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, May 10, 2018 (GLOBE NEWSWIRE) -- 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 Hawai‘i 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 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; 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 | % | ||||||