 

9.2

%

Video

 

16,759

 

8,784

 

7,975

 

90.8

%

Equipment and managed services

 

14,030

 

19,724

 

(5,694

)

-28.9

%

Wireless

 

1,646

 

2,084

 

(438

)

-21.0

%

Other

 

8,960

 

9,216

 

(256

)

-2.8

%

 

 

283,896

 

290,643

 

(6,747

)

-2.3

%

Data center colocation

 

7,213

 

 

7,213

 

NA

 

 

 

$

291,109

 

$

290,643

 

$

466

 

0.2

%

 

 

 

 

 

 

 

 

 

 

Channel

 

 

 

 

 

 

 

 

 

Business

 

$

126,308

 

$

126,158

 

$

150

 

0.1

%

Consumer

 

109,312

 

104,794

 

4,518

 

4.3

%

Wholesale

 

47,523

 

50,248

 

(2,725

)

-5.4

%

Other

 

7,966

 

9,443

 

(1,477

)

-15.6

%

 

 

$

291,109

 

$

290,643

 

$

466

 

0.2

%

 



 

Hawaiian Telcom Holdco, Inc.

Schedule of Adjusted EBITDA Calculation

(Unaudited, dollars in thousands)

 

 

 

Three Months Ended

 

Nine Months Ended

 

LTM Ended

 

 

 

September 30,

 

September 30,

 

September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,516

 

$

2,061

 

$

6,121

 

$

7,859

 

$

8,750

 

Income tax provision

 

1,014

 

1,771

 

4,155

 

5,521

 

7,416

 

Interest expense and other income and expense, net

 

4,090

 

4,082

 

12,374

 

18,344

 

16,531

 

Depreciation and amortization

 

19,717

 

19,974

 

57,321

 

58,532

 

76,090

 

Gain on sale of property

 

 

 

 

(6,546

)

 

EBITDA

 

26,337

 

27,888

 

79,971

 

83,710

 

108,787

 

Non-cash stock compensation

 

967

 

735

 

3,066

 

1,886

 

3,916

 

SystemMetrics earn-out

 

271

 

 

815

 

 

815

 

Non-recurring costs

 

402

 

733

 

2,046

 

1,858

 

2,741

 

Severance costs

 

 

304

 

 

712

 

 

Wavecom integration costs

 

74

 

341

 

252

 

969

 

626

 

Storm Iselle costs

 

943

 

 

943

 

 

943

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

28,994

 

$

30,001

 

$

87,093

 

$

89,135

 

$

117,828

 

 

Hawaiian Telcom Holdco, Inc.

Net Debt to LTM Adjusted EBITDA Ratio

(Unaudited, dollars in thousands)

 

Long-term debt as of September 30, 2014

 

$

292,985

 

Less cash on hand

 

(31,693

)

Total Net Debt as of September 30, 2014

 

$

261,292

 

 

 

 

 

LTM Adjusted EBITDA as of September 30, 2014

 

$

117,828

 

 

 

 

 

Total Net Debt to Adjusted EBITDA

 

2.22x

 

 



 

Hawaiian Telcom Holdco, Inc.

Volume Information

(Unaudited)

 

 

 

September 30,

 

September 30,

 

Change

 

 

 

2014

 

2013

 

Number

 

Percentage

 

 

 

 

 

 

 

 

 

 

 

Voice access lines

 

 

 

 

 

 

 

 

 

Residential

 

173,656

 

190,013

 

(16,357

)

-8.6

%

Business

 

189,207

 

194,623

 

(5,416

)

-2.8

%

Public

 

3,954

 

4,246

 

(292

)

-6.9

%

 

 

366,817

 

388,882

 

(22,065

)

-5.7

%

 

 

 

 

 

 

 

 

 

 

High-Speed Internet lines

 

 

 

 

 

 

 

 

 

Residential

 

92,265

 

90,253

 

2,012

 

2.2

%

Business

 

19,552

 

19,163

 

389

 

2.0

%

Wholesale

 

853

 

986

 

(133

)

-13.5

%

 

 

112,670

 

110,402

 

2,268

 

2.1

%

 

 

 

 

 

 

 

 

 

 

Long distance lines

 

 

 

 

 

 

 

 

 

Residential

 

109,702

 

119,096

 

(9,394

)

-7.9

%

Business

 

78,207

 

79,320

 

(1,113

)

-1.4

%

 

 

187,909

 

198,416

 

(10,507

)

-5.3

%

 

 

 

 

 

 

 

 

 

 

Video services

 

 

 

 

 

 

 

 

 

Subscribers

 

25,766

 

15,796

 

9,970

 

63.1

%

Homes Enabled

 

152,000

 

111,000

 

41,000

 

36.9

%

 

 

 

September 30,

 

June 30,

 

Change

 

 

 

2014

 

2014

 

Number

 

Percentage

 

 

 

 

 

 

 

 

 

 

 

Voice access lines

 

 

 

 

 

 

 

 

 

Residential

 

173,656

 

177,953

 

(4,297

)

-2.4

%

Business

 

189,207

 

190,754

 

(1,547

)

-0.8

%

Public

 

3,954

 

4,028

 

(74

)

-1.8

%

 

 

366,817

 

372,735

 

(5,918

)

-1.6

%

 

 

 

 

 

 

 

 

 

 

High-Speed Internet lines

 

 

 

 

 

 

 

 

 

Residential

 

92,265

 

91,405

 

860

 

0.9

%

Business

 

19,552

 

19,465

 

87

 

0.4

%

Wholesale

 

853

 

866

 

(13

)

-1.5

%

 

 

112,670

 

111,736

 

934

 

0.8

%

 

 

 

 

 

 

 

 

 

 

Long distance lines

 

 

 

 

 

 

 

 

 

Residential

 

109,702

 

112,231

 

(2,529

)

-2.3

%

Business

 

78,207

 

78,522

 

(315

)

-0.4

%

 

 

187,909

 

190,753

 

(2,844

)

-1.5

%

 

 

 

 

 

 

 

 

 

 

Video services

 

 

 

 

 

 

 

 

 

Subscribers

 

25,766

 

23,101

 

2,665

 

11.5

%

Homes Enabled

 

152,000

 

142,000

 

10,000

 

7.0

%