Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - Hawaiian Telcom Holdco, Inc.Financial_Report.xls
EX-31.1 - EX-31.1 - Hawaiian Telcom Holdco, Inc.a14-13886_1ex31d1.htm
EX-32.2 - EX-32.2 - Hawaiian Telcom Holdco, Inc.a14-13886_1ex32d2.htm
EX-31.2 - EX-31.2 - Hawaiian Telcom Holdco, Inc.a14-13886_1ex31d2.htm
EX-32.1 - EX-32.1 - Hawaiian Telcom Holdco, Inc.a14-13886_1ex32d1.htm
10-Q - 10-Q - Hawaiian Telcom Holdco, Inc.a14-13886_110q.htm

Exhibit 99.1

 

 

 

 

 

 

Investor Relations Contact:

Brian Tanner, Hawaiian Telcom

(201) 706-8965

brian.tanner@hawaiiantel.com

 

Media Contact:

Ann Nishida, Hawaiian Telcom

(808) 546-1888

ann.nishida@hawaiiantel.com

 

For Immediate Release

 

Hawaiian Telcom Reports Second Quarter 2014 Results

 

Added a Record 2,800 Hawaiian Telcom TV Subscribers

 

Achieved Consumer Revenue Growth of 4.3 percent

 

Delivered Business Data Revenue Growth of 4.6 percent

 

HONOLULU (Monday, August 4, 2014) — Hawaiian Telcom Holdco, Inc. (NASDAQ: HCOM) reported financial results for its second quarter ended June 30.  The highlights are as follows:

 

·                  Revenue totaled $96.8 million, consistent with the same period a year ago, resulting in Adjusted EBITDA(1) of $29.0 million.

 

·                  Added over 2,800 Hawaiian Telcom TV subscribers during the second quarter, the highest quarterly net additions to date, ending the quarter with approximately 23,100 subscribers resulting in penetration of 16.3 percent of households enabled.

 

·                  On June 1, 2014, the Company launched a new advertising campaign for Hawaiian Telcom TV, including a new TV commercial featuring Miss Hawai‘i USA 2005.

 

·                  Consumer revenue increased 4.3 percent year-over-year to $36.3 million, driven by growth in video and high-speed Internet (HSI) revenue of $2.6 million and $0.7 million, respectively.

 

·                  Enabled 12,000 households in the quarter, increasing its total to 142,000 households enabled.

 

·                  Business data revenue increased 4.6 percent year-over-year to $6.7 million, driven by growth in switched Ethernet, IP-VPN and dedicated Internet access revenues.

 

·                  Generated net income of $2.2 million, or $0.20 per diluted share for the quarter, compared to $4.0 million, or $0.36 per diluted share in the same period a year ago.  The decrease was primarily due to one-time items recorded in the second quarter of 2013, consisting of a $6.5 million gain from the sale of property, partially offset by a $3.7 million loss on early extinguishment of debt.

 

“Our second quarter results closed the first half of 2014 on a strong note, highlighted by the highest number of Hawaiian Telcom TV subscriber additions since its launch a little over three years ago,” said Eric K. Yeaman, Hawaiian Telcom’s president and CEO.  “Hawai‘i’s best entertainment experience can now reach 142,000 households on O‘ahu and awareness for the service is steadily growing, giving us positive momentum and positioning us to further increase our video market share.”

 

“In the business channel, we remain confident in our portfolio of integrated communications services, which combined with the data center capabilities we added through the SystemMetrics Corporation (SystemMetrics) acquisition continues the expansion of our business offerings.  In our wholesale channel, we continue to invest capital in Fiber-to-the-Tower (FTTT) projects, enabling our participation in the growing demand for wireless broadband.  We now have 338 cell sites completed with 140 additional sites under contract to build, and we are currently pursuing over 48 additional sites.

 

“At Hawaiian Telcom, we are dedicated to bringing the most advanced communications and entertainment services to the people and businesses of Hawai‘i.  The investment in our next-generation fiber network provides the foundation that allows us to deliver this steady stream of innovative products and platforms and capitalize on the key opportunities that exist in our marketplace.  I remain confident about the Company’s growth prospects and our ability to drive long-term value for our shareholders,” concluded Yeaman.

 



 

Second Quarter 2014 Results

 

Second quarter revenue was $96.8 million, compared to $97.0 million in the second quarter of 2013.  Revenue growth in the quarter, driven by video, HSI, and $2.1 million of net incremental data center services 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 5.5 percent decline in access lines.  Adjusted EBITDA was $29.0 million, a decrease of $0.9 million year-over-year, primarily due to higher advertising spending and increased direct cost of services related to video.

 

The Company generated net income of $2.2 million, or $0.20 per diluted share for the quarter, compared to $4.0 million, or $0.36 per diluted share in the same period a year ago.  The decrease was primarily due to a one-time $6.5 million gain from the sale of property recorded in the second quarter of 2013, partially offset by a one-time $3.7 million loss on early extinguishment of debt.

 

Consumer Revenue

 

Second quarter consumer revenue totaled $36.3 million, up 4.3 percent year-over-year primarily driven by revenue growth from the Company’s Hawaiian Telcom TV and HSI services.  The increased reach of the Company’s next-generation fiber network is the catalyst that is driving revenue growth in video and HSI services, which is more than offsetting declines from legacy services.

 

Video service revenue grew to $5.5 million for the quarter, up from $2.9 million in the same period a year ago, driven by the addition of approximately 9,500 subscribers for a total of approximately 23,100 subscribers at the end of the second quarter.  Hawaiian Telcom TV average revenue per user was up approximately 11.4 percent year-over-year and 2.6 percent when compared to the first quarter 2014.  During the quarter, 12,000 additional households were enabled, increasing the total number of households enabled to 142,000 with over 50 percent of those households capable of connecting directly to the Company’s ultra-fast fiber-optic technology.  Hawaiian Telcom TV penetration of households enabled was approximately 16.3 percent at the end of the second quarter.

 

Consumer HSI revenue also was up from the same period a year ago, led by a 1.9 percent year-over-year increase in consumer HSI subscribers to approximately 91,400, which was primarily driven by HSI pull-through rates from new video subscribers, and standalone HSI subscriber additions.  As of June 30, 2014, approximately 54 percent of all video subscribers had triple-play bundles and approximately 91 percent had double- or triple-play bundles.  Revenue increases from video and HSI were partially offset by legacy revenue declines related to consumer access and long distance line losses of 8.4 percent and 7.7 percent, respectively.

 

Business Revenue

 

Second quarter business revenue totaled $42.1 million, down $0.5 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 $1.8 million sale of equipment to a large Hawai‘i-based private school in the second 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 $2.1 million of incremental net revenue added as a result of the SystemMetrics acquisition and a 4.6 percent year-over-year increase in business data revenue driven by higher demand for IP-based data services.

 

Wholesale Revenue

 

Second quarter wholesale revenue totaled $15.8 million, down $0.8 million from the same period a year ago.  Wholesale carrier data revenue declined $0.5 million year-over-year to $14.3 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 $1.5 million, equally attributable to the overall decline in 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, increased 1.1 percent to $67.7 million, primarily due to increased direct cost of services related to video, incremental costs related to the SystemMetrics operations and higher advertising spending, partially offset by decreased cost of goods related to lower levels of equipment sales.

 

Capital expenditures totaled $51.3 million in the six months ended June 30, 2014, up from $45.0 million for the six-month period a year ago primarily due to the continued expansion of the next-generation fiber network, costs associated with consolidating and virtualizing internal data centers and the success-based spending to support the growth of Hawaiian Telcom TV fiber-to-the-premise (FTTP) subscribers during the quarter.  Overall, total capital expenditures for 2014 are expected to be approximately $90.0 million.

 

At the end of second quarter 2014, the Company had $35.6 million in cash and cash equivalents compared to $49.6 million at the end of 2013.  The reduction is primarily related to higher capital expenditures and temporary seasonal uses of working capital, which are expected to substantially reverse in the second half of 2014.  Net Debt(2) was $257.9 million, resulting in a Net Debt to Adjusted EBITDA ratio as of June 30, 2014 of 2.17x.

 

Conference Call

 

The Company will host a conference call to discuss its second quarter 2014 results at 8:00 a.m. (Hawai‘i Time), or 2:00 p.m. (Eastern Time) on Monday, August 4, 2014.

 

To access the call, participants should dial (866) 515-2912 (US/Canada), or (617) 399-5126 (International) ten minutes prior to the start of the call and enter passcode 35497437.

 

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) August 11, 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 August 4, 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

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

96,784

 

$

96,997

 

$

193,856

 

$

192,961

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation and amortization)

 

41,288

 

39,960

 

82,236

 

80,244

 

Selling, general and administrative

 

28,720

 

28,516

 

57,986

 

56,895

 

Gain on sale of property

 

 

(6,546

)

 

(6,546

)

Depreciation and amortization

 

18,884

 

19,841

 

37,604

 

38,558

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

88,892

 

81,771

 

177,826

 

169,151

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

7,892

 

15,226

 

16,030

 

23,810

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest expense

 

(4,109

)

(5,083

)

(8,298

)

(10,623

)

Loss on early extinguishment of debt

 

 

(3,660

)

 

(3,660

)

Interest income and other

 

5

 

6

 

13

 

21

 

 

 

 

 

 

 

 

 

 

 

Total other expense

 

(4,104

)

(8,737

)

(8,285

)

(14,262

)

 

 

 

 

 

 

 

 

 

 

Income before income tax provision

 

3,788

 

6,489

 

7,745

 

9,548

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

1,549

 

2,538

 

3,141

 

3,750

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

2,239

 

$

3,951

 

$

4,604

 

$

5,798

 

 

 

 

 

 

 

 

 

 

 

Net income per common share -

 

 

 

 

 

 

 

 

 

Basic

 

$

0.21

 

$

0.38

 

$

0.44

 

$

0.56

 

Diluted

 

$

0.20

 

$

0.36

 

$

0.41

 

$

0.53

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

10,585,736

 

10,335,828

 

10,557,047

 

10,313,984

 

Diluted

 

11,263,618

 

11,094,681

 

11,300,608

 

11,008,101

 

 



 

Hawaiian Telcom Holdco, Inc.

Consolidated Balance Sheets

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

 

 

 

June 30,

 

December 31,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

35,599

 

$

49,551

 

Receivables, net

 

32,064

 

34,521

 

Material and supplies

 

9,915

 

15,939

 

Prepaid expenses

 

6,039

 

3,724

 

Deferred income taxes

 

8,146

 

8,146

 

Other current assets

 

2,626

 

2,851

 

Total current assets

 

94,389

 

114,732

 

Property, plant and equipment, net

 

545,183

 

524,375

 

Intangible assets, net

 

38,775

 

40,225

 

Goodwill

 

12,104

 

12,104

 

Deferred income taxes

 

71,830

 

75,274

 

Other assets

 

10,303

 

11,305

 

 

 

 

 

 

 

Total assets

 

$

772,584

 

$

778,015

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Current portion of long-term debt

 

$

3,000

 

$

3,000

 

Accounts payable

 

38,495

 

40,228

 

Accrued expenses

 

16,026

 

18,787

 

Advance billings and customer deposits

 

15,941

 

16,122

 

Other current liabilities

 

8,609

 

6,412

 

Total current liabilities

 

82,071

 

84,549

 

Long-term debt

 

290,547

 

291,679

 

Employee benefit obligations

 

74,073

 

80,321

 

Other liabilities

 

7,329

 

8,454

 

Total liabilities

 

454,020

 

465,003

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

Common stock, par value of $0.01 per share, 245,000,000 shares authorized and 10,586,041 and 10,495,856 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively

 

106

 

105

 

Additional paid-in capital

 

168,962

 

167,869

 

Accumulated other comprehensive loss

 

(4,862

)

(4,716

)

Retained earnings

 

154,358

 

149,754

 

Total stockholders’ equity

 

318,564

 

313,012

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

772,584

 

$

778,015

 

 



 

Hawaiian Telcom Holdco, Inc.

Consolidated Statements of Cash Flows

(Unaudited, dollars in thousands)

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

4,604

 

$

5,798

 

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

 

 

 

 

 

Depreciation and amortization

 

37,604

 

38,558

 

Loss on early extinguishment of debt

 

 

3,660

 

Gain on sale of property

 

 

(6,546

)

Employee retirement benefits

 

(6,494

)

(5,708

)

Provision for uncollectibles

 

1,478

 

1,403

 

Stock based compensation

 

2,099

 

1,151

 

Deferred income taxes

 

3,544

 

3,985

 

Changes in operating assets and liabilities:

 

 

 

 

 

Receivables

 

979

 

(665

)

Material and supplies

 

121

 

(450

)

Prepaid expenses and other current assets

 

(2,090

)

(1,816

)

Accounts payable and accrued expenses

 

(3,896

)

(9,558

)

Advance billings and customer deposits

 

(181

)

1,034

 

Other current liabilities

 

113

 

39

 

Other

 

758

 

241

 

Net cash provided by operating activities

 

38,639

 

31,126

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Capital expenditures

 

(51,315

)

(44,978

)

Proceeds on sale of property

 

 

13,118

 

Net cash used in investing activities

 

(51,315

)

(31,860

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Repayment of capital lease and installment financing

 

(856

)

(284

)

Repayment of debt including premium

 

(1,500

)

(302,221

)

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

 

(1,005

)

(392

)

Net cash used in financing activities

 

(1,276

)

(7,839

)

 

 

 

 

 

 

Net change in cash and cash equivalents

 

(13,952

)

(8,573

)

Cash and cash equivalents, beginning of period

 

49,551

 

66,993

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

35,599

 

$

58,420

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

Interest paid, net of amounts capitalized

 

$

7,433

 

$

12,317

 

 



 

Hawaiian Telcom Holdco, Inc.

Revenue by Category and Channel

(Unaudited, dollars in thousands)

 

For Three Months

 

 

 

Three Months Ended

 

 

 

 

 

 

 

June 30,

 

Change

 

 

 

2014

 

2013

 

Amount

 

Percentage

 

 

 

 

 

 

 

 

 

 

 

Wireline Services

 

 

 

 

 

 

 

 

 

Local voice services

 

$

33,077

 

$

34,939

 

$

(1,862

)

-5.3

%

Network access services

 

 

 

 

 

 

 

 

 

Business data

 

6,712

 

6,416

 

296

 

4.6

%

Wholesale carrier data

 

14,280

 

14,809

 

(529

)

-3.6

%

Subscriber line access charge

 

9,030

 

9,408

 

(378

)

-4.0

%

Switched carrier access

 

1,488

 

1,736

 

(248

)

-14.3

%

 

 

31,510

 

32,369

 

(859

)

-2.7

%

Long distance services

 

5,716

 

6,139

 

(423

)

-6.9

%

High-Speed Internet

 

10,753

 

9,880

 

873

 

8.8

%

Video

 

5,474

 

2,864

 

2,610

 

91.1

%

Equipment and managed services

 

4,723

 

7,117

 

(2,394

)

-33.6

%

Wireless

 

539

 

695

 

(156

)

-22.4

%

Other

 

2,669

 

2,994

 

(325

)

-10.9

%

 

 

94,461

 

96,997

 

(2,536

)

-2.6

%

Data center colocation

 

2,323

 

 

2,323

 

NA

 

 

 

$

96,784

 

$

96,997

 

$

(213

)

-0.2

%

 

 

 

 

 

 

 

 

 

 

Channel

 

 

 

 

 

 

 

 

 

Business

 

$

42,068

 

$

42,565

 

$

(497

)

-1.2

%

Consumer

 

36,349

 

34,849

 

1,500

 

4.3

%

Wholesale

 

15,768

 

16,545

 

(777

)

-4.7

%

Other

 

2,599

 

3,038

 

(439

)

-14.5

%

 

 

$

96,784

 

$

96,997

 

$

(213

)

-0.2

%

 



 

For Six Months

 

 

 

Six Months Ended

 

 

 

 

 

 

 

June 30,

 

Change

 

 

 

2014

 

2013

 

Amount

 

Percentage

 

 

 

 

 

 

 

 

 

 

 

Wireline Services

 

 

 

 

 

 

 

 

 

Local voice services

 

$

66,852

 

$

70,231

 

$

(3,379

)

-4.8

%

Network access services

 

 

 

 

 

 

 

 

 

Business data

 

13,336

 

12,603

 

733

 

5.8

%

Wholesale carrier data

 

28,666

 

30,273

 

(1,607

)

-5.3

%

Subscriber line access charge

 

18,199

 

19,065

 

(866

)

-4.5

%

Switched carrier access

 

3,040

 

3,502

 

(462

)

-13.2

%

 

 

63,241

 

65,443

 

(2,202

)

-3.4

%

Long distance services

 

11,622

 

12,713

 

(1,091

)

-8.6

%

High-Speed Internet

 

21,297

 

19,496

 

1,801

 

9.2

%

Video

 

10,228

 

5,067

 

5,161

 

101.9

%

Equipment and managed services

 

9,212

 

12,496

 

(3,284

)

-26.3

%

Wireless

 

1,132

 

1,408

 

(276

)

-19.6

%

Other

 

5,544

 

6,107

 

(563

)

-9.2

%

 

 

189,128

 

192,961

 

(3,833

)

-2.0

%

Data center colocation

 

4,728

 

 

4,728

 

NA

 

 

 

$

193,856

 

$

192,961

 

$

895

 

0.5

%

 

 

 

 

 

 

 

 

 

 

Channel

 

 

 

 

 

 

 

 

 

Business

 

$

84,579

 

$

83,420

 

$

1,159

 

1.4

%

Consumer

 

72,171

 

69,496

 

2,675

 

3.8

%

Wholesale

 

31,706

 

33,774

 

(2,068

)

-6.1

%

Other

 

5,400

 

6,271

 

(871

)

-13.9

%

 

 

$

193,856

 

$

192,961

 

$

895

 

0.5

%

 



 

Hawaiian Telcom Holdco, Inc.

Schedule of Adjusted EBITDA Calculation

(Unaudited, dollars in thousands)

 

 

 

Three Months Ended

 

Six Months Ended

 

LTM Ended

 

 

 

June 30,

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

2,239

 

$

3,951

 

$

4,604

 

$

5,798

 

$

9,294

 

Income tax provision

 

1,549

 

2,538

 

3,141

 

3,750

 

8,173

 

Interest expense and other income and expense, net

 

4,104

 

8,737

 

8,285

 

14,262

 

16,524

 

Depreciation and amortization

 

18,884

 

19,841

 

37,604

 

38,558

 

76,347

 

Gain on sale of property

 

 

(6,546

)

 

(6,546

)

 

EBITDA

 

26,776

 

28,521

 

53,634

 

55,822

 

110,338

 

Non-cash stock compensation

 

1,025

 

728

 

2,099

 

1,151

 

3,684

 

SystemMetrics earn-out

 

272

 

 

544

 

 

544

 

Non-recurring costs

 

969

 

474

 

1,644

 

1,125

 

3,072

 

Severance costs

 

 

 

 

408

 

304

 

Wavecom integration costs

 

 

242

 

178

 

628

 

893

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

29,042

 

$

29,965

 

$

58,099

 

$

59,134

 

$

118,835

 

 

 

 

 

 

 

 

 

 

 

 

 

Hawaiian Telcom Holdco, Inc.

Net Debt to LTM Adjusted EBITDA Ratio

(Unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt as of June 30, 2014

 

$

293,547

 

 

 

 

 

 

 

 

 

Less cash on hand

 

(35,599

)

 

 

 

 

 

 

 

 

Total Net Debt as of June 30, 2014

 

$

257,948

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LTM Adjusted EBITDA as of June 30, 2014

 

$

118,835

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net Debt to Adjusted EBITDA

 

2.17

x

 

 

 

 

 

 

 

 

 



 

Hawaiian Telcom Holdco, Inc.

Volume Information

(Unaudited)

 

 

 

June 30,

 

June 30,

 

Change

 

 

 

2014

 

2013

 

Number

 

Percentage

 

 

 

 

 

 

 

 

 

 

 

Voice access lines

 

 

 

 

 

 

 

 

 

Residential

 

177,953

 

194,365

 

(16,412

)

-8.4

%

Business

 

190,754

 

195,756

 

(5,002

)

-2.6

%

Public

 

4,028

 

4,291

 

(263

)

-6.1

%

 

 

372,735

 

394,412

 

(21,677

)

-5.5

%

 

 

 

 

 

 

 

 

 

 

High-Speed Internet lines

 

 

 

 

 

 

 

 

 

Residential

 

91,405

 

89,737

 

1,668

 

1.9

%

Business

 

19,465

 

18,986

 

479

 

2.5

%

Wholesale

 

866

 

998

 

(132

)

-13.2

%

 

 

111,736

 

109,721

 

2,015

 

1.8

%

 

 

 

 

 

 

 

 

 

 

Long distance lines

 

 

 

 

 

 

 

 

 

Residential

 

112,231

 

121,591

 

(9,360

)

-7.7

%

Business

 

78,522

 

79,956

 

(1,434

)

-1.8

%

 

 

190,753

 

201,547

 

(10,794

)

-5.4

%

 

 

 

 

 

 

 

 

 

 

Video services

 

 

 

 

 

 

 

 

 

Subscribers

 

23,101

 

13,618

 

9,483

 

69.6

%

Homes Enabled

 

142,000

 

100,000

 

42,000

 

42.0

%

 

 

 

June 30,

 

March 31,

 

Change

 

 

 

2014

 

2014

 

Number

 

Percentage

 

 

 

 

 

 

 

 

 

 

 

Voice access lines

 

 

 

 

 

 

 

 

 

Residential

 

177,953

 

182,375

 

(4,422

)

-2.4

%

Business

 

190,754

 

192,202

 

(1,448

)

-0.8

%

Public

 

4,028

 

4,073

 

(45

)

-1.1

%

 

 

372,735

 

378,650

 

(5,915

)

-1.6

%

 

 

 

 

 

 

 

 

 

 

High-Speed Internet lines

 

 

 

 

 

 

 

 

 

Residential

 

91,405

 

91,429

 

(24

)

0.0

%

Business

 

19,465

 

19,404

 

61

 

0.3

%

Wholesale

 

866

 

936

 

(70

)

-7.5

%

 

 

111,736

 

111,769

 

(33

)

0.0

%

 

 

 

 

 

 

 

 

 

 

Long distance lines

 

 

 

 

 

 

 

 

 

Residential

 

112,231

 

115,019

 

(2,788

)

-2.4

%

Business

 

78,522

 

79,108

 

(586

)

-0.7

%

 

 

190,753

 

194,127

 

(3,374

)

-1.7

%

 

 

 

 

 

 

 

 

 

 

Video services

 

 

 

 

 

 

 

 

 

Subscribers

 

23,101

 

20,279

 

2,822

 

13.9

%

Homes Enabled

 

142,000

 

130,000

 

12,000

 

9.2

%