Achieved full year business strategic
revenue(1) growth of 19 percentGrew full year
consumer strategic revenue(1) by 5
percentIncreased Hawaiian Telcom TV subscribers by
16 percent in 2016Completed the Targeted Consumer
Fiber Build Program with 202,000 Homes on
Oʻahu
Hawaiian Telcom Holdco, Inc. (NASDAQ:HCOM) reported financial
results for the fourth quarter and full year 2016. The
highlights are as follows:
- Revenue was $96.8 million for the fourth quarter and $393.0
million for full year 2016:- Business strategic revenue rose
6.0 percent and 18.8 percent year-over-year for the fourth quarter
and full year 2016, respectively, driven by strong growth in data
services revenue, and data center and cloud services revenue.-
Consumer strategic revenue increased 1.5 percent and 4.8
percent year-over-year for the fourth quarter and full year 2016,
respectively, primarily due to solid growth in video services
revenue.- Added nearly 1,800 Hawaiian Telcom TV subscribers
during the fourth quarter, ending 2016 with approximately 41,600
subscribers, increasing penetration of households enabled to 20.6
percent.- Enabled 1,000 households with fiber in the fourth
quarter, completing the targeted consumer fiber build program with
a robust inventory of 202,000 fiber-connected homes on Oʻahu.
- Adjusted EBITDA(2) was $28.5 million for the fourth quarter and
$116.0 million for the full year 2016.
- Generated fourth quarter 2016 net loss of $0.2 million, or
$0.02 per diluted share and full year 2016 net income of $1.1
million, or $0.10 per diluted share.
“2016 was a year of significant milestones and growth for
Hawaiian Telcom,” said Scott K. Barber, Hawaiian Telcom’s president
and CEO. “Over the past six years, we have invested
aggressively in fiber and systems, which has transformed our
network, our products and services, and our growth profile.
Compared to just three years ago, our combined consumer and
business strategic revenue has grown 66 percent, while revenue from
Hawaiian Telcom TV, our five-year-old IPTV product, more than
tripled. We have made tremendous strides toward our vision of
becoming the number one service provider of innovative fiber-based
communication, information and entertainment solutions to the
people and businesses of Hawaiʻi.
“Today, more than 200,000 homes on Oʻahu, nearly 7,000
businesses, 1,100 commercial buildings and 500 cell towers
throughout the state are fiber-enabled for our next-generation
broadband services. And in just a few months, the SEA-US
undersea fiber cable, which we are a co-owner and operator, is
expected to go into service, allowing us to participate in the
growing demand for trans-Pacific bandwidth. Demand for
broadband capacity and IP services is expected to grow
exponentially in the coming years. With the strategic
investments we’ve made in our fiber network and systems, we are
poised to leverage the foundation we’ve built and take advantage of
the opportunities that these investments have created for our
company and our community today and into the
future.
“Moving forward, we will continue to focus our efforts on
increasing penetration of IP-based products and services, launching
new next-generation products and services focused on customer
solutions, and improving operational and cost efficiencies with the
ultimate goal of growing revenue, generating sustainable cash flow
and increasing value for our shareholders. To that end, we
recently took advantage of favorable market conditions to
successfully execute a new delayed draw credit agreement, which not
only reduces our effective interest rate but also allows for more
flexibility, including our ability to implement shareholder
friendly actions.
“I am excited about what lies ahead and I am confident in our
team’s ability to successfully execute our plan and to anchor our
position as Hawaiʻi’s Technology Leader,” concluded Barber.
Fourth Quarter 2016 Results
Fourth quarter revenue was $96.8 million, compared to $99.2
million in the fourth quarter of 2015. The revenue increase
in the quarter, primarily driven by strong growth in consumer video
and business data (broadband) services, was offset by declining
revenue in legacy voice and low-bandwidth Internet services.
Adjusted EBITDA was $28.5 million, a decrease of $0.8 million
year-over-year.
For the fourth quarter, the Company generated net loss of $0.2
million, or $0.02 per diluted share, compared to net loss of $0.4
million, or $0.04 per diluted share in the fourth quarter of
2015. The improvement was primarily due to lower overtime and
contractor costs and increased labor efficiencies during the
quarter.
Business Revenue
Fourth quarter business revenue totaled $44.4 million,
consistent with the fourth quarter of 2015. Excluding the
nonrecurring revenue associated with a large one-year government
agency contract recognized in the fourth quarter of 2015, total
business revenue for fourth quarter 2016 would have increased 1.7
percent year-over-year. Data services revenue increased 6.2
percent year-over-year as customer demand for high-bandwidth
IP-based data services such as Ethernet, Dedicated Internet Access,
high-bandwidth fiber Internet and BVoIP continued to rise.
One of the measures of this trend is the increase in BVoIP lines,
which grew 14.0 percent year-over-year to approximately 19,100
lines, offsetting a third of total legacy voice access line
decline.
Revenue from data center services grew 5.3 percent
year-over-year for the fourth quarter, driven by increased sales of
network services and security solutions.
To support the growing demand for bandwidth and cloud adoption,
the Company deployed its fiber GPON technology to further leverage
its next-generation network to 1,100 small business addresses,
providing customers access to 1 Gigabit Internet service.
This brings Hawaiian Telcom’s total fiber-GPON-enabled business
addresses to 6,800 at the end of 2016.
Fourth quarter business strategic revenue increased 6.0 percent
year-over-year and now represents 38 percent of total reported
business revenue, compared to 36 percent in the same period a year
ago, and 33 percent in the same period two years ago. Revenue
increases from business strategic services and equipment and
related services offset the year-over-year decline in business
legacy voice services.
Consumer Revenue
Fourth quarter consumer revenue totaled $35.1 million, compared
to $36.3 million in the fourth quarter of 2015. Revenue
growth in the quarter from Hawaiian Telcom TV and high-bandwidth
fiber Internet services was more than offset by the year-over-year
revenue decline in consumer legacy voice and low-bandwidth copper
Internet services. Fourth quarter consumer strategic revenue
increased 1.5 percent year-over-year and now represents half of
total consumer revenue, up from 48 percent in the same period a
year ago, and 42 percent in the same period two years ago.
Hawaiian Telcom TV continued to be the driver of revenue growth
in the consumer channel. Video services revenue grew a solid
15.9 percent year-over-year to $10.7 million for the quarter and
has become a $43 million and growing annualized revenue
stream. Video subscribers grew 15.8 percent during the same
period and the Company ended 2016 with approximately 41,600
subscribers in service. During the fourth quarter, 1,000
additional households were fiber-enabled, increasing the total
number of households enabled to 202,000 with 63 percent of those
households capable of utilizing fiber-to-the-premise
technology. This brings the Company’s targeted consumer fiber
build program to its conclusion. Hawaiian Telcom TV
penetration of households enabled increased to 20.6 percent at the
end of 2016, up from 18.9 percent at the end of 2015.
Internet services revenue declined $1.2 million from the same
period a year ago primarily due to continued promotional
pricing. The Company ended 2016 with approximately 91,100
Internet subscribers and customer adoption of higher speed
offerings has continued to grow. The number of customers on
21 Mbps to 1 Gbps speeds increased by 20 percent over the last year
and 57 percent over the last two years. The number of
triple-play customers increased 6.2 percent year-over-year and our
Internet attachment rate continues to be high. As of December
31, 2016, approximately 95 percent of all video subscribers had
double- or triple-play bundles with Internet.
Wholesale Revenue
Fourth quarter wholesale revenue totaled $13.3 million, compared
to $14.1 million in the fourth quarter 2015. The revenue
growth in wholesale high-bandwidth Ethernet services on multi-year
contracts was more than offset by the revenue decline from certain
wholesale customers disconnecting low-bandwidth, less efficient
legacy circuits on month-to-month service, 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
$1.6 million year-over-year to $68.3 million in the fourth
quarter. The decrease was primarily due to lower labor
overtime and contractor costs, lower electricity costs, and results
from a number of other cost savings initiatives. These
decreases were partially offset by higher direct cost of services
related to video from rising content costs and increasing numbers
of subscribers.
Full Year 2016 Results
Revenue was $393.0 million, consistent with the prior year, as
increases driven by growth from video, high-bandwidth Internet, and
IP-based business services were offset by revenue declines from
legacy voice and low-bandwidth Internet services. Adjusted
EBITDA was $116.0 million, compared to $119.5 million in
2015. Net income for the full year 2016 was $1.1 million, or
$0.10 per diluted share, consistent with 2015 full year net income
and earnings per diluted share.
Capital Expenditures and Liquidity
For the full year 2016, capital expenditures totaled $97.8
million, $1.2 million lower compared to 2015 total capital
expenditures. Approximately 83 percent of 2016 total capital
expenditures 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.
At the end of 2016, the Company had $15.8 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 $268.9 million, resulting in a Net Leverage
Ratio(4) as of December 31, 2016 of 2.3x. Levered Free Cash
Flow(5) for full year 2016 was $4.4 million.
Conference Call
The Company will host a conference call to discuss its fourth
quarter and full year 2016 results at 8:00 a.m. (Hawaii Time), or
2:00 p.m. (Eastern Time) on Tuesday, March 14, 2017. The
accompanying slide presentation will be available from the Investor
Relations section of the Company’s website at
http://hawaiiantel.com prior to the call.
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 conference ID 72938887.
A live webcast of the conference call 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) March 21, 2017. Access the replay by dialing (855)
859-2056 or (404) 537-3406 and entering passcode
72938887.
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 2016 Annual
Report on Form 10-K. The information contained in this release is
as of March 14, 2017. 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 tables 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) 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(Unaudited, dollars in thousands, except per
share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, |
|
|
|
|
2016 |
|
2015 |
|
2014 |
|
Operating revenues |
|
|
$ |
392,963 |
|
|
$ |
393,413 |
|
|
$ |
390,739 |
|
|
Operating
expenses: |
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues (exclusive of depreciation and amortization) |
|
|
|
165,835 |
|
|
|
162,474 |
|
|
|
166,280 |
|
|
Selling,
general and administrative |
|
|
|
118,420 |
|
|
|
123,798 |
|
|
|
115,974 |
|
|
Depreciation and amortization |
|
|
|
89,916 |
|
|
|
87,879 |
|
|
|
78,014 |
|
|
Total
operating expenses |
|
|
|
374,171 |
|
|
|
374,151 |
|
|
|
360,268 |
|
|
Operating income |
|
|
|
18,792 |
|
|
|
19,262 |
|
|
|
30,471 |
|
|
Other income
(expense): |
|
|
|
|
|
|
|
|
|
|
|
Interest
expense |
|
|
|
(17,095 |
) |
|
|
(16,786 |
) |
|
|
(16,496 |
) |
|
Interest
income and other |
|
|
|
— |
|
|
|
(19 |
) |
|
|
34 |
|
|
Total
other expense |
|
|
|
(17,095 |
) |
|
|
(16,805 |
) |
|
|
(16,462 |
) |
|
Income before income
tax provision |
|
|
|
1,697 |
|
|
|
2,457 |
|
|
|
14,009 |
|
|
Income tax
provision |
|
|
|
591 |
|
|
|
1,357 |
|
|
|
5,910 |
|
|
Net income |
|
|
$ |
1,106 |
|
|
$ |
1,100 |
|
|
$ |
8,099 |
|
|
Net income per common
share - |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
$ |
0.10 |
|
|
$ |
0.10 |
|
|
$ |
0.76 |
|
|
Diluted |
|
|
$ |
0.10 |
|
|
$ |
0.10 |
|
|
$ |
0.72 |
|
|
Weighted average shares
used to compute net income per common share - |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
11,503,296 |
|
|
|
10,977,341 |
|
|
|
10,591,351 |
|
|
Diluted |
|
|
|
11,555,997 |
|
|
|
11,386,303 |
|
|
|
11,308,051 |
|
|
Hawaiian Telcom Holdco,
Inc.Consolidated Balance
Sheets(Unaudited, dollars in thousands, except per
share amounts) |
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2016 |
|
2015 |
|
Assets |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Cash and
cash equivalents |
|
$ |
15,821 |
|
|
$ |
30,312 |
|
|
Receivables, net |
|
|
33,377 |
|
|
|
32,736 |
|
|
Material
and supplies |
|
|
8,090 |
|
|
|
8,499 |
|
|
Prepaid
expenses |
|
|
4,093 |
|
|
|
4,068 |
|
|
Other
current assets |
|
|
7,229 |
|
|
|
2,102 |
|
|
Total
current assets |
|
|
68,610 |
|
|
|
77,717 |
|
|
Property, plant and
equipment, net |
|
|
595,997 |
|
|
|
579,107 |
|
|
Intangible assets,
net |
|
|
32,728 |
|
|
|
34,828 |
|
|
Goodwill |
|
|
12,104 |
|
|
|
12,104 |
|
|
Deferred income taxes,
net |
|
|
92,171 |
|
|
|
89,896 |
|
|
Other assets |
|
|
2,311 |
|
|
|
6,043 |
|
|
Total assets |
|
$ |
803,921 |
|
|
$ |
799,695 |
|
|
Liabilities and
Stockholders’ Equity |
|
|
|
|
|
|
|
Current
liabilities |
|
|
|
|
|
|
|
Current
portion of long-term debt |
|
$ |
3,000 |
|
|
$ |
3,000 |
|
|
Accounts
payable |
|
|
53,506 |
|
|
|
44,841 |
|
|
Accrued
expenses |
|
|
15,293 |
|
|
|
14,491 |
|
|
Advance
billings and customer deposits |
|
|
15,013 |
|
|
|
17,551 |
|
|
Other
current liabilities |
|
|
6,327 |
|
|
|
5,932 |
|
|
Total
current liabilities |
|
|
93,139 |
|
|
|
85,815 |
|
|
Long-term debt |
|
|
281,699 |
|
|
|
283,046 |
|
|
Employee benefit
obligations |
|
|
105,930 |
|
|
|
104,597 |
|
|
Other liabilities |
|
|
18,239 |
|
|
|
18,538 |
|
|
Total liabilities |
|
|
499,007 |
|
|
|
491,996 |
|
|
Commitments and
contingencies (Note 13) |
|
|
|
|
|
|
|
Stockholders’
equity |
|
|
|
|
|
|
|
Common
stock, par value of $0.01 per share, 245,000,000 shares authorized
and 11,513,279 and 11,466,398 shares issued and outstanding at
December 31, 2016 and 2015, respectively |
|
|
115 |
|
|
|
115 |
|
|
Additional paid-in capital |
|
|
179,958 |
|
|
|
178,019 |
|
|
Accumulated other comprehensive loss |
|
|
(35,218 |
) |
|
|
(29,388 |
) |
|
Retained
earnings |
|
|
160,059 |
|
|
|
158,953 |
|
|
Total stockholders’
equity |
|
|
304,914 |
|
|
|
307,699 |
|
|
Total liabilities and
stockholders’ equity |
|
$ |
803,921 |
|
|
$ |
799,695 |
|
|
Hawaiian Telcom Holdco,
Inc.Consolidated Statements of Cash
Flows(Unaudited, dollars in
thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended |
|
|
|
December 31, |
|
|
|
2016 |
|
2015 |
|
2014 |
|
Cash flows from
operating activities: |
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,106 |
|
|
$ |
1,100 |
|
|
$ |
8,099 |
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
89,916 |
|
|
|
87,879 |
|
|
|
78,014 |
|
|
Deferred
financing amortization |
|
|
2,068 |
|
|
|
1,922 |
|
|
|
1,855 |
|
|
Employee
retirement benefits |
|
|
(8,103 |
) |
|
|
(3,634 |
) |
|
|
(12,078 |
) |
|
Provision
for uncollectible receivables |
|
|
4,031 |
|
|
|
3,648 |
|
|
|
3,590 |
|
|
Stock
based compensation |
|
|
2,303 |
|
|
|
1,584 |
|
|
|
4,174 |
|
|
Deferred
income taxes |
|
|
1,332 |
|
|
|
1,958 |
|
|
|
6,851 |
|
|
Changes
in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
Receivables |
|
|
(4,672 |
) |
|
|
(3,722 |
) |
|
|
(1,731 |
) |
|
Material
and supplies |
|
|
409 |
|
|
|
838 |
|
|
|
(386 |
) |
|
Prepaid
expenses and other current assets |
|
|
(153 |
) |
|
|
9 |
|
|
|
(104 |
) |
|
Accounts
payable and accrued expenses |
|
|
3,935 |
|
|
|
(9,973 |
) |
|
|
3,882 |
|
|
Advance
billings and customer deposits |
|
|
(1,038 |
) |
|
|
8,565 |
|
|
|
(1,436 |
) |
|
Other
current liabilities |
|
|
(344 |
) |
|
|
(759 |
) |
|
|
(296 |
) |
|
Other |
|
|
(702 |
) |
|
|
1,181 |
|
|
|
56 |
|
|
Net cash provided by
operating activities |
|
|
90,088 |
|
|
|
90,596 |
|
|
|
90,490 |
|
|
Cash flows from
investing activities: |
|
|
|
|
|
|
|
|
|
|
Capital
expenditures |
|
|
(97,841 |
) |
|
|
(99,034 |
) |
|
|
(96,706 |
) |
|
Proceeds
on sale of investments |
|
|
— |
|
|
|
805 |
|
|
|
463 |
|
|
Net cash used in
investing activities |
|
|
(97,841 |
) |
|
|
(98,229 |
) |
|
|
(96,243 |
) |
|
Cash flows from
financing activities: |
|
|
|
|
|
|
|
|
|
|
Proceeds
from exercise of warrant |
|
|
— |
|
|
|
6,870 |
|
|
|
— |
|
|
Proceeds
from installment financing |
|
|
2,155 |
|
|
|
2,780 |
|
|
|
4,336 |
|
|
Repayment
of capital lease and installment financing |
|
|
(3,341 |
) |
|
|
(4,217 |
) |
|
|
(3,179 |
) |
|
Repayment
of debt |
|
|
(3,000 |
) |
|
|
(3,000 |
) |
|
|
(3,000 |
) |
|
Refinancing and loan amendment costs |
|
|
(688 |
) |
|
|
(150 |
) |
|
|
— |
|
|
Taxes
paid related to net share settlement of equity awards |
|
|
(364 |
) |
|
|
(948 |
) |
|
|
(1,520 |
) |
|
Net cash provided by
(used in) financing activities |
|
|
(5,238 |
) |
|
|
1,335 |
|
|
|
(3,363 |
) |
|
Net change in cash,
cash equivalents and restricted cash |
|
|
(12,991 |
) |
|
|
(6,298 |
) |
|
|
(9,116 |
) |
|
Cash, cash equivalents
and restricted cash, beginning of period |
|
|
34,137 |
|
|
|
40,435 |
|
|
|
49,551 |
|
|
Cash, cash equivalents
and restricted cash, end of period |
|
$ |
21,146 |
|
|
$ |
34,137 |
|
|
$ |
40,435 |
|
|
Hawaiian Telcom Holdco,
Inc.Revenue by Category and
Channel(Unaudited, dollars in
thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended |
|
|
|
|
|
|
|
|
December 31, |
|
Change |
|
|
2016 |
|
2015 |
|
Amount |
|
Percentage |
Business |
|
|
|
|
|
|
|
|
|
|
|
|
Data
services |
|
$ |
59,363 |
|
$ |
49,327 |
|
$ |
10,036 |
|
|
20.3 |
% |
Voice
services |
|
|
87,136 |
|
|
93,722 |
|
|
(6,586 |
) |
|
(7.0 |
)% |
Data
center services |
|
|
12,435 |
|
|
11,094 |
|
|
1,341 |
|
|
12.1 |
% |
Equipment
and managed services |
|
|
21,729 |
|
|
20,546 |
|
|
1,183 |
|
|
5.8 |
% |
|
|
|
180,663 |
|
|
174,689 |
|
|
5,974 |
|
|
3.4 |
% |
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
Video
services |
|
|
40,558 |
|
|
33,666 |
|
|
6,892 |
|
|
20.5 |
% |
Internet
services |
|
|
28,993 |
|
|
32,687 |
|
|
(3,694 |
) |
|
(11.3 |
)% |
Voice
services |
|
|
73,388 |
|
|
79,273 |
|
|
(5,885 |
) |
|
(7.4 |
)% |
|
|
|
142,939 |
|
|
145,626 |
|
|
(2,687 |
) |
|
(1.8 |
)% |
Wholesale carrier
data |
|
|
53,664 |
|
|
56,430 |
|
|
(2,766 |
) |
|
(4.9 |
)% |
Other |
|
|
15,697 |
|
|
16,668 |
|
|
(971 |
) |
|
(5.8 |
)% |
|
|
$ |
392,963 |
|
$ |
393,413 |
|
$ |
(450 |
) |
|
(0.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended |
|
|
|
|
|
|
|
|
December 31, |
|
Change |
|
|
2015 |
|
2014 |
|
Amount |
|
Percentage |
Business |
|
|
|
|
|
|
|
|
|
|
|
|
Data
services |
|
$ |
49,327 |
|
$ |
44,832 |
|
$ |
4,495 |
|
|
10.0 |
% |
Voice
services |
|
|
93,722 |
|
|
98,936 |
|
|
(5,214 |
) |
|
(5.3 |
)% |
Data
center services |
|
|
11,094 |
|
|
10,737 |
|
|
357 |
|
|
3.3 |
% |
Equipment
and managed services |
|
|
20,546 |
|
|
19,324 |
|
|
1,222 |
|
|
6.3 |
% |
|
|
|
174,689 |
|
|
173,829 |
|
|
860 |
|
|
0.5 |
% |
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
Video
services |
|
|
33,666 |
|
|
23,810 |
|
|
9,856 |
|
|
41.4 |
% |
Internet
services |
|
|
32,687 |
|
|
31,024 |
|
|
1,663 |
|
|
5.4 |
% |
Voice
services |
|
|
79,273 |
|
|
87,263 |
|
|
(7,990 |
) |
|
(9.2 |
)% |
|
|
|
145,626 |
|
|
142,097 |
|
|
3,529 |
|
|
2.5 |
% |
Wholesale carrier
data |
|
|
56,430 |
|
|
57,771 |
|
|
(1,341 |
) |
|
(2.3 |
)% |
Other |
|
|
16,668 |
|
|
17,042 |
|
|
(374 |
) |
|
(2.2 |
)% |
|
|
$ |
393,413 |
|
$ |
390,739 |
|
$ |
2,674 |
|
|
0.7 |
% |
Hawaiian Telcom Holdco,
Inc.Schedule of Adjusted EBITDA
Calculation(Unaudited, dollars in
thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
For the Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Net income (loss) |
|
$ |
(214 |
) |
|
$ |
(435 |
) |
|
$ |
1,106 |
|
$ |
1,100 |
Income
tax provision (credit) |
|
|
(302 |
) |
|
|
153 |
|
|
|
591 |
|
|
1,357 |
Interest
expense and other income and expense, net |
|
|
4,216 |
|
|
|
4,169 |
|
|
|
17,095 |
|
|
16,805 |
Operating income |
|
|
3,700 |
|
|
|
3,887 |
|
|
|
18,792 |
|
|
19,262 |
Depreciation and amortization |
|
|
22,437 |
|
|
|
22,107 |
|
|
|
89,916 |
|
|
87,879 |
Non-cash
stock and other performance-based compensation |
|
|
641 |
|
|
|
497 |
|
|
|
2,946 |
|
|
1,584 |
SystemMetrics earn-out |
|
|
105 |
|
|
|
64 |
|
|
|
765 |
|
|
258 |
Pension
settlement loss |
|
|
791 |
|
|
|
1,722 |
|
|
|
1,277 |
|
|
8,088 |
Other
special items |
|
|
826 |
|
|
|
1,045 |
|
|
|
2,287 |
|
|
2,464 |
Adjusted EBITDA |
|
$ |
28,500 |
|
|
$ |
29,322 |
|
|
$ |
115,983 |
|
$ |
119,535 |
Hawaiian Telcom Holdco,
Inc.Schedule of Levered Free Cash
Flow(Unaudited, dollars in
thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
For the Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Adjusted EBITDA |
|
$ |
28,500 |
|
|
$ |
29,322 |
|
|
$ |
115,983 |
|
|
$ |
119,535 |
|
Cash
interest expense |
|
|
(3,768 |
) |
|
|
(4,944 |
) |
|
|
(13,706 |
) |
|
|
(16,178 |
) |
Capital
expenditures |
|
|
(19,507 |
) |
|
|
(22,302 |
) |
|
|
(97,841 |
) |
|
|
(99,034 |
) |
Levered Free Cash
Flow |
|
$ |
5,225 |
|
|
$ |
2,076 |
|
|
$ |
4,436 |
|
|
$ |
4,323 |
|
Hawaiian Telcom Holdco,
Inc.Schedule of Net Leverage
Ratio (Unaudited, dollars in
thousands) |
|
|
|
|
|
Long-term debt as of
December 31, 2016 |
|
$ |
284,699 |
|
|
Less cash
on hand |
|
|
(15,821 |
) |
|
Total net debt as of
December 31, 2016 |
|
$ |
268,878 |
|
|
|
|
|
|
|
LTM Adjusted EBITDA as
of December 31, 2016 |
|
$ |
115,983 |
|
|
Net leverage ratio as
of December 31, 2016 |
|
|
2.3 |
|
x |
Hawaiian Telcom Holdco,
Inc.Volume
Information(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 vs 2015 |
|
|
2015 vs 2014 |
|
|
|
December 31, |
|
Change |
|
|
Change |
|
|
2016 |
|
2015 |
|
2014 |
|
Number |
|
Percentage |
|
Number |
|
Percentage |
Business |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Data
lines |
|
19,596 |
|
20,081 |
|
19,589 |
|
(485 |
) |
|
(2.4 |
)% |
|
492 |
|
|
2.5 |
% |
BVoIP
lines |
|
19,091 |
|
16,749 |
|
12,898 |
|
2,342 |
|
|
14.0 |
% |
|
3,851 |
|
|
29.9 |
% |
Voice
access lines |
|
160,829 |
|
168,058 |
|
175,636 |
|
(7,229 |
) |
|
(4.3 |
)% |
|
(7,578 |
) |
|
(4.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Video
subscribers |
|
41,557 |
|
35,876 |
|
28,124 |
|
5,681 |
|
|
15.8 |
% |
|
7,752 |
|
|
27.6 |
% |
Internet
lines |
|
91,089 |
|
93,002 |
|
92,875 |
|
(1,913 |
) |
|
(2.1 |
)% |
|
127 |
|
|
0.1 |
% |
Voice
access lines |
|
135,363 |
|
151,996 |
|
169,488 |
|
(16,633 |
) |
|
(10.9 |
)% |
|
(17,492 |
) |
|
(10.3 |
)% |
Homes
enabled for video |
|
202,000 |
|
190,000 |
|
160,000 |
|
12,000 |
|
|
6.3 |
% |
|
30,000 |
|
|
18.8 |
% |
Investor Contact:
Ngoc Nguyen
(808) 546-3475
ngoc.nguyen@hawaiiantel.com
Media Contact:
Su Shin
(808) 546-2344
su.shin@hawaiiantel.com
Hawaiian Telcom Holdco, Inc. (delisted) (NASDAQ:HCOM)
過去 株価チャート
から 6 2024 まで 7 2024
Hawaiian Telcom Holdco, Inc. (delisted) (NASDAQ:HCOM)
過去 株価チャート
から 7 2023 まで 7 2024