Delivered business strategic revenue(1) growth of 12.3 percent
Achieved data center and cloud services revenue growth of 10.8 percent
Increased consumer strategic revenue(1) by 3.4 percent
Grew Hawaiian Telcom TV into a $42 million annualized revenue stream
HONOLULU, Nov. 03, 2016 (GLOBE NEWSWIRE) -- Hawaiian Telcom Holdco, Inc. (NASDAQ:HCOM) reported financial results for its third quarter ended September 30. The highlights are as follows:
- Revenue totaled $97.8 million, resulting in Adjusted EBITDA(2) of $28.6 million.
- Business strategic revenue increased 12.3 percent year-over-year to $17.0 million, driven by a solid 12.6 percent growth in data services revenue and 10.8 percent growth in data center services revenue.
- Consumer strategic revenue increased 3.4 percent year-over-year to $17.5 million, driven by a strong 20.8 percent growth in video services revenue.
- Enabled 3,000 households with fiber in the third quarter, increasing enabled households on O‘ahu to 201,000.
- Ended the third quarter with approximately 39,800 Hawaiian Telcom TV subscribers, increasing penetration of households enabled to 19.8 percent.
- Generated net loss of $0.3 million, or $0.02 per diluted share for the quarter, partially because of a $0.5 million non-cash pension expense related to employee retirements in the quarter, and a $0.5 million anticipated year-over-year increase in depreciation and amortization as a result of the continued expansion of the Company’s next-generation broadband fiber network.
“I am proud of what Hawaiian Telcom and its employees have been able to achieve over the last six years as a public company,” said Scott Barber, Hawaiian Telcom’s president and CEO. “Six years ago we anticipated the coming industry-wide decline in traditional legacy revenues and made the strategic decision to invest in upgrading our network with fiber that would enable us to provide advanced high-bandwidth services to Hawai‘i’s consumers and businesses. As a result of executing this decision, strategic revenues now represent almost half of our consumer revenue and 40 percent of our business revenue. We have successfully transformed the Company into Hawai‘i’s Technology Leader, a strategic partner for businesses and a next-generation communications and entertainment provider for Hawai‘i consumers.
“Today we can take pride in the 100 percent increase in our fiber route miles compared to six years ago, resulting in more than 200,000 homes and 5,000 business locations with access to the network that provides Hawai‘i’s fastest Internet. Businesses of all sizes consider us a strategic partner, consistently turning to us for a wide array of services from traditional, such as phone and CPE, to next-generation IP, data and cloud services. This constructive relationship has resulted in steady business data services revenue growth year-over-year for eleven consecutive quarters. We also recently celebrated Hawaiian Telcom TV’s five year anniversary; our IPTV product now represents a $42 million annualized revenue stream and growing, with nearly 40,000 subscribers. With these investments and our outstanding employees providing exceptional customer service, I’m confident that we will continue to generate organic growth, sustainable and growing cash flow, and increase long-term value for our shareholders.”
Third Quarter 2016 Results
Third quarter revenue was $97.8 million, compared to $100.9 million in the third quarter of 2015. The decline was partly because of an additional $1.1 million received in 2015 for government subsidies from the FCC’s Connect America Fund – Phase II program to expand broadband availability. Revenue growth in the quarter, primarily driven by strong growth in consumer video, business data (broadband) services and data center services was offset by the impact of voice access line losses and lower wholesale revenue. Third quarter Adjusted EBITDA was $28.6 million, a decrease of $2.7 million year-over-year.
Net loss for the third quarter was $0.3 million, or $0.02 per diluted share, partially because of a $0.5 million non-cash pension expense related to employee retirements in the quarter, and a $0.5 million anticipated year-over-year increase in depreciation and amortization as a result of the continued expansion of the Company’s next-generation broadband fiber network.
Business Revenue
Third quarter business revenue totaled $44.8 million, consistent with the third quarter of 2015. Data services revenue increased a solid 12.6 percent year-over-year as customer demand for high-bandwidth IP-based data services such as Ethernet, Dedicated Internet Access, IP-VPN and BVoIP continued to rise. One of the measures of this trend is the growth in BVoIP lines, which grew 14.3 percent year-over-year to approximately 18,600 lines, offsetting more than a third of total legacy voice access line decline.
Revenue from data center services grew 10.8 percent year-over-year for the third quarter, driven by increased sales of Ethernet, security, and managed services.
Third quarter business strategic revenue increased 12.3 percent year-over-year and now represents 38 percent of total reported business revenue, compared to 34 percent in the same period a year ago, and 32 percent in the same period two years ago. Revenue increases from business strategic services and equipment and managed services offset the year-over-year decline in business legacy voice services.
Consumer Revenue
Third quarter consumer revenue totaled $35.7 million, compared to $36.6 million in the third quarter of 2015. Revenue growth in the quarter from Hawaiian Telcom TV and high-bandwidth Internet services was more than offset by the year-over-year revenue decline in consumer legacy voice and low-bandwidth Internet services. Third quarter consumer strategic revenue increased 3.4 percent year-over-year and now represents 49 percent of total consumer revenue, up from 46 percent in the same period a year ago, and 40 percent in the same period two years ago.
Hawaiian Telcom TV continues to deliver solid results. Video services revenue grew to $10.5 million for the quarter and has become a $42 million and growing annualized revenue stream. The 20.8 percent year-over-year video revenue growth was driven by the addition of approximately 5,800 subscribers in the last twelve months, ending the third quarter with approximately 39,800 subscribers in service. During the quarter, 3,000 additional households were fiber-enabled, increasing the total number of households enabled to 201,000 with 62 percent of those households capable of utilizing fiber-to-the-premise technology. Hawaiian Telcom TV penetration of households enabled increased to 19.8 percent at the end of the third quarter, up from 18.6 percent at the end of the third quarter of 2015.
Internet services revenue declined $1.2 million from the same period a year ago primarily due to promotional pricing. The Company ended the third quarter with approximately 91,000 Internet subscribers and customer adoption of higher speed offerings has continued to increase. The number of customers on 21 Mbps to 1 Gbps speeds increased by 21 percent over the last year and 66 percent over the last two years. The number of triple-play customers grew 8.8 percent year-over-year and Internet attachment rate continues to be high. As of September 30, 2016, approximately 94 percent of all video subscribers had double- or triple-play bundles with Internet.
Wholesale Revenue
Third quarter wholesale revenue totaled $13.4 million, compared to $14.2 million in the third quarter 2015. The decline was because of wholesale customers disconnecting lower bandwidth legacy circuits on month-to-month rates and moving to more efficient and cost effective fiber-based, higher bandwidth Ethernet circuits on multi-year contracts, as well as reduction in rates for certain wireless carriers in exchange for extended terms.
Operating Expenses
Operating expenses, exclusive of non-cash and special items which we exclude from our Adjusted EBITDA calculation, decreased $0.4 million year-over-year to $69.3 million in the third quarter. The decrease was primarily due to reduced costs of utility pole maintenance, lower labor overtime, and lower electricity costs from reduced utility rates and energy savings initiatives. These decreases were partially offset by higher direct cost of services related to video from rising content costs and increasing number of subscribers.
Capital Expenditures and Liquidity
Capital expenditures totaled $78.3 million in the nine months ended September 30, 2016, compared with $76.7 million for the same period in the prior year. Approximately 85 percent of total capital expenditures for the first nine months of 2016 was directed towards growth and expansion initiatives, which include payments on the trans-Pacific cable system, spending on enabling homes and fiber-to-the-business, Connect America Fund build out, as well as success-based spending to support the growth of the Company’s next-generation services. Overall, total capital expenditures for 2016 are expected to be in the high-$90 million range.
At the end of third quarter 2016, the Company had $20.7 million in cash and cash equivalents compared to $30.3 million at the end of 2015. The use of cash is primarily related to higher levels of expansion-related and success-based capital expenditures. Net Debt(3) was $264.3 million, resulting in a Net Leverage Ratio(4) as of September 30, 2016 of 2.3x.
Conference Call
The Company will host a conference call to discuss its third quarter 2016 results at 8:00 a.m. (Hawaii Time), or 2:00 p.m. (Eastern Time) on Thursday, November 3, 2016.
To access the call, participants should dial (877) 456-0428 (US/Canada), or (615) 247-0082 (International) ten minutes prior to the start of the call and provide passcode 95494078.
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 http://hawaiiantel.com. The webcast will be archived at the same location.
A telephonic replay of the conference call will be available two hours after the conclusion of the call until 5:00 p.m. (Eastern Time) November 10, 2016. Access the replay by dialing (855) 859-2056 or (404) 537-3406 and entering passcode 95494078.
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 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: 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 Hawai‘i; 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; and severe weather conditions and natural disasters. More information on potential risks and uncertainties is available in recent filings with the Securities and Exchange Commission, including Hawaiian Telcom’s 2015 Annual Report on Form 10-K. The information contained in this release is as of November 3, 2016. 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 Leader, 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 www.hawaiiantel.com.
(1) Consumer strategic revenue, as defined by the Company, includes video services and consumer Internet services revenues. Business strategic revenue, as defined by the Company, includes data services and data center services revenues. Data services include Dedicated Internet Access, Ethernet and other business data services, business Internet, and BVoIP. Data center services include physical colocation, virtual colocation, network services, security, cloud services, and various related telephony services.
(2) Adjusted EBITDA is a non-GAAP measure defined by the Company as Net Income plus interest expense (net of interest income and other), income taxes, depreciation and amortization, gain on sale of property, non-cash stock and other performance-based compensation, SystemMetrics earn-out, pension settlement loss 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.
(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) In the fourth quarter 2015, we revised the presentation of volume information and operating revenue to provide more meaningful information. Prior period information has been revised to reflect the current presentation. Total revenue has not changed from that previously reported but the classification by channel has been modified and we now present product information by channel as well.
(6) Levered Free Cash Flow provides a useful measure of operational performance and liquidity. 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.
| Hawaiian Telcom Holdco, Inc. | |||||||||||||||||||||
| Consolidated Statements of Income (Loss) | |||||||||||||||||||||
| (Unaudited, dollars in thousands, except per share amounts) | |||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
| Operating revenues | $ | 97,848 | $ | 100,905 | $ | 296,183 | $ | 294,208 | |||||||||||||
| Operating expenses: | |||||||||||||||||||||
| Cost of revenues (exclusive of depreciation and amortization) | 41,903 | 41,013 | 124,987 | 120,415 | |||||||||||||||||
| Selling, general and administrative | 29,206 | 33,146 | 88,625 | 92,645 | |||||||||||||||||
| Depreciation and amortization | 23,036 | 22,551 | 67,479 | 65,772 | |||||||||||||||||
| Total operating expenses | 94,145 | 96,710 | 281,091 | 278,832 | |||||||||||||||||
| Operating income | 3,703 | 4,195 | 15,092 | 15,376 | |||||||||||||||||
| Other income (expense): | |||||||||||||||||||||
| Interest expense | (4,156 | ) | (4,148 | ) | (12,879 | ) | (12,651 | ) | |||||||||||||
| Interest income and other | — | 4 | — | 15 | |||||||||||||||||
| Total other expense | (4,156 | ) | (4,144 | ) | (12,879 | ) | (12,636 | ) | |||||||||||||
| Income (loss) before income tax provision (benefit) | (453 | ) | 51 | 2,213 | 2,740 | ||||||||||||||||
| Income tax provision (benefit) | (174 | ) | (54 | ) | 892 | 1,204 | |||||||||||||||
| Net income (loss) | $ | (279 | ) | $ | 105 | $ | 1,321 | $ | 1,536 | ||||||||||||
| Net income (loss) per common share - | |||||||||||||||||||||
| Basic | $ | (0.02 | ) | $ | 0.01 | $ | 0.11 | $ | 0.14 | ||||||||||||
| Diluted | $ | (0.02 | ) | $ | 0.01 | $ | 0.11 | $ | 0.14 | ||||||||||||
| Weighted average shares used to compute net income (loss) per common share - | |||||||||||||||||||||
| Basic | 11,512,280 | 11,040,299 | 11,499,947 | 10,844,478 | |||||||||||||||||
| Diluted | 11,512,280 | 11,318,641 | 11,539,828 | 11,275,655 | |||||||||||||||||
| Hawaiian Telcom Holdco, Inc. | |||||||||||
| Consolidated Balance Sheets | |||||||||||
| (Unaudited, dollars in thousands, except per share amounts) | |||||||||||
| September 30, | December 31, | ||||||||||
| 2016 | 2015 | ||||||||||
| Assets | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 20,650 | $ | 30,312 | |||||||
| Receivables, net | 28,488 | 32,736 | |||||||||
| Material and supplies | 8,217 | 8,499 | |||||||||
| Prepaid expenses | 5,343 | 4,068 | |||||||||
| Other current assets | 2,666 | 2,102 | |||||||||
| Total current assets | 65,364 | 77,717 | |||||||||
| Property, plant and equipment, net | 593,370 | 579,107 | |||||||||
| Intangible assets, net | 33,254 | 34,828 | |||||||||
| Goodwill | 12,104 | 12,104 | |||||||||
| Deferred income taxes, net | 91,610 | 89,896 | |||||||||
| Other assets | 5,985 | 6,043 | |||||||||
| Total assets | $ | 801,687 | $ | 799,695 | |||||||
| Liabilities and Stockholders’ Equity | |||||||||||
| Current liabilities | |||||||||||
| Current portion of long-term debt | $ | 3,000 | $ | 3,000 | |||||||
| Accounts payable | 50,844 | 44,841 | |||||||||
| Accrued expenses | 15,656 | 14,491 | |||||||||
| Advance billings and customer deposits | 15,324 | 17,551 | |||||||||
| Other current liabilities | 6,070 | 5,932 | |||||||||
| Total current liabilities | 90,894 | 85,815 | |||||||||
| Long-term debt | 281,927 | 283,046 | |||||||||
| Employee benefit obligations | 106,346 | 104,597 | |||||||||
| Other liabilities | 17,185 | 18,538 | |||||||||
| Total liabilities | 496,352 | 491,996 | |||||||||
| Commitments and contingencies (Note 11) | |||||||||||
| Stockholders’ equity | |||||||||||
| Common stock, par value of $0.01 per share, 245,000,000 shares authorized and 11,512,502 and 11,466,398 shares issued and outstanding at September 30, 2016 and December 31, 2015, respectively | 115 | 115 | |||||||||
| Additional paid-in capital | 179,387 | 178,019 | |||||||||
| Accumulated other comprehensive loss | (34,441 | ) | (29,388 | ) | |||||||
| Retained earnings | 160,274 | 158,953 | |||||||||
| Total stockholders’ equity | 305,335 | 307,699 | |||||||||
| Total liabilities and stockholders’ equity | $ | 801,687 | $ | 799,695 | |||||||
| Hawaiian Telcom Holdco, Inc. | |||||||||||
| Consolidated Statements of Cash Flows | |||||||||||
| (Unaudited, dollars in thousands) | |||||||||||
| Nine Months Ended | |||||||||||
| September 30, | |||||||||||
| 2016 | 2015 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income | $ | 1,321 | $ | 1,536 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization | 67,479 | 65,772 | |||||||||
| Deferred financing amortization | 1,533 | 1,436 | |||||||||
| Employee retirement benefits | (6,430 | ) | (3,315 | ) | |||||||
| Provision for uncollectible receivables | 2,908 | 2,640 | |||||||||
| Stock based compensation | 1,722 | 1,087 | |||||||||
| Deferred income taxes | 1,412 | 1,633 | |||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Receivables | 1,340 | (3,558 | ) | ||||||||
| Material and supplies | 282 | 211 | |||||||||
| Prepaid expenses and other current assets | (1,839 | ) | (2,538 | ) | |||||||
| Accounts payable and accrued expenses | 6,067 | (3,222 | ) | ||||||||
| Advance billings and customer deposits | (2,227 | ) | 4,054 | ||||||||
| Other current liabilities | (600 | ) | (693 | ) | |||||||
| Other | (22 | ) | 552 | ||||||||
| Net cash provided by operating activities | 72,946 | 65,595 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Capital expenditures | (78,334 | ) | (76,732 | ) | |||||||
| Funds released from restricted cash account | — | 400 | |||||||||
| Net cash used in investing activities | (78,334 | ) | (76,332 | ) | |||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from exercise of warrant | — | 3,342 | |||||||||
| Proceeds from installment financing | 1,698 | 2,779 | |||||||||
| Repayment of capital lease and installment financing | (2,680 | ) | (3,083 | ) | |||||||
| Repayment of debt | (2,250 | ) | (2,250 | ) | |||||||
| Refinancing and loan amendment costs | (688 | ) | (150 | ) | |||||||
| Taxes paid related to net share settlement of equity awards | (354 | ) | (941 | ) | |||||||
| Net cash used in financing activities | (4,274 | ) | (303 | ) | |||||||
| Net change in cash and cash equivalents | (9,662 | ) | (11,040 | ) | |||||||
| Cash and cash equivalents, beginning of period | 30,312 | 39,885 | |||||||||
| Cash and cash equivalents, end of period | $ | 20,650 | $ | 28,845 | |||||||
| Supplemental disclosure of cash flow information: | |||||||||||
| Interest paid, net of amounts capitalized | $ | 9,938 | $ | 11,234 | |||||||
| Hawaiian Telcom Holdco, Inc. | ||||||||||||||||
| Revenue by Category and Channel (5) | ||||||||||||||||
| (Unaudited, dollars in thousands) | ||||||||||||||||
| Three Months Ended | ||||||||||||||||
| September 30, | Change | |||||||||||||||
| 2016 | 2015 | Amount | Percentage | |||||||||||||
| Business | ||||||||||||||||
| Data services | $ | 13,949 | $ | 12,387 | $ | 1,562 | 12.6 | % | ||||||||
| Voice services | 21,626 | 23,657 | (2,031 | ) | (8.6 | )% | ||||||||||
| Data center services | 3,061 | 2,762 | 299 | 10.8 | % | |||||||||||
| Equipment and managed services | 6,161 | 5,993 | 168 | 2.8 | % | |||||||||||
| 44,797 | 44,799 | (2 | ) | (0.0 | )% | |||||||||||
| Consumer | ||||||||||||||||
| Video services | 10,483 | 8,677 | 1,806 | 20.8 | % | |||||||||||
| Internet services | 7,053 | 8,283 | (1,230 | ) | (14.8 | )% | ||||||||||
| Voice services | 18,144 | 19,683 | (1,539 | ) | (7.8 | )% | ||||||||||
| 35,680 | 36,643 | (963 | ) | (2.6 | )% | |||||||||||
| Wholesale carrier data | 13,440 | 14,246 | (806 | ) | (5.7 | )% | ||||||||||
| Other | 3,931 | 5,217 | (1,286 | ) | (24.7 | )% | ||||||||||
| $ | 97,848 | $ | 100,905 | $ | (3,057 | ) | (3.0 | )% | ||||||||
| Nine Months Ended | ||||||||||||||||
| September 30, | Change | |||||||||||||||
| 2016 | 2015 | Amount | Percentage | |||||||||||||
| Business | ||||||||||||||||
| Data services | $ | 45,510 | $ | 36,285 | $ | 9,225 | 25.4 | % | ||||||||
| Voice services | 65,669 | 70,839 | (5,170 | ) | (7.3 | )% | ||||||||||
| Data center services | 9,329 | 8,143 | 1,186 | 14.6 | % | |||||||||||
| Equipment and managed services | 15,804 | 15,036 | 768 | 5.1 | % | |||||||||||
| 136,312 | 130,303 | 6,009 | 4.6 | % | ||||||||||||
| Consumer | ||||||||||||||||
| Video services | 29,907 | 24,479 | 5,428 | 22.2 | % | |||||||||||
| Internet services | 22,106 | 24,598 | (2,492 | ) | (10.1 | )% | ||||||||||
| Voice services | 55,825 | 60,231 | (4,406 | ) | (7.3 | )% | ||||||||||
| 107,838 | 109,308 | (1,470 | ) | (1.3 | )% | |||||||||||
| Wholesale carrier data | 40,373 | 42,368 | (1,995 | ) | (4.7 | )% | ||||||||||
| Other | 11,660 | 12,229 | (569 | ) | (4.7 | )% | ||||||||||
| $ | 296,183 | $ | 294,208 | $ | 1,975 | 0.7 | % | |||||||||
| 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, | |||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | 2016 | |||||||||||||||
| Net income (loss) | $ | (279 | ) | $ | 105 | $ | 1,321 | $ | 1,536 | $ | 885 | ||||||||
| Income tax provision (benefit) | (174 | ) | (54 | ) | 892 | 1,204 | 1,045 | ||||||||||||
| Interest expense and other income and expense, net | 4,156 | 4,144 | 12,879 | 12,636 | 17,048 | ||||||||||||||
| Operating income | 3,703 | 4,195 | 15,092 | 15,376 | 18,978 | ||||||||||||||
| Depreciation and amortization | 23,036 | 22,551 | 67,479 | 65,772 | 89,586 | ||||||||||||||
| Non-cash stock and other performance-based compensation | 737 | 186 | 2,305 | 1,087 | 2,802 | ||||||||||||||
| SystemMetrics earn-out | (71 | ) | (350 | ) | 660 | 194 | 724 | ||||||||||||
| Pension settlement loss | 486 | 4,118 | 486 | 6,366 | 2,208 | ||||||||||||||
| Other special items | 675 | 550 | 1,461 | 1,419 | 2,506 | ||||||||||||||
| Adjusted EBITDA | $ | 28,566 | $ | 31,250 | $ | 87,483 | $ | 90,214 | $ | 116,804 | |||||||||
| Hawaiian Telcom Holdco, Inc. | |||||||||||||||||||||||||
| Schedule of Levered Free Cash Flow (6) | |||||||||||||||||||||||||
| (Unaudited, dollars in thousands) | |||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | LTM Ended | |||||||||||||||||||||||
| September 30, | September 30, | September 30, | |||||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | 2016 | |||||||||||||||||||||
| Adjusted EBITDA | $ | 28,566 | $ | 31,250 | $ | 87,483 | $ | 90,214 | $ | 116,804 | |||||||||||||||
| Cash interest expense | (3,588 | ) | (3,630 | ) | (9,938 | ) | (11,234 | ) | (14,882 | ) | |||||||||||||||
| Capital expenditures | (25,436 | ) | (23,816 | ) | (78,334 | ) | (76,732 | ) | (100,636 | ) | |||||||||||||||
| Levered Free Cash Flow | $ | (458 | ) | $ | 3,804 | $ | (789 | ) | $ | 2,248 | $ | 1,286 | |||||||||||||
| Hawaiian Telcom Holdco, Inc. | ||||||
| Schedule of Net Leverage Ratio | ||||||
| (Unaudited, dollars in thousands) | ||||||
| Long-term debt as of September 30, 2016 | $ | 284,927 | ||||
| Less cash on hand | (20,650 | ) | ||||
| Total net debt as of September 30, 2016 | $ | 264,277 | ||||
| LTM Adjusted EBITDA as of September 30, 2016 | $ | 116,804 | ||||
| Net leverage ratio as of September 30, 2016 | 2.3 | x | ||||
| Hawaiian Telcom Holdco, Inc. | |||||||||||||
| Volume Information (5) | |||||||||||||
| (Unaudited) | |||||||||||||
| September 30, | Change | ||||||||||||
| 2016 | 2015 | Number | Percentage | ||||||||||
| Business | |||||||||||||
| Data lines | 19,754 | 19,835 | (81 | ) | (0.4 | )% | |||||||
| BVoIP lines | 18,593 | 16,273 | 2,320 | 14.3 | % | ||||||||
| Voice access lines | 162,587 | 169,120 | (6,533 | ) | (3.9 | )% | |||||||
| Consumer | |||||||||||||
| Video subscribers | 39,774 | 34,009 | 5,765 | 17.0 | % | ||||||||
| Internet lines | 91,000 | 93,202 | (2,202 | ) | (2.4 | )% | |||||||
| Voice access lines | 139,167 | 156,311 | (17,144 | ) | (11.0 | )% | |||||||
| Homes enabled for video | 201,000 | 183,000 | 18,000 | 9.8 | % | ||||||||
| September 30, | June 30, | Change | |||||||||||
| 2016 | 2016 | Number | Percentage | ||||||||||
| Business | |||||||||||||
| Data lines | 19,754 | 19,851 | (97 | ) | (0.5 | )% | |||||||
| BVoIP lines | 18,593 | 18,101 | 492 | 2.7 | % | ||||||||
| Voice access lines | 162,587 | 163,860 | (1,273 | ) | (0.8 | )% | |||||||
| Consumer | |||||||||||||
| Video subscribers | 39,774 | 38,593 | 1,181 | 3.1 | % | ||||||||
| Internet lines | 91,000 | 91,820 | (820 | ) | (0.9 | )% | |||||||
| Voice access lines | 139,167 | 143,441 | (4,274 | ) | (3.0 | )% | |||||||
| Homes enabled for video | 201,000 | 198,000 | 3,000 | 1.5 | % | ||||||||