Attached files

file filename
EX-32.2 - EX-32.2 - Hawaiian Telcom Holdco, Inc.hcom-20180331ex3223ff32c.htm
EX-32.1 - EX-32.1 - Hawaiian Telcom Holdco, Inc.hcom-20180331ex32126752c.htm
EX-31.2 - EX-31.2 - Hawaiian Telcom Holdco, Inc.hcom-20180331ex312109463.htm
EX-31.1 - EX-31.1 - Hawaiian Telcom Holdco, Inc.hcom-20180331ex3113bfc58.htm
EX-10.1 - EX-10.1 - Hawaiian Telcom Holdco, Inc.hcom-20180331ex10112924b.htm
10-Q - 10-Q - Hawaiian Telcom Holdco, Inc.hcom-20180331x10q.htm

Exhibit 99.1

 

 

 

Picture 3

 

 

 

 

 

 

 

 

 

 

 

 

Investor Contact:

Ngoc Nguyen

(808) 546-3475

ngoc.nguyen@hawaiiantel.com

 

Media Contact:

Su Shin

(808) 546-2344

su.shin@hawaiiantel.com

 

For Immediate Release

 

Hawaiian Telcom Reports First Quarter 2018 Results

 

Received approval from Hawai‘i Public Utilities Commission for merger with Cincinnati Bell

Achieved consumer Internet revenue growth of 6 percent

Expanded TV subscriber base by 7 percent

Increased business VoIP revenue by 23 percent

Grew wholesale high-bandwidth services revenue by 57 percent

 

HONOLULU (Thursday, May 10, 2018) -- Hawaiian Telcom Holdco, Inc. (NASDAQ: HCOM) reported financial results for its first quarter ended March 31.  The first quarter and recent highlights are as follows:

                            

·

Revenue totaled $89.2 million, resulting in Adjusted EBITDA(1) of $21.8 million.

·

Consumer and business strategic revenues(2) increased 1.0 percent year-over-year, driven by solid revenue growth from fiber-based strategic services such as video, fiber Internet, and business VoIP.

·

TV revenue grew 6.0 percent year-over-year, driven by 7.0 percent subscriber growth.  Overall Next-Generation Network (NGN) penetration is over 26 percent, an increase from 24 percent in the first quarter of 2017.

·

Consumer Internet revenue rose 6.3 percent year-over-year, driven by 2.7 percent overall subscriber growth and 4.5 percent growth in average revenue per user (ARPU).

·

Business VoIP revenue increased 23.3 percent year-over-year, driven by 16.1 percent growth in business VoIP lines and 5.6 percent growth in ARPU.

·

Wholesale revenue from high-bandwidth services grew 57.0 percent year-over-year, driven by strong Ethernet growth and trans-Pacific fiber circuit capacity revenue.

·

Fiber-enabled approximately 1,700 business addresses and 1,000 consumer households in the quarter, bringing total fiber-enabled business addresses to 13,000 and total NGN households on O‘ahu to 207,000.

·

Incurred a net loss of $5.7 million, or $0.49 per diluted share in the quarter, compared to a net loss of $2.0 million, or $0.17 per diluted share in the same period in the prior year.  The decrease was partially due to a $2.1 million year-over-year increase in depreciation and amortization as a result of continued investments to expand the Company’s fiber network statewide.

·

Merger with Cincinnati Bell received approval from the Hawaii Public Utilities Commission.  The overall regulatory review process is nearing completion, pending final decision from the Federal Communications Commission (FCC).  Integration planning is underway and the merger is expected to close as soon as FCC’s approval is obtained and other customary closing conditions are met.

 

“In the first quarter, we continued to invest in our fiber infrastructure, widening the reach of our NGN footprint and expanding our strategic services subscriber base, while enhancing the capabilities and portfolio of products and


 

services we deliver to our consumer, business and wholesale customers,” said Scott K. Barber, Hawaiian Telcom’s president and CEO.  “Our fiber investments and state-of-the-art network has helped us transform our company and will position us to capitalize on customers’ growing demand for higher bandwidth and integrated solutions.

 

“We are excited about coming together with Cincinnati Bell as we believe the combination will enable us to deliver significant value to our shareholders, customers and employees.  We are actively engaged with Cincinnati Bell in integration planning to ensure a smooth transition for all of our stakeholders and to enable the combined company to realize the full potential of the combination quickly after the transaction closes.”

 

First Quarter 2018 Results

First quarter revenue was $89.2 million, compared to $94.5 million in the first quarter of 2017.  Revenue growth in the quarter, driven by video, high-bandwidth fiber Internet, business VoIP and trans-Pac capacity, was more than offset by a $2.4 million decrease in low-margin equipment revenue and revenue declines associated with legacy voice and low-bandwidth data services.

 

The Company incurred a net loss of $5.7 million, or $0.49 per diluted share in the first quarter of 2018, compared to a net loss of $2.0 million, or $0.17 per diluted share in the first quarter of 2017.  The decrease was partially due to a $2.1 million year-over-year increase in depreciation and amortization as a result of continued investments to expand the Company’s fiber network statewide.  Adjusted EBITDA for first quarter was $21.8 million.

 

Business Revenue

First quarter business revenue totaled $39.1 million, compared to $43.9 million in the first quarter of 2017. 

 

Business VoIP revenue increased 23.3 percent year-over-year in the first quarter, driven by strong demand for Hawaiian Telcom’s hosted voice and fiber data bundle.  Demand for the Company’s high-bandwidth fiber Internet products also continued to grow.  The number of subscribers on packages with 50 Mbps to 1 Gbps speeds increased 77.8 percent year-over-year.  To support this growing demand for bandwidth and increasing cloud adoption, the Company deployed fiber GPON technology to nearly 1,700 additional small business addresses across the islands in the first quarter, increasing the total number of fiber-enabled business addresses to approximately 13,000 as of March 31, 2018.  

 

First quarter business strategic revenue was $16.4 million and represented 42 percent of total reported business revenue, compared to 39 percent in the same period a year ago.  Growth in high-bandwidth fiber strategic services were offset by lower equipment revenue, declines in legacy copper services, as well as lower ARPU on certain data services due to promotional activities. 

 

Consumer Revenue

First quarter consumer revenue totaled $33.6 million, down $0.7 million year-over-year and flat sequentially. 

 

First quarter consumer strategic revenue was $18.3 million, up 6.1 percent year-over-year and 2.4 percent sequentially, driven by strong demand for the Company’s fiber-based products.  Strategic revenue represented 55 percent of total consumer revenue, up from 50 percent in the same period a year ago.

 

Video services revenue grew 6.0 percent year-over-year to $11.2 million for the first quarter, driven by a 7.0 percent year-over-year subscriber growth.  The Company ended the first quarter with over 45,700 video subscribers, 25 percent of which were bulk multi-dwelling unit (MDU) video subscribers on multi-year contracts.  When combined with approximately 8,900 additional single-play and double-play non-TV Internet subscribers on our NGN footprint, the penetration rate in our NGN footprint was over 26 percent at the end of the first quarter, an increase from 24 percent in the year-ago period.  

 

Internet revenue also was up 6.3 percent from the same period a year ago, led by a 2.7 percent year-over-year increase in subscribers and 4.5 percent growth in ARPU.  Customer demand and adoption of high-bandwidth premium fiber products continued to outpace subscriber declines in low-bandwidth copper areas.  In the first quarter,


 

the number of Internet subscribers on packages with 100 Mbps to 1 Gbps fiber speeds grew 58.3 percent year-over-year. 

 

Revenue growth from Hawaiian Telcom TV and high-bandwidth fiber Internet services was offset by the year-over-year revenue decline in legacy voice and low-bandwidth copper Internet services. 

 

Wholesale Revenue

First quarter wholesale revenue totaled $13.9 million, up 8.6 percent compared to first quarter 2017, driven by a 57.0 percent year-over-year revenue increase from high-bandwidth, multi-year contract wholesale services including Ethernet, trans-Pacific fiber circuit capacity, and optical transport services.  High-bandwidth services represented 40 percent of total wholesale revenue in the first quarter, up from 28 percent in the same period a year ago. 

 

Operating Expenses

First quarter operating expenses totaled $93.0 million, up $1.0 million compared to first quarter 2017.  Operating expenses, exclusive of non-cash and special items which are excluded from our Adjusted EBITDA calculation, was $67.4 million, flat year-over-year.  Decreased cost of revenues from lower equipment sales were offset by higher video content costs from rising rates and increasing numbers of video subscribers, as well as higher outside contractor maintenance costs in the first quarter.

 

Capital Expenditures and Liquidity

Capital expenditures totaled $24.3 million for the first quarter 2018, down from $27.2 million in same period in the prior year.  Nearly 90 percent of total capital expenditures in the quarter was directed towards growth and expansion initiatives, which included the continued expansion of our fiber network, costs associated with improving our systems, and the success-based spending to support the growth of the Company’s strategic services. 

 

As of March 31, 2018, the Company had $19.2 million in cash and cash equivalents compared to $40.8 million at the end of 2017.  The reduction was primarily related to $13.6 million repayment of debt, including installment obligations in the first quarter to simplify our capital structure.  Net Debt(3) was $285.9 million, resulting in a Net Leverage Ratio(4) as of March 31, 2018 of 2.9x.  Levered Free Cash Flow(5)  for the first quarter 2018 was negative $5.9 million. 

 

Conference Call

Due to the pending merger with Cincinnati Bell, the Company will not host a conference call to discuss its first quarter 2018 financial results.

 

Use of Non-GAAP Financial Measures

This press release contains information about adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA), Net Debt, Net Leverage Ratio and Levered Free Cash Flow. 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, Net Debt, Net Leverage Ratio and Levered Free Cash Flow to comparable GAAP financial measures have been included in the tables distributed with this release and are available in the Investor Relations section of 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: failures in Hawaiian Telcom’s


 

critical back office systems and IT infrastructure; breach of the our data security systems; increases in the amount of capital expenditures required to execute our business plan; the loss of certain outsourcing agreements, or the failure of any third party to perform under these agreements; our ability to sell capacity on the new submarine fiber cable project; adverse changes to applicable laws and regulations; the failure to adequately adapt to technological changes in the telecommunications industry, including changes in consumer technology preferences; adverse economic conditions in Hawaii; the availability of lump sum distributions under our union pension plan; limitations on the ability to utilize net operating losses due to an ownership change under Internal Revenue Code Section 382; the inability to service our indebtedness; limitations imposed on our business from restrictive covenants in the credit agreements; severe weather conditions and natural disasters; the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement with Cincinnati Bell or conditions to the closing of the merger may not be satisfied or waived; the failure to satisfy the closing conditions; risks related to disruption of management’s attention from the Company’s ongoing business operations due to the proposed merger; the effect of the announcement of the merger on the ability of the Company to retain and hire key personnel, maintain relationships with its customers and suppliers, and operating results and business generally; the transaction may involve unexpected costs, liabilities or delays; the Company’s business may suffer as a result of the uncertainty surrounding the transaction; the outcome of any legal proceeding relating to the transaction; the Company may be adversely affected by other economic, business and/or competitive factors; and other risks to consummation of the transaction, including the risk that the transaction will not be consummated within the expected time period or at all.  More information on potential risks and uncertainties is available in recent filings with the Securities and Exchange Commission, including Hawaiian Telcom’s 2017 Form 10-K. The information contained in this release is as of May 10, 2018. 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 (NASDAQ: HCOM), headquartered in Honolulu, is Hawai‘i’s Technology LeaderSM, providing integrated communications, broadband, 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 Internet, video, voice, wireless, data network solutions and security, colocation, and managed and cloud services supported by the reach and reliability of its next generation fiber network and a 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 hawaiiantel.com.

 

(1)  Adjusted EBITDA is a non-GAAP measure defined by the Company as net income (loss) plus interest expense (net of interest income and other), income taxes, depreciation and amortization, retirement plan expenses, loss (gain) on sale of property, non-cash stock and other performance-based compensation, SystemMetrics earn-out, pension settlement loss, severance costs, merger-related expenses and other special items.  The Company believes this non-GAAP measure is a meaningful performance measure for investors because it is used by our Board and management to evaluate performance, enhance comparability between periods and make operating decisions.  Our use of Adjusted EBITDA may not be comparable to similarly titled measures used by other companies in the telecommunications industry.  A detailed reconciliation of Adjusted EBITDA to comparable GAAP financial measures has been included in the table distributed with this release.

 

(2)  Business strategic revenue, as defined by the Company, includes data services and hosted and managed services revenues.  Data services include high-bandwidth data products such as Ethernet, Routed Network Services, Dedicated Internet Access, along with traditional High-Speed Internet for business customers, VoIP, and legacy data services such as ATM and Frame Relay.  Business VoIP, also referred to as BVoIP, is a unified hosted communications solution for business that includes digital voice services bundled with Internet service.  Hosted and managed services include physical colocation, virtual colocation, security, cloud services, professional services, network management and network installation related services.  Consumer strategic revenue, as defined by the Company, includes video services and consumer Internet services revenues. 

 

(3)  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.

 


 

(4)  Net Leverage Ratio is defined by the Company as Net Debt divided by Last Twelve Months Adjusted EBITDA.  A detailed reconciliation of Net Leverage Ratio has been included in the tables distributed with this release.

 

(5)  Levered Free Cash Flow provides a useful measure of operational performance and liquidity.  This non-GAAP measure does not represent the residual cash flow available for discretionary expenditures.  The Company defines Levered Free Cash Flow as Adjusted EBITDA less cash interest expense and capital expenditures.  A detailed reconciliation of Levered Free Cash Flow has been included in the tables distributed with this release.

 

(6)  Effective January 1, 2018, the Company adopted a new accounting standard that amends the income statement presentation of net periodic benefit cost for defined benefit and other post retirement plans.  The presentation requirements were adopted on a retrospective basis resulting in a reclassification of certain retirement plan expenses from selling, general and administrative expense to other income and expense for every quarter in 2017.  Operating income for these periods have been revised as a result, while Adjusted EBITDA remain unchanged.  More information can be found in the Company’s form 10-Q for the quarterly period ended March 31, 2018 filed with the Securities and Exchange Commission.

 


 

Hawaiian Telcom Holdco, Inc.

Consolidated Statements of Income (Loss)

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

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

March 31,

 

 

 

    

2018

    

2017

    

 

Operating revenues

 

$

89,222

 

$

94,510

 

 

Operating expenses:

 

 

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation and amortization)

 

 

42,088

 

 

41,191

 

 

Selling, general and administrative

 

 

27,625

 

 

29,632

 

 

Depreciation and amortization

 

 

23,333

 

 

21,269

 

 

Total operating expenses

 

 

93,046

 

 

92,092

 

 

Operating income (loss)

 

 

(3,824)

 

 

2,418

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest expense

 

 

(4,136)

 

 

(3,993)

 

 

Retirement plan

 

 

710

 

 

(1,763)

 

 

Total other expense

 

 

(3,426)

 

 

(5,756)

 

 

Loss before income tax benefit

 

 

(7,250)

 

 

(3,338)

 

 

Income tax benefit

 

 

(1,514)

 

 

(1,386)

 

 

Net loss

 

$

(5,736)

 

$

(1,952)

 

 

Net loss per common share -

 

 

 

 

 

 

 

 

Basic

 

$

(0.49)

 

$

(0.17)

 

 

Diluted

 

$

(0.49)

 

$

(0.17)

 

 

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

 

 

 

 

 

 

 

 

Basic

 

 

11,597,918

 

 

11,529,046

 

 

Diluted

 

 

11,597,918

 

 

11,529,046

 

 

 

 

 

 

 

 


 

Hawaiian Telcom Holdco, Inc.

Consolidated Balance Sheets

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

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

 

    

2018

    

2017

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

19,191

 

$

40,759

 

Receivables, net

 

 

24,119

 

 

32,229

 

Material and supplies

 

 

6,805

 

 

6,810

 

Prepaid expenses

 

 

4,187

 

 

4,899

 

Other current assets

 

 

3,639

 

 

1,328

 

Total current assets

 

 

57,941

 

 

86,025

 

Property, plant and equipment, net

 

 

607,087

 

 

608,298

 

Intangible assets, net

 

 

30,699

 

 

31,026

 

Goodwill

 

 

12,104

 

 

12,104

 

Other assets

 

 

6,512

 

 

2,053

 

Total assets

 

$

714,343

 

$

739,506

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

10,250

 

$

10,250

 

Accounts payable

 

 

53,290

 

 

56,874

 

Accrued expenses

 

 

11,832

 

 

11,736

 

Advance billings and customer deposits

 

 

9,349

 

 

14,807

 

Other current liabilities

 

 

3,934

 

 

6,774

 

Total current liabilities

 

 

88,655

 

 

100,441

 

Long-term debt

 

 

294,804

 

 

299,066

 

Employee benefit obligations

 

 

78,036

 

 

79,953

 

Deferred income taxes, net

 

 

910

 

 

910

 

Other liabilities

 

 

33,638

 

 

38,927

 

Total liabilities

 

 

496,043

 

 

519,297

 

Commitments and contingencies (Note 11)

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

Common stock, par value of $0.01 per share, 245,000,000 shares authorized and 11,635,116 and 11,587,963 shares issued and outstanding at March 31, 2018 and  December 31, 2017, respectively

 

 

116

 

 

116

 

Additional paid-in capital

 

 

182,546

 

 

182,689

 

Accumulated other comprehensive loss

 

 

(16,053)

 

 

(15,964)

 

Retained earnings

 

 

51,691

 

 

53,368

 

Total stockholders’ equity

 

 

218,300

 

 

220,209

 

Total liabilities and stockholders’ equity

 

$

714,343

 

$

739,506

 

 

 

 

 

 

 


 

Hawaiian Telcom Holdco, Inc.

Consolidated Statements of Cash Flows

(Unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

    

2018

    

2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net loss

 

$

(5,736)

 

$

(1,952)

 

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

23,333

 

 

21,269

 

Deferred financing amortization

 

 

301

 

 

529

 

Employee retirement benefits

 

 

(2,037)

 

 

1,410

 

Provision for uncollectible receivables

 

 

1,004

 

 

950

 

Stock based compensation

 

 

572

 

 

567

 

Deferred income taxes

 

 

(1,395)

 

 

(1,251)

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Receivables

 

 

55

 

 

1,050

 

Material and supplies

 

 

 5

 

 

619

 

Prepaid expenses and other current assets

 

 

698

 

 

(217)

 

Accounts payable and accrued expenses

 

 

(947)

 

 

(3,162)

 

Advance billings and customer deposits

 

 

1,466

 

 

954

 

Other current liabilities

 

 

(51)

 

 

340

 

Other

 

 

(166)

 

 

(839)

 

Net cash provided by operating activities

 

 

17,102

 

 

20,267

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Capital expenditures

 

 

(24,336)

 

 

(27,242)

 

Net cash used in investing activities

 

 

(24,336)

 

 

(27,242)

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from borrowing

 

 

 —

 

 

6,000

 

Repayment of capital lease and installment financing

 

 

(9,056)

 

 

(1,051)

 

Repayment of borrowings

 

 

(4,563)

 

 

(750)

 

Refinancing costs

 

 

 —

 

 

(2,071)

 

Taxes paid related to net share settlement of equity awards

 

 

(715)

 

 

(495)

 

Net cash provided by (used in) financing activities

 

 

(14,334)

 

 

1,633

 

Net change in cash, cash equivalents and restricted cash

 

 

(21,568)

 

 

(5,342)

 

Cash, cash equivalents and restricted cash, beginning of period

 

 

41,009

 

 

21,146

 

Cash, cash equivalents and restricted cash, end of period

 

$

19,441

 

$

15,804

 

 

 

 


 

Hawaiian Telcom Holdco, Inc.

Revenue by Category and Channel

(Unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

March 31,

 

Change

 

 

    

2018

    

2017

    

Amount

    

Percentage

 

Business

 

 

 

 

 

 

 

 

 

 

 

 

Data services:

 

 

 

 

 

 

 

 

 

 

 

 

Ethernet and routed network services

 

$

4,070

 

$

4,791

 

$

(721)

 

(15.0)

%

Dedicated Internet access

 

 

2,079

 

 

2,603

 

 

(524)

 

(20.1)

%

Internet services

 

 

3,119

 

 

3,354

 

 

(235)

 

(7.0)

%

BVoIP

 

 

4,102

 

 

3,326

 

 

776

 

23.3

%

Legacy data services

 

 

1,476

 

 

1,543

 

 

(67)

 

(4.3)

%

Total data services

 

 

14,846

 

 

15,617

 

 

(771)

 

(4.9)

%

Voice services

 

 

19,652

 

 

21,258

 

 

(1,606)

 

(7.6)

%

Hosted and managed services

 

 

1,599

 

 

1,532

 

 

67

 

4.4

%

Equipment and related services

 

 

3,029

 

 

5,443

 

 

(2,414)

 

(44.4)

%

 

 

 

39,126

 

 

43,850

 

 

(4,724)

 

(10.8)

%

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Video services

 

 

11,225

 

 

10,594

 

 

631

 

6.0

%

Internet services

 

 

7,105

 

 

6,681

 

 

424

 

6.3

%

Voice services

 

 

15,272

 

 

16,986

 

 

(1,714)

 

(10.1)

%

 

 

 

33,602

 

 

34,261

 

 

(659)

 

(1.9)

%

Wholesale carrier data

 

 

13,932

 

 

12,828

 

 

1,104

 

8.6

%

Other

 

 

2,562

 

 

3,571

 

 

(1,009)

 

(28.3)

%

 

 

$

89,222

 

$

94,510

 

$

(5,288)

 

(5.6)

%

 


 

Hawaiian Telcom Holdco, Inc.

Schedule of Adjusted EBITDA Calculation (6)

(Unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

LTM Ended

 

 

March 31,

 

March 31,

 

    

2018

    

2017

 

2018

Net loss

 

$

(5,736)

 

$

(1,952)

 

$

(111,025)

Income tax provision (credit)

 

 

(1,514)

 

 

(1,386)

 

 

87,874

Interest expense and other income and expense, net

 

 

3,426

 

 

5,756

 

 

21,213

Operating income (loss)

 

 

(3,824)

 

 

2,418

 

 

(1,938)

Depreciation and amortization

 

 

23,333

 

 

21,269

 

 

90,488

Retirement plan expenses

 

 

710

 

 

(1,763)

 

 

170

Non-cash stock and other performance-based compensation

 

 

572

 

 

725

 

 

2,674

SystemMetrics earn-out

 

 

 —

 

 

 —

 

 

32

Pension settlement loss

 

 

 —

 

 

1,956

 

 

2,044

Early retirement plan severance

 

 

 —

 

 

1,743

 

 

 —

Merger-related expenses

 

 

206

 

 

 —

 

 

2,617

Other special items

 

 

820

 

 

714

 

 

2,639

Adjusted EBITDA

 

$

21,817

 

$

27,062

 

$

98,726

 

 

 

Hawaiian Telcom Holdco, Inc.

Schedule of Levered Free Cash Flow

(Unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31,

 

    

2018

    

2017

Adjusted EBITDA

 

$

21,817

 

$

27,062

Cash interest expense

 

 

(3,391)

 

 

(3,537)

Capital expenditures

 

 

(24,336)

 

 

(27,242)

Levered Free Cash Flow

 

$

(5,910)

 

$

(3,717)

 

 

Hawaiian Telcom Holdco, Inc.

Schedule of Net Leverage Ratio

(Unaudited, dollars in thousands)

 

 

 

 

 

 

Long-term debt as of March 31, 2018

 

$

305,054

 

Less cash on hand

 

 

(19,191)

 

Total net debt as of March 31, 2018

 

$

285,863

 

 

 

 

 

 

LTM Adjusted EBITDA as of March 31, 2018

 

$

98,726

 

Net leverage ratio as of March 31, 2018

 

 

2.9

x

 


 

Hawaiian Telcom Holdco, Inc.

Volume Information

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018 vs 2017

 

 

 

March 31,

Change

 

 

    

2018

    

2017

    

Number

    

Percentage

 

Business

 

 

 

 

 

 

 

 

 

Data lines

 

18,112

 

19,341

 

(1,229)

 

(6.4)

%

BVoIP lines

 

23,259

 

20,034

 

3,225

 

16.1

%

Voice access lines

 

146,752

 

158,621

 

(11,869)

 

(7.5)

%

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

Video subscribers

 

45,747

 

42,771

 

2,976

 

7.0

%

Internet lines

 

93,104

 

90,693

 

2,411

 

2.7

%

Voice access lines

 

118,496

 

131,142

 

(12,646)

 

(9.6)

%

Homes enabled for video

 

207,000

 

203,000

 

4,000

 

2.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

Change

 

 

    

2018

    

2017

    

Number

    

Percentage

 

Business

 

 

 

 

 

 

 

 

 

Data lines

 

18,112

 

18,289

 

(177)

 

(1.0)

%

BVoIP lines

 

23,259

 

22,457

 

802

 

3.6

%

Voice access lines

 

146,752

 

149,959

 

(3,207)

 

(2.1)

%

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

Video subscribers

 

45,747

 

45,183

 

564

 

1.2

%

Internet lines

 

93,104

 

91,883

 

1,221

 

1.3

%

Voice access lines

 

118,496

 

121,169

 

(2,673)

 

(2.2)

%

Homes enabled for video

 

207,000

 

206,000

 

1,000

 

0.5

%