As filed with the Securities and Exchange
Commission on April 22, 2005.
Registration No. 333-121086
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Pre-Effective
Amendment No. 3
to
FORM S-1
REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
Consolidated Communications Illinois Holdings,
Inc.
(Exact name of registrant as specified in its
charter)
|
|
|
|
|
|
|
Delaware
|
|
4813
|
|
02-0636095
|
(State or other jurisdiction of
incorporation or organization)
|
|
(Primary Standard Industrial
Classification Code Number)
|
|
(I.R.S. Employer
Identification No.)
|
121 South 17th Street
Mattoon, Illinois 61938-3987
(217) 235-3311
(Address, including zip code, and telephone
number,
including area code, of registrants
principal executive offices)
Steven L. Childers
Chief Financial Officer
121 South 17th Street
Mattoon, Illinois 61938-3987
(217) 235-3311
(Name, address, including zip code, and
telephone number,
including area code, of agent for
service)
Copies to:
|
|
|
|
Alexander A. Gendzier, Esq.
King & Spalding LLP
1185 Avenue of the Americas
New York, New York 10036
(212) 556-2100
|
|
Gary A. Brooks, Esq.
Cahill Gordon & Reindel LLP
80 Pine Street
New York, New York 10005
(212) 701-3000
|
Approximate date of commencement of proposed
sale to the public:
As soon as
practicable after this registration statement becomes effective.
If any of the securities being registered on this
Form are to be offered on a delayed or continuous basis pursuant
to Rule 415 under the Securities Act of 1933, check the
following box.
o
If this Form is filed to register additional
securities for an offering pursuant to Rule 462(b) under
the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier
effective registration statement for the same
offering.
o
If this Form is a post-effective amendment filed
pursuant to Rule 462(c) under the Securities Act, check the
following box and list the Securities Act registration statement
number of the earlier effective registration statement for the
same offering.
o
If this Form is a post-effective amendment filed
pursuant to Rule 462(d) under the Securities Act, check the
following box and list the Securities Act registration statement
number of the earlier effective registration statement for the
same offering.
o
If delivery of the prospectus is expected to be
made pursuant to Rule 434, check the following
box.
o
The registrant hereby amends this registration
statement on such date or dates as may be necessary to delay its
effective date until the registrant shall file a further
amendment which specifically states that this registration
statement shall thereafter become effective in accordance with
Section 8(a) of the Securities Act of 1933 or until this
registration statement shall become effective on such date as
the Securities and Exchange Commission, acting pursuant to said
Section 8(a), may determine.
The information in this
prospectus is not complete and may be changed. We may not sell
these securities until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus
is not an offer to sell these securities and it is not
soliciting an offer to buy these securities in any state where
the offer or sale is not permitted.
|
SUBJECT TO COMPLETION, DATED
APRIL 22, 2005
Shares
Class A Common Stock
This is an initial public offering of shares of
Class A common stock of Consolidated Communications
Holdings, Inc. Of
the shares
of Class A common stock to be sold in the
offering, shares
are being sold by us
and shares
are being sold by the selling stockholders identified in this
prospectus. We will not receive any of the proceeds from the
shares of Class A common stock sold by the selling
stockholders.
Prior to this offering, there has been no public
market for our Class A common stock. The initial public
offering price of our Class A common stock is expected to
be between
$ and
$ per
share. We have applied to list our Class A common stock on
the New York Stock Exchange under the trading symbol
CCM.
Following this offering, we will have two classes
of authorized common stock, Class A common stock and
Class B common stock. The rights of the holders of
Class A common stock and Class B common stock are
identical, except with respect to voting and conversion. Each
share of Class A common stock is entitled to one vote per
share. Each share of Class B common stock is entitled to
ten votes per share and is convertible voluntarily at any time
and automatically in connection with certain transfers into one
share of Class A common stock.
The underwriters have an option to purchase a
maximum
of additional
shares from the selling stockholders to cover over-allotments of
shares, if any.
Investing in our Class A common stock
involves risks. See Risk Factors beginning on
page 12.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting
|
|
|
|
Proceeds to
|
|
|
|
Price to
|
|
Discounts and
|
|
Proceeds to
|
|
Selling
|
|
|
|
Public
|
|
Commissions
|
|
Us
|
|
Stockholders
|
|
|
|
|
|
|
|
|
|
|
|
Per share
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Total
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Delivery of the shares of Class A common
stock will be made on or
about ,
2005.
Neither the Securities and Exchange Commission
nor any state securities commission has approved or disapproved
of these securities or determined if this prospectus is truthful
or complete. Any representation to the contrary is a criminal
offense.
Credit Suisse First Boston
Citigroup
The date of this prospectus
is ,
2005
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
12
|
|
|
|
|
|
30
|
|
|
|
|
|
31
|
|
|
|
|
|
33
|
|
|
|
|
|
45
|
|
|
|
|
|
47
|
|
|
|
|
|
48
|
|
|
|
|
|
50
|
|
|
|
|
|
52
|
|
|
|
|
|
76
|
|
|
|
|
|
87
|
|
|
|
|
|
109
|
|
|
|
|
|
118
|
|
|
|
|
|
127
|
|
|
|
|
|
131
|
|
|
|
|
|
135
|
|
|
|
|
|
144
|
|
|
|
|
|
150
|
|
|
|
|
|
152
|
|
|
|
|
|
155
|
|
|
|
|
|
159
|
|
|
|
|
|
160
|
|
|
|
|
|
160
|
|
|
|
|
|
161
|
|
|
|
|
|
P-1
|
|
|
|
|
|
F-1
|
|
You should rely only on the information
contained in this document or to which we have referred you. We
have not authorized anyone to provide you with information that
is different. This document may only be used where it is legal
to sell these securities. The information in this document may
only be accurate on the date of this document.
Dealer Prospectus Delivery
Obligation
Until ,
2005 (25 days after commencement of this offering), all
dealers selling shares of our Class A common stock, whether
or not participating in this offering, may be required to
deliver a prospectus. This is in addition to the dealers
obligation to deliver a prospectus when acting as underwriters
and with respect to their unsold allotments or
subscriptions.
i
SUMMARY
|
|
|
|
The following is a summary of the principal
features of this offering of Class A common stock and
should be read together with the more detailed information and
financial data contained elsewhere in this prospectus.
Throughout this prospectus, unless the context otherwise
requires or we specifically state otherwise, we are presenting
all financial and other information on a pro forma basis for the
acquisition of TXU Communications Ventures Company, which
we refer to as TXUCV, this offering and the related transactions
described elsewhere in this prospectus.
|
|
The Company
|
|
|
|
We are an established rural local exchange
company that provides communications services to residential and
business customers in Illinois and in Texas. As of
December 31, 2004, we estimate that we were the 15th
largest local telephone company in the United States, based on
industry sources, with approximately 255,208 local access lines
and approximately 27,445 digital subscriber lines, or DSL lines,
in service. Our main sources of revenues are our local telephone
businesses in Illinois and Texas, which offer an array of
services, including local dial tone, custom calling features,
private line services, long distance, dial-up and high-speed
Internet access, carrier access and billing and collection
services. Each of the subsidiaries through which we operate our
local telephone businesses is classified as a rural telephone
company under the Telecommunications Act of 1996, or the
Telecommunications Act. Our rural telephone companies in general
benefit from stable customer demand and a favorable regulatory
environment. In addition, because we primarily provide service
in rural areas, competition for local telephone service has been
limited due to the generally unfavorable economics of
constructing and operating competitive systems in these areas.
|
|
For the year ended December 31, 2004, we had
$323.5 million of revenues, 15.9% of which came from state
and federal subsidies, and $1.1 million of net income. As
of December 31, 2004, we had $521.5 million of total
long-term debt, an accumulated deficit of $36.8 million and
$261.0 million of shareholders equity.
Our Strengths
We believe our strengths include:
|
|
|
|
|
|
|
stable local telephone businesses;
|
|
|
|
|
|
favorable regulatory environment;
|
|
|
|
|
|
attractive markets and limited competition;
|
|
|
|
|
|
technologically advanced network;
|
|
|
|
|
|
broad service offerings and bundling of services;
and
|
|
|
|
|
|
experienced management team with proven track
record.
|
Business Strategy
Our current business strategy includes:
|
|
|
|
|
|
|
improving operating efficiency and maintaining
capital expenditure discipline;
|
|
|
|
|
|
increasing revenues per customer;
|
|
|
|
|
|
continuing to build on our reputation for high
quality service; and
|
|
|
|
|
|
pursuing selective acquisitions.
|
1
TXUCV Acquisition and Integration
On April 14, 2004, we acquired TXUCV for
$524.1 million in cash, net of cash acquired and including
transaction costs. Promptly following the TXUCV acquisition, we
began integrating the operations of Consolidated Communications,
Inc. and its subsidiaries, which we refer to collectively as CCI
Illinois, with the operations of Consolidated Communications
Acquisition Texas, Inc. and its subsidiaries, which we refer to
collectively as CCI Texas. We currently expect to incur
approximately $14.5 million in operating expenses
associated with the integration and restructuring process in
2004 and 2005, $7.0 million of which were incurred in 2004.
These one-time integration and restructuring costs will be in
addition to certain ongoing expenses we expect to incur to
expand certain administrative functions, such as those relating
to SEC reporting and compliance, and do not take into account
other potential cost savings and expenses of the TXUCV
acquisition.
Related Transactions
In connection with this offering we intend, among
other things, to enter into the following related transactions:
|
|
|
|
|
|
|
effect a reorganization pursuant to which first
our sister subsidiary Consolidated Communications Texas
Holdings, Inc. and then Homebase Acquisition, LLC, our parent
company, will merge with and into us, and we will change our
name to Consolidated Communications Holdings, Inc.;
|
|
|
|
|
|
amend and restate our existing credit facilities
to enable us to pay dividends on our Class A common stock
and Class B common stock, which we refer to collectively as
the common stock, and to provide aggregate financing of up to
$425.0 million, consisting of a new term loan D
facility of up to $395.0 million and a $30.0 million
revolving credit facility;
|
|
|
|
|
|
repay in full amounts outstanding under our
existing term loan A and term loan C facilities; and
|
|
|
|
|
|
redeem 35.0%, or $70.0 million, of the
aggregate principal amount of our 9 3/4% senior notes due 2012.
|
2
Our Current Organizational Structure
The following chart illustrates our current
organizational structure and the percentage ownership of our
outstanding common shares by Central Illinois Telephone LLC, an
entity associated with our chairman, Richard A. Lumpkin, or
Central Illinois Telephone, Providence Equity Partners IV,
L.P. and its affiliates, or Providence Equity, and Spectrum
Equity Investors IV, L.P. and its affiliates, or Spectrum
Equity, which we refer to collectively as our existing equity
investors, and management prior to this offering:
|
|
|
|
*
|
These ownership percentages do not reflect
$ million
of accreted value of Series A preferred shares as
of ,
2005 owned by our existing equity investors that will be
exchanged for shares of our common stock in the reorganization.
|
3
Post-Offering Organizational
Structure
The following chart illustrates our
organizational structure upon completion of this offering and
the related transactions, the percentage of our outstanding
common stock and percentage of the voting power held by each of
our existing equity investors, our management and investors
purchasing in this offering:
4
The Offering
|
|
|
|
|
Shares of Class A common stock offered by us
|
|
shares.
|
|
|
|
Shares of Class A common stock offered by
the selling stockholders
|
|
shares.
We will not receive any of the proceeds from the selling
stockholders sale of shares of Class A common stock
in the offering.
|
|
|
|
Shares of Class A common stock to be
outstanding following the offering
|
|
shares.
|
|
|
|
Shares of Class B common stock to be
outstanding following the offering
|
|
shares.
Each share of Class B common stock is entitled to ten votes
per share and is convertible voluntarily at any time and
automatically in connection with certain transfers into one
share of Class A common stock.
|
|
|
|
Total shares of common stock to be outstanding
following the offering
|
|
shares.
|
|
|
|
Percentage of outstanding common stock being sold
in the offering
|
|
%
|
|
|
|
Dividends
|
|
Effective upon the closing of this offering, our
board of directors will adopt a dividend policy that reflects
its judgment that our stockholders would be better served if we
distributed to them a substantial portion of the cash generated
by our business in excess of our expected cash needs rather than
retaining it or using the cash for other purposes, such as to
make investments in our business or to make acquisitions. In
accordance with our dividend policy, we currently intend to pay
an initial dividend of
$ per
share (representing a pro rata portion of the expected dividend
for the first year following the closing of this offering) on or
about ,
2005 to stockholders of record as
of ,
2005, and to continue to pay quarterly dividends at an annual
rate of
$ per
share for the first year following the closing of this offering,
subject to the limitations described in the next paragraph. The
expected cash needs referred to above include interest payments
on our indebtedness, capital expenditures, integration,
restructuring and related costs of the TXUCV acquisition in
2005, taxes, incremental costs associated with being a public
company and certain other costs.
|
|
|
|
|
|
We are not required to pay dividends, and our
stockholders will not be guaranteed, or have contractual or
other rights, to receive dividends. Our board of directors may
decide at any time, in its discretion, to decrease the amount of
dividends, otherwise change or revoke the dividend policy or
discontinue entirely the payment of dividends. In addition, our
ability to pay dividends will be restricted by current and
future agreements governing our debt, including our amended and
restated credit agreement and the indenture governing our senior
notes, Delaware law and state regulatory authorities.
|
5
|
|
|
|
|
|
|
For more information regarding our dividend
policy and restrictions on our ability to pay dividends, see
Dividend Policy and Restrictions.
|
|
|
|
Listing
|
|
We have applied to list our Class A common
stock on the New York Stock Exchange under the trading symbol
CCM.
|
|
|
|
Conditions
|
|
The closing of this offering is conditioned on
the closing of the reorganization and the entering into, and
borrowing under, the amended and restated credit facilities.
|
General Information About This
Prospectus
Throughout this prospectus, unless the context
otherwise requires or we specifically state otherwise, all
information in this prospectus:
|
|
|
|
|
|
|
assumes an initial public offering price of
$ per
share of Class A common stock, the midpoint of the range
shown of the cover page of this prospectus;
|
|
|
|
|
|
assumes no exercise by the underwriters of their
over-allotment option described on the cover of this prospectus
and the Underwriting section;
|
|
|
|
|
|
excludes 750,000 shares available for
issuance under our 2005 long term incentive plan; and
|
|
|
|
|
|
that refers to the offering and the related
transactions shall collectively refer to this offering, the
reorganization, the refinancing of our existing credit
facilities, the redemption of a portion of our senior notes and
the payment of related expenses.
|
Information About Us
Our principal executive office is located at 121
South 17th Street, Mattoon, Illinois 61938-3987. Our telephone
number at that address is (217) 235-3311, and our website
address is www.consolidated.com. Information on our website is
not deemed to be a part of this prospectus.
6
Summary Consolidated Pro Forma Financial and
Other Data
The consolidated pro forma statement of
operations data, other consolidated pro forma financial data,
other consolidated data and the consolidated pro forma financial
data summarized below have been derived from the unaudited pro
forma condensed consolidated financial statements of
CCI Holdings. The unaudited pro forma condensed
consolidated financial statements of CCI Holdings have been
prepared to give pro forma effect to the TXUCV acquisition and
this offering and the related transactions as if they had
occurred on January 1, 2004. The actual consolidated
balance sheet data as of and for the year ended
December 31, 2004 summarized below have been derived from
the audited condensed consolidated balance sheet of
CCI Holdings. The other consolidated data referred to below
are approximations as of December 31, 2004. You should read
the information summarized below in conjunction with
Managements Discussion and Analysis of Financial
Condition and Results of Operations
CCI Holdings and CCI Texas,
the unaudited pro forma condensed consolidated financial
statements of CCI Holdings and the related notes and the
audited financial statements of each of CCI Holdings and
TXUCV and the related notes included elsewhere in this
prospectus.
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31, 2004
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
Consolidated Pro Forma Statement of Operations
Data:
|
|
|
|
|
|
|
Total operating revenues
|
|
$
|
323,463
|
|
|
|
Cost of revenues (exclusive of depreciation and
amortization shown separately below)
|
|
|
78,068
|
|
|
|
Selling, general and administrative
|
|
|
127,657
|
|
|
|
Restructuring, asset impairment and other charges
|
|
|
11,566
|
|
|
|
Depreciation and amortization
|
|
|
67,521
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
38,651
|
|
|
|
Interest expense, net
|
|
|
(36,507
|
)
|
|
|
Other, net
|
|
|
4,764
|
|
|
|
|
|
|
|
|
|
Income/(loss) before income taxes
|
|
|
6,908
|
|
|
|
Income taxes
|
|
|
5,803
|
|
|
|
|
|
|
|
|
|
Net income/(loss)
|
|
$
|
1,105
|
|
|
|
|
|
|
|
|
Other Consolidated Pro Forma Financial
Data:
|
|
|
|
|
|
|
Telephone Operations revenues
|
|
$
|
284,256
|
|
|
|
Other Operations revenues
|
|
|
39,207
|
|
|
|
|
|
|
|
|
|
Total Operating revenues
|
|
$
|
323,463
|
|
|
|
|
|
|
|
|
|
Pro forma EBITDA(1)
|
|
$
|
109,818
|
|
|
|
Non-cash charges included in pro forma EBITDA(2)
|
|
|
6,802
|
|
|
|
Unusual or non-recurring items included in pro
forma EBITDA(3)
|
|
|
20,214
|
|
|
|
Partnership distributions not included in pro
forma EBITDA(4)
|
|
|
4,135
|
|
7
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31, 2004
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
Other Consolidated Data (as of end of
period):
|
|
|
|
|
|
|
Local access lines in service
|
|
|
|
|
|
|
|
Residential
|
|
|
168,778
|
|
|
|
|
Business
|
|
|
86,430
|
|
|
|
|
|
|
|
|
|
|
Total local access lines
|
|
|
255,208
|
|
|
|
DSL subscribers
|
|
|
27,445
|
|
|
|
|
|
|
|
|
|
|
Total connections
|
|
|
282,653
|
|
|
Consolidated Pro Forma Data:
|
|
|
|
|
|
|
Cash interest expense
|
|
$
|
32,306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2004
|
|
|
|
|
|
|
|
Actual
|
|
As Adjusted(5)
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
Consolidated Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents(6)
|
|
$
|
52,084
|
|
|
$
|
15,000
|
|
|
Total current assets
|
|
|
98,887
|
|
|
|
61,803
|
|
|
Net plant, property & equipment
|
|
|
360,760
|
|
|
|
360,760
|
|
|
Total assets
|
|
|
1,006,099
|
|
|
|
972,969
|
|
|
Total long-term debt (including current portion)
|
|
|
629,421
|
|
|
|
521,988
|
|
|
Redeemable preferred shares
|
|
|
205,469
|
|
|
|
|
|
|
Stockholders equity (deficit)
|
|
|
(18,795
|
)
|
|
|
260,977
|
|
|
|
|
|
(1)
|
Pro forma EBITDA consists of our historical
EBITDA as adjusted to give effect to the TXUCV acquisition and
this offering and related transactions and has been prepared on
a basis consistent with the unaudited pro forma condensed
consolidated financial statements of CCI Holdings presented
elsewhere in this prospectus. Pro forma EBITDA does not give
effect to our estimate of incremental, ongoing expenses of
approximately $1.0 million associated with being a public
company with equity securities listed on the New York Stock
Exchange. These expenses include estimated compliance (SEC and
NYSE) and related administrative expenses, accounting and legal
fees, investor relations expenses, directors fees and
director and officer liability insurance premiums, registrar and
transfer agent fees, listing fees and other, miscellaneous
expenses.
|
|
|
|
|
Our historical EBITDA is defined as net earnings
(loss) before interest expenses, income taxes, depreciation and
amortization. We believe that net cash provided by operating
activities is the most directly comparable financial measure to
EBITDA under generally accepted accounting principles, or GAAP.
We present EBITDA for several reasons. Management believes that
EBITDA is useful as a means to evaluate our ability to pay our
estimated cash needs and pay dividends. In addition, we have
presented EBITDA to investors in the past because it is
frequently used by investors, securities analysts and other
interested parties in the evaluation of companies in our
industry, and we believe that presenting it here provides a
measure of consistency in our financial reporting. EBITDA is
also a component of the restrictive covenants and financial
ratios contained in the agreements governing our debt and will
be contained in our amended and restated credit agreement, which
will require us to maintain compliance with these covenants and
limit certain activities, such as our ability to incur debt and
to pay dividends. The definitions in these covenants and ratios
are based on EBITDA after giving effect to specified charges. As
a result, we believe that the presentation of EBITDA as
supplemented by these other items provides important additional
information to investors. See Managements Discussion
and Analysis of Results of Operations and Financial
Condition CCI Holdings
|
8
|
|
|
|
|
Liquidity and Capital Resources Debt
and Capital Leases Covenant Compliance. In
addition, EBITDA provides our board of directors meaningful
information to determine, with other data, assumptions and
considerations, our dividend policy and our ability to pay
dividends under the restrictive covenants in the agreements
governing our debt. For a more complete description of our
dividend policy and the factors, assumptions and considerations
relating to it, see Dividend Policy and Restrictions.
|
|
|
|
|
|
EBITDA is a non-GAAP financial measure.
Accordingly, it should not be construed as an alternative to net
cash from operating or investing activities, cash flows from
operations or net income (loss) as defined by GAAP and is not on
its own necessarily indicative of cash available to fund our
cash needs as determined in accordance with GAAP. In addition,
not all companies use identical calculations, and this
presentation of EBITDA may not be comparable to other similarly
titled measures of other companies.
|
|
|
|
|
The following table provides a reconciliation of
pro forma EBITDA to net cash provided by operating activities on
the bases described above, which management believes is the most
nearly equivalent GAAP measure.
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31, 2004
|
|
|
|
|
|
|
|
(in thousands)
|
|
Net cash provided by operating activities
|
|
$
|
76,482
|
|
|
Adjustments:
|
|
|
|
|
|
|
Deferred income tax
|
|
|
(201
|
)
|
|
|
Partnership income and minority interest
|
|
|
961
|
|
|
|
Provision for bad debt losses
|
|
|
(4,666
|
)
|
|
|
Asset impairment
|
|
|
(11,578
|
)
|
|
|
Other charges
|
|
|
(7,249
|
)
|
|
Change in operating assets and liabilities
|
|
|
(370
|
)
|
|
Interest expense, net
|
|
|
39,551
|
|
|
Income taxes
|
|
|
232
|
|
|
|
|
|
|
|
|
Historical EBITDA
|
|
|
93,162
|
|
|
Pro forma adjustments(a)
|
|
|
16,656
|
|
|
|
|
|
|
|
|
Pro forma EBITDA
|
|
$
|
109,818
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Pro forma adjustments consist of the following:
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31, 2004
|
|
|
|
|
|
|
|
(in thousands)
|
|
CCI Texas EBITDA(i)
|
|
$
|
15,538
|
|
|
Selling, general and administrative expense
adjustments for TXUCV acquisition(ii)
|
|
|
1,118
|
|
|
|
|
|
|
|
|
|
|
$
|
16,656
|
|
|
|
|
|
|
|
9
|
|
|
|
|
|
(i)
|
CCI Texas EBITDA represents the EBITDA of
CCI Texas for the period presented. The operating results
of CCI Texas are not reflected in our historical EBITDA and
financial results for the period from January 1, 2004
through April 13, 2004. The following table illustrates our
calculation of CCI Texas EBITDA for this period:
|
|
|
|
|
|
|
|
|
|
|
January 1,
|
|
|
|
through
|
|
|
|
April 13, 2004
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
5,319
|
|
|
Adjustments:
|
|
|
|
|
|
|
Prepayment penalty on extinguishment of debt
|
|
|
(1,914
|
)
|
|
|
Deferred income tax
|
|
|
(950
|
)
|
|
|
Provision for postretirement benefits
|
|
|
(3,007
|
)
|
|
|
Loss/(gain) or disposition of property and
investments
|
|
|
(19
|
)
|
|
|
Restructuring, asset impairment and other charges
|
|
|
12
|
|
|
|
Partnership income and minority interest
|
|
|
1,068
|
|
|
|
Provision for bad debt losses
|
|
|
(542
|
)
|
|
|
Other charges
|
|
|
31
|
|
|
Changes in operating assets and liabilities
|
|
|
9,909
|
|
|
Interest expense, net
|
|
|
3,158
|
|
|
Income taxes
|
|
|
2,473
|
|
|
|
|
|
|
|
|
CCI Texas EBITDA
|
|
$
|
15,538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(ii)
|
The pro forma adjustments to selling, general,
and administrative expense for the TXUCV acquisition reflect
(A) a reduction in costs of $1,983 resulting from the
termination of TXUCV employees upon the closing of the TXUCV
acquisition and (B) incremental professional service fees
of $865 to be paid to Mr. Lumpkin, Providence Equity and
Spectrum Equity pursuant to the second professional services
agreement entered into in connection with the TXUCV acquisition.
See Note 1 to the unaudited pro forma condensed
consolidated financial statements.
|
|
|
|
|
(2)
|
Non-cash charges included in pro forma EBITDA are
detailed in the following table:
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31, 2004
|
|
|
|
|
|
|
|
(in thousands)
|
|
Restructuring, asset impairment and other charges
|
|
|
11,566
|
|
|
Other, net
|
|
|
(4,764
|
)
|
|
|
|
|
|
|
|
|
|
$
|
6,802
|
|
|
|
|
|
|
|
10
|
|
|
|
(3)
|
Unusual or non-recurring items included in pro
forma EBITDA are detailed in the following table:
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31, 2004
|
|
|
|
|
|
|
|
(in thousands)
|
|
Retention bonuses(a)
|
|
$
|
259
|
|
|
Severance costs(b)
|
|
|
5,707
|
|
|
TXUCV sales due diligence and transaction costs(c)
|
|
|
2,239
|
|
|
Integration costs(d)
|
|
|
7,009
|
|
|
Professional service fees(e)
|
|
|
5,000
|
|
|
|
|
|
|
|
|
|
|
$
|
20,214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
During 2004, TXUCV paid retention bonuses to keep
key employees to run its day-to-day business operations while it
was being prepared for sale. Other than retention costs payable
in connection with the TXUCV acquisition, we do not expect to
incur such charges in the future.
|
|
|
|
|
(b)
|
During 2004, $5.7 million of severance costs
were incurred, primarily due to employee terminations associated
with the TXUCV acquisition. See note (d) below for a
summary of 2005 integration and restructuring costs.
|
|
|
|
|
(c)
|
During 2004, TXUCV incurred $2.2 million in
costs associated with the sale of the company. We do not expect
to incur such charges in the future.
|
|
|
|
|
(d)
|
We currently expect to incur approximately
$14.5 million in operating expenses associated with the
TXUCV integration and restructuring process in 2004 and 2005. Of
the $14.5 million, approximately $11.5 million relates
to integration and approximately $3.0 million relates to
restructuring. As of December 31, 2004, we had spent
$7.0 million on integration and restructuring. In
connection with this offering and the related transactions, we
will pre-fund the remaining $7.5 million of expected
integration and restructuring expenses for 2005 with cash from
our balance sheet. We do not expect that the pre-funding of
these estimated expenses will change any of our expected cash
plans or otherwise effect our expected working capital
requirements. These one-time integration and restructuring costs
will be in addition to certain ongoing costs we expect to incur
to expand certain administrative functions, such as those
relating to SEC reporting and compliance, and do not take into
account other potential cost savings and expenses of the TXUCV
integration. We do not expect to incur any significant costs
relating to the TXUCV acquisition after 2005.
|
|
|
|
|
|
|
(e)
|
For the year ended December 31, 2004, we
paid $5,000 in aggregate professional service fees to
Mr. Lumpkin, Providence Equity and Spectrum Equity pursuant
to two professional services agreements. Upon closing of the
offering, these professional service agreements will
automatically terminate. See Note 6 to the unaudited pro
forma condensed consolidated financial statements.
|
|
|
|
|
|
|
|
|
(4)
|
During 2004, we received approximately $4,135 in
cash distributions from our investments in two cellular
partnerships and our minority interest in East Texas Fiber Line
Incorporated. See Note 6 to our consolidated financial
statements included elsewhere in this prospectus.
|
|
|
|
|
|
|
|
(5)
|
As adjusted to give effect to this offering and
the related transactions as if they occurred on
December 31, 2004.
|
|
|
|
|
|
|
|
(6)
|
Includes $7.5 million of cash that will be
used to pre-fund expected integration and restructuring costs
for 2005 relating to the TXUCV acquisition.
|
|
|
11
RISK FACTORS
You should carefully consider the following
factors in addition to the other information contained in this
prospectus before investing in our Class A common
stock.
Risks Relating to Our Class A Common
Stock
|
|
|
|
|
You may not receive dividends because our
board of directors could, in its discretion, depart from or
change our dividend policy at any time.
|
We are not required to pay dividends, and our
stockholders will not be guaranteed, or have contractual or
other rights, to receive dividends. Our board of directors may
decide at any time, in its discretion, to decrease the amount of
dividends, otherwise change or revoke the dividend policy or
discontinue entirely the payment of dividends. Our board could
depart from or change our dividend policy, for example, if it
were to determine that we had insufficient cash to take
advantage of other opportunities with attractive rates of
return. In addition, if we do not pay dividends, for whatever
reason, your shares of our Class A common stock could
become less liquid and the market price of our Class A
common stock could decline.
|
|
|
|
|
We might not have cash in the future to pay
dividends in the intended amounts or at all.
|
Our ability to pay dividends, and our board of
directors determination to maintain our dividend policy,
will depend on numerous factors, including the following:
|
|
|
|
|
|
|
the state of our business, the environment in
which we operate and the various risks we face, including, but
not limited to, competition, technological change, changes in
our industry, regulatory and other risks summarized in this
prospectus;
|
|
|
|
|
|
changes in the factors, assumptions and other
considerations made by our board of directors in reviewing and
adopting the dividend policy, as described under Dividend
Policy and Restrictions;
|
|
|
|
|
|
our future results of operations, financial
condition, liquidity needs and capital resources;
|
|
|
|
|
|
our various expected cash needs, including
interest and principal payments on our indebtedness, capital
expenditures, integration and restructuring costs associated
with TXUCV acquisition, incremental costs associated with being
a public company, taxes and certain other costs; and
|
|
|
|
|
|
potential sources of liquidity, including
borrowing under our revolving credit facility or possible asset
sales.
|
If our estimated cash available to pay dividends
for the first year following the closing of the offering were to
fall below our expectations, our assumptions as to estimated
cash needs are too low or if other applicable assumptions were
to prove incorrect, we may need to:
|
|
|
|
|
|
|
either reduce or eliminate dividends;
|
|
|
|
|
|
fund dividends by incurring additional debt (to
the extent we were permitted to do so under the agreements
governing our then existing debt), which would increase our
leverage, debt repayment obligations and interest expense and
decrease our interest coverage, resulting in, among other
things, reduced capacity to incur debt for other purposes,
including to fund future dividend payments;
|
|
|
|
|
|
amend the terms of our amended and restated
credit agreement or indenture to permit us to pay dividends or
make other payments if we are otherwise not permitted to do so;
|
|
|
|
|
|
fund dividends from future issuances of equity
securities, which could be dilutive to our stockholders and
negatively effect the price of our Class A common stock;
|
12
|
|
|
|
|
|
|
fund dividends from other sources, such as such
as by asset sales or by working capital, which would leave us
with less cash available for other purposes; and
|
|
|
|
|
|
reduce other expected uses of cash, such as
capital expenditures or TXUCV integration and restructuring
costs, which could limit our ability to grow or delay our
integration of the TXUCV acquisition.
|
|
|
|
|
|
Over time, our capital and other cash needs will
invariably be subject to uncertainties, which could affect
whether we pay dividends and the level of any dividends we may
pay in the future. In addition, to the extent that we would seek
to raise additional cash from additional debt incurrence or
equity security issuances, we cannot assure you that such
financing will be available on reasonable terms or at all. Each
of the results listed above could negatively affect our results
of operations, financial condition, liquidity and ability to
maintain and expand our business.
|
|
|
|
|
|
You may not receive dividends because of
restrictions in our debt agreements, Delaware law and state
regulatory requirements.
|
Our ability to pay dividends will be restricted
by current and future agreements governing our debt, including
the amended and restated credit agreement and our indenture,
Delaware law and state regulatory authorities.
|
|
|
|
|
|
|
|
|
Our amended and restated credit agreement will
restrict, and our indenture restricts, our ability to pay
dividends. Based on pro forma results for the year ended
December 31, 2004, we would have been permitted to pay
dividends of $69.1 million under the amended and restated
credit agreement, and, after giving effect to this offering, we
would have been permitted to pay dividends of
$172.9 million under the indenture. In addition, based on
the indenture provision relating to public equity offerings,
which includes this offering, we expect that we will be able to
pay approximately $4.8 million annually in dividends,
subject to specified conditions. This means that we could pay
$4.8 million in dividends under this provision in addition
to whatever we may be able to pay under the build-up amount,
although a dividend payment under this provision will reduce the
amount we otherwise would have available to us under the
build-up amount for restricted payments, including dividends.
See Description of Indebtedness Amended and
Restated Credit Facilities and Senior
Notes.
|
|
|
|
|
|
|
|
Under Delaware law, our board of directors may
not authorize payment of a dividend unless it is either paid out
of our surplus, as calculated in accordance with the Delaware
General Corporation law, or the DGCL, or if we do not have a
surplus, it is paid out of our net profits for the fiscal year
in which the dividend is declared and/or the preceding fiscal
year. The Illinois Business Corporation Act also imposes
limitations on the ability of our subsidiaries that are Illinois
corporations, including Illinois Consolidated Telephone Company,
which we refer to as ICTC, to declare and pay dividends.
|
|
|
|
|
|
The Illinois Commerce Commission, or the ICC, and
the Public Utility Commission of Texas, or the PUCT, could
require our Illinois and Texas rural telephone companies to make
minimum amounts of capital expenditures and could limit the
amount of cash available to transfer from our rural telephone
companies to us. Our rural telephone companies are ICTC,
Consolidated Communications of Fort Bend Company and
Consolidated Communications of Texas Company. As part of the
ICCs review of the reorganization, the ICC imposed various
conditions as part of its approval of the reorganization,
including (1) prohibitions on the payment of dividends or
other cash transfers from ICTC, our Illinois rural telephone
company, to us if it fails to meet or exceed agreed benchmarks
for a majority of seven service quality metrics for the prior
reporting year and (2) the requirement that our Illinois
rural telephone company have access to the higher of
$5.0 million or its currently approved capital expenditure
budget for each calendar year through a combination of available
cash and amounts available under credit facilities. In addition,
the Illinois Public Utilities Act prohibits the payment of
dividends by ICTC, except out of earnings and earned surplus, if
ICTCs capital is or would become impaired by payment of
the dividend, or if payment of the
|
13
|
|
|
|
|
|
|
dividend would impair ICTCs ability to
render reasonable and adequate service at reasonable rates,
unless the ICC otherwise finds that the public interest requires
payment of the dividend, subject to any conditions imposed by
the ICC. See Dividend Policy and Restrictions
Restrictions on Payment of Dividends State
Regulatory Requirements.
|
|
|
|
|
|
Because we are a holding company with no
operations, we will not be able to pay dividends unless our
subsidiaries transfer funds to us.
|
As a holding company we have no direct operations
and our principal assets are the equity interests we hold in our
respective subsidiaries. In addition, our subsidiaries are
legally distinct from us and have no obligation to transfer
funds to us. As a result, we are dependent on the results of
operations of our subsidiaries and their ability to transfer
funds to us to meet our obligations and to pay dividends.
We expect that our cash income tax
liability will increase in the future as a result of the use of,
and limitations on, our net operating losses carryforwards,
which may reduce our after-tax cash available to pay dividends
and may require us to reduce dividend payments in future
periods.
In the future, we expect that our cash income tax
liability will increase, which may limit the amount of cash we
have available to pay dividends. Under the Internal Revenue
Code, in general, to the extent a corporation has losses in
excess of taxable income in a taxable period, it will generate a
net operating loss or NOL that may be carried back or carried
forward and used to offset taxable income in prior or future
periods. The amount of an NOL that may be used in a taxable year
to offset taxable income may be limited, such as when a
corporation undergoes an ownership change under
Section 382 of the Internal Revenue Code. We expect to
generate taxable income in the future, which will be offset by
our NOLs, subject to limitations, such as under Section 382
of the Internal Revenue Code as a result of this offering and
prior ownership changes. Once our NOLs have been used or have
expired, we will be required to pay additional cash income
taxes. The increase in our cash income tax liability will have
the effect of reducing our after-tax cash available to pay
dividends in future periods and may require us to reduce
dividend payments on our common stock in such future periods.
If we continue to pay dividends at the
level currently anticipated under our dividend policy, our
ability to pursue growth opportunities may be
limited.
We believe that our dividend policy will limit,
but not preclude, our ability to grow. If we continue paying
dividends at the level currently anticipated under our dividend
policy, we may not retain a sufficient amount of cash, and may
need to seek financing, to fund a material expansion of our
business, including any significant acquisitions or to pursue
growth opportunities requiring capital expenditures
significantly beyond our current expectations. The risks
relating to funding any dividends, or other cash needs as a
result of paying dividends, are summarized above. In addition,
because we expect a significant portion of cash available will
be distributed to the holders of our common stock under our
dividend policy, our ability to pursue any material expansion of
our business will depend more than it otherwise would on our
ability to obtain third party financing. We cannot assure you
that such financing will be available to us on reasonable terms
or at all.
Because there has been no public market for
our Class A common stock prior to this offering, there may
be volatility in the trading price of our Class A common
stock, which could negatively affect the value of your
investment.
Before this offering, there has been no public
market for our Class A common stock. The initial public
offering price of our Class A common stock has been
determined by negotiations between us and the underwriters and
may not be indicative of the market price for our Class A
common stock after this offering. It is possible that an active
trading market for our Class A common stock will not
develop or be sustained after the offering. Even if a trading
market develops, the market price of our Class A common
stock may fluctuate widely as a result of various factors, such
as period-to-period fluctuations in our operating results, sales
of our Class A common stock by principal stockholders,
developments in the
14
telecommunications industry, the failure of
securities analysts to cover our Class A common stock after
this offering or changes in financial estimates by analysts,
competitive factors, regulatory developments, economic and other
external factors. You may be unable to resell your shares of our
Class A common stock at or above the initial public
offering price.
Future sales, or the perception of future
sales, of a substantial amount of our Class A common stock
may depress the price of the shares of our Class A common
stock.
Future sales, or the perception or the
availability for sale in the public market, of substantial
amounts of our Class A common stock could adversely affect
the prevailing market price of our Class A common stock and
could impair our ability to raise capital through future sales
of equity securities.
Upon consummation of this offering, there will
be shares
of common stock outstanding, an increase of
approximately % from
the number of shares of common stock outstanding immediately
prior to this offering. The shares of Class A common stock
sold by our existing stockholders in this offering will be
freely transferable without restriction or further registration
under the Securities Act of 1933, as amended, or the Securities
Act. The
remaining shares
of common stock owned by our existing stockholders will be
restricted securities within the meaning of Rule 144 under
the Securities Act but will be eligible for resale subject to
applicable volume, manner of sale, holding period and other
limitations of Rule 144. We, our executive officers,
directors and the selling stockholders have agreed to a
lock-up, meaning that, subject to specified
exceptions, neither we nor they will sell any shares or engage
in any hedging transactions without the prior consent of the
representatives of the underwriters for 180 days after the
date of this prospectus. Following the expiration of this
180-day lock-up period, all of these shares of our common stock
will be eligible for future sale, subject to the applicable
volume, manner of sale, holding period and other limitations of
Rule 144. Finally, our existing equity investors have
certain registration rights with respect to the common stock
that they will retain following this offering. See Shares
Eligible for Future Sale for a discussion of the shares of
common stock that may be sold into the public market in the
future.
We may issue shares of our Class A common
stock, or other securities, from time to time as consideration
for future acquisitions and investments. In the event any such
acquisition or investment is significant, the number of shares
of our Class A common stock, or the number or aggregate
principal amount, as the case may be, of other securities that
we may issue may in turn be significant. We may also grant
registration rights covering those shares or other securities in
connection with any such acquisitions and investments.
Our organizational documents could limit or
delay another partys ability to acquire us and, therefore,
could deprive our investors of the opportunity to obtain a
takeover premium for their shares.
A number of provisions in our amended and
restated certificate of incorporation and bylaws will make it
difficult for another company to acquire us. These provisions
include the following:
|
|
|
|
|
|
|
We will have two classes of common stock. Central
Illinois Telephone, an entity controlled by our chairman Richard
Lumpkin, will own all of our Class B common stock, which will
have ten votes per share and which will represent
approximately % of the
voting power of our outstanding capital stock upon the closing
of this offering.
|
|
|
|
|
|
Our amended and restated certificate of
incorporation will authorize the issuance of preferred stock
without stockholder approval upon such terms as the board of
directors may determine.
|
|
|
|
|
|
We are also subject to laws that may have a
similar effect. For example, federal and Illinois
telecommunications laws and regulations generally prohibit a
direct or indirect transfer of control over our business without
prior regulatory approval. Similarly, section 203 of the DGCL
prohibits us from engaging in a business combination with an
interested stockholder for a period of three years from the date
the person became an interested stockholder unless certain
conditions are met.
|
15
As a result of the foregoing, it will be
difficult for another company to acquire us and, therefore,
could limit the price that possible investors might be willing
to pay in the future for shares of our common stock. In
addition, the rights of our common stockholders will be subject
to, and may be adversely affected by, the rights of holders of
any class or series of preferred stock that may be issued in the
future.
The concentration of the voting power of
our common stock ownership with Central Illinois Telephone will
limit your ability to influence corporate matters.
Because Central Illinois Telephone will own
shares of Class B common stock having a majority of the
voting power of our outstanding common stock, it will be able to
decide all matters requiring stockholder approval, including the
ability to:
|
|
|
|
|
|
|
elect a majority of the members of our board of
directors;
|
|
|
|
|
|
enter into significant corporate transactions,
such as a merger or other sale of our company or its assets, or
to prevent any such transaction;
|
|
|
|
|
|
enter into acquisitions that increase our amount
of indebtedness or sell revenue-generating assets;
|
|
|
|
|
|
determine our corporate and management policies;
|
|
|
|
|
|
amend our organizational documents; and
|
|
|
|
|
|
control of all matters submitted to our
stockholders for approval.
|
This concentrated control will limit your ability
to influence corporate matters and, as a result, we may take
actions that our stockholders do not view as beneficial. As a
result, the market price of our Class A common stock could
be adversely affected.
Our existing equity investors may have
conflicts of interests with you or us in the future, including
by making investments in companies that compete with us,
competing with us for acquisition opportunities or otherwise
taking actions that further their interests but which might
involve risks to, or otherwise adversely affect, us or
you.
While our existing equity investors do not
currently hold interests in companies that compete with us, they
may make investments in companies in the future and may from
time to time acquire and hold interests in businesses that
compete directly or indirectly with us. These other investments
may:
|
|
|
|
|
|
|
create competing financial demands on our equity
investors;
|
|
|
|
|
|
create potential conflicts of interest; and
|
|
|
|
|
|
require efforts consistent with applicable law to
keep the other businesses separate from our operations.
|
Our existing equity investors may also pursue
acquisition opportunities that may be complementary to our
business, and as a result, those acquisition opportunities may
not be available to us. Furthermore, our existing equity
investors also may have an interest in pursuing acquisitions,
divestitures, financings or other transactions that, in their
judgment, could enhance their equity investment, even though
such transactions might involve risks to our common
stockholders. In addition, our existing equity investors
rights to vote or dispose of equity interests in our company are
not subject to restrictions in favor of our company other than
as may be required by applicable law, although certain transfers
of shares of our Class B common stock will result in the
automatic conversion of such shares into Class A common
stock.
If you purchase shares of our Class A
common stock, you will experience immediate and substantial
dilution.
Investors purchasing Class A common stock in
the offering will experience immediate and substantial dilution
in the net tangible book value of their shares. At the initial
public offering price of
$ per
share, dilution to new investors will be
$ per
share. Investors purchasing Class A common stock in
16
this offering will
contribute % of the
total consideration the Company received for its common stock,
but will only own % of
our outstanding common stock. If we sell additional shares of
Class A common stock or securities convertible into shares
of Class A common stock in the future, you may suffer
further dilution of your equity investment. See
Dilution.
Following this offering, we will need to
comply with new laws, regulations and requirements as a result
of becoming a public company, which will increase our expenses
and administrative workload. This will likely occupy a
significant amount of the time of our board of directors,
management and our officers and will increase our costs and
expenses.
As a public company with listed equity
securities, we will need to comply with new laws, regulations
and requirements, such as the Sarbanes-Oxley Act of 2002,
related SEC regulations and requirements of the New York Stock
Exchange that we did not need to comply with as a private
company. Preparing to comply and complying with new statutes,
regulations and requirements will occupy a significant amount of
the time of our board of directors, management and our officers
and will increase our costs and expenses. We will need to:
|
|
|
|
|
|
|
create or expand the roles and duties of our
board of directors, our board committees and management;
|
|
|
|
|
|
institute a more comprehensive compliance
function;
|
|
|
|
|
|
prepare and distribute periodic public reports in
compliance with our obligations under the federal securities
laws;
|
|
|
|
|
|
involve and retain to a greater degree outside
counsel and accountants in the above activities;
|
|
|
|
|
|
enhance our investor relations function; and
|
|
|
|
|
|
establish new internal policies, such as those
relating to disclosure controls and procedures and insider
trading.
|
In addition, we also expect that being a public
company and these new rules and regulations will make it more
expensive for us to obtain director and officer liability
insurance, and we may be required to accept reduced coverage or
incur substantially higher costs to obtain coverage. These
factors could also make it more difficult for us to attract and
retain qualified members of our board of directors, particularly
to serve on our audit committee, and qualified executive
officers.
If we are not able to implement the
requirements of Section 404 of the Sarbanes-Oxley Act of 2002 in
a timely manner or with adequate compliance, we may be unable to
provide the required financial information in a timely and
reliable manner and may be subject to sanctions by regulatory
authorities. The perception of these matters could cause our
share price to fall.
Changing laws, regulations and standards relating
to corporate governance and public disclosure, including the
Sarbanes-Oxley Act of 2002 and related regulations implemented
by the SEC and the New York Stock Exchange, are creating
uncertainty for public companies, increasing legal and financial
compliance costs and making some activities more time consuming.
We will be evaluating our internal controls systems to allow
management to report on, and our independent auditors to attest
to, our internal controls. We will be performing the system and
process evaluation and testing (and any necessary remediation)
required to comply with the management certification and auditor
attestation requirements of Section 404 of the
Sarbanes-Oxley Act. While we anticipate being able to fully
implement the requirements relating to internal controls and all
other aspects of Section 404 by the December 31, 2006
deadline, we cannot be certain as to the timing of completion of
our evaluation, testing and remediation actions or the impact of
the same on our operations since there is presently no precedent
available by which to measure compliance adequacy. If we are not
able to implement the requirements of Section 404 in a
timely manner or with adequate compliance, we might be subject
to sanctions or investigation by regulatory authorities, such as
the SEC or the New York Stock Exchange. Any such action could
adversely affect our financial
17
results or investors confidence in our
company, and could cause our stock price to fall. In addition,
the controls and procedures that we will implement may not
comply with all of the relevant rules and regulations of the SEC
and the New York Stock Exchange. If we fail to develop and
maintain effective controls and procedures, we may be unable to
provide financial information in a timely and reliable manner.
The perception of these matters could cause our share price to
fall.
Because we will be a controlled
company under the New York Stock Exchange rules, we will
be exempt from certain New York Stock Exchange corporate
governance standards and, as a result, you will not have the
same protections afforded to stockholders of companies that are
subject to these requirements.
We expect that, on the closing of the offering,
Central Illinois Telephone will own shares of Class B
common stock having a majority of the voting power of our
outstanding common stock. As a result, we will be a
controlled company within the meaning of the New
York Stock Exchange corporate governance standards. Under these
standards, a company of which more than 50% of the voting power
is held by another company or group is a controlled
company and may elect not to comply with certain of these
standards, including:
|
|
|
|
|
|
|
the requirement that a majority of the board of
directors consist of independent directors;
|
|
|
|
|
|
the requirement that the nominating committee be
composed entirely of independent directors with a written
charter addressing the committees purpose and
responsibilities;
|
|
|
|
|
|
the requirement that the compensation committee
be composed entirely of independent directors with a written
charter addressing the committees purpose and
responsibilities; and
|
|
|
|
|
|
the requirement for an annual performance
evaluation of the nominating and corporate governance and
compensation committees.
|
Following this offering, we may take advantage of
these exemptions. As a result, we may not have a majority of
independent directors and our nominating and compensation
committees may not consist entirely of independent directors.
Accordingly, you may not have the same protection afforded to
stockholders of companies that are subject to all of the New
York Stock Exchange corporate governance requirements.
Risks Relating to Our Indebtedness and Our
Capital Structure
|
|
|
|
|
We have a substantial amount of debt
outstanding and may incur additional indebtedness in the future,
which could restrict our ability to pay dividends.
|
We have a significant amount of debt outstanding.
As of December 31, 2004, we would have had
$522.0 million of debt outstanding and $261.0 million
of stockholders equity. The degree to which we are leveraged
could have important consequences for you, including:
|
|
|
|
|
|
|
|
|
requiring us to dedicate a substantial portion of
our cash flow from operations to make payments on our debt,
which payments we currently expect to be approximately
$35.6 million in the first year following the offering,
thereby reducing funds available for operations, future business
opportunities and other purposes and/or dividends on our common
stock;
|
|
|
|
|
|
|
|
limiting our flexibility in planning for, or
reacting to, changes in our business and the industry in which
we operate;
|
|
|
|
|
|
making it more difficult for us to satisfy our
debt and other obligations;
|
|
|
|
|
|
limiting our ability to borrow additional funds,
or to sell assets to raise funds, if needed, for working
capital, capital expenditures, acquisitions or other purposes;
|
|
|
|
|
|
increasing our vulnerability to general adverse
economic and industry conditions, including changes in interest
rates; and
|
|
|
|
|
|
placing us at a competitive disadvantage compared
to our competitors that have less debt.
|
18
We cannot assure you that we will generate
sufficient revenues to service and repay our debt and have
sufficient funds left over to achieve or sustain profitability
in our operations, meet our working capital and capital
expenditure needs, compete successfully in our markets or pay
dividends to our stockholders.
Subject to the restrictions in the indenture or
to be contained in the amended and restated credit agreement, we
may be able to incur additional debt. As of December 31,
2004, and after giving effect to this offering and the related
transactions, we would have been able to incur approximately
$157.8 million additional debt. Although the indenture
contains and the amended and restated credit agreement will
contain restrictions on our ability to incur additional debt,
these restrictions are subject to a number of important
exceptions. If we incur additional debt, the risks associated
with our substantial leverage, including our ability to service
our debt, would likely increase.
|
|
|
|
|
We will require a significant amount of
cash to service and repay our debt and to pay dividends on our
common stock, and our ability to generate cash depends on many
factors beyond our control.
|
We currently expect our cash interest expense and
payments on our capital leases to be approximately
$35.6 million in the first year following the offering. Our
ability to make payments on our debt and to pay dividends on our
Class A common stock will depend on our ability to generate
cash in the future, which will depend on many factors beyond our
control. We cannot assure you that:
|
|
|
|
|
|
|
our business will generate sufficient cash flow
from operations to service and repay our debt, pay dividends on
our common stock and to fund working capital and planned capital
expenditures;
|
|
|
|
|
|
future borrowings will be available under the
amended and restated credit facilities or any future credit
facilities in an amount sufficient to enable us to repay our
debt and pay dividends on our common stock; or
|
|
|
|
|
|
we will be able to refinance any of our debt on
commercially reasonable terms or at all.
|
If we cannot generate sufficient cash from our
operations to meet our debt service and repayment obligations,
we may need to reduce or delay capital expenditures, the
development of our business generally and any acquisitions. If
for any reason we are unable to meet our debt service and
repayment obligations, we would be in default under the terms of
the agreements governing our debt, which would allow the lenders
under the amended and restated credit facilities to declare all
borrowings outstanding to be due and payable, which would in
turn trigger an event of default under the indenture. If the
amounts outstanding under the amended and restated credit
facilities or our senior notes were to be accelerated, we cannot
assure you that our assets would be sufficient to repay in full
the money owed to the lenders or to our other debt holders.
|
|
|
|
|
The indenture contains, and the amended and
restated credit agreement will contain, covenants that limit the
discretion of our management in operating our business and could
prevent us from capitalizing on business opportunities and
taking other corporate actions.
|
The indenture imposes and the amended and
restated credit agreement will impose significant operating and
financial restrictions on us. These restrictions limit or
restrict, among other things, our ability and the ability of our
subsidiaries that are restricted by these agreements to:
|
|
|
|
|
|
|
incur additional debt and issue preferred stock;
|
|
|
|
|
|
make restricted payments, including paying
dividends on, redeeming, repurchasing or retiring our capital
stock;
|
|
|
|
|
|
make investments and prepay or redeem debt;
|
|
|
|
|
|
enter into agreements restricting our
subsidiaries ability to pay dividends, make loans or
transfer assets to us;
|
|
|
|
|
|
create liens;
|
19
|
|
|
|
|
|
|
sell or otherwise dispose of assets, including
capital stock of subsidiaries;
|
|
|
|
|
|
engage in transactions with affiliates;
|
|
|
|
|
|
engage in sale and leaseback transactions;
|
|
|
|
|
|
make capital expenditures;
|
|
|
|
|
|
engage in business other than telecommunications
businesses; and
|
|
|
|
|
|
consolidate or merge.
|
In addition, the amended and restated credit
agreement will require, and any future credit agreements may
require, us to comply with specified financial ratios, including
ratios regarding interest coverage, total leverage, senior
secured leverage and fixed charge coverage. Our ability to
comply with these ratios may be affected by events beyond our
control. The restrictions contained in the indenture and to be
contained in the amended and restated credit agreement will:
|
|
|
|
|
|
|
limit our ability to plan for or react to market
conditions, meet capital needs or otherwise restrict our
activities or business plans; and
|
|
|
|
|
|
adversely affect our ability to finance our
operations, enter into acquisitions or to engage in other
business activities that would be in our interest.
|
In the event of a default under the amended and
restated credit agreement, the lenders could foreclose on the
assets and capital stock pledged to them.
A breach of any of the covenants contained in the
amended and restated credit agreement, or in any future credit
agreements, or our inability to comply with the financial ratios
could result in an event of default, which would allow the
lenders to declare all borrowings outstanding to be due and
payable, which would in turn trigger an event of default under
the indenture governing our senior notes. If the amounts
outstanding under the amended and restated credit facilities or
our senior notes were to be accelerated, we cannot assure you
that our assets would be sufficient to repay in full the money
owed to the lenders or to our other debt holders.
Because we expect to need to refinance our
existing debt, we face the risks of either not being able to do
so or doing so at a higher interest expense.
Our senior notes mature in 2012 and our amended
and restated credit facilities will mature in full in 2011. We
may not be able to refinance our senior notes or renew or
refinance the amended and restated credit facilities, or any
renewal or refinancing may occur on less favorable terms. If we
are unable to refinance or renew our senior notes or our amended
and restated credit facilities, our failure to repay all amounts
due on the maturity date would cause a default under the
indenture or the amended and restated credit agreement. In
addition, our interest expense may increase significantly if we
refinance our senior notes, which bear interest at 9 3/4% per
year, or our amended and restated credit facilities on terms
that are less favorable to us than the terms of our senior notes
or the expected terms of our amended and restated credit
facilities, which could impair our ability to pay dividends.
20
Risk Factors Relating to Our
Business
The telecommunications industry is
generally subject to substantial regulatory changes, rapid
development and introduction of new technologies and intense
competition that could cause us to suffer price reductions,
customer losses, reduced operating margins or loss of market
share.
The telecommunications industry has been, and we
believe will continue to be, characterized by several trends,
including the following:
|
|
|
|
|
|
|
substantial regulatory change due to the passage
and implementation of the Telecommunications Act, which included
changes designed to stimulate competition for both local and
long distance telecommunications services;
|
|
|
|
|
|
rapid development and introduction of new
technologies and services;
|
|
|
|
|
|
increased competition within established markets
from current and new market entrants that may provide competing
or alternative services;
|
|
|
|
|
|
the blurring of traditional dividing lines
between, and the bundling of, different services, such as local
dial tone, long distance, wireless, cable, data and Internet
services; and
|
|
|
|
|
|
an increase in mergers and strategic alliances
that allow one telecommunications provider to offer increased
services or access to wider geographic markets.
|
We expect competition to intensify as a result of
new competitors and the development of new technologies,
products and services. Some or all of these risks may cause us
to have to spend significantly more in capital expenditures than
we currently anticipate to keep existing, and attract new,
customers.
Many of our voice and data competitors, such as
cable providers, Internet access providers, wireless service
providers and long distance carriers have brand recognition and
financial, personnel, marketing and other resources that are
significantly greater than ours. In addition, due to
consolidation and strategic alliances within the
telecommunications industry, we cannot predict the number of
competitors that will emerge, especially as a result of existing
or new federal and state regulatory or legislative actions. For
example, the pending acquisition of AT&T, one of our largest
customers, by SBC, the dominant local exchange company in the
areas in which our Texas rural telephone companies operate,
could increase competitive pressures for our services and impact
our long distance and access revenues. Such increased
competition from existing and new entities could lead to price
reductions, loss of customers, reduced operating margins or loss
of market share.
The use of new technologies by other,
existing companies may increase our costs and cause us to lose
customers and revenues.
The telecommunications industry is subject to
rapid and significant changes in technology, frequent new
service introductions and evolving industry standards.
Technological developments may reduce the competitiveness of our
services and require unbudgeted upgrades, significant capital
expenditures and the procurement of additional services that
could be expensive and time consuming. New services arising out
of technological developments may reduce the competitiveness of
our services. If we fail to respond successfully to
technological changes or obsolescence or fail to obtain access
to important new technologies, we could lose customers and
revenues and be limited in our ability to attract new customers
or sell new services to our existing customers. The successful
development of new services, which is an element of our business
strategy, is uncertain and dependent on many factors, and we may
not generate anticipated revenues from such services which would
reduce our profitability. We cannot predict the effect of these
changes on our competitive position costs or our profitability.
In addition, part of our marketing strategy is
based on market acceptance of DSL. We expect that an increasing
amount of our revenues will come from providing DSL service. The
market for high-speed Internet access is still developing, and
we expect current competitors and new market entrants to
introduce competing services and to develop new technologies.
The markets for our DSL services could fail to
21
develop, grow more slowly than anticipated or
become saturated with competitors with superior pricing or
services. In addition, our DSL offerings may become subject to
newly adopted laws and regulations. We cannot predict the
outcome of these regulatory developments or how they may affect
our regulatory obligations or the form of competition for these
services. As a result, we could have higher costs and capital
expenditures, lower revenues and greater competition than
expected for DSL services.
If we are not successful in integrating
TXUCV, we may have higher costs and fail to achieve expected
cost savings, among other things.
Our future success, and thus our ability to pay
interest and principal on our indebtedness and dividends on our
common stock will depend in part on our ability to integrate
TXUCV into our business. We currently expect to incur
approximately $14.5 million in operating expenses
associated with the integration and restructuring of TXUCV in
2004 and 2005. Of the $14.5 million, approximately
$11.5 million relates to integration and approximately
$3.0 million relates to restructuring. These one-time
integration and restructuring costs will be in addition to
certain ongoing costs we expect to incur to expand certain
administrative functions, such as those relating to SEC
reporting and compliance and do not take into account other
potential cost savings and expenses of the TXUCV acquisition.
The integration of TXUCV involves numerous risks, including the
following:
|
|
|
|
|
|
|
greater demands on our management and
administrative resources;
|
|
|
|
|
|
difficulties and unexpected costs in integrating
the operations, personnel, services, technologies and other
systems of CCI Illinois and CCI Texas;
|
|
|
|
|
|
possible unexpected loss of key employees,
customers and suppliers;
|
|
|
|
|
|
unanticipated liabilities and contingencies of
TXUCV and its business;
|
|
|
|
|
|
unexpected costs of integrating the management
and operation of the two businesses; and
|
|
|
|
|
|
failure to achieve expected cost savings.
|
These challenges and uncertainties could increase
our costs and cause our management to spend less time than
expected executing our business strategy. We may not be able to
manage the combined operations and assets effectively or realize
all or any of the anticipated benefits of the acquisition. To
the extent that we make any additional acquisitions in the
future, these risks would likely be exacerbated.
We may become responsible for unexpected
liabilities or other contingencies that we did not discover in
the course of performing due diligence in connection with the
acquisition. Under the stock purchase agreement, the parent
company of TXUCV agreed to indemnify us against certain
undisclosed liabilities. We cannot assure you, however, that any
indemnification will be enforceable, collectible or sufficient
in amount, scope or duration to fully offset any possible
liabilities associated with the acquisition. Any of these
contingencies, individually or in the aggregate, could increase
our costs.
Our possible pursuit of acquisitions is
expensive, may not be successful and, even if it is successful,
may be more costly than anticipated.
Our acquisition strategy entails numerous risks.
The pursuit of acquisition candidates is expensive and may not
be successful. Our ability to complete future acquisitions will
depend on our ability to identify suitable acquisition
candidates, negotiate acceptable terms for their acquisition
and, if necessary, finance those acquisitions, in each case,
before any attractive candidates are purchased by other parties,
some of whom may have greater financial and other resources than
us. Whether or not any particular acquisition is closed
successfully, each of these activities is expensive and time
consuming and would likely require our management to spend
considerable time and effort to accomplish them, which would
detract from their ability to run our current business. We may
face unexpected challenges in receiving any required approvals
from the FCC, the ICC, or other applicable state regulatory
commissions, which could result in delay or our not being able
to consummate the acquisition. Although we may spend
considerable expense and effort to pursue acquisitions, we may
not be successful in closing them.
22
If we are successful in closing any acquisitions,
we would face several risks in integrating them, including those
listed above regarding the risks of integrating TXUCV. In
addition, any due diligence we perform may not prove to have
been accurate. For example, we may face unexpected difficulties
in entering markets in which we have little or no direct prior
experience or in generating expected revenue and cash flow from
the acquired companies or assets. The risks identified above may
make it more challenging and costly to integrate TXUCV if we
have not done so fully by the time of any new acquisition.
Currently, we are not pursuing any acquisitions
or other strategic transactions. But, if any of these risks
materialize, they could have a material adverse effect on our
business and our ability to achieve sufficient cash flow,
provide adequate working capital, service and repay our
indebtedness and leave sufficient funds to pay dividends.
Poor economic conditions in our service
areas in Illinois and Texas could cause us to lose local access
lines and revenues.
Substantially all of our customers and operations
are located in Illinois and Texas. The customer base for
telecommunications services in each of our rural telephone
companies service areas in Illinois and Texas is small and
geographically concentrated, particularly for residential
customers. Due to our geographical concentration, the successful
operation and growth of our business is primarily dependent on
economic conditions in our rural telephone companies
service areas. The economies of these areas, in turn, are
dependent upon many factors, including:
|
|
|
|
|
|
|
demographic trends;
|
|
|
|
|
|
in Illinois, the strength of the agricultural
markets and the light manufacturing and services industries,
continued demand from universities and hospitals and the level
of government spending; and
|
|
|
|
|
|
in Texas, the strength of the manufacturing and
retail industries and continued demand from schools and
hospitals.
|
Poor economic conditions and other factors beyond
our control in our rural telephone companies service areas
could cause a decline in our local access lines and revenues.
|
|
|
|
|
A system failure could cause delays or
interruptions of service, which could cause us to lose
customers.
|
In the past, we have experienced short, localized
disruptions in our service due to factors such as cable damage,
inclement weather and service failures of our third party
service providers. To be successful, we will need to continue to
provide our customers reliable service over our network. The
principal risks to our network and infrastructure include:
|
|
|
|
|
|
|
physical damage to our central offices or local
access lines;
|
|
|
|
|
|
disruptions beyond our control;
|
|
|
|
|
|
power surges or outages; and
|
|
|
|
|
|
software defects.
|
Disruptions may cause interruptions in service or
reduced capacity for customers, either of which could cause us
to lose customers and incur unexpected expenses, and thereby
adversely affect our business, revenue and cash flow.
Loss of a large customer could reduce our
revenues. In addition, a significant portion of our revenues
from the State of Illinois is based on contracts that are
favorable to the government.
Our success depends in part upon the retention of
our large customers such as AT&T and the State of Illinois.
AT&T accounted for 4.9% and the State of Illinois accounted
for 7.4% of our revenues during
23
2004, after giving effect to the TXUCV
acquisition. In general, telecommunications companies such as
ours face the risk of losing customers as a result of a contract
expiration, merger or acquisition, business failure or the
selection of another provider of voice or data services. In
addition, we generate a significant portion of our operating
revenues from originating and terminating long distance and
international telephone calls for carriers such as AT&T and
MCI, which are in the process of being acquired or are
experiencing substantial financial difficulties. We cannot
assure you that we will be able to retain long-term
relationships or secure renewals of short-term relationships
with our customers in the future.
In 2004, virtually all of the revenues of the
Public Services business and 40.8% of the revenues of the Market
Response business of our Other Operations were derived from our
relationships with various agencies of the State of Illinois,
principally the Department of Corrections and the Toll Highway
Authority and various county governments in Illinois. Obtaining
contracts from government agencies is challenging, and
government contracts, like our contracts with the State of
Illinois, often include provisions that are favorable to the
government in ways that are not standard in private commercial
transactions. Specifically, each of our contracts with the State
of Illinois:
|
|
|
|
|
|
|
includes provisions that allow the respective
state agency to terminate the contract without cause and without
penalty under some circumstances;
|
|
|
|
|
|
is subject to decisions of state agencies that
are subject to political influence on renewal;
|
|
|
|
|
|
gives the State of Illinois the right to renew
the contract at its option but does not give us the same
right; and
|
|
|
|
|
|
could be cancelled if state funding becomes
unavailable.
|
The failure of the State of Illinois to perform
under the existing agreements for any reason, or to renew the
agreements when they expire, could have a material adverse
effect on the revenues of CCI Illinois. For example, the State
of Illinois, which represented 40.8% of Market Responses
revenues for 2004, recently awarded the renewal of the Illinois
State Toll Highway Authority contract, the sole source of those
revenues, to another provider.
If we are unsuccessful in obtaining and
maintaining necessary rights-of-way for our network, our
operations may be interrupted and we would likely face increased
costs.
We need to obtain and maintain the necessary
rights-of-way for our network from governmental and
quasi-governmental entities and third parties, such as
railroads, utilities, state highway authorities, local
governments and transit authorities. We may not be successful in
obtaining and maintaining these rights-of-way or obtaining them
on acceptable terms whether in existing or new service areas.
Some of the agreements relating to these rights-of-way may be
short-term or revocable at will, and we cannot be certain that
we will continue to have access to existing rights-of-way after
they have expired or terminated. If any of our rights-of-way
agreements were terminated or could not be renewed, we may be
forced to remove our network facilities from under the affected
rights-of-way or relocate or abandon our networks. We may not be
able to maintain all of our existing rights-of-way and permits
or obtain and maintain the additional rights-of-way and permits
needed to implement our business plan. In addition, our failure
to maintain the necessary rights-of-way, franchises, easements,
licenses and permits may result in an event of default under the
amended and restated credit agreement and other credit
agreements we may enter into in the future and, as a result,
other agreements governing our debt. As a result of the above,
our operations may be interrupted and we may need to find
alternative rights-of-way and make unexpected capital
expenditures.
We are dependent on third party vendors for
our information and billing systems. Any significant disruption
in our relationship with these vendors could increase our costs
and affect our operating efficiencies.
Sophisticated information and billing systems are
vital to our ability to monitor and control costs, bill
customers, process customer orders, provide customer service and
achieve operating efficiencies. We
24
currently rely on internal systems and third
party vendors to provide all of our information and processing
systems. Some of our billing, customer service and management
information systems have been developed by third parties for us
and may not perform as anticipated. In addition, our plans for
developing and implementing our information and billing systems
rely primarily on the delivery of products and services by third
party vendors. Our right to use these systems is dependent upon
license agreements with third party vendors. Some of these
agreements are cancelable by the vendor, and the cancellation or
nonrenewable nature of these agreements could impair our ability
to process orders or bill our customers. Since we rely on third
party vendors to provide some of these services, any switch in
vendors could be costly and affect operating efficiencies.
The loss of key management personnel, or
the inability to attract and retain highly qualified management
and other personnel in the future, could have a material adverse
effect on our business, financial condition and results of
operations.
Our success depends upon the talents and efforts
of key management personnel, many of whom have been with our
company and our industry for decades, including
Mr. Lumpkin, Robert J. Currey, Steven L. Childers,
Joseph R. Dively, Steven J. Shirar, C. Robert
Udell, Jr. and Christopher A. Young. There are no
employment agreements with any of these senior managers. The
loss of any such management personnel, due to retirement or
otherwise, and the inability to attract and retain highly
qualified technical and management personnel in the future,
could have a material adverse effect on our business, financial
condition and results of operations.
Regulatory Risks
The telecommunications industry in which we
operate is subject to extensive federal, state and local
regulation that could change in a manner adverse to
us.
Our main sources of revenues are our local
telephone businesses in Illinois and Texas. The laws and
regulations governing these businesses may be, and in some cases
have been, challenged in the courts, and could be changed by
Congress, state legislatures or regulators at any time. In
addition, new regulations could be imposed by federal or state
authorities increasing our operating costs or capital
requirements or that are otherwise adverse to us. We cannot
predict the impact of future developments or changes to the
regulatory environment or the impact such developments or
changes may have on us. Adverse rulings, legislation or changes
in governmental policy on issues material to us could increase
our competition, cause us to lose customers to competitors and
decrease our revenues, increase our costs and decrease
profitability.
Our rural telephone companies could lose
their rural status under interconnection rules, which would
increase our costs and could cause us to lose customers and the
associated revenues to competitors.
The Telecommunications Act imposes a number of
interconnection and other requirements on local communications
providers, including incumbent telephone companies. Each of the
subsidiaries through which we operate our local telephone
businesses is an incumbent telephone company and is also
classified as a rural telephone company under the
Telecommunications Act. The Telecommunications Act exempts rural
telephone companies from some of the more burdensome
interconnection requirements such as unbundling of network
elements and sharing information and facilities with other
communications providers. These unbundling requirements and the
obligation to offer unbundled network elements, or UNEs, to
competitors, impose substantial costs on, and result in customer
attrition for, the incumbent telephone companies that must
comply with these requirements. The ICC or the PUCT can
terminate the applicable rural exemption for each of our rural
telephone companies if it receives a bona fide request for full
interconnection from another telecommunications carrier and the
state commission determines that the request is technically
feasible, not unduly economically burdensome and consistent with
universal service requirements. Neither the ICC nor the PUCT has
yet terminated, or proposed to terminate, the rural exemption
for any of our rural telephone companies. However, our Illinois
rural telephone company has
25
received a request that we provide
interconnection services that are not required of an incumbent
telephone company holding a rural exemption, which could result
in a request to the ICC to terminate our Illinois rural
telephone companys exemption. If the ICC or PUCT
terminates the applicable rural exemption in whole or in part
for any of our rural telephone companies, or if the applicable
state commission does not allow us adequate compensation for the
costs of providing the interconnection or UNEs, our
administrative and regulatory costs could increase significantly
and we could suffer a significant loss of customers and revenues
to existing or new competitors.
Legislative or regulatory changes could
reduce or eliminate the revenues our rural telephone companies
receive from network access charges.
A significant portion of our rural telephone
companies revenues come from network access charges paid
by long distance and other carriers for originating or
terminating calls in our rural telephone companies service
areas. The amount of network access charge revenues that our
rural telephone companies receive is based on interstate rates
set by the FCC and intrastate rates set by the ICC and PUCT. The
FCC has reformed, and continues to reform, the federal network
access charge system, and the states, including Illinois and
Texas, often establish intrastate network access charges that
mirror or otherwise interrelate with the federal rules.
Traditionally, regulators have allowed network
access rates to be set higher in rural areas than the actual
cost of originating or terminating calls as an implicit means of
subsidizing the high cost of providing local service in rural
areas. In 2001, the FCC adopted rules reforming the network
access charge system for rural carriers, including reductions in
per-minute access charges and increases in both universal
service fund subsidies and flat-rate, monthly per line charges
on end-user customers. Our Illinois rural telephone
companys intrastate network access rates mirror interstate
network access rates. Illinois does not provide, however, an
explicit subsidiary in the form of a universal service fund
applicable to our Illinois rural telephone company. As a result,
while subsidies from the federal universal service fund have
offset Illinois Telephone Operations decrease in revenues
resulting from the reduction in interstate network access rates,
there was not a corresponding offset for the decrease in
revenues from the reduction in intrastate network access rates.
The FCC is currently considering even more
sweeping potential changes in network access charges. Depending
on the FCCs decisions, our current network access charge
revenues could be reduced materially, and we do not know whether
increases in other revenues, such as federal or Texas subsidies
and monthly line charges, will be sufficient to offset any such
reductions. The ICC and the PUCT also may make changes in our
intrastate network access charges, which may also cause
reductions in our revenues. To the extent any of our rural
telephone companies become subject to competition and
competitive telephone companies increase their operations in the
areas served by our rural telephone companies, a portion of long
distance and other carriers network access charges will be
paid to our competitors rather than to our companies. In
addition, the compensation our companies receive from network
access charges could be reduced due to competition from wireless
carriers.
In addition, VOIP services are increasingly being
embraced by cable companies, incumbent telephone companies,
competitive telephone companies and long distance carriers. The
FCC is considering whether VOIP services are regulated
telecommunications services or unregulated information services
and is considering whether providers of VOIP services are
obligated to pay access charges for calls originating or
terminating on incumbent telephone company facilities. We cannot
predict the outcome of the FCCs rulemaking or the impact
on the revenues of our rural telephone companies. The
proliferation of VOIP, particularly to the extent such
communications do not utilize our rural telephone
companies networks, may cause significant reductions to
our rural telephone companies network access charge revenues.
26
We believe long distance carriers are
disputing their obligation to pay network access charges to
incumbent telephone companies for use of their networks. If such
carriers were to dispute the applicability of our network access
charges, our revenues could decrease.
In recent years, long distance carriers have
become more aggressive in disputing interstate access charge
rates set by the FCC and the applicability of network access
charges to their telecommunications traffic. We believe that
these disputes have increased in part due to advances in
technology that have rendered the identity and jurisdiction of
traffic more difficult to ascertain and that have afforded
carriers an increased opportunity to assert regulatory
distinctions and claims to lower access costs for their traffic.
As a result of the increasing deployment of VOIP services and
other technological changes, we believe that these types of
disputes and claims will likely increase. We cannot assure you
that long distance or other carriers will not make material
claims to us contesting the applicability of network access
charges billed by our rural telephone companies.
Legislative or regulatory changes could
reduce or eliminate the government subsidies we
receive.
The federal and Texas state system of subsidies,
from which we derive a significant portion of our revenues, are
subject to modification. Our rural telephone companies receive
significant federal and state subsidy payments. In 2004,
CCI Illinois received $10.6 million from the federal
universal service fund and CCI Texas received an aggregate of
$40.9 million from the federal universal service fund and
the Texas universal service fund, which in the aggregate
comprised 15.9% of our revenues in 2004, after giving effect to
the TXUCV acquisition.
During the last two years, the FCC has made
modifications to the federal universal service fund system that
changed the sources of support and the method for determining
the level of support recipients of federal universal service
fund subsidies receive. It is unclear whether the changes in
methodology will continue to accurately reflect the costs
incurred by our rural telephone companies and whether we will
continue to receive the same amount of federal universal service
fund support that our rural telephone companies have received in
the past. The FCC is also currently considering a number of
issues regarding the source and amount of contributions to, and
eligibility for payments from, the federal universal service
fund, and these issues may also be the subject of legislative
amendments to the Telecommunications Act. The Texas legislature
is also currently engaged in a comprehensive review of the Texas
state statutes governing the regulation and obligations of
telecommunications carriers that may impact the source and
amount of contributions to, and eligibility for payments from,
the Texas universal service fund. These deliberations are
scheduled to conclude at the end of May, 2005.
We cannot predict the outcome of any federal or
state legislative action or any FCC, PUCT or ICC rulemaking or
similar proceedings. If our rural telephone companies do not
continue to receive federal and state subsidies, or if these
subsidies are reduced, our rural telephone companies will likely
have lower revenues and may not be able to operate as profitably
as they have historically. In addition, if the number of local
access lines that our rural telephone companies serve increases,
under the rules governing the federal universal service fund,
the rate at which we can recover certain federal universal
service fund payments may decrease. This may have an adverse
effect on our revenues and profitability.
In addition, under the Telecommunications Act,
our competitors can obtain the same level of federal universal
service fund subsidies as we do if the ICC or PUCT, as
applicable, determines that granting these subsidies to
competitors would be in the public interest and the competitors
offer and advertise certain telephone services as required by
the Telecommunications Act and the FCC. Under current rules, any
such payments to our competitors would not affect the level of
subsidies received by our rural telephone companies, but they
would facilitate competitive entry into our rural telephone
companies service areas and our rural telephone companies
may not be able to compete as effectively or otherwise continue
to operate as profitability.
27
The high costs of regulatory compliance
could make it more difficult for us to enter new markets, make
acquisitions or change our prices.
Regulatory compliance results in significant
costs for us and diverts the time and effort of management and
our officers away from running our business. In addition,
because regulations differ from state to state, we could face
significant costs in obtaining information necessary to compete
effectively if we try to provide services, such as long distance
services, in markets in different states. These information
barriers could cause us to incur substantial costs and to
encounter significant obstacles and delays in entering these
markets. Compliance costs and information barriers could also
affect our ability to evaluate and compete for new opportunities
to acquire local access lines or businesses as they arise.
Our intrastate services are also generally
subject to certification, tariff filing and other ongoing state
regulatory requirements. Challenges to our tariffs by regulators
or third parties or delays in obtaining certifications and
regulatory approvals could cause us to incur substantial legal
and administrative expenses. If successful, these challenges
could adversely affect the rates that we are able to charge to
customers, which would negatively affect our revenues.
Legislative and regulatory changes in the
telecommunications industry could raise our costs by
facilitating greater competition against us and reduce potential
revenues.
Legislative and regulatory changes in the
telecommunications industry could adversely affect our business
by facilitating greater competition against us, reducing our
revenues or raising our costs. For example, federal or state
legislatures or regulatory commissions could impose new
requirements relating to standards or quality of service, credit
and collection policies, or obligations to provide new or
enhanced services such as high-speed access to the Internet or
number portability, whereby consumers can keep their telephone
number when changing carriers. Any such requirements could
increase operating costs or capital requirements.
The Telecommunications Act provides for
significant changes and increased competition in the
telecommunications industry. This federal statute and the
related regulations remain subject to judicial review and
additional rulemakings of the FCC, as well as to implementing
actions by state commissions. The Illinois and Texas
legislatures are currently engaged in comprehensive reviews of,
and potential revisions to, the provisions of each of these
state statutes. The Illinois legislative session is scheduled to
conclude on May 27, 2005 and the Texas legislative session
will conclude at the end of May, 2005. The ramifications of
these undertakings will not be fully known until the conclusion
of each legislative session and adoption of the relevant bills
into law. New regulatory requirements could increase our costs
and competition.
Currently, there exists only a small body of law
and regulation applicable to access to, or commerce on, the
Internet. As the significance of the Internet expands, federal,
state and local governments may adopt new rules and regulations
or apply existing laws and regulations to the Internet. The FCC
is currently reviewing the appropriate regulatory framework
governing high speed access to the Internet through telephone
and cable providers communications networks. The outcome
of these proceedings may affect our regulatory obligations and
costs and competition for our services which could have a
material adverse effect on our revenues.
Do not call registries may
increase our costs and limit our ability to market our
services.
Our Market Response business is subject to
various federal and state do not call list
requirements. Recently, the FCC and the Federal Trade
Commission, or FTC, amended their rules to provide for a
national do not call registry. Under these new
federal regulations, consumers may have their phone numbers
added to the national registry and telemarketing companies, such
as our Market Response business, are prohibited from calling
anyone on that registry other than for limited exceptions. In
September 2003, telemarketers were given access to the registry
and are now required to compare their call lists against the
national do not call registry at least once every
90 days. We are required to pay a fee to access the
registry on a quarterly basis. This rule may restrict our
ability to market our services
28
effectively to new customers. Furthermore,
compliance with this new rule may prove difficult, and we may
incur penalties for improperly conducting our marketing
activities.
Because we are subject to extensive laws
and regulations relating to the protection of the environment,
natural resources and worker health and safety, we may face
significant liabilities or compliance costs in the
future.
Our operations and properties are subject to
federal, state and local laws and regulations relating to
protection of the environment, natural resources and worker
health and safety, including laws and regulations governing and
creating liability relating to, the management, storage and
disposal of hazardous materials, asbestos, petroleum products
and other regulated materials. We also are subject to
environmental laws and regulations governing air emissions from
our fleets of vehicles. As a result, we face several risks,
including the following:
|
|
|
|
|
|
|
Under certain environmental laws, we could be
held liable, jointly and severally and without regard to fault,
for the costs of investigating and remediating any actual or
threatened environmental contamination at currently and formerly
owned or operated properties, and those of our predecessors, and
for contamination associated with disposal by us or our
predecessors of hazardous materials at third party disposal
sites. Hazardous materials may have been released at certain
current or formerly owned properties as a result of historic
operations.
|
|
|
|
|
|
The presence of contamination can adversely
affect the value of our properties and our ability to sell any
such affected property or to use it as collateral.
|
|
|
|
|
|
We could be held responsible for third party
property damage claims, personal injury claims or natural
resource damage claims relating to any such contamination.
|
|
|
|
|
|
The cost of complying with existing environmental
requirements could be significant.
|
|
|
|
|
|
Adoption of new environmental laws or regulations
or changes in existing laws or regulations or their
interpretations could result in significant compliance costs or
as yet identified environmental liabilities.
|
|
|
|
|
|
Future acquisitions of businesses or properties
subject to environmental requirements or affected by
environmental contamination could require us to incur
substantial costs relating to such matters.
|
|
|
|
|
|
In addition, environmental laws regulating
wetlands, endangered species and other land use and natural
resource issues may increase costs associated with future
business or expansion opportunities, delay, alter or interfere
with such plans, or otherwise adversely affect such plans.
|
As a result of the above, we may face significant
liabilities and compliance costs in the future.
29
FORWARD-LOOKING STATEMENTS
Any statements contained in this prospectus that
are not statements of historical fact, including statements
about our beliefs and expectations, are forward-looking
statements and should be evaluated as such. The words
anticipates, believes,
expects, intends, plans,
estimates, targets,
projects, should, may,
will and similar words and expressions are intended
to identify forward-looking statements. These forward-looking
statements are contained throughout this prospectus, for example
in Summary, Risk Factors, Dividend
Policy and Restrictions, Managements
Discussion and Analysis of Financial Condition and Results of
Operations CCI Holdings and
CCI Texas, Business,
Regulation and the unaudited pro forma condensed
consolidated financial statements and the related notes. Such
forward-looking statements reflect, among other things, our
current expectations, plans and strategies, and anticipated
financial results, all of which are subject to known and unknown
risks, uncertainties and factors that may cause our actual
results to differ materially from those expressed or implied by
these forward-looking statements. Many of these risks are beyond
our ability to control or predict. All forward-looking
statements attributable to us or persons acting on our behalf
are expressly qualified in their entirety by the cautionary
statements contained throughout this prospectus. Because of
these risks, uncertainties and assumptions, you should not place
undue reliance on these forward-looking statements. Furthermore,
forward-looking statements speak only as of the date they are
made. We do not undertake any obligation to update or review any
forward-looking information, whether as a result of new
information, future events or otherwise.
30
USE OF PROCEEDS
We estimate that we will receive net proceeds
from this offering of approximately $80.4 million, after
deducting underwriting discounts and commissions and other
offering-related expenses. We will use the net proceeds from
this offering, together with additional borrowings under the
amended and restated credit facilities and approximately
$44.6 million of cash on hand, to:
|
|
|
|
|
|
|
repay in full outstanding borrowings under our
term loan A and C facilities, together with accrued but
unpaid interest through the closing date of this offering;
|
|
|
|
|
|
redeem 35.0% of the aggregate principal
amount of our senior notes and to pay the associated redemption
premium of 9.75% of the principal amount to be redeemed,
together with accrued but unpaid interest through the date of
redemption;
|
|
|
|
|
|
pre-fund expected integration and restructuring
costs for 2005 relating to the TXUCV acquisition; and
|
|
|
|
|
|
pay fees and expenses associated with the
repayment of the term loan A and C facilities and entering
into the amended and restated credit facilities.
|
At December 31, 2004, the term loan A
and term loan C facilities bore interest at rates of 4.81% and
5.06%, respectively, and had outstanding balances of
$115.3 million and $312.9 million, respectively. The
term loan A facility is scheduled to mature on
April 14, 2010, and the term loan C facility is scheduled
to mature on October 14, 2011. Our senior notes bear
interest at a rate of 9 3/4% annually and are scheduled to
mature on April 1, 2012. The proceeds from our borrowings
under the term loan A facility, the term loan B facility
and our issuance of the senior notes were used, together with
other sources of funds, to pay a portion of the purchase price
of the TXUCV acquisition and to repay existing debt of
Consolidated Communications, Inc., which we refer to as CCI,
among other uses of funds. On October 22, 2004, we
converted all borrowings then outstanding under the term
loan B facility into approximately $314.0 million of
aggregate borrowings under a term loan C facility.
We will not receive any of the proceeds from the
selling stockholders sale of shares of Class A common
stock in the offering.
The following table lists the estimated sources
and uses of funds from this offering and the related
transactions. The actual amounts on the date that this offering
and the related transactions close may vary.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sources
|
|
|
|
Uses
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
Cash
|
|
$
|
44.6
|
|
|
Repayment of term loan A facility(1)(2)
|
|
$
|
115.3
|
|
|
Offering proceeds
|
|
|
90.0
|
|
|
Repayment of term loan C facility(1)(2)
|
|
|
312.9
|
|
|
New term loan D facility(1)
|
|
|
390.8
|
|
|
Senior notes redemption(2)
|
|
|
70.0
|
|
|
|
|
|
|
|
|
Fees and expenses(3)
|
|
|
12.9
|
|
|
|
|
|
|
|
|
Redemption premium
|
|
|
6.8
|
|
|
|
|
|
|
|
|
Pre-funding integration and
restructuring costs
|
|
|
7.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sources
|
|
$
|
525.4
|
|
|
|
|
$
|
525.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
In connection with this offering, our existing
credit facilities will be amended and restated to, among other
things, provide for the repayment in full of our term loan A and
C facilities and to borrow $390.8 million under a new term
loan D facility, which is expected to mature on October 14,
2011. We expect the term loan D facility will provide for
up to $395.0 million in commitments by the lenders and to
borrow approximately $390.8 million on the closing of this
offering based on our December 31, 2004 cash balance. If,
at the closing, our cash balance is less than our cash balance
on December 31, 2004, we could borrow up to the entire
amount of the term loan D facility. See Description
of Indebtedness Amended and Restated Credit
Facilities.
|
31
|
|
|
|
(2)
|
Excludes accrued but unpaid interest on the term
loan A and C facilities and the senior notes to be
redeemed, respectively, through the closing date of this
offering.
|
|
|
|
(3)
|
Transaction fees and expenses include estimated
underwriting discounts and commissions, commitment and financing
fees payable in connection with the amended and restated credit
facilities, and legal, accounting, advisory and other costs
payable in connection with this offering and the related
transactions.
|
32
DIVIDEND POLICY AND RESTRICTIONS
General
Effective upon the closing of this offering, our
board of directors will adopt a dividend policy that reflects
its judgment that our stockholders would be better served if we
distributed to them a substantial portion of the cash generated
by our business in excess of our expected cash needs rather than
retaining it or using the cash for other purposes, such as to
make investments in our business or to make acquisitions. In
accordance with our dividend policy, we currently intend to pay
an initial dividend of
$ per
share (representing a pro rata portion of the expected dividend
for the first year following the closing of this offering) on or
about ,
2005 to stockholders of record as
of ,
2005, and to continue to pay quarterly dividends at an annual
rate of $ per share for the
first year following the closing of this offering, but only if
and to the extent declared by our board of directors and subject
to various restrictions on our ability to do so. The expected
cash needs referred to above include interest payments on our
indebtedness, capital expenditures, taxes, incremental costs
associated with being a public company and certain other costs.
Although it is our current intention to pay
quarterly dividends at an annual rate of
$ per share for the first
year following the closing of this offering, you may not receive
any dividends as a result of any of the following factors:
|
|
|
|
|
|
|
Nothing requires us to pay dividends.
|
|
|
|
|
|
While our current dividend policy contemplates
the distribution of a substantial portion of the cash generated
by our business in excess of our expected cash needs, this
policy could be changed or revoked by our board of directors at
any time, for example, if it were to determine that we had
insufficient cash to take advantage of other opportunities with
attractive rates of return.
|
|
|
|
|
|
Even if our dividend policy is not changed or
revoked, the actual amount of dividends distributed under this
policy, and the decision to make any distributions, is entirely
at the discretion of our board of directors.
|
|
|
|
|
|
The amount of dividends distributed will be
subject to covenant restrictions in the agreements governing our
debt, including our indenture and our amended and restated
credit agreement, and in agreements governing our future debt.
|
|
|
|
|
|
The amount of dividends distributed may be
limited by state regulatory authorities.
|
|
|
|
|
|
The amount of dividends distributed is subject to
restrictions under Delaware law.
|
|
|
|
|
|
Our stockholders have no contractual or other
legal right to receive dividends.
|
|
|
|
|
|
We might not have sufficient cash in the future
to pay dividends in the intended amounts or at all. Our ability
to generate this cash will depend on numerous factors, including
the state of our business, the environment in which we operate
and the various risks we face, changes in the factors,
assumptions and other considerations made by our board of
directors in reviewing and adopting the dividend policy, as
described below, our future results of operations, financial
condition, liquidity needs and capital resources and our various
expected cash needs.
|
We have no history of paying dividends out of our
cash flow. Dividends on our common stock will not be cumulative.
In reviewing and adopting the dividend policy,
our board of directors reviewed estimates of the following:
|
|
|
|
|
|
|
our EBITDA;
|
|
|
|
|
|
our Bank EBITDA, which under the terms of our
amended and restated credit agreement excludes certain items
(such as expenses associated with TXUCV acquisition and
professional service fees) that do not affect our ongoing
ability to pay interest on our debt or pay dividends on our
common stock; and
|
|
|
|
|
|
our cash available to pay dividends determined
under our amended and restated credit agreement.
|
33
We believe that our amended and restated credit
agreement represents the most significant legal restraint on our
ability to pay dividends. We are also restricted from paying
dividends under our indenture. However, the covenant in our
indenture is less restrictive than the comparable covenant that
will be contained in our amended and restated credit agreement.
With respect to these estimates and the dividend
policy as a whole, our board of directors evaluated numerous
factors, made several assumptions and took other considerations
into account, which are summarized below under
Assumptions and Considerations. We
expect that our board of directors will regularly review the
dividend policy and these factors, assumptions and
considerations.
Estimated Minimum Bank EBITDA and Cash
Available to Pay Dividends
In the first year following the closing of this
offering, the principal, but not exclusive, limitation on our
ability to pay dividends according to our dividend policy will
be that contained in our amended and restated credit agreement.
Under our amended and restated credit agreement, our ability to
pay dividends primarily depends on our ability to generate Bank
EBITDA. We believe that in order to pay dividends on our common
stock in the year following this offering according to our
dividend policy, we would need to have at least
$117.7 million of Bank EBITDA. We refer to this minimum
amount of Bank EBITDA as our estimated minimum Bank EBITDA. Bank
EBITDA for any period will be defined as our consolidated net
income, as defined in our amended and restated credit agreement:
|
|
|
|
|
plus
all amounts deducted in
arriving at consolidated net income in respect of (without
duplication), interest expense, amortization or write-off of
debt discount and non-cash expense incurred in connection with
our equity compensation plans, income taxes, charges for
depreciation and amortization, non-cash charges for the
impairment of long lived assets or resulting from changes in
accounting principles, fees accrued prior to this offering
payable to our existing equity investors not exceeding
$5.0 million in any twelve-month period and fees, expenses
and charges incurred in connection with this offering and the
related transactions as disclosed in this prospectus under the
heading Use of Proceeds;
|
|
|
|
|
minus
(in the case of gains)
or
plus
(in the case of losses) (a) gain or loss on
any sale of assets and (b) non-cash charges relating to
foreign currency gains or losses;
|
|
|
|
|
plus
(in the case of losses)
and
minus
(in the case of income) non-cash minority
interest income or loss;
|
|
|
|
|
minus
(to the extent added in
arriving at consolidated net income) non-cash charges resulting
from changes in accounting principles;
|
|
|
|
|
plus
(a) extraordinary
losses and (b) the first $15.0 million of integration
expenses in 2004 and 2005;
|
|
|
|
|
minus
the sum of interest
income and extraordinary income or gains; and
|
|
|
|
|
plus
unusual or nonrecurring
charges, fees or expenses (excluding integration expenses)
relating to the acquisition of TXUCV (including severance
payments and retention bonuses) that were incurred during the
fiscal quarter ended June 30, 2004, in an aggregate amount
not to exceed $12.0 million.
|
The amount of dividends we are able to pay in the
future under the amended and restated credit agreement will
increase or decrease based upon, among other things, our
cumulative Bank EBITDA and our needs for Available Cash. For a
more complete description of Bank EBITDA and the related
definitions and exceptions, see Description of
Indebtedness Amended and Restated Credit
Facilities Restricted Payments.
Calculation of Estimated Minimum Bank EBITDA
and Cash Available to Pay Dividends
To provide context for our dividend policy and to
illustrate our calculation of our estimate of cash available to
pay dividends in the first year following the closing of the
offering, we present the following three tables below:
|
|
|
|
|
|
|
estimated cash available to pay dividends based
upon our estimated minimum Bank EBITDA;
|
|
|
|
|
|
our calculation of EBITDA on an historical basis
for the year ended December 31, 2004; and
|
34
|
|
|
|
|
|
|
our calculation of (a) Bank EBITDA on a pro
forma basis for the TXUCV acquisition for the year ended
December 31, 2004 and (b) estimated cash available to
pay dividends based upon our calculation of pro forma Bank
EBITDA.
|
The first table sets forth our unaudited
calculation illustrating our belief that $117.7 million of
Bank EBITDA in the first year following the closing of this
offering would be sufficient to fund our expected cash needs, to
comply with the restrictive covenants in our amended and
restated credit agreement and indenture and to fund dividends
according to our dividend policy. We do not currently expect to
have to use our amended and restated revolving credit facility
to pay dividends on our common stock according to our dividend
policy in the first year following the offering.
The second table sets forth our calculation of
EBITDA derived from our net cash provided by operating
activities on an historical basis for the year ended
December 31, 2004. This table demonstrates that if our
dividend policy had been in effect for the year ended
December 31, 2004, without making any pro forma adjustments
other than the proposed payment of dividends, we would not have
been able to fund dividends according to our dividend policy
from available cash without borrowing under our revolving credit
facility or otherwise incurring debt. This inability to fund
dividends is primarily due to the significant cash expenditures
associated with our acquisition of TXUCV as well as our payment
of professional services fees to our existing equity investors.
The cash costs incurred in 2004 in connection with the TXUCV
acquisition were extraordinary costs that will not recur, except
for a limited amount of expected TXUCV integration and
restructuring costs for 2005 that we will pre-fund with cash on
our balance sheet at the closing of the offering and not from
cash provided by our operating activities. As a result, we do
not expect these costs to affect our ability to pay dividends in
the future. Similarly, our obligation to pay professional
service fees will terminate upon the consummation of this
offering and, therefore, will not affect our ability to pay
dividends in the future.
The final table presents two unaudited
calculations that, together, show our calculation of our ability
to pay dividends based on pro forma Bank EBITDA. First, it
presents our calculation of Bank EBITDA on a pro forma basis for
the TXUCV acquisition in a manner consistent with the unaudited
pro forma condensed consolidated financial statements presented
elsewhere in this prospectus. We believe that the presentation
of pro forma Bank EBITDA provides investors with meaningful
information about our ability to pay dividends following this
offering because it excludes the effect of certain cash charges
that are not expected to impact our ability to pay dividends in
the future. When establishing our dividend policy, our board of
directors specifically considered, among other things, our pro
forma Bank EBITDA for the year ended December 31, 2004,
because it more closely reflects our ability to generate cash
available to pay dividends following the offering as opposed to
the comparable historical EBITDA. The second calculation in this
table presents our calculation of estimated cash available to
pay dividends based upon our pro forma Bank EBITDA. To derive
estimated cash available to pay dividends, we have deducted (1)
certain cash expenses paid by us in 2004 that have been excluded
from the calculation of pro forma Bank EBITDA in accordance with
the terms of our amended and restated credit agreement and (2)
our estimated cash needs that are not already accounted for in
our historical EBITDA or our pro forma Bank EBITDA.
We do not as a matter of course make public
projections as to future sales, earnings or other results of
operations and do not plan to do so in the future. However, our
management has prepared the estimated financial information set
forth in the tables below in order to provide our board of
directors with an estimate of the amount of cash that may be
available to pay dividends, subject to the limits on our ability
to do so. The estimated financial information was not prepared
with a view toward complying with any SEC or American Institute
of Certified Public Accountants guidelines with respect to
prospective financial information, but, in the view of our
management, was prepared on a reasonable basis, reflects the
best currently available estimates and judgments and presents,
to the best of managements current belief, our expected
future financial performance. Neither our independent registered
public accounting firm nor any other independent registered
public accounting firm has compiled, examined, or performed any
procedures with respect to the estimated financial information
contained herein, nor have they expressed any opinion or any
other form of assurance on such information or its
achievability, and assume no responsibility for, and disclaim
any association with, the estimated financial information.
35
The estimated financial information in the tables
below are only estimates, are not predictions of fact and should
not be relied upon as being necessarily indicative of future
results. You are cautioned not to place undue reliance on the
estimated financial information. The factors, assumptions and
other considerations relating to the estimated financial
information are inherently uncertain and, though considered
reasonable by our management as of the date of its preparation,
are subject to a wide variety of significant business, economic,
competitive and other risks and uncertainties, including those
described under Risk Factors. There will be
differences between actual and projected results. Accordingly,
we cannot assure you that the estimated financial information is
indicative of our future performance or that the actual results
will not differ materially from the estimated financial
information presented in the tables below.
In light of the foregoing and based on numerous
factors, assumptions and considerations described under
Assumptions and Considerations below, we
believe that our Bank EBITDA for the year following the closing
of this offering will be at least $117.7 million. Nothing
in this prospectus should be understood to be, directly or
indirectly, a prediction or estimate for any other period.
|
|
|
|
|
|
|
|
|
|
Year Ending
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
|
|
|
|
|
(in thousands)
|
|
Estimated Cash Available to Pay Dividends
Based on Estimated Minimum Bank EBITDA
|
|
|
|
|
|
Estimated Minimum Bank EBITDA(1)
|
|
$
|
117,697
|
|
|
Less:
|
|
|
|
|
|
|
Estimated cash interest expense(2)
|
|
|
(35,098
|
)
|
|
|
Estimated capital expenditures(3)
|
|
|
(33,500
|
)
|
|
|
Estimated principal payments associated with
capital lease obligations(4)
|
|
|
(527
|
)
|
|
|
TXUCV integration and restructuring costs(5)
|
|
|
|
|
|
|
Estimated cash taxes(6)
|
|
|
(1,072
|
)
|
|
|
|
|
|
|
|
Estimated cash available to pay dividends on
common stock(7)
|
|
$
|
47,500
|
|
|
|
|
|
|
|
|
Total net leverage ratio derived from the above(8)
|
|
|
4.41:1.00
|
|
|
Senior secured leverage ratio derived from the
above(9)
|
|
|
3.36:1.00
|
|
|
Fixed charge coverage ratio derived from the
above(10)
|
|
|
3.35:1.00
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31, 2004
|
|
|
|
|
|
|
|
(in thousands)
|
|
Historical EBITDA
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
76,482
|
|
|
Adjustments:
|
|
|
|
|
|
|
Deferred income tax
|
|
|
(201
|
)
|
|
|
Partnership income and minority interest
|
|
|
961
|
|
|
|
Provision for bad debt losses
|
|
|
(4,666
|
)
|
|
|
Asset impairment
|
|
|
(11,578
|
)
|
|
|
Other charges
|
|
|
(7,249
|
)
|
|
Changes in operating assets and liabilities
|
|
|
(370
|
)
|
|
Interest expense, net
|
|
|
39,551
|
|
|
Income taxes
|
|
|
232
|
|
|
|
|
|
|
|
|
Historical EBITDA(11)
|
|
$
|
93,162
|
|
|
|
|
|
|
|
36
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31, 2004
|
|
|
|
|
|
|
|
(in thousands)
|
|
Pro Forma Bank EBITDA and Estimated Cash
Available to Pay Dividends
|
|
|
|
|
|
Historical EBITDA
|
|
$
|
93,162
|
|
|
Pro forma adjustments(12)
|
|
|
16,656
|
|
|
|
|
|
|
|
|
Pro forma EBITDA(13)
|
|
|
109,818
|
|
|
|
Retention bonuses(14)
|
|
|
259
|
|
|
|
Severance costs(15)
|
|
|
5,707
|
|
|
|
TXUCV sales due diligence and transaction
costs(16)
|
|
|
2,239
|
|
|
|
TXUCV integration and restructuring costs(5)
|
|
|
7,009
|
|
|
|
Professional service fees(17)
|
|
|
5,000
|
|
|
|
Other, net(18)
|
|
|
(4,764
|
)
|
|
|
Partnership distributions(19)
|
|
|
4,135
|
|
|
|
Non-cash losses (gains):
|
|
|
|
|
|
|
|
Restructuring, asset impairment and other charges
|
|
|
11,566
|
|
|
|
|
|
|
|
|
Pro forma Bank EBITDA(13)
|
|
|
140,969
|
|
|
|
Cash expenses excluded from pro forma Bank
EBITDA(20)
|
|
|
(20,214
|
)
|
|
|
Cash interest expense
|
|
|
(32,306
|
)
|
|
|
Capital expenditures(3)
|
|
|
(36,745
|
)
|
|
|
Estimated public company expenses(1)
|
|
|
(1,000
|
)
|
|
|
Estimated principal payments associated with
capital lease obligations(4)
|
|
|
(951
|
)
|
|
|
TXUCV integration and restructuring costs(5)
|
|
|
|
|
|
|
Cash income taxes(6)
|
|
|
(1,317
|
)
|
|
|
|
|
|
|
|
Estimated cash available to pay dividends
|
|
$
|
48,436
|
|
|
|
|
|
|
|
|
Estimated cash required to pay dividends
|
|
$
|
47,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
In comparing our estimated minimum Bank EBITDA to
our Bank EBITDA calculated on an historical basis, the
historical calculation does not include approximately
$1.0 million in incremental, ongoing expenses associated
with being a public company with equity securities listed on the
New York Stock Exchange. These expenses include estimated
compliance (SEC and NYSE) and related administrative expenses,
accounting and legal fees, investor relations expenses,
directors fees and director and officer liability
insurance premiums, registrar and transfer agent fees, listing
fees and other, miscellaneous expenses.
|
|
|
|
|
|
|
(2)
|
Assumes: (a) with respect to the amended and
restated credit facilities, interest at a weighted average rate
of 5.68% on an annual basis on $390.8 million outstanding
borrowings under the new term loan D facility, no borrowings
under our new $30.0 million revolving credit facility and a
0.5% commitment fee on the unused balance under the new
revolving credit facility; (b) with respect to our senior
notes, an interest rate of 9 3/4% on $130.0 million
aggregate principal amount of senior notes outstanding after
giving effect to the redemption of $70.0 million principal
amount of senior notes in connection with this offering and the
related transactions; and (c) excludes non-cash amortization of
deferred financing costs. For a discussion of deferred financing
costs, see Note 12 to the unaudited pro forma condensed
consolidated financial statements. At December 31, 2004, we
had interest rate swap agreements covering $215.6 million
of aggregate principal amount of our existing variable rate
debt, which we expect to cover our new variable rate debt under
the new term loan D facility, at fixed LIBOR rates ranging
from 2.99% to 3.35%. If market interest rates were to average
1.0% higher than the average rates that prevailed from
January 1, 2004 through December 31, 2004, our
interest payments would have increased by approximately
$1.8 million for the period.
|
|
|
|
|
|
|
|
We note that the tables above do not reflect the
payment of principal on any debt because our amended and
restated credit agreement will not, and the indenture does not,
require any amortization prior to the applicable maturity dates.
|
37
|
|
|
|
|
|
(3)
|
For the year ended December 31, 2004, our
capital expenditures were approximately $36.7 million. We
expect capital expenditures for 2005 to be approximately
$33.5 million. For a more detailed discussion of our
capital expenditures, see Managements Discussion and
Analysis of Financial Condition and Results of
Operations CCI Holdings Liquidity and
Capital Resources Capital Requirements.
|
|
|
|
|
(4)
|
Required principal payments under existing
capital lease obligations. See Description of
Indebtedness GECC Capital Leases.
|
|
|
|
|
(5)
|
We currently expect to incur approximately
$14.5 million in operating expenses associated with the
TXUCV integration and restructuring process in 2004 and 2005. Of
the $14.5 million, approximately $11.5 million relates
to integration and approximately $3.0 million relates to
restructuring. As of December 31, 2004, we had incurred
$7.0 million in integration and restructuring costs in
connection with the TXUCV acquisition. We expect to spend the
remaining $7.5 million in 2005. However, we have not listed
any such expenses in the tables because in connection with this
offering and the related transactions, we will pre-fund the
remaining $7.5 million of expected integration and
restructuring expenses for 2005 with cash from our balance
sheet. We do not expect that the pre-funding of these estimated
expenses will change any of our expected cash plans or otherwise
affect our expected working capital requirements. We do not
expect to incur any significant costs relating to the TXUCV
acquisition after 2005.
|
|
|
|
|
(6)
|
As of December 31, 2004, we had an estimated
$26.1 million of federal net operating losses, or NOLs, net
of valuation allowances, available to us to carry forward to
periods beginning after December 31, 2004. We believe that
the possible limitations under Section 382 of the Internal
Revenue Code on our NOL as a result of this offering should not
have a significant impact on our use of such NOL.
|
|
|
|
|
|
|
|
In the table showing estimated cash available to
pay dividends based on estimated minimum Bank EBITDA, we have
estimated 2005 federal cash taxes to be zero and state cash
taxes to be $1.1 million. This estimate is based on
$117.7 million of Bank EBITDA and estimated tax deductible
items arising in 2005, including adjustments related to this
offering and related transactions and an estimate of our
available NOL carryforward in 2005, taking into account any
limitation on the use of our NOL resulting from an
ownership change under Section 382 of the
Internal Revenue Code. Adjustments related to this offering and
related transactions include deductions of the redemption
premium and interest and amortization of deferred financing
costs based on our new capital structure. Pursuant to these
calculations, after taking into account estimated 2005 taxable
income (loss), we would have estimated federal NOLs of
$14.6 million, net of valuation allowances, to be carried
forward to taxable periods beginning after December 31,
2005. In the future, we expect that we will be required to pay
cash income taxes because all of our NOL will have been used or
will have expired or because of limitations on our NOL under
Section 382 of the Internal Revenue Code. Any of the
foregoing would have the effect of reducing our after-tax cash
available to pay dividends in future periods.
|
|
|
|
|
|
|
|
In the table showing estimated cash available to
pay dividends based on Pro Forma Bank EBITDA, we have estimated
2004 federal cash taxes to be zero and state cash taxes to be
$1.3 million. This estimate is based on Pro Forma Bank
EBITDA, taking into account all adjustments made to Historical
EBITDA to arrive at Pro Forma Bank EBITDA and any limitation on
the use of our NOL resulting from an ownership
change under Section 382 of the Internal Revenue Code.
|
|
|
|
|
(7)
|
The table below sets forth the assumed number of
outstanding shares of common stock upon the closing of this
offering and the estimated per share and aggregate dividend
amounts payable on these shares during the year following the
closing of this offering.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends
|
|
|
|
|
|
|
|
|
|
Number of
|
|
Per
|
|
|
|
|
|
Shares
|
|
Share
|
|
Aggregate
|
|
|
|
|
|
|
|
|
|
Estimated dividends on our outstanding common
stock
|
|
|
|
|
|
$
|
|
|
|
$
|
47,500,000
|
|
|
|
|
|
|
|
(8)
|
Under the restricted payments covenant in the
amended and restated credit agreement, if our total net leverage
ratio (as defined in the amended and restated credit agreement),
as of the end of any
|
38
|
|
|
|
|
|
|
fiscal quarter, is greater than 4.75 to 1.00, we
will be required to suspend dividends on our common stock unless
otherwise permitted by an exception for dividends that may be
paid from the portion of the proceeds of any sale of our equity
not used to redeem or repurchase indebtedness and not used to
fund acquisitions, capital expenditures or make other
investments. The calculation assumes no prepayment of the
amended and restated credit facilities during the period.
|
|
|
|
|
(9)
|
It will be an event of default under the amended
and restated credit agreement if our senior secured leverage
ratio (as defined under the amended and restated credit
agreement), as of the end of any fiscal quarter, is greater than
4.00 to 1.00. We will not be permitted to pay dividends under
the amended and restated credit agreement if an event of default
has occurred and is continuing.
|
|
|
|
|
(10)
|
It will be an event default under the amended and
restated credit agreement if our fixed charge coverage ratio (as
defined in our amended and restated credit agreement), as of the
end of any fiscal quarter, is not (x) after the closing
date and on or prior to December 31, 2005, at least 2.50 to
1.00, (y) after January 1, 2006 and on or prior to
December 31, 2006, at least 2.00 to 1.00 and (z) after
January 1, 2007, at least 1.75 to 1.00. We will not be
permitted to pay dividends under the amended and restated credit
agreement if an event of default has occurred and is continuing.
|
|
|
|
(11)
|
Historical EBITDA is defined as net earnings
(loss) before interest expense, income taxes, depreciation and
amortization on an historical basis, without giving effect to
the TXUCV acquisition, this offering and the related
transactions. We believe that net cash provided by operating
activities is the most directly comparable financial measure to
EBITDA under GAAP. We present EBITDA for several reasons.
Management believes that EBITDA is useful as a means to evaluate
our ability to pay our estimated cash needs and pay dividends.
In addition, we have presented EBITDA to investors in the past
because it is frequently used by investors, securities analysts
and other interested parties in the evaluation of companies in
our industry, and we believe that presenting it here provides a
measure of consistency in our financial reporting. EBITDA is
also a component of the restrictive covenants and financial
ratios contained and will be contained in the agreements
governing our debt which will require us to maintain compliance
with these covenants and will limit certain activities, such as
our ability to incur debt and to pay dividends. The definitions
in these covenants and ratios are based on EBITDA after giving
effect to specified charges. As a result, we believe that the
presentation of EBITDA as supplemented by these other items
provides important additional information to investors. See
Managements Discussion and Analysis of Results of
Operations and Financial Condition CCI
Holdings Liquidity and Capital Resources
Debt and Capital Leases Covenant Compliance.
In addition, EBITDA provides our board of directors meaningful
information to determine, with other data, assumptions and
considerations, our dividend policy and our ability to pay
dividends under the restrictive covenants in the agreements
governing our debt.
|
|
|
|
|
|
|
|
EBITDA is a non-GAAP financial measure.
Accordingly, it should not be construed as an alternative to net
cash from operating or investing activities, cash flows from
operations or net income (loss) as defined by GAAP and is not on
its own necessarily indicative of cash available to fund our
cash needs as determined in accordance with GAAP. In addition,
not all companies use identical calculations, and this
presentation of EBITDA may not be comparable to other similarly
titled measures of other companies.
|
|
|
|
|
(12)
|
Pro forma adjustments consist of the following:
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31, 2004
|
|
|
|
|
|
|
|
(in thousands)
|
|
CCI Texas EBITDA(a)
|
|
$
|
15,538
|
|
|
Selling, general and administrative expense
adjustments for TXUCV acquisition(b)
|
|
|
1,118
|
|
|
|
|
|
|
|
|
|
|
$
|
16,656
|
|
|
|
|
|
|
|
39
|
|
|
|
|
|
(a)
|
CCI Texas EBITDA represents the EBITDA of
CCI Texas for the period presented. The operating results
of CCI Texas are not reflected in our historical EBITDA and
financial results for the period from January 1, 2004,
through April 13, 2004. The following table illustrates our
calculation of CCI Texas EBITDA for this period:
|
|
|
|
|
|
|
|
|
|
|
January 1, 2004
|
|
|
|
through
|
|
|
|
April 13, 2004
|
|
|
|
|
|
|
|
(in thousands)
|
|
Net cash provided by operating activities
|
|
$
|
5,319
|
|
|
Adjustments:
|
|
|
|
|
|
|
Prepayment penalty on extinguishment of debt
|
|
|
(1,914
|
)
|
|
|
Deferred income tax
|
|
|
(950
|
)
|
|
|
Provision for postretirement benefits
|
|
|
(3,007
|
)
|
|
|
Loss/(gain) or disposition of property and
investments
|
|
|
(19
|
)
|
|
|
Restructuring, asset impairment and other charges
|
|
|
12
|
|
|
|
Partnership income and minority interest
|
|
|
1,068
|
|
|
|
Provision for bad debt losses
|
|
|
(542
|
)
|
|
|
Other charges
|
|
|
31
|
|
|
Changes in operating assets and liabilities
|
|
|
9,909
|
|
|
Interest expense, net
|
|
|
3,158
|
|
|
Income taxes
|
|
|
2,473
|
|
|
|
|
|
|
|
|
CCI Texas EBITDA
|
|
$
|
15,538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b)
|
The pro forma adjustments to selling, general,
and administrative expense for the TXUCV acquisition reflect
(1) a reduction in costs of $1,983 resulting from the
termination of TXUCV employees upon the closing of the TXUCV
acquisition and (2) incremental professional service fees
of $865 to be paid to Mr. Lumpkin, Providence Equity and
Spectrum Equity pursuant to the second professional services
agreement entered into in connection with the TXUCV acquisition.
See Note 1 to the unaudited pro forma condensed
consolidated financial statements.
|
|
|
|
|
|
|
(13)
|
Pro forma EBITDA represents our historical EBITDA
as adjusted for the TXUCV acquisition and has been prepared on a
basis consistent with the comparable data in the unaudited pro
forma condensed consolidated financial statements included
elsewhere in this prospectus.
|
|
|
|
|
|
|
|
(14)
|
During 2004, TXUCV paid retention bonuses to keep
key employees to run its day-to-day business operations while it
was being prepared for sale. Other than retention costs payable
in connection with the TXUCV acquisition, we do not expect to
incur such charges in the future. Given the unusual and non-
recurring nature of these expenses, they are excluded from the
calculation of Bank EBITDA under our amended and restated credit
agreement and do not affect our ongoing ability to pay dividends.
|
|
|
|
|
|
|
|
(15)
|
During 2004, $5.7 million in severance was
incurred, primarily due to employee terminations associated with
the TXUCV acquisition. While we expect to incur additional
severance costs as part of the integration and restructuring
process in 2005, these costs have already been accounted for
within our $7.5 million estimate of 2005 integration and
restructuring costs described in Note 5 above. Given the
unusual and non-recurring nature of these expenses, they are
excluded from the calculation of Bank EBITDA under our amended
and restated credit agreement and do not affect our ongoing
ability to pay dividends.
|
|
|
|
|
|
|
|
(16)
|
During 2004, TXUCV incurred $2.2 million in
costs associated with its sale. Given the unusual and
non-recurring nature of these expenses, they are excluded from
the calculation of Bank EBITDA under our amended and restated
credit agreement and do not affect our ongoing ability to pay
dividends.
|
|
|
|
|
|
|
|
(17)
|
For the year ended December 31, 2004, we
paid $5,000 in aggregate professional service fees to
Mr. Lumpkin, Providence Equity and Spectrum Equity pursuant
to two professional services
|
|
|
40
|
|
|
|
|
|
|
agreements. After the closing of the offering, we
will no longer pay these fees because these professional service
agreements will automatically terminate on the closing of the
offering. See Note 6 to the unaudited pro forma condensed
consolidated financial statements.
|
|
|
|
|
|
|
|
(18)
|
Other, net includes equity earnings from our
investments in cellular partnerships, dividend income,
recognizing the minority interests of investors in East Texas
Fiber Line Incorporated as well as certain other miscellaneous
non-operating items.
|
|
|
See Note 6 to our consolidated financial
statements for a description of our investments. The table below
sets out the components of Other, net:
|
|
|
|
|
|
|
|
|
Year ended
|
|
|
|
December 31, 2004
|
|
|
|
|
|
Partnership income
|
|
$
|
2,462
|
|
|
Dividend income
|
|
|
2,589
|
|
|
Minority interest
|
|
|
(433
|
)
|
|
Other
|
|
|
146
|
|
|
|
|
|
|
|
|
Other, net
|
|
$
|
4,764
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19)
|
During 2004, we received approximately $4,135 in
cash distributions from our investments in cellular partnerships
and our minority interest in East Texas Fiber Line Incorporated.
See Note 6 to our consolidated financial statements
included elsewhere in this prospectus.
|
|
|
|
|
|
|
|
(20)
|
Represents expenses that were excluded from the
calculation of pro forma Bank EBITDA as permitted by the terms
of the amended and restated credit agreement and as described in
notes (14)-(17) above. These expenses were paid by us in cash
during 2004 and would have impacted the amount of cash that
would have been available to pay dividends had our dividend
policy been in effect in 2004. However, we do not expect these
cash expenses to affect our ongoing ability to pay dividends
following this offering. See notes (14)-(17) above.
|
|
|
Assumptions and Considerations
In reviewing and adopting the dividend policy,
our board of directors reviewed estimates of the cash available
to pay dividends and, with respect to these estimates and the
dividend policy as a whole, reviewed and analyzed several
factors, including, but not limited to, the following:
|
|
|
|
|
|
|
|
|
our results of operations and financial
condition, including that our Bank EBITDA was
$141.0 million in 2004, on a pro forma basis to give effect
to the TXUCV acquisition;
|
|
|
|
|
|
|
|
|
|
our estimated minimum Bank EBITDA of
$117.7 million and our belief that our actual Bank EBITDA
for the first year following the offering will be at least this
amount;
|
|
|
|
|
|
|
|
the matters discussed in the notes to the tables
above;
|
|
|
|
|
|
our various expected cash needs, including
interest payments on our debt, capital expenditures, integration
and restructuring costs of the TXUCV acquisition in 2005, taxes,
incremental costs associated with being a public company and
certain other costs;
|
|
|
|
|
|
our belief that the payment of dividends at the
level described above will not have a negative impact on our
operations and performance based on prior years results
and, relatedly, our belief that our amended and restated
revolving credit facility will have sufficient capacity to
finance expected fluctuations in working capital and other cash
needs, including the payment of dividends at the levels
described above, although we currently do not intend to borrow
under our new revolving credit facility to pay dividends;
|
|
|
|
|
|
other possible uses of cash with attractive rates
of return;
|
|
|
|
|
|
potential sources of liquidity, including that we
have at our disposal the possibility of raising cash from asset
sales, and capital resources;
|
41
|
|
|
|
|
|
|
the state of our business, the environment in
which we operate and the various risk we face, including
competition, technological change, changes in our industry, and
regulatory and other risks and that they will remain consistent
with previous periods; and
|
|
|
|
|
|
our assumption regarding the absence of
extraordinary business events and risks, such as new
industry-altering technological developments or adverse
regulatory developments, that may adversely affect our business,
results of operations or anticipated cash needs.
|
Our intended policy to distribute rather than
retain a significant portion of the cash generated by our
business as regular quarterly dividends is based upon the
current assessment by our board of directors of the factors and
assumptions listed above. If these factors and assumptions were
to change, we would need to reassess that policy. Over time, our
capital and other cash needs will be subject to increasing
uncertainties and are more difficult to predict, which could
affect whether we pay dividends and the level of any dividends
we may pay in the future.
Our dividend policy may limit our ability to
pursue growth opportunities, such as to fund a material
expansion of our business, including any significant
acquisitions or to pursue growth opportunities requiring capital
expenditures significantly beyond our current expectations. In
the recent past, such growth opportunities have included
investments in new services such as DSL Internet access and the
introduction of digital video service in selected Illinois
markets. However, we intend to retain sufficient cash after the
payment of dividends to permit the pursuit of growth
opportunities that do not require material capital investments.
Currently, we have no specific plans to make a significant
acquisition or to increase capital spending to expand our
business materially. However, we will evaluate potential growth
opportunities and capital expenditures as they arise and, if our
board of directors determines that it is in our best interest to
use cash that would otherwise be available for dividends to
pursue an acquisition opportunity, to materially increase
capital spending or for some other purpose, the board would be
free to depart from or change our dividend policy at any time.
There are several risks relating to our dividend
policy that are summarized under Risk Factors
Risks Relating to Our Class A Common Stock You
may not receive dividends because our board of directors could,
in its discretion, depart from or change our dividend policy at
any time, We might not have cash in the
future to pay dividends in the intended amounts or at all,
You may not receive dividends because of
restrictions in our debt agreements, Delaware law and state
regulatory requirements, and Because we
are a holding company with no operations, we will not be able to
pay dividends unless our subsidiaries transfer funds to
us. We cannot assure you that we will pay dividends during
or following the year after this offering or thereafter at the
level estimated above or at all. Dividend payments are within
the absolute discretion of our board of directors and will be
dependent upon many factors and future developments that could
differ materially from our current expectations.
Restrictions on Payment of Dividends
Our ability to pay dividends will be restricted
by current and future agreements governing our debt, including
the amended and restated credit agreement and the indenture and
by Delaware law and may be restricted by state regulatory
authorities.
|
|
|
|
|
Amended and Restated Credit
Agreement
|
Our existing credit agreement currently does not
permit us to pay the dividends contemplated in this prospectus.
As such, concurrently with the closing of this offering, we
intend to amend and restate our existing credit agreement to
enable us to pay dividends, subject to the satisfaction of
certain financial covenants, conditions and other restrictions.
For the year ended 2004, we would have been permitted to pay
dividends of $69.1 million under the amended and restated
credit agreement. The amount of dividends we are able to pay in
the future under the amended and restated credit agreement will
increase or decrease based upon, among other things, our
cumulative Bank EBITDA and our needs for
42
Available Cash. In addition, we will be required
to comply with three financial ratios in order to pay dividends
under the amended and restated credit agreement:
|
|
|
|
|
|
|
If the total net leverage ratio, as of the end of
any fiscal quarter, is greater than 4.75 to 1.0, we will be
required to suspend dividends on our common stock unless
otherwise permitted by an exception for dividends that may be
paid from the portion of the proceeds of any sale of our equity
not used to redeem or repurchase indebtedness and not used to
fund acquisitions, capital expenditures or make other
investments. During any dividend suspension period, we will be
required to repay debt in an amount equal to 50.0% of any
increase in our Available Cash during such dividend suspension
period.
|
|
|
|
|
|
In addition, we will not be permitted to pay
dividends if an event of default under the amended and restated
credit agreement has occurred and is continuing. In particular,
it will be an event of default if:
|
|
|
|
|
|
|
|
our senior secured leverage ratio, as of the end
of any fiscal quarter, is greater than 4.00 to 1.00;
|
|
|
|
|
|
our fixed charge coverage ratio, as of the end of
any fiscal quarter, is not (x) after the closing date and
on or prior to December 31, 2005, at least 2.50 to 1.00,
(y) after January 1, 2006 and on or prior to
December 31, 2006, at least 2.00 to 1.00 and (z) after
January 1, 2007, at least 1.75 to 1.00.
|
|
|
|
|
|
we make or commit to make capital expenditures
greater than the base amount of $45.0 million in each
fiscal year, provided that the base amount may be increased by
up to 100% of such base amount by carrying over to any such
period any portion of the base amount (without giving effect to
any increase) not spent in the immediately preceding period, and
that capital expenditures in any period shall be deemed first
made from the base amount applicable to such period in any given
period.
|
For a more complete description of the expected
terms of the amended and restated credit agreement see
Description of Indebtedness Amended and
Restated Credit Facilities.
Our indenture also restricts the amount of
dividends, distributions and other restricted payments we may
pay. Based on our historical results for the year ended
December 31, 2004, we would have been permitted to pay
dividends of $46.2 million under the general formula under
the restricted payments covenant of the indenture, commonly
referred to as the build-up amount. On a pro forma basis for the
year ended December 31, 2004, and after giving effect to
this offering and the related transactions, we would have been
permitted to pay dividends of $172.9 million under the
indenture. These restrictions, however, are less restrictive
than the comparable restrictions that will be contained in our
amended and restated credit agreement. As such, based upon our
belief that Bank EBITDA for the year following the closing of
this offering will be at least $117.7 million, we do not
expect the restrictions in our indenture to limit our ability to
pay dividends in the first year following the offering. For a
description of the indenture, see Description of
Indebtedness Senior Notes.
|
|
|
|
|
Delaware and Illinois Law
|
Under Delaware law, our board of directors may
not authorize payment of a dividend unless it is either paid out
of our surplus, as calculated in accordance with the DGCL, or if
we do not have a surplus, it is paid out of our net profits for
the fiscal year in which the dividend is declared and/or the
preceding fiscal year. Although we believe we will be permitted
to pay dividends at the anticipated levels during the first year
following this offering in compliance with Delaware law, our
board will periodically seek to assure itself that the statutory
requirements will be met before actually declaring dividends.
The Illinois Business Corporation Act also imposes limitations
on the ability of our subsidiaries that are Illinois
corporations, including ICTC, to declare and pay dividends.
43
|
|
|
|
|
State Regulatory Requirements
|
The ICC and the PUCT could require our Illinois
and Texas rural telephone companies to make minimum amounts of
capital expenditures and could limit the amount of cash
available to transfer from our rural telephone companies to us.
In connection with the reorganization, we were required to
obtain the approval of the ICC, but not the PUCT. As part of the
ICCs review of the reorganization, the ICC imposed various
conditions as a part of its approval of the reorganization,
including (1) prohibitions on payment of dividends or other
cash transfers from ICTC, our Illinois rural telephone company,
to us if it fails to meet or exceed agreed benchmarks for a
majority of seven service quality metrics for the prior
reporting year and (2) the requirement that our Illinois
rural telephone company have access to the higher of
$5.0 million or its currently approved capital expenditure
budget for each calendar year through a combination of available
cash and amounts available under credit facilities. In the
future, the ICC and the PUCT could impose additional or other
restrictions on us. In addition, the Illinois Public Utilities
Act prohibits the payment of dividends by ICTC, except out of
earnings and earned surplus, if ICTCs capital is or would
become impaired by payment of the dividend, or if payment of the
dividend would impair ICTCs ability to render reasonable
and adequate service at reasonable rates, unless the ICC
otherwise finds that the public interest requires payment of the
dividend, subject to any conditions imposed by the ICC.
44
CAPITALIZATION
The following table sets forth as of
December 31, 2004, the cash and cash equivalents and
capitalization:
|
|
|
|
|
|
|
of Homebase on an actual basis without giving
effect to the reorganization; and
|
|
|
|
|
|
of CCI Holdings, on an as adjusted basis to give
effect to: (a) the reorganization; (b) this offering;
(c) the amendment and restatement of our existing credit
facilities; and (d) our application of the estimated net
proceeds in the manner set forth in Use of Proceeds,
in each case, assuming these transactions occurred on
December 31, 2004.
|
You should read this table in conjunction with
Use of Proceeds, Managements Discussion
and Analysis of Financial Condition and Results of
Operations CCI Holdings and
CCI Texas, the audited financial
statements and the related notes of each of CCI Holdings, TXUCV
and its subsidiaries and the unaudited pro forma condensed
consolidated financial statements of CCI Holdings included
elsewhere in this prospectus.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2004
|
|
|
|
|
|
|
|
Actual(2)
|
|
As Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
Cash and cash
equivalents
(1)
|
|
$
|
52,084
|
|
|
$
|
15,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt (including current
portion):
|
|
|
|
|
|
|
|
|
|
Credit facilities:
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility(2)
|
|
|
|
|
|
|
|
|
|
|
Term loan facilities(3)
|
|
|
428,233
|
|
|
|
390,800
|
|
|
|
|
|
|
|
|
|
|
|
|
Total credit facilities
|
|
|
428,233
|
|
|
|
390,800
|
|
|
Capital lease obligations(4)
|
|
|
1,188
|
|
|
|
1,188
|
|
|
9 3/4 senior notes due 2012
|
|
|
200,000
|
|
|
|
130,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Total long-term debt (including current portion)
|
|
|
629,421
|
|
|
|
521,988
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable preferred shares:
|
|
|
|
|
|
|
|
|
|
|
|
Class A preferred shares, $1,000 per value,
182,000 shares authorized, issued and outstanding
|
|
|
205,469
|
|
|
|
|
|
|
Members deficit/stockholders equity
|
|
|
|
|
|
|
|
|
|
|
|
Common shares, no par value, 10,000,000 shares
authorized, issued and outstanding
|
|
|
|
|
|
|
|
|
|
|
|
Class A common stock, par value
$0.01 per share, 100,000,000 shares authorized,
and shares
issued and outstanding
|
|
|
|
|
|
|
|
|
|
|
|
Class B common stock, par value $0.01 per
share, 20,000,000 shares authorized,
and shares
issued and outstanding
|
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
58
|
|
|
|
297,544
|
|
|
|
|
Accumulated deficit
|
|
|
(19,111
|
)
|
|
|
(36,825
|
)
|
|
|
|
Accumulated other comprehensive income
|
|
|
258
|
|
|
|
258
|
|
|
|
|
|
|
|
|
|
|
|
|
Members (deficit)/stockholders equity
|
|
|
(18,795
|
)
|
|
|
260,977
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capitalization
|
|
$
|
816,095
|
|
|
$
|
782,965
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes $7.5 million of cash that will be
used to pre-fund expected integration and restructuring costs
for 2005 relating to the TXUCV acquisition described under
note 5 to the tables under Dividend Policy and
Restrictions.
|
45
|
|
|
|
(2)
|
The existing credit agreement contains, and the
amended and restated credit agreement will contain, a
$30.0 million revolving credit facility with a maturity of
six years.
|
|
|
|
(3)
|
As of December 31, 2004, the existing credit
facilities included a $115.3 million term loan A
facility and a $312.9 million term loan C facility. In
connection with this offering, our existing credit facilities
will be amended and restated to, among other things, provide for
the repayment in full of our term loan A and C facilities
and to borrow $390.8 million under a new term loan D
facility, which is expected to mature on October 14, 2011.
We expect the term loan D facility will provide for up to
$395.0 million in commitments by the lenders and to borrow
approximately $390.8 million on the closing of this
offering based on our December 31, 2004 cash balance. If,
at the closing, our cash balance is less than our cash balance
on December 31, 2004, we could borrow up to the entire
amount of the term loan D facility. See Description
of Indebtedness Amended and Restated Credit
Facilities.
|
|
|
|
(4)
|
The capital lease obligations represent the
outstanding balance under the GECC capital leases. See
Description of Indebtedness GECC Capital
Leases.
|
46
DILUTION
If you purchase Class A common stock in this
offering, your interest will be diluted to the extent of the
difference between the price per share paid by you in this
offering and the net tangible book deficiency per share of our
common stock after the offering. Net tangible book deficiency
per share of our common stock may be determined at any date by
subtracting our total liabilities from our total assets less our
intangible assets and dividing the difference by the number of
shares of common stock outstanding at that date.
Our net tangible book deficiency as of
December 31, 2004 was approximately
$ million,
or
$ per
share of common stock. After giving effect to this offering and
the application of the net proceeds in the manner described
under Use of Proceeds, our pro forma as adjusted net
tangible book deficiency as of December 31, 2004 would have
been approximately
$ million,
or
$ per
share of common stock. This represents an immediate increase in
net tangible book value of
$ per
share of our common stock to our existing common stockholders
and an immediate dilution of
$ per
share of our Class A common stock to new investors
purchasing our Class A common stock in this offering.
The following table illustrates the dilution to
new investors:
|
|
|
|
|
|
|
|
Initial public offering price per share of
Class A common stock
|
|
$
|
|
|
|
|
|
|
|
|
|
|
Net tangible book value (deficiency) per share as
of December 31, 2004
|
|
|
|
|
|
|
Increase per share attributable to new investors
in this offering
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma as adjusted net tangible book value
(deficiency) giving effect to this offering
|
|
$
|
|
|
|
|
|
|
|
|
|
Dilution in net tangible book value (deficiency)
per share to investors in this offering
|
|
$
|
|
|
|
|
|
|
|
|
The following table sets forth as of
December 31, 2004:
|
|
|
|
|
|
|
the total number of shares of our common stock
owned by our existing common stockholders and to be owned by new
investors purchasing shares of Class A common stock in this
offering;
|
|
|
|
|
|
the total consideration paid by our existing
common stockholders and to be paid by the new investors
purchasing shares of Class A common stock in this
offering; and
|
|
|
|
|
|
the average price per share of common stock paid
by our existing common stockholders and to be paid by new
investors purchasing shares of Class A common stock in this
offering:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Purchased
|
|
Total Consideration
|
|
|
|
|
|
|
|
|
|
Average Price
|
|
|
|
Number
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing common stockholders
|
|
|
|
|
|
|
|
%
|
|
$
|
|
|
|
|
|
%
|
|
$
|
|
|
|
New investors
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
100.0
|
%
|
|
$
|
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The foregoing discussion and tables exclude
shares sold by our existing equity investors. To the extent that
any options to purchase shares of our common stock are granted
in the future and these options are exercised, there may be
further dilution to new investors.
47
SELECTED HISTORICAL AND OTHER FINANCIAL
DATA CCI HOLDINGS
CCI Holdings is a holding company with no income
from operations or assets except for the capital stock of CCI
and Consolidated Communications Acquisition Texas, Inc., which
we refer to as Texas Holdings. CCI was formed for the sole
purpose of acquiring ICTC and the related businesses on
December 31, 2002. We believe the operations of ICTC and
the related businesses prior to December 31, 2002 represent
the predecessor of CCI Holdings. Texas Holdings is a holding
company with no income from operations or assets except for the
capital stock of Consolidated Communications Ventures Company
(formerly TXUCV), which we refer to as CCV. Texas Holdings was
formed for the sole purpose of acquiring TXUCV, which was
acquired on April 14, 2004 and renamed CCV after the
closing of the acquisition. Texas Holdings operates its business
through and receives all of its income from, CCV and its
subsidiaries. Results for the year ended December 31, 2004
include the results of operations of CCV since the date of the
TXUCV acquisition.
The selected consolidated financial information
set forth below have been derived from the unaudited combined
financial statements of ICTC and related businesses as of and
for the year ended December 31, 2000, the audited combined
financial statements of ICTC and related businesses as of and
for the years ended December 31, 2001 and 2002 and the
audited consolidated financial statements of CCI Holdings as of
and for the years ended December 31, 2003 and 2004. The
unaudited combined financial statements of ICTC and related
businesses, the predecessor of CCI Holdings, as of and for the
year ended December 31, 2000 reflect all adjustments that
management believes to be of a normal and recurring nature and
necessary for a fair presentation of the results for the
referenced unaudited periods.
The following selected historical consolidated
financial information should be read in conjunction with
Managements Discussion and Analysis of Financial
Condition CCI Holdings, the audited
consolidated financial statements of CCI Holdings and the
audited combined financial statements of ICTC and related
businesses and the related notes included elsewhere in this
prospectus.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor
|
|
CCI Holdings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2000
|
|
2001
|
|
2002
|
|
2003
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
|
|
|
|
Consolidated Statement of Operations
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
$
|
117.1
|
|
|
$
|
115.6
|
|
|
$
|
109.9
|
|
|
$
|
132.3
|
|
|
$
|
269.6
|
|
|
|
Cost of services and products (exclusive of
depreciation and amortization shown separately below)
|
|
|
20.0
|
|
|
|
19.7
|
|
|
|
17.9
|
|
|
|
30.1
|
|
|
|
62.7
|
|
|
|
Selling, general and administrative
|
|
|
61.1
|
|
|
|
55.2
|
|
|
|
53.6
|
|
|
|
58.7
|
|
|
|
105.8
|
|
|
|
Asset impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.6
|
|
|
|
Depreciation and amortization(1)
|
|
|
33.6
|
|
|
|
31.8
|
|
|
|
24.5
|
|
|
|
22.5
|
|
|
|
54.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
2.4
|
|
|
|
8.9
|
|
|
|
13.9
|
|
|
|
21.0
|
|
|
|
35.0
|
|
|
|
Interest expense, net(2)
|
|
|
(1.8
|
)
|
|
|
(1.8
|
)
|
|
|
(1.6
|
)
|
|
|
(11.9
|
)
|
|
|
(39.6
|
)
|
|
|
Other, net(3)
|
|
|
0.5
|
|
|
|
5.8
|
|
|
|
0.4
|
|
|
|
0.1
|
|
|
|
3.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
1.1
|
|
|
|
12.9
|
|
|
|
12.7
|
|
|
|
9.2
|
|
|
|
(0.9
|
)
|
|
|
Income tax expense
|
|
|
(1.7
|
)
|
|
|
(6.3
|
)
|
|
|
(4.7
|
)
|
|
|
(3.7
|
)
|
|
|
(0.2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(0.6
|
)
|
|
$
|
6.6
|
|
|
$
|
8.0
|
|
|
|
5.5
|
|
|
|
(1.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends on redeemable preferred shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8.5
|
)
|
|
|
(15.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss applicable to common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(3.0
|
)
|
|
$
|
(16.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share basic and
diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.32
|
)
|
|
$
|
(1.79
|
)
|
|
Other Financial Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telephone Operations revenues
|
|
$
|
82.0
|
|
|
$
|
79.8
|
|
|
$
|
76.7
|
|
|
$
|
90.3
|
|
|
$
|
230.4
|
|
|
Other Data (as of end of period):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local access lines in service
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
63,064
|
|
|
|
62,249
|
|
|
|
60,533
|
|
|
|
58,461
|
|
|
|
168,778
|
|
|
|
|
Business
|
|
|
32,933
|
|
|
|
33,473
|
|
|
|
32,475
|
|
|
|
32,426
|
|
|
|
86,430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total local access lines(3)
|
|
|
95,997
|
|
|
|
95,722
|
|
|
|
93,008
|
|
|
|
90,887
|
|
|
|
255,208
|
|
|
|
DSL subscribers
|
|
|
|
|
|
|
2,501
|
|
|
|
5,761
|
|
|
|
7,951
|
|
|
|
27,445
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total connections
|
|
|
95,997
|
|
|
|
98,223
|
|
|
|
98,769
|
|
|
|
98,838
|
|
|
|
282,653
|
|
48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor
|
|
CCI Holdings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2000
|
|
2001
|
|
2002
|
|
2003
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
|
|
|
|
Consolidated Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
$
|
36.1
|
|
|
$
|
34.3
|
|
|
$
|
28.5
|
|
|
$
|
28.9
|
|
|
$
|
76.5
|
|
|
|
Cash flows used in investing activities
|
|
|
(21.8
|
)
|
|
|
(13.1
|
)
|
|
|
(14.1
|
)
|
|
|
(296.1
|
)
|
|
|
(550.8
|
)
|
|
|
Cash flows from (used in) financing activities
|
|
|
(21.5
|
)
|
|
|
(18.9
|
)
|
|
|
(16.6
|
)
|
|
|
277.4
|
|
|
|
516.3
|
|
|
|
Capital expenditures
|
|
|
20.7
|
|
|
|
13.1
|
|
|
|
14.1
|
|
|
|
11.3
|
|
|
|
30.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor
|
|
CCI Holdings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2000
|
|
2001
|
|
2002
|
|
2003
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
|
|
|
|
Consolidated Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
0.9
|
|
|
$
|
3.3
|
|
|
$
|
1.1
|
|
|
$
|
10.1
|
|
|
$
|
52.1
|
|
|
|
Total current assets
|
|
|
27.1
|
|
|
|
26.7
|
|
|
|
23.2
|
|
|
|
39.6
|
|
|
|
98.9
|
|
|
|
Net plant, property & equipment(4)
|
|
|
102.6
|
|
|
|
100.5
|
|
|
|
105.1
|
|
|
|
104.6
|
|
|
|
360.8
|
|
|
|
Total assets
|
|
|
270.0
|
|
|
|
248.9
|
|
|
|
236.4
|
|
|
|
323.9
|
|
|
|
1,006.1
|
|
|
|
Total long-term debt (including current
portion)(5)
|
|
|
21.3
|
|
|
|
21.1
|
|
|
|
21.0
|
|
|
|
180.4
|
|
|
|
629.4
|
|
|
|
Redeemable preferred shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.5
|
|
|
|
205.5
|
|
|
|
Parent company investment/ Members deficit
|
|
|
191.3
|
|
|
|
178.1
|
|
|
|
174.5
|
|
|
|
(3.5
|
)
|
|
|
(18.8
|
)
|
|
|
|
|
(1)
|
On January 1, 2002, ICTC and related
businesses adopted SFAS No. 142, Goodwill and Other
Intangible Assets. Pursuant to SFAS No. 142, ICTC
ceased amortizing goodwill on January 1, 2002 and instead
tested for goodwill impairment annually. Amortization expense
for goodwill and intangible assets was $17.6 million for
2000 and 2001, $10.1 million in 2002 and $7.0 million
in 2003. Depreciation and amortization excludes amortization of
deferred financing costs.
|
|
|
|
(2)
|
Interest expense includes amortization of
deferred financing costs totaling $0.5 million in 2003 and
$6.4 million in 2004.
|
|
|
|
(3)
|
On September 30, 2001, ICTC sold two
exchanges of approximately 2,750 access lines, received proceeds
from the sale of $7.2 million and recorded a gain on the
sale of assets of approximately $5.2 million.
|
|
|
|
(4)
|
Property, plant and equipment are recorded at
cost. The cost of additions, replacements and major improvements
is capitalized, while repairs and maintenance are charged to
expenses. When property, plant and equipment are retired from
ICTC, the original cost, net of salvage, is charged against
accumulated depreciation, with no gain or loss recognized in
accordance with composite group life remaining methodology used
for regulated telephone plant assets.
|
|
|
|
|
|
(5)
|
In connection with the TXUCV acquisition on
April 14, 2004, we issued $200.0 million in aggregate
principal amount of senior notes and entered into the existing
credit facilities, of which $428.2 million was outstanding
as of December 31, 2004.
|
|
|
49
SELECTED HISTORICAL AND OTHER FINANCIAL
DATA CCI TEXAS
Texas Holdings is a holding company with no
income from operations or assets except for the capital stock of
CCV. Texas Holdings was formed for the sole purpose of acquiring
TXUCV, which was acquired on April 14, 2004 and renamed CCV
after the closing of the acquisition. As a result, we have not
provided separate financial results for Texas Holdings and
present only the financial results of CCV. We believe that the
operations of TXUCV prior to April 14, 2004 represent the
predecessor of CCV. In addition, TXU Corp. contributed the
parent company of Fort Bend Telephone Company on
August 11, 2000 to TXUCV. We believe the operations of
Fort Bend Telephone Company prior to August 11, 2000
represent the predecessor of TXUCV.
The selected consolidated financial information
set forth below have been derived from the audited consolidated
financial statements of Fort Bend Telephone Company, the
predecessor of TXUCV, as of and for the year ended
December 31, 1999 and as of and for the period ended
August 10, 2000, the audited consolidated financial
statements of TXUCV, the predecessor of CCV, as of and for the
years ended December 31, 2000, 2001, 2002 and 2003.
The following selected consolidated financial
information should be read in conjunction with
Managements Discussion and Analysis of Financial
Condition CCV and the audited consolidated
financial statements of TXUCV and the related notes elsewhere in
this prospectus.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor to TXUCV
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period from
|
|
Period from
|
|
|
|
|
|
|
|
1/1/00 to
|
|
8/11/00 to
|
|
|
|
|
|
1999
|
|
8/10/00
|
|
12/31/00
|
|
2001
|
|
2002
|
|
2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
Consolidated Statement of Operations
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
$
|
126.3
|
|
|
$
|
93.2
|
|
|
$
|
67.9
|
|
|
$
|
207.5
|
|
|
$
|
214.7
|
|
|
$
|
194.8
|
|
|
|
Network operating costs (exclusive of
depreciation and amortization shown separately below)
|
|
|
48.7
|
|
|
|
38.7
|
|
|
|
29.9
|
|
|
|
95.6
|
|
|
|
76.9
|
|
|
|
58.4
|
|
|
|
Selling, general and administrative
|
|
|
35.9
|
|
|
|
31.8
|
|
|
|
32.1
|
|
|
|
88.7
|
|
|
|
109.4
|
|
|
|
75.4
|
|
|
|
Depreciation and amortization(1)
|
|
|
22.8
|
|
|
|
19.3
|
|
|
|
17.1
|
|
|
|
50.2
|
|
|
|
41.0
|
|
|
|
32.9
|
|
|
|
Restructuring, asset impairment and other
charges(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.4
|
|
|
|
0.2
|
|
|
|
Goodwill impairment charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.0
|
|
|
|
13.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
18.9
|
|
|
|
3.4
|
|
|
|
(11.2
|
)
|
|
|
(27.0
|
)
|
|
|
(132.0
|
)
|
|
|
14.7
|
|
|
|
Interest expense, net(3)
|
|
|
(1.8
|
)
|
|
|
(3.6
|
)
|
|
|
(4.9
|
)
|
|
|
(11.1
|
)
|
|
|
(7.5
|
)
|
|
|
(5.4
|
)
|
|
|
Other, net(4)
|
|
|
2.4
|
|
|
|
5.8
|
|
|
|
10.9
|
|
|
|
9.9
|
|
|
|
11.4
|
|
|
|
0.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
19.5
|
|
|
|
5.6
|
|
|
|
(5.2
|
)
|
|
|
(28.2
|
)
|
|
|
(128.1
|
)
|
|
|
10.1
|
|
|
|
Income taxes (expense) benefit
|
|
|
(9.3
|
)
|
|
|
(3.8
|
)
|
|
|
(0.3
|
)
|
|
|
6.3
|
|
|
|
38.3
|
|
|
|
(12.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
10.2
|
|
|
$
|
1.8
|
|
|
$
|
(5.5
|
)
|
|
$
|
(21.9
|
)
|
|
$
|
(89.8
|
)
|
|
$
|
(2.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Data (as of end of period):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local access lines in service
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
80,182
|
|
|
|
|
|
|
|
117,130
|
|
|
|
119,488
|
|
|
|
119,060
|
|
|
|
116,862
|
|
|
|
|
Business
|
|
|
36,394
|
|
|
|
|
|
|
|
49,292
|
|
|
|
50,406
|
|
|
|
53,023
|
|
|
|
54,780
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total local access lines
|
|
|
116,576
|
|
|
|
|
|
|
|
166,422
|
|
|
|
169,894
|
|
|
|
172,083
|
|
|
|
171,642
|
|
|
|
DSL subscribers
|
|
|
|
|
|
|
|
|
|
|
1,593
|
|
|
|
4,069
|
|
|
|
5,423
|
|
|
|
8,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total connections
|
|
|
116,576
|
|
|
|
|
|
|
|
168,051
|
|
|
|
173,963
|
|
|
|
177,506
|
|
|
|
180,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CLEC access lines
|
|
|
3,656
|
|
|
|
|
|
|
|
18,541
|
|
|
|
58,591
|
|
|
|
26,088
|
|
|
|
|
|
|
Consolidated Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from (used in) operating activities
|
|
$
|
56.8
|
|
|
$
|
(16.5
|
)
|
|
$
|
37.4
|
|
|
$
|
6.8
|
|
|
$
|
34.7
|
|
|
$
|
75.1
|
|
|
|
Cash flows used in investing activities
|
|
|
(53.0
|
)
|
|
|
(27.3
|
)
|
|
|
(48.3
|
)
|
|
|
(59.9
|
)
|
|
|
(21.3
|
)
|
|
|
(14.3
|
)
|
|
|
Cash flows from (used in) financing activities
|
|
|
20.0
|
|
|
|
34.2
|
|
|
|
(3.8
|
)
|
|
|
46.3
|
|
|
|
(4.4
|
)
|
|
|
(61.8
|
)
|
|
|
Capital expenditures
|
|
|
54.9
|
|
|
|
36.0
|
|
|
|
59.2
|
|
|
|
67.0
|
|
|
|
27.4
|
|
|
|
18.2
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
|
|
|
|
Predecessor
|
|
|
|
|
|
to TXUCV
|
|
|
|
|
|
|
|
|
|
|
|
1999
|
|
2000
|
|
2001
|
|
2002
|
|
2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
34.6
|
|
|
$
|
10.3
|
|
|
$
|
3.4
|
|
|
$
|
12.4
|
|
|
$
|
11.5
|
|
|
|
Total current assets
|
|
|
69.7
|
|
|
|
63.8
|
|
|
|
44.3
|
|
|
|
86.4
|
|
|
|
34.5
|
|
|
|
Net plant, property & equipment(5)
|
|
|
198.8
|
|
|
|
332.4
|
|
|
|
363.4
|
|
|
|
240.8
|
|
|
|
231.4
|
|
|
|
Total assets
|
|
|
555.5
|
|
|
|
787.0
|
|
|
|
800.4
|
|
|
|
700.1
|
|
|
|
647.9
|
|
|
|
Total long-term debt (including current portion)
|
|
|
56.1
|
|
|
|
157.5
|
|
|
|
172.8
|
|
|
|
166.2
|
|
|
|
100.4
|
|
|
|
Stockholders equity
|
|
|
354.3
|
|
|
|
490.5
|
|
|
|
496.6
|
|
|
|
407.6
|
|
|
|
410.9
|
|
|
|
|
|
|
|
(1)
|
On January 1, 2002, TXUCV adopted
SFAS No. 142, Goodwill and Other Intangible Assets.
Pursuant to SFAS No. 142, TXUCV ceased amortizing
goodwill on January 1, 2002, and instead tests for goodwill
impairment annually. Amortization expense for goodwill and
intangible assets was $5.3 million in 1999,
$8.7 million in 2000, and $13.7 million in 2001. In
accordance with SFAS No. 142, TXUCV recognized
goodwill impairments of $13.2 million and
$18.0 million in 2003 and 2002, respectively.
|
|
|
|
|
(2)
|
During 2002, TXUCV recognized restructurings,
asset impairment and other charges of $101.4 million due to
write down of assets relating to TXUCVs competitive
telephone company and transport businesses.
|
|
|
|
|
(3)
|
Interest expense prior to the TXUCV acquisition
was from the TXU revolving credit facility, GECC capital leases,
mortgage notes and is reduced by allowance for funds used during
construction.
|
|
|
|
|
(4)
|
Other, net includes equity earnings from the
cellular partnerships, dividend income and recognizing the
minority interests of investors in East Texas Fiber Line
Incorporated.
|
|
|
|
|
(5)
|
Property, plant and equipment items are recorded
at cost. The cost of additions, replacements and major
improvements is capitalized, while repairs and maintenance are
charged to expense.
|
51
MANAGEMENTS DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION
AND RESULTS OF OPERATIONS CCI
HOLDINGS
We present below Managements Discussion
and Analysis of Financial Condition and Results of Operations of
CCI Holdings. The following discussion should be read in
conjunction with the historical consolidated financial
statements and related notes, unaudited pro forma financial
statements and other financial information related to CCI
Holdings appearing elsewhere in this prospectus.
The following discussion gives retroactive
effect to our reorganization as if it had occurred on
December 31, 2004. As a result, the discussion below
represents the financial results of CCI and Texas Holdings on a
consolidated basis. For all periods prior to April 14,
2004, the date of the TXUCV acquisition, our financial results
only include CCI and its consolidated subsidiaries. For all
periods subsequent to April 14, 2004, our financial results
include CCI and Texas Holdings on a consolidated
basis.
Overview
We are an established rural local exchange
company that provides communications services to residential and
business customers in Illinois through CCI Illinois and in Texas
through CCI Texas. As of December 31, 2004, we estimate
that we were the 15th largest local telephone company in the
United States, based on industry sources, with approximately
255,208 local access lines and 27,445 DSL lines in service. Our
main sources of revenues are our local telephone businesses in
Illinois and Texas, which offer an array of services, including
local dial tone, custom calling features, private line services,
long distance, dial-up and high-speed Internet access, carrier
access and billing and collection services. We also operate a
number of complementary businesses. In Illinois, we provide
additional services such as telephone service to county jails
and state prisons, operator and national directory assistance
and telemarketing and order fulfillment services. In Texas, we
publish telephone directories and offer wholesale transport
services on a fiber optic network.
CCI Holdings began operations with the
acquisition of ICTC and several related businesses from
McLeodUSA on December 31, 2002. CCI Texas began operations
in its present form with our acquisition of TXUCV on
April 14, 2004 for $524.1 million in cash, net of cash
acquired and including transaction costs. As a result of the
foregoing, period-to-period comparisons of our financial results
to date are not necessarily meaningful and should not be relied
upon as an indication of future performance due to the following
factors:
|
|
|
|
|
|
|
Revenues and expenses in 2004 and 2003 for
certain long distance services and data and Internet services
include services that were not part of the financial results of
our Telephone Operations segment when it was owned by McLeodUSA
in 2002. These services were provided, and revenues were
recognized, by McLeodUSA as part of its competitive telephone
company operations. In order for McLeodUSA to provide these
services to customers in our Illinois rural telephone
companys service area, ICTC provided McLeodUSAs
competitive telephone company operations access to its network
and billing and collection services for which it received
network access charges and billing and collection fees.
Following our acquisition of ICTC and the related businesses,
Telephone Operations launched its own business providing similar
long distance and data and Internet services to customers
primarily located in our Illinois rural telephone companys
service area. As a result, the results of operations of
Telephone Operations in 2004 and 2003 include operations that
were not included in 2002 when ICTC and the related operations
were owned by McLeodUSA.
|
|
|
|
|
|
Revenues and expenses in 2004 include the results
of operations of CCI Texas from April 14, 2004, the date of
its acquisition, through December 31, 2004. As a result,
our financial results as of and for the year ended for
December 31, 2004 include operations that were not included
for the year ended December 31, 2003.
|
52
|
|
|
|
|
|
|
Expenses for 2004 and 2003 included
$4.1 million and $2.0 million, respectively, in
aggregate professional services fees paid to our existing equity
investors pursuant to two professional services agreements. The
rights of our existing equity investors to receive these
professional service fees will terminate upon the closing of
this offering. See Certain Relationships and Related Party
Transactions Professional Services Fee
Agreements.
|
|
|
|
|
|
In 2001 and 2002 McLeodUSA encountered financial
difficulties and, as a result, initiated cost-cutting
initiatives and reduced financial support for all operations
other than ICTC. Although certain expenses were reduced as a
result of these initiatives, revenues and income from operations
also declined in these periods. In connection with its
bankruptcy proceeding in 2002, McLeodUSA identified ICTC and the
related businesses as assets held for sale and as discontinued
operations.
|
|
|
|
|
|
In connection with the TXUCV acquisition, we
currently expect to incur approximately $14.5 million in
operating expenses associated with the integration and
restructuring process in 2004 and 2005. As of December 31,
2004, $7.0 million had been spent on integration and
restructuring. These one-time integration and restructuring
costs will be in addition to certain ongoing expenses we expect
to incur to expand certain administrative functions, such as
those relating to SEC reporting and compliance, and do not take
into account other potential cost savings and expenses of the
TXUCV acquisition. We do not expect to incur costs relating to
the TXUCV integration after 2005.
|
|
|
|
|
|
Reorganization and this
Offering
|
As a general matter, we expect that our becoming
a public company will enhance our stature and provide us new
opportunities, such as by being able to use our stock to make
selected investments and acquisitions. On a day-to-day basis, we
do not expect our operations will be affected, either positively
or negatively. Over the short-term, we will incur certain
additional expenses as well as eliminate certain costs as a
result of becoming a public company. Specifically, as a result
of becoming a public company, we expect our future results of
operations and liquidity will be affected in the following ways:
|
|
|
|
|
|
|
In connection with this offering, we will incur
approximately $9.6 million in one-time fees and expenses.
These fees and expenses, which will be recorded as a reduction
to paid-in capital, are in addition to certain other one-time
fees and expenses we will incur in connection with the related
transactions discussed under Liquidity and Capital
Resources.
|
|
|
|
|
|
As a public company, we expect to incur
approximately $1.0 million in incremental, ongoing selling,
general and administrative expenses associated with being a
public company with equity securities listed on the New York
Stock Exchange. These expenses include SEC reporting, compliance
(SEC and NYSE)and related administration expenses, accounting
and legal fees, investor relations expenses, directors
fees and director and officer liability insurance premiums,
registrar and transfer agent fees, listing fees and other,
miscellaneous expenses.
|
|
|
|
|
|
Following this offering, we will have $5.0
million less annually in selling, general and administrative
expenses. We have been obligated to pay these amounts as fees
under two professional service agreements with our existing
equity investors. Upon the closing of this offering, these
professional service fee agreements will automatically terminate.
|
|
|
|
|
|
We expect to incur a non-cash compensation
expense of $11.6 million as a result of the amendment and
restatement of our restricted share plan in connection with this
offering. In the future, we expect to incur an additional
$11.6 million of non-cash compensation expense under the
restricted share plan that will be recognized ratably over the
remaining three year vesting period of the issued, but unvested
restricted shares outstanding at the offering date. We may also
incur additional non-cash compensation expenses in connection
with any new grants under our 2005 long term incentive plan,
consistent with other public companies.
|
|
|
|
|
|
As a result of the dividend policy that our board
of directors will adopt effective upon the closing of this
offering, we currently intend to pay an initial dividend of
$ per
share (representing a pro
|
53
|
|
|
|
|
|
|
rata portion of the expected dividend for the
first year following the closing of this offering) on or
about ,
2005 to stockholders of record as
of ,
2005 and to continue to pay quarterly dividends at an annual
rate of
$ per
share for the first year following the closing of this offering,
subject to various restrictions on our ability to do so. We
expect the aggregate impact of this dividend policy in the year
following the closing of the offering to be $47.5 million.
|
|
|
|
|
|
We do not expect any of our day-to-day operations
to be affected by this offering.
|
|
|
|
|
|
Factors Affecting Future Results of
Operations
|
Telephone Operations and Other
Operations.
To date, our revenues have
been derived primarily from the sale of voice and data
communications services to residential and business customers in
our rural telephone companies service areas as revealed in
the following chart:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
2002
|
|
2003
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(as a percentage
|
|
|
|
of total revenues)
|
|
Telephone Operations
|
|
|
69.8
|
|
|
|
68.2
|
|
|
|
85.5
|
|
|
Other Operations
|
|
|
30.2
|
|
|
|
31.8
|
|
|
|
14.5
|
|
Telephone Operations added revenues in 2004
primarily due to the inclusion of results from our Texas
Telephone Operations since the date of the TXUCV acquisition. We
do not anticipate significant growth in revenues from our
current Telephone Operations due to its primarily rural service
area, but we do expect relatively consistent cash flow from year
to year due to stable customer demand, limited competition and a
generally supportive regulatory environment.
In 2004, Other Operations revenues were down from
2003, reflecting the loss of the telemarketing and fulfillment
contract with the Illinois Toll Highway Authority and the
repricing of some large Operator Services customer contracts at
lower rates. We had success in growing Other Operations revenues
between 2002 and 2003 for several reasons. Due to its financial
difficulties and bankruptcy in 2002, McLeodUSA initiated
cost-cutting initiatives and reduced financial support for all
operations other than ICTC and, as a result, revenues for Other
Operations suffered. In 2003, following the acquisition from
McLeodUSA, management renewed its focus on growing this segment.
In addition, revenue growth was driven by the award to Public
Services by the State of Illinois of an extension to the prison
contract in December 2002 that nearly doubled the number of
prison sites we served.
Illinois and Texas.
We present in the following chart our revenues for CCI Illinois
and CCI Texas for 2004 each of the periods presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CCI Illinois
|
|
CCI Texas
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
April 14, 2004-
|
|
|
|
December 31, 2004
|
|
December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
Telephone Operations
|
|
|
|
|
|
|
|
|
|
|
Local calling services
|
|
$
|
26.6
|
|
|
$
|
41.0
|
|
|
|
Network access services
|
|
|
37.6
|
|
|
|
26.5
|
|
|
|
Subsidies
|
|
|
10.6
|
|
|
|
29.9
|
|
|
|
Long distance services
|
|
|
7.7
|
|
|
|
7.0
|
|
|
|
Data and Internet services
|
|
|
10.6
|
|
|
|
10.3
|
|
|
|
Other services
|
|
|
4.2
|
|
|
|
18.4
|
|
|
|
|
Total telephone operations
|
|
|
97.3
|
|
|
|
133.1
|
|
|
Other Operations
|
|
|
39.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
136.5
|
|
|
$
|
133.1
|
|
|
|
|
|
|
|
|
|
|
|
54
Local Access Lines and Bundled
Services.
Local access lines are an
important element of our business. An access line is
the telephone line connecting a persons home or business
to the public switched telephone network. The monthly recurring
revenue we generate from end users, the amount of traffic on our
network and related access charges generated from other
carriers, the amount of federal and state subsidies we receive
and most other revenue streams are directly related to the
number of local access lines in service. As of December 31,
2004, we had approximately 255,208 local access lines in
service, which is an increase of 164,321 local access lines in
service as of December 31, 2003 (or a decrease of
4,005 local access lines when CCI Texas
168,326 lines are excluded).
Historically, rural telephone companies have
experienced consistent growth in access lines because of
positive demographic trends, insulated rural local economies and
limited competition. Recently, many rural telephone companies
have experienced a loss of local access lines due to challenging
economic conditions, increased competition from wireless
providers, competitive local exchange carriers and, in some
cases, cable television operators. We have not been immune to
these conditions, particularly in Illinois. Excluding the effect
of the TXUCV acquisition, we have lost access lines in each of
the last two years in Illinois. Our Illinois telephone business
has experienced difficult economic and demographic conditions.
In addition, we believe we lost local access lines in Illinois
due to the disconnection of second telephone lines by our
residential customers in connection with their substituting DSL
or cable modem service for dial-up Internet access and wireless
services for wireline service.
Despite the slight loss of local access lines, we
have been able to mitigate the loss in each of our markets and
have increased average revenue per customer by focusing on the
following:
|
|
|
|
|
|
|
aggressively promoting DSL service;
|
|
|
|
|
|
bundling value-added services, such as DSL with a
combination of local service, custom calling features, voicemail
and Internet access;
|
|
|
|
|
|
maintaining excellent customer service standards,
particularly as we introduce new services to existing and new
customers and;
|
|
|
|
|
|
keeping a strong local presence in the
communities we serve.
|
The number of DSL subscribers we serve grew
substantially for the year ended 2004. DSL lines in service
increased 245.2% to approximately 27,445 lines (or 35.8%
when CCI Texas 16,651 lines are excluded) as of
December 31, 2004 from approximately 7,951 lines as of
December 31, 2003, which was a 38.0% increase from
approximately 5,761 lines as of December 31, 2002. Our
penetration rate for DSL lines in service was approximately
10.8% of our rural telephone companies local access lines
at December 31, 2004.
We have also been successful in growing our
revenues in Telephone Operations by bundling combinations of
local service, custom calling features, voicemail and Internet
access. The number of these bundles, which we refer to as
service bundles, increased 343.6% to over 30,000 service
bundles (or 29.2% when CCI Texas 21,300 bundles are
excluded) at December 31, 2004 from approximately 6,700
service bundles at December 31, 2003, which itself was a
43.0% increase from approximately 4,700 service bundles at
December 31, 2002.
We have implemented a number of initiatives to
gain new access lines and retain existing access lines by
enhancing the attractiveness of the bundle with new service
offerings, including unlimited long distance (introduced in
Illinois in July 2004), digital video service (introduced in
Illinois in January 2005) and promotional offers like discounted
second lines. In addition, we intend to continue to integrate
best practices across our Illinois and Texas regions. These
efforts may act to mitigate the financial impact of any access
line loss we may experience. However, if these actions fail to
mitigate access line loss, or we experience a higher degree of
access line loss than we currently expect, it could have an
adverse impact on our revenues and earnings.
Our strategy is to continue to execute the plan
we have had for the past two years and to continue to implement
the plan in Texas (where we acquired our rural telephone
operations in April 2004).
55
Our primary operating expenses consist of cost of
services, selling, general and administrative expenses and
depreciation and amortization expenses.
|
|
|
|
|
Cost of Services and Products
|
Our cost of services includes the following:
|
|
|
|
|
|
|
operating expenses relating to plant costs,
including those related to the network and general support
costs, central office switching and transmission costs and cable
and wire facilities;
|
|
|
|
|
|
general plant costs, such as testing,
provisioning, network, administration, power and engineering;
|
|
|
|
|
|
the cost of transport and termination of long
distance and private lines outside our rural telephone
companies service area.
|
Telephone Operations has agreements with
McLeodUSA and other carriers to provide long distance transport
and termination services. These agreements contain various
commitments and expire at various times. Telephone Operations
believes it will meet all commitments in the agreements and
believes it will be able to procure services for future periods.
We are currently procuring services for future periods, and at
this time, the costs and related terms under which we will
purchase long distance transport and termination services have
not been determined. We do not expect, however, any material
adverse changes from any changes in any new service contract.
|
|
|
|
|
Selling, General and Administrative
Expenses
|
In general, selling, general and administrative
expenses include the following:
|
|
|
|
|
|
|
selling and marketing expenses;
|
|
|
|
|
|
expenses associated with customer care;
|
|
|
|
|
|
billing and other operating support
systems; and
|
|
|
|
|
|
corporate expenses, including professional
service fees.
|
Telephone Operations incurs selling and marketing
and customer care expenses from its customer service centers and
commissioned sales people. Our customer service centers are the
primary sales channels for residential and business customers
with one or two phone lines, whereas commissioned sales
representatives provide customized proposals to larger business
customers. In addition, we use customer retail centers for
various communications needs, including new telephone, Internet
and paging service purchases.
Each of our Other Operations businesses primarily
use an independent sales and marketing team comprised of
dedicated field sales account managers, management teams and
service representatives to execute our sales and marketing
strategy.
We have operating support and other back office
systems that are used to enter, schedule, provision and track
customer orders, test services and interface with trouble
management, inventory, billing, collection and customer care
service systems for the local access lines in our operations. We
are in the process of migrating key business processes of CCI
Illinois and CCI Texas onto single, company-wide systems and
platforms. Our objective is to improve profitability by reducing
individual company costs through centralization, standardization
and sharing of best practices. We expect that our operating
support systems and customer care expenses will increase as we
integrate CCI Illinois and CCI Texas back office
systems. During 2004, we spent $7.0 million on integration
and restructuring expenses and expect to spend approximately
$7.5 million in 2005 for these expenses.
56
|
|
|
|
|
Depreciation and Amortization
Expenses
|
We recognize depreciation expenses for our
regulated telephone plant using rates and lives approved by the
ICC in Illinois and the PUCT in Texas. The provision for
depreciation on nonregulated property and equipment is recorded
using the straight-line method based upon the following useful
lives:
|
|
|
|
|
|
|
|
|
Years
|
|
|
|
|
|
Buildings
|
|
|
15-35
|
|
|
Network and outside plant facilities
|
|
|
5-30
|
|
|
Furniture, fixtures and equipment
|
|
|
3-17
|
|
Amortization expenses are recognized primarily
for our intangible assets considered to have finite useful lives
on a straight-line basis. In accordance to
SFAS No. 142,
Goodwill and Other Intangible
Assets
, goodwill and intangible assets that have indefinite
useful lives are not amortized but rather are tested annually
for impairment. Because trade names have been determined to have
indefinite lives, they are not amortized. Software and customer
relationships are amortized over their useful lives of five and
ten years, respectively.
The following summarizes the revenues and
operating expenses from continuing operations for ICTC and
related business, the predecessor of CCI, for the year ended
December 31, 2002, and for CCI Holdings on a consolidated
basis for the years ended December 31, 2003 and 2004, from
these sources:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor
|
|
CCI Holdings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2002
|
|
2003
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of
|
|
|
|
% of
|
|
|
|
% of
|
|
|
|
$
|
|
Total
|
|
$
|
|
Total
|
|
$
|
|
Total
|
|
|
|
(millions)
|
|
Revenues
|
|
(millions)
|
|
Revenues
|
|
(millions)
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telephone Operations Local calling services
|
|
$
|
26.7
|
|
|
|
24.3
|
%
|
|
$
|
27.1
|
|
|
|
20.5
|
%
|
|
$
|
67.6
|
|
|
|
25.1
|
%
|
|
|
Network access services
|
|
|
35.7
|
|
|
|
32.5
|
|
|
|
34.8
|
|
|
|
26.3
|
|
|
|
64.1
|
|
|
|
23.8
|
|
|
|
Subsidies
|
|
|
4.1
|
|
|
|
3.7
|
|
|
|
4.7
|
|
|
|
3.5
|
|
|
|
40.5
|
|
|
|
15.0
|
|
|
|
Long distance services
|
|
|
1.4
|
|
|
|
1.3
|
|
|
|
8.8
|
|
|
|
6.7
|
|
|
|
14.7
|
|
|
|
5.5
|
|
|
|
Data and Internet services
|
|
|
4.3
|
|
|
|
3.9
|
|
|
|
10.8
|
|
|
|
8.2
|
|
|
|
20.9
|
|
|
|
7.8
|
|
|
|
Other services
|
|
|
4.5
|
|
|
|
4.1
|
|
|
|
4.1
|
|
|
|
3.1
|
|
|
|
22.6
|
|
|
|
8.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Telephone Operations
|
|
|
76.7
|
|
|
|
69.8
|
|
|
|
90.3
|
|
|
|
68.3
|
|
|
|
230.4
|
|
|
|
85.5
|
|
|
Other Operations
|
|
|
33.2
|
|
|
|
30.2
|
|
|
|
42.0
|
|
|
|
31.7
|
|
|
|
39.2
|
|
|
|
14.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
$
|
109.9
|
|
|
|
100.0
|
%
|
|
$
|
132.3
|
|
|
|
100.0
|
%
|
|
$
|
269.6
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telephone Operations
|
|
$
|
46.9
|
|
|
|
42.7
|
%
|
|
$
|
54.7
|
|
|
|
41.3
|
%
|
|
$
|
133.5
|
|
|
|
49.5
|
%
|
|
|
Other Operations
|
|
|
24.6
|
|
|
|
22.4
|
|
|
|
34.1
|
|
|
|
25.8
|
|
|
|
46.6
|
|
|
|
17.3
|
|
|
Depreciation and amortization
|
|
|
24.5
|
|
|
|
22.3
|
|
|
|
22.5
|
|
|
|
17.0
|
|
|
|
54.5
|
|
|
|
20.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
96.0
|
|
|
|
87.4
|
|
|
|
111.3
|
|
|
|
84.1
|
|
|
|
234.6
|
|
|
|
87.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
13.9
|
|
|
|
12.6
|
|
|
|
21.0
|
|
|
|
15.9
|
|
|
|
35.0
|
|
|
|
13.0
|
|
|
Interest expense
|
|
|
1.6
|
|
|
|
1.5
|
|
|
|
11.9
|
|
|
|
9.0
|
|
|
|
39.9
|
|
|
|
14.8
|
|
|
Other income, net
|
|
|
0.4
|
|
|
|
0.4
|
|
|
|
0.1
|
|
|
|
0.1
|
|
|
|
4.0
|
|
|
|
1.5
|
|
|
Income taxes expense
|
|
|
4.7
|
|
|
|
4.3
|
|
|
|
3.7
|
|
|
|
2.8
|
|
|
|
0.2
|
|
|
|
0.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
8.0
|
|
|
|
7.2
|
%
|
|
$
|
5.5
|
|
|
|
4.2
|
%
|
|
$
|
(1.1
|
)
|
|
|
(0.4
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
This category reflects costs of services and
products and selling, general and administrative expenses line
items set forth in the consolidated financial statement of
income of CCI Holdings and the audited combined statements of
income for ICTC and related business.
|
In accordance with the reporting requirement of
Statement of Financial Accounting Standards, or SFAS,
No. 131,
Disclosure about Segments of an Enterprise and
Related Information
, CCI Holdings has two reportable
business segments, Telephone Operations and Other Operations.
The results of operations discussed below reflect the
consolidated results of CCI Holdings.
57
Results of Operations
|
|
|
|
|
Year Ended December 31, 2004 Compared
to December 31, 2003
|
CCI Holdings revenues increased by 103.8%, or
$137.3 million, to $269.6 million in 2004 from
$132.3 million in 2003. Approximately $133.1 million
of the increase resulted from the inclusion of the results of
operations for CCI Texas since the April 14, 2004
acquisition date. The balance of the increase is due to a
$7.0 million increase in our Illinois Telephone Operations
revenue, which was partially offset by a $2.8 million
decrease in our Other Operations revenue.
|
|
|
|
|
Telephone Operations Revenues
|
Local calling services
revenues increased $40.5 million,
to $67.6 million in 2004 from $27.1 million in 2003.
The increase resulted entirely from the inclusion of the results
of operations for CCI Texas since the April 14, 2004
acquisition date. Excluding the impact of the TXUCV acquisition,
local calling services revenues declined $0.5 million
primarily due to the loss of local access lines, which was
partially offset by increased sales of our service bundles.
Network access services
revenues increased $29.3 million,
to $64.1 million in 2004 from $34.8 million in 2003.
Excluding the impact of the TXUCV acquisition, network access
services revenues increased 8.0%, or $2.8 million, to
$37.6 million in 2004 from $34.8 million in 2003. The
increase is primarily due to the recognition of interstate
access revenues previously reserved during the FCCs prior
two-year monitoring period. The current regulatory rules allow
recognition of revenues earned when the FCC has deemed those
rates to be lawful.
Subsidies
revenues
increased $35.8 million, to $40.5 million in 2004 from
$4.7 million in 2003. Excluding the impact of the TXUCV
acquisition, subsidies revenues increased 125.5%, or
$5.9 million, to $10.6 million in 2004 from
$4.7 million in 2003. The increase was primarily a result
of an increase in universal service fund support due in part to
normal subsidy settlement processes and in part due to the FCC
modifications to our Illinois rural telephone companys
cost recovery mechanisms. The subsidy settlement process relates
to the process of separately identifying regulated assets that
are used to provide interstate services, and therefore fall
under the regulatory regime of the FCC, from regulated assets
used to provide local and intrastate services, which fall under
the regulatory regime of the ICC. Since our Illinois rural
telephone company is regulated under a rate of return system for
interstate revenues, the value of all assets in the interstate
rate base is critical to calculating this rate of return and,
therefore, the subsidies our Illinois rural telephone company
will receive. In 2004, our Illinois rural telephone company
analyzed its regulated assets and associated expenses and
reclassified some of these for purposes of regulatory filings.
The net effect of this reclassification was that our Illinois
rural telephone company was able to recover $2.4 million of
additional subsidy payments for prior years and for 2004.
Long distance services
revenues increased $5.9 million,
to $14.7 million in 2004 from $8.8 million in 2003.
Excluding the impact of the TXUCV acquisition, long distance
services revenues decreased $1.1 million due to competitive
pricing pressure and a decline in minutes used.
Data and Internet
revenues increased $10.1 million,
to $20.9 million in 2004 from $10.8 million in 2003.
Excluding the impact of the TXUCV acquisition, services revenues
decreased 1.9%, or $0.2 million, to $10.6 million in
2004.
Other services
revenues increased $18.5 million,
to $22.6 million in 2004 from $4.1 million in 2003.
Excluding the impact of the TXUCV acquisition, other services
revenues increased 2.4%, or $0.1 million, to
$4.2 million in 2004.
|
|
|
|
|
Other Operations Revenues
|
Other Operations revenues decreased 6.7%, or
$2.8 million, to $39.2 million in 2004 from
$42.0 million in 2003. The decrease was due primarily to a
$1.1 million decline in operator services
58
revenues resulting from a general decline in the
demand for these services and a $1.3 million decrease in
Market Response revenue due to the loss of a customer in 2004.
Public Services
revenues increased 2.3%, or
$0.4 million, to $18.1 million in 2004 from
$17.7 million in 2003. The increase was primarily due to an
extension of the prison contract awarded by the State of
Illinois Department of Corrections in December 2002 pursuant to
which the number of prisons serviced by Public Services nearly
doubled. The new prison sites were implemented during the first
half of 2003. As a result, we did not receive the revenue from
these additional prison sites for the entire year ended
December 31, 2003.
Operator Services
revenues decreased 12.2%, or
$1.1 million, to $7.9 million in 2004 from
$9.0 million in 2003. The decrease was primarily due to a
general decline in demand for these services.
Market Response
revenues decreased by 17.8%, or
$1.3 million, to $6.0 million in 2004 from
$7.3 million in 2003. The decrease is due to the
non-renewal of a service agreement with the Illinois State Toll
Highway Authority, which resulted in a revenue loss of
$1.6 million. This decrease in revenue was partially offset
by additional revenues from new customers added during 2004.
Business Systems
revenues decreased 9.0%, or
$0.6 million, to $6.1 million in 2004 from
$6.7 million in 2003. The decrease was primarily due to the
weakened economy and general indecision or delay in equipment
purchases.
Mobile Services
revenues decreased 21.4%, or
$0.3 million, to $1.1 million in 2004 from
$1.4 million in 2003. This decrease was primarily due to a
continuing erosion of the customer base for one-way paging
products as competitive alternatives are increasing in
popularity.
|
|
|
|
|
CCI Holdings Operating Expenses
|
CCI Holdings operating expenses increased
$123.3 million to $234.6 million in 2004 from
$111.3 million in 2003. Approximately $109.0 million
of the increase resulted from the inclusion of the results of
operations for CCI Texas since the April 14, 2004
acquisition date. An additional $11.6 million is the result of
impairment of intangible assets in Other Operations. The
remainder of the increase was partially due to expenses incurred
in connection with our integration activities and increased
labor costs. During 2004, integration and restructuring costs
totaled $1.5 million for CCI Illinois.
|
|
|
|
|
Telephone Operations Operating
Expenses
|
Operating expenses for Telephone Operations
increased $78.8 million, to $133.5 million in 2004
from $54.7 million in 2003. Excluding the impact of the
TXUCV acquisition, operating expenses for Telephone Operations
increased 3.7%, or $2.0 million, to $56.7 million in
2004 from $54.7 million in 2003, which was primarily due to
expenses incurred in connection with our integration and
restructuring activities.
|
|
|
|
|
Other Operations Operating Expenses
|
Operating expenses for Other Operations increased
36.7%, or $12.5 million, to $46.6 million in 2004 from
$34.1 million in 2003. In 2004, the Operator Services and
Mobile Services units recognized $11.5 million and
$0.1 million of intangible asset impairment, respectively.
The remaining increase is due to increased costs incurred with
the growth of the prison system business and increased expense
in the telemarketing and fulfillment business unit.
|
|
|
|
|
Depreciation and Amortization
|
Depreciation and amortization increased
$32.0 million, to $54.5 million in 2004 from
$22.5 million in 2003. Excluding the impact of the TXUCV
acquisition, depreciation and amortization decreased by
$0.2 million to $22.3 million in 2004.
59
Income from operations increased
$14.0 million to $35.0 million in 2004 compared to
$21.0 million in 2003. Excluding the impact of the TXUCV
acquisition, income from operations decreased 48.1% or
$10.1 million to $10.9 million in 2004. The decrease
is entirely due to the intangible asset impairment charges in
Other Operations, which were partially offset by increased
income from operations in our Illinois Telephone Operations.
Interest expense increased $28.0 million, to
$39.9 million in 2004 from $11.9 million in 2003. In
connection with the TXUCV acquisition, CCI Holdings refinanced
its CoBank credit facility resulting in a charge of
$4.2 million to write-off unamortized deferred financing
costs. The remaining $23.8 million increase is primarily
due to an increase in long-term debt to help fund the TXUCV
acquisition. Interest bearing debt increased by
$449.0 million from $180.4 million in 2003 to
$629.4 million in 2004.
Other income increased $3.9 million, to
$4.0 million in 2004 from $0.1 million in 2003 due
primarily to $3.1 million of partnership income received
from minority interests in two cellular partnerships acquired in
the TXUCV acquisition.
Provision for income taxes decreased
$3.5 million, to $0.2 million in 2004 from
$3.7 million in 2003. The effective tax rate was a benefit
of 25.6% and an expense of 40.3% for 2004 and 2003,
respectively. Our effective tax rate is lower primarily due to
(1) the effect of the mix of earnings, losses and
nondeductible impairment charges on permanent differences and
derivative instruments and (2) state income taxes owed in
certain states where we are required to file on a separate legal
entity basis. A reconciliation of the statutory federal income
tax rate to the effective income tax rate is included in
Note 10 to our consolidated financial statements included
elsewhere in this prospectus. See Note 2, Summary of
Significant Accounting Policies and Note 10,
Income Taxes of our consolidated financial
statements for an expanded discussion of income taxes.
Net income decreased $6.6 million, to
$(1.1) million in 2004 from $5.5 million in 2003. The
inclusion of $4.0 million of net income from the results of
operations of CCI Texas since the April 14, 2004
acquisition date were offset by a lower net income of CCI
Illinois primarily due to asset impairment charges of
$11.6 million.
|
|
|
|
|
Year Ended December 31, 2003 Compared
to December 31, 2002
|
Our revenues increased by 20.4%, or
$22.4 million, to $132.3 million in 2003 from
$109.9 million in 2002.
Telephone Operations revenues increased
17.7%, or $13.6 million, to $90.3 million in 2003 from
$76.7 million in 2002. The increase was due primarily to
the inclusion of long distance and data and Internet revenues
previously recognized by McLeodUSA.
Other Operations revenues increased 26.5%,
or $8.8 million, to $42.0 million in 2003 from
$33.2 million in 2002. The increase was due primarily to a
significant growth in Public Services revenues as a result of
the inclusion of additional prisons when the applicable contract
to provide telecommunications services to the State of Illinois
Department of Corrections was renewed.
60
|
|
|
|
|
Telephone Operations Revenues
|
Local calling services
revenues increased 1.5%, or
$0.4 million, to $27.1 million in 2003 from
$26.7 million in 2002. The increase was due to an increase
in fees paid to our Illinois rural telephone company by wireless
carriers for local access. In addition, revenues from custom
calling features and voicemail increased $0.3 million due
primarily to the success of selling service bundles. These
increases were partially offset by the impact of a reduction in
local access lines of 2,121 lines.
Network access services
revenues decreased 2.5%, or
$0.9 million, to $34.8 million in 2003 from
$35.7 million in 2002. During the last two years, the FCC
instituted modifications to our Illinois rural telephone
companys cost recovery mechanisms, decreasing implicit
support, which allowed rural carriers to set interstate network
access charges higher than the actual cost of originating and
terminating calls, and increasing explicit support through
subsidy payments from the federal universal service fund. The
ICC similarly decreased intrastate network access charges but
did not offset these reductions with state universal service
fund subsidies.
Subsidies
revenues
increased 14.6%, or $0.6 million, to $4.7 million in
2003 from $4.1 million in 2002. The increase was a result
of an increase in federal universal service fund support due in
part to normal subsidy settlement processes and in part due to
the FCC modifications to our Illinois rural telephone
companys cost recovery mechanisms described above in
network access services revenues. The subsidy settlement process
relates to the process of separately identifying regulated
assets that are used to provide interstate services, and
therefore fall under the regulatory regime of the FCC, from
regulated assets used to provide local and intrastate services,
which fall under the ICC for regulatory purposes. Since our
Illinois rural telephone company is regulated under a rate of
return system for interstate revenues, the value of all assets
in the interstate rate base is critical to calculating this rate
of return, and thus the extent to which our Illinois rural
telephone company will receive subsidy payments. In 2003, our
Illinois rural telephone company analyzed its regulated assets
and reclassified some of these assets for purposes of regulatory
filings. The net effect of this reclassification was that our
Illinois rural telephone company was able to recover additional
subsidy payments for prior years and for 2003.
Long distance services
revenues increased 528.6%, or
$7.4 million, to $8.8 million in 2003 from
$1.4 million in 2002. Telephone Operations did not provide
interLATA long distance service in 2002, and instead this
service was offered by other divisions of McLeodUSA. The only
long distance service revenues included in 2002 was for
intraLATA long distance services offered by our Illinois rural
telephone company. At December 31, 2003 Telephone
Operations long distance penetration was approximately
54.6%. LATAs are the 161 local access transport areas created to
define the service areas of the RBOCs by the judgment breaking
up AT&T. References to interLATA long distance service mean
long distance service provided between LATAs and intraLATA
refers to service within the applicable LATA.
Data and Internet
services revenues increased 151.2%, or
$6.5 million, to $10.8 million in 2003 from
$4.3 million in 2002. As with long distance services, while
certain portions of revenues for DSL and non-local private lines
was attributed to our Telephone Operations, the remainder of
revenues from data and Internet services was included in other
McLeodUSA divisions for 2002. Revenues from DSL service
increased 70.0%, or $0.7 million, in 2003. Total DSL lines
in service increased 38.7% to approximately 7,951 lines as of
December 31, 2003 from approximately 5,761 lines as of
December 31, 2002.
Other services
revenues decreased 8.9%, or
$0.4 million, to $4.1 million in 2003 from
$4.5 million in 2002. The decrease was due primarily to a
reduction in billing and collection revenues.
|
|
|
|
|
Other Operations Revenues
|
Other Operations revenues increased 26.5%, or
$8.8 million, to $42.0 million in 2003 from
$33.2 million in 2002. The increase was primarily due to
the extension of the prison contract awarded by the State of
Illinois Department of Corrections in December 2002 pursuant to
which the number of prisons serviced by Public Services nearly
doubled and, secondarily, a more concerted commitment from
management in 2003 to developing these services.
61
Public Services
revenues increased 77.0%, or
$7.7 million, to $17.7 million in 2003 from
$10.0 million in 2002. The increase was due to the
extension of the prison contract awarded by the State of
Illinois Department of Corrections in December 2002 pursuant to
which the number of prisons serviced by Public Services nearly
doubled.
Operator Services
revenues decreased 21.1%, or
$2.4 million to $9.0 million in 2003 from
$11.4 million in 2002. The decrease was due primarily to
decreases in revenues from general declines in demand.
Market Response
revenues increased 62.2%, or
$2.8 million, to $7.3 million in 2003 from
$4.5 million in 2002. The increase was due to a renewed
commitment from management to serving third party customers and
a $500,000 investment in technology that allowed a larger sales
team to be more competitive in pursuing additional business
opportunities.
Business Systems
revenues increased 15.5%, or
$0.9 million, to $6.7 million in 2003 from
$5.8 million in 2002. The increase was due in part to the
ability to secure performance bonds necessary to bid on certain
structured wiring business opportunities which we were
previously unable to secure due to McLeodUSAs financial
difficulties. The increase was also due to a general improvement
in the demand for telecom equipment spending in our markets.
Mobile Services
revenues decreased 6.7%, or
$0.1 million, to $1.4 million in 2003 from
$1.5 million in 2002. This decrease was due to a continuing
shift in demand from residential customers for one-way paging
services to business customers who generate lower average
revenues per customer.
Our operating expenses increased 24.2%, or
$17.3 million, to $88.8 million in 2003 from
$71.5 million in 2002. The increase was due primarily to
expenses incurred to generate new services. In addition,
expenses increased compared to 2002 due to the growth in its
continuing operations, expenses related to the acquisition of
ICTC and the related businesses, including the re-establishment
of the CCI brand, systems and other related separation expenses,
the hiring and retention of the management team and
$2.0 million in professional services fees paid to our
existing equity investors.
|
|
|
|
|
Telephone Operations Operating
Expenses
|
Operating expenses for Telephone Operations for
2003 increased 16.6%, or $7.8 million, to
$54.7 million in 2003 from $46.9 million in 2002.
Expenses associated with the initiation of our Telephone
Operations long distance services accounted for the
majority of the variance resulting in $6.5 million of
direct costs associated with long distance services revenues and
data and Internet services revenues that were not included in
2002. Information technology and systems expenses increased
$1.3 million in 2003 from $4.3 million in 2002, as
ICTC and the related businesses were separated from McLeodUSA
and Telephone Operations invested in new systems and software.
Executive compensation increased $0.9 million primarily due
to the hiring and retention of the management team. In addition,
2003 results include professional services fees paid to our
existing equity investors. Other expenses, primarily equipment
maintenance and office equipment rents, decreased from prior
year results slightly offsetting the increases described above.
|
|
|
|
|
Other Operations Operating Expenses
|
Operating expenses for Other Operations increased
38.6%, or $9.5 million, to $34.1 million in 2003 from
$24.6 million in 2002. The increase was due principally to
increased direct cost of sales associated with a higher revenues
and an increase in expenses due to managements efforts to
grow these other operations. Total commissions paid to the State
of Illinois Department of Corrections in connection with the
renewed prison contract increased $4.7 million in 2003. In
addition, due to the credit characteristics of the prison
population served pursuant to the prison contracts, the increase
in the number of prisons served under the contract also had a
corresponding impact on bad debt expenses, which increased
proportionately,
62
$1.3 million from 2002. In addition,
expenses relating to the telemarketing and order fulfillment
business increased by $2.3 million to $6.1 million in
2003 from $3.8 million in 2002 as a result of
managements effort to grow this business.
|
|
|
|
|
Depreciation and Amortization
|
Depreciation and amortization decreased 8.2%, or
$2.0 million, to $22.5 million in 2003 from
$24.5 million in 2002. The majority of the decrease was due
to the sale and leaseback of five buildings on December 31,
2002, as further described in Certain Relationships and
Related Party Transactions LATEL Sale/
Leaseback. McLeodUSAs decision not to invest in the
Other Operations resulted in a reduction in capital expenditure
in 2001 and 2002 which decreased depreciation expenses
proportionately in 2003.
Income from operations increased 51.1%, or
$7.1 million, to $21.0 million in 2003 from
$13.9 million in 2002. The increase was due to the addition
of long distance and data and Internet services of the type
which had previously been attributable to other McLeodUSA
divisions, resulting in $8.5 million of incremental income
from operations for Telephone Operations in 2003. The increase
was offset by the expenses related to the acquisition of ICTC
and the related businesses, as well as the $2.0 million of
professional services fees paid to our existing equity
investors, increased costs associated with the hiring and
retention of the management team and additional information
technology expenses of $1.3 million relating to the
investment in information technology infrastructure necessary to
transition from McLeodUSA to CCI Holdings.
Interest expense increased 644.0%, or
$10.3 million, to $11.9 million in 2003 from
$1.6 million in 2002. The increase was due to the increased
interest incurred from borrowing under the CoBank credit
facility to fund, in part, the acquisition of ICTC and the
related businesses from McLeodUSA on December 31, 2002.
Other income decreased 75.0%, or
$0.3 million, to $0.1 million in 2003 from
$0.4 million in 2002 due to a general reduction in, and
intercompany elimination of, intrastate billing and collection
fees revenues.
Provision for income taxes decreased
$1.0 million, to $3.7 million, in 2003 from
$4.7 million in 2002. The effective income tax rate for CCI
increased to 40.3% in 2003 from 36.8% in 2002. The effective
income tax rate for 2003 approximated the combined federal and
state rate of approximately 40%. In conjunction with the
acquisition on December 31, 2002, we made an election under
the Internal Revenue Code that resulted in approximately
$172.5 million of goodwill and other intangibles, which are
deductible ratably over a 15-year period.
Net income decreased 31.2%, or $2.5 million,
to $5.5 million in 2003 from $8.0 million in 2002. The
decrease is primarily attributable to increased interest expense
due to the borrowings incurred in connection with the
acquisition of the predecessor of CCI, offset by revenues growth
and additional income from operations.
63
Critical Accounting Policies and Use of
Estimates
The accounting estimates and assumptions
discussed in this section are those that we consider to be the
most critical to an understanding of our financial statements
because they inherently involve significant judgements and
uncertainties. In making these estimates, we considered various
assumptions and factors that will differ from the actual results
achieved and will need to be analyzed and adjusted in future
periods. These differences may have a material impact on our
financial condition, results of operations or cash flows. We
believe that of our significant accounting policies, the
following involve a higher degree of judgement and complexity.
Subsidies
Revenues
We recognize revenues from universal service
subsidies and charges to interexhange carriers for switched and
special access services. In certain cases, our rural telephone
companies, ICTC, Consolidated Communications of Texas Company
and Consolidated Communications of Fort Bend Company,
participate in interstate revenue and cost sharing arrangements,
referred to as pools, with other telephone companies. Pools are
funded by charges made by participating companies to their
respective customers. The revenue we receive from our
participation in pools is based on our actual cost of providing
the interstate services. Such costs are not precisely known
until after the year-end and special jurisdictional cost studies
have been completed. These cost studies are generally completed
during the second quarter of the following year. Detailed rules
for cost studies and participation in the pools are established
by the FCC and codified in Title 47 of the Code of Federal
Regulations.
Allowance for Uncollectible
Accounts
We evaluate the collectibility of our accounts
receivable based on a combination of estimates and assumptions.
When we are aware of a specific customers inability to
meet its financial obligations, such as a bankruptcy filing or
substantial down-grading of credit scores, we record a specific
allowance against amounts due to set the net receivable to an
amount we believe is reasonable to be collected. For all other
customers, we reserve a percentage of the remaining outstanding
accounts receivable balance as a general allowance based on a
review of specific customer balances, trends and our experience
with prior receivables, the current economic environment and the
length of time the receivables are past due. If circumstances
change, we review the adequacy of the allowance to determine if
our estimates of the recoverability of amounts due us could be
reduced by a material amount. At December 31, 2004, our
total allowance for uncollectable accounts for all business
segments was $2.6 million. If our estimate were understated
by 10%, the result would be a charge of approximately $260,000
to our results of operations.
Valuation of Goodwill and
Tradenames
We review our goodwill and tradenames for
impairment as part of our annual business planning cycle in the
fourth quarter and whenever events or circumstances make it more
likely than not that an impairment may have occurred. Several
factors could trigger an impairment review such as:
|
|
|
|
|
|
|
a change in the use or perceived value of our
tradenames;
|
|
|
|
|
|
significant underperformance relative to expected
historical or projected future operating results;
|
|
|
|
|
|
significant regulatory changes that would impact
future operating revenues;
|
|
|
|
|
|
significant negative industry or economic trends;
or
|
|
|
|
|
|
significant changes in the overall strategy in
which we operate our overall business.
|
We determine if an impairment exists based on a
method of using discounted cash flows. This requires management
to make certain assumptions regarding future income, royalty
rates and discount rates, all of which affect our impairment
calculation. Upon completion of our impairment review in
December 2004 and as a result of a decline in the future
estimated cash flows in our Mobile Services and
64
Operator Services businesses, recognized
impairment losses of $0.1 million and $11.5 million,
respectively. The carrying value of tradenames and goodwill
totaled $330.0 million at December 31, 2004.
Pension and Postretirement
Benefits
The amounts recognized in our financial
statements for pension and postretirement benefits are
determined on an actuarial basis utilizing several critical
assumptions.
A significant assumption used in determining our
pension and postretirement benefit expense is the expected
long-term rate of return on plan assets. In 2004, we used an
expected long-term rate of return of 8.5% as we moved toward
uniformity of assumptions and investment strategies across all
our plans and in response to the actual returns on our portfolio
in recent years being significantly below our expectations.
Another significant estimate is the discount rate
used in the annual actuarial valuation of our pension and
postretirement benefit plan obligations. In determining the
appropriate discount rate, we consider the current yields on
high quality corporate fixed-income investments with maturities
that correspond to the expected duration of our pension and
postretirement benefit plan obligations. For 2004 we used a
discount rate of 6.0%.
In connection with the sale of TXUCV, TXU Corp.
contributed $2.9 million to TXUCVs pension plan. In
2005, we expect to contribute $2.2 million to the Texas
pension plan and $1.0 million to the other Texas
postretirement benefits plans. In 2004, we contributed
$0.9 million to our Illinois pension plan and another
$0.8 million to our other Illinois postretirement plan. We
do not expect to contribute to the Illinois pension plan in 2005
but do expect to contribute $0.8 million to our other
Illinois postretirement plan.
The effect of the change in selected assumptions
on our estimate of pension plan expense is shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage
|
|
December 31, 2004
|
|
|
|
|
|
Point
|
|
Obligation
|
|
2005 Expense
|
|
Assumption
|
|
Change
|
|
Higher/(Lower)
|
|
Higher/(Lower)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
Discount rate
|
|
±
0.5 pts
|
|
|
$(7,826)/$8,744
|
|
|
|
$(141)/$142
|
|
|
Expected return on assets
|
|
±
1.0 pts
|
|
|
|
|
|
|
$(928)/$928
|
|
The effect of the change in selected assumptions
on our estimate of other postretirement benefit plan expense is
shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage
|
|
December 31, 2004
|
|
|
|
|
|
Point
|
|
Obligation
|
|
2005 Expense
|
|
Assumption
|
|
Change
|
|
Higher/(Lower)
|
|
Higher/(Lower)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
Discount rate
|
|
±
0.5 pts
|
|
|
$(2,227)/$2,497
|
|
|
|
$(94)/$47
|
|
Liquidity and Capital Resources
Historically, our operating requirements have
been funded from cash flow generated from our business and
borrowings under credit facilities. As of December 31,
2004, we had $629.4 million of debt, exclusive of unused
commitments. Following the closing of this offering and the
related transactions, we expect that our operating requirements
will continue to be funded from cash flow generated from our
business and borrowings under our amended and restated revolving
credit facility.
|
|
|
|
|
Operating, Investing and Financing
Activities
|
Our borrowings for working capital have
traditionally been minimal because our operations have generated
sufficient cash to meet our operating and capital expenditure
needs. Because we have operated in markets with relatively
little competition, our operating cash flows have historically
been stable and
65
predictable. Our borrowings have been primarily
for acquisitions and capital expenditures. As of
December 31, 2004, we had a cash balance of
$52.1 million and no borrowings on our revolving credit
facilities.
The following table summarizes our sources and
uses of cash for the years ended December 31, 2002, 2003
and 2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor
|
|
CCI Holdings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
|
|
|
|
2002
|
|
2003
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
Net Cash Provided (Used):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Activities
|
|
|
28.5
|
|
|
|
28.9
|
|
|
|
76.5
|
|
|
Investing Activities
|
|
|
(14.1
|
)
|
|
|
(296.1
|
)
|
|
|
(550.8
|
)
|
|
Financing Activities
|
|
|
16.6
|
|
|
|
277.4
|
|
|
|
516.3
|
|
Cash provided by operating activities has
historically been generated primarily by net income adjusted for
non-cash charges. For the year ended December 31, 2004, a
net loss of $1.1 million adjusted for $75.4 million of
non-cash charges accounted for the majority of our
$76.5 million of operating cash flows. The primary
component of our non-cash charges is depreciation and
amortization, which was $54.5 million in 2004. In addition,
we recorded $11.6 million of intangible asset impairment
charges and our provision for bad debt losses was
$4.7 million. We also recorded non-cash interest expense of
$2.6 million for the amortization of deferred financing
costs and wrote off $4.2 million of deferred financing
costs upon entering into our existing credit facility in
connection with the TXUCV acquisition. The large change in
operating cash flow from 2003 to 2004 was due to the acquisition
of TXUCV in April 2004. Excluding the impact of the TXUCV
acquisition, CCI Holdings generated cash from operating
activities of $30.4 million in 2004.
Net cash provided by operating activities for the
year ended 2003 of $28.9 million was primarily generated by
net income of $5.5 million and non-cash adjustments to net
income of $29.9 million. Changes in current assets and
liabilities required a usage of $6.5 million. In 2003 we
made a $2.0 million estimated tax payment for which no
comparable payment was made in 2002.
Net cash provided by operating activities for the
year ended 2002 was generated by net income of $8.0 million
and non-cash adjustments to net income of $21.5 million.
Working capital changes were generally minimal during 2002.
The major non-cash additions to net income for
each of 2003 and 2002 were depreciation and amortization
expenses of $22.5 million and $24.5 million,
respectively. In 2003 and 2002, we reported non-cash adjustments
to net income of $3.4 million and ($4.9) million,
respectively, for the expected tax consequences of temporary
differences between the tax bases of assets and liabilities and
their reported amounts.
Cash used in investing activities has
traditionally been for capital expenditures or acquisitions. Of
the $550.8 million used for investing activities during the
year ended December 31, 2004, $524.1 million (net of
cash acquired and including transaction costs) was for the
acquisition of TXUCV. Similarly, in 2003, $284.8 million
was used for the acquisition of ICTC from McLeod USA. The
company used $30.0 million for capital expenditures for the
year ended December 31, 2004. Proceeds from our investments
in our cellular partnerships generated $3.3 million for the
year.
During the year ended December 31, 2003 cash
used in investing totaled $296.1 million. In addition to
the acquisition of ICTC from McLeod we made capital expenditures
of $11.3 million. For the year
66
ended 2002, capital expenditures accounted for
all of the investing activities. Over the three years ended
December 31, 2004, we used $55.4 million in cash for
capital investments. Of that total, 82.3%, or
$45.8 million, was for the expansion or upgrade of outside
plant facilities and switching assets.
We expect capital expenditures in 2005 to be
$33.5 million, which will be used primarily to maintain and
upgrade our physical plant.
For the year ended December 31, 2004, net
cash provided by financing activities was $516.3 million
compared to $277.4 million of net cash provided by
financing activities for the year ended December 31, 2003.
In connection with the TXUCV acquisition in April 2004, we
incurred $637.0 of new long-term debt, repaid
$178.2 million of debt and received $89.0 million in
net capital contributions from our existing equity investors. In
addition, we incurred $21.2 million of expenses to finance
the TXUCV acquisition. To fund the ICTC acquisition in 2003, we
received $283 million from equity and debt issuances and
approximately $9.2 million in proceeds from the sale of the
building subject to the LATEL sale/leaseback described under
Certain Relationships and Related Party
Transactions LATEL Sale/Leaseback. New
long-term debt of $8.8 million was also repaid after the
TXUCV acquisition in 2004.
For the year ended December 31, 2003, net
cash provided by financing activities was $277.4 million.
The majority was from financing obtained to fund the ICTC
acquisition described above. After settling the purchase
consideration, funds from financing activities were also used to
repay $10.2 million of outstanding borrowings under the
CoBank credit facility in 2003. For the year ended
December 31, 2002, net cash used in financing activities
was $16.6 million. 2002 financing activities were primarily
attributable to funds required to settle intercompany net
receivables with McLeodUSA.
Debt and
Capital Leases
On the closing of the TXUCV acquisition, CCI
terminated its CoBank credit facility, Texas Holdings and CCI
severally entered into, and borrowed under, the existing credit
facilities, we issued the senior notes and CCV assumed the
former TXUCV capital leases. In connection with this offering,
we expect to amend and restate the existing credit facilities
and redeem 35.0% of the outstanding principal amount of our
senior notes pursuant to an optional redemption provision in the
indenture.
The following tables summarize our indebtedness
and capital leases as of December 31, 2004 on an historical
basis and on a pro forma basis to give effect to this offering
and the related transactions:
Historical Debt and Capital Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
|
Maturity Date
|
|
Rate(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
Revolving credit facility
|
|
$
|
|
|
|
|
April 14, 2010
|
|
|
|
LIBOR + 2.25%
|
|
|
Term loan A facility
|
|
|
115,333
|
|
|
|
April 14, 2010
|
|
|
|
LIBOR + 2.25%
|
|
|
Term loan C facility
|
|
|
312,900
|
|
|
|
October 14, 2011
|
|
|
|
LIBOR + 2.50%
|
|
|
Senior notes
|
|
|
200,000
|
|
|
|
April 1, 2012
|
|
|
|
9.75%
|
|
|
Capital leases
|
|
|
1,188
|
|
|
|
March 1, 2007
|
|
|
|
6.50%
|
|
Pro Forma Debt and Capital Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
|
Maturity Date
|
|
Rate(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
Revolving credit facility
|
|
$
|
|
|
|
|
April 14, 2010
|
|
|
|
LIBOR + 2.00%
|
|
|
Term loan D facility
|
|
|
390,800
|
|
|
|
October 14, 2011
|
|
|
|
LIBOR + 2.50%
|
|
|
Senior notes
|
|
|
130,000
|
|
|
|
April 1, 2012
|
|
|
|
9.75%
|
|
|
Capital lease
|
|
|
1,188
|
|
|
|
March 1, 2007
|
|
|
|
6.50%
|
|
|
|
|
|
(1)
|
As of December 31, 2004, the applicable
LIBOR rate for our borrowings was 2.56%.
|
67
|
|
|
|
|
Existing Credit Facilities and Amended and
Restated Credit Facilities
|
On April 14, 2004, CCI and Texas Holdings
entered into the existing credit facilities pursuant to which
CCI borrowed an aggregate of $170.0 million,
$50.0 million under the term loan A facility and
$120.0 million under the term loan B facility, and
Texas Holdings borrowed an aggregate of $267.0 million,
$72.0 million under the term loan A facility and
$195.0 million under the term loan B facility. In
addition, the existing credit facilities also provided for a
$30.0 million revolving credit facility, that was available
to both CCI and Texas Holdings in the same proportion as
borrowings under the term loan facilities, none of which had
been drawn as of December 31, 2004. Borrowings under the
existing credit facilities were secured by substantially all of
the assets of CCI (except ICTC, which is contingent upon
obtaining the consent of the ICC for ICTC to guarantee
$195.0 million of the borrowings) and Texas Holdings.
On October 22, 2004, we entered into an
amended and restated credit agreement that, among other things,
converted all borrowings then outstanding under the term
loan B facility into approximately $314.0 million of
aggregate borrowings under a new term loan C facility. The
term loan C facility is substantially identical to the term
loan B facility, except that the applicable margin for
borrowings through April 1, 2005 is 1.50% with respect to
base rate loans and 2.50% with respect to London Inter-Bank
Offer Rate, or LIBOR, loans. Thereafter, provided certain credit
ratings are maintained, the applicable margin will be 1.25% for
base rate loans and 2.25% for LIBOR loans.
The borrowings under the existing credit
facilities bore interest at a rate equal to an applicable margin
plus, at the borrowers election, either a base
rate or LIBOR. The applicable margin was based upon the
borrowers total leverage ratio. As of December 31,
2004, the applicable margin for interest rates on LIBOR based
loans was 2.25% on the term loan A facility and 2.50% on
the term loan C facility. The applicable margin for the
alternative base rate loans was 1.25% per year for the
revolving loan facility and term loan A facility and 1.75%
for the term loan C facility. At December 31, 2004,
the weighted average interest rate, including swaps, on our term
debt was 5.2% per annum.
Concurrently with the closing of this offering,
we will amend and restate our existing credit facilities with a
group of lenders, including Citigroup Global Markets Inc. and
Credit Suisse First Boston, acting through its Cayman Islands
branch, an affiliate of Credit Suisse First Boston LLC,
underwriters in this offering, providing for a total of up to
$425.0 million in new term and revolving credit facilities,
which we refer to as the amended and restated credit facilities.
The amended and restated credit facilities will
provide financing of up to $425.0 million, consisting of:
|
|
|
|
|
|
|
a new term loan D facility of up to
$395.0 million maturing on October 14, 2011; and
|
|
|
|
|
|
a $30.0 million new revolving credit
facility maturing on April 14, 2010.
|
The amended and restated credit facilities will
bear the same rates of interest as before their amendment and
restatement and that they will require no amortization of
principal before their maturity. However, under certain
circumstances, we may be required to make annual mandatory
prepayments with a portion of our available cash, as described
under Description of Indebtedness Amended and
Restated Credit Facilities Restricted
Payments. For a more complete description of the expected
terms of the amended and restated credit facilities, see
Description of Indebtedness Amended and
Restated Credit Facilities.
Upon closing of the amended and restated credit
facilities, we intend to repay in full the $115.3 million
of debt under our term loan A facility and the
$312.9 million of debt under our term loan C facility
(plus any revolving debt, which we anticipate will be zero) and
to borrow $390.8 million under a new term loan D
facility. Upon the closing of the amended and restated credit
facilities and such repayment, we will have a total of
$390.8 million outstanding under the term loan D
facility and no debt outstanding under the revolving credit
facility.
We expect the term loan D facility will
provide for up to $395.0 million in commitments by the
lenders and to borrow approximately $390.8 million on the
closing of this offering based on our December 31, 2004
cash balance. If, at the closing, our cash balance is less than
our cash balance on
68
December 31, 2004, we could borrow up to the
entire amount of the term loan D facility. See
Description of Indebtedness Amended and
Restated Credit Facilities.
In connection with the TXUCV acquisition, we and
Consolidated Communications Texas Holdings, Inc. issued
$200.0 million in aggregate principal amount of senior
notes. The senior notes are our senior unsecured obligations.
Following the reorganization, CCI Holdings will succeed to the
obligations of Consolidated Communications Texas Holdings, Inc.
under the indenture and Homebase under its non-recourse
guarantee. In addition, the lenders under the amended and
restated credit facilities will release us, as successor to
Homebase, from that guarantee.
The indenture contains customary covenants that
restrict our, and our restricted subsidiaries ability to,
incur debt and issue preferred stock, make restricted payments
(including paying dividends on, redeeming, repurchasing or
retiring our capital stock), enter into agreements restricting
our subsidiaries ability to pay dividends, make loans or
transfer assets to us, create liens, sell or otherwise dispose
of assets, including capital stock of subsidiaries, engage in
transactions with affiliates, engage in sale and leaseback
transactions, engage in business other than telecommunications
businesses and consolidate or merge. For a more complete
description of the indenture, see Description of
Indebtedness Senior Notes.
Following the closing, we plan on redeeming 35.0%
of the aggregate amount of the senior notes, or
$70.0 million, with a portion of the net proceeds we will
receive from this offering, pursuant to an optional redemption
provision. The total cost of the redemption, including the
redemption premium, will be $76.8 million.
We believe that our new amended and restated
credit agreement will be and the indenture governing our senior
notes are material agreements, that the covenants contained in
these agreements are material terms of these agreements and that
the information presented below about these covenants is
material to investors understanding of our financial
condition and liquidity. In addition, the breach of covenants in
our amended and restated credit agreement, which will be based
on ratios that include EBITDA as a component, could result in a
default under this agreement, allowing the lenders to elect to
declare all amounts borrowed due and payable, and, as a result,
and possibly resulting in a default under our indenture.
Our amended and restated credit agreement will
restrict our ability to pay dividends directly in proportion to
the amount of Bank EBITDA that we generate and our compliance
with a total net leverage ratio, among other things. We are also
restricted from paying dividends under the indenture governing
our senior notes. However, the indenture restriction is less
restrictive than the restriction that will be contained in our
amended and restated credit agreement. Under the amended and
restated credit agreement, if the total net leverage ratio, as
of the end of any fiscal quarter, is greater than 4.75:1.00, we
will be required to suspend dividends on our common stock unless
otherwise permitted by an exception for dividends that may be
paid from the portion of the proceeds of any sale of our equity
not used to make mandatory prepayments of loans and not used to
fund acquisitions, capital expenditures or make other
investments. During any dividend suspension period, we will be
required to repay debt in an amount equal to 50.0% of any
increase in our Available Cash during such dividend suspension
period, among other things.
In addition, we will not be permitted to pay
dividends if an event of default under the amended and restated
credit agreement has occurred and is continuing. In particular,
it will be an event of default if:
|
|
|
|
|
|
|
our senior secured leverage ratio, as of the end
of any fiscal quarter, is greater than 4.00 to 1.00; or
|
|
|
|
|
|
our fixed charge coverage ratio, as of the end of
any fiscal quarter, is not (x) after the closing date and
on or prior to December 31, 2005, at least 2.50 to 1.00,
(y) after January 1, 2006 and on or prior to
December 31, 2006, at least 2.00 to 1.00 and (z) after
January 1, 2007, at least 1.75 to 1.00.
|
69
As a result of the above, the presentation of
Bank EBITDA on a pro forma basis for the TXUCV acquisition and
the ratios referred to above is appropriate to provide
additional information to investors to demonstrate compliance
with, and our ability to pay dividends under, the applicable
covenants.
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
Year Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
2003
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
Pro forma Bank EBITDA
|
|
|
$124.0
|
|
|
|
$141.0
|
|
|
Total net leverage ratio
|
|
|
4.16:1.00
|
|
|
|
3.66:1.00
|
|
|
Senior secured leverage ratio
|
|
|
3.19:1.00
|
|
|
|
2.81:1.00
|
|
|
Fixed charge coverage ratio
|
|
|
3.77:1.00
|
|
|
|
4.28:1.00
|
|
The calculation of the total net leverage ratio
assumes no prepayment of the amended and restated credit
facilities during the periods presented. For a more complete
description of Bank EBITDA, the total net leverage ratio and
related provisions, see Description of
Indebtedness Amended and Restated Credit
Facilities.
Bank EBITDA is different than EBITDA that is
derived solely from GAAP components. Bank EBITDA should not be
construed as alternatives to net cash from operating or
investing activities, cash flows from operations or net income
(loss) as defined by GAAP, and it is not on its own necessarily
indicative of cash available to fund our cash needs as
determined in accordance with GAAP. In addition, not all
companies use identical calculations, and this presentation of
Bank EBITDA may not be comparable to other similarly titled
measures of other companies.
CCI Texas is a party to a Master Lease Agreement
with GECC, as further described in Description of
Indebtedness GECC Capital Leases elsewhere in
this prospectus.
In 2004, our primary uses of cash and capital
consisted of the following:
|
|
|
|
|
|
|
scheduled principal and interest payments on our
long-term debt;
|
|
|
|
|
|
capital expenditures for CCI Holdings of
approximately $30.0 million for network, central offices
and other facilities and information technology for operating
support and other systems; and
|
|
|
|
|
|
$7.0 million in aggregate to integrate and
restructure the operations of CCI Illinois and CCI Texas
following the TXUCV acquisition.
|
In 2005, we expect that our primary uses of cash
and capital will consist of the following:
|
|
|
|
|
|
|
interest payments on our long-term debt;
|
|
|
|
|
|
capital expenditures of approximately
$33.5 million for similar investments as we made in 2004;
|
|
|
|
|
|
approximately $7.5 million in TXUCV
integration and restructuring costs; and
|
|
|
|
|
|
incremental costs associated with being a public
company.
|
The expected one-time integration and
restructuring costs of approximately $14.5 million in
aggregate for 2004 and 2005 will be in addition to certain
additional ongoing costs we will incur to expand certain
administrative functions, such as those relating to SEC
reporting and compliance, and do not take into account other
potential cost savings of and expenses of the TXUCV acquisition.
We do not expect to incur costs relating to the TXUCV
integration after 2005.
Beyond 2005, we will require significant cash to
service and repay debt and make capital expenditures. In the
future, we will assess the need to expand our network and
facilities based on several criteria,
70
including the expected demand for access lines
and communications services, the cost and expected return on
investing to develop new services and technologies and
competitive and regulatory factors. We believe that our current
network in Illinois is capable of supporting video with limited
additional capital investment.
In the future, we also expect to assess the cost
and benefit of selected acquisitions, joint ventures and
strategic alliances as market conditions and other factors
warrant. If we were to make an acquisition, we could fund any
such acquisition by using available cash, incurring debt
(whether borrowings under our amended and restated revolving
credit facility or publicly or privately issuing debt
securities), subject to the restrictions in the agreements
governing our debt, issuing equity securities or raising
proceeds from the sale of assets or a combination of these
funding sources. Currently, we are not pursuing any acquisition
or other strategic transaction.
Our amended and restated credit agreement will
limit the amounts we may spend on capital expenditures between
2004 and 2011. We will be limited to aggregate capital
expenditures of $45.0 million each year. In the event the
full amount allotted to capital expenditures is not spent during
a fiscal year, the remaining balance may be carried forward to
the following year only. However, the carried forward balance
may not be utilized until such time as the amount originally
established as the capital expenditure limit for such year has
been fully utilized.
Effect of this Offering and the Related
Transactions on Results of Operations, Liquidity and Capital
Resources
We expect that this offering and the related
transactions will have the following effects on our results of
operations, liquidity and capital resources in the future:
|
|
|
|
|
|
|
We will pay approximately $12.9 million in
one-time fees and expenses in connection with this offering and
the related transactions, $9.6 million of which are related
to the offering and will be recorded as a reduction to paid-in
capital and $3.3 million of which are related to the
amendment and restatement of the existing credit facilities and
will be recorded as deferred financing costs that will be
amortized over the life of the term loan D facility.
|
|
|
|
|
|
We will pay a premium of $6.8 million in
connection with the redemption of senior notes.
|
|
|
|
|
|
We will have a net decrease in interest expense
of $8.6 million per year due to the partial redemption of
senior notes and amendment and restatement of the credit
facilities.
|
|
|
|
|
|
We will have a net reduction in deferred
financing costs, due to the write-off of approximately
$2.5 million and approximately $1.0 million of
deferred financing costs relating to the redemption of senior
notes and the repayment of the existing term loan A
facility and the incurrence of approximately $3.3 million
of deferred financing costs to amend and restate the existing
credit facilities.
|
|
|
|
|
|
As a result of the amendment and restatement of
our credit facilities, we will (a) have $18.4 million
less in scheduled amortization payments due to the elimination
of the requirement to amortize outstanding principal amounts and
(b) no longer be required to prepay our outstanding term
loans with 50% of our excess cash flow.
|
|
|
|
|
|
As a public company, we expect to incur
approximately $1.0 million in incremental, ongoing selling,
general and administrative expenses associated with being a
public company with equity securities listed on the New York
Stock Exchange. These expenses include SEC reporting, compliance
(SEC and NYSE) and related administration expenses, accounting
and legal fees, investor relations expenses, directors
fees and director and officer liability insurance premiums,
registrar and transfer agent fees, listing fees and other,
miscellaneous expenses.
|
71
|
|
|
|
|
|
|
Following this offering, we will have
$5.0 million less annually in selling, general and
administrative expenses from the termination of the two
professional service agreements as described above.
|
|
|
|
|
|
We expect to incur a non-cash compensation
expense of $11.6 million as a result of the amendment and
restatement of our restricted share plan in connection with this
offering. In the future, we expect to incur an additional
$11.6 million of non-cash compensation expense under the
restricted share plan that will be recognized ratably over the
remaining three year vesting period of the issued, but unvested
restricted shares outstanding at the offering date. We may also
incur additional non-cash compensation expenses in connection
with any new grants under our 2005 long-term incentive plan,
consistent with other public companies.
|
|
|
|
|
|
|
|
As a result of the dividend policy that our board
of directors will adopt effective upon the closing of this
offering, we currently intend to pay an initial dividend of
$ per
share (representing a pro rata portion of the expected
dividend for the first year following the closing of this
offering) on or
about ,
2005 to stockholders of record as
of ,
2005 and to continue to pay quarterly dividends at an annual
rate of
$ per
share for the first year following the closing of this offering,
subject to various restrictions on our ability to do so. We
expect the aggregate impact of this dividend policy in the year
following the closing of the offering to be $47.5 million.
The cash requirements of the expected dividend policy are in
addition to our other expected cash needs, both of which we
expect to be funded with cash flow from operations. In addition,
we expect we will have sufficient availability under our amended
and restated revolving credit facility to fund dividend payments
in addition to any expected fluctuations in working capital and
other cash needs, although we do not intend to borrow under this
facility to pay dividends.
|
|
|
We believe that our dividend policy will limit,
but not preclude, our ability to grow. If we continue paying
dividends at the level currently anticipated under our dividend
policy, we may not retain a sufficient amount of cash, and may
need to seek refinancing, to fund a material expansion of our
business, including any significant acquisitions or to pursue
growth opportunities requiring capital expenditures
significantly beyond our current expectations. In addition,
because we expect a significant portion of cash available will
be distributed to the holders of our Class A common stock
under our dividend policy, our ability to pursue any material
expansion of our business will depend more than it otherwise
would on our ability to obtain third-party financing. Currently,
we are not pursuing any acquisitions or other strategic
transactions.
Capital Resources.
Our debt will decrease by $107.4 million due to the
repayment of $115.3 million of the term loan A
facility, the repayment of the $312.9 million term
loan C facility, additional borrowings of
$390.8 million under the new term loan D facility
(resulting in a net repayment of $37.4 million of the
outstanding balance under our amended and restated credit
facilities) and a redemption of $70.0 million of senior
notes. Although we will have this net debt reduction, we will
still be able to incur additional debt under the amended and
restated credit agreement and the indenture governing our senior
notes. As of December 31, 2004, after giving effect to this
offering and the related transactions, we would have been able
to incur an additional $137.8 million of debt.
We believe that cash flow from operating
activities, together with our existing cash and borrowings
available under the amended and restated credit facilities, will
be sufficient for approximately the next twelve months to fund
our currently anticipated requirements for dividends, interest
payments on our indebtedness, capital expenditures, TXUCV
integration and restructuring costs, incremental costs
associated with being a public company, taxes and certain other
costs. After 2005, our ability to fund these requirements and to
comply with the financial covenants under our debt agreements
will depend on the results of future operations, performance and
cash flow. Our ability to do so will be subject to prevailing
economic conditions and to financial, business, regulatory,
legislative and other factors, many of which are beyond our
control.
We may be unable to access the cash flow of our
subsidiaries since certain of our subsidiaries are parties to
credit or other borrowing agreements that restrict the payment
of dividends or making intercompany loans and investments, and
those subsidiaries are likely to continue to be subject to such
restrictions and prohibitions for the foreseeable future. In
addition, future agreements that our subsidiaries
72
may enter into governing the terms of
indebtedness may restrict our subsidiaries ability to pay
dividends or advance cash in any other manner to us.
To the extent that our business plans or
projections change or prove to be inaccurate, we may require
additional financing or require financing sooner than we
currently anticipate. Sources of additional financing may
include commercial bank borrowings, other strategic debt
financing, sales of nonstrategic assets, vendor financing or the
private or public sales of equity and debt securities. We cannot
assure you that we will generate sufficient cash flow from
operations in the future, that anticipated revenue growth will
be realized or that future borrowings or equity contributions
will be available in amounts sufficient to provide adequate
working capital, service our indebtedness or make anticipated
capital expenditures. Failure to obtain adequate financing, if
necessary, could require us to significantly reduce our
operations or level of capital expenditures which could have a
material adverse effect on our projected financial condition and
results of operations.
In the ordinary course of business, we enter into
surety, performance and similar bonds. As of December 31,
2004, we had approximately $2.3 million of these types of
bonds outstanding.
|
|
|
|
|
Table of Contractual Obligations &
Commitments
|
As of December 31, 2004, our material
contractual cash obligations and commitments on an historical
basis were:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period
|
|
|
|
|
|
|
|
Total
|
|
2005
|
|
2006
|
|
2007
|
|
2008
|
|
2009
|
|
Thereafter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
Long-term debt(a)
|
|
$
|
628,233
|
|
|
$
|
40,552
|
|
|
$
|
21,900
|
|
|
$
|
23,150
|
|
|
$
|
26,900
|
|
|
$
|
33,400
|
|
|
$
|
482,331
|
|
|
Operating leases
|
|
|
25,492
|
|
|
|
4,860
|
|
|
|
3,896
|
|
|
|
3,169
|
|
|
|
2,601
|
|
|
|
2,571
|
|
|
|
8,395
|
|
|
Capital leases(b)
|
|
|
1,188
|
|
|
|
527
|
|
|
|
563
|
|
|
|
98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum purchase contracts(c)
|
|
|
1,155
|
|
|
|
396
|
|
|
|
396
|
|
|
|
363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and other post-retirement obligations(d)
|
|
|
61,361
|
|
|
|
4,035
|
|
|
|
5,307
|
|
|
|
5,704
|
|
|
|
5,939
|
|
|
|
6,264
|
|
|
|
34,112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual cash obligations and commitments
|
|
$
|
717,429
|
|
|
$
|
50,370
|
|
|
$
|
32,062
|
|
|
$
|
32,484
|
|
|
$
|
35,440
|
|
|
$
|
42,235
|
|
|
$
|
524,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2004, our material
contractual cash obligations and commitments on a pro forma
basis for this offering and the related transactions would have
been:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period
|
|
|
|
|
|
|
|
Total
|
|
2005
|
|
2006
|
|
2007
|
|
2008
|
|
2009
|
|
Thereafter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
Long-term debt(e)
|
|
$
|
520,800
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
520,800
|
|
|
Operating leases
|
|
|
25,492
|
|
|
|
4,860
|
|
|
|
3,896
|
|
|
|
3,169
|
|
|
|
2,601
|
|
|
|
2,571
|
|
|
|
8,395
|
|
|
Capital leases(b)
|
|
|
1,188
|
|
|
|
527
|
|
|
|
563
|
|
|
|
98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum purchase contracts(c)
|
|
|
1,155
|
|
|
|
396
|
|
|
|
396
|
|
|
|
363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and other post-retirement obligations(d)
|
|
|
61,361
|
|
|
|
4,035
|
|
|
|
5,307
|
|
|
|
5,704
|
|
|
|
5,939
|
|
|
|
6,264
|
|
|
|
34,112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual cash obligations and commitments
|
|
$
|
609,996
|
|
|
$
|
9,818
|
|
|
$
|
10,162
|
|
|
$
|
9,334
|
|
|
$
|
8,540
|
|
|
$
|
8,835
|
|
|
$
|
563,307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
This item consists of loans outstanding under our
existing credit facilities and our senior notes. Our existing
credit facilities consist of a $115.3 million term
loan A facility with a maturity of six years, a
|
73
|
|
|
|
|
|
|
$312.9 million term loan C facility
with a maturity of seven years and six months, and a
$30.0 million revolving credit facility with a maturity of
six years, which is fully available.
|
|
|
|
(b)
|
|
This item consists of $1.2 million of
capital leases entered into by CCI Texas with GECC. See
Description of Indebtedness GECC Capital
Leases.
|
|
|
|
(c)
|
|
As of December 31, 2004, the minimum
purchase contract was a 60-month High-Capacity Term Payment Plan
agreement with Southwestern Bell, dated November 25, 2002.
The agreement requires CCI Texas to make monthly purchases of at
least $33,000 from Southwestern Bell on a take-or-pay basis. The
agreement also provides for an early termination charge of 45.0%
of the monthly minimum commitment multiplied by the number of
months remaining through the expiration date of
November 25, 2007. As of December 31, 2004, the
potential early termination charge was approximately
$0.5 million.
|
|
|
|
(d)
|
|
Pension funding is an estimate of our minimum
funding requirements to provide pension benefits for employees
based on service through 2004. Obligations relating to other
post retirement benefits are based on estimated future benefit
payments. Our estimates are based on forecasts of future benefit
payments which may change over time due to a number of factors,
including life expectancy, medical costs and trends and on the
actual rate of return on the plan assets, discount rates,
discretionary pension contributions and regulatory rules. See
Note E (Post Retirement Benefit Plans) to the consolidated
financial statements of TXUCV and Note 12 (Pension Costs
and Other Post Retirement Benefits) of CCI Holdings consolidated
financial statements.
|
|
|
|
(e)
|
|
This item consists of loans expected to be
outstanding under the amended and restated credit facilities and
our senior notes. The amended and restated credit facilities
will consist of a $390.8 million term loan D facility
maturing on October 14, 2011, which will be drawn on the
closing of this offering, and a $30.0 million revolving
credit facility maturing on April 14, 2010, which is
expected to be fully available but undrawn immediately following
the closing of this offering. See Description of
Indebtedness Amended and Restated Credit
Facilities. The table does not reflect any amortization of
long-term debt, that is because none requires any amortization
prior to its scheduled maturity.
|
Impact of Inflation
The effect of inflation on our financial results
has not been significant in the periods presented.
Recent Accounting Pronouncements
In December 2003, the U.S. Congress enacted
the Medicare Prescription Drug, Improvement and Modernization
Act of 2003 that will provide a prescription drug subsidy
beginning in 2006 to companies that sponsor post-retirement
health care plans that provide drug benefits. Additional
legislation is anticipated that will clarify whether a company
is eligible for the subsidy, the amount of the subsidy available
and the procedures to be followed in obtaining the subsidy. In
May 2004, the FASB issued Staff Position 106-2
Accounting and Disclosure Requirements Related to the
Medicare Prescription Drug, Improvement and Modernization Act of
2003, which provides guidance on the accounting and
disclosure for the effects of this Act. We have determined that
our post-retirement prescription drug plan is actuarially
equivalent and intend to reflect the impact beginning on
July 1, 2004 without a material adverse effect on our
financial condition or results of operations.
In December 2004, the FASB issued SFAS 123R,
which replaces SFAS 123 and supersedes APB Opinion
No. 25. SFAS 123R requires all share-based payments to
employees, including grants of employee stock options, to be
recognized in the financial statements based on their fair
values beginning with the first interim or annual period after
June 15, 2005, with early adoption encouraged. The pro
forma disclosures previously permitted under SFAS 123 no
longer will be an alternative to financial statement
recognition. We are required to adopt SFAS 123R beginning
July 1, 2005. Under SFAS 123R, we must determine the
appropriate fair market value model to be used for valuing
share-based payments, the amortization method for compensation
cost and the transition method to be used at date of adoption.
As disclosed in the summary of significant accounting policies
in our consolidated financial statements, our
74
restricted share plan, prior to this offering,
contained a call provision whereby upon termination of
employment, we could elect to repurchase the shares held by the
former employee. The purchase price is based upon the lesser of
fair value or a formula specified in the plan. The existence of
this call provision that allows for a purchase price that is
below fair value results in the plan being accounted for as
variable plan, with compensation expense, if any, determined
based upon the formula rather than fair value. We are currently
evaluating the effect SFAS 123R will have on our financial
condition or results of operations, but we do not expect it to
have a material impact.
In December 2004, the FASB issued
SFAS No. 153, Exchanges of Nonmonetary
Assets An Amendment of APB Opinion No. 29,
Accounting for Nonmonetary Transaction. SFAS 153
eliminates the exception from fair value measurement for
nonmonetary exchanges of similar productive assets in
paragraph 21(b) of APB Opinion No. 29,
Accounting for Nonmonetary Transactions, and
replaces it with an exception for exchanges that do not have
commercial substance. SFAS 153 specifies that a nonmonetary
exchange has commercial substance if the future cash flows of
the entity are expected to change significantly as a result of
the exchange. SFAS 153 is effective for fiscal periods
beginning after June 15, 2005 and is required to be adopted
by us in the three months ended September 30, 2005. We are
currently evaluating the effect that the adoption of
SFAS 153 will have on our financial condition or results of
operations, but do not expect it to have a material impact.
Quantitative and Qualitative Disclosures About
Market Risk
We are exposed to market risk from changes in
interest rates on our long-term debt obligations. We estimate
our market risk using sensitivity analysis. Market risk is
defined as the potential change in the fair value of a
fixed-rate debt obligation due to hypothetical adverse change in
interest rates and the potential change in interest expense on
variable rate long-term debt obligations due to a change in
market interest rates. The fair value on long-term debt
obligations is determined based on discounted cash flow
analysis, using the rates and the maturities of these
obligations compared to terms and rates currently available in
long-term debt markets. The potential change in interest expense
is determined by calculating the effect of the hypothetical rate
increase on the portion of variable rate debt that is not hedged
through the interest swap agreements described below and does
not assume changes in our capital structure. As of
December 31, 2004, 66.4% of our long-term debt obligations
would have been fixed rate and approximately 33.6% would have
been variable rate obligations not subject to interest rate swap
agreements.
As of December 31, 2004, after giving effect
to this offering and the related transactions, we would have had
$390.8 million, including $175.2 million, of variable
rate debt outstanding under the amended and restated credit
facilities. Our exposure to fluctuations in interest rates would
have been limited by interest rate swap agreements that would
effectively convert a portion of the variable rate debt to a
fixed-rate basis, thus reducing the impact of interest rate
changes on future interest expenses. As of December 31,
2004, we would have had interest rate swap agreements covering
$215.6 million of aggregate principal amount of our
variable rate debt at fixed LIBOR rates ranging from 2.99% to
3.35% and expiring on December 31, 2006, May 19, 2007
and December 31, 2007. As of December 31, 2004, the
fair value of the interest rate swaps would have amounted to an
asset of $0.6 million, net of taxes.
As of December 31, 2004, we would have had
$130.0 million of aggregate principal amount of fixed rate
long-term debt obligations with an estimated fair market value
of $140.4 million based on the overall weighted average
interest rate of our fixed rate long-term debt obligations of
9.75% and an overall weighted maturity of 7.25 years,
compared to rates and maturities currently available in
long-term debt markets. Market risk is estimated as the
potential loss in fair value of our fixed rate long-term debt
resulting from a hypothetical increase of 10.0% in interest
rates. Such an increase in interest rates would have resulted in
an approximately $5.9 million decrease in the fair value of
our fixed rate long-term debt. As of December 31, 2004, we
would have had $175.2 million of variable rate debt not
covered by the interest rate swap agreements. If market interest
rates averaged 1.0% higher than the average rates that
prevailed during 2004, interest expense would have increased by
approximately $1.8 million for the period.
75
MANAGEMENTS DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION
AND RESULTS OF OPERATIONS CCI
TEXAS
We present below Managements Discussion
and Analysis of Financial Condition and Results of Operations of
CCI Texas. The following discussion should be read in
conjunction with the historical consolidated financial
statements and notes and other financial information related to
CCV (formerly TXUCV) appearing elsewhere in this
prospectus.
Overview
CCI Texas is an established rural local exchange
company that provides communications services to residential and
business customers in Texas. As of December 31, 2004, we
estimate that CCI Texas would have been the 18th largest
local telephone company in the United States had it been a
separate company, based on industry sources, with approximately
168,326 local access lines and approximately 16,651 DSL
lines in service. CCI Texas main source of revenues is its
local telephone businesses in Texas, which offers an array of
services, including local dial tone, custom calling features,
private line services, long distance, dial-up and high-speed
Internet access, carrier access and billing and collection
services. CCI Texas also operates complementary businesses,
including publishing telephone directories and offering
wholesale transport services on a fiber optic network.
Beginning in 1999, CCI Texas began operating
a competitive telephone company business in a number of local
markets in Texas. The competitive telephone company business
grew to more than 58,000 lines in service by the end of
2001, at which time CCI Texas reevaluated its strategic
direction and decided to refocus on its rural telephone company
business. During the subsequent 18 months, CCI Texas
systematically exited certain of its less profitable competitive
telephone company markets, ceased service to residential
customers and concentrated on making the competitive telephone
company profitable by focusing solely on business customers
within a limited number of geographic markets. In late 2002,
CCI Texas decided to exit the competitive telephone company
business entirely, placed its competitive telephone company
assets and customer base for sale and classified all competitive
telephone company assets and liabilities as held for sale. In
2003, CCI Texas continued to rationalize its business plan
and, in March 2003, CCI Texas sold the majority of its
remaining competitive telephone company customer base and assets
to Grande Communications. By the end of March 2003, with the
exception of a small number of remaining competitive telephone
company customers who were in the process of transitioning to
other carriers, CCI Texas had effectively exited the
competitive telephone company business. As a result of the
foregoing, our financial results as of and for the year ended
December 31, 2003 are not directly comparable to prior
periods.
Competitive telephone company revenues, reflected
in Exited Operations, represent primarily local access revenues
and features attributable to competitive telephone company
customers. In addition, some competitive telephone company
customers also subscribed to other CCI Texas services including
long distance and dial-up Internet. For the relevant periods,
the revenues from competitive telephone company customers
associated with these products are included in the relevant
product categories listed above.
In 2002, as a part of CCI Texas
refocus on its Texas rural telephone companies, CCI Texas
initiated a process to sell its transport business. The
transport assets were consequently classified as held for sale
at the end of 2002. In early 2003, it became apparent that a
sale of the entire company was likely and the decision was made
to cease efforts to sell the transport network as a separate
entity. Consequently, in June 2003, the transport assets were
reclassified as held and used.
Prior to April 14, 2004, TXUCV had been a
direct, wholly owned subsidiary of Pinnacle One, which is owned
by TXU Corp. When the acquisition was consummated on
April 14, 2004, Homebase, through its indirect, wholly
owned subsidiary Texas Holdings, acquired all of the capital
stock of TXUCV. Texas Holdings was formed solely for the purpose
of acquiring TXUCV. TXUCV was subsequently renamed CCV.
76
For the year ended December 31, 2003, 85.1%
of CCI Texas $194.8 million of revenues were
derived from local and long distance voice and data services and
associated carrier access fees and subsidies associated with
customers within CCI Texas Texas rural telephone
companies service areas. Of the remaining 14.9% of
revenues, $10.4 million, or 5.3%, was derived from
directory advertising and publishing, $12.8 million, or
6.6%, was derived from transport services, primarily to other
carriers, and $5.9 million, or 3.0%, was associated with
products or services that CCI Texas no longer offers.
In 2003, CCI Texas experienced a slight
decline in its number of local access lines of 0.3%, or 441 from
approximately 172,083 local access lines to approximately
171,642 local access lines. This decline was comprised of a 1.8%
decline in residential access lines to approximately 116,862
access lines partially offset by business line growth of 3.3% to
approximately 54,780 business access lines at the end of the
year. We believe that the principal reason our Texas rural
telephone company lost local access lines in this period was due
to the weak economy in Texas. In addition, we believe we lost
local access lines due to the disconnection of second telephone
lines by our residential customers in connection with their
substituting DSL or cable modem service for dial-up Internet
access and wireless service for wireline service. Furthermore,
CCI Texas implemented a more stringent disconnect policy for
non-paying customers in July 2003 following the consolidation of
CCI Texas two local billing systems. Partially offsetting
some of this residential decline was an increase in housing
starts in the suburban parts of our Texas rural telephone
companies service areas.
CCI Texas number of DSL subscribers grew
substantially in 2003, compared to 2002. We believe this growth
was due to CCI Texas strong focus on selling DSL
service, including the deployment of a customer
self-installation kit. DSL lines in service increased 59.8% to
approximately 8,668 lines as of December 31, 2003 from
approximately 5,423 lines as of December 31, 2002. CCI
Texas penetration rate for DSL lines in service was 5.1%
of our Texas rural telephone companies local access lines
December 31, 2003.
In October 2003, CCI Texas initiated a new
campaign to market service bundles. While CCI Texas offered
limited service bundles prior to 2003, this initiative was
subsequently marketed more aggressively and took advantage of
increased pricing flexibility associated with the change from a
Chapter 59 to Chapter 58 state regulatory
election. See Regulation State Regulation of
CCI Texas. Between the introduction of five service
bundles in October 2003 and December 31, 2003, CCI Texas
sold over 7,500 service bundles.
In 2002, CCI Texas began to sell and publish
its yellow and white pages directories in-house. Until then,
CCI Texas had contracted with a third party provider to
sell, publish and distribute its directories. As compensation
for selling and publishing the directories, CCI Texas had
previously paid this contractor a portion of the directory
revenues on a revenue share basis of between 32.5% and 35.5%.
The first directory that CCI Texas produced in-house was the
Lufkin directory published in August 2002, which was followed by
the Conroe directory in February 2003 and the Katy directory in
April 2003.
CCI Texas transport business has remained
relatively stable despite the general pricing pressure in the
wholesale transport business nationwide. This stability is
partly due to the relative lack of competition on some of
CCI Texas routes and CCI Texas having built fiber
routes directly to some significant carrier customers. In 2002,
CCI Texas began to investigate selling the transport
network and, consequently did not focus on aggressively growing
this part of its business. In light of TXU Corp.s decision
to sell the entire company in 2003, CCI Texas continued to
manage the transport network in a maintenance mode and did not
make any significant investments in the network. We intend to
continue to evaluate the opportunities for growing the transport
business going forward.
We intend to focus on continuing to increase the
revenues per access line in our Texas rural telephone
companies service areas primarily generated from local
dial tone, long distance, custom calling features and data and
Internet services. Our primary focus will be to increase our DSL
penetration and the bundling of local access, custom calling
features, long distance, voicemail and DSL. We expect that the
77
sale of communications services to customers in
our Texas rural telephone companies service areas will
continue to provide the predominant share of
CCI Texas revenues.
Operating expenses include network operating cost
and selling, general and administrative expenses. They have
fluctuated over the past three years because
CCI Texas business strategy has undergone several
significant changes. The exit from the competitive telephone
company line of business contributed to a significant reduction
in the size of the company and led to expense reductions
primarily in employee expenses and network circuit and operating
costs. Several significant systems projects contributed to
higher costs historically than we anticipate will be the case in
the future. These projects included a financial system
restructuring and conversion, the integration of the
Consolidated Communications of Fort Bend Company billing and
operations systems and projects designed to automate procedures
and processes. The establishment of a more significant
headquarters presence in Irving, Texas and the relocation of
many functions from the field to Irving also generated
incremental cost.
CCI Texas cost of services includes:
|
|
|
|
|
|
|
expenses related to plant costs, including those
related to network and general support costs, central office
switching and transmission costs, and cable and wire facilities;
|
|
|
|
|
|
general plant costs, such as testing,
provisioning, network, administration, power and
engineering; and
|
|
|
|
|
|
the cost of transport and termination of long
distance and private lines outside our Texas rural telephone
companies service areas.
|
CCI Texas operates a dedicated long distance
switch in Dallas and transports the majority of its long
distance traffic to this switch over its transport network.
Historically, CCI Texas was a party to several long distance
contracts for the purchase of wholesale long distance minutes
that involved minimum volume commitments and that, at times,
resulted in above market rate average costs per minute for long
distance services. CCI Texas has since terminated all such
contracts requiring minimum volume commitments and now has
considerably greater flexibility in its ability to select long
distance carriers for its traffic and to manage a variety of
carriers in order to minimize its cost of long distance minutes.
CCI Texas cost of providing long distance service is
currently significantly lower than the average in 2003, and CCI
Texas believes that it will be able to continue providing long
distance services to its subscribers more profitably than it has
been able to do historically.
|
|
|
|
|
Selling, General and Administrative
Expenses
|
Selling, general and administrative expenses
include:
|
|
|
|
|
|
|
selling and marketing expenses;
|
|
|
|
|
|
expenses associated with customer care;
|
|
|
|
|
|
billing and other operating support
systems; and
|
|
|
|
|
|
corporate expenses.
|
CCI Texas markets to residential customers and
small business customers primarily through its customer service
centers and to larger business customers through a dedicated,
commissioned sales force. The transport and directory divisions
use dedicated sales forces.
CCI Texas has operating support and other back
office systems that are used to enter, schedule, provision and
track customer orders, test services and interface with trouble
management, inventory, billing, collection and customer care
service systems for the local access lines in our Texas rural
telephone companies operations. We maintain an information
technology staff based in Irving, Conroe and Lufkin who maintain
and update our various systems.
78
We are in the process of migrating key business
processes of CCI Illinois and CCI Texas onto single,
company-wide systems and platforms. Our objective is to improve
profitability by reducing individual company costs through
centralization, standardization and sharing of best practices.
We expect that our operating support systems costs will increase
temporarily as we integrate CCI Illinois and CCI
Texas back office systems. As of December 31, 2004,
$5.5 million and $1.5 million has been spent on
integration in Texas and Illinois, respectively.
|
|
|
|
|
Depreciation and amortization
expenses
|
CCI Texas recognizes depreciation expenses for
our regulated telephone plant and equipment and nonregulated
property and equipment using the straight-line method. The
depreciation rates and depreciable lives for regulated telephone
plant and equipment are approved by the PUCT. CCI Texas
depreciable assets have the following useful lives:
|
|
|
|
|
|
|
|
|
Years
|
|
|
|
|
|
Buildings
|
|
|
15-35
|
|
|
Network and outside plant facilities
|
|
|
5-30
|
|
|
Furniture, fixtures, and equipment
|
|
|
3-17
|
|
Amortization expenses were recognized on goodwill
over its useful life, normally 15 to 40 years prior to
January 1, 2002. Beginning January 1, 2002, CCI Texas
implemented SFAS No. 142,
Goodwill and Other
Intangible Assets.
SFAS No. 142 requires that
goodwill and intangible assets that have indefinite useful lives
not be amortized, but rather be tested annually for impairment.
CCI Texas conducted impairment tests and recorded impairment
losses of $13.2 million and $18.0 million respectively
for 2003 and 2002.
The following summarizes revenues and operating
expenses from continuing operations for TXUCV, the predecessor
of CCV, for the years ended December 31, 2001, 2002 and
2003. The results of operations presented herein for all periods
prior to the acquisition are sometimes referred to as the
results of operations of the predecessor.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2001
|
|
2002
|
|
2003
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
% of Total
|
|
$
|
|
% of Total
|
|
$
|
|
% of Total
|
|
|
|
(millions)
|
|
Revenues
|
|
(millions)
|
|
Revenues
|
|
(millions)
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local calling services
|
|
$
|
52.5
|
|
|
|
25.3
|
%
|
|
$
|
54.3
|
|
|
|
25.3
|
%
|
|
$
|
56.2
|
|
|
|
28.9
|
%
|
|
|
Network access services
|
|
|
37.0
|
|
|
|
17.8
|
|
|
|
36.2
|
|
|
|
16.9
|
|
|
|
35.2
|
|
|
|
18.1
|
|
|
|
Subsidies
|
|
|
28.6
|
|
|
|
13.8
|
|
|
|
31.8
|
|
|
|
14.8
|
|
|
|
41.4
|
|
|
|
21.2
|
|
|
|
Long distance services
|
|
|
23.4
|
|
|
|
11.3
|
|
|
|
20.1
|
|
|
|
9.4
|
|
|
|
13.4
|
|
|
|
6.9
|
|
|
|
Data and Internet services
|
|
|
14.9
|
|
|
|
7.2
|
|
|
|
14.1
|
|
|
|
6.6
|
|
|
|
14.7
|
|
|
|
7.5
|
|
|
|
Directory publishing
|
|
|
8.3
|
|
|
|
4.0
|
|
|
|
9.6
|
|
|
|
4.4
|
|
|
|
10.4
|
|
|
|
5.3
|
|
|
|
Transport services
|
|
|
10.3
|
|
|
|
5.0
|
|
|
|
12.6
|
|
|
|
5.8
|
|
|
|
12.8
|
|
|
|
6.6
|
|
|
|
Other services
|
|
|
8.4
|
|
|
|
4.0
|
|
|
|
6.0
|
|
|
|
2.8
|
|
|
|
4.8
|
|
|
|
2.5
|
|
|
|
Exited services
|
|
|
24.1
|
|
|
|
11.6
|
|
|
|
30.0
|
|
|
|
14.0
|
|
|
|
5.9
|
|
|
|
3.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues
|
|
$
|
207.5
|
|
|
|
100.0
|
%
|
|
$
|
214.7
|
|
|
|
100.0
|
%
|
|
$
|
194.8
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2001
|
|
2002
|
|
2003
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
% of Total
|
|
$
|
|
% of Total
|
|
$
|
|
% of Total
|
|
|
|
(millions)
|
|
Revenues
|
|
(millions)
|
|
Revenues
|
|
(millions)
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses(2)
|
|
$
|
184.3
|
|
|
|
88.8
|
%
|
|
$
|
186.3
|
|
|
|
86.8
|
%
|
|
$
|
133.8
|
|
|
|
68.7
|
%
|
|
Depreciation and amortization
|
|
|
50.2
|
|
|
|
24.2
|
|
|
|
41.0
|
|
|
|
19.1
|
|
|
|
32.9
|
|
|
|
16.9
|
|
|
Other charges(3)
|
|
|
|
|
|
|
|
|
|
|
119.4
|
|
|
|
55.6
|
|
|
|
13.4
|
|
|
|
6.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
234.5
|
|
|
|
113.0
|
|
|
|
346.7
|
|
|
|
161.5
|
|
|
|
180.1
|
|
|
|
92.5
|
|
|
Operating (loss) income
|
|
|
(27.0
|
)
|
|
|
(13.0
|
)
|
|
|
(132.0
|
)
|
|
|
(61.5
|
)
|
|
|
14.7
|
|
|
|
7.5
|
|
|
Total other (expense) income, net
|
|
|
(1.2
|
)
|
|
|
(0.6
|
)
|
|
|
3.9
|
|
|
|
1.8
|
|
|
|
(4.6
|
)
|
|
|
(2.4
|
)
|
|
(Loss) income before income taxes
|
|
|
(28.2
|
)
|
|
|
(13.6
|
)
|
|
|
(128.1
|
)
|
|
|
(59.7
|
)
|
|
|
10.1
|
|
|
|
5.1
|
|
|
Income tax (benefit) expense
|
|
|
(6.3
|
)
|
|
|
(3.0
|
)
|
|
|
(38.3
|
)
|
|
|
(17.9
|
)
|
|
|
12.4
|
|
|
|
6.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(21.9
|
)
|
|
|
(10.6
|
)%
|
|
$
|
(89.8
|
)
|
|
|
(41.8
|
)%
|
|
$
|
(2.3
|
)
|
|
|
(1.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
This category corresponds to the line items
presented under Business CCI Texas and
provides more detail than that presented in the consolidated
statement of operations and comprehensive loss of TXUCV. See the
consolidated financial statements of TXUCV.
|
|
|
|
(2)
|
This line item includes network operating costs
and selling, general and administrative expenses.
|
|
|
|
(3)
|
This line item includes restructuring, asset
impairment and other charges and goodwill impairment charges.
|
Results of Operations
|
|
|
|
|
Year ended December 31, 2003 compared
to December 31, 2002
|
CCI Texas total revenues decreased by 9.3%,
or $19.9 million, to $194.8 million in 2003 from
$214.7 million in 2002. The decrease was primarily due to
CCI Texas exit from the competitive telephone company
business.
Local services revenues
increased 3.5%, or $1.9 million,
to $56.2 million in 2003 from $54.3 million in 2002.
The increase was primarily due to the success of targeted
promotions of custom calling features.
Network access revenues
decreased 2.8%, or $1.0 million,
to $35.2 million in 2003 from $36.2 million in 2002.
During the last two years, the FCC instituted certain
modifications to our Texas rural telephone companies cost
recovery mechanisms, decreasing implicit support, which allowed
rural carriers to set interstate network access charges higher
than the actual cost of originating and terminating calls, and
increasing explicit support through subsidy payments from the
federal universal service fund.
Subsidies
revenues
increased 30.2%, or $9.6 million, to $41.4 million in
2003 from $31.8 million in 2002. The increase was due in
part to the subsidy settlement processes resulting in the
recovery of additional subsidy payments associated with prior
years and 2003. Since our Texas rural telephone companies are
regulated under a rate of return mechanism for interstate
revenues, the value of assets in the interstate rate base is
critical to calculating this rate of return and therefore, the
subsidies our Texas rural telephone companies will receive.
During 2003, the Texas rural telephone companies recognized
revenues of $6.4 million of receipts from the federal
universal service fund that were attributable to 2002 and 2001,
which was a larger out-of-period adjustment than in prior years.
The receipts were the result of filings CCI Texas made in 2003
that updated prior year cost studies and reclassified certain
asset and expense categories for regulatory purposes. The
increase was also due to the FCC modifications to our Texas
rural telephone companies cost recovery mechanisms described
above in network access service revenues.
80
Long distance services
revenues decreased by 33.3%, or
$6.7 million, to $13.4 million in 2003 from
$20.1 million in 2002 due to decreased minutes of use and a
change in the average rate per minute due to customers selecting
lower rate plans.
Data and Internet services
revenues increased by 4.3%, or
$0.6 million, to $14.7 million in 2003 from
$14.1 million in 2002. The increase was primarily due to
increased sales of DSL service. Growth in sales of DSL lines of
59.8% in 2003 contributed to a penetration of 5.1%, or
approximately 8,668 DSL lines in service, as of
December 31, 2003. The increase was offset by a decrease in
dial-up Internet service driven by the substitution by customers
of high speed Internet access and a decrease in dial-up and DSL
customers as a result of CCI Texas exiting the competitive
telephone company business.
Directory Publishing
revenues increased by 8.3%, or
$0.8 million, to $10.4 million in 2003 from
$9.6 million in 2002. The increase was in part due to the
transition from a third party sales force to an internal sales
force for the sale of advertising for yellow and white pages
directories, beginning with the publication of the Lufkin
directory in August 2002 and followed by Conroe in February 2003
and Katy in April 2003. This transition resulted in increased
sales productivity and higher revenues due to the termination of
revenue sharing with the previous publisher of between 32.5% and
35.5%. Since CCI Texas recognizes the revenues from each
directory over the 12-month life of the directory, 2003 revenues
still reflect a combination of outsourced and in-house directory
operations.
Transport services
revenues remained flat in 2003 with no
significant customer gains or losses.
Other services
revenues decreased by 20.0%, or
$1.2 million, to $4.8 million in 2003 from
$6.0 million in 2002. The decrease was due to a reduction
in equipment sales to our competitive telephone company
customers and the termination of the pager product line.
Exited services
revenues decreased 80.3%, or
$24.1 million, to $5.9 million in 2003 from
$30.0 million in 2002. The decrease was due to decreases in
revenues from the exit of the competitive telephone company
business and from lower revenues from wholesale long distance
service. Of this amount, $19.6 million was related to the
local service revenues from the competitive telephone company
business and $4.5 million was related to the wholesale long
distance service resulting from the exit from these businesses.
Operating expenses decreased by 28.2%, or
$52.5 million, to $133.8 million in 2003 from
$186.3 million in 2002. The decrease was due principally to
the following factors.
|
|
|
|
|
|
|
Network costs decreased primarily as a result of
CCI Texas having substantially exited the competitive telephone
company business by the end of March 2003, which led to the
removal of leased circuit costs from SBC and other carriers.
|
|
|
|
|
|
Related to the exit from the competitive
telephone company business, total headcount decreased by 161 to
644 as of December 31, 2003. CCI Texas estimates that the
actual expense of salaries and benefits for these employees was
approximately $4.4 million in addition to the
$4.4 million in severance costs CCI Texas incurred in
connection with these terminations.
|
|
|
|
|
|
Bad debt expense decreased by $11.0 million
from $10.2 million in 2002 to a $0.8 million benefit
in 2003. This was primarily due to (1) a re-evaluation of
the bad debt reserve from $5.0 million at year-end 2002,
which included a $2.7 million reserve for MCI accounts
receivable due to the bankruptcy of MCIs parent, Worldcom,
Inc., to $1.5 million at year-end 2003 and (2) a
decrease in bad debt write-offs to $2.3 million in 2003,
which decrease primarily related to the exit from the
competitive telephone company business.
|
|
|
|
|
|
Those network costs that were not associated with
the competitive telephone company decreased due to process
improvements and network optimization projects. Process
improvements were related to implementation of an automated
system for tracking circuit costs payable to other carriers,
including a monthly feed to the general ledger. Network
optimization projects included renegotiation of contracts with
long distance and other carriers, which eliminated monthly
minimum
|
81
|
|
|
|
|
|
|
usage fees. In addition, network costs decreased
due to the removal of circuits in connection with the exit from
the wholesale long distance business.
|
|
|
|
|
|
Operating expenses decreased due to one-time
system consolidation projects in 2002 that were not experienced
in 2003. This decrease, however, was partially offset by
expenses associated with a one-time software development project
to enhance CCI Texas customer billing system in connection
with the sale process.
|
|
|
|
|
|
The incurrence of $1.4 million of one-time
transaction costs, including financial and legal expenses
associated with preparing TXUCV for sale.
|
|
|
|
|
|
In addition, $2.4 million in retention
bonuses that were paid to key employees to facilitate the sales
transaction process while running the day to day operations of
the business.
|
|
|
|
|
|
Depreciation and Amortization
|
Depreciation and amortization expense decreased
19.8%, or $8.1 million, to $32.9 million in 2003 from
$41.0 million in 2002 primarily due to the decrease in
depreciable asset base resulting from the impairment write-down
of the transport and competitive telephone company assets. In
connection with the impairment, TXUCV recorded a
$90.3 million write-down of the net book value of its
transport and competitive telephone company depreciable assets
from $98.3 million to $8.0 million.
Other charges decreased 88.8%, or
$106.0 million, to $13.4 million in 2003 from
$119.4 million in 2002. This decrease is primarily due to
asset impairment and restructuring charges for the competitive
telephone company and transport business of $0.2 million in
2003 compared to $101.4 million in 2002. In accordance with
SFAS No. 142, CCI Texas conducted impairment tests on
October 1, 2003 and October 1, 2002 and, as a result
of TXUs decision in 2003 to sell TXUCV for a known price
and CCI Texas decision to exit the competitive telephone
company and transport businesses, recognized on its consolidated
financial statements, goodwill impairment losses of
$13.2 million and $18.0 million, respectively for the
years ended December 31, 2003 and 2002.
Other income (expense) decreased 217.9%, or
$8.5 million, to $(4.6) million from
$3.9 million. The decrease was primarily due to a decrease
in interest expense of $2.1 million (net of allowance for
funds used during construction), a decrease in minority interest
of $8.9 million which resulted from the large transport
impairment charges recorded in 2002, which was offset by an
increase in partnership income of $0.4 million. Partnership
income is primarily derived from a minority interest in two
cellular partnerships as further described in
Business CCI Texas Cellular
Partnerships.
|
|
|
|
|
Income Tax Expense (Benefit)
|
Income tax expense increased by 132.4%, or
$50.7 million, to $12.4 million in 2003 from
$(38.3) million in 2002. Of this increase,
$48.3 million was due to the federal income tax effect of
the increase in income before income taxes of
$138.2 million primarily due to the significant one-time
charges in 2002 discussed above. Related to this increase was
the increase in state franchise tax of $4.8 million and the
tax effect on minority interest of $3.1 million. The
remaining $(5.5) million of the change was primarily due to
permanent differences and a change in the valuation reserve. See
Note D (Income Taxes) to the audited consolidated financial
statements of TXU Communications Ventures Company and
Subsidiaries.
|
|
|
|
|
Year Ended December 31, 2002 Compared
to December 31, 2001
|
CCI Texas total operating revenues
increased by 3.5%, or $7.2 million, to $214.7 million
in 2002 from $207.5 million in 2001. The increase was
primarily due to an increase in average competitive
82
telephone company access lines from 40,930 to
43,023. As described above, all competitive telephone company
operations were substantially sold or exited by the end of March
2003.
Local calling services
revenues increased 3.4%, or
$1.8 million, to $54.3 million in 2002, from
$52.5 million in 2001. The increase was due to an increase
in sales of custom calling features and a 1.3% increase in total
local access lines to 172,083 lines for the year ended
December 31, 2002 from 169,894 lines for the year ended
December 31, 2001.
Network access services
revenues decreased by 2.2%, or
$0.8 million, to $36.2 million in 2002 from
$37.0 million in 2001. The decrease was the result of a
decrease in minutes of use, which was partially offset by an
increase in end user subscriber line charges. In addition,
during 2001 and 2002, the FCC instituted certain modifications
to our Texas rural telephone companies cost recovery
mechanisms, decreasing implicit support, which allowed rural
carriers to set interstate network access charges higher than
the actual cost of originating and terminating calls, and
providing explicit support through subsidy payments from the
federal universal service fund.
Subsidies
increased
by 11.2%, or $3.2 million, to $31.8 million in 2002
from $28.6 million in 2001. The increase was due in part to
the FCC modifications to our Texas rural telephone
companies cost recovery mechanisms described above in
network access services revenues and due to an increase in
federal universal service fund payments due to higher operating
expenses and plant investment in 2002 compared with the national
average.
Long distance services
revenues decreased by 14.1%, or
$3.3 million, to $20.1 million in 2002 from
$23.4 million in 2001. The decrease was due to a decrease
in minutes of use.
Data and Internet services
revenues decreased by 5.4%, or
$0.8 million, to $14.1 million in 2002 from
$14.9 million in 2001 due to a change in sales focus to
higher margin products which was partially offset by an increase
in DSL sales and a modest increase in dial-up Internet service.
Directory Publishing
revenues increased 15.7%, or
$1.3 million, to $9.6 million in 2002 from
$8.3 million in 2001. The increase was due to increased
advertising sales. The improvement was partially attributable to
bringing the sales and production functions in-house during 2002
as described above, resulting in a partial year recognition of
higher revenues on the Lufkin directory from its publication in
August 2002 through the end of the year.
Transport services
revenues increased by 22.3%, or
$2.3 million, to $12.6 million in 2002 from
$10.3 million in 2001. The increase was primarily due to an
increase in one-time revenues associated with new service orders
by existing customers and some incremental recurring revenues
from existing and new customers.
Other services
revenues decreased by 28.6%, or
$2.4 million, to $6.0 million in 2002 from
$8.4 million in 2001. The decrease was primarily due to
non-recurring equipment sales in 2001.
Exited services
revenues increased by 24.5%, or
$5.9 million, to $30.0 million in 2002 from
$24.1 million in 2001. The increase was due to increased
competitive telephone company sales.
Total operating expenses increased by 1.1%, or
$2.0 million, to $186.3 million in 2002 from
$184.3 million in 2001. The increase was due to the
following factors: selling, general and administrative expenses
increased due to increased expenditures made in anticipation of
future rural telephone company acquisitions and expenses related
to the relocation of the TXUCV corporate headquarters, including
costs for employee severance and relocation expenses.
Informational technology costs increased due to systems
consolidation projects, including the consolidation of select
billing systems. Bad debt expense increased as the result of a
$2.7 million reserve for MCI receivables and a more
stringent policy for calculating reserves. Offsetting the above
were large cost reductions during 2002 related to competitive
telephone company activities due to exiting non-profitable
markets and holding the competitive telephone company operations
for sale. As a result of these activities, net headcount dropped
by 397, to 823 employees at December 31, 2002 from 1,220
employees at December 31, 2001.
83
|
|
|
|
|
Depreciation and Amortization
|
Depreciation and amortization expense decreased
by 18.3%, or $9.2 million, to $41.0 million in 2002
from $50.2 million in 2001. The decrease was primarily due
to the elimination of goodwill amortization of
$13.7 million recorded in 2001. SFAS No. 142 was
adopted by CCI Texas on January 1, 2002 requiring the
discontinuation of goodwill amortization.
Other income (expense) decreased 425.0%, or
$5.1 million, to $3.9 million of income in 2002 from
$(1.2) million of expense in 2001. The decrease was
primarily due to a decrease in interest expense of
$3.6 million (net of an allowance for funds used during
construction), an increase in minority interest of
$7.5 million which resulted from the transport impairment
charges recorded in 2002 and a decrease in partnership income of
$0.8 million. These were offset by a decrease in the gain
on sale of property and investments of $5.6 million
primarily related to the sale of an 18.0% interest in a cellular
partnership other than CCI Texas continuing investment in
GTE Mobilnet of South Texas, L.P. and GTE Mobilnet of Texas
RSA #17, L.P. in December 2001. See Note H
(Investments in Nonaffiliated Companies) to the audited
Consolidated Financial Statements of TXU Communications Ventures
Company and Subsidiaries. Partnership income is primarily
derived from a minority interest in the two continuing cellular
partnerships.
|
|
|
|
|
Income Tax Expense (Benefit)
|
Income tax benefit increased 507.9%, or
$32.0 million, to $(38.3) million in 2002 from
$(6.3) million in 2001. Of this increase,
$34.7 million was associated with the federal income tax
effect of the decrease in income before taxes of
$99.9 million. Related to this was the decrease in state
franchise tax of $3.5 million and the tax effect on
minority interest of $2.6 million. The remaining
$(8.8) million of the increase was primarily due to
permanent differences and a decrease in the valuation reserve.
Critical Accounting Policies and Use of
Estimates
The accounting estimates and assumptions
discussed in this section are those that we consider to be the
most critical to an understanding of CCI Texas financial
statements because they inherently involve significant
judgements and uncertainties. In making these estimates, we
considered various assumptions and factors that will differ from
the actual results achieved and will need to be analyzed and
adjusted in future periods. These differences may have a
material impact on CCI Texas financial condition, results
of operations or cash flows. We believe that of CCI Texas
significant accounting policies, the following involve a higher
degree of judgement and complexity.
Subsidies
Revenues
CCI Texas recognizes revenues from universal
service subsidies and charges to interexchange carriers for
switched and special access services. In certain cases, its
rural telephone companies, Consolidated Communications of Texas
Company and Consolidated Communications of Fort Bend Company,
participate in interstate revenue and cost sharing arrangements,
referred to as pools, with other telephone companies. Pools are
funded by charges made by participating companies to their
respective customers. The revenue CCI Texas receives from its
participation in pools is based on its actual cost of providing
the interstate services. Such costs are not precisely known
until after the year-end and special jurisdictional cost studies
have been completed. These cost studies are generally completed
during the second quarter of the following year. Detailed rules
for cost studies and participation in the pools are established
by the FCC and codified in Title 47 of the Code of Federal
Regulations.
Allowance for Uncollectible
Accounts
We evaluate the collectibility of CCI Texas
accounts receivable based on a combination of estimates and
assumptions. When we are aware of a specific customers
inability to meet its financial obligations, such as a
bankruptcy filing or substantial down-grading of credit scores,
CCI Texas records a specific allowance against amounts due to
set the net receivable to an amount we believe is reasonable to
be
84
collected. For all other customers, we reserve a
percentage of the remaining CCI Texas outstanding accounts
receivable balance as a general allowance based on a review of
specific customer balances, trends and our experience with CCI
Texas prior receivables, the current economic environment
and the length of time the receivables are past due. If
circumstances change, we review the adequacy of the CCI Texas
allowance to determine if our estimates of the recoverability of
the amounts due CCI Texas could be reduced by a material amount.
At December 31, 2004, the allowance for uncollectable
accounts for CCI Texas was $945,000. If our estimates were
understated by 10%, the result would be a charge of
approximately $95,000 to CCI Texas results of operations.
Valuation of Goodwill and
Tradenames
We review CCI Texas goodwill and tradenames
for impairment as part of our annual business planning cycle in
the fourth quarter and whenever events or circumstances make it
more likely than not that an impairment may have occurred.
Several factors could trigger an impairment review such as:
|
|
|
|
|
|
|
a change in the use or perceived value of CCI
Texas tradenames;
|
|
|
|
|
|
significant underperformance relative to expected
historical or projected future operating results;
|
|
|
|
|
|
significant regulatory changes that would impact
future operating revenues;
|
|
|
|
|
|
significant negative industry or economic trends;
or
|
|
|
|
|
|
significant changes in the overall strategy in
which we operate our overall business.
|
We determine if an impairment exists based on a
method of using discounted cash flows. This requires management
to make certain assumptions regarding future income, royalty
rates and discount rates, all of which affect this calculation.
Upon completion of our impairment review in December 2004, it
was determined that an impairment did not exist for CCI Texas.
The carrying value of goodwill totaled $228.8 million at
December 31, 2004.
Pension and Postretirement
Benefits
The amounts recognized in our financial
statements for pension and postretirement benefits are
determined on an actuarial basis utilizing several critical
assumptions.
A significant assumption used in determining CCI
Texas pension and postretirement benefit expense is the
expected long-term rate of return on plan assets. In 2004, we
used an expected long-term rate of return of 8.5% as we moved
toward uniformity of assumptions and investment strategies
across all our plans and in response to the actual returns on
our portfolio in recent years being significantly below our
expectations.
Another significant estimate is the discount rate
used in the annual actuarial valuation of CCI Texas
pension and postretirement benefit plan obligations. In
determining the appropriate discount rate, we consider the
current yields on high quality corporate fixed-income
investments with maturities that correspond to the expected
duration of CCI Texas pension and postretirement benefit
plan obligations. For 2004 we used a discount rate of 6.0%.
In connection with the April 2004 sale of TXUCV,
TXU Corp. contributed $2.9 million to TXUCVs pension
plan. In 2005, we expect to contribute $2.2 million to the Texas
pension plan and $1.0 million to the other Texas
postretirement benefits plans.
85
The effect of the change in selected assumptions
on our estimate of our Texas pension plan expense is shown below:
|
|
|
|
|
|
|
|
|
|
|
Percentage
|
|
December 31, 2004
|
|
|
|
|
|
Point
|
|
Obligation
|
|
2005 Expense
|
|
Assumption
|
|
Change
|
|
Higher/(Lower)
|
|
Higher/(Lower)
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
Discount rate
|
|
+-0.5 pts
|
|
$(4,545)/$5,110
|
|
$(114)/$116
|
|
Expected return on assets
|
|
+-1.0 pts
|
|
|
|
$(413)/$413
|
The effect of the change in selected assumptions
on our estimate of our other Texas postretirement benefit plan
expense is shown below:
|
|
|
|
|
|
|
|
|
|
|
Percentage
|
|
December 31, 2004
|
|
|
|
|
|
Point
|
|
Obligation
|
|
2005 Expense
|
|
Assumption
|
|
Change
|
|
Higher/(Lower)
|
|
Higher/(Lower)
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
Discount rate
|
|
+-0.5 pts
|
|
$(1,881)/$2,125
|
|
$(80)/$33
|
86
BUSINESS
Overview
We are an established rural local exchange
company that provides communications services to residential and
business customers in Illinois and in Texas. As of
December 31, 2004, we estimate that we were the 15th
largest local telephone company in the United States, based on
industry sources, with approximately 255,208 local access lines
and approximately 27,445 DSL lines in service. Our main sources
of revenues are our local telephone businesses in Illinois and
Texas, which offer an array of services, including local dial
tone, custom calling features, private line services, long
distance, dial-up and high-speed Internet access, carrier access
and billing and collection services. We also operate a number of
complementary businesses. In Illinois, we provide additional
services such as telephone services to county jails and state
prisons, operator and national directory assistance and
telemarketing and order fulfillment services. In Texas, we
publish telephone directories and offer wholesale transport
services on a fiber optic network.
Each of the subsidiaries through which we operate
our local telephone businesses is classified as a rural
telephone company under the Telecommunications Act. Our rural
telephone companies are ICTC, Consolidated Communications of
Fort Bend Company and Consolidated Communications of Texas
Company. Our rural telephone companies in general benefit from
stable customer demand and a favorable regulatory environment.
In addition, because we primarily provide service in rural
areas, competition for local telephone service has been limited
due to the generally unfavorable economics of constructing and
operating competitive systems in these areas.
For the year ended December 31, 2004, we had
$323.5 million of revenues, 15.9% of which came from state
and federal subsidies, and $1.1 million net income. As of
December 31, 2004, we had $521.5 million of total
long-term debt, an accumulated deficit of $36.8 million and
shareholders equity of $261.0 million.
Our Strengths
|
|
|
|
|
Stable Local Telephone
Businesses
|
We are the incumbent local telephone company in
the rural communities we serve, and demand for local telephone
services from our residential and business customers has been
stable despite changing economic conditions. We operate in a
favorable regulatory environment, and competition in our markets
is limited. As a result of these favorable characteristics, the
cash flow generated by our local telephone business is
relatively consistent from year to year, and our long-standing
relationship with our local telephone customers provides us with
an opportunity to pursue increased revenue per access line by
selling additional services to existing customers using
integrated packages, or bundles, of local, long distance and
internet service on a single monthly bill.
|
|
|
|
|
Favorable Regulatory
Environment
|
Each of the subsidiaries through which we operate
our local telephone businesses is classified as a rural
telephone company under the Telecommunications Act. As a result,
we are exempt from some of the more burdensome interconnection
and unbundling requirements that have affected larger incumbent
telephone companies. Also, we benefit from federal and Texas
state subsidies designed to promote widely available, quality
telephone service at affordable prices in rural areas, which are
also referred to as universal service. For the year ended
December 31, 2004, CCI Illinois received
$10.6 million from the federal universal service fund,
$2.4 million of which represented the recovery of
additional subsidy payments from the federal universal service
fund for prior periods. CCI Texas received an aggregate
$40.9 million from the federal universal service fund and
the Texas universal service fund, $2.0 million of which
represented the recovery of additional subsidy payments from the
federal universal service fund for prior periods. In the
aggregate, the $51.5 million comprised 15.9% of revenues
for the year ended December 31, 2004, after giving effect
to the TXUCV acquisition.
87
|
|
|
|
|
Attractive Markets and Limited
Competition
|
The geographic areas in which our rural telephone
companies operate are characterized by a balanced mix of stable,
insular territories in which we have limited competition and
growing suburban areas where we expect our business to grow in
tandem. Currently, we have limited competition for basic voice
services from wireless carriers and cable providers.
Our Lufkin, Texas and central Illinois markets
have experienced nominal population growth over the past decade.
As of December 31, 2004, 134,433, or approximately 53%, of
our 255,208 local telephone access lines were located in these
markets. We have experienced limited competition in these
markets because the low customer density and high residential
component have discouraged the significant capital investment
required to offer service over a competing network.
Our Conroe, Texas and Katy, Texas markets are
suburban areas located on the outskirts of the Houston
metropolitan area that have experienced above-average population
and business employment growth over the past decade as compared
to Texas and the United States as a whole. According to the most
recent census, the median household income in the primary county
in our Conroe market was over $50,000 per year and in our
Katy market was over $60,000 per year, both significantly
higher than the median household income in Texas of
$39,927 per year. As of December 31, 2004, 120,775, or
approximately 47%, of our 255,208 local access lines were
located in these markets.
|
|
|
|
|
Technologically Advanced
Network
|
We have invested significantly in the last
several years to build a technologically advanced network
capable of delivering a broad array of reliable, high quality
voice and data and Internet services to our customers on a
cost-effective basis. For example, as of December 31, 2004,
approximately 90% of our total local access lines in both
Illinois and Texas were DSL-capable, excluding access lines
already served by other high speed connections. The service
options we are able to provide over our existing network allow
us to generate additional revenues per customer. We believe our
current network in Illinois is capable of supporting video with
limited additional capital investment.
|
|
|
|
|
Broad Service Offerings and Bundling of
Services
|
We offer our customers a single point of contact
for access to a broad array of voice and data and Internet
services. For example, we offer all of our customers custom
calling features, such as caller name and number identification,
call forwarding and call waiting. In addition, we offer
value-added services such as teleconferencing and voicemail.
These service options allow us to generate additional revenues
per customer.
We also generate additional revenues per customer
by bundling services. Bundling enables us to provide a more
complete package of services to our customers at a relatively
small incremental cost to us. We believe the bundling of
services results in increased customer loyalty and higher
customer retention. As of December 31, 2004, our Illinois
Telephone Operations had over 6,850 customers who subscribed to
service bundles that included local service, custom calling
features and voicemail and approximately 1,900 additional
customers who subscribed to service bundles that included these
services and Internet access. This represents an increase of
approximately 29.2% over the number of Illinois customers who
subscribed to service bundles as of December 31, 2003. As
of December 31, 2004, our Texas Telephone Operations had
over 21,300 customers who subscribed to service bundles that
included local service, custom calling features and voicemail.
This represents an increase of approximate 72.4% over the number
of Texas customers who subscribed to service bundles as of
December 31, 2003.
88
|
|
|
|
|
Experienced Management Team with Proven
Track Record
|
With an average of approximately 20 years of
experience in both regulated and non-regulated
telecommunications businesses, our management team has
demonstrated the ability to deliver profitable growth while
providing high levels of customer satisfaction. Specifically,
our management team has:
|
|
|
|
|
|
|
particular expertise in providing superior
quality services to rural customers in a regulated environment;
|
|
|
|
|
|
a proven track record of successful business
integrations, including the integration of ICTC and several
related businesses, including long distance and private line
services, into McLeodUSA in 1998; and
|
|
|
|
|
|
a proven track record of launching and growing of
new, regulated services, such as long distance and DSL services,
and complementary services, such as operator and telemarketing
and order fulfillment services.
|
Business Strategy
|
|
|
|
|
Improve Operating Efficiency and Maintain
Capital Expenditure Discipline
|
Since acquiring ICTC and the related businesses
in December 2002, we have made significant operating and
management improvements. We have centralized many of our
business and back office functions for our Illinois Telephone
Operations. By providing these centrally managed resources to
our Illinois operating companies, we have allowed our management
and customer service functions to focus on their business and to
better serve our customers in a cost-effective manner. We intend
to continue to seek and implement more cost efficient methods of
managing our business, including sharing best practices across
our operations.
We believe we have successfully managed the
capital expenditures for our Illinois Telephone Operations in
order to optimize our returns, while appropriately allocating
resources to allow us to maintain and upgrade our network. We
intend to maintain our capital expenditure discipline across our
company.
|
|
|
|
|
Increase Revenues Per
Customer
|
We will continue to focus on increasing our
revenues per customer, primarily by seeking to increase our DSL
services market penetration, increasing the sale of other
value-added services and encouraging customers to subscribe for
service bundles. We believe that this strategy enables us to
provide a more complete package of services to our customers and
increase our revenues per customer at a relatively small
incremental cost to us.
We are expanding our service bundle in Illinois
with the introduction of an all-digital video service. Having
made the necessary upgrades to our network and purchased
programming content, we launched digital video service in the
first quarter of 2005 in our key Illinois exchanges: Mattoon;
Charleston; and Effingham. Initial customer feedback has been
positive, and management believes that video will enhance the
competitive appeal of our service bundle and increase revenue
per customer.
We plan to use innovative marketing strategies
for enhanced, ancillary services and to continue to offer new
applications and technologies. By building on our long-standing
relationships with our customers while continuing to offer new
services, we believe we can continue to generate strong revenues
and cash flow.
Build on our
Reputation for High Quality Service
We will seek to continue to build on our strong
reputation, which dates to 1894 in Illinois and 1898 in Texas.
We plan to do this by continuing to offer a broad array of high
quality telecommunications services and consistent, high quality
customer service. We have consistently exceeded all ICC and PUCT
quality of
89
service requirements, and we believe we can
continue this standard of excellence throughout the company. We
will continue to focus on building long-term relationships with
our customers by having an active local presence. We believe
these strategies will lead to high levels of customer loyalty
and increased demand for our services in Illinois and Texas.
Selective
Acquisitions
We intend to pursue a disciplined process of
selective acquisitions of access lines from Regional Bell
Operating Companies and other rural local exchange carriers, as
well as acquiring providers of businesses complementary to ours,
such as dial-up and DSL Internet access services. Over the past
five years, Regional Bell Operating Companies have divested a
significant number of access lines nationwide and are expected
to continue these divestitures in order to focus on larger
markets. We also believe there may be attractive opportunities
to acquire rural local exchange carriers. For example, in
Illinois and Texas, there are approximately 90 rural local
exchange carriers serving a fragmented market representing
approximately 1.5 million total access lines. Our
acquisition criteria include:
|
|
|
|
|
|
|
attractiveness of the markets;
|
|
|
|
|
|
quality of the network;
|
|
|
|
|
|
our ability to integrate the acquired company
efficiently;
|
|
|
|
|
|
potential operating synergies; and
|
|
|
|
|
|
the potential of any proposed transaction to
permit increased dividends on our common stock.
|
Currently, we are not pursuing any acquisitions
or other strategic transactions.
History of the Company
Founded in 1894 as the Mattoon Telephone Company
by the great-grandfather of our Chairman, Mr. Lumpkin, CCI
Illinois began as one of the nations first independent
telephone companies. After several subsequent acquisitions, the
Mattoon Telephone Company was incorporated as the Illinois
Consolidated Telephone Company, or ICTC, on April 10, 1924.
On September 24, 1997, McLeodUSA acquired the predecessor
of CCI.
The Lumpkin family has been continuously involved
in managing CCI Illinois since inception, including the period
during which it was owned by McLeodUSA, when Mr. Lumpkin
served as Vice Chairman of McLeodUSA and Chairman of ICTC. In
December 2002, Mr. Lumpkin, through his affiliated entity
Central Illinois Telephone, together with Providence Equity and
Spectrum Equity, purchased the capital stock and assets of ICTC
and several related businesses from McLeodUSA for
$284.8 million and assumed specified liabilities. CCI
Holdings was formed on March 22, 2002 as an acquisition
vehicle for the purpose of acquiring ICTC and several related
businesses from McLeodUSA.
TXUCV began operations in November 1997 with the
acquisition by TXU Corp. of Lufkin-Conroe Communications, a
fourth-generation family-owned business founded in 1898. The
regional telephone company subsidiary of Lufkin-Conroe
Communications was renamed TXU Communications Telephone Company.
In August 2000, TXU Corp. contributed the parent company of
Fort Bend Telephone Company, a family-owned business based
in Katy, Texas which began operations in 1914, to TXUCV.
Beginning in 1999, TXUCV began operating a competitive telephone
company in a number of local markets within Texas. In late 2001,
TXUCV decided to refocus its business strategy on its Texas
rural telephone companies. TXUCV systematically exited its
competitive telephone company markets, culminating in the sale
of some of its competitive telephone company operations to
Texas-based Grande Communications in March 2003 and the
termination of the remainder of its competitive telephone
company operations by June 2003.
On April 14, 2004, we acquired TXUCV, an
indirect, wholly owned subsidiary of TXU Corp., for a cash
purchase price of $524.1 million, net of cash acquired and
including transaction costs. Texas Holdings, a Delaware
corporation, was formed on October 8, 2003 for the sole
purpose of acquiring TXUCV from TXU Corp. TXUCV was subsequently
renamed to CCV.
90
CCI Holdings is a holding company with no income
from operations or assets except for the capital stock of CCI
and Texas Holdings. Instead, all of our operations are conducted
through CCI Illinois and CCI Texas.
Telephone Operations
Illinois
Our Illinois Telephone Operations consist of
local telephone, long distance and data and Internet services
and serves residential and business customers in central
Illinois. As of December 31, 2004, our Illinois Telephone
Operations had approximately:
|
|
|
|
|
|
|
86,882 local access lines in service, of which
approximately 64% served residential customers and 36% served
business customers;
|
|
|
|
|
|
63% long distance penetration of its local access
lines;
|
|
|
|
|
|
7,846 dial-up Internet customers; and
|
|
|
|
|
|
10,794 DSL lines, which represented an
approximately 11.5% penetration of total local access lines.
Approximately 90% of our total local access lines in Illinois,
excluding local access lines already served by other high speed
connections, are DSL-capable.
|
In 2004, our Illinois Telephone Operations
generated $97.3 million of revenues and $27.6 million
of cash flows from operating activities. As of December 31,
2004, our Illinois Telephone Operations had total assets of
$247.6 million.
The following chart summarizes the primary
sources of revenues for Illinois Telephone Operations for the
year ended December 31, 2004.
|
|
|
|
|
|
|
|
|
|
|
% of Net
|
|
|
|
|
|
Revenue of Illinois
|
|
|
|
Revenue Source
|
|
Telephone Operations
|
|
Description
|
|
|
|
|
|
|
Local Calling Services
|
|
|
27.4%
|
|
|
Offers the local customer the ability to
originate and receive an unlimited number of calls within a
defined local calling area. The customer is charged a flat
monthly fee for basic service, including local calls, and
service charges for custom calling features, value added
services and local private line services.
|
|
|
|
Network Access Services
|
|
|
38.7%
|
|
|
Offers long distance and other carriers the
opportunity to use our Illinois network to originate or
terminate long distance calls in our Illinois service area.
Network access charges are paid by the long distance or other
carriers to our Illinois Telephone Operations and are regulated
by the FCC and the ICC. These revenues also include special
access and certain regulated, end-user charges.
|
|
|
|
Subsidies
|
|
|
10.9%
|
|
|
Our Illinois Telephone Operations receive federal
subsidy payments designed to promote widely available, quality
telephone service at affordable prices in rural areas.
|
91
|
|
|
|
|
|
|
|
|
|
|
% of Net
|
|
|
|
|
|
Revenue of Illinois
|
|
|
|
Revenue Source
|
|
Telephone Operations
|
|
Description
|
|
|
|
|
|
|
Long Distance Services
|
|
|
7.9%
|
|
|
Offers intrastate and interstate long distance
services provided to local customers in Illinois who subscribe
to our Telephone Operations long distance services.
|
|
Data and Internet Services
|
|
|
11.0%
|
|
|
Offers DSL, non-local private line service,
dial-up Internet access and frame relay networks and related
enhanced Internet services.
|
|
Other Services
|
|
|
4.1%
|
|
|
Offers other services, including billing and
collection services and commissions from the sale of advertising
for yellow and white pages directories.
|
The percentages of revenues listed above have
been adjusted to eliminate intra-company revenues and provide
more detail than that presented in the consolidated statement of
income of CCI. See consolidated financial statements of CCI and
audited combined financial statements of ICTC and the related
businesses.
Local calling services
include dial tone and local calling
services. Our Illinois Telephone Operations generally charge
residential and business customers a fixed monthly rate for
access to the network and for originating and receiving
telephone calls within their local calling area, which is the
geographic area established for administration and pricing of
telecommunications services. Custom calling features consist of
caller name and number identification, call forwarding and call
waiting. Value added services consist of teleconferencing and
voicemail. For custom calling features and value added services,
our Illinois Telephone Operations usually charge a flat monthly
fee, which varies depending on the type of service. In addition,
our Illinois Telephone Operations offer local private lines
providing direct connections between two or more local locations
primarily to business customers at flat monthly rates.
Network access services
allow the origination or termination
of calls in our Illinois service area for which our Telephone
Operations charge long distance or other carriers network access
charges, which are regulated. Network access fees also apply to
private lines provisioned between a customer in our Illinois
service area and a location outside of our Illinois service
area. For long distance calls, our Illinois Telephone Operations
bill the long distance or other carrier on a per minute or per
minute, per mile usage basis. For private lines, our Illinois
Telephone Operations bill the long distance or other carrier at
a flat monthly rate. Included in this category are subscriber
line charges paid by the end user.
Our Illinois Telephone Operations record the
details of the long distance and private line calls through its
carrier access billing system and bills the applicable carrier
on a monthly basis. The network access charge rates for
intrastate long distance calls and private lines within Illinois
are regulated and approved by the ICC, whereas the access charge
rates for interstate long distance calls and private lines are
regulated and approved by the FCC.
Subsidies
consist of
federal subsidies designed to promote widely available, quality
telephone service at affordable prices in rural areas. The
subsidies are allocated and distributed to our Illinois
Telephone Operations from funds to which telecommunications
providers, including local, long distance and wireless carriers,
must contribute on a monthly basis. Funds are distributed to our
Illinois Telephone Operations on a monthly basis based upon our
costs for providing local service in Illinois. Unlike our Texas
Telephone Operations, our Illinois Telephone Operations receive
federal but not state subsidies.
Long distance services
in Illinois include services provided
to subscribers to long distance plans to originate calls that
terminate outside the callers local calling area. For this
service, our Illinois Telephone Operations charges its
subscribers a combination of subscription and usage fees.
92
Data and Internet services
include revenues from non-local
private lines and the provision of access to the Internet by
DSL, T-1 lines and dial-up access. Our Illinois Telephone
Operations also offer a variety of data connectivity services,
including frame relay networks. Frame relay networks are public
data networks commonly used for local area network to local area
network communications as an alternative to private line data
communications. In addition, our Illinois Telephone Operations
offer enhanced Internet services, which include basic web site
design and hosting, content feeds, domain name services, e-mail
services and obtaining Internet protocol addresses.
Other services
includes revenues from billing and
collection services. Our Illinois Telephone Operations also
receive what is referred to as revenue retention payments. These
payments are essentially a commission on advertising revenues
paid to ICTC by The Yell Group, which publishes yellow and white
pages directories for our Illinois service area.
In connection with the TXUCV acquisition, we
acquired a directory sales and publishing group, which currently
publishes the telephone directories for our Texas markets. We
intend to have this group publish directories for our Illinois
markets as well. As such, we notified Yellow Book on
November 8, 2004 of our intention to terminate our
directory publishing agreement. We expect to begin publishing
telephone directories for our Illinois markets beginning in the
third quarter of 2005.
Our Texas Telephone Operations serve residential
and business customers in east Texas and rural and suburban
areas surrounding Houston. As of December 31, 2004, our
Texas Telephone Operations had approximately:
|
|
|
|
|
|
|
168,326 local access lines in service, of which
approximately 67% served residential customers and 33% served
business customers;
|
|
|
|
|
|
39% long distance penetration of its local access
lines in Texas;
|
|
|
|
|
|
13,333 dial-up Internet customers; and
|
|
|
|
|
|
16,651 DSL lines, which represented an
approximately 9.9% penetration of total local access lines.
Approximately 90% of our total local access lines in Texas,
excluding local access lines already served by other high speed
connections, are DSL-capable.
|
Our Texas Telephone Operations also include the
following complementary businesses:
Directory Publishing
sells directory advertising and publishes yellow and white pages
directories in and around our Texas rural telephone
companies service areas. The directories are each
published once per year and have a combined circulation of
approximately 400,000.
Transport Services
provides connectivity to customers within Texas over a fiber
optic transport network consisting of approximately 2,500
route-miles of fiber. This transport network supports our long
distance, Internet access and data services in Texas and
provides bandwidth on a wholesale basis to third party
customers, including national long distance and wireless
carriers. The transport network includes fiber owned by
Consolidated Communications Transport Company, a wholly owned
subsidiary of CCV and East Texas Fiber Line Incorporated, a
corporation in which our Texas Telephone Operations own a 63.0%
equity interest. In addition, Consolidated Communications
Transport Company owns a 39.1% equity interest in, and is the
managing partner of, Fort Bend Fibernet, a partnership.
Cellular
Partnerships.
Our Texas Telephone
Operations hold equity interests in the following two cellular
partnerships:
|
|
|
|
|
|
|
GTE Mobilnet of South Texas, which serves the
greater Houston metropolitan area. Our Texas Telephone
Operations own approximately 2.3% of the equity of this
partnership. In 2004 our Texas Telephone Operations recognized
income of $2.5 million and received cash distributions
totaling $3.2 million from this partnership.
|
93
|
|
|
|
|
|
|
GTE Mobilnet of Texas RSA #17, which serves
rural areas in and around Conroe, Texas. Our Texas Telephone
Operations own approximately 17.0% of the equity of this
partnership. In 2004 our Texas Telephone Operations recognized
income of $1.7 million and received cash distributions
totaling $0.9 million from this partnership.
|
San Antonio MTA, L.P., a wholly owned
partnership of Cellco Partnership (doing business as Verizon
Wireless), is the general partner for both partnerships.
In 2004, our Texas Telephone Operations generated
$186.9 million of revenues and $46.1 million of cash
flows from operating activities. As of December 31, 2004,
our Texas Telephone Operations had total assets of
$725.0 million.
The following chart summarizes the primary
sources of revenues for our Texas Telephone Operations for the
year ended December 31, 2004.
|
|
|
|
|
|
|
|
|
|
|
% of Net
|
|
|
|
|
|
Revenue of Our
|
|
|
|
Revenue Source
|
|
Texas Telephone Operations
|
|
Description
|
|
|
|
|
|
|
Local Calling Services
|
|
|
30.8%
|
|
|
Offers the local customer in Texas the ability to
originate and receive an unlimited number of calls within a
defined local calling area. The customer is charged a flat
monthly fee for basic service, including local calls, and
service charges for custom calling features, voicemail and local
private line services.
|
|
Network Access Services
|
|
|
19.9%
|
|
|
Offers long distance and other carriers the
opportunity to use our Texas network to originate or terminate
long distance calls in our Texas service areas. Network access
charges are paid by the long distance or other carriers to our
Texas Telephone Operations and are regulated by the FCC and
PUCT. These revenues also include special access and certain
regulated, end user charges.
|
|
Subsidies
|
|
|
22.5%
|
|
|
Our Telephone Operations in Texas receive federal
and state subsidy payments designed to promote widely available,
quality telephone service at affordable prices in rural areas.
|
|
Long Distance Services
|
|
|
5.3%
|
|
|
Offers intrastate and interstate long distance
services provided to local customers who subscribe to our long
distance services in Texas.
|
|
Data and Internet Services
|
|
|
7.7%
|
|
|
Offers DSL, non-local private line service,
dial-up Internet access, Asynchronous Transfer Mode, or ATM,
based services and frame relay networks and related enhanced
Internet services.
|
94
|
|
|
|
|
|
|
|
|
|
|
% of Net
|
|
|
|
|
|
Revenue of Our
|
|
|
|
Revenue Source
|
|
Texas Telephone Operations
|
|
Description
|
|
|
|
|
|
|
Directory Publishing
|
|
|
5.9%
|
|
|
Offers the sale of directory advertising and
publishes yellow and white pages directories in and around our
Texas service areas.
|
|
Transport Services
|
|
|
5.3%
|
|
|
Offers connectivity to customers within Texas
over a fiber-optic transport network.
|
|
Other Services
|
|
|
2.6%
|
|
|
Offers other services, including equipment sales
and billing and collection services.
|
The percentages of revenues listed above have
been adjusted to eliminate intra-company revenues and provides
more detail than that presented in the consolidated statement of
operations and comprehensive loss of CCV. See the consolidated
financial statements of CCV and its predecessor, TXUCV.
Local call services
include dial tone and local calling
services. Our Texas Telephone Operations generally charge
residential and business customers a fixed monthly rate for
access to the network and for originating and receiving
telephone calls within their local calling areas. Custom calling
and other features include caller name and number
identification, call forwarding, call waiting and voicemail. For
custom calling features, our Texas Telephone Operations usually
charge a flat monthly fee, which varies depending on the type of
service. In addition, our Texas Telephone Operations offer local
private lines providing direct connections between two or more
local locations primarily to business customers at flat monthly
rates.
Network access services
allow the origination or termination
of calls in our Texas service areas for which our Texas
Telephone Operations charge long distance or other carriers
network access charges. The network access fees also apply to
private lines provisioned between a customer in one of our Texas
service areas and a location outside of such service area. For
long distance calls, our Texas Telephone Operations bill the
long distance or other carrier on a per minute or per minute per
mile usage basis. For private lines, our Texas Telephone
Operations bill the long distance or other carrier at a flat
monthly rate. Included in this category are subscriber line
charges paid by the end user.
Our Texas Telephone Operations record the details
of the long distance and private line calls through its carrier
access billing system and bills the applicable carrier on a
monthly basis. The network access charge rates for intrastate
long distance calls and private lines within Texas are regulated
and approved by the PUCT, whereas the access charge rates for
interstate long distance calls and private lines are regulated
and approved by the FCC.
Subsidies
consist of
federal and state subsidies designed to promote widely
available, quality telephone service at affordable prices in
rural areas. The federal and state subsidies are allocated and
distributed to our Texas Telephone Operations from funds to
which telecommunications providers, including local, long
distance and wireless carriers, must contribute on a monthly
basis. Funds are distributed to our Texas Telephone Operations
on a monthly basis based upon our costs for providing local
service.
Long distance services
include services provided to Texas
subscribers to our long distance plans to originate calls that
terminate outside the callers local calling area. For this
service, our Texas Telephone Operations charge their subscribers
a combination of subscription and usage fees.
Data and Internet services
includes revenues from non-local
private lines and the provision of access to the Internet by
DSL, T-1 lines and dial-up access. Our Texas Telephone
Operations also offer a variety of data connectivity services,
including ATM services and frame relay networks. ATM is a
high-speed switching technique used to transmit voice, data and
video. In addition, our Texas Telephone Operations
95
offer enhanced Internet services, which include
domain name services, obtaining Internet protocol addresses,
e-mail services and web site and hosting services.
Directory Publishing
includes revenues from the sale of
directory advertising and the publication of yellow and white
pages directories in and around our Texas service areas.
Transport services
includes revenues from the sale of
transmission services for high-capacity data circuits over a
fiber-optic transport network within Texas.
Other services
includes revenues from equipment sales
and billing and collection services.
Other Operations
Our Other Operations consist of the following
complementary businesses:
|
|
|
|
|
|
|
Public Services
provides local and long distance service and automated collect
calling from county jails and state prisons in Illinois under
multi-year contracts as described under
Customers and Markets. These services
include fraud control, customer service, call management and
technical field support. The range of customized applications
include institution-specific branding, call time and dollar
limits, 3-way call detection, Personal Identification Number
System, call blocking and screening, public defender access,
call restriction application, on-site training, fully automated
collect calls, touch tone and rotary dial acceptable, inmate
tested equipment and monitors and recorders. Public Services
also provides payphone services to approximately 356 payphones
in our Illinois service area.
|
|
|
|
|
|
Operator Services
offers both live and automated local and long distance operator
assistance in Texas and national directory assistance on a
wholesale and retail basis to incumbent telephone companies,
competitive telephone companies, long distance companies and
payphone providers. Operator Services also provides specialized
message center services and corporate and governmental attendant
services and private corporate directory assistance and
messaging services to corporations and government agencies.
|
|
|
|
|
|
Market Response
provides telemarketing and order fulfillment services to
customers nationwide. Our order fulfillment services provide our
clients with the ability to quickly and cost-effectively meet
their customers requests for shipment of information and
products. Typically, these customers are responding to a
direct-response advertising campaign by the Internet, mail or
telephone.
|
|
|
|
|
|
Business Systems
sells, installs and maintains telecommunications equipment and
wiring to residential and business customers in our Illinois
service area and in nearby, larger markets including Champaign,
Decatur and Springfield, Illinois. This operation allows us to
cross-sell our services to many of our business customers in
Illinois, such as colleges, hospitals and secondary schools.
|
|
|
|
|
|
Mobile Services
provides one-way messaging service to residential and business
customers. The basic paging capability has been supplemented
with other complimentary mobile information services, including
Internet, 800 service, info-text and voicemail.
|
In 2004, our Other Operations generated
$39.2 million of revenues and $2.8 million of cash
flows from operating activities. As of December 31, 2004,
our Other Operations had total assets of $69.6 million.
Customers and Markets
Our Illinois local telephone markets consist of
35 geographically contiguous exchanges serving
predominantly small towns and rural areas in an approximately
2,681 square mile area in central Illinois.
96
An exchange is a geographic area established for
administration and pricing of telecommunications services. Our
Illinois Telephone Operations is the incumbent provider of basic
telephone services within these exchanges, with approximately
86,882 local access lines, or approximately 32 lines
per square mile, as of December 31, 2004. Approximately 64%
of our local access lines serve residential customers and the
remainder serve business customers. Our business customers,
74.1% of which have one to three lines, are predominantly in the
light manufacturing and services industries or are universities
and hospitals. AT&T and McLeodUSA accounted for
approximately 12.1%, of the revenues of our Illinois Telephone
Operations in 2004.
The local telephone markets served by our
Illinois Telephone Operations include all or a substantial
percentage of five counties: Coles; Christian; Montgomery;
Effingham; and Shelby. According to the U.S. Census 2000,
the population in these counties has grown slightly in the last
ten years, which is consistent with our belief that these
markets are mature and stable.
We list below selected data from the
U.S. Census 2000, together with our number of local access
lines in Illinois as of December 31, 2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coles
|
|
Christian
|
|
Montgomery
|
|
Effingham
|
|
Shelby
|
|
Other
|
|
Totals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2000 Census Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
County Population (2000)
|
|
|
53,196
|
|
|
|
35,372
|
|
|
|
30,652
|
|
|
|
34,264
|
|
|
|
22,893
|
|
|
|
n/a
|
|
|
|
176,377
|
|
|
|
County Population CAGR 1990-2000
|
|
|
0.30
|
%
|
|
|
0.27
|
%
|
|
|
(0.03
|
)%
|
|
|
0.78
|
%
|
|
|
0.28
|
%
|
|
|
n/a
|
|
|
|
n/a
|
|
|
|
County Median Household Income
|
|
$
|
32,286
|
|
|
$
|
36,561
|
|
|
$
|
33,123
|
|
|
$
|
39,379
|
|
|
$
|
37,313
|
|
|
|
n/a
|
|
|
|
n/a
|
|
|
Market Territory (sq. miles)
|
|
|
531
|
|
|
|
662
|
|
|
|
585
|
|
|
|
26
|
|
|
|
520
|
|
|
|
357
|
|
|
|
2,681
|
|
|
Local Access Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residence
|
|
|
19,175
|
|
|
|
12,321
|
|
|
|
9,597
|
|
|
|
4,384
|
|
|
|
6,029
|
|
|
|
4,121
|
|
|
|
55,627
|
|
|
|
Business
|
|
|
12,868
|
|
|
|
4,686
|
|
|
|
4,243
|
|
|
|
5,567
|
|
|
|
1,964
|
|
|
|
1,927
|
|
|
|
31,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
32,043
|
|
|
|
17,007
|
|
|
|
13,840
|
|
|
|
9,951
|
|
|
|
7,993
|
|
|
|
6,048
|
|
|
|
86,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Exchanges
|
|
|
5
|
|
|
|
9
|
|
|
|
7
|
|
|
|
1
|
|
|
|
8
|
|
|
|
5
|
|
|
|
35
|
|
Each of the counties in which our Illinois
Telephone Operations operate consists of predominantly small
towns and agricultural areas with a mix of small businesses. Our
two largest exchanges in Illinois are Mattoon and Charleston,
which are in Coles County. Effingham Countys largest town
is Effingham, which is our Illinois Telephone Operations
third largest exchange, tied for seventh place in Site Selection
Magazines March 2003 ranking of the best U.S. small
town for corporate facilities.
Our Illinois Telephone Operations largest
network access customers include AT&T, McLeodUSA and MCI,
collectively representing 13.5% of our Illinois Telephone
Operations revenues for 2004.
Our 21 exchanges in Texas serve three
principal geographic markets, Conroe, Lufkin and Katy, Texas in
an approximately 2,054 square mile area. Lufkin is located
in east Texas and Katy and Conroe are located in the suburbs of
Houston and adjacent rural areas. Our Texas Telephone Operations
is the incumbent provider of basic telephone services within
these exchanges, with approximately 168,326 local access lines,
or approximately 82 lines per square mile, as of
December 31, 2004. As of December 31, 2004,
approximately 67% of our Texas local access lines served
residential customers and the remainder served business
customers. Our Texas business customers, approximately 76% of
which have one to three lines, are predominately in the
manufacturing and retail industries, and our largest business
customers are hospitals, local governments and school districts.
97
The local telephone markets served by our Texas
Telephone Operations include all or parts of three counties:
Angelina, Fort Bend and Montgomery. The population growth
within Fort Bend and Montgomery has outpaced both the Texas
and U.S. national averages. According to data from the
U.S. Census 2000, the population of these counties grew by
3.6% annually between 1990 and 2000. This compares to a growth
rate of 1.9% for Texas and 1.2% for the United States during the
same period. In addition, according to the most recent census,
the weighted average median household income in our three Texas
markets was $55,298, which was higher than the average for
Texas, which was $39,927, and for the United States, which was
$42,148.
We list below selected data from the
U.S. Census 2000, together with our number of local access
lines in Texas as of December 31, 2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conroe Market
|
|
Lufkin Market
|
|
Katy Market
|
|
|
|
|
|
(Montgomery
|
|
(Angelina
|
|
(Fort Bend
|
|
|
|
|
|
County)
|
|
County)
|
|
County)
|
|
Totals
|
|
|
|
|
|
|
|
|
|
|
|
2000 Census Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
County Population (2000)
|
|
|
293,768
|
|
|
|
80,130
|
|
|
|
354,452
|
|
|
|
728,350
|
|
|
|
County Population CAGR 1990-2000
|
|
|
4.9
|
%
|
|
|
1.4
|
%
|
|
|
4.6
|
%
|
|
|
|
|
|
|
County Median Household Income
|
|
$
|
50,864
|
|
|
$
|
33,806
|
|
|
$
|
63,831
|
|
|
|
|
|
|
Market Territory (sq. miles)
|
|
|
433
|
|
|
|
1,080
|
|
|
|
541
|
|
|
|
2,054
|
|
|
Local Access Lines
Residential
|
|
|
50,103
|
|
|
|
30,577
|
|
|
|
32,471
|
|
|
|
113,151
|
|
|
|
Business
|
|
|
24,350
|
|
|
|
16,974
|
|
|
|
13,851
|
|
|
|
55,175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
74,453
|
|
|
|
47,551
|
|
|
|
46,322
|
|
|
|
168,326
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Exchanges
|
|
|
7
|
|
|
|
9
|
|
|
|
5
|
|
|
|
21
|
|
The Conroe market is located primarily in
Montgomery County and is centered approximately 40 miles
north of Houston on Interstate I-45. Parts of the Conroe
operating territory extend south to within 28 miles of
downtown Houston, including parts of the affluent suburb of The
Woodlands. Major industries in this market include education,
health care, manufacturing, retail and social services.
The Lufkin market is centered primarily in
Angelina County in east Texas approximately 120 miles
northeast of Houston and extends into three neighboring
counties. Lufkin is the largest town within this market, which
also includes the towns of Diboll, Hudson and Huntington. The
area is a center for the lumber industry. Other significant
industries include education, health care, manufacturing, retail
and social services.
The Katy market is located in parts of
Fort Bend, Harris, Waller and Brazoria counties and is
centered approximately 30 miles west of downtown Houston
along the busy and expanding I-10 corridor. The majority of the
Katy market is considered part of metropolitan Houston with
major industries including administrative, education, health
care, management, professional, retail, scientific and waste
management services.
Some of our largest network access customers in
Texas include AT&T, MCI and Sprint.
Directory Publishing
sells advertising and publishes yellow
and white pages directories in our Texas service areas and
neighboring communities, with approximately 75% of yellow and
white pages revenues as of December 31, 2004 derived from
customers within our Texas service areas. Directory Publishing
customers are primarily small- to medium-sized local businesses
and companies in surrounding service areas and large national
accounts that advertise nationally in local yellow and white
pages directories.
Transport Services
provides connectivity in and between
major markets in Texas, including Austin, Corpus Christi,
Dallas, Fort Worth, Houston, San Antonio and many
second- and third-tier markets in-
98
between these centers. Major third party
customers in Texas include some of the largest national wireless
and long distance carriers, such as Cingular Wireless and
AT&T.
Public Services
has
provided service to inmates in Illinois state correctional
facilities since 1990 and is currently providing service to
56 state and county correctional institutions. In 2004,
approximately 92.8% of Public Services revenues, which was
approximately 42.8% of our Other Operations revenues over
the same periods, was derived from a contract with the
Department of Corrections of the State of Illinois. Under the
contract, the State of Illinois does not pay Public Services
directly, but rather, Public Services bills and collects revenue
from the called parties and rebates commissions to the State of
Illinois based on this revenue. In 2004, the actual commissions
paid by Public Services to the State of Illinois under this
contract was approximately $9.4 million. The initial term
of the contract expires on June 2007, with five additional
one-year extensions available at the State of Illinois
option. Public Services currently serves all 46 Illinois state
correctional facilities pursuant to this contract.
Operator Services
offers service to callers nationwide.
McLeodUSA represented 48.1% of Operator Services revenues for
2004, which was 9.7% of our Other Operations revenues over
the same periods.
Market Response
provides telemarketing and order
fulfillment services to customers nationwide. The State of
Illinois represented 40.8% of Market Responses revenues,
which was 6.2% of our Other Operations revenues during
2004, and 2.9% was derived from McLeodUSA over the same periods.
Revenues derived from the State of Illinois related to a
contract with the Illinois State Toll Highway Authority pursuant
to which Market Response distributed to customers and provided
customer service for transponders used for electronic toll
collection on Illinois toll-roads. In May 2004, the State
of Illinois informed us that it had awarded the renewal of this
contract to another provider. Market Response ended its
provision of service to the Illinois State Toll Highway
Authority in September 2004. While the recent non-renewal of the
contract with the Illinois State Toll Highway Authority will
have a material impact on the revenues generated by our Market
Response business in the near-term, we do not expect the loss of
this contract to have a material adverse impact on our results
of operations as a whole.
Business Systems
sells, installs and maintains
telecommunications equipment and wiring primarily in our
Illinois service area and nearby cities. Revenues are derived
from equipment sales and maintenance contracts. Most of Business
Systems equipment sales are telephone systems and
associated wiring to small business customers.
Mobile Services
provides paging services as a
convenience to some of our Illinois Telephone Operations
emergency medical and government customers in and around our
Illinois service area.
In 2004, 49.6% of the revenues of our Other
Operations were derived from our relationships with various
agencies of the State of Illinois, principally the Department of
Corrections and the Toll Highway Authority. Overall, during
2004, 14.5% of our revenues were derived from our various
relationships with the State of Illinois. In addition, Public
Services receives revenues from various counties in Illinois.
Our predecessors relationship with the Department of
Corrections and the Toll Highway Authority have existed since
1990 and 1997, respectively, despite changes in government
administrations. Nevertheless, obtaining contracts from
government agencies is challenging, and government contracts,
like our contracts with the State of Illinois, often include
provisions that are favorable to the government in ways that are
not standard in private commercial transactions. Specifically,
each of our contracts with the State of Illinois:
|
|
|
|
|
|
|
includes provisions that allow the respective
state agency and county to terminate the contract without cause
and without penalty under some circumstances;
|
|
|
|
|
|
is subject to decisions of state agencies and
counties that are subject to political influence on renewal;
|
99
|
|
|
|
|
|
|
gives the State of Illinois the right to renew
the contract at its option but does not give us the same
right; and
|
|
|
|
|
|
could be cancelled if state funding becomes
unavailable.
|
Sales and Marketing
Key components of overall sales and marketing
strategy in our Telephone Operations have included the following:
|
|
|
|
|
|
|
positioning itself as a single point of contact
for customers telecommunications needs;
|
|
|
|
|
|
providing its customers with a broad array of
voice and data services and bundling services where possible;
|
|
|
|
|
|
providing excellent customer service, including
providing 24-hour, 7-day a week centralized customer support to
coordinate installation of new services, repair and maintenance
functions;
|
|
|
|
|
|
developing and delivering new services; and
|
|
|
|
|
|
with respect to our Illinois Telephone
Operations, leveraging the history of CCI Illinois and its
involvement with its local communities and expanding
Consolidated Communications and
Consolidated brand recognition, subject to
regulatory and strategic business considerations and, with
respect to our Texas Telephone Operations, leveraging the
history of CCI Texas and its involvement with its local
communities.
|
We have combined the management teams for sales
and marketing for our Illinois and Texas Telephone Operations
into a single centralized organization. Our combined strategy is
focused on:
|
|
|
|
|
|
|
accelerating DSL service penetration in all of
our service areas;
|
|
|
|
|
|
cross-selling our services;
|
|
|
|
|
|
developing additional services to maximize
revenues and increase revenues per customer;
|
|
|
|
|
|
increasing customer loyalty through superior
customer service, local presence and motivated service
employees; and
|
|
|
|
|
|
leveraging the telemarketing, order fulfillment
and directory-assistance capabilities to provide functions that
are currently being outsourced by our Texas Telephone
Operations, a process that has already begun with the migration
of Texas directory assistance traffic to the system in Illinois
in May 2004.
|
Our Illinois Telephone Operations currently have
two main sales channels: customer service centers and
commissioned sales people. Our Illinois customer service centers
are the primary sales channels for residential and business
customers with one or two phone lines, whereas commissioned
sales representatives provide customized proposals to larger
business customers. In addition, our customers can also visit
customer retail centers for various communications needs,
including new telephone, Internet and paging service purchases.
We believe that customer service centers have helped decrease
our customers late payments and bad debt due to their
ability to pay their bills easily at these centers. Our Illinois
Telephone Operations sales efforts are supported by direct
mail, bill inserts, newspaper advertising, public relations
activities, sponsorship of community events and website
promotions.
Our Texas Telephone Operations currently have two
main sales channels: customer service centers and commissioned
sales people. Our Texas customer service centers are the primary
sales channels for residential customers and business customers
with one or two phone lines, whereas commissioned sales people
provide customized proposals to larger businesses. In addition,
field service technicians in Texas are trained in customer
service and are provided with incentives to cross-sell
additional services to customers.
100
Our sales efforts in Texas are supported by local
print and electronic media advertising, and also by bill
inserts, door hangers, special promotional activities and
sponsorship of community events.
Directory Publishing in Texas is supported by a
dedicated sales force, which spends a certain number of months
each year focused on each of the directory markets in order to
maximize the advertising sales in each directory. We believe the
directory business has been an efficient tool for marketing our
other services in Texas and for promoting brand development and
awareness.
Transport Services has a sales force that
consists of commissioned sales people specializing in wholesale
transport products.
Each of our Other Operations businesses primarily
use an independent sales and marketing team comprised of
dedicated field sales account managers, management teams and
service representatives to execute our sales and marketing
strategy. These efforts are supported by attendance at industry
trade shows and leadership in industry groups including the
United States Telecom Association, the Associated Communications
Companies of America and the Independent Telephone and
Telecommunications Alliance.
Information Technology and Support
Systems
Our information technology and support systems
staff is a seasoned organization that supports day-to-day
operations and develops system enhancements. The technology
supporting our Telephone Operations is centered on a core of
commercially available and internally maintained systems.
We have developed detailed plans to migrate key
business processes of our Illinois and Texas Telephone
Operations onto single, company-wide systems and platforms. Our
objective is to improve profitability by reducing individual
company costs through the sharing of best practices,
centralization or standardization of functions and processes and
the use of technologies and systems that provide for greater
efficiencies. A number of key billing, network provisioning,
network management and workforce management systems of our
Illinois and Texas Telephone Operations already use common
software and hardware platforms, and we have successfully
completed large-scale customer and billing migration projects in
the last five years in both Illinois and Texas. We believe our
core operating systems and hardware platform will have
significant scalability.
Network Architecture and
Technology
Our local network in Illinois and Texas is based
on a carrier serving area architecture. Carrier serving area
architecture is a structure that allows access equipment to be
placed closer to customer premises enabling the customer to be
connected to the equipment over shorter copper loops than would
be possible if all customers were connected directly to the
carriers main switch. The access equipment is then
connected back to that switch on a high capacity fiber circuit,
resulting in extensive fiber deployment throughout the network.
The access equipment is sometimes referred to as a digital loop
carrier and the geographic area that it serves is the carrier
serving area.
We have begun the integration of the our long
distance networks in Illinois and Texas and are leveraging the
combined usage of the two networks to obtain reduced costs of
transport and termination from wholesale vendors of those
services. A single engineering team is responsible for the
overall architecture and interoperability of the various
elements in the combined network of our Illinois and Texas
Telephone Operations. Currently, our Illinois Telephone
Operations have a network operations center in Mattoon, which
monitors network performance 24 hours per day,
365 days per year. We believe this network operations
center allows our Illinois and Texas Telephone Operations to
maintain high network performance standards. Our goal is to
interconnect the Illinois and Texas network operations centers,
using common network systems and platforms where possible. We
expect this will allow us to share weekend
101
and after-hours coverage between markets and more
efficiently allocate personnel to manage fluctuations in our
workload volumes.
Our network in Illinois is supported by three
advanced 100% digital switches, with a fiber network connecting
33 of our 35 exchanges and 69 of our 103 field-deployed
carriers. These switches provide all of our Illinois local
telephone customers with access to custom calling features,
value-added services and dial-up Internet access. In addition,
approximately 90% of our Telephone Operations total local
access lines in Illinois, excluding local access lines already
served by other high speed connections, are served by exchanges
or carriers equipped with digital subscriber line access
multiplexers, or DSLAMs, and are within distance limitations for
providing DSL service. DSLAMs are devices designed to separate
voice-frequency signals from DSL traffic. Our Illinois Telephone
Operations have two additional switches, one primarily dedicated
to long distance service and the other primarily dedicated to
Public Services and Operator Services.
In late 2003, we commenced the network
improvements needed to support the introduction of an
all-digital video service that is functionally similar to a
digital cable television offering in our Illinois markets of
Mattoon, Charleston and Effingham. We have since completed the
initial capital investments necessary to provide these services
and introduced digital video services in these markets in
January, 2005. Other than the provision of success-based set-top
boxes to subscribers, we do not anticipate having to make any
material capital upgrades to our network infrastructure in
connection with our introduction of digital video services in
these markets. Currently, these services are available to
approximately 74% of our residential customers in these markets,
which represented approximately 25% of all of our Illinois
residential customers.
Our Texas network is supported by advanced 100%
digital switches, with fiber network connecting all of our 21
exchanges and 68% of our wire centers. These switches provide
all of our Texas local telephone customers with access to custom
calling features. In addition, as of December 31, 2004,
approximately 90% of our Texas total local access lines,
excluding local access lines already served by other high speed
connections, were served by exchanges or carriers are equipped
with DSLAMs and were within distance limitations for providing
DSL service. Our Texas Telephone Operations also dedicate a
separate switch for the provision of long distance service.
Our Texas transport network consists of
approximately 2,500 route-miles of fiber optic cable.
Approximately 54% of this network consists of cable sheath owned
by our Texas Telephone Operations, either directly or through
our majority-owned subsidiary East Texas Fiber Line Incorporated
and a partnership partly owned by us, Fort Bend Fibernet.
For most of the remaining route-miles of the network, we
purchased strands on third-party fiber networks pursuant to
contracts commonly known as indefeasible rights of use. In
limited cases, our Texas Telephone Operations also leases
capacity on third-party fiber networks to complete routes, in
addition to these fiber routes.
Employees
As of December 31, 2004, we had a total of
1,311 employees, of which 757 employees are from CCI
Illinois (654 of which were full-time and 103 of which were
part-time), and of which 554 employees are from CCI Texas
(551 of which were full-time and three of which were part-time).
Of the 757 employees of CCI Illinois,
308 employees are attributable to our Illinois rural
telephone company. In addition, at December 31, 2004,
Market Response had 174 temporary employees hired through a
local temporary employment agency. In Illinois, 333 of our
full-time employees and 103 of our part-time employees are
represented by the International Brotherhood of Electrical
Workers. The current collective bargaining agreement expires on
November 15, 2005. We believe management currently has a
good relationship with our Illinois union and non-union
employees.
Approximately 220 of the employees located in
Lufkin or Conroe, are represented by a collective bargaining
agreement with the Communications Workers of America, which
expired on October 16, 2004. On November 4, 2004, CCI
Texas signed a new three-year labor agreement with its unionized
employees,
102
which included one-time signing bonuses of
$225,000 and other ongoing benefits. In the winter of 2003, a
union expansion campaign was initiated in Katy but was
unsuccessful. We are not aware of any further attempts to
organize employees in Texas. We believe that management
currently has a good relationship with our Texas union and
non-union employees.
Properties
Our headquarters and most of the administrative
offices for our Illinois Telephone Operations are located in
Mattoon, Illinois.
The properties that our Illinois Telephone
Operations lease are pursuant to leases that expire at various
times between 2004 and 2007. The following chart summarizes the
principal facilities owned or leased in Illinois as of
December 31, 2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned/
|
|
Approx.
|
|
Location
|
|
Primary Use
|
|
Leased
|
|
Sq. Ft.
|
|
|
|
|
|
|
|
|
Charleston
|
|
Illinois Telephone Operations Communications
Center and Market Response Offices(1)
|
|
|
Leased
|
|
|
|
33,987
|
|
|
Effingham
|
|
Office and Illinois Telephone Operations
Communications Center
|
|
|
Leased
|
|
|
|
2,500
|
|
|
Mattoon
|
|
Sales and Administration Office(1)
|
|
|
Leased
|
|
|
|
30,687
|
|
|
Mattoon
|
|
Corporate Headquarters(1)
|
|
|
Leased
|
|
|
|
49,054
|
|
|
Mattoon
|
|
Operator Services and Operations
|
|
|
Owned
|
|
|
|
36,263
|
|
|
Mattoon
|
|
Archive
|
|
|
Owned
|
|
|
|
9,097
|
|
|
Mattoon
|
|
Operations and Distribution Center(1)
|
|
|
Leased
|
|
|
|
30,883
|
|
|
Mattoon
|
|
Communications Center
|
|
|
Leased
|
|
|
|
5,677
|
|
|
Mattoon
|
|
Market Response Order Fulfillment(2)
|
|
|
Leased
|
|
|
|
20,000
|
|
|
Mattoon
|
|
Office
|
|
|
Owned
|
|
|
|
10,086
|
|
|
Taylorville
|
|
Operations and Branch Distribution Center(1)
|
|
|
Leased
|
|
|
|
14,655
|
|
|
Taylorville
|
|
Office and Illinois Telephone Operations
Communications Center
|
|
|
Owned
|
|
|
|
15,934
|
|
|
Taylorville
|
|
Operator Services Call Center(2)
|
|
|
Leased
|
|
|
|
11,500
|
|
|
|
|
|
(1)
|
In 2002, our Illinois Telephone Operations sold
these facilities to, and leased them back from, LATEL, LLC, or
LATEL, an entity affiliated with Mr. Lumpkin. For more
information about these arrangements, see Certain
Relationships and Related Party Transactions LATEL
Sale/ Leaseback.
|
|
|
|
(2)
|
All properties listed above other than these two
properties are used by both Illinois Telephone Operations and
Other Operations. These two properties are used by Other
Operations only.
|
In addition to the facilities listed above, our
Illinois Telephone Operations own or have the right to use 181
additional properties consisting of central offices, remote
switching sites and buildings, tower sites, small offices,
storage sites and parking lots. Some of the facilities listed
above also serve as central office locations.
Our Texas Telephone Operations expect to continue
to execute its current strategy of moving all employees into
owned space, with the exception of the offices in Irving and the
long distance switch location in Dallas, and canceling or
subletting leased office space. The properties that our Texas
Telephone Operations leases are pursuant to leases that expire
at various times between 2004 and 2015. Our Texas Telephone
Operations have recently initiated legal proceedings to
terminate our office lease in Irving, Texas. We do not believe,
however, that any liability that may result from such lease
termination would have a material adverse effect on our results
of operations or financial conditions in Texas.
103
The following chart summarizes the principal
facilities owned or leased in Texas as of December 31, 2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned/
|
|
Approx.
|
|
Location
|
|
Primary Use
|
|
Leased
|
|
Sq. Ft.
|
|
|
|
|
|
|
|
|
Brookshire
|
|
Office
|
|
|
Owned
|
|
|
|
4,400
|
|
|
Conroe
|
|
Regional Office
|
|
|
Owned
|
|
|
|
51,875
|
|
|
Conroe
|
|
Warehouse & Plant
|
|
|
Owned
|
|
|
|
28,500
|
|
|
Conroe
|
|
Office
|
|
|
Owned
|
|
|
|
10,650
|
|
|
Dallas
|
|
Current Texas Headquarters Administration
|
|
|
Leased
|
|
|
|
5,997
|
|
|
Irving
|
|
Office
|
|
|
Leased
|
|
|
|
44,060
|
|
|
Katy
|
|
Regional Office
|
|
|
Owned
|
|
|
|
6,500
|
|
|
Katy
|
|
Office (Electric Shop)
|
|
|
Owned
|
|
|
|
1,600
|
|
|
Katy
|
|
Warehouse
|
|
|
Owned
|
|
|
|
13,983
|
|
|
Katy
|
|
Office
|
|
|
Owned
|
|
|
|
5,733
|
|
|
Lufkin
|
|
Regional Office
|
|
|
Owned
|
|
|
|
30,145
|
|
|
Lufkin
|
|
Business Office
|
|
|
Owned
|
|
|
|
23,190
|
|
|
Lufkin
|
|
Warehouse
|
|
|
Owned
|
|
|
|
14,240
|
|
|
Lufkin
|
|
Office and Data Center
|
|
|
Owned
|
|
|
|
11,920
|
|
|
Lufkin
|
|
Office
|
|
|
Owned
|
|
|
|
8,000
|
|
|
Lufkin
|
|
Office and Parking Area
|
|
|
Owned
|
|
|
|
7,925
|
|
|
Needville
|
|
Office
|
|
|
Owned
|
|
|
|
6,649
|
|
|
Rosenberg
|
|
Storage
|
|
|
Leased
|
|
|
|
10,000
|
|
In addition to the facilities listed above, our
Texas Telephone Operations own or have the right to use
275 additional properties consisting of cabinet/pop sites,
central offices, remote switching sites and buildings, small
offices, tower sites, storage sites and parking lots. Some of
the facilities listed above also serve as central office
locations.
Legal Proceedings
We currently and from time to time, are subject
to claims arising in the ordinary course of business. Except as
described below, we are not currently subject to any such claims
that we believe could reasonably be expected to have a material
adverse effect on our results of operation or financial
condition.
In addition, on March 1, 2005, Michael Hinds
filed a claim against us and our existing equity investors,
among others, in the U.S. District Court for the Southern
District of Texas, Galveston division, asserting various
contract and tort claims relating to an alleged oral agreement
to provide Mr. Hinds with compensation and investment
opportunities in connection with the acquisition of TXUCV.
Mr. Hinds is seeking approximately $75.0 million in
compensatory damages, punitive damages and reimbursement of his
attorneys fees and expenses. Although we believe that this
suit is without merit and intend to vigorously defend our
position, we cannot predict at this time the outcome of this
matter. If adversely determined, this lawsuit could have a
material adverse effect on our financial condition and results
of operations.
Industry Overview and Competition
Local Exchange Market
The telecommunications industry is comprised of
companies involved in the transmission of voice, data and video
communications over various media and through various
technologies. There are two predominant types of local telephone
service providers, or carriers, in the telecommunications
industry: incumbent telephone companies and competitive
telephone companies. An independent telephone company refers to
the regional bell operating companies, which were the local
telephone companies created from the
104
break up of AT&T in 1984 and incumbent
telephone companies, such as Cincinnati Bell Inc. and
Sprints local telephone division, which sell local
telephone service. These incumbent telephone companies were the
traditional monopoly providers of local telephone service prior
to the break up of AT&T. Within the incumbent telephone
company sector, there are rural telephone companies, such as our
local telephone operations, that operate primarily in rural
areas, and regional bell operating companies, such as SBC and
Verizon Communications. Each of our subsidiaries that operates
our local telephone businesses is classified as an incumbent
telephone company and a rural telephone company under the
Telecommunications Act. A competitive telephone company is a
competitor to local telephone companies that has been granted
permission by a state regulatory commission to offer local
telephone service in an area already served by an incumbent
telephone company.
The most common measure of the relative size of a
local telephone company, including our rural telephone
companies, is the number of access lines it operates. An
access line is the telephone line connecting a
persons home or business to the public switched telephone
network. An incumbent telephone company can acquire access lines
either through normal growth or through a transaction with
another incumbent telephone company. We believe the net increase
or decrease in access lines incurred by an incumbent telephone
company on an annual basis is a relevant measure because the
access line is the foundation for a majority of incumbent
telephone company revenues and it is also an indicator of
customer growth or contraction. An incumbent telephone company
experiences normal growth when it activates additional access
lines in a particular market due to increased demand for
telephone service by current customers or from new customers,
such as a result of the construction of new residential or
commercial buildings. Growth in access lines through
transactions with other incumbent telephone companies occurs
less frequently. Typically, one incumbent telephone company
purchases access lines as well as the associated network
infrastructure from another incumbent telephone company. Such
purchases usually provide the acquiring incumbent telephone
company the opportunity to expand the geographic areas it
serves, rather than increasing its access lines totals in
markets that it already serves.
Rural Telephone Company Cost Structure and
Competition
In general, telecommunications service in rural
areas is more costly to provide than service in urban areas
because the lower customer density necessitates higher capital
expenditures on a per customer basis. In rural areas, local
access line density is relatively low, typically less than 100
local access lines per square mile versus urban areas that can
be in excess of 300 local access lines per square mile. This low
customer density in rural areas means that switching and other
facilities serve few customers. It also means that a given
length of cable, connecting the telephone company office to end
users, serves fewer customers than it would in a more densely
populated area. As a result, the average operating and capital
cost per line is higher for rural telephone companies than
non-rural operators. An industry source estimates that the total
investment cost per loop for rural operators is $5,000, compared
to $3,000 for non-rural carriers. The amount is estimated to be
as high as $10,000 for the smallest rural carriers. The rural
telephone companies higher cost structure has two
important consequences.
The first consequence is that it is generally not
commercially viable to overbuild in rural telephone company
service territories. In urban areas, where population density is
higher, some competitive telephone companies have built
redundant wireline telephone networks within the incumbent
providers service territory. These facilities-based
competitive telephone companies compete with the incumbent
providers on their own stand-alone networks. Because it is
comparatively more expensive to build a redundant network in
rural areas, overbuilding is less common in rural telephone
company service territories.
The second consequence associated with the rural
telephone companies higher cost structure is the existence
of federal and state subsidies designed to promote widely
available, quality telephone service at affordable prices in
rural areas. This is accomplished through two principal
mechanisms. The first mechanism is through network access fees
that regulators historically have allowed to be set at higher
rates in rural areas than the actual cost of originating or
terminating interstate and intrastate calls. The second
mechanism is through explicit transfers to rural telephone
companies via the universal service fund and state funds such as
the Texas universal service fund.
105
Furthermore, rural telephone companies face less
regulatory oversight than the larger carriers and are exempt
from the more burdensome interconnection requirements of the
Telecommunications Act such as unbundling of network elements,
information sharing and co-location.
Despite the barriers to entry for voice services
described above, rural telephone companies face some competition
for voice services from new market entrants, such as cable
providers, competitive telephone companies and electric utility
companies. Cable providers are entering the telecommunications
market by upgrading their networks with fiber optics and
installing facilities to provide fully interactive transmission
of broadband voice, data and video communications. Electric
utility companies have existing assets and low cost access to
capital that may allow them to enter a market rapidly and
accelerate network development. Increased competition could lead
to price reductions, reduced operating margins and loss of
market share. While we currently have limited competition for
basic voice services from cable providers and electric
utilities, we cannot guarantee that we will not face increased
competition from such providers in the future.
Rural telephone companies are facing increasing
competition for voice services from wireless carriers. In
particular, the FCCs new number portability rules may
result in increased competition from wireless providers. As of
May 2004, the FCC required rural telephone companies to allow
consumers to move a phone number from a wireline phone to a
wireless phone. Generally, rural telephone companies face less
wireless competition than non-rural providers of voice services
because wireless networks in rural areas are generally less
developed than in urban areas. Our Texas rural telephone
companies service areas in Conroe and Katy, Texas are
exceptions to this general rule due to their proximity to
Houston and, as a result, are facing increased competition from
wireless service providers. Although we do not believe that
wireless technology represents a significant threat to our rural
telephone companies in the near term, we expect to face
increased competition from wireless carriers as technology,
wireless network capacity and economies of scale improve,
wireless service prices continue to decline and subscribers
continue to increase.
VOIP service is increasingly being embraced by
all industry participants. VOIP service essentially involves the
routing of voice calls, at least in part, over the Internet
through packets of data instead of transmitting the calls over
the existing telephone system. While current VOIP applications
typically complete calls using incumbent telephone company
infrastructure and networks, as VOIP services obtain acceptance
and market penetration and technology advances further, a
greater quantity of communication may be placed without the use
of the telephone system. On March 10, 2004, the FCC issued
a Notice of Proposed Rulemaking with respect to IP-enabled
Services. Among other things, the FCC is considering whether
VOIP Services are regulated telecommunications services or
unregulated information services. We cannot predict the outcome
of the FCCs rulemaking or the impact on the revenues of
our rural telephone companies. The proliferation of VOIP,
particularly to the extent such communications do not utilize
our rural telephone companies networks, may result in an
erosion of our customer base and loss of access fees and other
funding.
The Internet services market in which our company
operates is highly competitive and there are few barriers to
entry. Industry sources expect competition to intensify.
Internet services, meaning both Internet access, wired and
wireless, and on-line content services, are provided by cable
providers, Internet service providers, long distance carriers
and satellite-based companies. Many of these companies provide
direct access to the Internet and a variety of supporting
services to businesses and individuals. In addition, many of
these companies offer on-line content services consisting of
access to closed, proprietary information networks. Cable
providers and long distance carriers, among others, are
aggressively entering the Internet
106
access markets. Both have substantial
transmission capabilities, traditionally carry data to large
numbers of customers and have a billing system infrastructure
that permits them to add new services. Satellite companies are
also offering broadband access to the Internet. We expect that
competition for Internet services will increase.
|
|
|
|
|
Long Distance Competition
|
The long distance telecommunications market is
highly competitive. Competition in the long distance business is
based primarily on price, although service bundling, branding,
customer service, billing service and quality play a role in
customers choices.
Our other lines of business are subject to
substantial competition from local, regional and national
competitors. In particular, our directory publishing and
transport businesses operate in competitive markets. We expect
that competition as a general matter in our businesses will
continue to intensify as new technologies and new services are
offered. Our businesses operate in a competitive environment
where long-term contracts are either not the norm or have
cancellation clauses that allow quick termination of the
agreements. Where long-term contracts are common, they are being
renewed with shorter duration terms. Customers in these
businesses can and do change vendors frequently. Customer
business failures and consolidation of customers through mergers
and buyouts can cause loss of customers.
Our ability to compete successfully in our
markets will depend on several factors, including the following:
|
|
|
|
|
|
|
how well we market our existing services and
develop new technologies;
|
|
|
|
|
|
the quality and reliability of our network and
service; and
|
|
|
|
|
|
our ability to anticipate and respond to various
competitive factors affecting the telecommunications industry,
including a changing regulatory environment that may affect us
differently from our competitors, pricing strategies by
competitors, changes in consumer preferences, demographic trends
and economic conditions.
|
We expect competition to intensify as a result of
new competitors and the development of new technologies,
products and services. In addition, we believe that the
traditional dividing lines between different telecommunications
services will be blurred and that mergers and strategic
alliances may allow one telecommunications provider to offer
increased services or access to wider geographic markets. Some
or all of these risks may cause us to have to spend
significantly more in capital expenditures than we currently
anticipate to keep existing and attract new customers.
Some of our voice and data competitors, such as
cable providers, Internet access providers, wireless service
providers and long distance carriers have brand recognition and
financial, personnel, marketing and other resources that are
significantly greater than ours. In addition, due to
consolidation and strategic alliances within the
telecommunications industry, we cannot predict the number of
competitors that will emerge, especially as a result of existing
or new federal and state regulatory or legislative actions. For
example, the pending acquisition of AT&T, one of our largest
customers, by SBC, the dominant local exchange company in the
areas in which our Texas rural telephone companies operate,
could increase competitive pressures for our services and impact
our long distance and access revenues. Such increased
competition from existing and new entities could lead to price
reductions, loss of customers, reduced operating margins or loss
of market share.
Market and Industry Data
Market and industry data and other information
used throughout this prospectus are based on independent
industry publications, government publications, publicly
available information, reports by
107
market research firms or other published
independent sources. Some data is also based on estimates of our
management, which are derived from their review of internal
surveys and industry knowledge. Although we believe these
sources are reliable, we have not independently verified the
information. In addition, we note that our market share in each
of our markets or for our services is not known or reasonably
obtainable given the nature of our businesses and the
telecommunications market in general (for example, wireless
providers both compete with and complement local telephone
services).
108
REGULATION
The following summary does not describe all
present and proposed federal, state and local legislation and
regulations affecting the telecommunications industry. Some
legislation and regulations are currently the subject of
judicial proceedings, legislative hearings and administrative
proposals that could change the manner in which this industry
operates. Neither the outcome of any of these developments, nor
their potential impact on us, can be predicted at this time.
Regulation can change rapidly in the telecommunications
industry, and these changes may have an adverse effect on us in
the future. See Risk Factors Regulatory
Risks.
Overview
The telecommunications industry in which we
operate is subject to extensive federal, state and local
regulation. Pursuant to the Telecommunications Act, federal and
state regulators share responsibility for implementing and
enforcing statutes and regulations designed to encourage
competition and the preservation and advancement of widely
available, quality telephone service at affordable prices. At
the federal level, the FCC generally exercises jurisdiction over
facilities and services of local exchange carriers, such as our
rural telephone companies, to the extent they are used to
provide, originate or terminate interstate or international
communications. State regulatory commissions, such as the ICC in
Illinois and the PUCT in Texas, generally exercise jurisdiction
over these facilities and services to the extent they are used
to provide, originate or terminate intrastate communications. In
particular, state regulatory agencies have substantial oversight
over interconnection and network access by competitors of our
rural telephone companies. In addition, municipalities and other
local government agencies regulate the public rights-of-way
necessary to install and operate networks.
The FCC has the authority to condition, modify,
cancel, terminate or revoke our operating authority for failure
to comply with applicable federal laws or rules, regulations and
policies of the FCC. Fines or other penalties also may be
imposed for any of these violations. In addition, the states
have the authority to sanction our rural telephone companies or
to revoke our certifications if we violate relevant laws or
regulations.
Federal Regulation
Our rural telephone companies must comply with
the Communications Act of 1934, as amended, or the
Communications Act, which requires, among other things, that
telecommunications carriers offer services at just and
reasonable rates and on non-discriminatory terms and conditions.
The amendments to the Communications Act enacted in 1996 and
contained in the Telecommunications Act dramatically changed,
and are expected to continue to change, the landscape of the
telecommunications industry.
|
|
|
|
|
Removal of Entry Barriers
|
The central aim of the Telecommunications Act is
to open local telecommunications markets to competition while
enhancing universal service. Prior to the enactment of the
Telecommunications Act, many states limited the services that
could be offered by a company competing with an incumbent
telephone company. The Telecommunications Act preempts these
state and local laws.
The Telecommunications Act imposes a number of
interconnection and other requirements on all local
communications providers. All telecommunications carriers have a
duty to interconnect directly or indirectly with the facilities
and equipment of other telecommunications carriers. Local
exchange carriers, including our rural telephone companies, are
required to:
|
|
|
|
|
|
|
allow others to resell their services;
|
|
|
|
|
|
where feasible, provide number portability;
|
|
|
|
|
|
ensure dialing parity, whereby consumers can
choose their local or long distance telephone company over which
their calls will automatically route without having to dial
additional digits;
|
109
|
|
|
|
|
|
|
ensure that competitors customers receive
nondiscriminatory access to telephone numbers, operator service,
directory assistance and directory listing;
|
|
|
|
|
|
afford competitors access to telephone poles,
ducts, conduits and rights-of-way; and
|
|
|
|
|
|
establish reciprocal compensation arrangements
for the transport and termination of telecommunications traffic.
|
Furthermore, the Telecommunications Act imposes
on incumbent telephone companies, other than rural telephone
companies that maintain their so-called rural
exemption, additional obligations, by requiring them to:
|
|
|
|
|
|
|
negotiate any interconnection agreements in good
faith;
|
|
|
|
|
|
interconnect their facilities and equipment with
any requesting telecommunications carrier, at any technically
feasible point, at nondiscriminatory rates and on
nondiscriminatory terms and conditions;
|
|
|
|
|
|
provide nondiscriminatory access to unbundled
network elements, commonly known as UNEs, such as local loops
and transport facilities, at any technically feasible point, at
nondiscriminatory rates and on nondiscriminatory terms and
conditions;
|
|
|
|
|
|
offer their retail services for resale at
discounted wholesale rates;
|
|
|
|
|
|
provide reasonable notice of changes in the
information necessary for transmission and routing of services
over the incumbent telephone companys facilities or in the
information necessary for interoperability; and
|
|
|
|
|
|
provide, at rates, terms and conditions that are
just, reasonable and nondiscriminatory, for the physical
co-location of equipment necessary for interconnection or access
to UNEs at the premises of the incumbent telephone company.
|
The unbundling requirements, while not applicable
to our rural telephone companies as long as they maintain their
rural exemption, have been some of the most controversial
requirements of the Telecommunications Act. The FCC has
generally required incumbent telephone companies to lease a wide
range of unbundled network elements to competitive telephone
companies to enable delivery of services to the
competitors customers, either in combination with the
competitive telephone companys network. These unbundling
requirements, and the duty to offer UNEs to competitors, imposed
substantial costs on, and resulted in customer attrition for,
the incumbent telephone companies that had to comply with these
requirements. A recent decision by the U.S. Court of
Appeals for the D.C. Circuit vacated several components of the
latest FCC ruling concerning incumbent telephone companies
obligations to offer UNEs and UNEPs to competitors, effective
June 30, 2004. In response to this court ruling the FCC
issued revised rules on February 4, 2005 that reinstated
some unbundling requirements for incumbent telephone companies
that are not protected by the rural exemption but eliminated
certain other unbundling requirements. Those new rules may be
subject to further court proceedings.
Each of the subsidiaries through which we operate
our local telephone businesses is an incumbent telephone
company, but is also classified as a rural telephone company
under the Telecommunications Act. The Telecommunications Act
exempts rural telephone companies from certain of the more
burdensome interconnection requirements such as unbundling of
network elements, information sharing and co-location.
As to each of our rural telephone companies, the
ICC or PUCT can remove the applicable rural exemption if the
rural telephone company receives a bona fide request for full
interconnection and the state commission determines that the
request is technically feasible, not unduly economically
burdensome and consistent with universal service requirements.
Neither the ICC nor the PUCT has yet terminated, or proposed to
terminate, the rural exemption for any of our rural telephone
companies. However, our Illinois rural telephone company has
received a request that we provide interconnection services that
are not required of an incumbent telephone company holding a
rural exemption, which could result in a request to
110
the ICC to terminate our Illinois rural telephone
companies exemption. If the ICC or PUCT rescinds the applicable
rural exemption in whole, or in part, for any of our rural
telephone companies or if the applicable state commission does
not allow us adequate compensation for the costs of providing
the interconnection or UNEs, our administrative and regulatory
costs could significantly increase and we could suffer a
significant loss of customers to existing or new competitors.
A significant portion of our rural telephone
companies revenues come from network access charges paid
by long distance and other carriers for originating or
terminating calls within our rural telephone companies
service areas. The amount of network access charge revenues our
rural telephone companies receive is based on rates set by
federal and state regulatory commissions, and these rates are
subject to change at any time. The FCC regulates the prices our
rural telephone companies may charge for the use of our local
telephone facilities in originating or terminating interstate
and international transmissions. The FCC has structured these
prices as a combination of flat monthly charges paid by the
end-users and usage sensitive charges or flat monthly rate
charges paid by long distance or other carriers. Intrastate
network access charges are regulated by state commissions, which
in our case are the ICC and the PUCT. Our Illinois rural
telephone companys intrastate network access charges
currently mirror interstate network access charges for all but
one element, local switching. In contrast, in accordance with
the regulatory regime in Texas, our Texas rural telephone
companies may charge significantly higher intrastate network
access charges than interstate network access charges.
The FCC regulates levels of interstate network
access charges by imposing either price caps or rate of return
regulation. Price caps are mandatory for the RBOCs and elective
for all other incumbent telephone companies. Price caps,
introduced in 1992, are adjusted based on various formulae, such
as inflation and productivity, and otherwise through regulatory
proceedings. In 2000, the FCC approved the CALLS plan, which
eliminated annual rate reductions once an average rate was met.
Small incumbent telephone companies may elect to base network
access charges on price caps or CALLS, but are not required to
do so. Our Illinois rural telephone company and Texas rural
telephone companies elected not to apply federal price caps or
CALLS. Instead, our rural telephone companies employ
rate-of-return regulation for their network interstate access
charges, whereby they earn a fixed return on their investment
over and above operating costs. The FCC determines the profits
our rural telephone companies can earn by setting the
rate-of-return on their allowable investment base, which is
currently 11.25%.
Traditionally, regulators have allowed network
access rates to be set higher in rural areas than the actual
cost of terminating or originating long distance calls as an
implicit means of subsidizing the high cost of providing local
service in rural areas. Following a series of federal circuit
court decisions in 2001 ruling that subsidies must be explicit
rather than implicit, the FCC began to consider various reforms
to the existing rate structure for interstate network access
rates as proposed by the Multi Association Group, and the Rural
Task Force, each of which is a consortium of various
telecommunications industry groups. We believe that the states
will likely mirror any FCC reforms in establishing intrastate
network access charges.
In 2001, the FCC adopted an order implementing
the beginning phases of the plan of the Multi Association Group
to reform the network access charge system for rural carriers.
The FCC reforms reduced network access charges and shifted a
portion of cost recovery, which historically was based on
minutes of use and was imposed on long distance carriers, to
flat-rate, monthly subscriber line charges imposed on end-user
customers. While the FCC has simultaneously increased explicit
subsidies through the universal service fund to rural telephone
companies, the aggregate amount of interstate network access
charges paid by long distance carriers to access providers, such
as our rural telephone companies, has decreased and may continue
to decrease. In addition, the FCC initiated a rulemaking
proceeding to investigate the Multi Association Groups
proposed incentive regulation plan for small incumbent telephone
companies and other means of allowing rate-of-return carriers to
increase their efficiency and competitiveness.
111
The FCCs 2001 access reform order had a
negative impact on the intrastate network access revenues of our
Illinois rural telephone company. Our Illinois rural telephone
companys intrastate network access rates mirror interstate
network access rates. Illinois, however, unlike the federal
system, does not provide an explicit subsidy in the form of a
universal service fund. Therefore, while subsidies from the
federal universal service fund offset Illinois Telephone
Operations decrease in revenues resulting from the
reduction in interstate network access rates, there was not a
corresponding offset for the decrease in revenues from the
reduction in intrastate network access rates. In Texas, because
the intrastate network access rate regime applicable to our
Texas rural telephone companies does not mirror the FCC regime,
the impact of the reforms was revenue neutral. The ICC and the
PUCT are continuing to investigate possible changes to the
structure for intrastate access charges in their respective
states.
VOIP service is increasingly being embraced by
many industry participants, including AT&T, SBC and Time
Warner. On March 10, 2004, the FCC issued a Notice of
Proposed Rulemaking with respect to issues relating to services
and applications of IP-enabled services. Among other things, the
FCC is considering whether VOIP services are regulated
telecommunications services or unregulated information services.
We cannot predict the outcome of the FCCs rulemaking or
the impact on the revenues of our rural telephone companies. The
proliferation of VOIP, particularly to the extent such
communications do not utilize our rural telephone
companies networks, may result in an erosion of our
customer base and loss of access fees and other funding.
In recent years, long distance carriers, such as
AT&T, MCI and Sprint, have become more aggressive in
disputing interstate access charge rates set by the FCC and the
applicability of access charges to their telecommunications
traffic. We believe that these disputes have increased in part
due to advances in technology which have rendered the identity
and jurisdiction of traffic more difficult to ascertain and
which have afforded carriers an increased opportunity to assert
regulatory distinctions and claims to lower access costs for
their traffic. For example, in October 2002, AT&T filed a
petition with the FCC challenging its current and prospective
obligation to pay access charges to local exchange carriers for
the use of their networks. In September 2003, Vonage Holdings
Corporation filed a petition with the FCC to preempt an order of
the Minnesota Public Utilities Commission which had issued an
order requiring Vonage to comply with the Minnesota
Commissions order. The FCC determined that Vonages
VOIP service was such that it was impossible to divide it into
interstate and intrastate components without negating federal
rules and policies. Accordingly, the FCC found it was an
interstate service not subject to traditional state telephone
regulation. While the FCC Order did not specifically address the
issue of the application of intrastate access charges to
Vonages VOIP service, the fact that the service was found
to be solely interstate raises that concern. Although the FCC
rejected AT&Ts petition, we cannot predict what other
actions that other long distance carriers may take before the
FCC or with their local exchange carriers, including our rural
telephone companies, to challenge the applicability of access
charges. To date, no long distance or other carrier has made a
claim to us contesting the applicability of network access
charges billed by our rural telephone companies. We cannot
assure you, however, that long distance or other carriers will
not make such claims to us in the future nor, if such a claim is
made, can we predict the magnitude of the claim. As a result of
the increasing deployment of VOIP services and other
technological changes, we believe that these types of disputes
and claims will likely increase.
|
|
|
|
|
Promotion of Universal
Service
|
In general, telecommunications service in rural
areas is more costly to provide than service in urban areas
because there is a lower customer density and higher capital
requirements compared to urban areas. The low customer density
in rural areas means that switching and other facilities serve
fewer customers and loops are typically longer requiring greater
capital expenditure per customer to build and maintain. By
supporting the high cost of operations in our rural markets, the
federal universal service fund subsidies our rural telephone
companies receive are intended to promote widely available,
quality telephone service at affordable prices in rural areas.
In 2004, CCI Illinois received $10.6 million from the
federal universal service fund and CCI Texas received
$40.9 million from the federal universal service fund and
the Texas universal service fund.
112
The administration of collections and
distributions of federal universal service fund payments is
performed by the National Exchange Carrier Association, or NECA,
which was formed by the FCC in 1983 to perform telephone
industry tariff filings and revenue distributions following the
breakup of AT&T. The board of directors of NECA is comprised
of representatives from the RBOCs, large and small incumbent
telephone companies and other industry participants. NECA also
performs various other functions including filing access charge
tariffs with the FCC, collecting and validating cost and
revenues data, assisting with compliance with FCC rules and
processing FCC regulatory fees.
NECA distributes federal universal service fund
subsidies only to carriers that are designated as eligible
telecommunications carriers, or ETCs, by a state commission.
Each of our rural telephone companies has been designated as an
ETC by the applicable state commission. Under the
Telecommunications Act, however, competitors can obtain the same
level of federal universal service fund subsidies as we do, per
line served, if the ICC or PUCT, as applicable, determines that
granting such federal universal service fund subsidies to
competitors would be in the public interest and the competitors
offer and advertise certain telephone services as required by
the Telecommunications Act and the FCC. One such application for
ETC designation by a potential competitor in Illinois was
recently dismissed by the ICC due to the applicants lack
of appropriate ICC certifications and at least two other such
applications are presently pending before the ICC. We are not
aware of any having been filed in our Texas service areas. Under
current rules, the subsidies received by our rural telephone
companies are not affected by any such payments to competitors.
With some limitations, incumbent telephone
companies receive federal universal service fund subsidies
pursuant to existing mechanisms for determining the amounts of
such payments on a cost per loop basis. The FCC has adopted,
with modifications, the proposed framework of the Rural Task
Force for rural, high-cost universal service fund subsidies. The
FCC order modifies the existing universal service fund mechanism
for rural telephone companies and adopts an interim embedded, or
historical, cost mechanism for a five-year period that provides
predictable levels of support to rural carriers. The FCC intends
to develop a long-term plan based on forward-looking costs when
the five-year period expires in 2006.
During the last two years, the FCC has made
modifications to the universal service support system that
changed the sources of support and the method for determining
the level of support. These changes, which, among other things,
removed the implicit support from network access charges and
made it explicit support, have been, generally, revenue neutral
to our rural telephone companies operations. It is unclear
whether the changes in methodology will continue to accurately
reflect the costs incurred by our rural telephone companies and
whether it will provide for the same amount of universal service
support that our rural telephone companies have received in the
past. In addition, several parties have raised objections to the
size of the federal universal service fund and the types of
services eligible for support. A number of issues regarding the
source and amount of contributions to, and eligibility for
payments from, the federal universal service fund need to be
resolved in the near future. The FCC recently has adopted new
rules making it more difficult for competitors to qualify for
federal universal service subsidies. We cannot predict the
outcome of any FCC rulemaking or similar proceedings. The
outcome of any of these proceedings or other legislative or
regulatory changes could affect the amount of universal service
support received by our rural telephone companies.
|
|
|
|
|
Rural Telephone Company Services
Regulation
|
The FCC treats our rural telephone
companies DSL services as interstate network access
services, and therefore regulates the rates, terms and
conditions for these services. This regulation requires us to
give advance notice of proposed rate changes and new service
offerings, and allows the FCC to suspend and investigate
proposed changes, thereby limiting our flexibility to respond to
offerings by providers of competing services such as cable
broadband. The FCC is currently considering two proposals that
may increase our competitive flexibility. Under one proposal,
DSL services would be classified as information services, not
telecommunications, and thereby would become exempt from all FCC
price regulation. Under the second proposal, DSL would continue
to be regulated as a telecommunications service, but the FCC
would forbear from enforcing some or all of its regulatory
requirements on this service. We cannot predict when, or if, the
FCC will act, or whether it will eventually adopt either of
these proposals.
113
The FCC requires incumbent telephone companies
providing interstate long distance services originating from
their local exchange service territories to operate in
accordance with separate affiliate rules. These
rules require that our subsidiaries providing long distance
service do the following:
|
|
|
|
|
|
|
maintain separate books of account;
|
|
|
|
|
|
not own transmission or switching facilities
jointly with our rural telephone companies; and
|
|
|
|
|
|
acquire any services from our rural telephone
companies at tariffed rates, term and conditions.
|
The FCC has initiated a rulemaking proceeding to
examine whether there is a continuing need for these
requirements. We cannot predict, however, the outcome of that
proceeding.
In addition, generally, the FCC must approve in
advance most transfers of control, and assignments of operating
authorizations by, FCC-regulated entities. Therefore, if, in the
future, we seek to acquire a company holding an FCC
authorization, in most instances we will be required to seek
approval from the FCC prior to completing the acquisition.
Similarly, we would need to obtain FCC approval to dispose of
our rural telephone company properties, or for our existing
equity investors to transfer control of our rural telephone
companies to third parties.
States may also require prior approvals or
notifications for certain acquisitions and transfers or
dispositions of assets, customers, or ownership of regulated
entities, issuance of debt and equity, and in certain instances,
transactions between an incumbent telephone company and its
affiliates.
State Regulation of CCI Illinois
Illinois requires providers of telecommunications
services to obtain authority from the ICC prior to offering
common carrier services. Our Illinois rural telephone company is
certified to provide local telephone services. In addition,
Illinois Telephone Operations long distance, operator
services and payphone services subsidiaries hold the necessary
certifications in Illinois and the other states in which they
operate. In Illinois, our long distance, operator services and
payphone services subsidiaries are required to file tariffs with
the ICC but generally can change the prices, terms and
conditions stated in their tariffs on one days notice,
with prior notice to affected customers. Our Illinois Telephone
Operations other services are not subject to any significant
state regulations in Illinois. Our Other Operations are not
subject to any significant state regulation outside of any
specific contractually imposed obligations.
Our Illinois rural telephone company operates as
a distinct company from an Illinois regulatory standpoint and is
regulated under a rate of return system for intrastate revenues.
Although the FCC has preempted certain state regulations
pursuant to the Telecommunications Act, as explained above, the
ICC retains the authority to impose requirements on our Illinois
rural telephone company to preserve universal service, protect
public safety and welfare, ensure quality of service and protect
consumers. For instance, our Illinois rural telephone company
must file tariffs setting forth the terms, conditions and prices
for its intrastate services and these tariffs may be challenged
by third parties. Our Illinois rural telephone company has not
had, however, a general rate proceeding before the ICC since
1983.
The ICC has broad authority to impose service
quality and service offering requirements on our Illinois rural
telephone company, including credit and collection policies and
practices, and to require our Illinois rural telephone company
to take other actions in order to insure that it meets its
statutory obligation to provide reliable local exchange service.
In particular, we were required to obtain the approval of the
ICC to effect the reorganization. As part of the ICCs
review of the reorganization, the ICC imposed various conditions
as a part of its approval of the reorganization, including
(1) prohibitions on payment of dividends or other cash
transfers from our Illinois rural telephone company to us for a
reporting year if the ICTC fails to meet or exceed agreed
benchmarks for a majority of seven service quality metrics for
the prior reporting year and (2) the requirement that our
Illinois rural telephone company have access to the higher of
$5.0 million or its currently approved capital expenditure
budget for each calendar year through a combination of available
cash and amounts available under credit facilities.
114
Any requirements or restrictions of this type
could limit the amount of cash that is available to be
transferred from our Illinois rural telephone company to CCI
Holdings and could adversely impact our ability to meet our debt
service requirements and repayment obligations and to pay
dividends on our common stock.
The Illinois General Assembly has made major
revisions and added significant new provisions to the portions
of the Illinois Public Utilities Act governing the regulation
and obligations of telecommunications carriers on at least three
occasions since 1985. The next comprehensive review and
potential amendment of this statute is scheduled to occur in the
first half of 2005. We cannot predict the nature or extent of
the legislative changes that may result from the 2005 review or
the resulting changes to the business and operations of ICTC and
our other subsidiaries operating in Illinois.
|
|
|
|
|
Local Government
Authorizations
|
In Illinois, we historically have been required
to obtain franchises from each incorporated municipality in
which our Illinois rural telephone company operates. Effective
January 1, 2003, an Illinois state statute prescribes the
fees that a municipality may impose on our Illinois rural
telephone company for the privilege of originating and
terminating messages and placing facilities within the
municipality. Illinois Telephone Operations may also be required
to obtain from municipal authorities permits for street opening
and construction, or operating franchises to install and expand
fiber optic facilities in specified rural areas and from county
authorities in unincorporated areas. These permits or other
licenses or agreements typically require the payment of fees.
State Regulation of CCI Texas
Texas requires providers of telecommunications
services to obtain authority from the PUCT prior to offering
common carrier services. Our Texas rural telephone companies are
each certified to provide local telephone services in their
respective territories. In addition, CCI Texas long
distance and transport subsidiaries are registered with the PUCT
as interexchange carriers. The transport subsidiary also has
obtained from the PUCT a service provider certificate of
operating authority to better assist the transport subsidiary
with its operations in municipal areas. While our Texas rural
telephone company services are extensively regulated by the
PUCT, CCI Texas other services, such as long distance and
transport services, are not subject to any significant state
regulation.
Our Texas rural telephone companies operate as
distinct companies from a Texas regulatory standpoint. Each
Texas rural telephone company is separately regulated by the
PUCT in order to preserve universal service, protect public
safety and welfare, ensure quality of service and protect
consumers. Each Texas rural telephone company also must file and
maintain tariffs setting forth the terms, conditions and prices
for its intrastate services.
Currently, both Texas rural telephone companies
have immunity from adjustments to their rates, including their
intrastate network access rates, due to their election of
incentive regulation under the Texas Public Utilities Regulatory
Act, or PURA. In order to qualify for this incentive regulation,
our rural telephone companies agreed to fulfill certain
infrastructure requirements and, in exchange, they are not
subject to challenge by the PUCT regarding their rates, overall
revenues, return on invested capital or net income.
There are two different forms of incentive
regulation designated by PURA: Chapter 58 and
Chapter 59. Generally under either election, the rates,
including network access rates, an incumbent telephone company
may charge in connection with basic local services cannot be
increased from the amount(s) on the date of election without
PUCT approval. Even with PUCT approval, increases can only occur
in very specific situations. Pricing flexibility under
Chapter 59 is extremely limited. In contrast,
Chapter 58 allows greater pricing flexibility on non-basic
network services, customer specific contracts and new services.
Initially, both Texas rural telephone companies
elected incentive regulation under Chapter 59 and fulfilled
the applicable infrastructure requirements to maintain their
election status. Consolidated
115
Communications of Texas Company made its election
on August 17, 1997. Consolidated Communications of
Fort Bend Company made its election on May 12, 2000.
On March 25, 2003, both Texas rural telephone companies
changed their election status from Chapter 59 to
Chapter 58. The rate freezes for basic services with
respect to the current Chapter 58 elections are due to
expire on March 24, 2007.
In connection with the 2003 election by each of
our Texas rural telephone companies to be governed under an
incentive regulation regime, our Texas rural telephone companies
were obligated to fulfill certain infrastructure requirements.
While our Texas rural telephone companies have met the current
infrastructure requirements, the PUCT could impose additional or
other restrictions of this type in the future. Any requirements
or restrictions of this type could limit the amount of cash that
is available to be transferred from our rural telephone
companies to Texas Holdings and could adversely impact our
ability to meet our debt service requirements and repayment
obligations.
Telecommunications regulation in Texas may
undergo extensive changes in the near future. The Texas
Legislature has made major revisions to PURA on numerous
occasions since its adoption in 1975. Also, PURA is scheduled to
expire in September 2005 pursuant to Texas sunset laws.
Accordingly, the Texas Legislature will be required to take
action to extend PURA or enact a new law during the legislative
session beginning in January 2005. We cannot predict the nature
or extent of the legislative changes that may result from the
sunset process or the impact these changes may have on CCI
Texas, its incumbent telephone companies or our other
subsidiaries operating in Texas.
The Texas universal service fund was established
within PURA and is administered by NECA. The law directs the
PUCT to adopt and enforce rules requiring local exchange
carriers to contribute to a state universal service fund which
assists telecommunications providers in providing basic local
telecommunications service at reasonable rates in high cost
rural areas. The Texas universal service fund is also used to
reimburse telecommunications providers for revenues lost by
providing Tel-Assistance and to reimburse carriers for providing
lifeline service. The Texas universal service fund is funded by
a statewide charge payable by specified telecommunications
providers at rates determined by the PUCT. Our Texas rural
telephone companies qualify for disbursements from this fund
pursuant to criteria established by the PUCT. In 2003, CCI Texas
received Texas universal service fund subsidies of
$20.0 million, or 10.3% of CCI Texas revenues. The
Texas legislature is also currently engaged in a comprehensive
review of the Texas state statutes governing the regulation and
obligations of telecommunications carriers that may impact the
source and amount of contributions to, and eligibility for
payments from, the Texas universal service fund. These
deliberations are scheduled to conclude at the end of May 2005.
|
|
|
|
|
Local Government
Authorizations
|
In Texas, incumbent telephone companies have
historically been required to obtain franchises from each
incorporated municipality in which our Texas rural telephone
companies operate. In 1999, Texas enacted legislation generally
eliminating the need for incumbent telephone companies to obtain
franchises or other licenses to use municipal rights-of-way for
delivering services. Payments to municipalities for
rights-of-way are administered through the PUCT and through a
reporting process by each incumbent telephone company and other
similar telecommunications provider. Incumbent telephone
companies still need to obtain permits from municipal
authorities for street opening and construction, but most
burdens of obtaining municipal authorizations for access to
rights-of-way have been streamlined or removed.
Our Texas rural telephone companies still operate
pursuant to the terms of municipal franchise agreements in some
territories served by Consolidated Communications of
Fort Bend Company. As the franchises expire, they are not
being renewed.
Potential Internet Regulatory
Obligations
Our Internet access offerings may become subject
to newly adopted laws and regulations. Currently, there exists
only a small body of law and regulation applicable to access to,
or commerce on, the Internet.
116
As the significance of the Internet expands,
federal, state and local governments may adopt new rules and
regulations or apply existing laws and regulations to the
Internet. The FCC is currently reviewing the appropriate
regulatory framework governing high speed access to the Internet
through telephone and cable providers communications
networks. We cannot predict the outcome of these proceedings,
and they may affect our regulatory obligations and the form of
competition for these services.
117
MANAGEMENT
The following table sets forth the persons who
will be the directors and executive officers of CCI Holdings as
of the date of the completion of the offering and their ages as
of February 28, 2005. Executive officers are appointed by
and serve at the pleasure of our board of directors. A brief
biography of each person who is currently or will serve as a
director or executive officer upon consummation of this offering
follows.
|
|
|
|
|
|
|
|
|
Name
|
|
Age
|
|
Position
|
|
|
|
|
|
|
Richard A. Lumpkin
|
|
|
70
|
|
|
Chairman of the board and director
|
|
Robert J. Currey
|
|
|
59
|
|
|
President, Chief Executive Officer and director
|
|
Steven L. Childers
|
|
|
49
|
|
|
Chief Financial Officer
|
|
Joseph R. Dively
|
|
|
45
|
|
|
Senior Vice President of CCI Holdings and
President of Illinois Telephone Operations
|
|
Steven J. Shirar
|
|
|
46
|
|
|
Senior Vice President of CCI Holdings and
President of Enterprise Operations
|
|
C. Robert Udell, Jr.
|
|
|
39
|
|
|
Senior Vice President of CCI Holdings and
President of Texas Telephone Operations
|
|
Christopher A. Young
|
|
|
49
|
|
|
Chief Information Officer
|
|
Steven L. Grissom
|
|
|
52
|
|
|
Treasurer and Secretary
|
|
Kevin J. Maroni
|
|
|
42
|
|
|
Director
|
|
Mark A. Pelson
|
|
|
42
|
|
|
Director
|
|
Jack W. Blumenstein
|
|
|
61
|
|
|
Director Nominee
|
|
Roger H. Moore
|
|
|
64
|
|
|
Director Nominee
|
|
Maribeth S. Rahe
|
|
|
56
|
|
|
Director Nominee
|
Richard A. Lumpkin
is the Chairman of the board and a
director of CCI Holdings. Mr. Lumpkin has served in these
positions with CCI Holdings and its predecessors since 2002.
From 1997 to 2002, Mr. Lumpkin served as Vice Chairman of
McLeodUSA, which acquired the predecessor of CCI in 1997. From
1963 to 1997, Mr. Lumpkin served in various positions at
the predecessor of CCI and ICTC, including Chairman, Chief
Executive Officer, President and Treasurer. Mr. Lumpkin is
currently a director of Ameren Corp., a public utility holding
company, First Mid-Illinois Bancshares, Inc., or First
Mid-Illinois, a financial services holding company, and Agracel,
Inc., a real estate investment company, and serves on the
advisory board of Eastern Illinois University and as a director
of The Lumpkin Family Foundation. Mr. Lumpkin is also a
former director, former President and former Treasurer of the
United States Telecom Association and a former president of the
Illinois Telecommunications Association. Mr. Lumpkin has
also served on the University Council Committee on Information
Technology for Yale University.
Robert J. Currey
serves as the President, Chief
Executive Officer and a director of CCI Holdings.
Mr. Currey has served as a director of CCI Holdings and its
predecessors since 2002 and as President and Chief Executive
Officer of CCI since 2002. From 2000 to 2002, Mr. Currey
served as Vice Chairman of RCN Corporation, a competitive
telephone company providing telephony, cable and Internet
services in high-density markets nationwide. From 1998 to 2000,
Mr. Currey served as President and Chief Executive Officer
of 21st Century Telecom Group. From 1997 to 1998,
Mr. Currey served as Director and Group President of
Telecommunications Services of McLeodUSA, which acquired the
predecessor of CCI in 1997. Mr. Currey joined the
predecessor of CCI in 1990 and served as President through its
acquisition in 1997. Mr. Currey is also a director of
Management Network Group, Inc., Telution Inc, the United States
Telecom Association and the Illinois Business RoundTable.
Steven L. Childers
serves as Chief Financial Officer of
CCI Holdings. Mr. Childers has served in this position for
CCI since April 2004. From April 2003 to April 2004,
Mr. Childers served as Vice President of Finance of CCI.
From January 2003 to April 2003, Mr. Childers served as the
Director of Corporate Development of CCI. From 1997 to 2002,
Mr. Childers served in various capacities at McLeodUSA,
including as Vice President of Customer Service and, most
recently, as a member of its Business Process
118
Teams, leading an effort to implement new revenue
assurance processes and controls. Mr. Childers joined the
predecessor of CCI in 1986 and served in various capacities
through its acquisition in 1997, including as President of its
then existing Market Response division and in various finance
and executive roles. Mr. Childers is a member of the board
of directors and serves as Treasurer of the Eastern Illinois
University Foundation.
Joseph R. Dively
serves as Senior Vice President of CCI
Holdings and President of Illinois Telephone Operations.
Mr. Dively has served in this position for CCI since 2002.
From 1999 to 2002, Mr. Dively served as Vice President and
General Manager of ICTC. In 2001, Mr. Dively also assumed
responsibility for the then existing non-regulated subsidiaries
of the predecessor of CCI, including Operator Services, Public
Services, and Market Response. From 1997 to 1999,
Mr. Dively served as Senior Vice President of Sales of
McLeodUSA. Mr. Dively joined the predecessor of CCI in 1991
and served in various capacities through its acquisition in
1997, including Vice President and General Manager of
Consolidated Market Response and Vice President of Sales and
Marketing of Consolidated Communications. Mr. Dively is
currently a director of First Mid-Illinois. Mr. Dively
currently serves on the boards of the Sarah Bush Lincoln Health
System, the Illinois State Chamber of Commerce and chairs the
EIU Business School Advisory Board. He is also past president of
the Charleston Area Chamber of Commerce.
Steven J. Shirar
serves as Senior Vice President and
President of Enterprise Operations of CCI Holdings.
Mr. Shirar has served in this position for CCI since 2003.
From 1997 to 2002, Mr. Shirar served in various capacities
at McLeodUSA, progressing from Chief Marketing Officer to Chief
Sales and Marketing Officer. From 1996 to 1997, Mr. Shirar
served as President of the predecessor of CCIs then
existing software development subsidiary, Consolidated
Communications Systems and Services, Inc.
C. Robert
Udell, Jr.
serves as Senior Vice
President of CCI Holdings and President of Texas Telephone
Operations. From 1999 to 2004, Mr. Udell served in various
capacities at the predecessor of CCI Texas, including Executive
Vice President and Chief Operating Officer. He is also Chairman
of East Texas Fiber Line Incorporated. Prior to joining the
predecessor of CCI Texas in March 1999, Mr. Udell was
employed by the predecessor of CCI from 1993 to 1999 in a
variety of senior roles including Senior Vice President, Network
Operations, and Engineering.
Christopher A. Young
serves as Chief Information Officer of
CCI Holdings. Mr. Young has served in this position for CCI
since 2003. From 2000 to 2003, Mr. Young served as Chief
Information Officer of NewSouth Communications, Inc., a
broadband communications provider. From 1998 to 2000,
Mr. Young served as Chief Information Officer for
21st Century Telecom Group.
Steven L. Grissom
serves as Treasurer and Secretary of
CCI Holdings. Mr. Grissom has served in this position for
CCI since 2002. Since 1997, Mr. Grissom has also served as
the administrative officer of SKL Investment Group, LLC, or SKL
Investment Group, an investment holding company. Since 1989,
Mr. Grissom has served as Treasurer of ICTC.
Mr. Grissom is currently a director of First Mid-Illinois.
Mr. Grissom is also a director of Agracel, Coles Together,
Mattoon Area Industrial Development Corporation and The Lumpkin
Family Foundation.
Jack W. Blumenstein
will be appointed a director of CCI
Holdings upon consummation of this offering.
Mr. Blumenstein is Chairman and Chief Executive Officer of
AirCell, Inc., a provider of airborne cellular and satellite
telecommunications systems and services. He has been the
President of TBG Information Investors, LLC, or TBG, and the
co-President of Blumenstein/ Thorne Information Partners, LLC
since October 1996, and is a co-founder of these private equity
investment firms. TBG, a partnership with GS Capital
Partners II, is a private equity fund that focuses on
capital transactions in the information industry. From October
1992 to September 1996, Mr. Blumenstein held various
positions with The Chicago Corporation (now ABN AMRO, Inc.),
serving most recently as Executive Vice President, Debt Capital
Markets Group and a member of the Board of Directors.
Mr. Blumenstein was President and Chief Executive Officer
of Ardis, a joint venture of Motorola and IBM, and has held
various senior management positions in product development and
sales and marketing for Rolm Corporation and IBM.
Mr. Blumenstein also presently serves on the boards of
eCollege, AirCell, Inc., SCP Communications, Inc. and RCT
Systems, Inc.
119
Roger H. Moore
will
be appointed a director of CCI Holdings upon consummation of
this offering. Mr. Moore was President and Chief Executive
Officer of Illuminet Holdings, Inc., a provider of network,
database and billing services to the communications industry,
since October 1998, a member of its board of directors since
July 1998, and was its President and Chief Executive Officer
from January 1996 to August 1998. In December of 2001, Illuminet
was acquired by VeriSign, Inc. and Mr. Moore retired at
that time. From September 1998 to October 1998, he served as
President, Chief Executive Officer and a member of the board of
directors of VINA Technologies, Inc., a telecommunications
equipment company. Mr. Moore also presently serves as a director
of Tut Systems, Inc., VeriSign, Inc., and Western Digital
Corporation.
Maribeth S. Rahe
will be appointed a director of CCI Holdings upon consummation
of this offering. Ms. Rahe has served as President and Chief
Executive Officer of Fort Washington Investment Advisors, Inc.,
since November 2003. From January 2001 to October 2002, Ms. Rahe
was President and a member of the board of directors of U.S.
Trust Company of New York, and from June 1997 to January 2001,
was its Vice Chairman and a member of the board of directors.
Kevin J. Maroni
has
been a director of CCI Holdings since 2002. Mr. Maroni is a
General Partner of Spectrum Equity. Mr. Maroni has worked
for Spectrum Equity since its inception in 1994. Mr. Maroni
will resign as a director effective at the closing of this
offering.
Mark A. Pelson
has
been a director of CCI Holdings since 2002. Mr Pelson is a
Managing Director of Providence Equity. Mr. Pelson has
worked for Providence Equity since 1996. Mr. Pelson is also
a director of Madison River Telephone Company, LLC.
Mr. Pelson will resign as director effective on the closing
of this offering.
Each of Messrs. Lumpkin, Shirar, Dively,
Childers, and Grissom were employed by McLeodUSA during 2002. In
January 2002, in order to complete a recapitalization, McLeodUSA
filed a prenegotiated plan of reorganization through a
Chapter 11 bankruptcy petition in the United States
Bankruptcy Court for the District of Delaware. In April 2002,
McLeodUSAs plan of reorganization became effective and
McLeodUSA emerged from Chapter 11 protection. Messrs
Lumpkin and Shirar resigned from McLeodUSA in April 2002 and
June 2002, respectively. In addition, Mr. Currey was
employed by RCN Corporation from 2000 to 2002. In May 2004, RCN
Corporation filed a plan of reorganization through a
Chapter 11 bankruptcy petition on a voluntary basis.
Composition of the Board After the
Offering
Our board of directors currently consists of
four members, Messrs. Lumpkin, Currey, Maroni and Pelson.
Upon closing of this offering, it will consist of five members,
taking into account the resignation of Messrs. Maroni and Pelson
and the election of three new members, Messrs. Blumenstein and
Moore and Ms. Rahe. Each of the new directors will qualify as an
independent director under applicable SEC and NYSE
rules.
Following the closing of the offering, we expect
to avail ourselves of the controlled company
exception under the New York Stock Exchange rules that
eliminates the requirements that we have a majority of
independent directors on our board of directors and that our
compensation and nominating and corporate governance committees
be composed entirely of independent directors. However, in the
event that we are no longer a controlled company, we
will be required to have a majority of independent directors on
our board of directors and to have our compensation and
corporate governance committees be composed entirely of
independent directors within one year of the date that we lose
our status as a controlled company.
Committees of the Board
The standing committees of our board of directors
will consist of an audit committee, a compensation committee and
a corporate governance committee.
120
Audit Committee.
Upon completion of this offering, we will have an audit
committee that will be comprised of Messrs. Blumenstein,
Moore and Ms. Rahe, each of whom will qualify as an
independent director under applicable SEC and NYSE rules.
The principal duties and responsibilities of our
audit committee will be to assist our board of directors in its
oversight of:
|
|
|
|
|
|
|
the integrity of our financial statements and
reporting process;
|
|
|
|
|
|
our compliance with legal and regulatory matters;
|
|
|
|
|
|
the independent registered public accounting
firms qualifications and independence; and
|
|
|
|
|
|
the performance of our internal audit function
and registered public accounting firm.
|
Our audit committee will also be responsible for:
|
|
|
|
|
|
|
conducting an annual performance evaluation of
the audit committee;
|
|
|
|
|
|
compensating, retaining and overseeing the work
of our registered public accounting firm;
|
|
|
|
|
|
establishing procedures for (a) receipt and
treatment of complaints on accounting and other related matters
and (b) submission of confidential employee concerns
regarding questionable accounting or auditing matters; and
|
|
|
|
|
|
preparing reports to be included in our public
filings with the SEC.
|
The audit committee will have the power to
investigate any matter brought to its attention within the scope
of its duties. It will also have the authority to retain counsel
and advisors to fulfill its responsibilities and duties. Our
board of directors will adopt a written charter for the audit
committee, which will be posted on our website.
Upon completion of this offering, the audit
committee will approve and adopt a Code of Business Conduct and
Ethics for all directors, officers and employees, a copy of
which will be available on our website and upon written request
by our stockholders at no cost.
Compensation
Committee.
Upon completion of this
offering, we will have a compensation committee that will be
comprised of Messrs. Lumpkin, Blumenstein and Moore. The
principal duties and responsibilities of the compensation
committee will be as follows:
|
|
|
|
|
|
|
to review and approve goals and objectives
relating to the compensation of our chief executive officer and,
based upon a performance evaluation, to determine and approve
the compensation of the chief executive officer;
|
|
|
|
|
|
to make recommendations to our board of directors
on the compensation of other executive officers and on incentive
compensation and equity-based plans; and
|
|
|
|
|
|
to prepare reports on executive compensation to
be included in our public filings with the SEC.
|
Corporate Governance
Committee.
Upon completion of this
offering, we will have a corporate governance committee that
will be comprised of Messrs. Lumpkin, Moore and
Ms. Rahe. The principal duties and responsibilities of the
corporate governance committee will be as follows:
|
|
|
|
|
|
|
to identify individuals qualified for membership
on our board of directors and to select, or recommend for
selection, director nominees;
|
|
|
|
|
|
to develop and recommend to our board of
directors a set of corporate governance principles; and
|
|
|
|
|
|
to oversee the evaluation of our board of
directors and management.
|
121
Compensation of Executive Officers
|
|
|
|
|
Summary Compensation Table
|
The following table lists information regarding
the compensation of our Chairman, Chief Executive Officer and
the four next most highly compensated executive officers, to
whom we refer to, collectively, as the named executive officers.
The compensation of each of these named executive officers
exceeded $100,000 in each of the years indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term
|
|
|
|
|
|
Annual Compensation
|
|
Compensation
|
|
|
|
|
|
|
|
2003 Restricted
|
|
|
|
|
|
Fiscal
|
|
|
|
Other Annual
|
|
Share Plan
|
|
All Other
|
|
Name(1)
|
|
Year
|
|
Salary
|
|
Bonus
|
|
Compensation
|
|
Awards(8)
|
|
Compensation(9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Richard A. Lumpkin
|
|
|
2004
|
|
|
$
|
1,528,205
|
(2)
|
|
|
|
|
|
$
|
653,019
|
(3)
|
|
|
|
|
|
$
|
5,538
|
|
|
|
Chairman of the Board and Director
|
|
|
2003
|
|
|
$
|
816,205
|
(2)
|
|
|
|
|
|
$
|
21,945
|
(4)
|
|
|
|
|
|
$
|
2,077
|
|
|
Robert J. Currey
|
|
|
2004
|
|
|
$
|
301,923
|
|
|
$
|
400,000
|
|
|
$
|
|
|
|
$
|
0
|
|
|
$
|
8,931
|
|
|
|
President, Chief Executive Officer and Director
|
|
|
2003
|
|
|
$
|
263,846
|
|
|
$
|
300,000
|
|
|
$
|
13,847
|
(5)
|
|
$
|
0
|
|
|
$
|
3,077
|
|
|
Steven J. Shirar
|
|
|
2004
|
|
|
$
|
193,846
|
|
|
$
|
100,000
|
|
|
$
|
8,123
|
(5)
|
|
$
|
0
|
|
|
$
|
5,873
|
|
|
|
Senior Vice President and President of Enterprise
Operations
|
|
|
2003
|
|
|
$
|
178,615
|
|
|
$
|
90,000
|
|
|
$
|
5,138
|
(5)
|
|
$
|
0
|
|
|
$
|
2,769
|
|
|
Joseph R. Dively
|
|
|
2004
|
|
|
$
|
170,769
|
|
|
$
|
115,000
|
|
|
$
|
6,141
|
(5)
|
|
$
|
0
|
|
|
$
|
6,828
|
|
|
|
Senior Vice President and President of Illinois
Telephone Operations
|
|
|
2003
|
|
|
$
|
148,846
|
|
|
$
|
70,000
|
|
|
$
|
1,979
|
(5)
|
|
$
|
0
|
|
|
$
|
2,423
|
|
|
Christopher A. Young
|
|
|
2004
|
|
|
$
|
166,923
|
|
|
$
|
85,000
|
|
|
$
|
3,568
|
(5)
|
|
$
|
0
|
|
|
$
|
6,791
|
|
|
|
Chief Information Officer
|
|
|
2003
|
|
|
$
|
144,615
|
|
|
$
|
74,000
|
|
|
$
|
58,724
|
(6)
|
|
$
|
0
|
|
|
$
|
1,108
|
|
|
Steven L. Childers
|
|
|
2004
|
|
|
$
|
157,692
|
|
|
$
|
125,000
|
|
|
$
|
834
|
(5)
|
|
$
|
0
|
|
|
$
|
6,250
|
|
|
|
Chief Financial Officer
|
|
|
2003
|
|
|
$
|
106,692
|
|
|
$
|
65,000
|
|
|
$
|
86,978
|
(7)
|
|
$
|
0
|
|
|
$
|
1,246
|
|
|
|
|
|
|
|
(1)
|
Each of the named executive officers served in
their positions throughout fiscal years 2003 and 2004, other
than Mr. Young, who was hired on February 3, 2003.
|
|
|
|
|
(2)
|
Includes professional services fees of $1,378,205
and $666,667 in 2004 and 2003, respectively, paid to Mr. Lumpkin
as one of our existing equity investors. See Certain
Relationships and Related Party Transactions
Professional Services Fee Agreements. Pursuant to a side
letter agreement with some of the other investors in Central
Illinois Telephone, including affiliates of Mr. Lumpkin and
members of his family, whereby Mr. Lumpkin shares a portion
of this professional services fee, Mr. Lumpkin retained
only $967,547 and $492,468 of the professional services fee in
2004 and 2003, respectively. In addition, the remaining $150,000
and $149,538 in the table above represents amounts paid to
Mr. Lumpkin for his services to us in 2004 and 2003,
respectively.
|
|
|
|
|
(3)
|
Includes a lump sum payment of $649,617 by ICTC
to Mr. Lumpkin to terminate the Supplemental Executive
Retirement Plan for Mr. Lumpkin. See
Employment and Other Arrangements
Supplemental Executive Retirement Plan. The amount in the
table above also includes $3,402 for the reimbursement of taxes.
|
|
|
|
|
(4)
|
Includes $21,050 we paid to purchase
Mr. Lumpkins personal automobile, $542 attributable
to Mr. Lumpkins personal use of the automobile in
2003 and $353 for the reimbursement of taxes.
|
|
|
|
|
(5)
|
All amounts represent reimbursement of taxes.
|
|
|
|
|
(6)
|
Includes a relocation allowance of $58,724. Of
the relocation allowance, $24,315 represents reimbursement of
taxes.
|
122
|
|
|
|
|
|
(7)
|
Includes a relocation allowance of $86,978. Of
the relocation allowance $25,781 represents reimbursement of
taxes.
|
|
|
|
|
(8)
|
The board of managers of Homebase ascribed no
value to the restricted shares on the date awarded. The value of
the restricted shares of our Class A common stock, after
giving effect to the reorganization, held by each of the named
executive officers as of December 31, 2004 would be as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted
|
|
Value as of
|
|
Named Officer
|
|
Shares Held
|
|
December 31, 2004
|
|
|
|
|
|
|
Robert J. Currey
|
|
|
|
|
|
$
|
0
|
|
|
Steven J. Shirar
|
|
|
|
|
|
$
|
0
|
|
|
Joseph R. Dively
|
|
|
|
|
|
$
|
0
|
|
|
Steven L. Childers
|
|
|
|
|
|
$
|
0
|
|
|
Christopher A. Young
|
|
|
|
|
|
$
|
0
|
|
|
|
|
|
|
25.0% of these shares vested on December 31,
2004 and 25% will vest on the day prior to the completion of
this offering. The remaining 50% will vest in three equal
installments on December 31, 2005, 2006 and 2007. Holders
of our restricted Class A common stock are entitled to
receive dividends and other distributions if and when declared
by the board of directors.
|
|
|
|
|
|
|
(9)
|
Amounts listed consist of CCIs matching
contributions to its 401(k) plan. We also provide the named
executive officers with certain group life, health, medical and
other non-cash benefits generally available to all salaried
employees and excluded from this column pursuant to SEC rules.
|
Director Compensation
Following this offering, directors who are not
our employees or who are not otherwise affiliated with us or our
existing equity investors will receive compensation that is
commensurate with arrangements offered to directors of companies
that are similar to us. Compensation arrangements for
independent directors established by our board may be in the
form of cash payments and/or option grants.
Long Term Incentive Plan
2005 Long Term Incentive
Plan.
We will adopt our 2005 long term
incentive plan effective upon the completion of this offering.
The plan provides for grants of stock options, stock grants and
stock unit grants, stock appreciation rights and the adoption of
one or more cash incentive programs. Our outside directors and
certain employees will be eligible for grants under the plan.
The purpose of the plan is to provide these individuals with
incentives to maximize stockholder return, otherwise contribute
to our success and enable us to attract, retain and reward the
best available individuals for positions of responsibility.
We expect that a total of 750,000 shares of
our Class A common stock will be authorized for issuance
under the plan, subject to adjustment in the event of a
reorganization, stock split, merger or similar change in our
corporate structure or the outstanding shares of Class A
common stock. Our compensation committee will administer the
plan and determine if and when awards should be granted. Our
board also has the authority to administer the plan. The terms
and conditions of each award made under the plan, including any
vesting or forfeiture conditions, will be set forth in the
certificate evidencing the grant.
Stock Options.
Under
the plan, the compensation committee may award grants of
incentive stock options and other non-qualified stock options.
The compensation committee may not, however, award to any one
individual in any calendar year options to purchase more than
300,000 shares of our Class A common stock. No more
than 750,000 shares of our Class A common stock may be
issued in connection with the exercise of incentive stock
options. The compensation committee will determine the exercise
price and term of any option in its discretion; however, the
exercise price may not be less than 100% of the fair market
value of a share of Class A common stock on the date of
grant.
123
Stock Grants and Stock Unit
Grants.
Under the plan, the
compensation committee may award stock grants and stock unit
grants subject to conditions and restrictions, if any, on the
issuance and forfeiture of such stock or units that the
compensation committee determines in its discretion. However, if
the only forfeiture condition is the continued employment or
service of the employee or outside director, the period of
service will be not less than three years from the date of
grant, unless the compensation committee determines that a
shorter period better serves our interests. No individual in any
calendar year may be granted stock or stock units where the
number of our shares of Class A common stock subject to
such grant exceeds 300,000.
Stock Appreciation
Rights.
The compensation committee may
grant stock appreciation rights, or SARs, subject to the terms
and conditions contained in the plan. No individual in any
calendar year may be granted a stock appreciation right based on
the appreciation of more than 300,000 shares of our
Class A common stock. Under the plan, the exercise price of
an SAR must equal the fair market value of a share of our common
stock on the date the SAR was granted. Upon exercise of a SAR,
the grantee will receive an amount in cash, shares of
Class A common stock or a combination of the two, as
determined by the compensation committee, equal to the
difference between the fair market value of a share of
Class A common stock on the date of exercise and the
exercise price of the SAR, multiplied by the number of shares as
to which the SAR is exercised.
Cash Incentive
Programs.
The compensation committee
may adopt one or more cash incentive programs providing for
performance-based cash bonuses contingent upon achievement by
the grantee or by us of certain performance goals over a period
of between one and five years. The performance goals detailed in
the plan include the following (or where appropriate, any growth
in the following over a specified time period): (1) our
free cash flow (which is defined as our cash flow from
operations after deducting capital expenditures and payment on
our debt), in the aggregate or on a per share basis;
(2) our EBITDA or our EBITDA margin, which is defined as
our EBITDA as a percentage of our revenue; (3) our
revenues; (4) our pre- or after-tax net income;
(5) our earnings per share; (6) our share price;
(7) total stockholder returns; (8) economic value
added or other similar metrics; and (9) such other criteria
as our compensation committee deems appropriate in its
discretion. The compensation committee shall determine terms and
conditions of each such program in its discretion. The maximum
amount that may be paid to any individual in any calendar year
under a cash incentive plan may not exceed $5,000,000.
Amendment and Termination of the
Plan.
The board may amend or terminate
the plan in its discretion, except: (a) that no amendment
will become effective without prior approval of our stockholders
to the extent such approval is required under applicable law or
the rules of the exchange on which our Class A common stock
is listed; and (b) no amendment may be made after the
effective date of a change in control that might adversely
affect any rights that would otherwise vest on a chance in
control. If not previously terminated by the board, no awards
may be made under the plan on or after the earlier of the date
on which all of the shares of Class A common stock reserved
for issuance under the plan have been issued and are no longer
available for issuance or tenth anniversary of the plans
adoption.
Restricted Share Plan
In August 2003, Homebase adopted the 2003
Restricted Share Plan to which we will succeed, or the
restricted share plan. In connection with the reorganization,
all holders of Homebase restricted common shares will receive
similarly restricted shares of our Class A common stock.
The restricted share plan authorized our board of directors to
grant to members of management, as incentive compensation,
awards of restricted shares of our common stock or securities
convertible into shares of our common stock. Unless altered by
the board, awards under the restricted share plan cannot exceed
an aggregate
of shares.
As of December 31,
2004, shares
had been awarded under the plan and were issued and outstanding.
The restricted share plan also provides for adjustment of the
number of shares of our common stock available for grant in the
event of an increase or reduction in the number of shares of
common stock, an exchange of our common stock for a different
number or type of security of ours or
124
other specified changes in our capitalization.
All shares of common stock awarded under the restricted share
plan are and will be subject to restrictions on transfer.
|
|
|
|
|
Administration and Terms of
Awards
|
The board of directors administers the restricted
share plan and designates the employees to receive awards. The
board of directors will determine the nature of the awards, the
number of shares of common stock subject to the awards and the
terms and conditions of each award.
Initially, 25.0% of
the shares
granted in 2003 were to vest every December 31st, beginning
December 31, 2004 and ending December 31, 2007. In
connection with this offering, the restricted share plan will be
amended to provide that 25.0% of the Homebase shares granted in
2003 will vest on the day prior to completion of the offering
and the remaining 50.0% of the CCI shares received in exchange
for unvested Homebase shares granted in 2003 will vest in three
equal installments on December 31, 2005, 2006 and 2007.
Under the amended and restated share plan, the
remaining shares
granted in 2004 will vest 25.0% on the day prior to completion
of the offering and 25.0% on each of December 31, 2005,
2006 and 2007. All shares awarded under the restricted share
plan will automatically vest
|
|
|
|
|
|
|
if the board of directors accelerates the vesting
at any time for any reason, which it is entitled to do; or
|
|
|
|
|
|
upon a change of control (as defined in the
restricted share plan) of CCI Holdings, if the employee is
terminated without cause, the employees compensation is
reduced below 90.0% of the compensation prior to the change of
control or the employee is assigned duties and responsibilities
materially inconsistent with his or her previous level of
responsibility.
|
If the employee is terminated without cause or as
a result of death or disability, subject to our right to
purchase the shares described below under Call
Rights, the employee will retain all vested shares but
will forfeit all of his or her rights to unvested shares.
All unvested shares of common stock awarded under
the restricted share plan are subject to forfeiture and
employees are required to sell to us, at the price the employee
paid for the shares, upon any of the following events:
termination of employment for cause or any attempt by the
employee to transfer the unvested shares without the prior
written approval of the board of directors.
Other than as described above, employees will
have all of the rights of a stockholder, including the right to
vote the shares and receive dividends and other distributions.
The restricted share plan will continue in effect
until August 28, 2013, unless terminated prior to that date
by the board of directors.
Compensation Committee Interlocks and Insider
Participation
Following this offering, the compensation levels
of our executive officers will be determined by our board of
directors upon the recommendation of the compensation committee.
In 2004, Mr. Currey, our President and Chief Executive
Officer, and Mr. Lumpkin, our Chairman, both employees of
ICTC, participated in deliberations of the board of managers
regarding executive compensation.
125
Employment and Other Arrangements
We do not anticipate entering into any employment
agreements with our officers or employees.
On March 27, 2003, TXUCV entered into a
retention and change in control agreement with Mr. Udell.
Pursuant to the retention agreement, CCI Texas named
Mr. Udell as Executive Vice President through
March 27, 2005. The retention agreement provided that
Mr. Udell would receive an annual base salary of $243,775
with a bonus based on the greater of 45.0% of his base salary
and $109,698 and Mr. Udell was also entitled to participate
in an annual incentive plan and all benefit plans, programs and
arrangements and fringe benefit policies applicable generally to
other employees. The retention agreement also provided that
Mr. Udell would receive a one time payment upon a change of
control, which included the closing of the TXUCV acquisition. In
addition, Mr. Udells salary may not be decreased for
a period of two years following the closing of the TXUCV
acquisition.
In connection with the TXUCV acquisition, we paid
Mr. Udell $706,948 to terminate the retention agreement
without the other benefits described in the preceding paragraph
in exchange for continuing to be employed in the position
described above. Mr. Udells annual base salary is now
$200,000 with a potential bonus of up to 50.0% of his annual
salary based on the achievement of various corporate objectives.
|
|
|
|
|
Supplemental Executive Retirement
Plan
|
The Supplemental Executive Retirement Plan for
Mr. Lumpkin has been effective since 1986 and provided that
Mr. Lumpkin or his beneficiary would have been entitled to
supplemental benefits of $50,000 per year, payable monthly
for a period of twenty years, if Mr. Lumpkin retired after
age 65 or if his employment was terminated prior to such
time due to his death. On July 29, 2004, the board of
directors of ICTC paid Mr. Lumpkin a lump sum of $649,617
to terminate the Supplemental Executive Retirement Plan for
Mr. Lumpkin.
|
|
|
|
|
Directors and Officers
Indemnification and Insurance
|
Our amended and restated certificate of
incorporation will provide that, to the fullest extent permitted
by the DGCL and except as otherwise provided in our bylaws, none
of our directors shall be liable to us or our stockholders for
monetary damages for a breach of fiduciary duty. In addition,
our amended and restated certificate of incorporation permits
indemnification of any person who was or is made, or threatened
to be made, a party to any action, suit or other proceeding,
whether criminal, civil, administrative or investigative,
because of his or her status as a director or officer of CCI
Holdings, or service as a director, officer, employee or agent
of another corporation, partnership, joint venture, trust or
other enterprise at our request to the fullest extent authorized
under the DGCL against all expenses, liabilities and losses
reasonably incurred by such person. Further, our amended and
restated certificate of incorporation will provide that we may
purchase and maintain insurance on our own behalf and on behalf
of any other person who is or was a director, officer or agent
of CCI Holdings or was serving at our request as a director,
officer, employee or agent of another corporation, partnership,
joint venture, trust or other enterprise.
126
PRINCIPAL AND SELLING STOCKHOLDERS
The following table presents information with
respect to the beneficial ownership of our common stock before
and after giving effect to this offering, held by:
|
|
|
|
|
|
|
certain of our employees participating as selling
stockholders in this offering;
|
|
|
|
|
|
|
|
each person or entity who is known to us to
beneficially own more than 5.0% of our capital stock, including
our existing equity investors;
|
|
|
|
|
|
|
|
our named executive officers, directors and
director nominees; and
|
|
|
|
|
|
our directors and officers as a group.
|
Beneficial ownership has been determined in
accordance with the rules of the Securities and Exchange
Commission. The percentage of beneficial ownership set forth
below is based
upon shares
of Class A common stock
and shares
of Class B common stock issued and outstanding as of the
date this prospectus. If the underwriters fully exercise their
option to
purchase additional
shares of Class A common stock to cover over-allotments,
Central Illinois Telephone and certain of our management
indicated in the table below will sell shares of common stock to
satisfy the underwriters option exercise.
Unless otherwise indicated, each stockholder
shown on the table has sole voting and investment power with
respect to the shares beneficially owned by him or it. The
shares of Class B common stock are convertible on a
one-for-one basis at any time into shares of Class A common
stock. However, we only include the shares of Class B
common stock under the headings Shares Beneficially Owned
Prior to Offering Class B Common Stock
and Shares Beneficially Owned After Offering
Class B Common Stock, but not under the headings
Shares Beneficially Owned Prior to Offering
Class A Common Stock and Shares Beneficially
Owned After Offering Class A Common
Stock. Unless otherwise indicated, the address of all
individuals listed in the table is c/o Consolidated
Communications Holdings, Inc., 121 South 17th Street,
Mattoon, Illinois 61938-3987.
127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Beneficially Owned
|
|
|
|
Shares
|
|
Shares Beneficially Owned
|
|
|
|
|
|
Prior to Offering
|
|
|
|
Offered
|
|
After Offering
|
|
|
|
|
|
|
|
|
|
(assuming
|
|
|
|
|
|
|
|
|
|
|
|
|
|
full
|
|
|
|
|
|
|
|
|
|
Class A
|
|
Class B
|
|
|
|
exercise
|
|
Class A
|
|
Class B
|
|
|
|
|
|
Common Stock
|
|
Common Stock
|
|
% Total
|
|
of over-
|
|
Common Stock
|
|
Common Stock
|
|
% Total
|
|
|
|
|
|
|
|
Voting
|
|
allotment
|
|
|
|
|
|
Voting
|
|
Name and Address of Beneficial Owner
|
|
Shares
|
|
%
|
|
Shares
|
|
%
|
|
Power
|
|
option)
|
|
Shares
|
|
%
|
|
Shares
|
|
%
|
|
Power
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Central Illinois Telephone(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Providence Equity(b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spectrum Equity(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Richard A. Lumpkin(d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Robert J. Currey(e)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kevin J. Maroni(f)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mark A. Pelson(g)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jack W. Blumenstein
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roger H. Moore
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maribeth S. Rahe
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Steven J. Shirar(h)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Joseph R. Dively(i)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Steven L. Childers(j)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Christopher A. Young(k)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brian L. Carr(l)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C. Robert Udell, Jr.(m)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
James A. Watkins(n)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Michael W. Smith(o)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Patricia A. Bacon(p)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rick H. Hall(q)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Steven L. Grissom(r)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Barbara TenEyck(s)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
William T. White(t)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Doug A. Abolt(u)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
David N. McDonald(v)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All directors and executive officers as a
group (13 persons)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
Less than 1.0% ownership.
|
|
|
|
(a)
|
|
The equity interests in Central Illinois
Telephone are approximately 81.9% owned by SKL Investment Group,
a Delaware limited liability company, approximately 9.5% owned
by LTIC, LLC, an Illinois limited liability company,
approximately 1.0% owned by GRISS, LLC, an Illinois limited
liability company, and approximately 7.6% owned collectively by
Messrs. Currey, Shirar, Dively, Udell and others, either
directly or indirectly through retirement accounts and various
trusts. SKL Investment Group is owned by Mr. Lumpkin and
members of his family, Mr. Lumpkin is the sole manager of
an SKL Investment Group investment fund and has the sole power
to direct the voting and disposition of its investments. LTIC,
LLC is managed by Agracel, an Illinois corporation, which has a
four member board of directors, two of whom are
Messrs. Lumpkin and Grissom. In addition, Mr. Lumpkin
and members of his family own approximately 50.0% of Agracel and
Mr. Grissom owns approximately 2.6% of Agracel. In
addition, GRISS, LLC is approximately 80.0% owned by
Mr. Grissom and members of his family, and Mr. Grissom
is also a co-trustee of trusts that own approximately 37.4% of
the common shares of Central Illinois Telephone through SKL
Investment Group. As a result of the above,
Messrs. Lumpkin, Currey, Shirar, Dively, Udell and Grissom
may be deemed to share beneficial ownership of the shares owned
by Central Illinois Telephone. Each of them disclaims this
beneficial ownership. Mr. Lumpkin is the sole manager of Central
Illinois Telephone, has the sole investment and voting power
with respect to the shares of Class B common stock held by
Central Illinois Telephone and, as a result, will have the sole
investment and voting control over the shares of Class A
common stock and Class B common stock held by Central
Illinois Telephone. The address of Central Illinois Telephone
and Mr. Lumpkin is c/o Homebase, P.O. Box 1234, Mattoon,
Illinois 61938.
|
|
|
|
(b)
|
|
Consists
of shares
of Class A common stock held by Providence Equity Partners
IV, L.P.
and shares
of Class A common stock held by Providence Equity Operating
Partners IV, L.P. Providence Equity GP IV, L.P. is the general
partner of each of these entities and Providence Equity Partners
IV, LLC is the general partner of Providence Equity GP IV, L.P.
Providence Equity Partners IV, LLC has the sole power to direct
the voting and disposition of the shares. As a result, each of
the entities may be deemed to share beneficial ownership of the
shares owned by the others. Each of the entities disclaims this
beneficial ownership. Jonathan
|
128
|
|
|
|
|
|
|
M. Nelson, by virtue of his ownership interest
in, and as managing member of, Providence Equity Partners IV,
LLC, may also be deemed to possess indirect beneficial ownership
of the securities owned by these entities. He disclaims such
beneficial ownership except to the extent of his pecuniary
interest in those securities. Glenn M. Creamer and Paul J. Salem
are the remaining voting members of Providence Equity Partners
IV, LLC, but neither has a voting interest sufficient, by
itself, to either direct or prevent the voting or disposition of
the shares deemed to be owned by Providence Equity Partners IV,
LLC. The address of Providence Equity and Mr. Nelson is c/o
Providence Equity Partners, Inc., 50 Kennedy Plaza, 18th
Floor, Providence, Rhode Island 02903.
|
|
|
|
(c)
|
|
Consists
of shares
of Class A common stock held by Spectrum Equity Investors
IV, L.P.
(SEI4); shares
of Class A common stock held by Spectrum IV Investment
Managers Fund, L.P.
(SIM4); shares
of Class A common stock held by Spectrum Equity Investors
Parallel IV, L.P.
(SEIP4); shares
of Class A common stock held by Spectrum Equity Investors
III, L.P. (SEI3);
shares
of Class A common stock held by SEI III Entrepreneurs
Fund, L.P. (SEI3E); and
shares
of Class A common stock held by Spectrum III Investment
Managers Fund, L.P. (SIM3). Spectrum Equity
Associates IV, L.P. (SEA4) is the sole general
partner of SEI4 and SEIP4. Spectrum Equity Associates III, L.P.
(SEA3) is the sole general partner of SEI3. SEI III
Entrepreneurs LLC (SEI3LLC) is the general
partner of SEI3E. Because these funds ultimately are under
common management that shares the power to direct the voting and
disposition of the shares, each of these entities may be deemed
to share beneficial ownership of the shares owned by the others.
Each of these entities disclaims this beneficial ownership
except to the extent of their pecuniary interest therein.
Because decisions by each of the entities serving as the
ultimate general partners of the individual funds in question
are made by majority vote of either four or seven partners or
members, as the case may be, no individual partner of SEA4,
SIM4, SEA3 or SIM3, and no individual member of SEI3LLC, has the
power alone to direct the voting or disposition of the shares,
and no such individual has the power to prevent the voting or
disposition of such shares over his objection. The address of
Spectrum Equity is c/o Spectrum Equity Investors, One
International Place, 29th Floor, Boston, Massachusetts 02110.
|
|
|
|
|
|
(d)
|
|
Mr. Lumpkin and his family own a majority of
the shares of Central Illinois Telephone, Mr. Lumpkin is
its sole manager and has the sole power to direct the voting and
disposition of its shares. As a result, Mr. Lumpkin may be
deemed to share beneficial ownership of the shares owned by
Central Illinois Telephone. Mr. Lumpkin disclaims this
beneficial ownership except to the extent of his pecuniary
interest in those securities.
|
|
|
|
|
|
|
|
(e)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan. In
addition, Mr. Currey, through an IRA trust, owns less than
1.0% of Central Illinois Telephone. As a result, Mr. Currey
may be deemed to share beneficial ownership of the shares owned
by Central Illinois Telephone. Mr. Currey disclaims this
beneficial ownership except to the extent of his pecuniary
interest in those securities.
|
|
|
|
|
|
|
|
(f)
|
|
Mr. Maroni is a general partner or managing
member of, and holds a minority interest in, the Spectrum Equity
funds that own shares of Class A common stock. As a result,
Mr. Maroni may be deemed to share beneficial ownership of
the shares owned by Spectrum Equity. Mr. Maroni disclaims
this beneficial ownership. Mr. Maroni will resign as
director of CCI Holdings effective on the closing of this
offering.
|
|
|
|
|
|
|
|
(g)
|
|
Mr. Pelson is a Managing Director of
Providence Equity and holds a minority interest in the
Providence Equity funds that own shares of Class A common
stock. As result, Mr. Pelson may be deemed to share
beneficial ownership of the shares owned by Providence Equity.
Mr. Pelson disclaims this beneficial ownership.
Mr. Pelson will resign as director of CCI Holdings
effective on the closing of this offering.
|
|
|
|
|
|
|
|
(h)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan. In
addition, Mr. Shirar, through a trust, owns less than 1.0%
of Central Illinois Telephone. As a result, Mr. Shirar may
be deemed to share beneficial ownership of the shares owned by
Central Illinois Telephone. Mr. Shirar disclaims this
beneficial ownership except to the extent of his pecuniary
interest in those securities.
|
|
|
|
|
|
|
|
(i)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan. In
addition, Mr. Dively owns less than 1.0% of Central
Illinois Telephone. As a result, Mr. Dively may be deemed
to share beneficial ownership of the shares owned by Central
Illinois Telephone. Mr. Dively disclaims this beneficial
ownership except to the extent of his pecuniary interest in
those securities.
|
|
|
|
|
|
|
|
(j)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan.
|
|
|
|
|
|
|
|
(k)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan.
|
|
|
|
|
|
|
|
(l)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan.
|
|
|
|
|
|
|
|
(m)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan. In
addition, Mr. Udell owns less than 1.0% of Central Illinois
Telephone. As a result, Mr. Udell may be deemed to share
beneficial ownership of the shares owned by Central Illinois
Telephone. Mr. Udell disclaims this beneficial ownership
except to the extent of his pecuniary interest in those
securities.
|
|
|
|
|
|
|
|
(n)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan.
|
|
|
129
|
|
|
|
|
|
|
(o)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan.
|
|
|
|
|
|
|
|
(p)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan.
|
|
|
|
|
|
|
|
(q)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan.
|
|
|
|
|
|
|
|
(r)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan. In
addition, Mr. Grissom owns less than 1.0% of Central
Illinois Telephone. As a result, Mr. Grissom may be deemed
to share beneficial ownership of the shares owned by Central
Illinois Telephone. Mr. Grissom disclaims this beneficial
ownership except to the extent of his pecuniary interest in
those securities.
|
|
|
|
|
|
|
|
(s)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan.
|
|
|
|
|
|
|
|
(t)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan.
|
|
|
|
|
|
|
|
(u)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan.
|
|
|
|
|
|
|
|
(v)
|
|
Consists of shares of Class A common stock
initially awarded under the restricted share plan. See
Management Restricted Share Plan.
|
|
|
130
CERTAIN RELATIONSHIPS AND RELATED PARTY
TRANSACTIONS
Reorganization Agreement
Our existing equity investors and members of
management who will own shares of Class A common stock will
enter into a reorganization agreement, dated as
of ,
2005, which sets forth the terms of the reorganization and the
certain other rights and obligations of our existing equity
investors in connection with this offering. The reorganization
agreement will provide first for the merger of Consolidated
Communications Texas Holdings, Inc. with and into CCI Holdings
and then for the merger of Homebase with and into CCI Holdings,
in each case, with CCI Holdings being the entity surviving
the merger. CCI Holdings, the issuer in this offering, is
presently a wholly owned subsidiary of Homebase Acquisition,
LLC. In connection with the reorganization, we will amend and
restate our certificate of incorporation to, among other things,
change our name from Consolidated Communications Illinois
Holdings, Inc. to Consolidated Communications Holdings, Inc.
Throughout this prospectus, unless the context otherwise
requires, we have assumed that the foregoing reorganization and
name change have been completed.
In connection with the merger of Homebase with
and into CCI Holdings:
|
|
|
|
|
|
|
Central Illinois Telephone will receive from
Homebase an aggregate
of shares
of Class B common stock;
|
|
|
|
|
|
Spectrum Equity will receive from Homebase an
aggregate
of shares
of Class A common stock;
|
|
|
|
|
|
Providence Equity will receive from Homebase an
aggregate
of shares
of Class A common stock; and
|
|
|
|
|
|
our management stockholders will receive from
Homebase an aggregate
of shares
of Class A common stock.
|
The number of shares of Class A common stock
and Class B common stock received by each of Central
Illinois Telephone, Providence Equity, Spectrum Equity and our
management in the reorganization will be determined based on the
relative value of the Homebase preferred and common shares
assuming a liquidation of Homebase as part of the
reorganization. The aggregate equity value of Homebase will be
assumed to be equal to our aggregate equity value immediately
prior to the offering after giving effect to the reorganization
and was based upon an initial public offering price of
$ per
share. In the reorganization, each preferred share in Homebase
will be exchanged for a number of shares of our common stock
with a value at the initial public offering price that equals
the liquidation preference of such preferred share at the
closing of this offering. The holders of Homebase common shares
will receive shares of Class A common stock and/or
Class B common stock representing the remaining equity
value of the company based upon their respective number of
Homebase common shares.
The reorganization agreement also provides that
Central Illinois Telephone will receive shares of Class B
common stock representing all of the issued and outstanding
shares of Class B common stock upon completion of the
offering and that Providence and Spectrum will be entitled to
participate in the offering as selling stockholders before
Central Illinois Telephone will be able to sell any shares.
The reorganization agreement also provides for
the following:
In connection with this offering and the related
transactions, we will grant registration rights to each of our
existing equity investors that provide each such investor with:
|
|
|
|
|
|
|
up to two demand registration rights;
|
|
|
|
|
|
unlimited shelf registration rights; and
|
|
|
|
|
|
unlimited piggyback registration
rights.
|
131
Following a public offering of our equity
securities, each of our existing equity investors will have the
right to participate, on a proportional basis, in any sale of
our equity securities that would result in the purchaser of
those securities becoming the largest single holder of our
equity securities and the holder of more than 40.0% of our
outstanding voting securities.
Limited Liability Company Agreement
CCI Holdings is presently a wholly owned
subsidiary of Homebase, a Delaware limited liability company
organized on June 26, 2002. Currently, the operating
agreement for Homebase, which we refer to as the
LLC Agreement, provides for the management and the conduct
of our business prior to this offering. Except for the
indemnification provisions described below, the provisions of
the LLC agreement will terminate upon the consummation of this
offering.
Under the LLC agreement, Homebase agreed to
indemnify, to the fullest extent permitted by applicable law,
its directors, employees and agents and the existing equity
investors and their respective directors, stockholders, members,
partners, representatives or agents for losses that the
indemnified person may sustain, incur or assume as a result of,
or relative to, any act or omission performed by the indemnified
person on behalf of Homebase in a manner reasonably believed to
be within the scope of authority provided by the LLC agreement.
The indemnification does not apply to any loss incurred by the
indemnified person as a result of his or its gross negligence or
willful misconduct. Furthermore, this indemnity is limited to
the value of the assets of Homebase.
Under the LLC agreement, none of Homebases
members, directors, employees or agents will be liable to
Homebase or other members, directors, employees or agents of
Homebase for acts undertaken in good faith reliance on the
provisions of the LLC agreement.
|
|
|
|
|
Professional Services Fee Agreements
|
Homebase and certain of its subsidiaries have
entered into two professional services fee agreements, each
effective as of April 14, 2004, with our existing equity
investors. One agreement requires CCI to pay to
Mr. Lumpkin, Providence Equity and Spectrum Equity an
annual professional services fee in the aggregate amount of
$2.0 million for consulting, advisory and other
professional services provided to CCI and its subsidiaries
relating to the Illinois operations. The other agreement
requires Texas Holdings to pay to Mr. Lumpkin, Providence
Equity and Spectrum Equity an annual professional services fee
in the aggregate amount of $3.0 million for consulting,
advisory and other professional services provided to Texas
Holdings and its subsidiaries relating to the Texas operations.
The professional services fees are generally payable in cash.
The professional services fees, however, must be paid in the
form of class A preferred shares if payment in cash is
prohibited by the existing credit facilities or if consolidated
EBITDA (determined in accordance with the existing credit
facilities) is less than or equal to $106.0 million.
Payment of the professional services fees is subordinate to the
obligations under the existing credit facilities and our senior
notes. The rights of Mr. Lumpkin, Providence Equity and
Spectrum Equity to receive professional services fees described
above will terminate upon the closing of this offering.
LATEL Sale/ Leaseback
In 2002, in connection with CCI Holdings
acquisition of ICTC and several related businesses from
McLeodUSA, each of ICTC and Consolidated Communications Market
Response, Inc., or Consolidated Market Response, an indirect,
wholly owned subsidiary of CCI Holdings, entered into separate
agreements with LATEL, pursuant to which each of them sold to
LATEL real property for total consideration of approximately
$9.2 million and then leased the property back from LATEL.
LATEL is owned 50.0% by Mr. Lumpkin and 50.0% by Agracel.
Agracel is the sole managing member of LATEL. Mr. Lumpkin,
together with members of his family, beneficially owns 49.7% and
Mr. Grissom owns 2.6% of Agracel. In addition,
Messrs. Lumpkin and Grissom are directors of Agracel.
132
The initial term of both leases was one year
beginning on December 31, 2002. Each lease automatically
renews for successive one year terms through 2013, unless either
ICTC or Consolidated Market Response provides one year prior
written notice that it intends to terminate its respective
lease. Collectively, the lease expense for 2004 was
approximately $1.2 million, of which ICTC paid
approximately $1.0 million and Consolidated Market Response
paid the remainder. These lease payments represent 100.0% of the
revenues of LATEL. The annual rent for each lease will increase
by 2.5% upon each renewal. Either subsidiary can terminate its
lease agreement with LATEL at any time by giving LATEL one year
prior written notice.
The sale prices for the properties sold to LATEL
were determined based upon an appraisal of each property. We
believe the sale prices were reasonable and comparable to those
that could have been obtained in an arms length
transaction.
Upon the closing of this offering, we expect that
LATEL will exercise its option in the lease to convert the term
of the lease to a fixed term of six years commencing on the date
the option is exercised.
Currently, the leases are recorded as operating
leases of ICTC and Consolidated Market Response.
MACC, LLC
In 1997, prior to our acquisition of ICTC at the
end of 2002, Consolidated Market Response entered into a lease
agreement with MACC, LLC, or MACC, an Illinois limited liability
company, pursuant to which Consolidated Market Response agreed
to lease office space for a period of five years. Agracel is the
sole managing member and 66.7% owner of MACC. Mr. Lumpkin
and members of his family directly own the remainder of MACC.
The parties extended the lease for an additional five years
beginning October 14, 2002. Consolidated Market Response
paid MACC rent for 2004 in the amount of $123,278. These
payments represent approximately 58% of MACCs total
revenues for 2004. The lease provides for a cost of living
increase to the annual lease payments based on the Revised
Consumers Price Index, All Urban Consumers published by
the Bureau of Labor Statistics for the United States Department
of Labor. Neither party has the right to terminate this
agreement by the terms of the agreement. We believe the terms of
this lease are reasonable and comparable to those that could
have been obtained in an arms length transaction.
SKL Investment Group, LLC
Mr. Lumpkin, together with members of his
family, beneficially owns 100.0% of SKL Investment Group, a
Delaware limited liability company which is an investment
company serving the Lumpkin family. Mr. Lumpkin and members
of his family are the sole voting members of SKL Investment
Group. SKL Investment Group paid to CCI $76,800 in 2004 for
the use of office space, computers and telephones and for other
office related expenses. This amount also includes a
reimbursement of approximately $34,750 in 2004 for a pro rata
portion of Mr. Grissoms salary paid by CCI.
Mr. Grissom serves as Administrative Officer of SKL
Investment Group. The amount CCI charged SKL for the use of its
office space, equipment and other office related expenses is
based upon the amounts incurred by CCI. For example, in 2004 SKL
paid $28,100 to rent approximately 1,677 square feet of office
space, which is equivalent to CCIs base rent per square
foot plus SKLs pro rata share of real estate taxes,
utilities and maintenance. SKLs use of equipment and other
office related expenses was based on actual third-party charges
or SKLs estimated usage. We believe these terms are
reasonable and comparable to those that could have been obtained
in an arms length transaction.
First Mid-Illinois
Pursuant to various agreements with CCI, First
Mid-Illinois provides CCI Illinois with general banking
services, including depository, disbursement and payroll
accounts, on terms comparable to those available to other large
unaffiliated business accounts. Mr. Lumpkin and members of
his family own approximately 29.0% of the common stock of
First Mid-Illinois, Mr. Grissom owns less than 1.0%, and is
the co-trustee of trusts, with discretionary voting power, that
hold 5.8% of the common stock of First
133
Mid-Illinois and Mr. Dively owns less
than 1.0% of the common stock of First Mid-Illinois. In
addition, Messrs. Lumpkin, Grissom and Dively are directors
of First Mid-Illinois. The fees charged and earnings received on
deposits, through repurchase agreements, are based on First
Mid-Illinoiss standard schedule for large customers.
During 2004, CCI Illinois paid maintenance and activity
related charges of $5,465 to First Mid-Illinois and earned
$170,219 of interest on its deposits. In addition, First
Mid-Illinois administers CCI Illinois hourly
401(k) plan. During 2004, CCI paid $77,222 to First
Mid-Illinois for this service, which is a competitive market
rate based on assets under management that we believe is
comparable to rates charged by independent third parties.
In 2004, a wholly owned subsidiary of First
Mid-Illinois received a commission from Arthur J. Gallagher
Risk Management Services, Inc., or AJG Risk Management, a
company which provides insurance and risk management services,
for introducing CCI to AJG Risk Management. CCI selected
AJG Risk Management because it was the lowest cost provider
among the three companies that supplied bids to us for insurance
and risk management services. In 2004, CCI paid AJG Risk
Management approximately $2.0 million for insurance and
risk management services.
Illinois Telephone Operations provides First
Mid-Illinois with local dial tone, custom calling features, long
distance and other related services. In 2004, First Mid-Illinois
paid Illinois Telephone Operations $462,498 for these services.
These services are regulated and, as a result, First
Mid-Illinois paid the same rate that is applicable to all
customers.
Consolidated Communications Business Services,
Inc., or Consolidated Business Services, an indirect wholly
owned subsidiary of CCI Holdings, provides repair services
and, if First Mid-Illinois elects, maintenance services for
First Mid-Illinoiss communications equipment, all of which
are pursuant to standard Centrex sales pricing formulas, which
we believe are comparable to those charged to independent third
parties. First Mid-Illinois paid $10,892 in 2004 to Consolidated
Business Services for these services. The contracts
automatically renew annually unless either party provides prior
written notice of termination.
Consolidated Communications Mobile Services,
Inc., or Consolidated Mobile Services, an indirect wholly owned
subsidiary of CCI Holdings, provides paging services to
First Mid-Illinois. During 2004, First Mid-Illinois paid $2,616
to Consolidated Mobile Services. The amounts received from First
Mid-Illinois were equal to or greater than the rate charged to
customers that are not affiliated with us.
134
DESCRIPTION OF INDEBTEDNESS
We summarize below certain terms of our
amended and restated credit agreement, the indenture governing
our senior notes and the GECC capital leases. This summary is
not a complete description of all of the terms and provisions of
these agreements and is qualified entirely by reference to these
agreements, which are exhibits to the registration statement of
which this prospectus forms a part.
Amended and Restated Credit
Facilities
Concurrently with the closing of this offering,
we will amend and restate our existing credit agreement. The
closing of this offering is conditioned upon the closing of the
amended and restated credit facilities.
The amended and restated credit facilities will
provide financing of up to $425.0 million, consisting of:
|
|
|
|
|
|
|
a new term loan D facility of up to
$395.0 million available at closing and maturing on
October 14, 2011; and
|
|
|
|
|
|
a $30.0 million revolving credit facility
maturing on April 14, 2010.
|
Each of CCI and Texas Holdings will be a borrower
under the amended and restated credit facilities. The
borrowers obligations under the amended and restated
credit facilities will be joint and several.
The outstanding balance under our amended and
restated credit facilities will decrease by $37.4 million
due to the repayment of $115.3 million of the term loan A
facility and $312.9 million of the term loan C facility
with cash on hand of $44.6 million and borrowings of
$390.8 million under the new term loan D facility. We
expect the term loan D facility will provide for up to
$395.0 million in commitments by the lenders and to borrow
approximately $390.8 million on the closing of this
offering based on our December 31, 2004 cash balance. If,
at the closing, our cash balance is less than our cash balance
on December 31, 2004, we could borrow up to the entire
amount of the term loan D facility. The revolving credit
facility will not change materially from our existing revolving
credit facility, and will continue to include a subfacility for
letters of credit as well as a swingline subfacility. We
currently expect that the revolving credit facility will be
undrawn on the closing of the offering and will remain available
for general corporate purposes.
Principal amounts outstanding under the term
loan D facility and the revolving credit facility will be
due and payable in full on their respective maturity dates.
The amended and restated credit agreement will
require the borrowers to prepay the term D loan facility,
subject to certain exceptions, with (i) 100% of Excess
Subject Payment Amounts (defined below under
Restricted Payments), subject to
adjustment from time to time based on our total net leverage
ratio, (ii) 50% of any increase of Available Cash (defined
below under Restricted Payments) during
a dividend suspension period, (iii) 100% of the net
proceeds of all non-ordinary course assets sales and any
insurance or condemnation proceeds not reinvested within
required time periods, and (iv) 100% of the net proceeds of
certain incurrences of indebtedness.
The borrowers will also be able to voluntarily
repay outstanding loans under the amended and restated credit
facilities at any time without any premium or penalty, other
than customary breakage costs with respect to LIBOR
loans and subject to payment of a 1.0% premium for certain
prepayments of the term loan D facility made prior to
October 22, 2005 with proceeds from a new tranche of term
loans under any amendment to the amended and restated credit
facilities, which new tranche bears interest at a rate less than
that applicable to the term D loans.
135
Interest
Rates and Fees
The borrowings under the amended and restated
credit facilities will bear interest at a rate per annum equal
to an applicable margin plus, at the borrowers option,
either a base rate or a LIBOR rate. The initial applicable
margin for borrowings under the amended and restated credit
facilities will be 1.5% with respect to base rate loans and 2.5%
with respect to LIBOR loans. After April 1, 2005, if and
for so long as the loans are rated at least B1 (stable) by
Moodys Investors Service, Inc. and B+ (stable) by
Standard & Poors Rating Services, a division of
the McGraw-Hill Companies, Inc., the amended and restated credit
facilities will provide that the applicable margin under the
term loan D facility will decrease by 0.25% (and any rating
with a negative outlook will be treated as one notch below that
rating). The applicable margin under the revolving credit
facility will also be adjusted from time to time in the future
based on our total net leverage ratio (defined below), but will
not exceed 1.5% with respect to base rate loans and 2.5% with
respect to LIBOR loans.
In addition to paying interest on outstanding
principal amounts under the amended and restated credit
facilities, the borrowers will be required to pay a commitment
fee of 0.5% per annum to the lenders under the revolving
credit facility for unutilized commitments thereunder subject to
adjustment from time to time in the future based on our total
net leverage ratio, but not exceeding 0.5%. The borrowers will
also be required to pay customary letter of credit fees and fees
of the administrative agent.
Collateral
and Guarantees
We and each of the existing subsidiaries of CCI
and CCV (other than ICTC) and certain future direct and indirect
domestic subsidiaries, or the subsidiary guarantors, will, on a
joint and several basis, fully and unconditionally guarantee the
obligations of the borrowers under the amended and restated
credit facilities.
The obligations under the amended and restated
credit facilities and all the guarantees will be secured by
substantially all of the assets of each borrower and each
guarantor, including, but not limited to, the following, and
subject to certain exceptions:
|
|
|
|
|
|
|
a pledge of the capital stock of the borrowers
and each of the subsidiary guarantors and ICTC (the enforcement
of the pledges of capital stock being subject to regulatory
restriction); and
|
|
|
|
|
|
a security interest in substantially all tangible
and intangible assets of CCI Holdings, the borrowers and the
subsidiary guarantors.
|
Certain
Covenants and Events of Default
The amended and restated credit agreement will
contain a number of covenants, that, among other things,
restrict, subject to certain exceptions, the borrowers
ability and the ability of us and our subsidiaries, to:
|
|
|
|
|
|
|
incur additional indebtedness or issue capital
stock;
|
|
|
|
|
|
create liens on assets;
|
|
|
|
|
|
repay other indebtedness (including our senior
notes other than as described under Use of Proceeds);
|
|
|
|
|
|
sell assets;
|
|
|
|
|
|
make investments, loans, guarantees or advances;
|
|
|
|
|
|
pay dividends, repurchase equity interests or
make other restricted payments (other than Subject Payments as
described below);
|
|
|
|
|
|
engage in transactions with affiliates;
|
|
|
|
|
|
make capital expenditures;
|
136
|
|
|
|
|
|
|
engage in mergers, acquisitions or consolidations;
|
|
|
|
|
|
enter into sale-leaseback transactions;
|
|
|
|
|
|
amend or otherwise modify agreements governing
indebtedness, formation documents and certain material
agreements;
|
|
|
|
|
|
enter into agreements that restrict dividends
from subsidiaries; and
|
|
|
|
|
|
change the business conducted by us and our
subsidiaries.
|
In addition, the amended and restated credit
agreement will contain customary affirmative covenants,
including but not limited to, the requirement that the borrowers
and the guarantors pledge after-acquired property as collateral
and hedge a portion of the term loans.
Our amended and restated credit agreement will
also require the borrowers to comply with certain financial
covenants, including a maximum total net leverage ratio, a
minimum fixed charge coverage ratio, maximum capital
expenditures amount and a maximum senior secured leverage ratio.
The amended and restated credit agreement will also contain
customary representations and warranties and events of default,
including but not limited to payment defaults, covenant
defaults, cross-defaults to certain indebtedness and other
material agreements, and defaults relating to the incorrectness
in any material respect of representations and warranties,
certain events of bankruptcy, material judgments, certain ERISA
events and a change of control. If such an event of default
occurs, the lenders under the amended and restated credit
facilities will be entitled to take various actions, including
accelerating the amounts due thereunder and enforcing the rights
of a secured creditor.
Restricted
Payments
The restricted payments covenant in the amended
and restated credit agreement will permit us among other things,
during any fiscal quarter and so long as no event of default
under the amended and restated credit agreement is continuing,
subject to specified conditions and restrictions, to pay
dividends and distributions on our equity and to redeem or
repurchase debt or equity (Subject Payments) under
two bases as follows:
|
|
|
|
|
|
|
First, we may make Subject Payments in an
aggregate amount not to exceed Cumulative Available
Cash which will be equal to the sum of:
|
|
|
|
|
|
(1) for the portion of the quarter between
the closing date of this offering and March 31, 2005,
$ million;
|
|
|
|
|
(2)
plus
the excess, if any, of:
|
|
|
|
|
|
(a) Available Cash, as defined below, for a
period commencing on the first day of the first full fiscal
quarter commencing after the closing and ending on the last day
of the fiscal quarter then most recently reported; and
|
|
|
|
|
(b) the aggregate amount of Subject Payments
paid after the closing out of Available Cash
|
|
|
|
|
|
|
|
Second, we may make Subject Payments from the
portion of the proceeds of any equity sale not used to redeem or
repurchase indebtedness and not used to fund acquisitions,
capital expenditures or make other investments.
|
Available Cash will be defined as an
amount equal to the sum of the following for the applicable
period:
(1) Bank EBITDA;
(2)
minus
(to the extent not deducted
in the determination of Bank EBITDA) the sum of the following:
non-cash dividend income; interest expense net of amortization
of debt issuance costs incurred in connection with or prior to
the consummation of this offering; capital expenditures from
internally
137
generated funds; cash income taxes; any scheduled
principal payments of indebtedness; voluntary prepayments of
debt (other than in connection with this offering and the
related transactions), mandatory prepayments of Term D
loans on account of Excess Subject Payment Amounts, as defined
below, or during a dividend suspension period, as defined below,
and net increases in revolving loans; the cash cost of any
extraordinary or unusual losses or charges; and all cash
payments made on account of losses or charges expensed during or
prior to the period (to the extent not deducted in the
determination of Bank EBITDA for such prior period);
|
|
|
|
|
(3)
plus
(to the extent not included
in the determination of Bank EBITDA), cash interest income for
the period, the cash amount realized in respect of extraordinary
or unusual gains during the period and net decreases in
revolving loans during the period.
|
Bank EBITDA will be defined as our
Bank Consolidated Net Income (defined below) for the period
|
|
|
|
|
(a)
plus
all amounts deducted in
arriving at Bank Consolidated Net Income amount in respect of
(without duplication), interest expense, amortization or
write-off of debt discount and non-cash expense incurred in
connection with equity compensation plans, foreign, federal,
state and local income taxes for the period, charges for
depreciation of fixed assets and amortization of intangible
assets during the period, non-cash charges for the impairment of
long lived assets during the period, fees accrued during periods
prior to this offering payable to certain of our equity
investors not exceeding $5.0 million in any twelve-month
period, and fees, expenses and charges incurred in connection
with this offering and the related transactions as specified in
reasonable detail in an amount not to exceed the amount of fees
and expenses disclosed under the heading Use of
Proceeds in this prospectus;
|
|
|
|
|
(b)
minus
(in the case of gains) or
plus
(in the case of losses) gain or loss on any sale of
assets;
|
|
|
|
|
(c)
minus
(in the case of gains) or
plus
(in the case of losses) non-cash charges relating to
foreign currency gains or losses;
|
|
|
|
|
(d)
plus
(in the case losses) and
minus
(in the case of income) non-cash minority interest
income or loss;
|
|
|
|
|
(e)
plus
(in the case of items
deducted in arriving at Bank Consolidated Net Income) and
minus
(in the case of items added in arriving at Bank
Consolidated Net Income) non-cash charges resulting from changes
in accounting principles;
|
|
|
|
|
(f)
plus
extraordinary loss as
defined by GAAP;
|
|
|
|
|
(g)
plus
the first $15.0 million
of other expenses relating to the integration of CCV incurred
after April 14, 2004 and prior to December 31, 2005;
|
|
|
|
|
(h)
minus
the sum of interest income
and extraordinary income or gains as defined by GAAP; and
|
|
|
|
|
(i)
plus
unusual or nonrecurring
charges, fees or expenses (excluding integration expenses)
relating to the acquisition of TXUCV (including severance
payments and retention bonuses) that were incurred during the
fiscal quarter ended June 30, 2004 (net of any offsetting
items that increased Bank EBITDA in such quarter a result
thereof), in an aggregate amount not to exceed
$12.0 million.
|
Bank Consolidated Net Income will be
defined as our net income or loss for the period determined on a
consolidated basis in accordance with GAAP excluding, the income
or loss of any person (other than any of our consolidated
subsidiaries) in which any other person (other than the borrower
or any of our consolidated subsidiaries) has a joint interest,
except for the amount of dividends or other distributions
actually paid to either borrower or any of our consolidated
subsidiaries by that person during the period, the cumulative
effect of a change in accounting principles during such period,
any net after-tax income (loss) from discontinued operations and
any net after-tax gains or losses on disposal of discontinued
operations, the income or loss of any person accrued prior to
the date it becomes a subsidiary of a
138
borrower or is merged into or consolidated with
either borrower or any of our subsidiaries or that persons
assets are acquired by either borrower or any of our
subsidiaries, and the income of any consolidated subsidiary of a
borrower to the extent that declaration of payment of dividends
or similar distributions by that subsidiary to the borrowers of
that income is not at the time permitted by operation of the
terms of its charter or any agreement, instrument, judgment,
decree, order, statute, rule or governmental regulation
applicable to that subsidiary.
Excess Subject Payment Amount will be
defined as, for any quarter, the amount by which restricted
payments, investments out of Available Cumulative Cash, or
redemptions or repurchases of indebtedness during the quarter
exceed the sum of $11.875 million plus the amount of
proportionate dividends paid on Class A common stock issued
under our restricted share plan to the extent reserved for
future issuance at the time of consummation of this offering.
Our ability to make restricted payments will
depend on our compliance with, among other things, the following:
|
|
|
|
|
|
|
If the total net leverage ratio, as of any fiscal
quarter, is greater than 4.75:1.0, we will not be allowed to pay
our Subject Payments from Available Cash. The total net leverage
ratio will be defined as the ratio of total net debt (defined as
total debt minus the lesser of (x) our consolidated cash and
cash equivalents in excess of $5,000,000, other than amount that
could be classified as restricted cash in accordance
with GAAP (and excluding consolidated cash of any subsidiary
that is not a loan party to the extent the subsidiary would be
prohibited from distributing cash to a loan party), and (y)
$25.0 million) to Bank EBITDA.
|
|
|
|
|
|
In addition, we will not be permitted to pay
Subject Payments if an event of default exists under the amended
and restated credit agreement. In particular, it will be an
event of default if:
|
|
|
|
|
|
|
|
our total net leverage ratio, as of the end of
any fiscal quarter, is greater than 5.00:1.00;
|
|
|
|
|
|
our senior secured leverage ratio (as defined in
the amended and restated credit agreement), as of the end of any
fiscal quarter, is greater than 4.00:1.00;
|
|
|
|
|
|
our fixed charge coverage ratio, as of the end of
any fiscal quarter, is not (x) after the closing date and
on or prior to December 31, 2005, at least 2.50 to 1.00,
(y) after January 1, 2006 and on or prior to
December 31, 2006, at least 2.00 to 1.00 and (z) after
January 1, 2007, at least 1.75 to 1.00; or
|
|
|
|
|
|
|
|
we make or commit to make capital expenditures
greater than $45,000,000 in any fiscal year, provided that the
base amount may be increased by up to 100% of such base amount
by carrying over to any such period any portion of the base
amount (without giving effect to any increase) not spent in the
immediately preceding period, and that capital expenditures in
any period shall be deemed first made from the base amount
applicable to such period in any given period.
|
|
|
Senior Notes
On April 14, 2004, CCI Holdings and
Consolidated Communications Texas Holdings, Inc. issued
$200,000,000 aggregate principal amount of senior notes in a
private placement exempt from the registration requirements of
the Securities Act. Our senior notes were issued under an
indenture, dated as of April 14, 2004, among CCI Holdings,
Consolidated Communications Texas Holdings, Inc., Homebase and
Wells Fargo Bank, National Association, as trustee. Following
the reorganization, CCI Holdings will succeed to the obligations
of Consolidated Communications Texas Holdings, Inc. under the
indenture.
139
Our senior notes:
|
|
|
|
|
|
|
mature on April 1, 2012;
|
|
|
|
|
|
are our unsecured obligations:
|
|
|
|
|
|
|
|
equal in right of payment to any of our existing
and future senior unsecured indebtedness,
|
|
|
|
|
|
senior in right of payment to any of our existing
and future subordinated indebtedness,
|
|
|
|
|
|
effectively junior in right of payment to all of
our existing and future secured indebtedness to the extent of
the value of the assets securing such indebtedness, and
|
|
|
|
|
|
effectively subordinated to the existing and
future liabilities of our subsidiaries; and
|
|
|
|
|
|
|
|
accrue interest at a rate of 9 3/4% per
annum, payable on a semi-annual basis, on April 1 and
October 1 of each year.
|
We may elect to redeem our senior notes on or
after April 1, 2008, in whole or in part, in cash, at the
following redemption prices, plus accrued and unpaid interest
to, and including, the date of redemption:
|
|
|
|
|
|
|
|
|
Redemption
|
|
Period
|
|
Price
|
|
|
|
|
2008
|
|
|
104.875
|
%
|
|
2009
|
|
|
102.438
|
%
|
|
2010 and thereafter
|
|
|
100.000
|
%
|
In addition, at any time prior to April 1,
2007, we may, at our option and subject to certain requirements,
redeem up to 35.0% of the aggregate principal amount of our
senior notes with the net proceeds of certain equity offerings
(including with this offering) at a redemption price equal to
109.750% of the principal amount plus accrued and unpaid
interest thereon, if any, to the date of redemption. Upon the
closing of this offering, we intend to exercise this right and
redeem 35% of our outstanding senior notes. See Use of
Proceeds.
Further, at any time prior to October 6,
2005, we may redeem our senior notes in whole but not in part
with all or a portion of the net proceeds of an offering of a
qualified income depository security at the following redemption
prices:
|
|
|
|
|
|
|
|
|
Redemption
|
|
Period
|
|
Price
|
|
|
|
|
Day 1 through Day 360
|
|
|
104.875
|
%
|
|
Day 361 through Day 540
|
|
|
102.438
|
%
|
If a change of control, as defined in the
indenture, occurs, we will be required to make an offer to
repurchase our senior notes. The repurchase price will be 101.0%
of the principal amount thereof, plus accrued and unpaid
interest, if any, to, but excluding, the date of repurchase.
The indenture contains restrictive covenants
which restricts our ability, and the ability of our restricted
subsidiaries, to, among other things:
|
|
|
|
|
|
|
to incur additional indebtedness or issue
preferred stock;
|
|
|
|
|
|
pay dividends or make other distributions to its
stockholders
|
|
|
|
|
|
purchase or redeem capital stock or subordinated
indebtedness;
|
140
|
|
|
|
|
|
|
make investments;
|
|
|
|
|
|
create liens;
|
|
|
|
|
|
incur restrictions on the ability of our
restricted subsidiaries to pay dividends or make other payments
to us;
|
|
|
|
|
|
sell assets;
|
|
|
|
|
|
consolidate or merge with or into other companies
or transfer all of substantially all of our assets; and
|
|
|
|
|
|
engage in transactions with affiliates.
|
|
|
|
|
|
Limitation on Restricted
Payments
|
We summarize below the material provisions of the
restricted payments covenant in the indenture. This summary is
qualified in its entirety by reference to the actual restricted
payments covenant, which has been filed as an exhibit to the
registration statement of which this prospectus forms a part.
We shall not make, and shall not permit any of
our restricted subsidiaries to make, directly or indirectly, any
restricted payment if at the time of, and after giving effect
to, such proposed restricted payment:
|
|
|
|
|
|
|
a default or event of default shall have occurred
and be continuing (or would result from such payment);
|
|
|
|
|
|
we could not incur at least $1.00 of additional
indebtedness pursuant a 6.0 to 1.0 leverage ratio (as
defined in the indenture);
|
|
|
|
|
|
the aggregate amount of such restricted payment
and all other restricted payments declared or made subsequent to
the issue date and then outstanding would exceed, at the date of
determination, without duplication, the sum of:
|
|
|
|
|
|
|
|
an amount (whether positive or negative) equal to
consolidated EBITDA (as defined in the indenture) from the
beginning of the first fiscal quarter in which our senior notes
were originally issued to the end of our most recent fiscal
quarter for which internal financial statements are available at
the date of such restricted payment, taken as a single
accounting period, less the product of 1.5 times our
consolidated interest expense (as defined in the indenture) from
the first date of the fiscal quarter in which the issue date
occurs to the end of our most recent fiscal quarter ending at
least 45 days prior to the date of such restricted payment,
taken as a single accounting period,
|
|
|
|
|
|
proceeds of capital stock sales,
|
|
|
|
|
|
the sum of (A) the aggregate net cash
proceeds received by us or any of our restricted subsidiaries
from the issuance or sale after the issue date of convertible or
exchangeable indebtedness that has been converted into or
exchanged for our capital stock (other than disqualified stock)
and (B) the aggregate amount by which our indebtedness or
any of our restricted subsidiaries is reduced on our
consolidated balance sheet on or after the issue date upon the
conversion or exchange of any indebtedness issued or sold on or
prior to the issue date that is convertible or exchangeable for
our capital stock (other than disqualified stock) (excluding, in
the case of clause (A) or (B), (x) any such
indebtedness issued or sold to us or a subsidiary of ours or an
employee stock ownership plan or trust established by us or any
such subsidiary of ours for the benefit of their employees and
(y) the aggregate amount of any cash or other property
distributed by us or any of our restricted subsidiaries upon any
such conversion or exchange), and
|
|
|
|
|
|
an amount equal to the sum of (A) the net
reduction in, or any return on, investments (other than
permitted investments) resulting from dividends, repayments of
loans or advances or other
|
141
|
|
|
|
|
|
|
transfers of property, in each case to us or any
restricted subsidiary in respect of such investment, or from the
reclassification of any unrestricted subsidiary as a restricted
subsidiary, or from the disposition of capital stock of an
unrestricted subsidiary for cash or property received by us or
any restricted subsidiary, and (B) the portion
(proportionate to our equity interest in an unrestricted
subsidiary) of the fair market value of the net assets of an
unrestricted subsidiary at the time such unrestricted subsidiary
is designated a restricted subsidiary; provided, however, that
the foregoing sum shall not exceed, in the case of any person,
the amount of investments previously made (and treated as a
restricted payment) by any Issuer or any restricted subsidiary
in such person.
|
Based upon the foregoing, between April 14,
2004 through December 31, 2004, we would have generated the
ability to pay dividends of:
|
|
|
|
|
|
|
|
|
$46.2 million on an historical basis; and
|
|
|
|
|
|
|
|
|
|
$172.9 million on a pro forma basis for the
TXUCV acquisition and after giving effect to this offering.
|
|
|
Regardless of whether we could make any
restricted payment under the build-up amount referred to above,
we may, following the first public equity offering that results
in a public market, pay dividends on our capital stock of up to
6.0% per year of the cash proceeds (net of
underwriters fees, discounts or commissions paid by us) of
such first public equity offering; provided, however, that
(1) such dividends shall be (x) paid pro rata to the
holders of all classes of the applicable class of capital stock
and (y) included in the calculation of the amount of
restricted payments and (2) at the time of payment of any
such dividend, no default or event of default shall have
occurred and be continuing or would result therefrom. Based on
this provision and after giving effect to this offering and the
related transactions, we would be able to pay approximately
$4.8 million annually in dividends. This means that we
could pay $4.8 million in dividends under this provision in
addition to whatever we may be able to pay under the build-up
amount, although a dividend payment under this provision will
reduce the amount we otherwise would have available to us under
the build-up amount for restricted payments, including dividends.
Events of Default
The indenture also provides for events of default
which, if any of them occurs, would permit or require the
principal of and accrued interest on such senior notes to become
or be declared due and payable.
Registration Rights
Pursuant to a registration rights agreement
entered into as part of our senior notes issuance, we will:
|
|
|
|
|
|
|
use our reasonable best efforts to cause the
registration of our senior notes within 195 days after the
issuance date of our senior notes;
|
|
|
|
|
|
use our reasonable best efforts to cause the
registration statement to become effective within 270 days
of the issue date of the notes;
|
|
|
|
|
|
consummate the exchange offer within
300 days after the issuance date of our senior
notes; and
|
|
|
|
|
|
use our reasonable best efforts to file a shelf
registration statement for the resale of our senior notes if we
do not consummate an exchange offer within the time period
listed above and in certain other circumstances.
|
We will pay additional interest on our senior
notes if we do not meet these timing requirements for the filing
the registration statement or consummating the exchange offer.
Because we have not yet effected the exchange offer, additional
interest started accruing on our senior notes on
February 9, 2005, and will continue to accrue until such
time as the exchange offer has been consummated. We are required
to pay
142
interest on our senior notes at a rate of 10.0%
per annum for the first 90 days following a registration
default and, thereafter, the interest rate will increase by
0.25% per annum for each successive 90 day period, up to a
maximum of 1.0% per annum above the stated coupon.
GECC Capital Leases
CCI Texas leases certain furniture, fixtures,
equipment and leasehold improvements at CCI Texas current
corporate headquarters in Irving pursuant to two Master Lease
Agreements between CCI Texas and GECC. During 2004,
CCI Texas paid a total of $1.2 million to GECC
pursuant to these capital leases. The leases had an initial term
of 30 months and each ended on October 1, 2004. At the
termination of the initial term of the first lease for leasehold
improvements, CCI Texas elected to purchase the scheduled
leasehold improvements for $1.1 million. At the termination
of the initial term of the second lease for furniture, fixtures
and equipment, CCI Texas elected to extend the term of the
agreement until April 1, 2007, at which time CCI Texas will
have an option to purchase the equipment for its then fair
market value. As of December 31, 2004, the outstanding
principal amount of this capital lease was $1.2 million.
This lease requires Texas Holdings to maintain a specified debt
rating. As of the date of this prospectus, Texas Holdings is not
in compliance with this covenant, although we are not aware of
the delivery of any notice of default. Upon a default under this
lease, GECC may take possession of the scheduled equipment and
require Texas Holdings to pay certain stipulated loss amounts.
143
DESCRIPTION OF CAPITAL STOCK
We summarize below the material terms and
provisions of our amended and restated certificate of
incorporation and amended and restated bylaws. The following
summary of our capital stock is intended as a summary only and
is qualified in its entirety by reference to our amended and
restated certificate of incorporation and our amended and
restated bylaws, the forms of which are filed as exhibits to the
registration statement of which this prospectus forms a part and
by reference to the DGCL.
General Matters
CCI Holdings, the issuer in this offering, is
presently a wholly owned subsidiary of Homebase. Prior to the
consummation of this offering, and subject to obtaining the
prior approval of the ICC, we plan to effect a reorganization
pursuant to which first our sister subsidiary Consolidated
Communications Texas Holdings, Inc. and then Homebase will merge
with and into CCI Holdings. See Summary Our
Current Organizational Structure and
Post-Offering Organizational Structure.
In connection with the reorganization, this offering and the
related transactions, we will amend and restate our certificate
of incorporation to, among other things, authorize two classes
of common stock, Class A common stock and Class B
common stock, and change our name to Consolidated Communications
Holdings, Inc. Throughout this prospectus, unless the context
otherwise requires, we have assumed that the foregoing
reorganization has been consummated.
Authorized Capitalization
Upon the closing of this offering, our authorized
common stock and preferred stock will consist of:
|
|
|
|
|
|
|
100 million shares of Class A common
stock, par value $0.01 per share;
|
|
|
|
|
|
20 million shares of Class B common
stock, par value $0.01 per share; and
|
|
|
|
|
|
10 million shares of preferred stock,
par value $0.01 per share.
|
Immediately following the closing of this
offering, we will have outstanding:
|
|
|
|
|
|
|
shares
of Class A common stock;
|
|
|
|
|
|
shares
of Class B common stock; and
|
|
|
|
|
|
no shares of preferred stock.
|
All of our outstanding shares of Class B
common stock will be owned by Central Illinois Telephone upon
the closing of the offering.
Common Stock
Holders of our Class A common stock are
entitled to one vote per share and holders of our Class B
common stock are entitled to ten votes per share. Holders of
shares of Class A common stock and Class B common
stock will vote together as a single class on all matters
submitted to a vote of stockholders, unless otherwise required
by law. Delaware law could require either our Class A
common stock or Class B common stock to vote separately as
a single class in certain circumstances, including:
|
|
|
|
|
|
|
if we amended our amended and restated
certificate of incorporation to increase the authorized shares
of a class of stock, or to increase or decrease the par value of
a class of common stock, then that class would be required to
vote separately to approve the proposed amendment; or
|
|
|
|
|
|
if we amended our amended and restated
certificate of incorporation in a manner that altered or changed
the powers, preferences or special rights of a class of common
stock in a manner that affects them adversely then that class
would be required to vote separately to approve the proposed
amendment.
|
144
Subject to preferences that may apply to any
shares of preferred stock outstanding at the time, the holders
of Class A common stock and Class B common stock shall
be entitled to share equally in any dividends that our board of
directors may determine to issue from time to time. In the event
a dividend is paid in the form of shares of common stock or
rights to acquire shares of common stock, the holders of
Class A common stock shall receive Class A common
stock, or rights to acquire Class A common stock, as the
case may be, and the holders of Class B common stock shall
receive Class B common stock, or rights to acquire
Class B common stock, as the case may be. In the event a
dividend is paid in the form of shares of common stock or rights
to acquire shares of common stock of any other person or entity,
the holders of Class A common stock and Class B common
stock may receive separate classes or series of securities of
such other person provided that such separate classes or series
of securities are substantively identical in their rights and
preferences, except that the holders of shares of Class B
common stock may receive securities of a class or series having
higher relative voting rights than the holders of shares of
Class A common stock.
Effective upon the closing of this offering, our
board of directors will adopt a dividend policy that reflects
its judgment that our stockholders would be better served if we
distributed to them a substantial portion of the cash generated
by our business in excess of our expected cash needs rather than
using the cash for other purposes. In accordance with our
dividend policy, we currently intend to pay an initial dividend
of
$ per
share (representing a pro rata portion of the expected dividend
for the first year following the closing of this offering) on or
about ,
2005 to stockholders of record as
of ,
2005 and to continue to pay quarterly dividends at an annual
rate of
$ per
share for the first year following the closing of this offering,
but only if and to the extent declared by our board of directors
and subject to various restrictions on our ability to do so.
These expected cash needs referred to above include interest
payments on our indebtedness, capital expenditures, integration,
restructuring and related costs of the TXUCV acquisition in
2005, taxes, incremental costs associated with being a public
company and certain other costs. We are not required to pay
dividends, and our stockholders will not be guaranteed, or have
contractual or other rights, to receive dividends. Our board of
directors may decide at any time, in its discretion, to decrease
the amount of dividends, otherwise change or revoke the dividend
policy or discontinue entirely the payment of dividends. In
addition, our ability to pay dividends will be restricted by
current and future agreements governing our debt, including the
amended and restated credit agreement and the indenture
governing our senior notes, Delaware law and state regulatory
authorities. See Risk Factors Risks Relating
to Our Class A Common Stock You may not
receive dividends because our board of directors could, in its
discretion, depart from or change our dividend policy at any
time, We might not have cash in the
future to pay dividends in the intended amounts or at all,
You may not receive dividends because of
restrictions in our debt agreements, Delaware law and state
regulatory requirements, Because we are
a holding company with no operations, we will not be able to pay
dividends unless our subsidiaries transfer funds to us and
Dividend Policy and Restrictions.
Rights Upon
Liquidation
In the event of our voluntary or involuntary
liquidation, dissolution or winding up, holders of shares of our
common stock will be entitled to share equally in our assets
available for distribution to holders of shares of our common
stock on an equal, pro rata basis, subject to the prior rights
of our creditors and holders of any outstanding preferred stock
and subject to limited exceptions for distributions of capital
stock or convertible securities with differential voting rights.
Mergers and Consolidations
In the event of a merger or consolidation with or
into another entity, the holders of each class of our common
stock shall be entitled to receive the same per share
consideration, except that in any transaction in which our
common stock holders receive shares of capital stock, the
holders of shares of Class B common stock may receive
securities having higher relative voting rights than the holders
of shares of Class A common stock.
145
Preemptive and Other Subscription
Rights
The holders of our common stock do not have
preemptive, subscription or redemption rights and are not
subject to further calls or assessments. All outstanding shares
of our common stock, including the common stock offered in this
offering, will be fully paid and non-assessable.
Conversion
Our Class A common stock is not convertible
into any other shares of our capital stock. Each share of
Class B common stock is convertible at any time at the
option of the holder into one share of Class A common
stock. In addition, each share of Class B common stock
shall convert automatically into one share of Class A
common stock upon any transfer, whether or not for value, except
for transfers to permitted transferees as described
in our amended and restated certificate of incorporation.
Permitted transferee means:
|
|
|
|
|
(1) Richard A. Lumpkin or one of his
immediate family members;
|
|
|
|
|
(2) any corporation, partnership, limited
liability company or other entity (i) more than 50% of the
voting or similar equity interests of which are owned directly
or indirectly by Richard A. Lumpkin and/or one or more of his
immediate family members and (ii) which is controlled
directly or indirectly by Richard A. Lumpkin and/or one or more
of his immediate family members (including by way of the ability
to designate a majority of the board of directors or other
comparable governing body of such entity);
|
|
|
|
|
(3) any trust (including a voting trust)
which is (i) more than 50% for the benefit of Richard A.
Lumpkin and/or one or more of his immediate family members and
(ii) controlled directly or indirectly by Richard A.
Lumpkin and/or one or more of his immediate family
members, or
|
|
|
|
|
(4) the estate of Richard A. Lumpkin or one
of his immediate family members until such time as the property
of such estate is distributed in accordance with the applicable
will or applicable law.
|
For purposes of the definition of permitted
transferee:
|
|
|
|
|
|
|
immediate family member means
(i) any lineal descendant of Richard Adamson Lumpkin or
Mary Green Lumpkin, parents of Richard A. Lumpkin, and
(ii) the spouse of any such lineal descendant (parentage
and descent in each case to include adoptive and step
relationships);
|
|
|
|
|
|
control of a corporation,
partnership, limited liability company or other entity or of a
trust means the possession, directly or indirectly, of the power
to direct or cause the direction of the management or policies
of the corporation, partnership, limited liability company or
other entity or of a trust, whether through the ownership of
voting securities, by agreement or otherwise and, in the case of
a trust, control shall also include the ability to
make investment decisions for the trust or to appoint and remove
the person or entity that makes investment decisions for the
trust; and
|
|
|
|
|
|
the failure of any corporation, partnership or
other entity or of a trust to continue to satisfy the
requirements of the definition set forth in clause (2) or
(3) above shall in and of itself constitute a transfer of
shares of Class B common stock.
|
A pledge of shares of Class B common stock
to a pledgee pursuant to a bona fide pledge of such shares as
collateral security for indebtedness due to the pledgee shall
not constitute a transfer of such shares of Class B common
stock; provided that any event of foreclosure or other similar
action by the pledgee shall constitute a transfer unless in
connection with such foreclosure such pledged shares of
Class B common stock are transferred to a permitted
transferee.
Once transferred and converted into Class A
common stock, the Class B common stock shall not be
reissued. No class of common stock may be subdivided or combined
unless the other class of common stock concurrently is
subdivided or combined in the same proportion and in the same
manner.
146
Preferred Stock
Our amended and restated certificate of
incorporation will provide that we may issue up to
10 million shares of preferred stock in one or more
classes or series as may be determined by our board of directors.
Our board of directors has broad discretionary
authority with respect to the rights of issued classes or series
of our preferred stock and may take several actions without any
vote or action of the holders of our common stock, including:
|
|
|
|
|
|
|
determining the number of shares to be included
in each class or series; and
|
|
|
|
|
|
fixing the designation, preferences, limitations
and relative rights of the shares of each class or series,
including provisions related to dividends, conversion, voting,
redemption and liquidation, which may be superior to those of
our common stock.
|
The board of directors may authorize, without
approval of holders of our common stock, the issuance of
preferred stock with voting and conversion rights that could
adversely affect the voting power and other rights of holders of
our common stock. For example, our preferred stock may rank
prior to our common stock as to dividend rights, liquidation
preferences or both, may have full or limited voting rights and
may be convertible into shares of our common stock. The number
of authorized shares of our preferred stock may be increased or
decreased (but not below the number of shares then outstanding)
by the affirmative vote of the holders of at least a majority of
our common stock, without a vote of the holders of any other
class or series of our preferred stock unless required by the
terms of such class or series of preferred stock or by the DGCL.
We believe that the ability of our board of
directors to issue one or more series of our preferred stock
will provide us with flexibility in structuring possible future
financings and acquisitions and in meeting other corporate needs
that might arise. The authorized shares of our preferred stock
and common stock will be available for issuance without action
by holders of our common stock, unless such action is required
by applicable law or the rules of any stock exchange or
automated quotation system on which our securities may be listed
or traded.
Although our board of directors has no intention
at the present time of doing so, it could issue a series of our
preferred stock that could, depending on the terms of such
series, be used to implement a stockholder rights plan or
otherwise impede the completion of a merger, tender offer or
other takeover attempts of our company. Our board of directors
could issue preferred stock having terms that could discourage
an acquisition attempt through which an acquirer may be able to
change the composition of the board of directors, including by a
tender offer or other transaction that some, or a majority, of
our stockholders might believe to be in their best interests or
in which stockholders might receive a premium for their stock
over the then current market price.
Registration Rights
In connection with this offering and the related
transactions, we will grant registration rights to each of our
existing equity investors that provide each such investor with:
|
|
|
|
|
|
|
up to two demand registration rights;
|
|
|
|
|
|
unlimited shelf registration rights; and
|
|
|
|
|
|
unlimited piggyback registration
rights.
|
See Certain Relationships and Related Party
Transactions Reorganization Agreement
Registration Rights.
147
Anti-takeover Effects of our Amended and
Restated Certificate of Incorporation, Amended and Restated
Bylaws and Applicable Laws
Our amended and restated certificate of
incorporation and amended and restated bylaws will contain
certain provisions that are intended to enhance the likelihood
of continuity and stability in the composition of the board of
directors and which may have the effect of delaying, deferring
or preventing a future takeover or change in control of the
company unless such takeover or change in control is approved by
the board of directors. A stockholder might consider an attempt
to takeover or effect a change in control to be in its best
interest, including those attempts that might result in a
premium over the market price for the shares held by
stockholders.
These provisions include:
As discussed above, our Class B common stock has
ten votes per share, while our Class A common stock, which is
the class of stock we are selling in this offering and which
will be the only class of stock which is publicly traded, has
one vote per share. After giving effect to this offering and the
related transactions, all of our Class B common stock will be
owned by Central Illinois Telephone, an entity affiliated with
our chairman Richard Lumpkin, and will
represent %
of the voting power of our outstanding capital stock. Because of
our dual class structure, Central Illinois Telephone will
continue to be able to control all matters submitted to our
stockholders for approval notwithstanding the fact that it owns
significantly less than 50% of the shares of our outstanding
common stock. This concentrated control could discourage others
from initiating any potential merger, takeover or other possible
change of control transaction that other stockholders may view
as beneficial.
The DGCL provides that stockholders are not
entitled to the right or cumulate votes in the election of
directors unless our certificate of incorporation provides
otherwise. Our amended and restated certificate of incorporation
will not expressly provide for cumulative voting.
|
|
|
|
|
Special Meetings of
Stockholders
|
Our amended and restated bylaws will provide
that, except as otherwise required by law, special meetings of
the stockholders can only be called by the chairman of the board
or our president, or pursuant to a resolution adopted by a
majority of the board of directors or by one or more
stockholders holding shares of common stock representing at
least 50% of the combined voting power of the outstanding common
stock. Except as provided above, stockholders will not be
permitted to call a special meeting or to require the board of
directors to call a special meeting.
|
|
|
|
|
Undesignated Preferred Stock
|
The ability to authorize undesignated or
blank check preferred stock makes it possible for
our board of directors to issue preferred stock with voting or
other rights or preferences that could impede the success of any
attempt to acquire us. These and other provisions may have the
effect of deferring hostile takeovers or delaying changes in
control or management of our company.
|
|
|
|
|
Anti-takeover Effects of Delaware
Law
|
Section 203 of the DGCL provides that,
subject to exceptions specified therein, an interested
stockholder of a Delaware corporation shall not engage in
any business combination, including general mergers
or consolidations or acquisitions of additional shares of the
corporation, with the corporation for a three-year period
following the time that such stockholder becomes an interested
stockholder unless:
|
|
|
|
|
|
|
prior to such time, the board of directors of the
corporation approved either the business combination or the
transaction which resulted in the stockholder becoming an
interested stockholder;
|
148
|
|
|
|
|
|
|
upon consummation of the transaction which
resulted in the stockholder becoming an interested
stockholder, the interested stockholder owned at least 85%
of the voting stock of the corporation outstanding at the time
the transaction commenced (excluding specified shares); or
|
|
|
|
|
|
on or subsequent to such time, the business
combination is approved by the board of directors of the
corporation and authorized at an annual or special meeting of
stockholders, and not by written consent, by the affirmative
vote of at least 66 2/3% percent of the outstanding voting stock
not owned by the interested stockholder.
|
Under Section 203, the restrictions
described above also do not apply to specified business
combinations proposed by an interested stockholder following the
announcement or notification of one of specified transactions
involving the corporation and a person who had not been an
interested stockholder during the previous three years or who
became an interested stockholder with the approval of a majority
of the corporations directors, if such transaction is
approved or not opposed by a majority of the directors who were
directors prior to any person becoming an interested stockholder
during the previous three years or were recommended for election
or elected to succeed such directors by a majority of such
directors.
Except as otherwise specified in
Section 203, an interested stockholder is
defined to include:
|
|
|
|
|
|
|
any person that is the owner of 15% or more of
the outstanding voting stock of the corporation, or is an
affiliate or associate of the corporation and was the owner of
15% or more of the outstanding voting stock of the corporation
at any time within three years immediately prior to the date of
determination; and
|
|
|
|
|
|
the affiliates and associates of any such person.
|
Under some circumstances, Section 203 makes
it more difficult for a person who would be an interested
stockholder to effect various business combinations with a
Delaware corporation for a three-year period. We have not
elected to be exempt from the restrictions imposed under
Section 203.
Our amended and restated certificate of
incorporation will provide that, to the fullest extent permitted
by the DGCL and except as otherwise provided in our amended and
restated bylaws, none of our directors shall be liable to us or
our stockholders for monetary damages for a breach of fiduciary
duty. In addition, our amended and restated certificate of
incorporation and amended and restated bylaws permit
indemnification of any person who was or is made, or threatened
to be made, a party to any action, suit or other proceeding,
whether criminal, civil, administrative or investigative,
because of his or her status as a director or officer of CCI
Holdings, or service as a director, officer, employee or agent
of another corporation, partnership, joint venture, trust or
other enterprise at our request to the fullest extent authorized
under the DGCL against all expenses, liabilities and losses
reasonably incurred by such person. Further, our amended and
restated bylaws will provide that we may purchase and maintain
insurance on our own behalf and on behalf of any other person
who is or was a director, officer or agent of CCI Holdings or
was serving at our request as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust
or other enterprise.
Transfer Agent and Registrar
Equiserve, Inc. will be appointed as the transfer
agent and registrar for our common stock upon completion of this
offering.
Listing
We have applied to list our Class A common stock
on the New York Stock Exchange under the
symbol CCM. Our Class B common stock will not
be listed on any stock market or exchange.
149
SHARES ELIGIBLE FOR FUTURE SALE
Prior to this offering, there has not been any
public market for our Class A common stock, and we cannot
predict what effect, if any, market sales of shares or the
availability of shares for sale will have on the market price of
our Class A common stock. Nevertheless, sales of
substantial amounts of Class A common stock in the public
market, or the perception that such sales could occur, could
materially and adversely affect the market price of our
Class A common stock and could impair our ability to raise
capital through the sale of our equity or equity-related
securities at a time and price that we deem appropriate.
Upon completion of this
offering, shares
of our common stock will be outstanding. Of these shares,
the shares
of Class A common stock sold in this offering will be
freely tradable without restriction or further registration
under the Securities Act, unless held by our
affiliates, as that term is defined in Rule 144
under the Securities Act. The remaining outstanding shares of
common stock will be deemed restricted securities as
that term is defined under Rule 144. Restricted securities
may be sold in the public market only if registered or if they
qualify for an exemption from registration under Rule 144
or 144(k) under the Securities Act, which are summarized below.
If permitted under our current and future
agreements governing our debt, such as the amended and restated
credit agreement and our indenture, we may issue shares of Class
A common stock from time to time as consideration for future
acquisitions, investments or other purposes. In the event any
such acquisition, investment or other transaction is
significant, the number of shares of Class A common stock that
we may issue may in turn be significant. In addition, we may
also grant registration rights covering those shares of Class A
common stock issued in connection with any such acquisitions,
investments or other transactions.
Lock-up Arrangements
In connection with this offering and the related
transactions, we, our executive officers, directors and the
selling stockholders have, subject to certain exceptions, agreed
with the underwriters not to dispose of or hedge any of our
shares of common stock during the 180-day period following the
date of this prospectus. See Underwriting for a
further discussion of the lock-up agreements.
Stockholders and Registration Rights
Our existing equity investors will have
registration rights for their shares of common stock for resale
in some circumstances. See Certain Relationships and
Related Party Transactions Reorganization
Agreement Registration Rights.
Rule 144
In general, under Rule 144, as currently in
effect, beginning 90 days after the date of this
prospectus, any person, including an affiliate, who has
beneficially owned shares of our common stock for a period of at
least one year is entitled to sell, within any three-month
period, a number of shares that does not exceed the greater of:
|
|
|
|
|
|
|
1.0% of the then-outstanding shares of common
stock; and
|
|
|
|
|
|
the average weekly trading volume in the common
stock on the New York Stock Exchange during the four calendar
weeks preceding the date on which the notice of the sale is
filed with the SEC.
|
Sales under Rule 144 are also subject to
provisions relating to notice, manner of sale, volume
limitations and the availability of current public information
about us.
Following the lock-up period, we estimate that
approximately shares
of our common stock that are restricted securities or are held
by our affiliates as of the date of this prospectus will be
eligible for sale in the public market in compliance with
Rule 144 under the Securities Act.
150
Rule 144(k)
Under Rule 144(k), a person who is not
deemed to have been one of our affiliates at any time during the
90 days preceding a sale, and who has beneficially owned
the shares for at least two years, including the holding period
of any prior owner other than an affiliate, is
entitled to sell the shares without complying with the manner of
sale, public information, volume limitation or notice provisions
of Rule 144.
151
MATERIAL U.S. FEDERAL INCOME TAX
CONSIDERATIONS
The following is a summary of the material
U.S. federal income tax considerations with respect to the
ownership and disposition of our common stock by
U.S. holders (as defined below) and non-U.S. holders
(as defined below) as of the date hereof. This summary deals
only with holders that hold our common stock as a capital asset.
For purposes of this summary, a
U.S. holder means a beneficial owner of our
common stock that is any of the following for U.S. federal
income tax purposes: (i) a citizen or resident of the
United States, (ii) a corporation created or organized in
or under the laws of the United States, any state thereof, or
the District of Columbia, (iii) an estate the income of
which is subject to U.S. federal income taxation regardless
of its source, or (iv) a trust if (1) its
administration is subject to the primary supervision of a court
within the United States and one or more U.S. persons have
the authority to control all of its substantial decisions, or
(2) it has a valid election in effect under applicable
U.S. Treasury regulations to be treated as a
U.S. person. A non-U.S. holder is a
beneficial owner, other than an entity classified as a
partnership for U.S. federal income tax purposes, that is
not a U.S. holder.
This summary is based upon provisions of the
Internal Revenue Code of 1986, as amended, and regulations,
rulings and judicial decisions as of the date hereof. Those
authorities may be changed, perhaps retroactively, or be subject
to differing interpretations, so as to result in
U.S. federal tax considerations different from those
summarized below. This summary does not represent a detailed
description of the U.S. federal tax considerations to you
in light of your particular circumstances. In addition, it does
not represent a description of the U.S. federal tax
considerations to you if you are subject to special treatment
under U.S. federal tax laws (including if you are a dealer
in securities, trader in securities that uses a mark-to-market
method of accounting for securities holdings, financial
institution, tax-exempt entity, insurance company, person
holding common stock as part of a hedging, integrated,
conversion or constructive sale transaction or a straddle,
person owning 10 percent or more of our voting stock,
person subject to alternative minimum tax, U.S. holder
whose functional currency is not the U.S. dollar,
U.S. expatriate, controlled foreign corporation
or passive foreign investment company), and it
generally does not address any U.S. taxes other than the
federal income tax. We cannot assure you that a change in law
will not alter significantly the tax considerations that we
describe in this summary.
If an entity classified as a partnership for
U.S. federal income tax purposes holds our common stock,
the tax treatment of a partner will generally depend on the
status of the partner and the activities of the partnership. If
you are a partnership holding our common stock, or a partner in
such a partnership, you should consult your tax advisors.
If you are considering the purchase of our
common stock, you should consult your own tax advisors
concerning the particular U.S. federal tax consequences to
you of the ownership and disposition of the common stock, as
well as the consequences to you arising under the laws of any
other taxing jurisdiction, including any state, local or foreign
tax consequences.
U.S. Holders
The gross amount of dividends paid to
U.S. holders of common stock will be treated as dividend
income to such holders, to the extent paid out of current or
accumulated earnings and profits, as determined under
U.S. federal income tax principles. Such income will be
includable in the gross income of a U.S. holder on the day
received by the U.S. holder. Under current legislation,
which is scheduled to sunset at the end of 2008,
dividend income will generally be taxed to individual
U.S. holders at rates applicable to long-term capital
gains, provided that a minimum holding period and other
limitations and requirements are satisfied. Dividends received
after 2008 will be taxable at ordinary rates. Corporate
U.S. holders may be entitled to a dividends received
deduction with respect to distributions treated as dividend
income for U.S. federal income tax purposes, subject to
numerous limitations and requirements.
152
To the extent that the amount of any distribution
exceeds our current and accumulated earnings and profits, the
distribution will first be treated as a tax-free return of
capital, causing a reduction in the adjusted basis of the shares
of common stock (thereby increasing the amount of gain, or
decreasing the amount of loss, to be recognized by the holder on
a subsequent disposition of our common stock), and the balance
in excess of adjusted basis will be taxed as capital gain
(short-term or long-term, as applicable) recognized on a sale or
exchange.
|
|
|
|
|
Gain on Disposition of Common
Stock
|
A U.S. holder will recognize taxable gain or
loss on any sale or exchange of shares of our common stock in an
amount equal to the difference between the amount realized and
the U.S. holders basis in such shares of common
stock. Such gain or loss will be capital gain or loss. Capital
gains of individuals derived with respect to capital assets held
for more than one year are eligible for reduced rates of
taxation. The deductibility of capital losses is subject to
limitation.
|
|
|
|
|
Information Reporting and Backup
Withholding
|
In general, information reporting requirements
will apply to dividends paid on our common stock and to the
proceeds received on the sale, exchange or other disposition of
common stock by a U.S. holder other than certain exempt
recipients (such as corporations). A backup withholding tax will
apply to such payments if the U.S. holder fails to provide
an accurate taxpayer identification number and to comply with
certain certification procedures or otherwise establish an
exemption from backup withholding. The amount of any backup
withholding from a payment to a U.S. holder will be allowed
as a refund or credit against the U.S. holders
U.S. federal income tax liability provided that the
required information is furnished to the Internal Revenue
Service, or IRS.
Non-U.S. Holders
Dividends paid to a non-U.S. holder of our
common stock, to the extent paid out of current or accumulated
earnings and profits, as determined under U.S. federal
income tax principles, generally will be subject to withholding
of U.S. federal income tax at a 30.0% rate or such lower
rate as may be specified by an applicable income tax treaty.
However, dividends that are effectively connected with the
conduct of a trade or business by a non-U.S. holder within
the United States and, where an income tax treaty applies, are
attributable to a U.S. permanent establishment of the
non-U.S. holder, are not subject to this withholding tax,
but instead are subject to U.S. federal income tax on a net
income basis at applicable individual or corporate rates.
Certain certification and disclosure requirements must be
complied with in order for effectively connected dividends to be
exempt from this withholding tax. Any such effectively connected
dividends received by a foreign corporation may be subject to an
additional branch profits tax at a 30.0% rate or
such lower rate as may be specified by an applicable income tax
treaty.
A non-U.S. holder of our common stock who is
entitled to and wishes to claim the benefits of an applicable
treaty rate (and avoid backup withholding as discussed below)
for dividends, will be required to (i) complete IRS
Form W-8BEN (or successor form) and make certain
certifications, under penalty of perjury, to establish its
status as a non-U.S. person and its entitlement to treaty
benefits or (ii) if the common stock is held through
certain foreign intermediaries, satisfy the relevant
certification requirements of applicable U.S. Treasury
regulations. Special certification and other requirements apply
to certain non-U.S. holders that are entities rather than
individuals.
A non-U.S. holder of our common stock
eligible for a reduced rate of U.S. federal withholding tax
pursuant to an income tax treaty may obtain a refund of any
excess amounts withheld by timely filing an appropriate claim
for refund with the IRS.
153
|
|
|
|
|
Gain on Disposition of Common
Stock
|
A non-U.S. holder generally will not be
subject to U.S. federal income tax with respect to gain
recognized on a sale or other disposition of our common stock
unless: (i) the gain is effectively connected with a trade
or business of the non-U.S. holder in the U.S. and, where a
tax treaty applies, is attributable to a U.S. permanent
establishment of the non-U.S. holder (in which case, for a
non-U.S. holder that is a foreign corporation, the branch
profits tax described above may also apply); (ii) in the
case of a non-U.S. holder who is an individual, such holder
is present in the U.S. for 183 or more days in the taxable
year of the sale or other disposition and certain other
conditions are met; or (iii) we are or have been a
U.S. real property holding corporation for
U.S. federal income tax purposes.
We believe we currently are not, and do not
anticipate becoming, a U.S. real property holding
corporation for U.S. federal income tax purposes. If
we are or if we become a U.S. real property holding
corporation, if the common stock is regularly traded on an
established securities market, a non-U.S. holder who holds
or held (at any time during the shorter of the five year period
preceding the date of disposition or the holders holding
period) more than five percent of the common stock will be
subject to U.S. federal income tax on a disposition of the
common stock but other non-U.S. holders will not. If the
common stock is not so traded, all non-U.S. holders will be
subject to U.S. federal income tax on disposition of the
common stock.
Common stock held by an individual
non-U.S. holder at the time of death will be included in
such holders gross estate for U.S. federal estate tax
purposes, unless an applicable estate tax treaty provides
otherwise.
|
|
|
|
|
Information Reporting and Backup
Withholding
|
We must report annually to the IRS and to each
non-U.S. holder the amount of dividends paid to such holder
and the tax withheld (if any) with respect to such dividends,
regardless of whether withholding was required. Copies of the
information returns reporting such dividends and any withholding
may also be made available to the tax authorities in the country
in which the non-U.S. holder resides under the provisions
of an applicable income tax treaty. In addition, dividends paid
to a non-U.S. holder generally will be subject to backup
withholding unless applicable certification requirements are met.
Payment of the proceeds of a sale of our common
stock within the United States or conducted through certain
U.S. related financial intermediaries is subject to
information reporting and, depending upon the circumstances,
backup withholding unless the beneficial owner certifies under
penalties of perjury that it is not a United States person (and
the payor does not have actual knowledge or reason to know that
the beneficial owner is a United States person) or the holder
otherwise establishes an exemption.
Any amounts withheld under the backup withholding
rules may be allowed as a refund or a credit against such
holders U.S. federal income tax liability provided
the required information is timely furnished to the IRS.
154
UNDERWRITING
Under the terms and subject to the conditions
contained in an underwriting agreement
dated 2005,
we and the selling stockholders have agreed to sell to the
underwriters named below, for whom Credit Suisse First Boston
LLC and Citigroup Global Markets Inc. are acting as
representatives, the following respective numbers of shares of
Class A common stock:
|
|
|
|
|
|
|
|
|
|
Number of
|
|
Underwriter
|
|
Shares
|
|
|
|
|
Credit Suisse First Boston LLC
|
|
|
|
|
|
Citigroup Global Markets Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
The underwriting agreement provides that the
underwriters are obligated to purchase all the shares of Class A
common stock in this offering if any are purchased, other than
those shares covered by the over-allotment option described
below. The underwriting agreement also provides that if an
underwriter defaults, the purchase commitments of non-defaulting
underwriters may be increased or the offering may be terminated.
Certain selling stockholders have granted to the
underwriters a 30-day option to purchase on a pro rata basis up
to additional
shares at the initial public offering price less the
underwriting discounts and commissions. The option may be
exercised only to cover any over-allotments of Class A common
stock.
The underwriters propose to offer the shares of
Class A common stock initially at the public offering price on
the cover page of this prospectus and to selling group members
at that price less a selling concession of
$ per
share. The underwriters and selling group members may allow a
discount of
$ per
share on sales to other brokers or dealers. After the initial
public offering, the underwriters may change the public offering
price and concession and discount to brokers and dealers.
The following table summarizes the compensation
and estimated expenses we and the selling stockholders will pay:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Share
|
|
Total
|
|
|
|
|
|
|
|
|
|
Without Over-
|
|
With Over-
|
|
Without Over-
|
|
With Over-
|
|
|
|
allotment
|
|
allotment
|
|
allotment
|
|
allotment
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting discounts and commissions paid by us
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Expenses payable by us
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Underwriting discounts and commissions paid by
the selling stockholders
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Expenses payable by the selling stockholders
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
The underwriters have informed us that they do
not expect sales to accounts over which the underwriters have
discretionary authority to exceed 5.0% of the shares of Class A
common stock being offered.
We have agreed that we will not offer, sell,
contract to sell, pledge or otherwise dispose of, directly or
indirectly, or file with the Securities and Exchange Commission
a registration statement under the Securities Act relating to,
any additional shares of our Class A common stock or securities
convertible into or exchangeable or exercisable for any shares
of our Class A common stock, or publicly disclose the intention
to make any offer, sale, pledge, disposition or filing, without
the prior written consent of the representatives for a period of
180 days after the date of this prospectus except
(a) the issuance of the common stock in the reorganization,
(b) the issuance of the Class A common stock to the
Underwriters,
155
(c) issuances of additional Class A
common stock or grants of employee or director stock options or
other equity awards pursuant to the terms of a plan in effect on
the date of this prospectus or contemplated by this prospectus,
(d) issuances of Class A common stock pursuant to the
exercise of such options or the exercise of any other employee
or director stock options outstanding on the date of this
prospectus, (e) the filing of registration statements on
Form S-8 under the Securities Act registering Class A
common stock issuable pursuant to clauses (c) and
(d) above, (f) any issuances of Class A common
stock in connection with the conversion of shares of
Class B common stock or (g) issuances of Class A
common stock by us in connection with one or more mergers or
acquisition transactions (assets or stock), joint ventures or
other strategic corporate transactions with unaffiliated
entities;
provided, however
, that, in the case of this
clause (g), each recipient of such Class A common
stock shall have, prior to any such issuance, entered into a
written lock-up agreement that is identical in all material
respects to our lock up agreement with respect to the
then-remaining portion of the lock-up period. The initial
lock-up period will commence on the date of this prospectus and
will continue and include the date 180 days after the date
hereof or such earlier date that the representatives consent to
in writing.
Our officers and directors and existing
stockholders, including the selling stockholders, have agreed
that they will not offer, sell, contract to sell, pledge or
otherwise dispose of, directly or indirectly, any shares of our
Class A common stock or securities convertible into or
exchangeable or exercisable for any shares of our Class A common
stock, enter into a transaction that would have the same effect,
or enter into any swap, hedge or other arrangement that
transfers, in whole or in part, any of the economic consequences
of ownership of our Class A common stock, whether any of these
transactions are to be settled by delivery of our Class A common
stock or other securities, in cash or otherwise, or publicly
disclose the intention to make any offer, sale, pledge or
disposition, or to enter into any transaction, swap, hedge or
other arrangement, without, in each case, the prior written
consent of the representatives for a period of 180 days
after the date of this prospectus, except (a) any
Class A common stock acquired in the open market after the
date of this prospectus and (b) if a selling stockholder is
a partnership, limited liability company or corporation,
(i) transfers of Class A common stock to an affiliate
of such selling stockholder or (ii) general distributions
by such selling stockholder to its partners, members or
shareholders;
provided, however
, that, in the case of
this clause (b), each recipient of such Class A common
stock shall have, prior to any such transfer or distribution,
entered into a written lock-up agreement that is identical in
all material respects to the lock-up agreement signed by the
selling stockholder with respect to the then-remaining portion
of the lock-up period. The initial lock-up period will commence
on the date of this prospectus and will continue and include the
date 180 days after the date of this prospectus or such
earlier date that the representatives consent to in writing.
shares
of Class A common stock are subject to the lock-up provisions.
The representatives do not have any current intention to release
shares of Class A common stock or other securities subject to
the lock-up. Any determination to release any shares subject to
the lock-up would be based on a number of factors at the time of
any such determination, including the market price of the
Class A common stock, the liquidity of the trading market
for the Class A common stock, general market conditions,
the number of shares proposed to be sold and the timing, purpose
and terms of the proposed sale.
The underwriters have reserved for sale at the
initial public offering price up
to shares
of the Class A common stock for employees, directors and other
persons associated with us who have expressed an interest in
purchasing Class A common stock in the offering.
The number of shares available for sale to the
general public in the offering will be reduced to the extent
these persons purchase the reserved shares. Any reserved shares
not so purchased will be offered by the underwriters to the
general public on the same terms as the other shares.
We and the selling stockholders have agreed to
indemnify the underwriters against liabilities under the
Securities Act, or contribute to payments that the underwriters
may be required to make in that respect.
We have applied to list our Class A common stock
on the New York Stock Exchange under the symbol CCM.
156
There has been no public market for our Class A
common stock prior to this offering. We and the underwriters
will negotiate the initial public offering price. The factors
that will be considered include:
|
|
|
|
|
|
|
prevailing market conditions;
|
|
|
|
|
|
the history of and prospects for our industry;
|
|
|
|
|
|
an assessment of our management;
|
|
|
|
|
|
our present operations;
|
|
|
|
|
|
our historical results of operations;
|
|
|
|
|
|
the trend of our revenues and earnings; and
|
|
|
|
|
|
our earnings prospects.
|
We and the underwriters will consider these and
other relevant factors in relation to the price of similar
securities of generally comparable companies. Neither we nor the
selling stockholders nor the underwriters can assure investors
that an active trading market will develop for our Class A
common stock, or that our Class A common stock will trade in the
public market at or above the initial public offering price.
In connection with this offering and the related
transactions, the underwriters may engage in stabilizing
transactions, over-allotment transactions, syndicate covering
transactions, and penalty bids in accordance with
Regulation M under the Securities Exchange Act of 1934.
|
|
|
|
|
|
|
Stabilizing transactions permit bids to purchase
the underlying security so long as the stabilizing bids do not
exceed a specified maximum.
|
|
|
|
|
|
Over-allotment involves sales by the underwriters
of shares in excess of the number of shares the underwriters are
obligated to purchase, which creates a syndicate short position.
The short position may be either a covered short position or a
naked short position. In a covered short position, the number of
shares over-allotted by the underwriters is not greater than the
number of shares that they may purchase in the over-allotment
option. In a naked short position, the number of shares involved
is greater than the number of shares in the over-allotment
option. The underwriters may close out any covered short
position by either exercising their over-allotment option or
purchasing shares in the open market.
|
|
|
|
|
|
Syndicate covering transactions involve purchases
of the Class A common stock in the open market after the
distribution has been completed in order to cover syndicate
short positions. In determining the source of shares to close
out the short position, the underwriters will consider, among
other things, the price of shares available for purchase in the
open market as compared to the price at which they may purchase
shares through the over-allotment option. If the underwriters
sell more shares than could be covered by the over- allotment
option, a naked short position, the position can only be closed
out by buying shares in the open market. A naked short position
is more likely to be created if the underwriters are concerned
that there could be downward pressure on the price of the shares
in the open market after pricing that could adversely affect
investors who purchase in the offering.
|
|
|
|
|
|
Penalty bids permit the representatives to
reclaim a selling concession from a syndicate member when the
Class A common stock originally sold by the syndicate
member is purchased in a stabilizing or syndicate covering
transaction to cover syndicate short positions.
|
These stabilizing transactions, syndicate
covering transactions and penalty bids may have the effect of
raising or maintaining the market price of our Class A
common stock or preventing or retarding a decline in the market
price of the Class A common stock. As a result the price of
our Class A common stock may be higher than the price that
might otherwise exist in the open market. These transactions may
be effected on the New York Stock Exchange or otherwise and, if
commenced, may be discontinued at any time.
157
A prospectus in electronic format may be made
available by one or more of the underwriters, or selling group
members, if any, participating in this offering, and one or more
of the underwriters participating in this offering may
distribute prospectuses electronically. The representatives may
agree to allocate a number of shares to underwriters and selling
group members for sale to their online brokerage account
holders. Internet distributions will be allocated by the
underwriters and selling group members that will make Internet
distributions on the same basis as other allocations.
Certain of the underwriters and their respective
affiliates have, from time to time, performed, and may in the
future perform, various financial advisory and investment
banking services for us, for which they received or will receive
customary fees and expenses. Affiliates of Credit Suisse First
Boston LLC and Citigroup Global Markets Inc. are expected to act
as lenders and agents under, and in connection therewith will
receive customary fees and expenses in connection with, our
amended and restated credit facilities and an affiliate of
Citigroup Global Markets Inc. will receive a portion of the
prepayment of the term loan A facility. See
Description of Indebtedness Amended and
Restated Credit Facilities.
The decision of each of Credit Suisse First
Boston LLC and Citigroup Global Markets Inc. to distribute the
shares of our Class A common stock in this offering was
made independent of the lender with which it is affiliated. That
lender had no involvement in determining whether or when to
distribute the shares of our Class A common stock under
this offering or the terms of this offering. The underwriters
will not receive any benefit from this offering other than the
underwriting discounts and commissions described in the
prospectus.
158
NOTICE TO CANADIAN RESIDENTS
Resale Restrictions
The distribution of our Class A common stock
in Canada is being made only on a private placement basis exempt
from the requirement that we and the selling stockholders
prepare and file a prospectus with the securities regulatory
authorities in each province where trades of Class A common
stock are made. Any resale of our Class A common stock in
Canada must be made under applicable securities laws which will
vary depending on the relevant jurisdiction, and which may
require resales to be made under available statutory exemptions
or under a discretionary exemption granted by the applicable
Canadian securities regulatory authority. Purchasers are advised
to seek legal advice prior to any resale of our Class A
common stock.
Representations of Purchasers
By purchasing our Class A common stock in
Canada and accepting a purchase confirmation, a purchaser is
representing to us, the selling stockholders and the dealer from
whom the purchase confirmation is received that:
|
|
|
|
|
|
|
the purchaser is entitled under applicable
provincial securities laws to purchase our Class A common
stock without the benefit of a prospectus qualified under those
securities laws;
|
|
|
|
|
|
where required by law, the purchaser is
purchasing as principal and not as agent; and
|
|
|
|
|
|
the purchaser has reviewed the text above under
Resale Restrictions.
|
Rights of Action Ontario
Purchasers Only
Under Ontario securities legislation, a purchaser
who purchases a security offered by this prospectus during the
period of distribution will have a statutory right of action for
damages or, while still the owner of the shares, for rescission
against us and the selling stockholders in the event that this
circular contains a misrepresentation. A purchaser will be
deemed to have relied on the misrepresentation. The right of
action for damages is exercisable not later than the earlier of
180 days from the date the purchaser first had knowledge of
the facts giving rise to the cause of action and three years
from the date on which payment is made for the shares. The right
of action for rescission is exercisable not later than
180 days from the date on which payment is made for the
shares. If a purchaser elects to exercise the right of action
for rescission, the purchaser will have no right of action for
damages against us or the selling stockholders. In no case will
the amount recoverable in any action exceed the price at which
the shares were offered to the purchaser, and if the purchaser
is shown to have purchased the securities with knowledge of the
misrepresentation, we and the selling stockholders will have no
liability. In the case of an action for damages, we and the
selling stockholders will not be liable for all or any portion
of the damages that are proven to not represent the depreciation
in value of the shares as a result of the misrepresentation
relied on. These rights are in addition to, and without
derogation from, any other rights or remedies available at law
to an Ontario purchaser. The foregoing is a summary of the
rights available to an Ontario purchaser. Ontario purchasers
should refer to the complete text of the relevant statutory
provisions.
Enforcement of Legal Rights
All of our directors and officers as well as the
experts named herein and the selling stockholders may be located
outside Canada and, as a result, it may not be possible for
Canadian purchasers to effect service of process within Canada
upon us or those persons. All or a substantial portion of our
assets and the assets of those persons may be located outside
Canada and, as a result, it may not be possible to satisfy a
judgment against us or those persons in Canada or to enforce a
judgment obtained in Canadian courts against us or those persons
outside Canada.
159
Taxation and Eligibility for
Investment
Canadian purchasers of our Class A common
stock should consult their own legal and tax advisors with
respect to the tax consequences of an investment in our
Class A common stock in their particular circumstances and
about the eligibility of our Class A common stock for
investment by the purchaser under relevant Canadian legislation.
VALIDITY OF THE CLASS A COMMON STOCK
The validity of the shares of Class A common
stock being offered will be passed upon for CCI Holdings by
King & Spalding LLP. Certain legal matters relating to
this offering will be passed upon for the underwriters by Cahill
Gordon & Reindel LLP.
EXPERTS
The consolidated financial statements of Homebase
Acquisition, LLC (doing business as Consolidated Communications)
at December 31, 2003 and December 31, 2004 and for the
years then ended, appearing in this Prospectus and Registration
Statement, have been audited by Ernst & Young LLP,
independent registered public accounting firm, as set forth in
their report thereon appearing elsewhere herein, and are
included in reliance upon such report given on the authority of
such firm as experts in accounting and auditing. The combined
financial statements of Illinois Consolidated Telephone Company
and Related Businesses (as predecessor company to Homebase
Acquisition, LLC) at December 30, 2002 and for the year
then ended appearing in this prospectus and the registration
statement of which this prospectus forms a part have been
audited by Ernst & Young LLP, independent registered
public accounting firm, as set forth in their report thereon
appearing elsewhere herein, and are included in reliance upon
such report given on the authority of such firm as experts in
accounting and auditing.
The financial statements of TXU Communications
Ventures Company and Subsidiaries as of April 13, 2004,
December 31, 2003 and 2002, and the period from
January 1, 2004 to April 13, 2004 and each of the
three years ended December 31, 2003 included in this
prospectus have been audited by Deloitte & Touche LLP,
an independent registered public accounting firm, as stated in
their report appearing herein (which report expresses an
unqualified opinion and includes an explanatory paragraph
relating to the adoption of the provisions of Statement of
Financial Accounting Standards No. 142, Goodwill and Other
Intangible Assets), and has been so included in reliance upon
the report of such firm given upon their authority as experts in
accounting and auditing.
160
WHERE YOU CAN FIND MORE INFORMATION
We have filed a registration statement on
Form S-1 with the SEC regarding this offering. This
prospectus, which is part of the registration statement, does
not contain all of the information included in the registration
statement, and you should refer to the registration statement
and its exhibits to read that information. As a result of the
effectiveness of the registration statement, we are subject to
the informational reporting requirements of the Securities
Exchange Act of 1934, as amended, and, under that Exchange Act,
we will file reports, proxy statements and other information
with the SEC. You may read and copy the registration statement,
the related exhibits and the reports, proxy statements and other
information we file with the SEC at the SECs public
reference facilities maintained by the SEC at Judiciary Plaza,
450 Fifth Street, N.W., Washington, D.C. 20549. You can also
request copies of those documents, upon payment of a duplicating
fee, by writing to the SEC. Please call the SEC at
1-800-SEC-0330 for further information on the operation of the
public reference rooms. The SEC also maintains an Internet site
that contains reports, proxy and information statements and
other information regarding issuers that file with the SEC. The
sites Internet address is www.sec.gov.
You may also request a copy of these filings, at
no cost, by writing or telephoning us at:
Consolidated Communications Holdings, Inc.
121 South 17th Street
Mattoon, Illinois 61938-3987
Attention: Secretary
Telephone: (217) 235-3311
161
INDEX TO
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
P-1
CONSOLIDATED COMMUNICATIONS HOLDINGS,
INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
Basis of Presentation
The unaudited pro forma condensed consolidated
financial statements are based upon the historical consolidated
financial statements of Homebase. The unaudited pro forma
condensed consolidated statement of operations give effect to
the two groups of transactions described below. The unaudited
pro forma condensed consolidated balance sheet gives effect only
to the initial public offering and related transactions
described below. All capitalized terms that are used but not
defined in these pro forma financial statements have the
meanings assigned to them in the other parts of this prospectus.
TXUCV Acquisition
The first group of transactions consisted of the
following:
|
|
|
|
|
|
|
the contribution by the existing equity investors
of $89.0 million in cash in exchange for additional
Class A preferred shares of Homebase, the distribution by
CCI, a wholly owned subsidiary of Homebase, of
$63.4 million to Homebase and the contribution by Homebase
of $152.4 million to Consolidated Communications Texas
Holdings, Inc. of the aggregate proceeds of such distribution
and contribution;
|
|
|
|
|
|
the TXUCV acquisition by Texas Holdings, a wholly
owned subsidiary of Homebase, on April 14, 2004, pursuant
to which Texas Holdings acquired all of the capital stock of
TXUCV for $524.1 million in cash, net of cash acquired and
including transaction costs;
|
|
|
|
|
|
the refinancing and termination of the CoBank
credit facilities of CCI, and the entering into, and borrowing
under, the existing credit facilities;
|
|
|
|
|
|
the issuance of $200.0 million of the senior
notes; and
|
|
|
|
|
|
the payment of related fees and expenses.
|
The TXUCV acquisition was accounted for as a
purchase in accordance with Statements of Financial Accounting
Standards No. 141,
Business Combinations
(SFAS 141). Following the closing of the TXUCV
acquisition, the total purchase price was allocated to the
assets acquired and liabilities assumed of TXUCV based on their
respective fair values in accordance with the purchase method of
accounting.
We engaged independent appraisers to assist in
determining the fair values of tangible and intangible assets
acquired in the TXUCV acquisition. We allocated the total
purchase price to the assets and liabilities using estimates of
their fair value based on work performed to date by the
independent appraisers.
The existing credit facilities provided financing
of $467.0 million, consisting of
|
|
|
|
|
|
|
A $122.0 million term loan A facility with a
six year maturity;
|
|
|
|
|
|
A $315.0 million term loan B facility with a
seven year and six-month maturity; and
|
|
|
|
|
|
A $30.0 million revolving credit facility
with a six year maturity.
|
The borrowings under the existing credit
facilities have borne interest at a rate equal to an applicable
margin plus, at the borrowers option, either a base rate
or a LIBOR rate. The current applicable margin for borrowings
under the existing credit facility are:
|
|
|
|
|
|
|
in respect of the term loan A facility and the
revolving credit facility, 1.25% with respect to base rate loans
and 2.25% with respect to LIBOR loans; and
|
|
|
|
|
|
in respect of the term loan C facility, 1.50%
with respect to base rate loans and 2.50% with respect to LIBOR
loans.
|
P-2
On October 22, 2004 we amended and restated
the existing credit facilities to, among other things, convert
all borrowings then outstanding under the term loan B facility
into approximately $314.0 million of aggregate borrowings
under a new term loan C facility. The term loan C facility is
substantially identical to the term loan B facility, except that
the applicable margin for borrowings under the term loan C
facility through April 1, 2005 is 1.50% with respect to
base rate loans and 2.50% with respect to LIBOR loans.
Thereafter, provided certain credit ratings are maintained, the
applicable margin for borrowings under the term loan C facility
will be 1.25% with respect to base rate loans and 2.25% with
respect to LIBOR loans.
Initial Public Offering and Related
Transactions
The second group of transactions will consist of
the following:
|
|
|
|
|
|
|
the reorganization of Homebase, Illinois Holdings
and Consolidated Communications Texas Holdings, Inc., pursuant
to which first Consolidated Communications Texas Holdings, Inc.
and then Homebase will merge with and into Illinois Holdings, in
each case with Illinois Holdings surviving the merger, and
thereafter Illinois Holdings will change its name to
Consolidated Communications Holdings, Inc., or CCI Holdings;
|
|
|
|
|
|
Our existing stockholders receipt from Homebase
of shares of CCI Holdings common stock representing 100% of the
outstanding common stock of CCI Holdings;
|
|
|
|
|
|
the initial public offering of Class A
common stock of CCI Holdings and the sale by the selling
stockholders of additional shares of their Class A common
stock;
|
|
|
|
|
|
the amendment and restatement of the existing
credit facilities to provide for, among other things, the
repayment in full of our term loan A and C facilities and to
borrow $390.8 million under a new term loan D facility. We
expect the term loan D facility will provide for up to
$395.0 million in commitments by the lenders and to borrow
approximately $390.8 million on the closing of this
offering based on our December 31, 2004 cash balance. If,
at the closing, our cash balance is less than our cash balance
on December 31, 2004, we could borrow up to the entire
amount of the term loan D facility. See Description
of Indebtedness Amended and Restated Credit
Facilities.
|
|
|
|
|
|
the amendment of the restricted share plan to
eliminate the call provision and to accelerate the vesting
schedule;
|
|
|
|
|
|
the redemption of 35.0% of the aggregate
principal amount of our senior notes and payment of the
associated redemption premium of 9.75% of the principal amount
to be redeemed, together with accrued and unpaid interest
through the date of redemption; and
|
|
|
|
|
|
the payment of related fees and expenses.
|
The amended and restated credit facilities are
expected to provide financing of up to $425.0 million and
consist of:
|
|
|
|
|
|
|
a new term loan D facility of up to
$395.0 million maturing on October 14, 2011; and
|
|
|
|
|
|
$30.0 million revolving credit facility maturing
on April 14, 2010.
|
We expect that the interest rates and commitment
fee on the amended and restated credit facilities will be the
same as those as the existing credit facilities. The amended and
restated credit facilities have not yet been agreed upon, and
the descriptions set forth in this prospectus represent our
current expectations regarding the terms of the credit
facilities.
In connection with the offering, the two
professional service fee agreements that Homebase entered into
with its existing equity investors will automatically terminate.
The first agreement required CCI to pay to Mr. Lumpkin,
Providence Equity and Spectrum Equity an annual professional
services fee in the aggregate amount of $2.0 million for
consulting, advisory and other professional services provided to
CCI and its subsidiaries. The second agreement, entered into in
connection with the TXUCV acquisition, required Consolidated
Communications Acquisition Texas, Inc., or Texas Holdings, to
pay Mr. Lumpkin
P-3
and Providence Equity and Spectrum Equity an
annual professional services fee in the aggregate amount of
$3.0 million for consulting, advisory and other
professional services provided to Texas Holdings and its
subsidiaries.
The unaudited pro forma condensed consolidated
financial statements were prepared to illustrate the estimated
effects of the transactions described above. The pro forma
adjustments and the assumptions on which they are based are
described in the accompanying notes to the unaudited pro forma
condensed consolidated financial statements. You should read the
unaudited pro forma condensed consolidated financial statements
and the accompanying notes in conjunction with the information
contained in Use of Proceeds,
Managements Discussion and Analysis of Financial
Condition and Results of Operations CCI
Holdings and CCI Texas and the
consolidated financial statements and notes thereto appearing
elsewhere in this prospectus.
The unaudited pro forma condensed consolidated
balance sheet as of December 31, 2004 gives effect to the
transactions described above, except for the impact of the TXUCV
acquisition, since the acquisition occurred on April 14,
2004 and is included in Homebases historical consolidated
financial statements as of December 31, 2004.
The unaudited pro forma condensed consolidated
statement of operations for the fiscal year ended
December 31, 2004 gives effect to the transactions
described above as if they had occurred on January 1, 2004.
In connection with this offering and the related
transactions, we will record certain charges in our financial
statements at the time such transactions are consummated. As
these charges are non-recurring in nature, we have not recorded
any pro forma effect in the pro forma condensed consolidated
statements of operations. These non-recurring charges, which
total approximately $21.9 million, include approximately
$11.6 million to recognize non-cash compensation expense
associated with the amendment and restatement of our restricted
share plan, $2.5 million of unamortized deferred financing
costs related to the redemption of a portion of our senior
notes, $1.0 million of unamortized deferred financing costs
associated with repayment of a portion of term loan A
facility and $6.8 million related to the 9.75% redemption
premium associated with the senior note redemption.
The company anticipates that it will incur
additional costs related to being a public company of
approximately $1.0 million per year. No adjustment has been
made in the accompanying unaudited pro forma condensed
consolidated statements of operations for these costs.
The pro forma adjustments are based upon
available information and certain assumptions that we believe
are reasonable. The unaudited pro forma condensed consolidated
financial statements do not necessarily indicate the results
that would have actually occurred if the transactions described
above had been in effect on the date indicated or that may occur
in the future.
P-4
CONSOLIDATED COMMUNICATIONS HOLDINGS,
INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
STATEMENT OF OPERATIONS
For the Year Ended December 31,
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CCI Texas
|
|
|
|
|
|
|
|
Pro Forma
|
|
|
|
|
|
Historical
|
|
Acquisition
|
|
Pro Forma as
|
|
IPO
|
|
as Adjusted
|
|
|
|
Homebase
|
|
January 1 -
|
|
Pro Forma
|
|
Adjusted for
|
|
Pro Forma
|
|
for Acquisition
|
|
|
|
Historical
|
|
April 13
|
|
Adjustments
|
|
Acquisition
|
|
Adjustments
|
|
and IPO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands, except per share amounts)
|
|
Revenues
|
|
$
|
269,608
|
|
|
$
|
53,855
|
|
|
$
|
|
|
|
$
|
323,463
|
|
|
$
|
|
|
|
$
|
323,463
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products (exclusive of
depreciation and amortization shown separately below)
|
|
|
62,772
|
|
|
|
15,296
|
|
|
|
|
|
|
|
78,068
|
|
|
|
|
|
|
|
78,068
|
|
|
|
Selling, general and administrative expenses
|
|
|
105,755
|
|
|
|
24,138
|
|
|
|
(1,118
|
)(1)
|
|
|
128,775
|
|
|
|
(5,000
|
)(6)
|
|
|
127,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,882
|
(7)
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
54,522
|
|
|
|
8,124
|
|
|
|
4,875
|
(2)
|
|
|
67,521
|
|
|
|
|
|
|
|
67,521
|
|
|
|
Intangible impairment charges
|
|
|
11,578
|
|
|
|
(12
|
)
|
|
|
|
|
|
|
11,566
|
|
|
|
|
|
|
|
11,566
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
234,627
|
|
|
|
47,546
|
|
|
|
3,757
|
|
|
|
285,930
|
|
|
|
(1,118
|
)
|
|
|
284,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
34,981
|
|
|
|
6,309
|
|
|
|
(3,757
|
)
|
|
|
37,533
|
|
|
|
1,118
|
|
|
|
38,651
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
384
|
|
|
|
|
|
|
|
|
|
|
|
384
|
|
|
|
|
|
|
|
384
|
|
|
|
Interest expense
|
|
|
(39,935
|
)
|
|
|
(1,244
|
)
|
|
|
(2,400
|
)(3)
|
|
|
(43,579
|
)
|
|
|
43,579
|
(8)
|
|
|
(34,977
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(34,977
|
)(8)
|
|
|
|
|
|
|
Prepayment penalty on extinguishment of debt
|
|
|
|
|
|
|
(1,914
|
)
|
|
|
|
|
|
|
(1,914
|
)
|
|
|
|
|
|
|
(1,914
|
)
|
|
|
Partnership income
|
|
|
1,288
|
|
|
|
1,174
|
|
|
|
|
|
|
|
2,462
|
|
|
|
|
|
|
|
2,462
|
|
|
|
Minority interest
|
|
|
(327
|
)
|
|
|
(106
|
)
|
|
|
|
|
|
|
(433
|
)
|
|
|
|
|
|
|
(433
|
)
|
|
|
Other, net
|
|
|
2,698
|
|
|
|
37
|
|
|
|
|
|
|
|
2,735
|
|
|
|
|
|
|
|
2,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(911
|
)
|
|
|
4,256
|
|
|
|
(6,157
|
)
|
|
|
(2,812
|
)
|
|
|
9,720
|
|
|
|
6,908
|
|
|
Income tax expense (benefit)
|
|
|
232
|
|
|
|
2,473
|
|
|
|
(2,561
|
)(4)
|
|
|
144
|
|
|
|
5,659
|
(9)
|
|
|
5,803
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
(1,143
|
)
|
|
|
1,783
|
|
|
|
(3,596
|
)
|
|
|
(2,956
|
)
|
|
|
4,061
|
|
|
|
1,105
|
|
|
Dividends on redeemable preferred shares
|
|
|
(14,965
|
)
|
|
|
|
|
|
|
(2,225
|
)(5)
|
|
|
(17,190
|
)
|
|
|
17,190
|
(10)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) applicable to common
shareholders
|
|
$
|
(16,108
|
)
|
|
$
|
1,783
|
|
|
$
|
(5,821
|
)
|
|
$
|
(20,146
|
)
|
|
$
|
21,251
|
|
|
$
|
1,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
(1.79
|
)
|
|
|
|
|
|
|
|
|
|
$
|
(2.24
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares for calculation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
9,000,685
|
|
|
|
|
|
|
|
|
|
|
|
9,000,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited pro forma
condensed consolidated financial statements
P-5
CONSOLIDATED COMMUNICATIONS HOLDINGS,
INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
BALANCE SHEET
December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IPO
|
|
Pro Forma
|
|
|
|
Homebase
|
|
Pro Forma
|
|
as Adjusted
|
|
|
|
Historical
|
|
Adjustments
|
|
for IPO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands)
|
|
ASSETS
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
52,084
|
|
|
$
|
80,370
|
(10)
|
|
$
|
15,000
|
|
|
|
|
|
|
|
|
|
(117,454
|
)(11)
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
33,817
|
|
|
|
|
|
|
|
33,817
|
|
|
|
Inventories
|
|
|
3,529
|
|
|
|
|
|
|
|
3,529
|
|
|
|
Prepaid expenses and other assets
|
|
|
9,457
|
|
|
|
|
|
|
|
9,457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
98,887
|
|
|
|
(37,084
|
)
|
|
|
61,803
|
|
|
Intangibles and other assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
360,760
|
|
|
|
|
|
|
|
360,760
|
|
|
|
Investments
|
|
|
42,884
|
|
|
|
|
|
|
|
42,884
|
|
|
|
Goodwill
|
|
|
318,481
|
|
|
|
|
|
|
|
318,481
|
|
|
|
Customer lists, net
|
|
|
149,805
|
|
|
|
|
|
|
|
149,805
|
|
|
|
Tradenames, net
|
|
|
14,546
|
|
|
|
|
|
|
|
14,546
|
|
|
|
Deferred financing costs
|
|
|
19,126
|
|
|
|
(369
|
)(12)
|
|
|
18,757
|
|
|
|
Other assets
|
|
|
1,610
|
|
|
|
4,323
|
(14)
|
|
|
5,933
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
1,006,099
|
|
|
$
|
(33,130
|
)
|
|
$
|
972,969
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS
EQUITY
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
41,079
|
|
|
$
|
(40,552
|
)(11)
|
|
$
|
527
|
|
|
|
Accounts payable
|
|
|
11,176
|
|
|
|
|
|
|
|
11,176
|
|
|
|
Accrued expenses and advance billings and
customer deposits
|
|
|
45,312
|
|
|
|
|
|
|
|
45,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
97,567
|
|
|
|
(40,552
|
)
|
|
|
57,015
|
|
|
Long-term debt less current maturities
|
|
|
588,342
|
|
|
|
(107,433
|
)(11)
|
|
|
521,461
|
|
|
|
|
|
|
|
|
|
40,552
|
(11)
|
|
|
|
|
|
Deferred income taxes
|
|
|
66,641
|
|
|
|
|
|
|
|
66,641
|
|
|
Pension and post retirement obligations and other
liabilities
|
|
|
64,584
|
|
|
|
|
|
|
|
64,584
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
817,134
|
|
|
|
(107,433
|
)
|
|
|
709,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interests
|
|
|
2,291
|
|
|
|
|
|
|
|
2,291
|
|
|
Redeemable preferred shares
|
|
|
205,469
|
|
|
|
(205,469
|
)(10)
|
|
|
|
|
|
Stockholders equity (deficit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paid in capital
|
|
|
58
|
|
|
|
285,839
|
(10)
|
|
|
297,544
|
|
|
|
|
|
|
|
|
|
|
11,647
|
(7)
|
|
|
|
|
|
|
Accumulated deficit
|
|
|
(19,111
|
)
|
|
|
(17,714
|
)(13)
|
|
|
(36,825
|
)
|
|
|
Accumulated other comprehensive loss
|
|
|
258
|
|
|
|
|
|
|
|
258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity (deficit)
|
|
|
(18,795
|
)
|
|
|
279,772
|
|
|
|
260,977
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$
|
1,006,099
|
|
|
$
|
(33,130
|
)
|
|
$
|
972,969
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited pro forma
condensed consolidated financial statements
P-6
CONSOLIDATED COMMUNICATIONS HOLDINGS,
INC.
NOTES TO THE UNAUDITED PRO FORMA
CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
PRO FORMA ADJUSTMENTS FOR TXUCV
ACQUISITION
The consolidated historical financial statements
include the results of operations of the TXUCV acquisition since
the April 14, 2004 acquisition date. The following entries
have been made to the accompanying unaudited pro forma condensed
consolidated statement of operations to reflect the results of
operations as if this acquisition occurred on January 1,
2004 (amounts in thousands):
|
|
|
|
1.
|
Selling, General and Administrative
Expenses
|
The pro forma adjustments to selling, general and
administrative expenses reflect a reduction in costs resulting
from the termination of TXUCV employees that occurred in
connection with the TXUCV acquisition and was recognized in
accordance with EITF 95-3,
Recognition of
Liabilities in Connection with a Purchase Business
Combination
, and incremental professional service fees
to be paid to Mr. Lumpkin, Providence Equity and Spectrum
Equity pursuant to the second professional services agreement
entered into in connection with the TXUCV acquisition.
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
|
2004
|
|
|
|
|
|
Effect of TXUCV acquisition related headcount
reductions
|
|
$
|
(1,983
|
)
|
|
Incremental professional service fees
|
|
|
865
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,118
|
)
|
|
|
|
|
|
|
|
|
|
|
2.
|
Depreciation and Amortization
|
The pro forma adjustments to depreciation and
amortization reflect (a) the removal of the historical basis of
depreciation and amortization of the TXUCV assets and (b) based
on the write-up of these assets to fair value in accordance with
SFAS 141, the increase in depreciation and amortization expense
for of property and equipment, capitalized software, and
intangible assets acquired in the TXUCV acquisition.
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
|
2004
|
|
|
|
|
|
Removing historical depreciation and amortization
|
|
$
|
(62,646
|
)
|
|
Recording new depreciation and amortization
|
|
|
67,521
|
|
|
|
|
|
|
|
|
|
|
$
|
4,875
|
|
|
|
|
|
|
|
The pro forma adjustments to interest expense are
based on the amounts borrowed and the rates assumed to be in
effect at the closing of the TXUCV transaction. Amounts
outstanding under the term loan facilities A and C bear
interest at 225 and 250 basis points above LIBOR
respectively.
In connection with the TXUCV acquisition, the
Company issued $200 million of 9 3/4% Senior Notes due
in 2012.
P-7
CONSOLIDATED COMMUNICATIONS HOLDINGS,
INC.
NOTES TO THE UNAUDITED PRO FORMA
CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
A summary of the pro forma adjustment follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months
|
|
|
|
Estimated
|
|
Estimated
|
|
Ended
|
|
|
|
Principal
|
|
Interest
|
|
December 31,
|
|
|
|
Outstanding
|
|
Rates
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands)
|
|
Removal of historical interest expense including
amortization of deferred financing costs
|
|
|
|
|
|
|
|
|
|
$
|
41,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recording of new interest expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term loan A
|
|
$
|
122,000
|
|
|
|
3.760%
|
|
|
|
(4,587
|
)
|
|
|
Term loan B
|
|
|
315,000
|
|
|
|
4.010%
|
|
|
|
(12,632
|
)
|
|
|
Senior notes
|
|
|
200,000
|
|
|
|
9.750%
|
|
|
|
(19,500
|
)
|
|
|
Capital leases
|
|
|
1,188
|
|
|
|
6.500%
|
|
|
|
(77
|
)
|
|
|
Revolver commitment fee
|
|
|
|
|
|
|
|
|
|
|
(150
|
)
|
|
|
Net effect of interest rate hedges
|
|
|
|
|
|
|
|
|
|
|
(3,733
|
)
|
|
|
Amortization of deferred financing costs
|
|
|
|
|
|
|
|
|
|
|
(2,900
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total new interest expense
|
|
|
|
|
|
|
|
|
|
|
(43,579
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net adjustment to interest expense
|
|
|
|
|
|
|
|
|
|
$
|
(2,400
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The blended effective tax rate applied to the
pro forma adjustments related to the TXUCV acquisition and
the related financing is as follows:
|
|
|
|
|
Twelve months ended December 31, 2004
|
|
41.6%
|
|
|
|
|
5.
|
Dividends on Preferred Shares
|
At closing of the TXUCV acquisition, we issued an
additional $89,000 of Class A redeemable preferred shares
with a 9% annual preferred dividend.
IPO PRO FORMA ADJUSTMENTS FOR OFFERING AND
RELATED TRANSACTIONS
|
|
|
|
6.
|
Selling, General and Administrative
Expenses
|
Pro forma selling, general and administrative
expenses prior to the offering for the year ended
December 31, 2004 included $5,000, in aggregate
professional services fees paid to Mr. Lumpkin, Providence
Equity and Spectrum Equity pursuant to the two professional
services agreements. Under the professional service fee
agreements, Mr. Lumpkin, Providence Equity and Spectrum
Equity have provided consulting, advisory and other professional
services to CCI and Texas Holdings. The parties, by virtue of
the fees being paid, were available to assist with significant
transactions such as the TXUCV acquisition, debt offering and
IPO on a day-to-day basis. Upon the closing of the offering,
these professional service agreements will automatically
terminate. Entries have been made to the accompanying unaudited
pro forma condensed consolidated statements of operations to
eliminate the payment of these fees. Following the closing of
this offering, we expect that these services will not be needed
to the extent previously provided. If and when significant
transactions arise, we believe that the services will either be
performed by company personnel, who now have substantially more
experience in these matters since December 2002 when the first
agreement was entered into, or we will retain these or other
professionals to assist us.
P-8
CONSOLIDATED COMMUNICATIONS HOLDINGS,
INC.
NOTES TO THE UNAUDITED PRO FORMA
CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
In connection with this offering, we will incur
an estimated non-cash charge of $11,647 to reflect compensation
expense related to the amendment and restatement of our
restricted share plan. The amendment and restatement will change
the accounting treatment from a variable plan, for which expense
is recognized based on a specified formula, to a fixed plan for
which expense is recognized for the intrinsic value on the date
of grant. The amendment represents a modification to the terms
of the equity awards, resulting in a new measurement. The
$11,647 charge represents the value of the 25% of the
restricted stock that vested on December 31, 2004 and the
additional 25% that will vest prior to this offering.
The amendment and restatement also adjusts the
vesting period for the remaining restricted shares such that
they will vest in three equal installments on December 31,
2005, 2006 and 2007. The pro forma adjustment for the year ended
December 31, 2004 is $3,882. This amount reflects non-cash
compensation expense based on the amended vesting schedule under
the restricted share plan. The pro forma adjustment to paid in
capital is $11,647 reflecting the impact of the one-time charge.
The pro forma adjustments to interest expense,
net and the amortization of deferred financing costs are based
on the estimated net changes to outstanding debt and interest
expense as a result of the offering and the related
transactions, which are estimated to be (a) the reduction in net
debt from the amendment and restatement of the existing credit
facility (with the same expected interest rates), (b) the
redemption of $70,000 in aggregate principal amount of senior
notes and (c) the elimination of the existing amortization of,
and the creation of new, deferred financing costs relating to
the amendment and restatement of the existing credit facilities.
A summary of these entries follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months
|
|
|
|
Estimated
|
|
Estimated
|
|
Ended
|
|
|
|
Principal
|
|
Interest
|
|
December 31,
|
|
|
|
Outstanding
|
|
Rates
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands)
|
|
Removal of pro forma interest expense prior to
the offering including amortization of deferred financing costs
|
|
|
|
|
|
|
|
|
|
$
|
43,579
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term loan D
|
|
|
$390,800
|
|
|
|
4.010
|
%
|
|
|
(15,671
|
)
|
|
|
Senior notes
|
|
|
130,000
|
|
|
|
9.750
|
%
|
|
|
(12,675
|
)
|
|
|
Capital leases
|
|
|
1,188
|
|
|
|
6.500
|
%
|
|
|
(77
|
)
|
|
|
Revolver commitment fee
|
|
|
|
|
|
|
|
|
|
|
(150
|
)
|
|
|
Net effect of interest rate hedges
|
|
|
|
|
|
|
|
|
|
|
(3,733
|
)
|
|
|
Amortization of deferred financing costs
|
|
|
|
|
|
|
|
|
|
|
(2,671
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total new interest expense
|
|
|
|
|
|
|
|
|
|
|
(34,977
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net adjustment to interest expense
|
|
|
|
|
|
|
|
|
|
$
|
8,602
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2004, we had a balance of
$19,069 for deferred financing costs relating to our existing
credit facilities and the senior notes. We will write off $2,530
and $1,035 of deferred financing costs associated with the
redemption of senior notes and the repayment of a portion of the
existing term loan A facility, respectively and we will
incur $3,196 of deferred financing costs to amend and restate
the existing credit facilities. CCI Holdings will amortize the
pro forma balance of $18,700 deferred financing costs over the
term of the respective debt agreements.
P-9
CONSOLIDATED COMMUNICATIONS HOLDINGS,
INC.
NOTES TO THE UNAUDITED PRO FORMA
CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
The blended effective tax rate applied for CCI
Illinois and CCI Texas pro forma adjustments is as follows:
|
|
|
|
|
|
|
Twelve months ended December 31, 2004
|
|
|
41.6
|
%
|
Non-cash compensation charges of $3,882 for the
year ended December 31, 2004 is not deductible for tax
purposes.
|
|
|
|
10.
|
Reorganization and Offering
|
Pro forma adjustments to cash are derived from
the effect of the reorganization and the offering.
To effect the reorganization, first Consolidated
Communications Texas Holdings, Inc. and then Homebase will merge
with and into CCI Holdings. In connection with the mergers
described in the preceding sentence, our existing stockholders
will receive shares of common stock of CCI Holdings representing
100% of the outstanding common stock of CCI Holdings.
In the offering, CCI Holdings expects to issue
$90,000 of Class A common stock,
or shares
in this offering. CCI Holdings will not receive any proceeds
from the sale by the selling stockholders
of shares
in this offering. Upon the consummation of this offering,
redeemable preferred shares of Homebase in the amount of
$205,469, which include a preferred return on the holders
capital contributions at the rate of 9% per annum, will be
converted
into shares
of common stock. Entries have been made to the accompanying
unaudited pro forma condensed consolidated balance sheet to
reflect the adjustment to cash and to record the following for
the issuance of the new shares of Class A common stock in
this offering (amounts in thousands) as follows:
|
|
|
|
|
|
|
|
Class A common stock
|
|
$
|
|
|
|
Paid in capital
|
|
|
|
|
|
|
Subtotal:
|
|
|
90,000
|
|
|
Less transaction fees and expenses
|
|
|
(9,630
|
)
|
|
|
|
|
|
|
|
Net cash proceeds
|
|
$
|
80,370
|
|
|
Conversion of redeemable preferred shares
|
|
|
205,469
|
|
|
|
|
|
|
|
|
Paid in capital
|
|
$
|
285,839
|
|
|
|
|
|
|
|
|
|
|
|
11.
|
Amendment and Restatement of Existing Credit
Facilities and Redemption of Senior Notes
|
Pro forma adjustments to cash are derived from
the effect of the amendment and restatement of the existing
credit facilities and the redemption of a portion of our senior
notes. We expect the amendment and restatement will consist of
the use of $37,084 of cash on hand and borrowings of $390,800
under the new term loan D facility. These funds will be
used for the following:
|
|
|
|
|
|
|
Retirement of the $115,333 term loan A
facility
|
|
|
|
|
|
Retirement of the $312,900 term loan C
facility
|
|
|
|
|
|
The payment of $3,196 of deferred financing costs
associated with the amended and restated credit facilities
|
We will use $76,825 of the net proceeds of the
offering to redeem $70,000 in aggregate principal amount of
senior notes and to pay the associated $6,825 redemption premium.
P-10
CONSOLIDATED COMMUNICATIONS HOLDINGS,
INC.
NOTES TO THE UNAUDITED PRO FORMA
CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
Entries have been made in the accompanying
unaudited pro forma condensed consolidated financial statements
to reflect these transactions.
(amounts in thousands) as follows:
|
|
|
|
|
|
|
|
Payment of term loan A facility
|
|
$
|
(115,333
|
)
|
|
Payment of term loan C facility
|
|
|
(312,900
|
)
|
|
New term loan D facility
|
|
|
390,800
|
|
|
|
|
|
|
|
|
|
Net repayment of existing term loan facilities
|
|
|
(37,433
|
)
|
|
Senior notes redemption
|
|
|
(70,000
|
)
|
|
|
|
|
|
|
|
|
Adjustment to long-term debt
|
|
$
|
(107,433
|
)
|
|
Redemption premium
|
|
|
(6,825
|
)
|
|
Deferred financing costs
|
|
|
(3,196
|
)
|
|
|
|
|
|
|
|
Net cash used
|
|
$
|
(117,454
|
)
|
|
|
|
|
|
|
We anticipate that our amended and restated
credit facilities will not require the borrowers to make
scheduled amortization payments in respect of the term
loan D facility. Accordingly, $40,552 of term loan A
amortization included in the current portion of long term debt
has been reclassified to long-term debt.
|
|
|
|
12.
|
Deferred Financing Costs
|
We will write off $2,530 and $1,035 of deferred
financing costs associated with the redemption of senior notes
and the repayment of a portion of the existing term loan A,
respectively, and incur $3,196 of deferred financing costs to
amend and restate the credit facilities as described in
note 9. Entries have been made in the accompanying
unaudited pro forma condensed consolidated financial statements
to reflect these transactions:
|
|
|
|
|
|
|
Write-off of pro rata share of deferred financing
costs associated with the redemption of senior notes
|
|
$
|
(2,530
|
)
|
|
Write-off of pro rata of deferred financing costs
associated with repayment of a portion of term loan A
|
|
|
(1,035
|
)
|
|
Recording of new deferred financing costs
associated with the amendment and restatement of existing credit
facilities
|
|
|
3,196
|
|
|
|
|
|
|
|
|
|
|
$
|
(369
|
)
|
|
|
|
|
|
|
The pro forma accumulated deficit reflects the
non-recurring charges as follows:
|
|
|
|
|
|
|
Charge to reflect expense for 50% vesting of
restricted shares
|
|
$
|
(11,647
|
)
|
|
Expensing of the redemption premium on senior
notes, net of tax
|
|
|
(3,985
|
)
|
|
Write-off of the pro rata share of the deferred
financing costs associated with the redemption of senior notes,
net of tax
|
|
|
(1,478
|
)
|
|
Write-off of the pro rata of deferred financing
costs associated with repayment of a portion of term
loan, A net of tax
|
|
|
(604
|
)
|
|
|
|
|
|
|
|
|
|
$
|
(17,714
|
)
|
|
|
|
|
|
|
P-11
CONSOLIDATED COMMUNICATIONS HOLDINGS,
INC.
NOTES TO THE UNAUDITED PRO FORMA
CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
This pro forma adjustment reflects the tax
effect, using a 41.6% effective tax rate on the redemption
premium on the senior notes ($2,840), write-off of the pro-rata
share of the deferred financing costs associated with the
redemption of a portion of the senior notes ($1,052) and write
off of deferred financing costs associated with the repayment of
the term loan A facility ($431).
P-12
CONSOLIDATED COMMUNICATIONS HOLDINGS,
INC.
INDEX TO FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
Audited Financial Statements
|
|
|
|
|
|
|
|
|
F-2
|
|
|
|
|
|
|
F-3
|
|
|
|
|
|
|
F-4
|
|
|
|
|
|
|
F-5
|
|
|
|
|
|
|
F-6
|
|
|
|
|
|
|
F-7
|
|
|
|
|
|
|
F-8
|
|
|
|
|
|
F-33
|
|
|
|
|
|
|
F-34
|
|
|
|
|
|
|
F-35
|
|
|
|
|
|
|
F-36
|
|
|
|
|
|
|
F-37
|
|
|
|
|
|
|
F-38
|
|
|
|
|
|
|
F-39
|
|
|
|
|
|
F-51
|
|
|
|
|
|
|
F-52
|
|
|
|
|
|
|
F-53
|
|
|
|
|
|
|
F-55
|
|
|
|
|
|
|
F-56
|
|
|
|
|
|
|
F-57
|
|
|
|
|
|
|
F-58
|
|
F-1
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
FINANCIAL STATEMENTS FOR THE YEARS
ENDED
December 31, 2004 and 2003
With Report of Independent Registered Public
Accounting Firm
F-2
REPORT OF INDEPENDENT REGISTERED PUBLIC
ACCOUNTING FIRM
Board of Directors
Hombase Acquisition, LLC
We have audited the accompanying consolidated
balance sheets of Homebase Acquisition, LLC (the Company) as of
December 31, 2004 and December 31, 2003, and the
related consolidated statements of operations, members
deficit, and cash flows for the years then ended. These
financial statements are the responsibility of the
Companys management. Our responsibility is to express an
opinion on these financial statements based on our audits.
We conducted our audits in accordance with the
standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement. We
were not engaged to perform an audit of the Companys
internal control over financial reporting. Our audits included
consideration of internal control over financial reporting as a
basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion
on the effectiveness of the Companys internal control over
financial reporting. Accordingly we express no such opinion. An
audit also includes examining, on a test basis, evidence
supporting the amounts and disclosures in the consolidated
financial statements, assessing the accounting principles used
and significant estimates made by management, and evaluating the
overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial
statements referred to above present fairly, in all material
respects, the consolidated financial position of the Company at
December 31, 2004 and 2003, and the consolidated results of
their operations and their cash flows for the years then ended,
in conformity with U.S. generally accepted accounting principles.
Chicago, Illinois
March 11, 2005
F-3
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share and per
share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
ASSETS
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
52,084
|
|
|
$
|
10,142
|
|
|
|
Accounts receivable, net of allowance of $2,613
and $1,837, respectively
|
|
|
33,817
|
|
|
|
18,701
|
|
|
|
Inventories
|
|
|
3,529
|
|
|
|
2,277
|
|
|
|
Deferred income taxes
|
|
|
3,278
|
|
|
|
2,868
|
|
|
|
Prepaid expenses and other current assets
|
|
|
6,179
|
|
|
|
5,643
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
98,887
|
|
|
|
39,631
|
|
|
Property, plant and equipment, net
|
|
|
360,760
|
|
|
|
104,580
|
|
|
Intangibles and other assets:
|
|
|
|
|
|
|
|
|
|
|
Investments
|
|
|
42,884
|
|
|
|
|
|
|
|
Goodwill
|
|
|
318,481
|
|
|
|
99,554
|
|
|
|
Customer lists, net
|
|
|
149,805
|
|
|
|
53,559
|
|
|
|
Tradenames
|
|
|
14,546
|
|
|
|
15,863
|
|
|
|
Deferred financing costs and other assets
|
|
|
20,736
|
|
|
|
4,408
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
1,006,099
|
|
|
$
|
317,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS
DEFICIT
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
41,079
|
|
|
$
|
10,300
|
|
|
|
Accounts payable
|
|
|
11,176
|
|
|
|
5,518
|
|
|
|
Advance billings and customer deposits
|
|
|
11,061
|
|
|
|
6,368
|
|
|
|
Accrued expenses
|
|
|
34,251
|
|
|
|
12,642
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
97,567
|
|
|
|
34,828
|
|
|
Long-term debt less current maturities
|
|
|
588,342
|
|
|
|
170,100
|
|
|
Deferred income taxes
|
|
|
66,641
|
|
|
|
1,114
|
|
|
Pension and postretirement benefit obligations
|
|
|
61,361
|
|
|
|
12,595
|
|
|
Other liabilities
|
|
|
3,223
|
|
|
|
972
|
|
|
Total liabilities
|
|
|
817,134
|
|
|
|
219,609
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interests
|
|
|
2,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable preferred shares:
|
|
|
|
|
|
|
|
|
|
|
Class A, redeemable preferred shares,
$1 par value, 182,000 shares authorized, 182,000 and
93,000 shares issued and outstanding, respectively;
liquidation preference of $205,469 and $101,504, respectively
|
|
|
205,469
|
|
|
|
101,504
|
|
|
Common members deficit:
|
|
|
|
|
|
|
|
|
|
|
Common shares, no par value,
10,000,000 shares, authorized, 10,000,000 and
9,975,000 shares issued and outstanding, respectively
|
|
|
|
|
|
|
|
|
|
|
Paid in capital
|
|
|
58
|
|
|
|
|
|
|
|
Accumulated deficit
|
|
|
(19,111
|
)
|
|
|
(3,003
|
)
|
|
|
Accumulated other comprehensive income (loss)
|
|
|
258
|
|
|
|
(515
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Total common members deficit
|
|
|
(18,795
|
)
|
|
|
(3,518
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and members deficit
|
|
$
|
1,006,099
|
|
|
$
|
317,595
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
F-4
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
CONSOLIDATED STATEMENTS OF
OPERATIONS
(Dollars in thousands, except per share
amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
269,608
|
|
|
$
|
132,330
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products (exclusive of
depreciation and amortization shown separately below)
|
|
|
62,772
|
|
|
|
30,061
|
|
|
|
Selling, general and administrative expenses
|
|
|
105,755
|
|
|
|
58,739
|
|
|
|
Intangible assets impairment
|
|
|
11,578
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
54,522
|
|
|
|
22,476
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
34,981
|
|
|
|
21,054
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
384
|
|
|
|
154
|
|
|
|
Interest expense
|
|
|
(39,935
|
)
|
|
|
(11,975
|
)
|
|
|
Partnership income
|
|
|
1,288
|
|
|
|
|
|
|
|
Dividend income
|
|
|
2,497
|
|
|
|
|
|
|
|
Minority interest
|
|
|
(327
|
)
|
|
|
|
|
|
|
Other, net
|
|
|
201
|
|
|
|
(15
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(911
|
)
|
|
|
9,218
|
|
|
Income tax expense
|
|
|
232
|
|
|
|
3,717
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
(1,143
|
)
|
|
|
5,501
|
|
|
Dividends on redeemable preferred shares
|
|
|
(14,965
|
)
|
|
|
(8,504
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net loss applicable to common shareholders
|
|
$
|
(16,108
|
)
|
|
$
|
(3,003
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share basic and
diluted
|
|
$
|
(1.79
|
)
|
|
$
|
(0.33
|
)
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
F-5
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
CONSOLIDATED STATEMENTS OF CHANGES IN COMMON
MEMBERS DEFICIT
Years Ended December 31, 2004 and
2003
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
Common Shares
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
Comprehensive
|
|
|
|
Comprehensive
|
|
|
|
Shares
|
|
Amount
|
|
Paid in Capital
|
|
Deficit
|
|
Income (Loss)
|
|
Total
|
|
Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2003
|
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,501
|
|
|
|
|
|
|
|
5,501
|
|
|
|
5,501
|
|
|
Capital contributions
|
|
|
9,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued under employee plan
|
|
|
975,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends on redeemable preferred shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,504
|
)
|
|
|
|
|
|
|
(8,504
|
)
|
|
|
|
|
|
Change in fair value of cash flow hedges, net of
tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(515
|
)
|
|
|
(515
|
)
|
|
|
(515
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2003
|
|
|
9,975,000
|
|
|
|
|
|
|
|
|
|
|
|
(3,003
|
)
|
|
|
(515
|
)
|
|
|
(3,518
|
)
|
|
$
|
4,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,143
|
)
|
|
|
|
|
|
|
(1,143
|
)
|
|
$
|
(1,143
|
)
|
|
Shares issued under employee plan
|
|
|
25,000
|
|
|
|
|
|
|
|
58
|
|
|
|
|
|
|
|
|
|
|
|
58
|
|
|
|
|
|
|
Dividends on redeemable preferred shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,965
|
)
|
|
|
|
|
|
|
(14,965
|
)
|
|
|
|
|
|
Minimum pension liability, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(283
|
)
|
|
|
(283
|
)
|
|
|
(283
|
)
|
|
Unrealized loss on marketable securities, net of
tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(49
|
)
|
|
|
(49
|
)
|
|
|
(49
|
)
|
|
Change in fair value of cash flow hedges, net of
tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,105
|
|
|
|
1,105
|
|
|
|
1,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2004
|
|
|
10,000,000
|
|
|
$
|
|
|
|
$
|
58
|
|
|
$
|
(19,111
|
)
|
|
$
|
258
|
|
|
$
|
(18,795
|
)
|
|
$
|
(370
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
F-6
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(1,143
|
)
|
|
$
|
5,501
|
|
|
|
Adjustments to reconcile net income (loss) to
cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
54,522
|
|
|
|
22,476
|
|
|
|
|
Provision for bad debt losses
|
|
|
4,666
|
|
|
|
3,412
|
|
|
|
|
Deferred income tax
|
|
|
201
|
|
|
|
3,388
|
|
|
|
|
Asset impairment
|
|
|
11,578
|
|
|
|
|
|
|
|
|
Partnership income
|
|
|
(1,288
|
)
|
|
|
|
|
|
|
|
Minority interest in net income of subsidiary
|
|
|
327
|
|
|
|
|
|
|
|
|
Other charges
|
|
|
7,249
|
|
|
|
616
|
|
|
|
Changes in operating assets and liabilities, net
of effects of acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(3,499
|
)
|
|
|
(9,799
|
)
|
|
|
|
Inventories
|
|
|
(249
|
)
|
|
|
(73
|
)
|
|
|
|
Other assets
|
|
|
344
|
|
|
|
(592
|
)
|
|
|
|
Accounts payable
|
|
|
(2,689
|
)
|
|
|
(2,267
|
)
|
|
|
|
Accrued expenses and other liabilities
|
|
|
6,463
|
|
|
|
6,227
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
76,482
|
|
|
|
28,889
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(30,010
|
)
|
|
|
(11,296
|
)
|
|
|
|
Acquisitions, net of cash acquired
|
|
|
(524,090
|
)
|
|
|
(284,834
|
)
|
|
|
|
Proceeds from investments
|
|
|
3,284
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(550,816
|
)
|
|
|
(296,132
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
Capital contributions from investors
|
|
|
89,058
|
|
|
|
93,000
|
|
|
|
|
Proceeds from long-term obligations
|
|
|
637,000
|
|
|
|
190,000
|
|
|
|
|
Payments made on long-term obligations
|
|
|
(190,826
|
)
|
|
|
(10,193
|
)
|
|
|
|
Payment of deferred financing costs
|
|
|
(18,956
|
)
|
|
|
(4,602
|
)
|
|
|
|
Proceeds from sale of building
|
|
|
|
|
|
|
9,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
516,276
|
|
|
|
277,385
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
41,942
|
|
|
|
10,142
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
10,142
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
52,084
|
|
|
$
|
10,142
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
27,758
|
|
|
$
|
11,463
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes paid (refunded)
|
|
$
|
(509
|
)
|
|
$
|
2,000
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
F-7
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS
December 31, 2004 and December 31,
2003
(Dollars in thousand, except share and per
share amounts)
|
|
|
|
1.
|
Description of Business
|
Homebase Acquisition, LLC, a Delaware limited
liability company (Homebase or the
Company), was formed on June 26, 2002, and
commenced operations in Illinois on December 31, 2002, with
its acquisition of Illinois Consolidated Telephone Company and
the related businesses (collectively, ICTC) and in
Texas on April 14, 2004 with its acquisition of TXU
Communications Ventures Company (TXUCV). Homebase is
a holding company with no income from operations or assets
except for the capital stock of Consolidated Communications
Illinois Holdings, Inc. (Illinois Holdings) and
Consolidated Communications Texas Holdings, Inc. (Texas
Holdings). Homebase and its wholly owned subsidiaries
operate under the name Consolidated Communications.
Illinois Holdings is a holding company with no
income from operations or assets except for the capital stock of
Consolidated Communications, Inc. (CCI). Illinois
Holdings operates its business through, and receives all of its
income from, CCI and its subsidiaries. CCI was formed for the
sole purpose of acquiring ICTC. Texas Holdings is a holding
company with no income from operations or assets except for the
capital stock of Consolidated Communications Texas, Inc.
(Texas Acquisition). Texas Holdings and Texas
Acquisition were formed for the sole purpose of acquiring TXUCV,
which was subsequently renamed Consolidated Communications
Ventures Company (CCV). Texas Holdings operates its
business through, and receives all of its income from, CCV and
its subsidiaries.
The Company provides local telephone,
long-distance and network access services, and data and Internet
products to both residential and business customers. The Company
also provides operator services, telecommunications services to
state prison facilities, telecommunications equipment sales and
maintenance, inbound/outbound telemarketing and fulfillment
services, and paging services.
|
|
|
|
2.
|
Summary of Significant Accounting
Policies
|
|
|
|
|
|
Principles of Consolidation
|
The consolidated financial statements include the
accounts of Homebase and its wholly-owned subsidiaries and
subsidiaries in which it has a controlling financial interest.
All material intercompany balances and transactions have been
eliminated in consolidation.
Certain reclassifications have been made to
conform previously reported data to the current presentation.
The preparation of financial statements in
conformity with accounting principles generally accepted in the
United States requires management to make estimates and
assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts
of revenues and expenses during the reporting periods. Actual
results could differ from the estimates and assumptions used.
F-8
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
Certain wholly-owned subsidiaries, ICTC,
Consolidated Communications of Texas Company and Consolidated
Communications of Fort Bend Company, are independent local
exchange carriers (ILECs) which follow the
accounting for regulated enterprises prescribed by Statement of
Financial Accounting Standards No. 71, Accounting for
the Effects of Certain Types of Regulation
(SFAS No 71). SFAS No. 71 permits
rates (tariffs) to be set at levels intended to recover
estimated costs of providing regulated services or products,
including capital costs. SFAS No. 71 requires the
ILECs to depreciate wireline plant over the useful lives
approved by the regulators, which could be different than the
useful lives that would otherwise be determined by management.
SFAS No. 71 also requires deferral of certain costs
and obligations based upon approvals received from regulators to
permit recovery of such amounts in future years. Criteria that
would give rise to the discontinuance of SFAS No. 71
include (1) increasing competition restricting the wireline
business ability to establish prices to recover specific
costs and (2) significant changes in the manner by which
rates are set by regulators from cost-base regulation to another
form of regulation.
Cash equivalents consist of short-term, highly
liquid investments with a remaining maturity of three months or
less when purchased.
Investments in equity securities that have
readily determinable fair values are categorized as available
for sale securities and are carried at fair value. The
unrealized gains or losses on securities classified as available
for sale are included as a separate component of common
members equity. Investments in equity securities that do
not have readily determinable fair values are carried at cost.
Investments in affiliated companies, that
Homebase does not control, but does have the ability to exercise
significant influence over operations and financial policies,
are accounted for using the equity method.
To determine whether an impairment of an
investment exists, the Company monitors and evaluates the
financial performance of the business in which it invests and
compares the carrying value of the investee to quoted market
prices if available or the fair value of similar investments,
which in certain circumstance, is based on traditional valuation
models utilizing multiple of cash flows. When circumstances
indicate that a decline in the fair value of the investment has
occurred and the decline is other than temporary, the Company
records the decline in value as realized impairment loss and a
reduction in the cost of the investment.
|
|
|
|
|
Accounts Receivable and Allowance for
Doubtful Accounts
|
Accounts receivable consist primarily of amounts
due to the Company from normal activities. Accounts receivable
are determined to be past due when the amount is overdue based
on the payment terms with the customer. In certain
circumstances, the Company requires deposits from customers to
mitigate potential risk associated with receivables. The Company
maintains an allowance for doubtful accounts to reflect
managements best estimate of probable losses inherent in
the accounts receivable balance. Management determines the
allowance balance based on known troubled accounts, historical
experience and other currently available evidence. Accounts
receivable are charged to the allowance for doubtful accounts
when management of the Company determines that the receivable
will not be collected.
F-9
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
Inventory consists mainly of copper and fiber
cable that will be used for network expansion and upgrades and
materials and equipment used in the maintenance and installation
of telephone systems. Inventory is stated at the lower of
average cost or market.
|
|
|
|
|
Goodwill and Other Intangible
Assets
|
In accordance with Statement of Financial
Accounting Standards No. 142, Goodwill and Other
Intangible Assets (SFAS 142), goodwill
and intangible assets that have indefinite useful lives are not
amortized but rather are tested annually for impairment.
Tradenames have been determined to have indefinite lives; thus
they are not being amortized but are tested annually for
impairment using discounted cash flows based on a relief from
royalty method. The Company evaluates the carrying value of
goodwill in the fourth quarter of each year. As part of the
evaluation, the Company compares the carrying value of the
goodwill for each reporting unit with their fair value to
determine whether impairment exists. If impairment is determined
to exist, any related impairment loss is calculated based upon
fair value.
SFAS 142 also provides that assets which
have finite lives be amortized over their useful lives. Customer
lists are being amortized over their estimated useful lives
based upon the Companys historical experience with
customer attrition and the recommendation of an independent
appraiser. The estimated lives range from 10 to 13 years.
|
|
|
|
|
Property, Plant, and
Equipment
|
Property, plant, and equipment are recorded at
cost. The cost of additions, replacements, and major
improvements is capitalized, while repairs and maintenance are
charged to expense. Depreciation is determined based upon the
assets estimated useful lives using either the group or
unit method.
The group method is used for depreciable assets
dedicated to providing regulated telecommunication services,
including the majority of the network and outside plant
facilities. Under the group method, a specific asset group has
an average life. A depreciation rate is developed based on the
average useful life for the specific asset group as approved by
regulatory agencies. This method requires periodic revision of
depreciation rates. When an individual asset is sold or retired
under the group method, the difference between the proceeds, if
any, and the cost of the asset is charged or credited to
accumulated depreciation, without recognition of a gain or loss.
The unit method is primarily used for buildings,
furniture, fixtures and other support assets. Under the unit
method, assets are depreciated on the straight-line basis over
the estimated useful life of the individual asset. When an
individual asset is sold or retired under the unit method, the
cost basis of the asset and related accumulated depreciation are
removed from the accounts and any associated gain or loss is
recognized.
Estimated useful lives are as follows:
|
|
|
|
|
|
|
|
|
Years
|
|
|
|
|
|
Buildings
|
|
|
15-35
|
|
|
Network and outside plant facilities
|
|
|
5-30
|
|
|
Furniture, fixtures, and equipment
|
|
|
3-17
|
|
F-10
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
Wireline local access revenues are recognized
over the period that the service is provided. Nonrecurring
installation revenues are deferred upon service activation and
are recognized over the shorter of three to five years or the
determined useful life. The associated costs are recorded in the
period in which they are incurred. Revenues from other
telecommunications services, including network access charges,
custom calling feature revenues, billing and collection
services, long distance and private line services, Internet
service provider charges, operator services, and paging services
are recognized monthly as services are provided.
Telephone equipment revenues generated from
retail channels are recorded at the point of sale.
Telecommunications systems and structured cabling project
revenues are recognized upon completion and billing of the
project. Maintenance services are provided on both a contract
and time and material basis and are recorded when the service is
provided.
Teleservices revenues include both inbound and
outbound calling as well as fulfillment services. All revenues
are recorded as program activity is completed.
Print advertising and publishing revenues are
recognized ratably over the life of the related directory,
generally twelve months.
The costs of advertising are charged to expense
as incurred. Advertising expenses totaled $1,521 and $1,839 in
2004 and 2003, respectively.
Illinois Holdings and its subsidiaries and Texas
Holdings and its subsidiaries file separate consolidated federal
income tax returns and East Texas Fiber Line Incorporated files
a separate federal income tax return. State income tax returns
are filed on a consolidated or separate legal entity basis
depending on the state. Federal and state income tax expense or
benefit is allocated to each subsidiary based on separately
determined taxable income or loss.
Amounts in the financial statements related to
income taxes are calculated using the principles of Financial
Accounting Standards Board Statement No. 109,
Accounting for Income Taxes (FAS 109). Deferred
income taxes are provided for the temporary differences between
assets and liabilities recognized for financial reporting
purposes and such amounts recognized for tax purposes as well as
loss carryforwards. Deferred income tax assets and liabilities
are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences
are expected to be recovered or settled. We record a valuation
allowance related to our deferred income tax assets when, in the
opinion of management, it is more likely than not that deferred
tax assets would not be realized.
Provisions for federal and state income taxes are
calculated on reported pre-tax earnings based on current tax law
and also include, in the current period, the cumulative effect
of any changes in tax rates from those used previously in
determining deferred tax assets and liabilities. Such provisions
differ from the amounts currently receivable or payable because
certain items of income and expense are recognized in different
time periods for financial reporting purposes than for income
tax purposes. Significant judgment is required in determining
income tax provisions and evaluating tax positions. We establish
reserves for income tax when, despite the belief that our tax
positions are fully supportable, there remain certain
F-11
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
positions that are probable to be challenged and
possibly disallowed by various authorities. The consolidated tax
provision and related accruals include the impact of such
reasonably estimable losses. To the extent that the probable tax
outcome of these matters changes, such changes in estimate will
impact the income tax provision in the period in which such
determination is made.
The Company maintains a restricted share plan to
award certain employees of the Company restricted common shares
of the Company as an incentive to enhance their long-term
performance as well as an incentive to join or remain with the
Company. The Company accounts for its employee restricted share
plan in accordance with Accounting Principles Board No. 25,
Accounting for Stock Issued to Employees (APB
No. 25) and related interpretations. The restricted
share plan contains a call provision whereby upon termination of
employment, the Company may elect to repurchase the shares held
by the former employee. The purchase price is based upon the
lesser of fair value or a formula specified in the plan. The
existence of the employer call provision for a purchase price
that is below fair value results in the plan being accounted for
as variable, with compensation expense, if any, determined based
upon the formula rather than fair value. At December 31,
2004, the formula computation results in a negative value being
ascribed to the common shares. As a result, no stock
compensation expense has been recognized in these consolidated
financial statements.
|
|
|
|
|
Financial Instruments and
Derivatives
|
As of December 31, 2004, the Companys
financial instruments consist of cash and cash equivalents,
accounts receivable, investments, accounts payable and long-term
debt obligations. At December 31, 2004, the carrying value
of these financial instruments approximated their fair values.
Derivative instruments are accounted for in
accordance with Statement of Financial Accounting Standards
No. 133, Accounting for Derivative Instruments and
Hedging Activity (SFAS No. 133).
SFAS No. 133 provides comprehensive and consistent
standards for the recognition and measurement of derivative and
hedging activities. It requires that derivatives be recorded on
the consolidated balance sheet at fair value and establishes
criteria for hedges of changes in fair values of assets,
liabilities or firm commitments, hedges of variable cash flows
of forecasted transactions and hedges of foreign currency
exposures of net investments in foreign operations. To the
extent that the derivatives qualify as a cash flow hedge, the
gain or loss associated with the effective portion is recorded
as a component of Other Comprehensive Income (Loss). Changes in
the fair value of derivatives that do not meet the criteria for
hedges are recognized in the consolidated statement of income.
Upon termination of interest rate swap agreements, any resulting
gain or loss is recognized over the shorter of the remaining
original term of the hedging instrument or the remaining life of
the underlying debt obligation. Since the Companys
interest swap agreements are with major financial institutions,
the Company does not anticipate any nonperformance by any
counterparty.
|
|
|
|
|
Recent Accounting
Pronouncements
|
In December 2003, the U.S. Congress enacted
the Medicare Prescription Drug, Improvement and Modernization
Act of 2003 (the Medicare Act) that will provide a
prescription drug subsidy beginning in 2006 to companies that
sponsor post-retirement health care plans that provide drug
benefits. Additional legislation is anticipated that will
clarify whether a company is eligible for the subsidy, the
amount of the subsidy available and the procedures to be
following in obtaining the subsidy. In May 2004, the FASB
F-12
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
issued Staff Position 106-2,
Accounting Disclosure Requirements Related to the Medicare
Prescription Drug, Improvement and Modernization Act of
2003 (SAP 106-2), that provides guidance
on the accounting and disclosure for the effects of the Medicare
Act. The Companys post-retirement prescription drug plans
are actuarially equivalent and accordingly, the Company began
reflecting the Medicare Acts impact on July 1, 2004,
without a material adverse effect on the financial condition or
results of operations of the Company.
In December 2004, the FASB issued SFAS 123R,
which replaces SFAS 123 and supersedes APB Opinion
No. 25. SFAS 123R requires all share-based payments to
employees, including grants of employee stock options, to be
recognized in the financial statements based on their fair
values beginning for public companies with the first interim or
annual period after June 15, 2005, with early adoption
encouraged. The pro forma disclosures previously permitted under
SFAS 123 no longer will be an alternative to financial
statement recognition. The Company is required to adopt
SFAS 123R beginning July 1, 2005. Under
SFAS 123R, the Company must determine the appropriate fair
market value model to be used for valuing share-based payments,
the amortization method for compensation cost and the transition
method to be used at date of adoption. As disclosed in the
summary of significant accounting policies, the Companys
restricted share plan contains a call provision whereby upon
termination of employment, the Company may elect to repurchase
the shares held by the former employee. The purchase price is
based upon the lesser of fair value or a formula specified in
the plan. The existence of the employer call provision for a
purchase price that is below fair value results in the plan
being accounted for as variable, with compensation expense, if
any, determined based upon the formula rather than fair value.
The Company is currently evaluating the effect that the adoption
of SFAS 123R will have on the financial condition or
results of operations of the Company but does not expect it to
have a material impact.
In December 2004, the FASB issued
SFAS No. 153, Exchanges of Nonmonetary
Assets An Amendment of APB Opinion No. 29,
Accounting for Nonmonetary Transactions
(SFAS 153). SFAS 153 eliminates the
exception from fair value measurement for nonmonetary exchanges
of similar productive assets in paragraph 21 (b) of
APB Opinion No. 29, Accounting for Nonmonetary
Transactions, and replaces it with an exception for exchanges
that do not have commercial substance. SFAS 153 specifies
that a nonmonetary exchange has commercial substance if the
future cash flows of the entity are expected to change
significantly as a result of the exchange. SFAS 153 is
effective for the fiscal periods beginning after June 15,
2005 and is required to be adopted by us in the three months
ended September 30, 2005. The Company is currently
evaluating the effect that the adoption of SFAS 153 will
have on the financial condition or results of operations of the
Company but does not expect it to have a material impact.
|
|
|
|
|
Acquisition of ICTC and Related
Businesses
|
On December 31, 2002, the Company, through
its wholly owned subsidiary CCI, acquired all of the outstanding
common stock of ICTC, McLeodUSA Public Services, Inc., and
Consolidated Market Response, Inc, as well as substantially all
of the assets of three other related telecom lines of business
(or divisions) which were all owned by McLeodUSA and its
affiliates. The purchase price for the businesses acquired
totaled $284,834, including acquisition costs, and was funded
with proceeds from the issuance of redeemable preferred stock
and debt. The Company accounted for the acquisition using the
purchase method of accounting; accordingly the financial
statements reflect the allocation of the total purchase price to
the net tangible and intangible assets acquired, based on their
respective fair values. The accompanying
F-13
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
consolidated financial statements include the
results of operations of the acquired businesses from the date
of acquisition.
The allocation of the purchase price to the
assets acquired and liabilities assumed is as follows:
|
|
|
|
|
|
|
Current assets
|
|
$
|
25,802
|
|
|
Property, plant and equipment
|
|
|
118,057
|
|
|
Customer lists
|
|
|
59,517
|
|
|
Tradenames
|
|
|
15,863
|
|
|
Goodwill
|
|
|
99,554
|
|
|
Liabilities assumed
|
|
|
(33,959
|
)
|
|
|
|
|
|
|
|
Net purchase price
|
|
$
|
284,834
|
|
|
|
|
|
|
|
Goodwill represents the residual aggregate
purchase price after all tangible and identified intangible
assets have been valued, offset by the value of liabilities
assumed. The aggregate purchase price was derived from a
competitive bidding process and negotiations and was influenced
by our assessment of the value of the overall acquired business.
The significant goodwill value reflects our view that the
acquired business can generate strong cash flow and sales and
earnings following acquisition. In accordance with
SFAS No. 142, the tradenames and goodwill acquired
will not be amortized are be tested for impairment at least
annually. The customer lists are amortized over their weighted
average estimated useful lives of ten years. The Company made an
election under the Internal Revenue Code that resulted in the
tax basis of goodwill and other intangible assets associated
with this acquisition to be deductible for tax purposes ratably
over a 15-year period.
On April 14, 2004, Homebase, through its
wholly owned subsidiary Texas Acquisition, acquired all of the
capital stock of TXUCV from Pinnacle One Partners L.P.
(Pinnacle One). By acquiring all of the capital
stock of TXUCV, Homebase acquired substantially all of the
telecommunications assets of TXU Corp., including two rural
local exchange carriers (RLECs), that together serve
markets in Conroe, Katy and Lufkin, Texas, a directory
publishing business, a transport services business that provides
connectivity within Texas and minority interests in cellular
partnerships.
In connection with the closing of the TXUCV
acquisition, the Company, through its wholly owned subsidiaries,
issued $200,000 in the aggregate principal amount of 9
3/4% Senior Notes due 2012, entered into a new $437,000
bank credit facility, repaid its existing credit facility and
entered into certain related transactions. The indenture
governing the notes and the new credit facility contain
covenants, events of default and other provisions (see
Note 14).
The Company accounted for the TXUCV acquisition
using the purchase method of accounting. Accordingly, the
financial statements reflect the allocation of the total
purchase price to the net tangible and intangible assets
acquired based on their respective fair values. The purchase
price, including
F-14
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
acquisition costs and net of $9,897 of cash
acquired, was allocated to assets acquired and liabilities
assumed as follows:
|
|
|
|
|
|
|
Current assets
|
|
$
|
27,478
|
|
|
Property, plant and equipment
|
|
|
268,706
|
|
|
Customer list
|
|
|
108,200
|
|
|
Goodwill
|
|
|
228,792
|
|
|
Other assets
|
|
|
43,291
|
|
|
Liabilities assumed
|
|
|
(152,376
|
)
|
|
|
|
|
|
|
|
Total purchase price, net of cash acquired
|
|
$
|
524,090
|
|
|
|
|
|
|
|
The aggregate purchase price was derived from a
competitive bidding process and negotiations and was influenced
by the Companys assessment of the value of the overall
TXUCV business. The significant goodwill value reflects the
Companys view that the TXUCV business can generate strong
cash flow and sales and earnings following the acquisition. In
accordance with SFAS 142, the $228,792 in goodwill recorded
as part of the TXUCV acquisition will not be amortized and will
be tested for impairment at least annually. The customer list
will be amortized over its estimated useful life of thirteen
years. The goodwill and other intangibles associated with this
acquisition did not qualify under the Internal Revenue Code as
deductible for tax purposes.
The Companys consolidated financial
statements include the results of operations for the TXUCV
acquisition since the April 14, 2004, acquisition date.
Unaudited pro forma results of operations data for the years
ended December 31, 2004 and 2003 as if the acquisition had
occurred at the beginning of each period presented are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
323,463
|
|
|
$
|
327,148
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
$
|
37,533
|
|
|
$
|
29,507
|
|
|
|
|
|
|
|
|
|
|
|
|
Proforma net loss
|
|
$
|
(2,956
|
)
|
|
$
|
(15,431
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Proforma net loss applicable to common
shareholders
|
|
$
|
(20,146
|
)
|
|
$
|
(31,945
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share basic and diluted
|
|
$
|
(2.24
|
)
|
|
$
|
(3.55
|
)
|
|
|
|
|
|
|
|
|
|
|
F-15
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
|
|
|
|
4.
|
Prepaids and other current assets
|
Prepaids and other current assets consists of the
following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Deferred charges
|
|
$
|
1,637
|
|
|
$
|
1,138
|
|
|
Prepaid expenses
|
|
|
3,492
|
|
|
|
1,991
|
|
|
Income tax receivables
|
|
|
|
|
|
|
2,002
|
|
|
Other current assets
|
|
|
1,050
|
|
|
|
512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,179
|
|
|
$
|
5,643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.
|
Property, plant and equipment
|
Property, plant, and equipment, net consists of
the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Property, plant and equipment:
|
|
|
|
|
|
|
|
|
|
|
Land and buildings
|
|
$
|
49,567
|
|
|
$
|
15,487
|
|
|
|
Network and outside plant facilities
|
|
|
641,913
|
|
|
|
209,927
|
|
|
|
Furniture, fixtures and equipment
|
|
|
68,360
|
|
|
|
29,145
|
|
|
|
Work in process
|
|
|
7,783
|
|
|
|
2,639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
767,623
|
|
|
|
257,198
|
|
|
|
Less: accumulated depreciation
|
|
|
(406,863
|
)
|
|
|
(152,618
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net property, plant and equipment
|
|
$
|
360,760
|
|
|
$
|
104,580
|
|
|
|
|
|
|
|
|
|
|
|
Investments consist of the following as of
December 31, 2004:
|
|
|
|
|
|
|
|
Cash surrender value of life insurance policies
|
|
$
|
1,708
|
|
|
Cost method investments:
|
|
|
|
|
|
|
GTE Mobilnet of South Texas Limited Partnership
|
|
|
21,450
|
|
|
|
CoBank, ACB stock
|
|
|
1,879
|
|
|
|
Rural Telephone Bank stock
|
|
|
5,921
|
|
|
|
Other
|
|
|
19
|
|
|
Equity method investments
|
|
|
|
|
|
|
GTE Mobilnet of Texas RSA #17 Limited
Partnership (17.02% owned)
|
|
|
11,759
|
|
|
|
Fort Bend Fibernet Limited Partnership
(39.06% owned)
|
|
|
148
|
|
|
|
|
|
|
|
|
|
|
$
|
42,884
|
|
|
|
|
|
|
|
F-16
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
The Company obtained 2.34% ownership of GTE
Mobilnet of South Texas Limited Partnership (the Mobilnet
South Partnership) in connection with the acquisition of
TXUCV on April 14, 2004. The principal activity of the
Mobilnet South Partnership is providing cellular service in the
Houston, Galveston and Beaumont, Texas metropolitan areas. The
Company has very limited influence on the operating and
financial policies of this partnership and accounts for this
investment on the cost basis. The cost basis of $22,850 as of
April 14, 2004 was determined with the help of an
independent appraiser. During the period from April 14,
2004 through December 31, 2004 the Company received $3,206
of cash distributions from the Mobilnet South Partnership. These
distributions exceeded the Companys share of earnings in
the Mobilenet South Partnership by $1,400. Accordingly, $1,400
was applied as a reduction in the carrying amount of the
investment and $1,806 was recognized as dividend income in 2004.
The CoBank investment represents purchases of
CoBank stock as required by the CoBank loan agreement and
patronage distributions from CoBank in the form of stock. CoBank
operates on a cooperative basis with a portion of the bank
earnings returned to the owners in the form of patronage
refunds. For 2004, the Companys allocation of patronage
capital from CoBank was $380, of which $152 was in cash and $228
in patronage capital certificates. The Company will be receiving
annual refunds of a portion of the stock only when their stock
balances reaches 10% of the five-year moving average of CoBank
loan balance. Cash dividends are recorded as reduction of
interest expense and the patronage distribution in form of stock
are recorded as other income in the consolidated statements of
operations.
The Rural Telephone Bank stock consists of
5,921 shares of $1,000 par value Class C stock
which is stated at original cost plus a gain recognized at
conversion of Class B to Class C.
Summarized
financial information for significant investments
The Company obtained 17.02% ownership of GTE
Mobilnet of Texas RSA #17 Limited Partnership (the
Mobilnet RSA Partnership) in connection with the
acquisition of TXUCV on April 14, 2004. The principal
activity of the Mobilnet RSA Partnership is providing cellular
service to a limited rural area in Texas. The Company has some
influence on the operating and financial policies of this
partnership and accounts for this investment on the equity
basis. Summarized 100 percent financial information
(unaudited as of December 31, 2004) for the Mobilnet RSA
Partnership was as follows:
|
|
|
|
|
|
|
2004
|
|
|
|
|
|
|
Revenues
|
|
|
35,188
|
|
|
Gross profit
|
|
|
20,700
|
|
|
Income before income taxes
|
|
|
10,051
|
|
|
Net income or loss
|
|
|
10,051
|
|
|
Current assets
|
|
|
6,558
|
|
|
Non-current assets
|
|
|
22,517
|
|
|
Current liabilities
|
|
|
1,935
|
|
|
Non current liabilities
|
|
|
|
|
|
Partnership equity
|
|
|
27,140
|
|
Homebase has recorded its pro rata share of the
equity earnings from this investment since the date of the TXUCV
acquisition on April 14, 2004, through December 31, 2004.
F-17
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
East Texas Fiber Line, Inc. (ETFL) is
a joint venture owned 63% by the Company and 37% by Eastex
Celco. ETFL provides connectivity to certain customers within
Texas over a fiber optic transport network.
|
|
|
|
8.
|
Goodwill and Other Intangible Assets
|
In accordance with SFAS 142, goodwill and
tradenames are not amortized but are subject to an annual
impairment test, or to more frequent testing if circumstances
indicate that they may be impaired. In 2004, the Company
completed its annual impairment test and determined that
goodwill was impaired in one of its reporting units within the
Other Operations segment of the Company and a resulting
finalized goodwill impairment charge of $10,147 was recognized.
The fair value of each reporting unit was determined by
discounting their respective projected cash flows. The goodwill
impairment was limited to our Operator Services reporting unit,
and was due to a decline in current and projected cash flows for
this reporting unit. Operator Services has also reduced its
pricing to retain certain customers at the time of contract
renewal, as well as, offered lower rates to attract new
customers in the face of increasing competition due to
automation and cheaper offshore call center alternatives
available to our customers.
The following table presents the carrying amount
of goodwill by segment at December 31, 2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telephone
|
|
Other
|
|
|
|
|
|
Operations
|
|
Operations
|
|
Total
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2004
|
|
$
|
78,443
|
|
|
$
|
21,111
|
|
|
$
|
99,554
|
|
|
Impairment
|
|
|
|
|
|
|
(10,147
|
)
|
|
|
(10,147
|
)
|
|
Finalization of ICTC and related businesses
purchase accounting
|
|
|
2,292
|
|
|
|
(2,010
|
)
|
|
|
282
|
|
|
TXUCV acquisition
|
|
|
228,792
|
|
|
|
|
|
|
|
228,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2004
|
|
$
|
309,527
|
|
|
$
|
8,954
|
|
|
$
|
318,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Companys most valuable tradename is the
federally registered mark CONSOLIDATED, which is used in
association with our telephone communication services and is a
design of interlocking circles. The Companys corporate
branding strategy leverages a CONSOLIDATED naming structure. All
business units and several product/services names incorporate
the CONSOLIDATED name. These tradenames are indefinitely
renewable intangibles. In 2004, the Company completed its annual
impairment test and determined that the recorded value of its
tradename was impaired in two of its reporting units within the
Other Operations segment of the Company, and a resulting
impairment charge of $1,431 was recognized. The fair value of
the tradenames was determined using discounted cash flow
analysis based on a relief from royalty method. The tradename
impairment was limited to our Operator and Mobile Services
F-18
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
reporting units, and were due to lower than
previously anticipated revenues within these two reporting
units. The following table presents the carrying amount of
tradenames by segment at December 31, 2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telephone
|
|
Other
|
|
|
|
|
|
Operations
|
|
Operations
|
|
Total
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2004
|
|
$
|
10,046
|
|
|
$
|
5,817
|
|
|
$
|
15,863
|
|
|
Impairment
|
|
|
|
|
|
|
(1,431
|
)
|
|
|
(1,431
|
)
|
|
Other
|
|
|
|
|
|
|
114
|
|
|
|
114
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2004
|
|
$
|
10,046
|
|
|
$
|
4,500
|
|
|
$
|
14,546
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Companys customer lists consist of an
established core base of customers that subscribe to its
services. The carrying amount of customer lists is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Gross carrying amount
|
|
$
|
167,633
|
|
|
$
|
59,517
|
|
|
Less: accumulated amortization
|
|
|
(17,828
|
)
|
|
|
(5,958
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net carrying amount
|
|
$
|
149,805
|
|
|
$
|
53,559
|
|
|
|
|
|
|
|
|
|
|
|
The aggregate amortization expense associated
with customer lists for the years ended December 31, 2004
and 2003 was $11,870 and $5,958, respectively. Customer lists
are being amortized using a weighted average life of
11.8 years. The estimated amortization expense for each of
the next five years ended December 31, is a follows:
2004 $14,266, 2005 $14,266,
2006 $14,266, 2007 $14,266, and
2008 $14,266.
|
|
|
|
9.
|
Affiliated Transactions
|
The Company and certain of its subsidiaries have
entered into two professional services fee agreements, each
effective April 14, 2004, with its existing equity
investors. One agreement requires CCI to pay to Richard A.
Lumpkin, Chairman of the Company, Providence Equity and Spectrum
Equity an annual professional services fee in the aggregate
amount of $2,000, to be divided equally among them, for
consulting, advisory and other professional services provided to
CCI and its subsidiaries relating to the Illinois operations.
The other agreement requires Texas Holdings to pay to
Richard A. Lumpkin, Providence Equity and Spectrum Equity
an annual professional services fee in the aggregate of $3,000,
to be divided equally among them, for consulting, advisory and
other professional services provided to Texas Holdings and its
subsidiaries relating to the Texas operations. The professional
services fees are generally payable in cash. The professional
services fees, however, must be paid in the form of Class A
preferred shares if payment in cash is prohibited by the
existing credit facilities or if consolidated Earnings Before
Interest, Taxes, Depreciation and Amortization
(EBITDA), as determined in accordance with the
existing credit facilities, is less than or equal to
$106.0 million. The Company recognized fees of $4,135 and
$2,000 for the years ended December 31, 2004 and 2003,
respectively, associated with these agreements. These fees are
included in selling, general and administrative expenses in the
Consolidated Statements of Operations.
Agracel, Inc., or Agracel, is a real estate
investment company of which Mr. Lumpkin, together with his
family, beneficially owns 49.7%. In addition, Mr. Lumpkin
is a director of Agracel. Agracel is the sole managing member
and 50% owner of LATEL LLC. Mr. Lumpkin directly owns the
remaining 50% of
F-19
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
LATEL. Effective December 31, 2002, the
Company sold five of its buildings and associated land to LATEL,
LLC for the aggregate purchase price of $9,180, and then entered
into an agreement to leaseback the same facilities for general
office and warehouse functions. The initial term of both leases
was for one year. Each lease automatically renews for successive
one year terms through 2013, unless either ICTC or Consolidated
Market Response (CMR) provides on year prior written
notice that it intends to terminate its respective leases. The
leases are triple net lease that require the Company to continue
to pay substantially all expenses associated with general
maintenance and repair, utilities, insurance and taxes. The
Company recognized operating lease expenses of $1,251 and $1,221
during 2004 and 2003, respectively, in connection with the LATEL
leases. There is no associated lease payable balance outstanding
at December 31, 2004.
Agracel is the sole managing member and 66.7%
owner of MACC, LLC, or MACC. Mr. Lumpkin, together with his
family, owns the remainder of MACC. In 1997, CMR entered into a
lease agreement to rent office space for a period of five years.
The parties extended the lease for an additional five years
beginning October 14, 2002. CMR recognized rent expense in
the amount of $123 in both 2004 and 2003 in connection with the
MACC lease.
Mr. Lumpkin, together with members of his
family, beneficially owns 100% of SKL Investment Group, LLC or
SKL. The Company charged SKL $77 and $74 in 2004 and 2003,
respectively, for use of office space, computers, telephone
service and for other office related services.
Mr. Lumpkin also has an ownership interest
in First Mid-Illinois Bancshares, Inc. (First
Mid-Illinois) which provides CCI Illinois with general
banking services, including depository, disbursement and payroll
accounts and retirement plan administrative services, on terms
comparable to those available to other large business accounts.
The Company provides certain telecommunications products and
services to First Mid-Illinois. Those services are based upon
standard prices for strategic business customers. Following is
summary of the transactions between the Company and First
Mid-Illinois:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Fees charged from First Mid-Illnois for:
|
|
|
|
|
|
|
|
|
|
|
Banking fees
|
|
$
|
5
|
|
|
$
|
2
|
|
|
|
401K plan adminstration
|
|
$
|
77
|
|
|
$
|
46
|
|
|
Interest income earned by the Company on deposits
at First Mid-Illinois
|
|
$
|
170
|
|
|
$
|
97
|
|
|
Fees charged by the Company to First Mid-Illinois
for telecommunication services
|
|
$
|
476
|
|
|
$
|
437
|
|
F-20
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
The components of the income tax provision
charged to expense are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Current:
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
393
|
|
|
$
|
|
|
|
|
State
|
|
|
673
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,066
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred:
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
|
(305
|
)
|
|
|
3,252
|
|
|
|
State
|
|
|
(529
|
)
|
|
|
465
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(834
|
)
|
|
|
3,717
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
$
|
232
|
|
|
$
|
3,717
|
|
|
|
|
|
|
|
|
|
|
|
Following is a reconciliation between the
statutory federal income tax rate and the Companys overall
effective tax rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Statutory federal income tax rate (benefit)
|
|
|
(35.0
|
)%
|
|
|
35.0
|
%
|
|
State income taxes, net of federal effect
|
|
|
15.1
|
%
|
|
|
5.0
|
%
|
|
Other permanent differences
|
|
|
28.8
|
%
|
|
|
0.0
|
%
|
|
Derivative instruments
|
|
|
24.6
|
|
|
|
0.0
|
%
|
|
Change in valuation allowance
|
|
|
(5.7
|
)%
|
|
|
0.0
|
%
|
|
Other
|
|
|
(2.2
|
)%
|
|
|
0.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.6
|
%
|
|
|
40.3
|
%
|
|
|
|
|
|
|
|
|
|
|
Cash paid (refunded) for federal and state income
taxes was $(509,000) and $2,000,000 during years ended
December 31, 2004 and 2003, respectively.
F-21
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
Net deferred taxes consist of the following
components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Current deferred tax assets:
|
|
|
|
|
|
|
|
|
|
|
Reserve for uncollectible accounts
|
|
$
|
1,020
|
|
|
$
|
385
|
|
|
|
Accrued vacation pay deducted when paid
|
|
|
1,504
|
|
|
|
512
|
|
|
|
Accrued expenses and deferred revenue
|
|
|
754
|
|
|
|
1,971
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,278
|
|
|
|
2,868
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncurrent deferred tax assets:
|
|
|
|
|
|
|
|
|
|
|
Net operating loss carryforwards
|
|
|
21,866
|
|
|
|
2,253
|
|
|
|
Derivative instruments
|
|
|
|
|
|
|
344
|
|
|
|
Goodwill and other intangibles
|
|
|
846
|
|
|
|
|
|
|
|
Pension and post retirement obligations
|
|
|
23,402
|
|
|
|
3,691
|
|
|
|
Minimum tax credit carryforward
|
|
|
806
|
|
|
|
|
|
|
|
Valuation allowance
|
|
|
(17,136
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,784
|
|
|
|
6,288
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncurrent deferred tax liabilities:
|
|
|
|
|
|
|
|
|
|
|
Goodwill and other intangibles
|
|
|
|
|
|
|
(1,641
|
)
|
|
|
Derivative instruments
|
|
|
(547
|
)
|
|
|
|
|
|
|
Partnership investment
|
|
|
(6,898
|
)
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
(87,348
|
)
|
|
|
(5,761
|
)
|
|
|
Basis in investment
|
|
|
(1,632
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(96,425
|
)
|
|
|
(7,402
|
)
|
|
Net noncurrent deferred tax liabilities
|
|
|
(66,641
|
)
|
|
|
(1,114
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred income tax assets (liabilities)
|
|
$
|
(63,363
|
)
|
|
$
|
1,754
|
|
|
|
|
|
|
|
|
|
|
|
In assessing the realizability of deferred tax
assets, management considers whether it is more likely than not
that some portion or all of the deferred tax assets will not be
realized. The ultimate realization of deferred tax assets is
dependent upon the generation of future taxable income during
the periods in which those temporary differences become
deductible. Management considers the scheduled reversal of
deferred tax liabilities, projected future taxable income and
tax planning strategies in making this assessment. In order to
fully realize the gross deferred tax assets, the Company will
need, to generate future taxable income in increments sufficient
to recognize net operating loss carryforwards prior to
expiration as described below. Based upon the level of
historical taxable income and projections for future taxable
income over the periods that the deferred tax assets are
deductible, management believes it is more likely than not that
the Company will realize the benefits of these deductible
differences, net of the existing valuation allowance at
December 31, 2004. The amount of the deferred tax assets
considered realizable, however, could be reduced in the near
term if estimates of future taxable income during the
carryforward period are reduced. There is an annual limitation
on the use of the NOL carryforwards, however the
F-22
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
amount of projected future taxable income is
expected to be lower than the amount of the limitation
calculated. Amounts and expiration dates of carryforwards are as
follows:
Illinois Holdings and its subsidiaries, which
file a consolidated federal income tax return, estimates it has
available NOL carryforwards of approximately $15.0 million
for federal and state income tax purposes to offset against
future taxable income. The federal NOL carryforwards expire from
2022 to 2024 and state NOL carryforwards expire from 2015 to
2022.
Texas Holdings and its subsidiaries, which file a
consolidated federal income tax return, estimates it has
available NOL carryforwards of approximately $26.4 million
for federal income tax purposes and $108.2 million for
state income tax purposes to offset against future taxable
income. The federal NOL carryforwards expire from 2020 to 2022
and state NOL carryforwards expire from 2005 to 2009.
East Texas Fiber Line Incorporated, a
nonconsolidated subsidiary for federal income tax return
purposes, estimates it has available NOL carryforwards of
approximately $9.0 million for federal income tax purposes
and $6.5 million for state income tax purposes to offset
against future taxable income. The federal NOL carryforwards
expire from 2007 to 2024 and state NOL carryforwards expire from
2005 to 2009.
The valuation allowance is attributed to tax loss
carryforwards for which no tax benefit is expected to be
utilized. If it becomes evident that sufficient taxable income
will be available in the jurisdictions where these deferred tax
assets exist, the Company would release the valuation allowance
accordingly. During 2004, the valuation allowance decreased by
$1,314 from the April 14, 2004 Texas Acquisition opening
balance sheet amount of $18,450 to $17,136 at December 31,
2004.
Accrued expenses consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
$
|
9,191
|
|
|
$
|
2,542
|
|
|
Taxes payable
|
|
|
6,915
|
|
|
|
987
|
|
|
Accrued interest
|
|
|
6,490
|
|
|
|
859
|
|
|
Other accrued expenses
|
|
|
11,655
|
|
|
|
8,254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
34,251
|
|
|
$
|
12,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.
|
Pension Costs and Other Postretirement
Benefits
|
The Company has several defined benefit pension
plans covering substantially all of its hourly employees and
certain salaried employees, primarily those located in Texas.
The plans provide retirement benefits based on years of service
and earnings. The pension plans are generally noncontributory.
The Companys funding policy is to contribute amounts
sufficient to meet the minimum funding requirements as set forth
in employee benefit and tax laws.
The Company currently provides other
postretirement benefits (Other Benefits) consisting
of health care and life insurance benefits for certain groups of
retired employees. Retirees share in the cost of health care
benefits. Retiree contributions for health care benefits are
adjusted periodically based upon either collective bargaining
agreements for former hourly employees and as total costs of the
program change for former salaried employees. The Companys
funding policy for retiree health benefits is generally to pay
covered expenses as they are incurred. Postretirement life
insurance benefits are fully insured.
F-23
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
The Company used a September 30 measurement
date for its plans in Illinois and a December 31
measurement date for its plans in Texas.
The following tables present the benefit
obligation, plan assets and funded status of the plans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
December 31
|
|
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
|
|
|
|
Change in benefit obligation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected benefit obligation, beginning of period
|
|
$
|
55,528
|
|
|
$
|
49,637
|
|
|
$
|
8,951
|
|
|
$
|
7,966
|
|
|
TXUCV acquisition
|
|
|
60,984
|
|
|
|
|
|
|
|
26,629
|
|
|
|
|
|
|
Service cost
|
|
|
2,930
|
|
|
|
770
|
|
|
|
989
|
|
|
|
165
|
|
|
Interest cost
|
|
|
5,902
|
|
|
|
3,207
|
|
|
|
1,579
|
|
|
|
557
|
|
|
Plan participant contributions
|
|
|
|
|
|
|
|
|
|
|
158
|
|
|
|
135
|
|
|
Plan amendments
|
|
|
|
|
|
|
|
|
|
|
(2,652
|
)
|
|
|
454
|
|
|
Plan curtailment
|
|
|
|
|
|
|
|
|
|
|
(772
|
)
|
|
|
|
|
|
Benefits paid
|
|
|
(7,237
|
)
|
|
|
(3,403
|
)
|
|
|
(1,747
|
)
|
|
|
(692
|
)
|
|
Administrative expenses paid
|
|
|
(410
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actuarial (gain)/ loss
|
|
|
(57
|
)
|
|
|
5,317
|
|
|
|
2,612
|
|
|
|
366
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected benefit obligation, end of period
|
|
$
|
117,640
|
|
|
$
|
55,528
|
|
|
$
|
35,747
|
|
|
$
|
8,951
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated benefit obligation
|
|
$
|
105,451
|
|
|
$
|
51,070
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in plan assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets, beginning of period
|
|
$
|
50,704
|
|
|
$
|
45,446
|
|
|
$
|
|
|
|
$
|
|
|
|
TXUCV acquisition
|
|
|
40,633
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual return on plan assets
|
|
|
6,715
|
|
|
|
7,804
|
|
|
|
|
|
|
|
|
|
|
Employer contributions
|
|
|
3,887
|
|
|
|
857
|
|
|
|
1,589
|
|
|
|
557
|
|
|
Plan participant contributions
|
|
|
|
|
|
|
|
|
|
|
158
|
|
|
|
135
|
|
|
Administrative expenses paid
|
|
|
(410
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits paid
|
|
|
(7,237
|
)
|
|
|
(3,403
|
)
|
|
|
(1,747
|
)
|
|
|
(692
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets, end of period
|
|
$
|
94,292
|
|
|
$
|
50,704
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funded status
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funded status
|
|
$
|
(23,348
|
)
|
|
$
|
(4,824
|
)
|
|
$
|
(35,747
|
)
|
|
$
|
(8,951
|
)
|
|
Employer contributions after measurement date and
before fiscal year end
|
|
|
|
|
|
|
|
|
|
|
275
|
|
|
|
194
|
|
|
Unrecognized prior service cost
|
|
|
|
|
|
|
|
|
|
|
918
|
|
|
|
952
|
|
|
Unrecognized net actuarial (gain) loss
|
|
|
(177
|
)
|
|
|
162
|
|
|
|
(115
|
)
|
|
|
(128
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued benefit cost
|
|
$
|
(23,525
|
)
|
|
$
|
(4,662
|
)
|
|
$
|
(34,669
|
)
|
|
$
|
(7,933
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts recognized in the consolidated balance
sheet
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued benefit liability
|
|
$
|
(23,982
|
)
|
|
$
|
(4,662
|
)
|
|
$
|
(34,669
|
)
|
|
$
|
(7,933
|
)
|
|
Accumulated other comprehensive income
|
|
|
457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net amount recognized
|
|
$
|
(23,525
|
)
|
|
$
|
(4,662
|
)
|
|
$
|
(34,669
|
)
|
|
$
|
(7,933
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-24
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
The Companys pension plans weighted average
asset allocations by investment category are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Plan assets by category at end of
year
|
|
|
|
|
|
|
|
|
|
Equity securities
|
|
|
54.8
|
%
|
|
|
52.8
|
%
|
|
Debt securities
|
|
|
36.8
|
%
|
|
|
44.5
|
%
|
|
Other
|
|
|
8.4
|
%
|
|
|
2.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
The Companys investment strategy is to
maximize long-term return on invested plan assets while
minimizing risk of market volatility. Accordingly, the Company
targets it allocation percentage at 50% to 60% in equity funds
with the remainder in fixed income funds and cash equivalents.
The Company expects to contribute $2,215 to its
pension plans and $1,820 to its other postretirement plans in
2005. The expected future benefit payments to be paid during the
years ended December 31 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension
|
|
Other
|
|
|
|
Benefits
|
|
Benefits
|
|
|
|
|
|
|
|
2005
|
|
$
|
5,388
|
|
|
$
|
1,820
|
|
|
2006
|
|
$
|
5,587
|
|
|
$
|
1,924
|
|
|
2007
|
|
$
|
5,864
|
|
|
$
|
2,085
|
|
|
2008
|
|
$
|
6,101
|
|
|
$
|
2,129
|
|
|
2009
|
|
$
|
6,481
|
|
|
$
|
2,259
|
|
|
2010 through 2014
|
|
$
|
40,217
|
|
|
$
|
12,555
|
|
The following table presents the components of
net periodic benefit cost for the years ended December 31,
2004 and 2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
|
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
|
|
|
|
Service cost
|
|
$
|
2,930
|
|
|
$
|
770
|
|
|
$
|
989
|
|
|
$
|
165
|
|
|
Interest cost
|
|
|
5,902
|
|
|
|
3,207
|
|
|
|
1,579
|
|
|
|
557
|
|
|
Expected return on plan assets
|
|
|
(6,434
|
)
|
|
|
(3,507
|
)
|
|
|
|
|
|
|
|
|
|
Other, net
|
|
|
(2
|
)
|
|
|
|
|
|
|
(19
|
)
|
|
|
(4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit cost
|
|
$
|
2,396
|
|
|
$
|
470
|
|
|
$
|
2,549
|
|
|
$
|
718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-25
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
The weighted average assumptions used in
measuring the Companys benefit obligations as of
December 31, 2004 and 2003 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension
|
|
|
|
|
|
Benefits
|
|
Other Benefits
|
|
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate
|
|
|
6.0
|
%
|
|
|
6.0
|
%
|
|
|
6.0
|
%
|
|
|
6.0
|
%
|
|
Compensation rate increase
|
|
|
3.5
|
%
|
|
|
3.5
|
%
|
|
|
|
|
|
|
|
|
|
Initial healthcare cost trend rate
|
|
|
|
|
|
|
|
|
|
|
10.0
|
%
|
|
|
11.0
|
%
|
|
Ultimate healthcare cost trend rate
|
|
|
|
|
|
|
|
|
|
|
5.0
|
%
|
|
|
5.0
|
%
|
|
Year ultimate trend rate is reached
|
|
|
|
|
|
|
|
|
|
|
2010 to 2012
|
|
|
|
2009
|
|
Weighted average actuarial assumptions used to
determine the net periodic benefit cost for 2004 and 2003 are as
follows: discount rate 6.0% and 6.8%, expected long-term rate of
return on plan assets 8.3% and 8.0%; and rate of compensation
increases 3.9% and 3.5%, respectively.
In determining the discount rate, the Company
considers the current yields on high quality corporate fixed
income investments with maturities corresponding to the expected
duration of the benefit obligations. The expected return on plan
assets assumption was based upon the categories of the assets
and the past history of the return on the assets. The
Compensation rate increase is based upon past history and
long-term inflationary trends. A one percentage point change in
the assumed health care cost trend rate would have the following
effects on the Companys other postretirement benefits:
|
|
|
|
|
|
|
|
|
|
|
|
|
1% Increase
|
|
1% Decrease
|
|
|
|
|
|
|
|
Effect on 2004 service and interest costs
|
|
$
|
581
|
|
|
$
|
(452
|
)
|
|
Effect on accumulated postretirement benefit
obligations as of December 31, 2004
|
|
$
|
4,424
|
|
|
$
|
(3,565
|
)
|
|
|
|
|
13.
|
Employee 401k Benefit Plans and Deferred
Compensation Agreements
|
The Company sponsors several 401(k) defined
contribution retirement savings plans. Virtually all employees
are eligible to participant in one of these plans. Each employee
may elect to defer a portion of his or her compensation, subject
to certain limitations. During the year ended December 31,
2004, the Company matched 50% or 100% of employee contributions
up to a maximum of 3% or 4% for hourly employees depending upon
the particular plan and matched 100% of employee contributions
up to a maximum of 2% or 4% for salaried employees, depending
upon the particular plan. During the year ended
December 31, 2003, the Company matched employee
contributions up to a maximum of 4% for hourly employees and
matched employee contributions up to 2% for salaried employees.
Total Company contributions to the plans were $1,223 and $496 in
2004 and 2003, respectively.
|
|
|
|
|
Deferred Compensation
Agreements
|
The Company has deferred compensation agreements
with the former members of the board of directors of
TXUCVs predecessor company, Lufkin-Conroe Communications,
and certain former employees. The benefits are payable for up to
15 years and may begin as early as age 65 or upon the
death of the participant.
F-26
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
Deferred compensation expense was $208 for the
period from April 14, 2004 through December 31, 2004.
Payments related to deferred compensation agreements were $336
for the period from April 14, 2004 through
December 31, 2004. The remaining obligation totaled $2,710
as of December 31, 2004 and is included in pension and
postretirement benefit obligations in the accompanying balance
sheet.
The Company maintains life insurance policies on
certain of the participating former directors and employees. The
excess of the cash surrender value of life insurance policies
over the notes payable balances related to these policies
totaled $1,708 as of December 31, 2004 and is included in
investments in the accompanying balance sheet. These plans do
not qualify under the Internal Revenue Code and therefore,
federal income tax deductions are allowed only when benefits are
paid.
Long-term debt consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Senior Secured Credit Facility Revolving loan
|
|
$
|
|
|
|
$
|
|
|
|
|
Term loan A
|
|
|
115,333
|
|
|
|
110,400
|
|
|
|
Term loan B
|
|
|
|
|
|
|
70,000
|
|
|
|
Term loan C
|
|
|
312,900
|
|
|
|
|
|
|
Senior notes
|
|
|
200,000
|
|
|
|
|
|
|
Capital leases
|
|
|
1,188
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
629,421
|
|
|
|
180,400
|
|
|
Less: current portion
|
|
|
(41,079
|
)
|
|
|
(10,300
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
588,342
|
|
|
$
|
170,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Secured Credit
Facility
|
The Company, through its wholly-owned
subsidiaries, maintains credit agreements with various financial
institutions, which provides for aggregate borrowings of
$466,000 consisting of a $122,000 term loan A facility, a
$314,000 term loan C facility and a $30,000 revolving
credit facility. Borrowings under the credit facility are
secured by substantially all of the assets of CCI and Texas
Acquisition, other than ICTC. ICTCs guarantee (and the
corresponding security interest in ICTCs assets) of
$195,000 of total borrowing under the credit facility is
contingent upon obtaining the consent of the Illinois Commerce
Commission (ICC).
The term loans are due in quarterly installments,
which increase annually, with all borrowings under term
loan A and term loan C due April 14, 2010 and
October 14, 2011, respectively. The revolving credit
facility matures on April 14, 2010. Within 90 days
after the end of the Companys fiscal year, commencing on
December 31, 2004, the Company shall be obligated to repay
the loans in an amount equal to 50% of the excess cash flow for
such fiscal year, provided that certain leverage ratios are
maintained at the end of the fiscal year. As of
December 31, 2004, the Company estimated that the excess
cash flow repayment will be approximately $22,556. In addition,
subject to certain exceptions, the Company is required to prepay
the outstanding term loans with 100% of the net proceeds of all
non-ordinary course of business asset sales and any
F-27
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
insurance or condemnation proceeds not reinvested
within a required time period, 100% of the net proceeds of
certain occurrences of indebtedness and 50% of the net proceeds
from certain issuances of equity.
At the Companys election, borrowings bear
interest at fluctuating interest rates based on: (a) a base
rate (the highest of the administrative agents base rate
in effect on such day, 0.5% per annum above the latest
three week moving average of secondary market morning offering
rates in the United States for three month certificates of
deposit or 0.5% above the Federal Funds rate); or (b) the
London Interbank Offered Rate, or LIBOR plus, in either case, an
applicable margin within the relevant range of margins (0.75% to
2.50%) provided for in the credit agreement. The applicable
margin is based upon the Companys total leverage ratio. As
of December 31, 2004, the margins for interest rates on
LIBOR based loans was 2.25% on the term loan A facility and
2.50% under the term loan C facility. At December 31,
2004, the weighted average rate, including swaps, of interest on
the Companys term debt facilities was 5.23% per
annum. Interest is payable at least quarterly.
The credit agreement contains various provisions
and covenants, which include, among other items, restrictions on
the ability to pay dividends, incur additional indebtedness, and
issue capital stock, as well as, limitations on future capital
expenditures. The Company has also agreed to maintain certain
financial ratios, including interest coverage, fixed charge
coverage and leverage ratios, all as defined in the credit
agreement.
On April 14, 2004, the Company, through its
wholly owned subsidiaries, issued $200,000 of 9 3/4% Senior
Notes due on April 1, 2012. The senior notes pay interest
semi-annually on April 1 and October 1. The senior notes
may be redeemed on or prior to October 6, 2005 using all or
a portion of the proceeds of a qualified income depository
security offering. The redemption price plus accrued interest
will be, as a percentage of the principal amount, 107.313%
through April 10, 2004, and 109.75% between April 1,
2005 and October 6, 2005.
Up to 35% of the senior notes may be redeemed
using the proceeds of certain equity offerings completed on or
prior to April 1, 2007 at a price of 109.75%. Some or all
of the senior notes may be redeemed on or after April 1,
2008. The redemption price plus accrued interest will be, as a
percentage of the principal amount, 104.875% in 2008, 102.438%
in 2009 and 100% in 2010 and thereafter. In addition, holders
may require the repurchase of the notes upon a change in
control, as such term is defined in the indenture governing the
senior notes, at 101%. The indenture contains certain provisions
and covenants, which include, among other items, restrictions on
the ability to issue certain types of stock, incur additional
indebtedness, make restricted payments, pay dividends and enter
other lines of business.
Future maturities of long-term debt as of
December 31, 2004 are as follows:
|
|
|
|
|
|
|
|
Calendar year 2005
|
|
$
|
41,079
|
|
|
Calendar year 2006
|
|
|
22,463
|
|
|
Calendar year 2007
|
|
|
23,248
|
|
|
Calendar year 2008
|
|
|
26,900
|
|
|
Calendar year 2009
|
|
|
33,400
|
|
|
|
Thereafter
|
|
|
482,331
|
|
|
|
|
|
|
|
|
|
|
$
|
629,421
|
|
|
|
|
|
|
|
F-28
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
The Company entered into interest rate swap
agreements that effectively convert a portion of the
floating-rate debt to a fixed-rate basis, thus reducing the
impact of interest rate changes on future interest expense. At
December 31, 2004, the Company has interest rate swap
agreements covering $217,809 in aggregate principal amount of
its variable rate debt at fixed LIBOR rates ranging from 2.99%
to 3.35%. The swap agreements expire on December 31, 2006,
May 19, 2007, and December 31, 2007. The fair value of
the Companys derivative instruments, comprising interest
rate swaps, amounted to an asset of $1,060 and liability of $859
at December 31, 2004 and 2003, respectively. The $1,060 is
included in other current assets at December 31, 2004. The
$859 is included in accrued expenses at December 31, 2003.
The Company recognized a net loss of $228 in interest expense
during 2004 related to its derivative instruments. The after tax
change in the market value of derivative instruments is recorded
in other comprehensive income. The Company recognized
comprehensive income of $1,105 and a comprehensive loss of $515
during 2004 and 2003 respectively.
|
|
|
|
15.
|
Redeemable Preferred Shares and Members
Equity
|
The Company has authorized 182,000 Class A
Preferred Shares of which 182,000 and 93,000 shares were
issued and outstanding at December 31, 2004 and 2003,
respectively. The preferred shares are redeemable to the holders
with a preferred return on their capital contributions at the
rate of 9% per annum. The preferred return is cumulative
and compounded annually in arrears on December 31, of each
year. At any time on or after June 30, 2007, certain
members have the right to require the Company to redeem all of
their Class A Preferred Shares. Preferred shares are
redeemable at a price equal to $1,000 per share plus any
accrued but unpaid preferred return.
The Company has authorized 10,000,000 Common
Shares of which 10,000,000 and 9,975,000 shares were issued
and outstanding at December 31, 2004 and 2003,
respectively. At any time on or after June 30, 2007,
certain members have the right to require the Company to redeem
all of their common shares. Common shares are redeemable based
upon an appraised value by a third party.
|
|
|
|
16.
|
Restricted Share Plan
|
In August 2003, the Company established the 2003
Restricted Share Plan, which provides for the issuance of
1,000,000 common shares to key employees as an incentive to
enhance their long-term performance as well as an incentive to
join or remain with the Company. In November 2003, the Company
granted 975,000 shares of its common stock to certain
Company executives. In April 2004, the remaining
25,000 shares of common stock were sold to certain Company
executives at $2.32 per share. These shares generally vest
with the individuals every December 31, beginning
December 31 2004 through December 31, 2007. As of
December 31, 2004, 250,000 of these shares were vested.
The restricted share plan contains a call
provision whereby upon termination of employment, the Company
may elect to repurchase the shares held by the former employee.
The purchase price is based upon the lesser of fair value or a
formula specified in the plan. The existence of the employer
call provision for a purchase price that is potentially below
fair value results in the plan being accounted for as variable,
with compensation expense, if any, determined based upon the
formula rather than fair value. At
F-29
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
December 31, 2004, the formula computation
results in a negative value being ascribed to the common shares.
As a result, no stock compensation expense has been recognized
in these consolidated financial statements.
|
|
|
|
17.
|
Environmental Remediation
Liabilities
|
Environmental remediation liabilities were $914
and $931 at December 31, 2004 and 2003, respectively. These
liabilities relate to anticipated remediation and monitoring
costs in respect of two sites and are undiscounted.
|
|
|
|
18.
|
Commitments and Contingencies
|
From time to time the Company is involved in
litigation and regulatory proceedings arising out of its
operations. The Company is not currently a party to any legal
proceedings, the adverse outcome of which, individually or in
aggregate, management believes would have a material adverse
effect on the Companys financial position or results of
operations.
The Company has entered into several operating
lease agreements covering buildings and office space and office
equipment. The terms of these agreements generally range from
three to five years. Rent expense totaled $4,515 and $2,043 in
2004 and 2003, respectively.
Future minimum lease payments under existing
agreements for each of the next five years ending
December 31 and thereafter are as follows: 2005
$4,860, 2006 $3,896, 2007 $3,169,
2008 $2,601, 2009 $2,571,
thereafter $8,395.
|
|
|
|
19.
|
Net Loss per Common Share
|
The following table sets forth the computation of
net loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Net loss applicable to common shareholders
|
|
$
|
(16,108
|
)
|
|
$
|
(3,003
|
)
|
|
Weighted average number of common shares
outstanding
|
|
|
9,000,685
|
|
|
|
9,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share
|
|
$
|
(1.79
|
)
|
|
$
|
(0.33
|
)
|
|
|
|
|
|
|
|
|
|
|
Non-vested shares issued pursuant to the
Restricted Share Plan (Note 16) are not considered
outstanding for the basic net loss per common share and are not
included in the computation of diluted net loss per share as
their effect was anti-dilutive.
The Company is viewed and managed as two
separate, but highly integrated, reportable business segments,
Telephone Operations and Other
Operations. Telephone Operations consists of local
telephone, long-distance and network access services, and data
and Internet products provided to both residential and business
customers. All other business activities comprise Other
Operations including operator services products,
telecommunications services to state prison facilities,
equipment sales and
F-30
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
maintenance, inbound/outbound telemarketing and
fulfillment services, and paging services. Management evaluates
the performance of these business segments based upon revenue,
gross margins, and net operating income.
The business segment reporting information as of
and for the years ended December 31, 2004 and 2003 is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telephone
|
|
Other
|
|
|
|
|
|
Operations
|
|
Operations
|
|
Total
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
230,401
|
|
|
$
|
39,207
|
|
|
$
|
269,608
|
|
|
Cost of services and products
|
|
|
38,539
|
|
|
|
24,233
|
|
|
|
62,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
191,862
|
|
|
|
14,974
|
|
|
|
206,836
|
|
|
Operating expenses
|
|
|
94,923
|
|
|
|
10,832
|
|
|
|
105,755
|
|
|
Intangible assets impairment
|
|
|
|
|
|
|
11,578
|
|
|
|
11,578
|
|
|
Depreciation and amortization
|
|
|
49,061
|
|
|
|
5,461
|
|
|
|
54,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss)
|
|
$
|
47,878
|
|
|
$
|
(12,897
|
)
|
|
$
|
34,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$
|
28,779
|
|
|
$
|
1,231
|
|
|
$
|
30,010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
90,282
|
|
|
$
|
42,048
|
|
|
$
|
132,330
|
|
|
Cost of services and products
|
|
|
5,518
|
|
|
|
24,543
|
|
|
|
30,061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84,764
|
|
|
|
17,505
|
|
|
|
102,269
|
|
|
Operating expenses
|
|
|
49,231
|
|
|
|
9,508
|
|
|
|
58,739
|
|
|
Depreciation and amortization
|
|
|
16,488
|
|
|
|
5,988
|
|
|
|
22,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income
|
|
$
|
19,045
|
|
|
$
|
2,009
|
|
|
$
|
21,054
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$
|
9,117
|
|
|
$
|
2,179
|
|
|
$
|
11,296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
$
|
309,527
|
|
|
$
|
8,954
|
|
|
$
|
318,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
936,545
|
|
|
$
|
69,554
|
|
|
$
|
1,006,099
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
$
|
78,443
|
|
|
$
|
21,111
|
|
|
$
|
99,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
245,855
|
|
|
$
|
71,740
|
|
|
$
|
317,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-31
HOMEBASE ACQUISITION, LLC
Doing Business as
CONSOLIDATED COMMUNICATIONS
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(Dollars in thousand, except share and per
share amounts)
|
|
|
|
21.
|
Quarterly Financial Information
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
|
|
|
|
|
|
|
|
|
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
34,067
|
|
|
$
|
72,538
|
|
|
$
|
84,405
|
|
|
$
|
78,598
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products
|
|
|
7,843
|
|
|
|
17,876
|
|
|
|
18,139
|
|
|
|
18,914
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
15,120
|
|
|
|
26,966
|
|
|
|
32,852
|
|
|
|
30,817
|
|
|
|
|
Depreciation and amortization
|
|
|
5,366
|
|
|
|
15,176
|
|
|
|
16,942
|
|
|
|
17,038
|
|
|
|
|
Asset impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,578
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
28,329
|
|
|
|
60,018
|
|
|
|
67,933
|
|
|
|
78,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
5,738
|
|
|
|
12,520
|
|
|
|
16,472
|
|
|
|
251
|
|
|
Other expenses, net
|
|
|
2,797
|
|
|
|
12,984
|
|
|
|
10,143
|
|
|
|
9,968
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax income (loss)
|
|
|
2,941
|
|
|
|
(464
|
)
|
|
|
6,329
|
|
|
|
(9,717
|
)
|
|
Income tax expense (benefit)
|
|
|
1,177
|
|
|
|
(357
|
)
|
|
|
2,842
|
|
|
|
(3,430
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
1,764
|
|
|
|
(107
|
)
|
|
|
3,487
|
|
|
|
(6,287
|
)
|
|
Dividends on redeemable preferred shares
|
|
|
(2,274
|
)
|
|
|
(4,019
|
)
|
|
|
(4,330
|
)
|
|
|
(4,342
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss applicable to common shareholders
|
|
$
|
(510
|
)
|
|
$
|
(4,126
|
)
|
|
$
|
(843
|
)
|
|
$
|
(10,629
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share
|
|
$
|
(0.06
|
)
|
|
$
|
(0.46
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(1.18
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
31,772
|
|
|
$
|
33,224
|
|
|
$
|
33,741
|
|
|
$
|
33,593
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and products
|
|
|
7,226
|
|
|
|
7,574
|
|
|
|
7,762
|
|
|
|
7,499
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
13,945
|
|
|
|
14,568
|
|
|
|
14,941
|
|
|
|
15,285
|
|
|
|
|
Depreciation and amortization
|
|
|
5,494
|
|
|
|
5,938
|
|
|
|
5,698
|
|
|
|
5,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
26,665
|
|
|
|
28,080
|
|
|
|
28,401
|
|
|
|
28,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
5,107
|
|
|
|
5,144
|
|
|
|
5,340
|
|
|
|
5,463
|
|
|
Other expenses, net
|
|
|
3,131
|
|
|
|
2,889
|
|
|
|
2,961
|
|
|
|
2,855
|
|
|
Income tax expense
|
|
|
790
|
|
|
|
902
|
|
|
|
952
|
|
|
|
1,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
1,186
|
|
|
|
1,353
|
|
|
|
1,427
|
|
|
|
1,535
|
|
|
Dividends on redeemable preferred shares
|
|
|
(2,119
|
)
|
|
|
(2,119
|
)
|
|
|
(2,119
|
)
|
|
|
(2,148
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss applicable to common shareholders
|
|
$
|
(933
|
)
|
|
$
|
(766
|
)
|
|
$
|
(692
|
)
|
|
$
|
(613
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share
|
|
$
|
(0.10
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.08
|
)
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-32
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
COMBINED FINANCIAL STATEMENTS
December 30, 2002
with Report of Independent Registered Public
Accounting Firm
F-33
REPORT OF INDEPENDENT REGISTERED PUBLIC
ACCOUNTING FIRM
Board of Directors
Consolidated Communications, Inc.
We have audited the accompanying combined balance
sheet as of December 30, 2002, of the corporations and
lines of business listed in Note 1 (then owned by McLeodUSA
Inc.), and the related combined statements of income, changes in
parent company investment, and cash flows for the year then
ended. These financial statements are the responsibility of
management. Our responsibility is to express an opinion on these
financial statements based on our audit.
We conducted our audit in accordance with the
standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement. An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the combined financial
statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our
opinion.
In our opinion, the combined financial statements
referred to above present fairly, in all material respects, the
combined financial position at December 30, 2002, of the
corporations and lines of business listed in Note 1, and
the combined results of their operations and their cash flows
for the year then ended, in conformity with U.S. generally
accepted accounting principles.
As discussed in Note 3 to the combined
financial statements, effective January 1, 2002, the
corporations and lines of business listed in Note 1
discontinued the amortization of goodwill in accordance with
Statement of Financial Accounting Standards No. 142,
Goodwill and Other Intangible Assets.
Chicago, Illinois
March 8, 2004
F-34
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
COMBINED BALANCE SHEET
December 30, 2002
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
ASSETS
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,089
|
|
|
|
Accounts receivable, net of allowances of $1,850
|
|
|
14,107
|
|
|
|
Inventories
|
|
|
2,204
|
|
|
|
Prepaid expenses
|
|
|
1,399
|
|
|
|
Deferred directory costs and other charges
|
|
|
369
|
|
|
|
Deferred tax assets
|
|
|
2,914
|
|
|
|
Other current assets
|
|
|
1,122
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
23,204
|
|
|
Investments
|
|
|
18
|
|
|
Property, plant, and equipment:
|
|
|
|
|
|
|
Land and buildings
|
|
|
24,162
|
|
|
|
Network and outside plant facilities
|
|
|
200,481
|
|
|
|
Furniture, fixtures and equipment
|
|
|
32,614
|
|
|
|
Work in process
|
|
|
3,330
|
|
|
|
|
|
|
|
|
|
|
|
260,587
|
|
|
Less: Accumulated depreciation
|
|
|
155,526
|
|
|
|
|
|
|
|
|
Net property, plant, and equipment
|
|
|
105,061
|
|
|
Intangibles and other assets:
|
|
|
|
|
|
|
Goodwill
|
|
|
101,324
|
|
|
|
Other intangibles
|
|
|
6,463
|
|
|
|
Deferred charges and other assets
|
|
|
333
|
|
|
|
|
|
|
|
|
|
|
Total intangibles and other assets
|
|
|
108,120
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
236,403
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND PARENT COMPANY
INVESTMENT
|
|
Current liabilities:
|
|
|
|
|
|
|
Current portion of capital lease obligations
|
|
$
|
479
|
|
|
|
Accounts payable
|
|
|
7,306
|
|
|
|
Accrued liabilities
|
|
|
6,725
|
|
|
|
Advance billings and customer deposits
|
|
|
5,307
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
19,817
|
|
|
Long-term liabilities:
|
|
|
|
|
|
|
Unamortized investment tax credits
|
|
|
320
|
|
|
|
Deferred income taxes
|
|
|
10,815
|
|
|
|
Pension benefit obligations and other
postretirement obligations
|
|
|
9,471
|
|
|
|
Deferred compensation
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
903
|
|
|
|
Long-term debt, excluding current maturities
|
|
|
20,593
|
|
|
|
Long-term capital lease obligations
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total long-term liabilities
|
|
|
42,102
|
|
|
Parent company investment
|
|
|
174,484
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and parent company investment
|
|
$
|
236,403
|
|
|
|
|
|
|
|
See accompanying notes.
F-35
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
COMBINED STATEMENTS OF INCOME
Year Ended December 30, 2002
(Amounts in thousands)
|
|
|
|
|
|
|
|
Operating revenues
|
|
|
|
|
|
|
Illinois Telephone Operations
|
|
$
|
76,745
|
|
|
|
Other Illinois Operations
|
|
|
33,159
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
|
109,904
|
|
|
Operating expenses
|
|
|
|
|
|
|
Cost of services and products (exclusive of
depreciation and amortization shown separately below)
|
|
|
17,840
|
|
|
|
Selling, general, and administrative
|
|
|
53,596
|
|
|
|
Depreciation and amortization
|
|
|
24,544
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
95,980
|
|
|
Income from operations
|
|
|
13,924
|
|
|
Other income (expense):
|
|
|
|
|
|
|
Interest income
|
|
|
6
|
|
|
|
Interest expense
|
|
|
(1,652
|
)
|
|
|
Other, net
|
|
|
428
|
|
|
|
|
|
|
|
|
Total other expense
|
|
|
(1,218
|
)
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
12,706
|
|
|
Income taxes
|
|
|
4,670
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
8,036
|
|
|
|
|
|
|
|
See accompanying notes.
F-36
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
COMBINED STATEMENTS OF CHANGES IN PARENT
COMPANY INVESTMENT
Year Ended December 30, 2002
(Amounts in thousands)
|
|
|
|
|
|
|
Balance at January 1, 2002
|
|
$
|
178,142
|
|
|
Net income
|
|
|
8,036
|
|
|
Net settlement with parent
|
|
|
(11,694
|
)
|
|
|
|
|
|
|
|
Balance at December 30, 2002
|
|
$
|
174,484
|
|
|
|
|
|
|
|
See accompanying notes.
F-37
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
COMBINED STATEMENTS OF CASH FLOWS
Year Ended December 30, 2002
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
Net income
|
|
$
|
8,036
|
|
|
Adjustments to reconcile net income to net cash
provided by operating activities:
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
24,544
|
|
|
|
Deferred income taxes
|
|
|
(4,933
|
)
|
|
|
Other deferred credits, net
|
|
|
1,864
|
|
|
|
Changes in net operating assets and liabilities:
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(660
|
)
|
|
|
|
Inventories
|
|
|
805
|
|
|
|
|
Prepaid expenses
|
|
|
(105
|
)
|
|
|
|
Accounts payable
|
|
|
1,102
|
|
|
|
|
Advance billings and customer deposits
|
|
|
453
|
|
|
|
|
Accrued income taxes and liabilities
|
|
|
(3,604
|
)
|
|
|
|
Other
|
|
|
1,035
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
28,537
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Property, plant, and equipment expenditures
|
|
|
(14,137
|
)
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(14,137
|
)
|
|
Cash flows from financing activities
|
|
|
|
|
|
Repayment of long-term debt
|
|
|
(68
|
)
|
|
Deferred charges and other noncurrent assets
|
|
|
19
|
|
|
Settle intercompany receivables, net
|
|
|
(16,515
|
)
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(16,564
|
)
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(2,164
|
)
|
|
Cash and cash equivalents at beginning of year
|
|
|
3,253
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
$
|
1,089
|
|
|
|
|
|
|
|
|
Non-cash investing and financing
activities
|
|
|
|
|
|
|
Property, plant and equipment additions
|
|
$
|
4,821
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow
information
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
1,643
|
|
|
|
|
|
|
|
See accompanying notes.
F-38
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS
December 30, 2002
(Amounts in thousands)
Consolidated Communications, Inc., or CCI, is a
direct, wholly owned subsidiary of Consolidated Communications
Holdings, Inc. or Illinois Holdings. Illinois Holdings, in turn,
is a direct, wholly owned subsidiary of Homebase Acquisition,
LLC, or Homebase.
Homebase, a Delaware limited liability company
that was formed on June 26, 2002, entered into a sale and
purchase agreement with McLeodUSA, Inc. in July 2002 and the
transaction was concluded on December 31, 2002. CCI was
formed on August 6, 2002 to acquire a highly integrated
group of companies and lines of business as described below. The
accompanying combined financial statements include the accounts
of Illinois Consolidated Telephone Company and the Related
Businesses (the Business). During the periods covered by these
financial statements the Business operated under the ownership
of McLeodUSA, Inc., or McLeodUSA. The Business comprised of the
following entities and lines of business:
Illinois Consolidated Telephone Company
(ICTC) provides a broad range of local exchange
telecommunications services including local dialtone and central
office based vertical services features, private line services,
data services (including DSL), intraLATA toll and carrier access
services. Operations are subject to regulation by the Illinois
Commerce Commission and the Federal Communications Commission.
Consolidated Communications Operator Services
provides both live and automated local and long distance
assistance as well as national directory assistance on a
wholesale and retail basis. CCOS also provides specialized
message center services and corporate and governmental attendant
services.
McLeodUSA Public Services, Inc. primarily offers
managed local and long distance automated calling from county
jails and state prison facilities in Illinois. These inmate
services include fraud control, customer service, call
management, and technical field support.
Consolidated Communications Business Systems
sells and installs telecommunications equipment, and performs
cabling, wiring, and equipment maintenance services to business
and residential customers within the ICTC service territory and
to business customers in adjacent markets.
Consolidated Market Response, Inc. is a full
service teleservices business providing inbound and outbound
telemarketing and backend fulfillment services to corporate
clients from diverse industry segments.
Consolidated Communications Mobile Services
provides one-way messaging service for both personal and
business accounts. The basic paging service has been
supplemented with complimentary mobile information services
including Internet, 800 service, info text and voice mail.
The Business has two reportable segments,
Illinois Telephone Operations and Other Illinois Operations (see
note 14, Business Segments). ICTC is represented in
Illinois Telephone Operations while all other entities and lines
of business are reflected in Other Illinois Operations.
These combined financial statements present, on
an historical cost basis, the combined assets, liabilities,
revenues and expenses related to the entities and businesses as
if the Business had existed as an entity separate from
McLeodUSA. The historical cost basis includes the allocation of
goodwill and other intangible assets resulting from
McLeodUSAs purchase of the Business in 1997. As such, the
accompanying combined financial statements are not intended to
be a complete representation of the debt
F-39
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS (Continued)
December 30, 2002
and equity structure of the Business on a
stand-alone basis. All material transactions between businesses
included in these financial statements have been eliminated.
Comprehensive income is equivalent to net income for all periods
presented.
|
|
|
|
3.
|
Summary of Significant Accounting
Policies
|
ICTC, an independent local exchange carrier,
follows the accounting for regulated enterprises prescribed by
Statement of Financial Accounting Standards
(SFAS) No. 71, Accounting for the Effects of
Certain Types of Regulation which permits rates
(tariffs) to be set at levels intended to recover estimated
costs of providing regulated services or products, including
capital costs. SFAS No. 71 requires ICTC to depreciate
wireline plant over the useful lives approved by the regulators,
which could be different than the useful lives that would
otherwise be determined by management. SFAS No. 71
also requires deferral of certain costs and obligations based
upon approvals received from regulators to permit recovery of
such amounts in future years. Criteria that would give rise to
the discontinuance of SFAS No. 71 include
(1) increasing competition restricting the wireline
business ability to establish prices to recover specific
costs and (2) significant changes in the manner by which
rates are set by regulators from cost-based regulation to
another form of regulation.
The preparation of financial statements in
conformity with accounting principles generally accepted in the
United States requires management to make estimates and
assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts
of revenues and expenses during the reporting periods. Actual
results could differ from the estimates and assumptions used.
Cash equivalents consist of short-term, highly
liquid investments with an original maturity of three months or
less.
|
|
|
|
|
Accounts Receivable and Allowance for
Doubtful Accounts
|
Accounts receivable consist primarily of amounts
due to the Business from normal activities. Accounts receivable
are determined to be past due when the amount is overdue based
on the payment terms with the customer. In certain
circumstances, the Business requires deposits from customers to
mitigate potential risk associated with receivables. The
Business maintains an allowance for doubtful accounts to reflect
managements best estimate of probable losses inherent in
the accounts receivable balance. Management determines the
allowance balance based on known troubled accounts, historical
experience and other currently available evidence. Accounts
receivable are charged to the allowance for doubtful accounts
when we have determined that the receivable will not be
collected.
Inventory consists mainly of copper and fiber
cable that will be used for ICTC network expansion and upgrades
as well as materials and equipment used in the maintenance and
installation of telephone systems. All inventory is stated at
the lower of average cost or market.
F-40
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS (Continued)
December 30, 2002
Investments primarily consist of the net cash
surrender value of variable whole life insurance policies to
cover deferred compensation liabilities for certain executives.
These investments are carried at fair value. The deferred
compensation arrangement was terminated in January 2002, and
accordingly, proceeds received from the insurance policies were
used to pay the deferred compensation obligations.
|
|
|
|
|
Intangible Assets and
Goodwill
|
Goodwill is stated at cost and was amortized
using the straight-line method over thirty years. Effective
January 1, 2002, the Business adopted
SFAS No. 142, Goodwill and Other Intangible
Assets (SFAS 142), at which time amortization ceased.
The Company will test annually for impairment as part of its
annual business planning cycle in the fourth quarter. Impairment
will be tested using the discounted cash flow method to
determine the fair value at the reporting unit level. Intangible
assets are stated at cost and consist of customer relationships,
tradenames, and software and are being amortized over their
useful lives which range from five to ten years.
|
|
|
|
|
Property, Plant, and
Equipment
|
Property, plant and equipment are recorded at
cost. The cost of additions, replacements and major improvements
is capitalized, while repairs and maintenance are charged to
expense. When property, plant and equipment are retired from
ICTC, the original cost, net of salvage, is charged against
accumulated depreciation, with no gain or loss recognized in
accordance with the composite group remaining life methodology
used for regulated telephone plant assets. When property
applicable to non-regulated operations is sold or retired, the
assets and related accumulated depreciation are removed from the
accounts and the associated gain or loss is recognized.
The provision for depreciation of regulated
property and equipment is computed using rates and lives
approved by the Illinois Commerce Commission. The provision is
equivalent to annual composite depreciation rates of 5.59% for
2002.
The provision for depreciation of nonregulated
property and equipment is recorded using the straight-line
method based upon the following estimated useful lives:
|
|
|
|
|
|
|
|
|
Years
|
|
|
|
|
|
Buildings
|
|
|
15-20
|
|
|
Telecommunications networks
|
|
|
5-15
|
|
|
Furniture, fixtures, and equipment
|
|
|
3-10
|
|
Depreciation of assets recorded under capital
leases is included within depreciation and amortization expense.
Wireline local access revenues are recognized
over the period that the service is provided. Nonrecurring
installation revenues are deferred upon service activation and
are recognized over the shorter of three to five years or the
determined useful life. The associated costs are recorded in the
period in which they are incurred. Revenues from other
telecommunications services, including network access charges,
custom calling feature revenues, billing and collection
services, long distance and private line services, Internet
service provider charges, operator services, and paging services
are recognized monthly as services are provided.
F-41
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS (Continued)
December 30, 2002
Telephone equipment revenues generated from
retail channels are recorded at the point of sale.
Telecommunications systems and structured cabling project
revenues are recognized upon completion and billing of the
project. Maintenance services are provided on both a contract
and time and material basis and are recorded when the service is
provided.
Teleservices revenues include both inbound and
outbound calling as well as fulfillment services. All revenues
are recorded as program activity is completed.
The costs of advertising are charged to expense
as incurred. Advertising expenses totaled $1,758 in 2002.
At December 30, 2002, the Business
financial instruments consist of cash and cash equivalents,
accounts receivable and payable, long-term debt and capital
lease obligations. The fair values of the financial instruments
were not materially different from their carrying value except
for long-term debt. The aggregate fair value of the
Business long-term debt (including current maturities) was
approximately $24,212 at December 30, 2002. Fair values for
the long-term debt were determined using discounted cash flow
analyses based on the Business current incremental
interest rates for similar instruments.
Deferred tax assets and liabilities are
recognized for the expected tax consequences of temporary
differences between the tax bases of assets and liabilities and
their reported amounts.
The Business follows the provisions of Accounting
Principle Board Opinion No. 25, Accounting for Stocks
Issued to Employees (APB No. 25) and related
interpretations in accounting for its employee stock options.
In September 1997, McLeodUSA granted 837,245
stock options to the Business employees at an exercise
price of $24.50 per share. The aggregate intrinsic value of
these options at the date of grant exceeded the aggregate
exercise price by approximately $9,000. As a result, the
Business has amortized the stock compensation expense over the
four-year vesting period of the options. There is no charge for
stock-based compensation in 2002.
|
|
|
|
|
Recent Accounting
Pronouncements
|
In June 2001, the FASB issued Statement of
Financial Accounting Standards No. 143, Accounting
for Asset Retirement Obligations (SFAS 143).
SFAS 143 requires companies to record liabilities equal to
the fair value of their asset retirement obligations when they
are incurred. When the liability is initially recorded,
companies capitalize an equivalent amount as part of the cost of
the asset. The Business is required to adopt SFAS 143 on
January 1, 2003, and it does not believe that the adoption
of this new standard will have a material effect on the 2003
consolidated financial statements.
In August 2001, the Financial Accounting
Standards Board issued SFAS 144, Accounting for the
Impairment or Disposal of Long-Lived Assets. SFAS 144
retains the requirement to recognize an impairment loss only
where the carrying value of a long-lived asset is not
recoverable from its undiscounted cash flows and to measure such
loss as the difference between the carrying amount and fair
F-42
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS (Continued)
December 30, 2002
value of the asset. SFAS 144, among other
things, changes the criteria that have to be met in order to
classify an asset held-for-sale and requires that operating
losses from discontinued operations be recognized in the period
that the losses are incurred rather than as of the measurement
date. SFAS 144 was adopted for the Business 2002
accounting period and did not have a material impact on the
combined financial statements.
In July 2002, the FASB issued SFAS 146,
Accounting for Costs Associated with Exit or Disposal
Activities. Under SFAS 146, a liability for costs
associated with an exit or disposal activity should be
recognized when the liability is incurred. Previously, such a
liability was recognized at the date of commitment to an exit
plan. SFAS 146 also makes some changes to the timing of
recognizing severance pay costs where benefit arrangements
require employees to render future service beyond a minimum
retention period. SFAS 146 is effective for exit or
disposal activities that are initiated after December 31,
2002. The Business is required to adopt SFAS 146 on
January 1, 2003, and it does not believe that the adoption
of this new standard will have a material effect on the 2003
consolidated financial statements.
In November 2002, the FASB issued Interpretation
No. 45 (FIN 45), Guarantors Accounting and
Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness to Others. FIN 45 requires
certain guarantees to be recorded at fair value, which is
different from current practice, which is generally to record a
liability only when a loss is probable and reasonably estimable.
FIN 45 also requires a guarantor to make certain new
disclosures in the financial statements; these disclosure
requirements are effective for the Business 2002 reporting
period. The Business is required to adopt the recognition and
measurement provisions of FIN 45 on a prospective basis
with respect to guarantees issued or modified after
December 31, 2002. The Business does not believe the
adoption of FIN 45 will have a material effect on its 2003
consolidated financial statements.
Interpretation No. 46 (FIN 46),
Consolidation of Variable Interest Entities, was
issued by the FASB in January 2003. FIN 46 requires a
company to consolidate a variable interest entity if the company
is subject to a majority of the risk of loss from the variable
interest entitys activities or is entitled to receive a
majority of the entitys residual returns. The
interpretation also requires disclosures about variable interest
entities that the company is not required to consolidate but in
which it has a significant variable interest. FIN 46 is
immediately effective for variable interest entities created on
or after January 31, 2003. For variable interest entities
created or acquired prior to February 1, 2003, the
provisions of FIN 46 will become effective for the periods
after March 15, 2004, except for Special Purpose Entities,
to which the provisions apply as of December 31, 2003. The
Business has not yet determined the effect of adopting
FIN 46, if any, on its statement of income or financial
position.
|
|
|
|
4.
|
Affiliated Transactions
|
McLeodUSA provided corporate communications,
human resources, treasury and other general and administrative
services. In accordance with the cost allocation manual filed
with the ICC, the following allowable methods were used to
apportion costs to ICTC: corporate of communications
departmental time study; human resources total
company wages; treasury departmental time study; and
general and administrative general allocation
factor. We believe these methods were reasonable and the charges
were representative of what would have been incurred on a
stand-alone basis. Allocations of the costs incurred were
charged to ICTC and amounted to $910 in 2002, which has been
recorded in general and administrative expense.
The 2002 line items net settlement with the
parent reflected in the Combined Statement of Changes in
Parent Company Investment for Illinois Consolidated Telephone
Company and Related Businesses depict specifically the
settlement of the intercompany receivables and payables and the
associated cash distribution to the parent company.
F-43
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS (Continued)
December 30, 2002
|
|
|
|
5.
|
Goodwill and Intangible Assets
|
Effective January 1, 2002, the Business
adopted SFAS 142. Accordingly, goodwill and other
indefinite lived intangibles are no longer amortized but are
subject to an annual impairment test. Other intangible assets
will continue to be amortized over their useful lives. We have
determined that software and customer lists have a useful life
of five years. The Business tradenames have an estimated
useful life of ten years. Amortization of tradenames will
continue for the next five years. The amortization expense will
be $1,360 during each of the next four years through 2006, and
$1,022 in 2007.
For federal income tax purposes, the Business was
included in a consolidated tax return along with other companies
in the McLeodUSA group during 2002. For the purpose of these
combined financial statements, the provision for income taxes
has been computed on a stand-alone basis as if the Business had
filed a separate return for the periods presented and was not a
member of a group. However, due to the fact that the McLeodUSA
group had a consolidated net operating loss, the Business did
not make any cash payments for income taxes during 2002.
Therefore, income taxes that would be payable on a stand-alone
basis have been settled as an increase in parent company
investment.
The components of the income tax provision
charged to expense for 2002 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Current:
|
|
|
|
|
|
|
Federal
|
|
$
|
8,628
|
|
|
|
State
|
|
|
1,240
|
|
|
|
|
|
|
|
|
Total Current
|
|
|
9,868
|
|
|
Deferred:
|
|
|
|
|
|
|
Federal
|
|
|
(4,297
|
)
|
|
|
State
|
|
|
(636
|
)
|
|
|
|
|
|
|
|
Total Deferred
|
|
|
(4,933
|
)
|
|
|
Investment tax credit amortized
|
|
|
(265
|
)
|
|
|
|
|
|
|
|
Total income tax expense
|
|
$
|
4,670
|
|
|
|
|
|
|
|
The following is a reconciliation between the
statutory federal income tax rate and the Business overall
effective tax rate:
|
|
|
|
|
|
|
|
|
|
|
Statutory federal income tax rate
|
|
|
34.0
|
%
|
|
State income taxes, net of federal benefit
|
|
|
4.8
|
|
|
Other
|
|
|
(2.0
|
)
|
|
|
|
|
|
|
|
Effective overall income tax rate
|
|
|
36.8
|
%
|
|
|
|
|
|
|
F-44
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS (Continued)
December 30, 2002
The temporary differences which give rise to
significant portions of the net deferred tax liability at
December 30, 2002, are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Current deferred income tax assets:
|
|
|
|
|
|
|
Accrued vacation
|
|
$
|
582
|
|
|
|
Reserve for uncollectible accounts
|
|
|
541
|
|
|
|
Accrued expenses
|
|
|
365
|
|
|
|
Deferred revenue and regulatory reserves
|
|
|
1,426
|
|
|
|
|
|
|
|
|
Total current deferred income tax assets
|
|
|
2,914
|
|
|
|
|
|
|
|
|
Noncurrent deferred income tax assets:
|
|
|
|
|
|
|
Pension and post retirement expense
|
|
|
3,771
|
|
|
|
Other
|
|
|
320
|
|
|
|
|
|
|
|
|
Total noncurrent deferred income tax assets
|
|
|
4,091
|
|
|
|
|
|
|
|
|
Noncurrent deferred income tax liabilities:
|
|
|
|
|
|
|
Depreciable property
|
|
|
(11,740
|
)
|
|
|
Intangibles
|
|
|
(2,685
|
)
|
|
|
Regulatory liabilities
|
|
|
(481
|
)
|
|
|
|
|
|
|
|
Total noncurrent deferred income tax liability
|
|
|
(14,906
|
)
|
|
|
|
|
|
|
|
Net noncurrent deferred income tax liability
|
|
|
(10,815
|
)
|
|
|
|
|
|
|
|
Total net deferred tax liability
|
|
$
|
(7,401
|
)
|
|
|
|
|
|
|
|
|
|
|
7.
|
Pension Costs and Other Postretirement
Benefits
|
ICTC maintains a noncontributory defined pension
and death benefit plan covering substantially all of its hourly
employees. The pension benefit formula used in the determination
of pension cost is based on the highest five consecutive
calendar years base earnings within the last ten calendar
years immediately preceding retirement or termination. It is
ICTCs policy to fund pension costs as they accrue subject
to any applicable Internal Revenue Code limitations.
The changes in benefit obligation for 2002 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
Projected benefit obligation at beginning of
period
|
|
$
|
47,379
|
|
|
Service cost
|
|
|
807
|
|
|
Interest cost
|
|
|
3,240
|
|
|
Benefits paid
|
|
|
(3,374
|
)
|
|
Actuarial loss
|
|
|
1,585
|
|
|
|
|
|
|
|
|
Projected benefit obligation at end of period
|
|
$
|
49,637
|
|
|
|
|
|
|
|
F-45
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS (Continued)
December 30, 2002
The changes in plan assets for 2002 relate to the
following:
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at beginning of period
|
|
$
|
50,769
|
|
|
Actual return on plan assets
|
|
|
(1,949
|
)
|
|
Benefits paid
|
|
|
(3,374
|
)
|
|
|
|
|
|
|
|
Fair value of plan assets at end of period
|
|
$
|
45,446
|
|
|
|
|
|
|
|
The reconciliations of the funded status of the
pension plans as of December 30, 2002, are as follows:
|
|
|
|
|
|
|
|
|
|
|
Funded status
|
|
$
|
(4,191
|
)
|
|
Unrecognized net actuarial gain
|
|
|
(220
|
)
|
|
Unrecognized prior service cost
|
|
|
2,536
|
|
|
|
|
|
|
|
|
Net amount recognized at period-end
|
|
$
|
(1,875
|
)
|
|
|
|
|
|
|
The components of net periodic benefit cost for
2002 are as follows:
|
|
|
|
|
|
|
|
|
|
|
Service cost
|
|
$
|
807
|
|
|
Interest cost
|
|
|
3,240
|
|
|
Expected return on plan assets
|
|
|
(3,940
|
)
|
|
Amortization of prior service costs
|
|
|
482
|
|
|
Recognized actuarial gain
|
|
|
(223
|
)
|
|
|
|
|
|
|
|
Net periodic benefit cost
|
|
$
|
366
|
|
|
|
|
|
|
|
The assets of the plan consist principally of
equity and fixed income securities. Actuarial assumptions used
to calculate the projected benefit obligation included a
discount rate of 6.75%. Future compensation level increases were
estimated to be 4.0%. The assumed long-term rate of return on
plan assets was 8.0%.
In addition to providing pension benefits, ICTC
provides an optional retiree medical program to its salaried and
union retirees and spouses under age 65 and life insurance
coverage for the salaried retirees. All retirees are required to
contribute to the cost of their medical coverage while the
salaried life insurance is provided at no cost to the retiree.
The following postretirement benefit plan
disclosures relate to ICTC and Related Businesses. The changes
in the postretirement benefit obligation for 2002 are as follows:
|
|
|
|
|
|
|
|
|
|
|
Benefit obligation at beginning of period
|
|
$
|
7,710
|
|
|
Service cost
|
|
|
143
|
|
|
Interest cost
|
|
|
520
|
|
|
Benefits paid
|
|
|
(393
|
)
|
|
Actuarial gain
|
|
|
(14
|
)
|
|
|
|
|
|
|
|
Benefit obligation at end of period
|
|
$
|
7,966
|
|
|
|
|
|
|
|
F-46
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS (Continued)
December 30, 2002
The changes in plan assets for 2002 relate to the
following:
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at beginning of period
|
|
$
|
|
|
|
Employer contributions
|
|
|
393
|
|
|
Benefits paid
|
|
|
(393
|
)
|
|
|
|
|
|
|
|
Fair value of plan assets at end of period
|
|
$
|
|
|
|
|
|
|
|
|
The reconciliations of the funded status of the
postretirement benefit plan as of December 30, 2002 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
Funded status
|
|
$
|
(7,966
|
)
|
|
Contributions made after measurement date and
before fiscal year end
|
|
|
111
|
|
|
Unrecognized net actuarial gain
|
|
|
(1,018
|
)
|
|
Unrecognized transition obligation
|
|
|
2,796
|
|
|
Unrecognized prior service cost
|
|
|
(1,519
|
)
|
|
|
|
|
|
|
|
Net amount recognized at period-end
|
|
$
|
(7,596
|
)
|
|
|
|
|
|
|
The components of postretirement benefit cost for
2002 are as follows:
|
|
|
|
|
|
|
|
|
|
|
Service cost
|
|
$
|
143
|
|
|
Interest cost
|
|
|
520
|
|
|
Amortization of prior service costs
|
|
|
(174
|
)
|
|
Amortization of transitional obligation
|
|
|
388
|
|
|
Recognized actuarial gain
|
|
|
(26
|
)
|
|
|
|
|
|
|
|
Net periodic benefit cost
|
|
$
|
851
|
|
|
|
|
|
|
|
The postretirement benefit obligation is
calculated assuming that health-care costs increased by 12.0% in
2002, and that the rate of increase thereafter (the health-care
cost trend rate) will decline to 6.0% in 2008 and subsequent
years. The health-care cost trend rate has a significant effect
on the amounts reported for costs each year as well as on the
accumulated postretirement benefit obligation. For example, a
one percentage point increase each year in the health-care cost
trend rate would increase the accumulated postretirement benefit
obligation as of December 30, 2002, by approximately $643
and the aggregate of the service and interest cost components of
the net periodic postretirement benefit cost by
approximately $62. A one percentage point decrease each
year in the health-care cost trend rate would decrease the
accumulated postretirement benefit obligation as of
December 30, 2002, by approximately $529 and the aggregate
of the service and interest cost components of the net periodic
postretirement benefit cost by approximately $50. The
weighted-average discount rate used in determining the benefit
obligation was 6.75%.
The Business provides a 401(k) defined
contribution retirement savings plan made available to virtually
all employees. Each employee may elect to defer a portion of his
or her compensation subject to certain limitations. During the
periods covered in this report, for all hourly employees
participating in the plan, the Business matched employee
contributions up to a maximum of 4%. For salaried employees
during the same periods, McLeodUSA contributed a matching amount
in McLeodUSA company stock. The Business contributions
towards the hourly plan totaled $329 in 2002.
F-47
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS (Continued)
December 30, 2002
ICTCs first mortgage bonds are
collateralized by substantially all real and personal property.
The Series K Bonds and Series L Bonds provide for
early redemption by payment of the principal amount to be
redeemed, any accrued interest and a make-whole amount as
described in the indenture. As a result of the Series K
Bond and Series L Bond issues, ICTC is restricted from
declaring or paying any dividends or distributions, subject to
certain exceptions, that would reduce the retained earnings
balance below $915.
CMR entered into a $1,250 mortgage on their
building in Charleston, Illinois, on March 18, 1994. A
floating interest rate was set at 100 basis points above
the Harris Bank prime with a floor and cap of 5% and 9%,
respectively. The note matures on March 18, 2004.
Long-term debt consisted of the following at
December 31, 2002:
|
|
|
|
|
|
|
|
|
|
|
|
ICTC First mortgage bonds:
|
|
|
|
|
|
|
Series K, 8.620%, due September 1, 2022
|
|
$
|
10,000
|
|
|
|
Series L, 7.050%, due October 1, 2013
|
|
|
10,000
|
|
|
CMR mortgage bond
|
|
|
593
|
|
|
|
|
|
|
|
|
|
|
$
|
20,593
|
|
|
|
|
|
|
|
As disclosed in Note 15 below, the long-term
debt balances were settled immediately following the acquisition
of the Business by Homebase Acquisition LLC on December 31,
2002.
|
|
|
|
10.
|
Environmental Remediation
Liabilities
|
Environmental remediation liabilities totaled
$931 at December 30, 2002. These liabilities relate to
anticipated remediation and monitoring costs in respect of two
sites and are undiscounted.
The Business has operating lease agreements
covering buildings and office space and office equipment. The
terms of these agreements generally range from three to five
years. Rent expense totaled $1,195 in 2002.
Future minimum lease payments under existing
agreements for each of the next five years ending
December 31 and thereafter are as follows:
|
|
|
|
|
|
|
|
|
Lease
|
|
Year
|
|
Payments
|
|
|
|
|
2003
|
|
$
|
675
|
|
|
2004
|
|
|
457
|
|
|
2005
|
|
|
419
|
|
|
2006
|
|
|
364
|
|
|
2007
|
|
|
312
|
|
|
2008 and thereafter
|
|
|
815
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
3,042
|
|
|
|
|
|
|
|
F-48
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS (Continued)
December 30, 2002
The Business has capital lease agreements for
desktop computing equipment. The terms of these agreements range
from 20 months to 39 months, with the remaining open
leases expiring in 2003. The gross amount of assets recorded
under capital leases was $605 at December 30, 2002. The
related accumulated amortization at December 30, 2002 was
$458. Lease payments related to these obligations totaled $357
during 2002. The minimum lease payments in 2003 under these
existing agreements totaled $153.
The Business is viewed and managed as two
separate, but highly integrated, reportable business segments,
Illinois Telephone Operations and Other
Illinois Operations. Illinois Telephone Operations
consists of local telephone, long-distance and network access
services, and data products provided to both residential and
business customers in central Illinois. ICTC is included in
Telephone Operations during the periods covered in these
combined financial statements. All other entities and lines of
business comprise Other Illinois Operations.
Services include operator services products, telecommunications
services to state prison facilities, equipment sales and
maintenance, inbound/outbound telemarketing and fulfillment
services, and paging services. Management evaluates the
performance of these business segments based upon revenue, gross
margins, and net operating income. The business segment
reporting information is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2002
|
|
|
|
|
|
|
|
Illinois
|
|
Other
|
|
|
|
|
|
Telephone
|
|
Illinois
|
|
|
|
|
|
Operations
|
|
Operations
|
|
Total
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
76,745
|
|
|
$
|
33,159
|
|
|
$
|
109,904
|
|
|
Cost of services and products
|
|
|
|
|
|
|
17,840
|
|
|
|
17,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
76,745
|
|
|
|
15,319
|
|
|
|
92,064
|
|
|
Operating expenses
|
|
|
46,947
|
|
|
|
6,649
|
|
|
|
53,596
|
|
|
Depreciation and amortization
|
|
|
20,074
|
|
|
|
4,470
|
|
|
|
24,544
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income
|
|
$
|
9,724
|
|
|
$
|
4,200
|
|
|
$
|
13,924
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
222,380
|
|
|
$
|
14,023
|
|
|
$
|
236,403
|
|
|
Goodwill
|
|
|
81,059
|
|
|
|
20,265
|
|
|
|
101,324
|
|
|
Capital expenditures
|
|
|
12,005
|
|
|
|
2,132
|
|
|
|
14,137
|
|
F-49
ILLINOIS CONSOLIDATED TELEPHONE COMPANY AND
RELATED BUSINESSES
NOTES TO COMBINED FINANCIAL
STATEMENTS (Continued)
December 30, 2002
|
|
|
|
14.
|
Quarterly Financial Information
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2002
|
|
|
|
|
|
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
27,155
|
|
|
$
|
27,998
|
|
|
$
|
27,610
|
|
|
$
|
27,141
|
|
|
Cost of services and products
|
|
|
4,240
|
|
|
|
4,378
|
|
|
|
4,731
|
|
|
|
4,491
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
22,915
|
|
|
|
23,620
|
|
|
|
22,879
|
|
|
|
22,650
|
|
|
Operating expenses
|
|
|
13,330
|
|
|
|
12,592
|
|
|
|
12,539
|
|
|
|
15,135
|
|
|
Depreciation and amortization
|
|
|
6,135
|
|
|
|
6,136
|
|
|
|
6,136
|
|
|
|
6,137
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income
|
|
|
3,450
|
|
|
|
4,892
|
|
|
|
4,204
|
|
|
|
1,378
|
|
|
Other expenses
|
|
|
(252
|
)
|
|
|
(305
|
)
|
|
|
(320
|
)
|
|
|
(341
|
)
|
|
Income taxes
|
|
|
1,183
|
|
|
|
2,127
|
|
|
|
1,639
|
|
|
|
(279
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
2,015
|
|
|
$
|
2,460
|
|
|
$
|
2,245
|
|
|
$
|
1,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective December 31, 2002, Homebase
purchased the entities and lines of business that comprise the
Business for a total consideration of $271,200 (excluding
acquisition-related expenses) from McLeodUSA. As a result of the
acquisition, the Business long-term debt of approximately
$20,593 was immediately extinguished. These financial statements
do not include any adjustments that would be required to reflect
this acquisition transaction in the Business combined
balance sheet.
F-50
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
Dallas, Texas
CONSOLIDATED FINANCIAL STATEMENTS
with Report of Independent Registered Public
Accounting Firm
F-51
REPORT OF INDEPENDENT REGISTERED PUBLIC
ACCOUNTING FIRM
To the Board of Directors and Shareholder of
TXU Communications Ventures Company
Irving, TX
We have audited the accompanying consolidated
balance sheets of TXU Communications Ventures Company and
subsidiaries (the Company) as of April 13,
2004, December 31, 2003 and 2002, and the related
consolidated statements of operations and comprehensive income
(loss), shareholders equity, and cash flows for the period
from January 1, 2004 to April 13, 2004 and each of the
three years in the period ended December 31, 2003. These
consolidated financial statements are the responsibility of the
Companys management. Our responsibility is to express an
opinion on these consolidated financial statements based on our
audits.
We conducted our audits in accordance with the
standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the consolidated financial statements are free of material
misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the
consolidated financial statements. An audit also includes
assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits
provide a reasonable basis for our opinion.
In our opinion, such consolidated financial
statements present fairly, in all material respects, the
financial position of the Company at April 13, 2004,
December 31, 2003 and 2002, and the results of its
operations and its cash flows for the period from
January 1, 2004 to April 13, 2004 and each of the
three years in the period ended December 31, 2003 in
conformity with accounting principles generally accepted in the
United States of America.
As discussed in Note N to the consolidated
financial statements, effective January 1, 2002, the
Company changed its method of accounting for goodwill and other
intangible assets to conform to Statement of Financial
Accounting Standards No. 142, Goodwill and Other
Intangible Assets.
Dallas, Texas
October 15, 2004
F-52
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 13,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
ASSETS
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
9,897
|
|
|
$
|
11,464
|
|
|
$
|
12,427
|
|
|
|
Accounts Receivable net of allowance
of $1,316 in 2004, $1,501 in 2003 and $5,021 in 2002
|
|
|
17,555
|
|
|
|
15,778
|
|
|
|
18,825
|
|
|
|
Short-Term Investments
|
|
|
117
|
|
|
|
125
|
|
|
|
125
|
|
|
|
Prepaid Federal Income Taxes
|
|
|
45
|
|
|
|
|
|
|
|
6,615
|
|
|
|
Materials and Supplies
|
|
|
1,003
|
|
|
|
1,102
|
|
|
|
2,379
|
|
|
|
Deferred Income Taxes
|
|
|
3,974
|
|
|
|
2,527
|
|
|
|
34,145
|
|
|
|
Assets Held for Sale
|
|
|
|
|
|
|
|
|
|
|
8,030
|
|
|
|
Other Current Assets
|
|
|
4,467
|
|
|
|
3,519
|
|
|
|
3,814
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT ASSETS
|
|
|
37,058
|
|
|
|
34,515
|
|
|
|
86,360
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONCURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments
|
|
|
36,862
|
|
|
|
36,118
|
|
|
|
35,260
|
|
|
|
Goodwill
|
|
|
304,336
|
|
|
|
304,336
|
|
|
|
317,536
|
|
|
|
Prepaid Pension Cost
|
|
|
|
|
|
|
997
|
|
|
|
3,669
|
|
|
|
Deferred Income Taxes
|
|
|
16,033
|
|
|
|
39,525
|
|
|
|
15,709
|
|
|
|
Other
|
|
|
831
|
|
|
|
961
|
|
|
|
771
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL NONCURRENT ASSETS
|
|
|
358,062
|
|
|
|
381,937
|
|
|
|
372,945
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY, PLANT & EQUIPMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plant in Service
|
|
|
341,238
|
|
|
|
333,607
|
|
|
|
326,243
|
|
|
|
Plant Under Construction
|
|
|
7,147
|
|
|
|
8,595
|
|
|
|
5,249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL PROPERTY, PLANT & EQUIPMENT
|
|
|
348,385
|
|
|
|
342,202
|
|
|
|
331,492
|
|
|
|
Less: Accumulated Depreciation
|
|
|
118,343
|
|
|
|
110,795
|
|
|
|
90,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL PROPERTY, PLANT &
EQUIPMENT NET
|
|
|
230,042
|
|
|
|
231,407
|
|
|
|
240,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
625,162
|
|
|
$
|
647,859
|
|
|
$
|
700,097
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of
the consolidated financial statements.
F-53
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
LIABILITIES AND SHAREHOLDERS
EQUITY
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
$
|
7,712
|
|
|
$
|
9,223
|
|
|
$
|
14,043
|
|
|
|
Accounts Payable Affiliates
|
|
|
35
|
|
|
|
2,314
|
|
|
|
352
|
|
|
|
Advance Billing and Payments
|
|
|
4,163
|
|
|
|
2,954
|
|
|
|
3,438
|
|
|
|
Customer Deposits
|
|
|
752
|
|
|
|
739
|
|
|
|
788
|
|
|
|
Current Maturities of Long-Term Debt
|
|
|
2,847
|
|
|
|
98,247
|
|
|
|
2,999
|
|
|
|
Accrued Expenses
|
|
|
12,105
|
|
|
|
18,518
|
|
|
|
18,234
|
|
|
|
Liabilities Related to Assets Held for Sale
|
|
|
|
|
|
|
|
|
|
|
2,661
|
|
|
|
Other Current Liabilities
|
|
|
3,485
|
|
|
|
4,594
|
|
|
|
4,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT LIABILITIES
|
|
|
31,099
|
|
|
|
136,589
|
|
|
|
46,593
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT, LESS CURRENT MATURITIES
|
|
|
|
|
|
|
2,136
|
|
|
|
163,203
|
|
|
OTHER LIABILITIES AND DEFERRED CREDITS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued Postretirement and Pension Benefits
|
|
|
31,173
|
|
|
|
27,669
|
|
|
|
28,072
|
|
|
|
Deferred Income Taxes
|
|
|
33,513
|
|
|
|
54,486
|
|
|
|
39,458
|
|
|
|
Other Deferred Credits and Liabilities
|
|
|
5,868
|
|
|
|
5,856
|
|
|
|
5,145
|
|
|
|
Regulatory Liabilities
|
|
|
8,283
|
|
|
|
8,405
|
|
|
|
8,807
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL OTHER LIABILITIES AND DEFERRED CREDITS
|
|
|
78,837
|
|
|
|
96,416
|
|
|
|
81,482
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
|
109,936
|
|
|
|
235,141
|
|
|
|
291,278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MINORITY INTEREST
|
|
|
1,964
|
|
|
|
1,858
|
|
|
|
1,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock No par value,
1,000 shares authorized, 1,000 shares issued and
outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paid-In Capital
|
|
|
636,868
|
|
|
|
534,749
|
|
|
|
530,459
|
|
|
|
Accumulated Deficit
|
|
|
(117,463
|
)
|
|
|
(119,246
|
)
|
|
|
(116,905
|
)
|
|
|
Accumulated Other Comprehensive Loss
|
|
|
(6,143
|
)
|
|
|
(4,643
|
)
|
|
|
(5,959
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS EQUITY
|
|
|
513,262
|
|
|
|
410,860
|
|
|
|
407,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY
|
|
$
|
625,162
|
|
|
$
|
647,859
|
|
|
$
|
700,097
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of
the consolidated financial statements.
F-54
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period From
|
|
Year Ended December 31,
|
|
|
|
January 1, 2004
|
|
|
|
|
|
To April 13, 2004
|
|
2003
|
|
2002
|
|
2001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
OPERATING REVENUES
|
|
$
|
53,855
|
|
|
$
|
194,818
|
|
|
$
|
214,709
|
|
|
$
|
207,451
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Network Operating Costs (exclusive of
depreciation and amortization shown separately below)
|
|
|
15,296
|
|
|
|
58,415
|
|
|
|
76,891
|
|
|
|
95,663
|
|
|
|
Selling, General and Administrative
|
|
|
24,138
|
|
|
|
75,365
|
|
|
|
109,401
|
|
|
|
88,671
|
|
|
|
Depreciation and Amortization
|
|
|
8,124
|
|
|
|
32,875
|
|
|
|
40,990
|
|
|
|
50,177
|
|
|
|
Restructuring, Asset Impairment and Other Charges
|
|
|
(12
|
)
|
|
|
248
|
|
|
|
101,390
|
|
|
|
|
|
|
|
Goodwill Impairment Charges
|
|
|
|
|
|
|
13,200
|
|
|
|
18,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES
|
|
|
47,546
|
|
|
|
180,103
|
|
|
|
346,672
|
|
|
|
234,511
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME (LOSS)
|
|
|
6,309
|
|
|
|
14,715
|
|
|
|
(131,963
|
)
|
|
|
(27,060
|
)
|
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-payment Penalty on Extinguishment of Debt
|
|
|
(1,914
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
(1,275
|
)
|
|
|
(5,422
|
)
|
|
|
(7,669
|
)
|
|
|
(11,625
|
)
|
|
|
(Loss)/Gain on Sale of Property and Investments
|
|
|
(19
|
)
|
|
|
(101
|
)
|
|
|
558
|
|
|
|
6,158
|
|
|
|
Allowance for Funds Used During Construction
|
|
|
31
|
|
|
|
81
|
|
|
|
179
|
|
|
|
572
|
|
|
|
Partnership Income
|
|
|
1,174
|
|
|
|
2,693
|
|
|
|
2,332
|
|
|
|
3,151
|
|
|
|
Minority Interest
|
|
|
(106
|
)
|
|
|
(872
|
)
|
|
|
8,048
|
|
|
|
507
|
|
|
|
Other
|
|
|
56
|
|
|
|
(980
|
)
|
|
|
489
|
|
|
|
101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL (EXPENSE) OTHER INCOME
|
|
|
(2,053
|
)
|
|
|
(4,601
|
)
|
|
|
3,937
|
|
|
|
(1,136
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) BEFORE INCOME TAXES
|
|
|
4,256
|
|
|
|
10,114
|
|
|
|
(128,026
|
)
|
|
|
(28,196
|
)
|
|
|
Income Tax Expense (Benefit)
|
|
|
2,473
|
|
|
|
12,455
|
|
|
|
(38,261
|
)
|
|
|
(6,304
|
)
|
|
NET INCOME (LOSS)
|
|
|
1,783
|
|
|
|
(2,341
|
)
|
|
|
(89,765
|
)
|
|
|
(21,892
|
)
|
|
OTHER COMPREHENSIVE INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Pension Liability Adjustment, Net of Tax
|
|
|
(1,494
|
)
|
|
|
1,316
|
|
|
|
(6,028
|
)
|
|
|
|
|
|
|
Unrealized (Loss) Gain on Marketable Securities,
Net of Tax
|
|
|
(6
|
)
|
|
|
|
|
|
|
(136
|
)
|
|
|
169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME (LOSS)
|
|
$
|
283
|
|
|
$
|
(1,025
|
)
|
|
$
|
(95,929
|
)
|
|
$
|
(21,723
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of
the consolidated financial statements.
F-55
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
Common Stock
|
|
|
|
|
|
Other
|
|
|
|
|
|
Paid In
|
|
Accumulated
|
|
Comprehensive
|
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Balance, January 1, 2001
|
|
|
1,000
|
|
|
|
|
|
|
$
|
495,701
|
|
|
$
|
(5,248
|
)
|
|
$
|
36
|
|
|
|
Net Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(21,892
|
)
|
|
|
|
|
|
|
Capital Contributions
|
|
|
|
|
|
|
|
|
|
|
27,784
|
|
|
|
|
|
|
|
|
|
|
|
Unrecognized Gain on Marketable Securities, Net
of Tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2001
|
|
|
1,000
|
|
|
|
|
|
|
|
523,485
|
|
|
|
(27,140
|
)
|
|
|
205
|
|
|
|
Net Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(89,765
|
)
|
|
|
|
|
|
|
Capital Contributions
|
|
|
|
|
|
|
|
|
|
|
6,974
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Pension Liability Adjustment, Net of Tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,028
|
)
|
|
|
Unrealized Loss on Marketable Securities, Net of
Tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(136
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2002
|
|
|
1,000
|
|
|
|
|
|
|
|
530,459
|
|
|
|
(116,905
|
)
|
|
|
(5,959
|
)
|
|
|
Net Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,341
|
)
|
|
|
|
|
|
|
Capital Contributions
|
|
|
|
|
|
|
|
|
|
|
4,290
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Pension Liability Adjustment, Net of Tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2003
|
|
|
1,000
|
|
|
|
|
|
|
|
534,749
|
|
|
|
(119,246
|
)
|
|
|
(4,643
|
)
|
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,783
|
|
|
|
|
|
|
|
Capital Contributions
|
|
|
|
|
|
|
|
|
|
|
102,119
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Pension Liability Adjustment, Net of Tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,494
|
)
|
|
|
Unrealized Loss on Marketable Securities, Net of
Tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, April 13, 2004
|
|
|
1,000
|
|
|
|
|
|
|
$
|
636,868
|
|
|
$
|
(117,463
|
)
|
|
$
|
(6,143
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of
the consolidated financial statements.
F-56
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
|
|
|
|
|
|
|
January 1,
|
|
|
|
|
|
2004
|
|
Year Ended December 31,
|
|
|
|
to April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
2001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
1,783
|
|
|
$
|
(2,341
|
)
|
|
$
|
(89,765
|
)
|
|
$
|
(21,892
|
)
|
|
Adjustments to Reconcile Net Income (Loss) to
Cash Provided by Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-payment Penalty on Extinguishment of Debt
|
|
|
1,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Income Tax
|
|
|
950
|
|
|
|
22,428
|
|
|
|
(38,908
|
)
|
|
|
(9,368
|
)
|
|
|
Depreciation and Amortization
|
|
|
8,124
|
|
|
|
32,875
|
|
|
|
40,990
|
|
|
|
50,177
|
|
|
|
Provision for Postretirement Benefits
|
|
|
3,007
|
|
|
|
3,583
|
|
|
|
9,160
|
|
|
|
838
|
|
|
|
Loss/(Gain) on Disposition of Property and
Investments
|
|
|
19
|
|
|
|
101
|
|
|
|
(558
|
)
|
|
|
(6,158
|
)
|
|
|
Restructuring, Asset Impairment and Other Charges
|
|
|
(12
|
)
|
|
|
248
|
|
|
|
101,390
|
|
|
|
|
|
|
|
Goodwill Impairment
|
|
|
|
|
|
|
13,200
|
|
|
|
18,000
|
|
|
|
|
|
|
|
Partnership Income
|
|
|
(1,174
|
)
|
|
|
(2,693
|
)
|
|
|
(2,332
|
)
|
|
|
(3,151
|
)
|
|
|
Allowance for Funds Used During Construction
|
|
|
(31
|
)
|
|
|
(81
|
)
|
|
|
(179
|
)
|
|
|
(572
|
)
|
|
|
Minority Interest
|
|
|
106
|
|
|
|
872
|
|
|
|
(8,048
|
)
|
|
|
(507
|
)
|
|
|
Provision for Bad Debt Losses
|
|
|
542
|
|
|
|
(804
|
)
|
|
|
10,200
|
|
|
|
3,981
|
|
|
Changes in Operating Assets and Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable
|
|
|
(2,319
|
)
|
|
|
3,851
|
|
|
|
1,349
|
|
|
|
(7,287
|
)
|
|
|
Materials and Supplies
|
|
|
99
|
|
|
|
1,277
|
|
|
|
2,520
|
|
|
|
3,048
|
|
|
|
Prepaid Federal Income Tax
|
|
|
(45
|
)
|
|
|
6,615
|
|
|
|
(4,664
|
)
|
|
|
12,299
|
|
|
|
Other Assets
|
|
|
(1,164
|
)
|
|
|
105
|
|
|
|
(2,075
|
)
|
|
|
2,688
|
|
|
|
Accounts Payable
|
|
|
(1,051
|
)
|
|
|
(2,858
|
)
|
|
|
(15,003
|
)
|
|
|
(14,520
|
)
|
|
|
Accrued Expenses and Other Liabilities
|
|
|
(5,429
|
)
|
|
|
(1,323
|
)
|
|
|
12,637
|
|
|
|
(2,772
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Operating Activities
|
|
|
5,319
|
|
|
|
75,055
|
|
|
|
34,714
|
|
|
|
6,804
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures
|
|
|
(6,735
|
)
|
|
|
(18,189
|
)
|
|
|
(27,374
|
)
|
|
|
(66,976
|
)
|
|
|
Business Assets Purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,467
|
)
|
|
|
Proceeds From Sale-Leaseback Transactions
|
|
|
|
|
|
|
|
|
|
|
4,814
|
|
|
|
|
|
|
|
Proceeds From Investments
|
|
|
432
|
|
|
|
1,837
|
|
|
|
998
|
|
|
|
188
|
|
|
|
Proceeds From Sale of Assets
|
|
|
|
|
|
|
2,101
|
|
|
|
290
|
|
|
|
9,309
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used in Investing Activities
|
|
|
(6,303
|
)
|
|
|
(14,251
|
)
|
|
|
(21,272
|
)
|
|
|
(59,946
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Paid-In Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,479
|
|
|
|
Proceeds From TXU Investment Company
|
|
|
|
|
|
|
4,290
|
|
|
|
6,974
|
|
|
|
27,784
|
|
|
|
Proceeds From Long-Term Obligations
|
|
|
18,000
|
|
|
|
5,895
|
|
|
|
23,319
|
|
|
|
40,620
|
|
|
|
Minority Interest Equity Distribution
|
|
|
|
|
|
|
(238
|
)
|
|
|
|
|
|
|
|
|
|
|
Pre-payment Penalty on Extinguishment of Debt
|
|
|
(1,914
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Made on Long-Term Obligations
|
|
|
(16,669
|
)
|
|
|
(71,714
|
)
|
|
|
(34,724
|
)
|
|
|
(24,619
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash (Used in) Provided by Financing
Activities
|
|
|
(583
|
)
|
|
|
(61,767
|
)
|
|
|
(4,431
|
)
|
|
|
46,264
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
|
|
(1,567
|
)
|
|
|
(963
|
)
|
|
|
9,011
|
|
|
|
(6,878
|
)
|
|
CASH AND CASH EQUIVALENTS BEGINNING
|
|
|
11,464
|
|
|
|
12,427
|
|
|
|
3,416
|
|
|
|
10,294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS ENDING
|
|
$
|
9,897
|
|
|
$
|
11,464
|
|
|
$
|
12,427
|
|
|
$
|
3,416
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt for Equity Swap with TXU Investment
Co.
|
|
$
|
102,119
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
Interest Paid
|
|
$
|
1,045
|
|
|
$
|
6,045
|
|
|
$
|
7,500
|
|
|
$
|
11,820
|
|
|
|
Taxes Paid (Refunds) Received
|
|
$
|
73
|
|
|
$
|
(16,329
|
)
|
|
$
|
(153
|
)
|
|
$
|
(1,333
|
)
|
|
|
Capital Leases
|
|
$
|
|
|
|
$
|
|
|
|
$
|
4,761
|
|
|
$
|
|
|
The accompanying notes are an integral part of
the consolidated financial statements.
F-57
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS
Note A Summary of Significant
Accounting Policies
TXU Communications Ventures Company
(TXUCV) is a direct, wholly owned subsidiary of
Pinnacle One Partners, L.P. (Pinnacle One). TXU
Corp. owns a 100% voting interest in Pinnacle One. In May 2003,
TXU Corp. acquired, for $150 million in cash, its joint
venture partners interest in Pinnacle One under a put/call
agreement that was executed in February, 2003. Also in May 2003,
TXU Corp. finalized a formal plan to dispose of TXUCV by sale.
On January 15, 2004, Consolidated Communications
Acquisition Texas Corp. (Texas Acquisition), a
subsidiary of Homebase Acquisition, LLC, and Pinnacle One, an
indirect, wholly owned subsidiary of TXU Corp., entered into a
stock purchase agreement providing for the purchase by Texas
Acquisition of all of the capital stock of TXUCV. Texas
Acquisition is a Delaware corporation formed solely for the
purpose of entering into the stock purchase agreement and
closing the transactions contemplated in the agreement. The
purchase transaction closed on April 14, 2004. By acquiring
all the capital stock of TXUCV, Texas Acquisition acquired
substantially all of TXU Corps telecommunications
business, for a cash price of $527 million, subject to
certain upward or downward adjustments (see
Note O Sale of TXUCV).
Principles of Consolidation
The consolidated financial
statements include the accounts of TXUCV and its wholly owned
subsidiaries, TXU Communications Services Company (TXU
Services), TXU Communications Telephone Company
(TXUCV Telephone), TXU Communications Telecom
Services Company (TXUCV Telecom), TXU Communications
Transport Company (Transport Services),
Fort Bend Telephone Company (Fort Bend
Telephone), Fort Bend Long Distance Company
(Fort Bend LD), Fort Bend Wireless Company
(Fort Bend Wireless), Telcon, Inc.
(Telcon) and FBCIP, Inc. (FBCIP).
Transport Services include East Texas Fiber Line Incorporated
(ETFL), a 63%-owned affiliate. Fort Bend
Telephone includes Fort Bend Cellular, Inc.
(Fort Bend Cellular), a wholly owned
subsidiary. All material intercompany balances and transactions
have been eliminated in consolidation.
Description of Business
TXUCV is the parent company to TXU
Services, TXUCV Telephone (now known as Consolidated
Communications of Texas Company), TXUCV Telecom, Transport
Services, Fort Bend Telephone (now known as Consolidated
Communications of Fort Bend Company), Fort Bend LD,
Fort Bend Wireless, Telcon and FBCIP.
TXUCV is a rural local exchange company that
provides communications services to residential and business
customers in east Texas and rural and suburban areas surrounding
Houston. As of April 13, 2004, TXUCV was the 18th largest
local telephone company in the United States, based on industry
sources, with approximately 171,000 local access lines and
11,000 digital subscriber lines, or DSL lines, in service.
TXUCVs main sources of revenue are its local telephone
businesses in Texas, which offer an array of services, including
local dial tone, custom calling features, private line services,
long distance, dial-up and high-speed Internet access and
carrier access services, including access charges for the use of
its network and its billing and collection system.
Each of the subsidiaries through which TXUCV
operates its local telephone businesses is classified as a Rural
Local Exchange Carrier, commonly referred to as an RLEC, under
the Telecommunications Act of 1996. These subsidiaries are
Fort Bend Telephone and TXUCV Telephone. For ease of
reference, we refer to these subsidiaries as the Texas RLECs.
TXUCV also sells directory advertising and
publishes yellow and white pages directories in and around our
Texas RLECs service areas and provides connectivity to
customers within Texas over a fiber optic transport network
consisting of approximately 2,500 route-miles of fiber. This
transport network supports TXUCVs long distance, Internet
access and data services and provides bandwidth on a wholesale
basis to third party customers, including national long distance
and wireless carriers. The transport network includes fiber
owned by Transport Services, a wholly owned subsidiary of TXUCV,
ETFL, a corporation in
F-58
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
which TXUCV owns a 63% equity interest, and
Fort Bend Fibernet, a partnership in which Transport
Services is the managing partner and owns a 39% equity interest.
In addition, TXUCV holds equity interests in the
following two cellular partnerships:
|
|
|
|
|
|
|
GTE Mobilnet of South Texas, which serves the
greater Houston metropolitan area. TXUCV owns 2% of the equity
of this partnership.
|
|
|
|
|
|
GTE Mobilnet of Texas RSA #17, which serves
rural areas in and around Conroe, Texas. TXUCV owns 17% of the
equity of this partnership.
|
San Antonio MTA, L.P., a wholly owned
partnership of Cellco Partnership (doing business as Verizon
Wireless), is the general partner for both partnerships.
Telcon and TXU Services provide information
management, human resources, accounting, executive and other
administrative services to TXUCV affiliate companies.
Fort Bend Cellular, Fort Bend Wireless,
and FBCIP had no significant activity during the period from
January 1, 2004 to April 13, 2004 and the years ended
December 31, 2003, 2002 and 2001.
Use of Estimates
The preparation of the TXUCV
consolidated financial statements in conformity with accounting
principles generally accepted in the United States of America
(GAAP) requires management to make estimates and
assumptions that affect the reported amounts disclosed in the
consolidated financial statements. Due to the prospective nature
of estimates, actual results could differ.
Accounting and Regulatory
Guidelines
TXUCV
Telephone and Fort Bend Telephone follow the accounting for
regulated enterprises prescribed by SFAS No. 71,
Accounting for the Effects of Certain Types of Regulation, which
permits rates (or tariffs) to be set to levels intended to
recover estimated costs of providing regulated services or
products, including capital costs. SFAS 71 requires our
Texas RLECs to depreciate wireline plant over the useful lives
approved by the regulators, which could be different than the
useful lives that would otherwise be determined by management.
SFAS 71 also requires deferral of certain costs and
obligations based upon approvals received from regulators to
permit recovery of such amounts in future years. Criteria that
would give rise to the discontinuance of SFAS 71 include
(1) increasing competition restricting the wireline
business ability to establish prices to recover specific
costs and (2) significant changes in the manner in which
rates are set by regulators from cost-based regulation to
another form of regulation. Management believes the company is
consistent in the application of these provisions and does not
foresee regulatory, economic, or competitive changes in the near
future that would necessitate a change in its method of
accounting. In analyzing the effects of discontinuing the
application of SFAS 71, management has determined that the
useful lives of plant assets used for regulatory and financial
reporting purposes are consistent with accounting principles
generally accepted in the United States and, therefore, any
adjustments to telecommunications plant would be immaterial, as
would be the write-off of regulatory assets and liabilities.
There are two different forms of incentive
regulation designated by the Texas Public Utility Regulatory
Act: Chapter 58 and Chapter 59. Generally under either
election, the access rates an ILEC may charge for basic local
services cannot be increased from the amounts on the date of
election without PUCT approval. Even with PUCT approval,
increases can only occur in very specific situations. Pricing
flexibility under Chapter 59 is extremely limited. In
contrast, Chapter 58 allows greater pricing flexibility on
non-basic network services, customer specific contracts and new
services.
Initially, both Texas RLECs elected incentive
regulation under Chapter 59 and fulfilled the applicable
infrastructure requirements to maintain their election status.
TXUCV Telephone made its election on August 17, 1997.
Fort Bend Telephone made its election on May 12, 2000.
On March 25, 2003, both
F-59
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Texas RLECs changed their election status from
Chapter 59 to Chapter 58. The rate freezes for basic
services with respect to the current Chapter 58 elections
are due to expire on March 24, 2007.
In connection with the 2003 election by each of
our Texas RLECs to be governed under an incentive network access
rate regime, our Texas RLECs were obligated to fulfill certain
infrastructure requirements. While our Texas RLECs have met the
current infrastructure requirements, the PUCT could impose
additional or other restrictions of this type in the future.
The FCC regulates levels of interstate network
access charges by imposing price caps on Regional Bell Operating
Companies and large Incumbent Local Exchange Companies
(ILECs). These price caps can be adjusted based on
various formulae, such as inflation and productivity, and
otherwise through regulatory proceedings. Small ILECs may elect
to base network access charges on price caps, but are not
required to do so. Our Texas RLECs elected not to apply federal
price caps. Instead, our RLECs employ rate-of-return regulation
for their network interstate access charges, whereby they earn a
fixed return on their investment over and above operating costs.
The FCC determines the profits our RLECs can earn by setting the
rate-of-return on their allowable investment base, which is
currently 11.25%.
Our Texas RLECs also receive federal and state
subsidy payments designed to preserve and advance widely
available, quality telephone service at affordable prices in
rural areas
Property, Plant, Equipment and
Depreciation
Property,
plant and equipment are stated at historical cost. Allowance for
funds used during construction (AFUDC) is a cost
accounting concept whereby amounts based upon interest charges
on borrowed funds and a return on equity capital used to finance
construction are added to telecommunications plant cost.
Depreciation is generally computed on the straight-line method.
Cash and Cash Equivalents
Cash equivalents are short-term,
highly liquid investments readily convertible to known amounts
of cash and which are so near maturity, generally 30 days,
that there is no significant risk of changes in value resulting
from changes in market interest rates.
Investments
Investments in equity securities
that have readily determinable fair values are categorized as
available-for-sale securities and are carried at fair value. The
unrealized gains or losses on securities classified as
available-for-sale are included as a separate component of
shareholders equity. TXUCV uses the equity method of
accounting for investments where the ability to exercise
significant influence over such entities exists.
Goodwill
Amounts paid for assets of other
companies in excess of fair value are charged to goodwill. Prior
to January 1, 2002, goodwill was amortized over its useful
life, normally 15 to 40 years. In June 2001, the Financial
Accounting Standards Board (FASB) issued Statement
of Financial Accounting Standards No. 142
(SFAS No. 142), Goodwill and Other
Intangible Assets, which is effective for fiscal years
beginning after December 15, 2001. SFAS No. 142
addresses how intangible assets that are acquired individually
or with a group of other assets should be accounted for in the
financial statements upon their acquisition and after they have
been initially recognized in the financial statements.
SFAS No. 142 requires that goodwill and intangible
assets that have indefinite useful lives not be amortized but
rather be tested at least annually for impairment, and
intangible assets that have finite useful lives be amortized
over their useful lives. SFAS No. 142 provides
specific guidance for testing goodwill and intangible assets
that will not be amortized for impairment. In addition,
SFAS No. 142 expands the disclosure requirements about
goodwill and other intangible assets in the years subsequent to
their acquisition. TXUCV adopted this standard as of
January 1, 2002 and recognized no impairment as of the
adoption date. TXUCV conducted impairment tests on
October 1, 2003 and October 1, 2002 and, as a result
of TXU Corp.s decision in 2003 to sell TXUCV for a known
price and TXUCVs decision to exit the CLEC and Transport
businesses, recognized on its consolidated financial statements,
impairment losses of $13.2 million and $18 million,
respectively for the years ended December 31, 2003 and 2002
(see
F-60
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Note N Goodwill and Other
Intangible Assets). No impairment tests were required for the
period from January 1, 2004 to April 13, 2004, and
consequently no impairment charges were recorded.
Impairment or Disposal of Long-Lived
Assets
In August 2001,
the FASB issued Statement of Financial Accounting Standards
No. 144 (SFAS No. 144),
Accounting for the Impairment or Disposal of Long-Lived
Assets. SFAS No. 144 addresses financial
accounting and reporting for the impairment of long-lived assets
and for long-lived assets to be disposed of. The provisions of
SFAS No. 144 are generally effective for financial
statements issued for fiscal years beginning after
December 15, 2001. TXUCV adopted this standard as of
January 1, 2002 and recognized no impairment as of the
adoption date. TXUCV conducted an impairment test on
October 1, 2002, as a result of TXUCVs decision to
exit certain businesses, and recognized on its consolidated
financial statements, an impairment loss of $99.3 million
for the year ended December 31, 2002 (see
Note M Restructuring and Impairment Charges).
Impairment tests are conducted whenever events or changes in
circumstances pertaining to TXUCV or its assets indicate that
the carrying amount of TXUCVs long-lived assets is not
recoverable. No test was required during 2003 and for the period
ended April 13, 2004.
Materials and Supplies
Inventories of materials and
supplies are valued at the lower of cost or market. Cost is
determined by a moving weighted average method.
Indefeasible Rights of Use
(IRU)
TXUCV entered into several
agreements that entitle it to a long-term lease, or an IRU, of
local and long-haul dark fiber of another company. Generally,
each agreement required TXUCV to pay an aggregate price
consisting of an initial payment, followed by installments
during the construction period based upon achieving certain
milestones (e.g., commencement of construction, conduit
installation and fiber installation). The final payment for each
segment was made at the time of acceptance of the fiber for use
by TXUCV.
Additionally, TXUCV entered into several
agreements that entitle another party to a long-term lease, or
an IRU, of certain local and long-haul dark fiber of TXUCV. In
some cases, the agreement was classified as a service agreement,
in which case revenue is recognized ratably over the life of the
lease. In other cases an exchange of similar fiber was deemed to
have occurred with another transport provider with similar
fiber. In this case, no gain or loss was recognized on the
exchange.
Pension and Postretirement
Benefits
Pension
benefits are provided for substantially all employees of TXUCV.
TXUCV generally funds the pension plan to the extent that
contributions are deductible for federal income tax purposes.
TXUCV also has deferred compensation agreements with the former
board of directors and certain key employees. Postretirement
benefits expense is accrued on a current basis using actuarially
determined cost estimates. In addition, employees may become
eligible for certain health care and life insurance benefits
after retirement.
Federal Income Taxes and Deferred
Credits
TXUCV and its
subsidiaries file a consolidated federal income tax return. ETFL
files a separate federal income tax return. Federal income tax
expense or benefit is allocated to each subsidiary based on
separately determined taxable income or loss.
Income taxes are provided based on taxable income
or loss as reported for financial statement purposes. The
provision for income taxes differs from the amounts currently
payable because of temporary differences in the recognition of
certain income and expense items for financial reporting and tax
reporting purposes. Investment tax credits (ITC)
used to offset income tax for tax reporting purposes are
deferred and amortized over the lives of the related assets for
financial reporting.
Deferred federal income taxes are provided for
the temporary differences between assets and liabilities
recognized for financial reporting purposes and such amounts
recognized for tax purposes. Deferred income tax assets and
liabilities are measured using enacted tax rates expected to
apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. TXUCV
records a
F-61
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
valuation allowance related to its deferred
income tax assets when, in the opinion of management, it is more
likely than not that deferred tax assets would not be realized.
TXUCV has recorded a regulatory liability to
recognize the cumulative effects of anticipated ratemaking
activities. For financial statement purposes, deferred ITC and
excess deferred federal income taxes related to depreciation of
regulated assets are being amortized as a reduction of the
provision for income taxes over the estimated useful or
remaining lives of the related property, plant and equipment.
ETFL had no current or deferred federal income
taxes at April 13, 2004 and December 31, 2003 and 2002.
Revenue Recognition
Revenues are generally recognized
and earned when evidence of an arrangement exists, service has
been rendered and collectibility is reasonably assured. Local
telephone service revenue is recorded based on tariffed rates.
Telephone network access and long distance service revenues are
derived from access and toll charges and settlement
arrangements. Revenues on billings to customers for services in
advance of providing such services are deferred and recognized
when earned. Print advertising and publishing revenues are
recognized ratably over the life of the related directory, which
is generally 12 months.
Operating Segments
SFAS No. 131,
Disclosures about Segments of an Enterprise and Related
Information, requires that public business enterprises report
certain information about operating segments in complete sets of
financial statements of the enterprise. SFAS No. 131
defines an operating segment as a component of the organization
(1) that engages in business activities from which it may
earn revenues and incur expenses (2) whose operating
results are regularly reviewed by the enterprises chief
operating decision maker to make decisions about performance and
resource allocation; and (3) for which discrete financial
information is available. Notwithstanding this definition,
SFAS No. 131 provides the criteria for aggregating
segments with similar economic characteristics such as the
nature of product and services, the nature of production
processes, the type or class of customers, the distribution
method for products or services, and the nature of regulatory
environment. TXUCV identified two operating segments
ILEC and Transport Operations; however, Transport does not meet
the quantitative threshold for separately reportable business
segments.
Guarantees
In November 2002, the FASB issued
Interpretation No. 45, Guarantors Accounting
and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others. Interpretation
No. 45 requires that at the time a company issues a
guarantee, the company must recognize an initial liability for
the fair value, or market value, of the obligations it assumes
under that guarantee. This interpretation is applicable on a
prospective basis to guarantees issued or modified after
December 31, 2002. While TXUCV has various guarantees
included in contracts in the normal course of business,
primarily in the form of indemnities, these guarantees do not
represent significant commitments or contingent liabilities
related to the indebtedness of others.
Recent Accounting
Pronouncements
In
January 2003, the FASB issued Interpretation No. 46
(FIN No. 46) Consolidation of Variable
Interest Entities. Until this interpretation, a company
generally included another entity in its consolidated financial
statements only if it controlled the entity through voting
interests. FIN No. 46 requires a variable interest entity
to be consolidated by a company if that company is subject to a
majority of the risk of loss from the variable interest
entitys activities or entitled to receive a majority of
the entitys residual returns. In December 2003, the FASB
revised and re-released FIN No. 46 as FIN
No. 46®. The provisions of FIN No. 46®
were effective for TXUCV beginning in the first quarter of 2004
and the related disclosure requirements were previously
effective immediately. The impact of this interpretation did not
have a material effect on the financial condition or results of
operations of TXUCV.
F-62
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
In December 2003, the U.S. Congress enacted
the Medicare Prescription Drug, Improvement and Modernization
Act of 2003 (Act) that will provide a prescription
drug subsidy, beginning in 2006, to companies that sponsor
postretirement health care plans that provide drug benefits.
Additional legislation is anticipated that will clarify whether
a company is eligible for the subsidy, the amount of the subsidy
available and the procedures to be followed in obtaining the
subsidy. In May 2004, the FASB issued Staff Position 106-2
Accounting and Disclosure Requirements Related to the
Medicare Prescription Drug, Improvement and Modernization Act of
2003 that provides guidance on the accounting and
disclosure for the effects of the Act. The Company has
determined that its postretirement prescription drug plan is
actuarially equivalent and will begin reflecting the impact on
July 1, 2004.
Note B Property, Plant and
Equipment
Property, plant and equipment are summarized as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 13,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
Estimated
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
Useful Life
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
Land
|
|
$
|
4,228
|
|
|
$
|
4,280
|
|
|
$
|
4,433
|
|
|
|
|
Buildings
|
|
|
25,209
|
|
|
|
24,922
|
|
|
|
24,938
|
|
|
15-35 years
|
|
Telephone Plant
|
|
|
264,352
|
|
|
|
258,000
|
|
|
|
242,934
|
|
|
5-30 years
|
|
Furniture and Office Equipment
|
|
|
41,455
|
|
|
|
40,327
|
|
|
|
45,420
|
|
|
5-17 years
|
|
Automotive and Other Equipment
|
|
|
5,994
|
|
|
|
6,078
|
|
|
|
8,518
|
|
|
3-7 years
|
|
Construction in Progress
|
|
|
7,147
|
|
|
|
8,595
|
|
|
|
5,249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
348,385
|
|
|
|
342,202
|
|
|
|
331,492
|
|
|
|
|
Less: Accumulated Depreciation
|
|
|
118,343
|
|
|
|
110,795
|
|
|
|
90,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
230,042
|
|
|
$
|
231,407
|
|
|
$
|
240,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense was $8.1 million,
$32.8 million, $40.8 million and $36.5 million
for the period from January 1, 2004 to April 13, 2004
and for the years ended December 31, 2003, 2002, and 2001,
respectively.
Note C Long-Term Debt
Long-term debt consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 13,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
TXU Corp. Revolving Credit Facility
|
|
$
|
|
|
|
$
|
80,867
|
|
|
$
|
144,066
|
|
|
CoBank Mortgage Notes
|
|
|
|
|
|
|
16,429
|
|
|
|
18,071
|
|
|
Capital Leases
|
|
|
2,847
|
|
|
|
3,087
|
|
|
|
4,009
|
|
|
Debentures Payable
|
|
|
|
|
|
|
|
|
|
|
56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,847
|
|
|
|
100,383
|
|
|
|
166,202
|
|
|
Less: Current Maturities
|
|
|
2,847
|
|
|
|
98,247
|
|
|
|
2,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LONG-TERM DEBT
|
|
$
|
|
|
|
$
|
2,136
|
|
|
$
|
163,203
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After the 2000 formation of Pinnacle One, TXU
Corp. provided a $200 million revolving credit facility
(the Revolver) to TXUCV with a term of four years.
Interest is payable by TXUCV at a rate equal to the London
Interbank Offering Rate (LIBOR) plus 1.5%, in effect
as of the beginning of each
F-63
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
credit facility advance. The interest rate of
each advance is calculated for one, two, three, or six-month
periods, as elected by TXUCV, at the end of which the interest
rate is reset to the current LIBOR rate plus 1.5%. The principal
balance was effectively paid off on April 13, 2004 through
TXU Corp.s conversion of amounts outstanding under this
arrangement into paid-in-capital and the credit facility was
terminated as called for in the stock purchase agreement
referenced in Note A above.
TXUCV was required to repay all of its
outstanding indebtedness at or prior to the closing of the
transactions, other than capital leases that are subject to
purchase price adjustments and inter-company indebtedness
relating to contracts that will continue following the closing
of the transactions. As a consequence, all of the remaining
CoBank notes were retired in April 2004 and a pre-payment
penalty of $1.9 million was incurred.
The Capital Lease amount results from the two
Master Lease Agreements with General Electric Capital
Corporation (GECC), which are described below (see
Note G Capital Leases).
Scheduled principal maturities on long-term debt
for the five years subsequent to April 13, 2004 are as
follows (dollars in thousands):
|
|
|
|
|
|
|
2004
|
|
$
|
711
|
|
|
2005
|
|
|
952
|
|
|
2006
|
|
|
1,010
|
|
|
2007
|
|
|
174
|
|
|
|
|
|
|
|
|
TOTAL
|
|
$
|
2,847
|
|
|
|
|
|
|
|
Note D Income Taxes
The provision (benefit) for income taxes consists
of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period From
|
|
Year Ended December 31,
|
|
|
|
January 1, 2004
|
|
|
|
|
|
To April 13, 2004
|
|
2003
|
|
2002
|
|
2001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Federal
|
|
$
|
28
|
|
|
$
|
(9,704
|
)
|
|
$
|
(3,018
|
)
|
|
$
|
(1,951
|
)
|
|
|
State
|
|
|
455
|
|
|
|
324
|
|
|
|
(214
|
)
|
|
|
83
|
|
|
Deferred:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Federal
|
|
|
1,833
|
|
|
|
21,435
|
|
|
|
(31,819
|
)
|
|
|
(3,610
|
)
|
|
|
State
|
|
|
157
|
|
|
|
610
|
|
|
|
(2,766
|
)
|
|
|
(311
|
)
|
|
Amortization of Investment Tax Credit
|
|
|
|
|
|
|
(210
|
)
|
|
|
(231
|
)
|
|
|
(301
|
)
|
|
Amortization of Excess Deferred Taxes
|
|
|
|
|
|
|
|
|
|
|
(213
|
)
|
|
|
(214
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAX EXPENSE (BENEFIT)
|
|
$
|
2,473
|
|
|
$
|
12,455
|
|
|
$
|
(38,261
|
)
|
|
$
|
(6,304
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-64
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The income tax expense (benefit) differs from
amounts computed at statutory rates primarily because of basis
adjustments and nondeductible change in the valuation reserve.
The following is a reconciliation of the income tax expense
(benefit) reported on the consolidated statements of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period From
|
|
Year Ended December 31,
|
|
|
|
January 1, 2004
|
|
|
|
|
|
To April 13, 2004
|
|
2003
|
|
2002
|
|
2001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Income Tax Expense (Benefit) at U.S. Federal
Statutory Rate
|
|
$
|
1,488
|
|
|
$
|
3,540
|
|
|
$
|
(44,809
|
)
|
|
$
|
(10,101
|
)
|
|
State Income Tax Expense (Benefit)
|
|
|
239
|
|
|
|
934
|
|
|
|
(3,841
|
)
|
|
|
(355
|
)
|
|
State Income Tax Refunds
|
|
|
|
|
|
|
|
|
|
|
(866
|
)
|
|
|
|
|
|
Goodwill Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,752
|
|
|
Goodwill Impairment
|
|
|
(1
|
)
|
|
|
4,704
|
|
|
|
6,300
|
|
|
|
|
|
|
Minority Interest
|
|
|
37
|
|
|
|
305
|
|
|
|
(2,817
|
)
|
|
|
(177
|
)
|
|
Amortization of Investment Tax Credit
|
|
|
|
|
|
|
(210
|
)
|
|
|
(231
|
)
|
|
|
(301
|
)
|
|
Amortization of Excess Deferred Taxes
|
|
|
|
|
|
|
|
|
|
|
(214
|
)
|
|
|
(214
|
)
|
|
Increase in Valuation Reserve
|
|
|
157
|
|
|
|
3,084
|
|
|
|
9,080
|
|
|
|
(270
|
)
|
|
Other
|
|
|
480
|
|
|
|
33
|
|
|
|
(929
|
)
|
|
|
|
|
|
Other Permanent Differences
|
|
|
73
|
|
|
|
65
|
|
|
|
66
|
|
|
|
362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAX EXPENSE (BENEFIT)
|
|
$
|
2,473
|
|
|
$
|
12,455
|
|
|
$
|
(38,261
|
)
|
|
$
|
(6,304
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes reflect the net tax effects
of deductible temporary differences between the carrying amounts
of assets and liabilities for financial reporting purposes and
the amounts used for income tax purposes. The tax effects of
significant items comprising TXUCVs net deferred income
taxes consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Deferred Tax Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Losses
|
|
$
|
8,649
|
|
|
$
|
9,625
|
|
|
$
|
19,437
|
|
|
|
Allowance for Uncollectible Accounts Receivable
|
|
|
500
|
|
|
|
570
|
|
|
|
1,831
|
|
|
|
Accrued Vacation
|
|
|
2,127
|
|
|
|
873
|
|
|
|
939
|
|
|
|
Postretirement Benefits
|
|
|
14,833
|
|
|
|
13,164
|
|
|
|
12,496
|
|
|
|
Deferred Franchise Tax
|
|
|
4,183
|
|
|
|
3,918
|
|
|
|
1,666
|
|
|
|
Prior Year Minimum Tax Credit
|
|
|
699
|
|
|
|
527
|
|
|
|
|
|
|
|
Other
|
|
|
1,347
|
|
|
|
1,084
|
|
|
|
129
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL DEFERRED ASSETS
|
|
$
|
32,338
|
|
|
$
|
29,761
|
|
|
$
|
67,873
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Tax Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise Tax
|
|
$
|
|
|
|
$
|
|
|
|
$
|
(3,600
|
)
|
|
|
Partnership Investment
|
|
|
(2,212
|
)
|
|
|
(1,698
|
)
|
|
|
(1,151
|
)
|
|
|
Basis in Investment
|
|
|
(1,632
|
)
|
|
|
(1,632
|
)
|
|
|
(1,632
|
)
|
|
|
Depreciation
|
|
|
(29,669
|
)
|
|
|
(26,691
|
)
|
|
|
(42,004
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL DEFERRED LIABILITIES
|
|
|
(33,513
|
)
|
|
|
(30,021
|
)
|
|
|
(48,387
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VALUATION ALLOWANCE
|
|
|
(12,331
|
)
|
|
|
(12,174
|
)
|
|
|
(9,090
|
)
|
|
NET DEFERRED TAX (LIABILITY) ASSET
|
|
$
|
(13,506
|
)
|
|
$
|
(12,434
|
)
|
|
$
|
10,396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-65
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
TXUCV has established a valuation allowance
relating to ETFL, Telcon, Fort Bend LD and TXUCV.
Telecom for net operating losses
(NOL) and franchise taxes not expected to be
realized in the future. TXUCV has determined that certain state
net operating losses are not likely to be realized; therefore,
TXUCV has established a valuation allowance against the expected
future tax benefit of these certain state net operating losses.
The net deferred tax liability is classified on
the balance sheet as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Current Deferred Income Tax Asset
|
|
$
|
3,974
|
|
|
$
|
2,527
|
|
|
$
|
34,145
|
|
|
Noncurrent Deferred Income Tax Asset
|
|
|
16,033
|
|
|
|
39,525
|
|
|
|
15,709
|
|
|
Noncurrent Deferred Income Tax Liability
|
|
|
(33,513
|
)
|
|
|
(54,486
|
)
|
|
|
(39,458
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET DEFERRED TAX LIABILITY (ASSET)
|
|
$
|
(13,506
|
)
|
|
$
|
(12,434
|
)
|
|
$
|
10,396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ETFL, a nonconsolidated subsidiary for federal
income tax return purposes, has NOL carryforwards of
approximately $8.7 million to offset against future taxable
income. The NOLs expire from 2007 to 2024.
TXUCV and its subsidiaries, which file a
consolidated federal income tax return, have NOL carryforwards
of approximately $16.0 million to offset against future
taxable income. The NOL may be carried forward for 20 years
and will expire from 2022 to 2024, if not utilized.
Note E Postretirement Benefit
Plans
Pension Plan
TXUCV provides pension benefits through the TXU
Communications Retirement Plan (Retirement Plan),
the TXU Communications Supplemental Retirement Plan
(Supplemental Plan) and the TXU Deferred
Compensation Plan for Emerging Businesses (Deferred
Compensation Plan).
The Retirement Plan is a noncontributory defined
benefit plan that provides benefits to substantially all
employees. Benefit provisions are subject to collective
bargaining. TXUCVs funding policy for this plan is to
contribute amounts sufficient to meet minimum funding
requirements as set forth in employee benefit and tax laws.
Employees who became participants prior to January 1, 2002
earn benefits based on their length of service and final average
pay. Employees who become participants on or after
January 1, 2002 earn cumulative benefits based on their age
and a percentage of their monthly pay.
Telcon, Fort Bend Telephone and
Fort Bend LD elected to participate in the Retirement Plan
effective January 1, 2002. Employees who became
participants on or after January 1, 2002 earn cumulative
benefits based on their age and a percentage of their monthly
pay.
The Supplemental Plan is a noncontributory
pay-as-you-go plan providing supplementary retirement benefits
primarily to higher-level employees.
The Deferred Compensation Plan is a contributory
salary deferral plan offered on a voluntary participation basis
primarily to higher-level employees.
Changes to the projected benefit obligation, the
fair value of assets and the underlying actuarial assumptions
for the Retirement Plan and Supplemental Plan are shown below.
F-66
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Health Care and Life Insurance Benefits: TXUCV
Services, TXUCV Telephone, TXUCV Telecom and Transport
Services
TXUCV provides certain postretirement health care
and life insurance benefits for employees who retire from TXUCV
after reaching age 55 and accruing at least 15 years
of service. Retirees share in the cost of health care benefits.
Benefit provisions are subject to collective bargaining. Funding
policy for retiree health benefits is generally to pay covered
expenses as they are incurred. Postretirement life insurance
benefits are fully insured.
Historically, TXUCV used a December 31
measurement date for its plans; however, due to the sale of
TXUCV, the Company additionally measured its plans at
April 13, 2004.
Obligations and Funded Status are reflected as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31,
|
|
|
|
Dec. 31,
|
|
|
|
April 13,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Change in benefit obligation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit obligation at beginning of period
|
|
$
|
56,966
|
|
|
$
|
51,534
|
|
|
$
|
45,838
|
|
|
$
|
24,320
|
|
|
$
|
18,701
|
|
|
$
|
14,240
|
|
|
Service cost
|
|
|
928
|
|
|
|
2,973
|
|
|
|
3,321
|
|
|
|
400
|
|
|
|
1,205
|
|
|
|
1,129
|
|
|
Interest cost
|
|
|
1,125
|
|
|
|
3,480
|
|
|
|
3,232
|
|
|
|
472
|
|
|
|
1,486
|
|
|
|
1,002
|
|
|
Plan participants contributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47
|
|
|
|
94
|
|
|
|
97
|
|
|
Amendments
|
|
|
|
|
|
|
|
|
|
|
407
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit vesting due to partial plan termination
|
|
|
2,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actuarial loss
|
|
|
736
|
|
|
|
4,624
|
|
|
|
3,672
|
|
|
|
1,701
|
|
|
|
5,743
|
|
|
|
4,561
|
|
|
Curtailment
|
|
|
|
|
|
|
(3,250
|
)
|
|
|
(2,388
|
)
|
|
|
|
|
|
|
(1,933
|
)
|
|
|
(1,606
|
)
|
|
Assumption change
|
|
|
|
|
|
|
62
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits paid
|
|
|
(768
|
)
|
|
|
(2,115
|
)
|
|
|
(2,191
|
)
|
|
|
(311
|
)
|
|
|
(976
|
)
|
|
|
(722
|
)
|
|
Administrative expenses paid
|
|
|
(108
|
)
|
|
|
(342
|
)
|
|
|
(363
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit obligation at end of period
|
|
|
60,984
|
|
|
|
56,966
|
|
|
|
51,533
|
|
|
|
26,629
|
|
|
|
24,320
|
|
|
|
18,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in plan assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at beginning of period
|
|
|
40,399
|
|
|
|
35,468
|
|
|
|
41,397
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual return on plan assets
|
|
|
1,105
|
|
|
|
5,667
|
|
|
|
(3,375
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employer contribution
|
|
|
|
|
|
|
1,705
|
|
|
|
|
|
|
|
264
|
|
|
|
882
|
|
|
|
626
|
|
|
Plan participants contributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47
|
|
|
|
94
|
|
|
|
97
|
|
|
Benefits paid
|
|
|
(763
|
)
|
|
|
(2,099
|
)
|
|
|
(2,191
|
)
|
|
|
(311
|
)
|
|
|
(976
|
)
|
|
|
(723
|
)
|
|
Administrative expenses paid
|
|
|
(108
|
)
|
|
|
(342
|
)
|
|
|
(363
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at end of period
|
|
|
40,633
|
|
|
|
40,399
|
|
|
|
35,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funded status
|
|
|
(20,351
|
)
|
|
|
(16,567
|
)
|
|
|
(16,065
|
)
|
|
|
(26,629
|
)
|
|
|
(24,320
|
)
|
|
|
(18,701
|
)
|
|
Unrecognized net actuarial loss
|
|
|
19,687
|
|
|
|
17,255
|
|
|
|
19,291
|
|
|
|
9,251
|
|
|
|
7,665
|
|
|
|
4,153
|
|
|
Unrecognized prior service cost
|
|
|
302
|
|
|
|
309
|
|
|
|
443
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net amount recognized
|
|
$
|
(362
|
)
|
|
$
|
997
|
|
|
$
|
3,669
|
|
|
$
|
(17,378
|
)
|
|
$
|
(16,655
|
)
|
|
$
|
(14,548
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-67
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Amounts recognized in the statement of financial
position consist of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31,
|
|
|
|
Dec. 31,
|
|
|
|
April 13,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
(Accrued) Prepaid benefit cost
|
|
$
|
(362
|
)
|
|
$
|
997
|
|
|
$
|
3,669
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Accrued benefit liability
|
|
|
(10,324
|
)
|
|
|
(7,921
|
)
|
|
|
(10,176
|
)
|
|
|
(17,378
|
)
|
|
|
(16,655
|
)
|
|
|
(14,548
|
)
|
|
Intangible assets
|
|
|
311
|
|
|
|
318
|
|
|
|
453
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income
|
|
|
10,013
|
|
|
|
7,603
|
|
|
|
9,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net amount recognized
|
|
$
|
(362
|
)
|
|
$
|
997
|
|
|
$
|
3,669
|
|
|
$
|
(17,378
|
)
|
|
$
|
(16,655
|
)
|
|
$
|
(14,548
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Information for pension plans with an accumulated
benefit obligation in excess of plan assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
Projected benefit obligation
|
|
$
|
60,984
|
|
|
$
|
56,966
|
|
|
$
|
51,533
|
|
|
Accumulated benefit obligation
|
|
|
51,197
|
|
|
|
47,323
|
|
|
|
41,975
|
|
|
Fair value of plan assets
|
|
|
40,633
|
|
|
|
40,399
|
|
|
|
35,468
|
|
Components of Net Periodic Benefit Cost:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
|
Period from
|
|
|
|
|
|
Jan. 1, 2004
|
|
Dec. 31,
|
|
Jan. 1, 2004
|
|
Dec. 31,
|
|
|
|
to April 13,
|
|
|
|
to April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Service cost
|
|
$
|
928
|
|
|
$
|
2,973
|
|
|
$
|
3,321
|
|
|
$
|
400
|
|
|
$
|
1,205
|
|
|
$
|
1,129
|
|
|
Interest cost
|
|
|
1,125
|
|
|
|
3,480
|
|
|
|
3,232
|
|
|
|
472
|
|
|
|
1,486
|
|
|
|
1,002
|
|
|
Expected return on plan assets
|
|
|
(994
|
)
|
|
|
(3,066
|
)
|
|
|
(3,478
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of prior service cost
|
|
|
7
|
|
|
|
28
|
|
|
|
41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net actuarial loss recognition
|
|
|
298
|
|
|
|
873
|
|
|
|
289
|
|
|
|
116
|
|
|
|
298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit cost
|
|
$
|
1,364
|
|
|
$
|
4,288
|
|
|
$
|
3,405
|
|
|
$
|
988
|
|
|
$
|
2,989
|
|
|
$
|
2,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SFAS No. 87, Employers
Accounting for Pensions, required TXUCV to record an
additional minimum pension liability of $10.3, $7.9 million
and $10.2 million at April 13, 2004 and
December 31, 2003 and 2002, respectively. This liability
represents the amount by which the accumulated benefit
obligation exceeded the sum of the fair market value of plan
assets and accrued amounts previously recorded. The additional
minimum pension liability was offset by $0.3 million,
$0.3 million and $0.5 million of intangible assets at
April 13, 2004 and December 31, 2003 and 2002,
respectively, and resulted in a $1.5 million charge, a
$1.3 million credit, and a $6.0 million charge to
comprehensive income, net of related tax benefit of
$0.9 million, tax expense of $0.8 million and tax
benefit of $3.7 million for the period from January 1,
2004 to April 13, 2004 and the years ended
December 31, 2003 and 2002, respectively. The intangible
assets are included in other noncurrent assets in TXUCVs
consolidated balance sheet at April 13, 2004 and
December 31, 2003 and 2002.
TXUCV recorded a reduction in earnings of
$106,000 in 2003 and a credit to earnings of $243,000 in 2002
for pension and postretirement termination benefits due to a
large reduction in workforce. There was no similar event for the
period from January 1, 2004 to April 13, 2004. The
2003 reduction to earnings
F-68
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
was due to a curtailment loss resulting from
recognition of prior service costs for pension benefits. The
December 31, 2002 credit was the net of a $494,000
curtailment gain recognized for postretirement healthcare and
life insurance benefits offset by a $251,000 curtailment loss
due to the recognition of prior service costs related to pension
benefits.
Weighted-average assumptions used to determine
benefit obligations at April 13, 2004 and December 31,
2003 and 2002 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31,
|
|
|
|
Dec. 31,
|
|
|
|
April 13,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate
|
|
|
6.25
|
%
|
|
|
6.25
|
%
|
|
|
6.75
|
%
|
|
|
6.25
|
%
|
|
|
6.25
|
%
|
|
|
6.75
|
%
|
|
Rate of compensation increase
|
|
|
4.30
|
%
|
|
|
4.30
|
%
|
|
|
4.30
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average assumptions used to determine
net periodic benefit cost for the period ended April 13,
2004 and the year ended December 31, 2003 and 2002 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31,
|
|
|
|
Dec. 31,
|
|
|
|
April 13,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate
|
|
|
6.25
|
%
|
|
|
6.75%/6.50%
|
*
|
|
|
7.25
|
%
|
|
|
6.25
|
%
|
|
|
6.75
|
%
|
|
|
7.25
|
%
|
|
Expected long-term return on plan assets
|
|
|
8.50
|
%
|
|
|
8.50%
|
|
|
|
8.50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate of compensation increase
|
|
|
4.30
|
%
|
|
|
4.30%
|
|
|
|
4.30
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
6.75% from 1/1/2003 - 8/1/2003
6.5% from 8/1/2003 - 12/31/2004
for qualified plan only
|
The expected return on plan assets assumption was
based on the categories of the assets and the past history of
the return on the assets.
Assumed health care cost trend rates at
April 13, 2004 and December 31, 2003 and 2002:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
Health care cost trend rate assumed for next year
|
|
|
10.00
|
%
|
|
|
10.00
|
%
|
|
|
11.00
|
%
|
|
Rate to which the cost trend rate is assumed to
decline (the ultimate trend rate)
|
|
|
5.00
|
%
|
|
|
5.00
|
%
|
|
|
5.00
|
%
|
|
Year that the rate reaches the ultimate trend rate
|
|
|
2009
|
|
|
|
2009
|
|
|
|
2009
|
|
Assumed health care cost trend rates have a
significant effect on the amounts reported for the health care
plan. A one-percentage-point change in assumed health care cost
trend rates would have the following effects:
|
|
|
|
|
|
|
|
|
|
|
|
|
1-Percentage-
|
|
1-Percentage-
|
|
|
|
Point Increase
|
|
Point Decrease
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Effect on total of service and interest cost
|
|
$
|
176
|
|
|
$
|
(135
|
)
|
|
Effect on postretirement benefit obligation
|
|
$
|
4,061
|
|
|
$
|
(3,215
|
)
|
F-69
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Plan Assets
The Companys pension plan weighted-average
asset allocations by asset category are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plan Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
Asset Category
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities
|
|
|
55%
|
|
|
|
55%
|
|
|
|
49%
|
|
|
Debt securities
|
|
|
40%
|
|
|
|
40%
|
|
|
|
47%
|
|
|
Other
|
|
|
5%
|
|
|
|
5%
|
|
|
|
4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
100%
|
|
|
|
100%
|
|
|
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Companys investment strategy at
April 13, 2004 was to target its allocation percentage at
50% equity funds and 50% fixed income funds.
The Company expects to contribute
$2.9 million to its pension plan and $0.9 million to
its other postretirement plan from April 14, 2004 through
December 31, 2004.
The following benefit payments, which reflect
expected future service, as appropriate, are expected to be paid:
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension
|
|
Other
|
|
|
|
Benefits
|
|
Benefits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in
|
|
|
|
thousands)
|
|
4/14 12/31/2004
|
|
$
|
1,452
|
|
|
$
|
647
|
|
|
2005
|
|
|
2,182
|
|
|
|
983
|
|
|
2006
|
|
|
2,353
|
|
|
|
1,095
|
|
|
2007
|
|
|
2,594
|
|
|
|
1,139
|
|
|
2008
|
|
|
2,790
|
|
|
|
1,239
|
|
|
Years 2009-2013
|
|
|
18,759
|
|
|
|
7,357
|
|
Deferred Compensation Agreements: TXUCV
Services, TXUCV Telephone, TXUCV Telecom and Transport
Services
TXUCV has deferred compensation agreements with
the former board of directors of TXUCVs predecessor
company, Lufkin-Conroe Communications, and certain former
employees. The benefits are payable for up to 15 years and
may begin as early as age 65 or upon the death of the
participant.
TXUCV has purchased life insurance policies on
certain former directors and key employees. The excess of the
cash surrender value of life insurance policies over the notes
payable balances related to these policies is reflected in
TXUCVs financial statements. These plans do not qualify
under the Internal Revenue Code (the Code) and
therefore, federal income tax deductions are allowed only when
benefits are paid.
Payments relating to deferred compensation
agreements were $0.1 million for the period from
January 1, 2004 to April 13, 2004 and
$0.4 million for the years ended December 31, 2003,
2002 and 2001. Accrued costs were $0.2 million for the
period from January 1, 2004 to April 13, 2004 and
$0.5 million for the years ended December 31, 2003 and
2002 and $0.1 million for the year ended December 31,
2001. Accrued liability amounted to $3.5 million at
April 13, 2004, $3.4 million at December 31, 2003
and $3.3 million at December 31, 2002.
F-70
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
401(k) Plans
|
|
|
|
|
Nonbargaining: TXUCV Services, TXUCV
Telephone, TXUCV Telecom, Transport Services, Telcon,
Fort Bend Telephone and Fort Bend LD
|
TXUCV sponsors a 401(k) plan for all
nonbargaining employees (Nonbargaining TXUCV Plan)
who have completed 90 days of full-time service (or at
least 1,000 hours of service in any year) and are
age 21 or older. On December 31, 2001, the
nonbargaining 401(k) plan covering Telcon, Fort Bend
Telephone and Fort Bend LD was merged into this plan. The
plan allows participants to contribute up to 15% of their
eligible annual compensation to the plan, up to the maximum
permitted by the Code. TXUCV matches 100% of the first 3% of
employee contributions. TXUCVs matching contributions to
the plan amounted to $0.3 million for the period from
January 1, 2004 to April 13, 2004 and
$0.5 million, $0.6 million and $0.6 million for
2003, 2002 and 2001, respectively. TXUCV recognized a
$0.5 million loss in 2003 resulting from a partial plan
termination of the 401(k) plan in which affected participants
became fully vested in accrued benefits.
|
|
|
|
|
Bargaining: TXUCV Services, TXUCV
Telephone, TXUCV Telecom and Transport Services
|
TXUCV sponsors a 401(k) plan for all bargaining
employees (Bargaining TXUV Plan) who have completed
one year of full-time service (or at least 1,000 hours of
service in any year) and are age 21 or older. For the
period from January 1, 2004 to April 13, 2004 and
years 2003 and 2002, the plan allowed participants to contribute
up to 15% of their eligible annual compensation to the plan, up
to the maximum permitted by the Code. Beginning in 2002, TXUCV
matched 50% of the first 3% of employee contributions, in
accordance with the terms of the collective bargaining
agreement. In 2001, TXUCV matched 40% of the first 3% of
employee contributions. TXUCVs matching contributions to
the plan amounted to $30,000 for the period from January 1,
2004 to April 13, 2004 and $0.1 million for years
2003, 2002 and 2001.
|
|
|
|
|
Nonbargaining: Telcon, Fort Bend
Telephone and Fort Bend LD
|
TXUCV sponsored a 401(k) plan for all employees
who had completed at least one month of full-time service and
who were at least 21 years of age. Effective
December 31, 2001, the plan was merged into the 401(k)
savings plan for nonbargaining employees of TXUCV.
Participants accounts and participation eligibility were
transferred to the TXUCV plan effective January 1, 2002.
Employees who became eligible on or after January 1, 2002
participated in the Nonbargaining TXUCV plan. The plan allowed
participants to contribute up to 8% of their eligible annual
compensation to the plan, up to the maximum permitted by the
Code. TXUCV matched 50% of the first 8% of eligible employee
contributions. TXUCVs matching contributions to the plan
amounted to $0.7 million for 2001.
The plan provided for discretionary TXUCV-paid
profit sharing contributions of up to 15% of each eligible
employees total compensation. Discretionary profit sharing
contributions to the plan, which were accrued during the year
and paid following the close of the year, amounted to
$0.2 million for 2001.
On December 8, 2003, President Bush signed
into law the Medicare Prescription Drug, Improvement and
Modernization Act of 2003 (The Act). The Act
expanded Medicare to include, for the first time, coverage for
prescription drugs. TXUCV sponsors retiree medical programs for
certain of its locations. In May 2004, the FASB issued guidance
for the accounting and disclosure effects of the Act. TXUCV has
determined that its postretirement prescription drug plan is
actuarially equivalent and will begin reflecting the impact on
July 1, 2004.
F-71
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Note F Operating Leases
TXUCV is the lessor of fiber optic systems,
agreements to lease capacity to customers over fiber optic
lines. The leases, accounted for as operating leases, provide
for minimum future rentals to be received for the remainder of
the lease period and in the aggregate as follows:
|
|
|
|
|
|
|
|
|
Fiber Optic
|
|
As of April 13, 2004
|
|
Systems
|
|
|
|
|
|
|
(Dollars in
|
|
|
|
thousands)
|
|
4/14-12/31/2004
|
|
$
|
827
|
|
|
2005
|
|
|
1,131
|
|
|
2006
|
|
|
1,103
|
|
|
2007
|
|
|
1,103
|
|
|
2008
|
|
|
1,103
|
|
|
|
|
|
|
|
|
|
|
$
|
5,267
|
|
|
|
|
|
|
|
Following is a summary of property on lease:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Fiber Optic System
|
|
$
|
222
|
|
|
$
|
222
|
|
|
$
|
245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Accumulated Depreciation
|
|
|
10
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
212
|
|
|
$
|
216
|
|
|
$
|
245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note G Capital Leases
TXUCV leases certain furniture, fixtures,
equipment and leasehold improvements at its current corporate
headquarters in Irving pursuant to two Master Lease Agreements
with between TXUCV and GECC.
The leasehold improvement lease had an initial
term of 30 months that ended on October 1, 2004. At
the termination of the initial term of this lease, TXUCV elected
to purchase the scheduled leasehold improvement for
$1.1 million.
At the termination of the initial term of the
second lease for furniture, fixtures and equipment, TXUCV
elected to extend the term of the agreement until April 1,
2007, at which time the company will have an option to purchase
the equipment for its then fair market value.
During the period from January 1, 2004 to
April 13, 2004, TXUCV paid a total of $0.2 million to
GECC pursuant to these capital leases. As of April 13, 2004
the outstanding principal amount of these capital leases was
$2.8 million. These leases require Texas Acquisition to
maintain a specified debt rating. Texas Acquisition is not in
compliance with this covenant, although we are not aware of the
delivery of any notice of default. Upon a default under these
leases, GECC may take possession of the scheduled equipment and
require TXUCV to pay certain stipulated loss amounts. These
capital lease obligations have been classified as current
liabilities on the balance sheet.
F-72
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Note H Investments in
Nonaffiliated Companies
Marketable equity securities have been
categorized as available for sale and, as a result, are stated
at fair value. Unrealized gains and losses are included as a
component of accumulated other comprehensive income until
realized.
For the purpose of determining gross unrealized
gains and losses, marketable securities include the following at
April 13, 2004 and December 31, 2003 and 2002:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
Fair Value
|
|
Unrealized Gain
|
|
Realized Gain
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4/13/04
|
|
2003
|
|
2002
|
|
4/13/04
|
|
2003
|
|
2002
|
|
4/13/04
|
|
2003
|
|
2002
|
|
4/13/04
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Other Marketable Equity Securities
|
|
$
|
11
|
|
|
$
|
11
|
|
|
$
|
11
|
|
|
$
|
117
|
|
|
$
|
125
|
|
|
$
|
125
|
|
|
$
|
106
|
|
|
$
|
114
|
|
|
$
|
114
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
230
|
|
The following investments are accounted for using
the equity method:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage Owned
|
|
Investment Amount
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
April 13,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
GTE Mobilnet of South Texas Limited Partnership
|
|
|
2.34
|
%
|
|
|
2.34
|
%
|
|
|
2.34
|
%
|
|
$
|
24,045
|
|
|
$
|
23,384
|
|
|
$
|
22,332
|
|
|
GTE Mobilnet of Texas RSA #17 Limited
Partnership
|
|
|
17.02
|
%
|
|
|
17.02
|
%
|
|
|
17.02
|
%
|
|
$
|
3,731
|
|
|
$
|
3,794
|
|
|
$
|
3,629
|
|
|
Fort Bend Fibernet Limited Partnership
|
|
|
39.06
|
%
|
|
|
39.06
|
%
|
|
|
39.06
|
%
|
|
$
|
187
|
|
|
$
|
139
|
|
|
$
|
731
|
|
The following investments are accounted for using
the cost method:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
CoBank, ACB Stock
|
|
$
|
1,452
|
|
|
$
|
1,347
|
|
|
$
|
1,230
|
|
|
Rural Telephone Bank Stock
|
|
$
|
5,921
|
|
|
$
|
5,921
|
|
|
$
|
5,921
|
|
The CoBank stock represents purchases of CoBank
stock as required by the CoBank loan agreement and patronage
distributions from CoBank in the form of stock. Although there
is no CoBank loan balance outstanding at April 13, 2004,
TXUCV will begin receiving annual refunds of a portion of this
stock only when its stock balance reaches 11.5% of the five-year
moving average of CoBank loan balance. The CoBank stock is owned
by TXUCV, now known as Consolidated Communications Ventures
Company.
Fort Bend Telephone owns 5,921 shares
of $1,000 par value Class C Rural Telephone Bank,
which is stated at original cost plus a gain recognized at
conversion of Class B to Class C stock.
Note I Minority Interest
During 1990, Transport Services, in a joint
venture with Eastex Celco (ETC), formed ETFL.
Transport Services and ETC own 63% and 37%, respectively, of the
outstanding stock of ETFL.
F-73
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Note J Transactions with Related
Parties
Following is a summary of transactions with
related parties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
2001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Prepaid to Oncor for Transmission Fees
|
|
$
|
886
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
Accounts Payable TXU
|
|
$
|
35
|
|
|
$
|
2,314
|
|
|
$
|
352
|
|
|
|
|
|
|
Accounts Payable Oncor
|
|
$
|
|
|
|
$
|
245
|
|
|
$
|
117
|
|
|
|
|
|
|
Long-Term Debt Payable TXU
|
|
$
|
|
|
|
$
|
80,867
|
|
|
$
|
144,066
|
|
|
|
|
|
|
Capital Contributions Pinnacle
|
|
$
|
102,119
|
|
|
$
|
4,290
|
|
|
$
|
6,974
|
|
|
$
|
27,784
|
|
|
Interest Expense Paid to TXU
|
|
$
|
636
|
|
|
$
|
3,597
|
|
|
$
|
5,059
|
|
|
$
|
8,501
|
|
|
Billings From Oncor for Transmission Line Fees
|
|
$
|
1,139
|
|
|
$
|
1,458
|
|
|
$
|
1,324
|
|
|
$
|
1,184
|
|
|
Billings From TXU for Management Fees
|
|
$
|
2,350
|
|
|
$
|
2,647
|
|
|
$
|
3,331
|
|
|
$
|
5,594
|
|
|
Billings From TXU for Services
|
|
$
|
660
|
|
|
$
|
1,487
|
|
|
$
|
2,427
|
|
|
$
|
1,885
|
|
Note K Commitments and
Contingencies
TXUCV and its subsidiaries are subject to various
claims and lawsuits, including property damage claims, which
arise from time to time in the normal course of business. It is
the opinion of management and counsel that the disposition or
ultimate determination of such claims and lawsuits will not have
a material effect on the financial position, results of
operations or liquidity of TXUCV, since TXUCV has insurance to
cover such claims.
On November 25, 2002, TXUCV entered into a
60-month High-Capacity Term Payment Plan agreement with
Southwestern Bell (SWB). The agreement requires
TXUCV to make monthly purchases of at least $33,000 from SWB on
a take-or-pay basis. The agreement also provides for an early
termination charge of 45% of the monthly minimum commitment
multiplied by the number of months remaining through the
expiration date of November 25, 2007. As of April 13,
2004, the potential early termination charge is approximately
$0.6 million.
TXUCV is also a party to another take-or-pay
agreement with Grande Communications to provide certain
directory assistance-related services to the TXUCV. The
agreement which was entered into on August 28, 2001, for an
initial 12-month term, has an automatic 12-month renewal
provision with a minimum monthly commitment of $8,950. This
agreement is still in effect at April 13, 2004.
TXUCV has executed various building space leases,
with terms ranging from 36 to 84 months and monthly
payments ranging from $0.1 million to $0.3 million.
All but one of the leases contains provisions for escalation of
the monthly payments. TXUCVs consolidated financial
statements for the period from January 1, 2004 to
April 13, 2004 and the years ended December 31, 2003
and 2002 include $0 million, $0.6 million, and
$0.3 million of charges, respectively, representing
obligations on leased facilities that were sublet to unrelated
parties for amounts less than the related obligations. TXUCV
also has executed several equipment leases with varying terms up
to 36 months and monthly payments totaling approximately
$0.1 million.
F-74
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The future minimum payments required by capital
and operating leases for the next five years are as follows
(dollars in thousands):
|
|
|
|
|
|
|
4/14 - 12/31/2004
|
|
$
|
2,827
|
|
|
2005
|
|
$
|
3,451
|
|
|
2006
|
|
$
|
2,747
|
|
|
2007
|
|
$
|
1,546
|
|
|
2008
|
|
$
|
1,368
|
|
|
Thereafter
|
|
$
|
3,038
|
|
Rent expense on operating leases was
$1.0 million for the period from January 1, 2004 to
April 13, 2004, $4.1 million for the year ended
December 31, 2003, $3.6 million for the year ended
December 31, 2002 and $2.3 million for the year ended
December 31, 2002.
Note L Fair Value of Financial
Instruments
The following methods and assumptions were used
to estimate the fair value of each of the material financial
instruments for which it is practicable to estimate the value:
Cash, Cash Equivalents and Short-Term
Investments
Cash, cash
equivalents and short-term investments are valued at their
carrying amounts, which are reasonable estimates of their fair
value because of the short maturity of those instruments.
Long-Term Investments
The fair value of investments is
estimated based on the quoted market price for that investment.
Other investments for which there are no quoted market prices
because the stocks are not publicly traded are carried at cost
since reasonable estimates of fair value could not be made
without incurring excessive costs. These investments include
$1.5 million of CoBank stock and $5.9 million of Rural
Telephone Bank stock.
Long-Term Debt
The fair value of TXUCVs
long-term debt, including current maturities, is estimated based
on the current rates offered to TXUCV for debt of the same
remaining maturities.
The carrying amounts and estimated fair values of
TXUCVs material financial instruments are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Amount
|
|
Fair Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31,
|
|
|
|
Dec. 31,
|
|
|
|
April 13,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
2004
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Long-Term Investments For Which It Is Not
Practicable To Estimate Fair Value
|
|
$
|
36,862
|
|
|
$
|
34,585
|
|
|
$
|
33,884
|
|
|
$
|
36,862
|
|
|
$
|
34,585
|
|
|
$
|
33,884
|
|
|
Debt
|
|
$
|
2,847
|
|
|
$
|
100,383
|
|
|
$
|
166,202
|
|
|
$
|
2,663
|
|
|
$
|
102,077
|
|
|
$
|
166,202
|
|
|
Cash Surrender Value of Life Insurance Policies
|
|
$
|
1,526
|
|
|
$
|
1,533
|
|
|
$
|
1,376
|
|
|
$
|
1,526
|
|
|
$
|
1,533
|
|
|
$
|
1,376
|
|
Note M Restructuring and
Impairment Charges
Beginning in 1999, TXUCV began operating a CLEC
in a number of local markets within Texas. In late 2001, TXUCV
decided to refocus its business strategy on the Texas RLECs. In
December 2002, TXUCV made a decision to hold its CLEC and
Transport assets for sale. TXUCV examined the value of the
assets held for sale based on third party sale negotiations and
similar recent sales transactions and recorded an impairment
charge of $90.9 million ($56.6 million after taxes and
minority interest). In
F-75
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
addition, TXUCV recorded restructuring charges of
$2.1 million under the provisions of Emerging Issues Task
Force Abstract 94-3.
Impairment Charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CLEC
|
|
Transport
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
PPE Net Book Value
|
|
$
|
27,512
|
|
|
$
|
70,831
|
|
|
$
|
98,343
|
|
|
Estimated Cost of Sale
|
|
|
232
|
|
|
|
360
|
|
|
|
592
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,744
|
|
|
|
71,191
|
|
|
|
98,935
|
|
|
Less: Estimated FMV
|
|
|
947
|
|
|
|
7,083
|
|
|
|
8,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets Held For Sale Impairment Charges
|
|
$
|
26,797
|
|
|
|
64,108
|
|
|
$
|
90,905
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring Charges
|
|
|
|
|
|
|
Employee Separations
|
|
$
|
736
|
|
|
Facility Closure Costs
|
|
|
916
|
|
|
Other Contractual Commitments
|
|
|
417
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
2,069
|
|
|
|
|
|
|
|
Employee separation restructuring charges relate
to 55 affected employees. These restructuring costs were all
paid in 2003.
Earlier in 2002, TXUCV recorded impairment
charges of $8.4 million related to certain CLEC information
technology and collocation assets. The evaluation occurred in
conjunction with exiting certain unprofitable activities and
decommissioning non-strategic collocation sites. The information
technology assets were fully written-off and taken out of
service. The collocation assets were valued at fair market value
based on third party pricing. This impairment occurred prior to
the decision to hold those assets for sale.
Assets Held for Sale
In late 2001, TXUCV decided to refocus its
business strategy on the Texas RLECs. During the subsequent
18 months, TXUCV systematically exited certain less
profitable CLEC markets, ceased service to residential customers
and focused solely on business customers within limited
geographic markets. In December 2002, TXUCV decided to exit the
CLEC business entirely and placed its CLEC assets and customer
base for sale. In March 2003, TXUCV sold the majority of its
remaining CLEC assets and customer base to Texas-based Grande
Communications for $1.2 million. TXUCV also anticipated
selling its Transport Services activities in the near term and
as a result, the assets and liabilities related to the CLEC and
Transport assets held for sale were presented separately in the
assets and liabilities sections of the consolidated balance
sheets at December 31, 2002. The assets held for sale
consisted of $8.0 million of property, plant and equipment
recorded at fair market value based on the estimated sales
price. The liabilities represented estimated costs to sell of
$0.6 million and restructuring charges of $2.1 million.
In June 2003, in light of the decision to sell
the entire company, TXUCV decided that it would no longer
attempt to sell the transport network separately. Consequently,
in accordance with the provisions of SFAS No. 144,
these assets were reclassified from assets held for sale to
assets held and used and are reported on the consolidated
balance sheet at the lower of fair market value or adjusted
carrying amount. The resulting $0.3 million loss on
long-lived assets converted to held and used is reflected in
TXUCVs results of operations for the year ended
December 31, 2003.
F-76
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Note N Goodwill and Other
Intangible Assets
Amounts paid for assets of other companies in
excess of fair value are recorded as goodwill. Goodwill was
amortized over its useful life, normally 15 to 40 years
through December 31, 2001.
SFAS No. 142 became effective for TXUCV
on January 1, 2002. SFAS No. 142 requires, among
other things, the allocation of goodwill to reporting units
based upon the current fair value of the reporting units, and
the discontinuance of goodwill amortization. The amortization of
TXUCV goodwill ($13.6 million in 2001) ceased effective
January 1, 2002.
In addition, SFAS No. 142 required
completion of a transitional goodwill impairment test within six
months from the date of adoption. It established a new method of
testing goodwill for impairment on an annual basis, or on an
interim basis if an event occurs or circumstances change that
would reduce the fair value of a reporting unit below its
carrying value. TXUCV completed the transitional impairment test
in the second quarter of 2002, the results of which indicated no
impairment of goodwill at that time. In conjunction with
TXUCVs decision to exit the CLEC and Transport businesses,
additional evaluations were performed as of October 1, 2003
and 2002, TXUCVs annual impairment test date. The testing,
utilizing the discounted cash flow methodology, resulted in an
impairment charge of $13.2 million and $18 million for
the years ended December 31, 2003 and 2002, respectively.
There were no impairment charges for the period from
January 1, 2004 to April 13, 2004.
There were no changes in the carrying amount of
goodwill for the period from January 1, 2004 to
April 13, 2004. Changes in the carrying amount of goodwill
for the years ended December 31, 2003 and 2002 is
summarized as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
2003
|
|
2002
|
|
|
|
|
|
|
|
Balance, January 1
|
|
$
|
317,536
|
|
|
$
|
335,536
|
|
|
Less impairment
|
|
|
13,200
|
|
|
|
18,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31
|
|
$
|
304,336
|
|
|
$
|
317,536
|
|
|
|
|
|
|
|
|
|
|
|
The table below reflects what reported net income
would have been in the 2001 period, exclusive of goodwill
amortization expense recognized for consolidated entities in
those periods compared to the period from January 1, 2004
to April 13, 2004, 2003, 2002 and 2001:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
April 13,
|
|
|
|
|
|
2004
|
|
2003
|
|
2002
|
|
2001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Reported Net Income (Loss)
|
|
$
|
1,783
|
|
|
$
|
(2,341
|
)
|
|
$
|
(89,765
|
)
|
|
$
|
(21,892
|
)
|
|
Add: Goodwill Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proforma Net Income (Loss)
|
|
$
|
1,783
|
|
|
$
|
(2,341
|
)
|
|
$
|
(89,765
|
)
|
|
$
|
(13,473
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note O Sale of TXUCV
On January 15, 2004, Consolidated
Communications Acquisition Texas Corp. (Texas
Acquisition), a subsidiary of Homebase Acquisition, LLC,
and Pinnacle One, an indirect, wholly owned subsidiary of TXU
Corp., entered into a stock purchase agreement providing for the
purchase by Texas Acquisition of all of the capital stock of
TXUCV. Texas Acquisition is a Delaware corporation formed solely
for the purpose of entering into the stock purchase agreement
and closing the transactions contemplated by that
F-77
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
agreement. By acquiring the capital stock of
TXUCV, Texas Acquisition acquired substantially all of TXU
Corp.s telecommunications business, which includes the
following:
|
|
|
|
|
|
|
Fort Bend Telephone (now known as
Consolidated Communications of Fort Bend Company) and TXUCV
Telephone (now known as Consolidated Communications of Texas
Company), two RLECs, which together serve markets in Conroe,
Katy and Lufkin, Texas;
|
|
|
|
|
|
TXUCVs investments in the cellular
partnership (see Note H Investments in
Nonaffiliated Companies);
|
|
|
|
|
|
a telephone directory publishing
business; and
|
|
|
|
|
|
a transport services business.
|
The cash purchase price for the sale of
TXUCVs capital stock was $527.0 million, subject to
the following adjustments:
The purchase price was reduced by
$2.8 million, the outstanding principal amount of the
capital lease obligations between TXUCV and GECC.
The purchase price assumed $4.6 million of
cash on the balance sheet of TXUCV at closing and was adjustable
upward (or downward) by the amount cash on the balance sheet at
closing greater than (or less than) $4.6 million.
The purchase price was also adjustable upward (or
downward) to the extent that TXUCVs working capital was
greater than (or less than) negative $2.8 million. At
April 13, 2004, TXUCVs adjusted working capital (as
defined in the stock purchase agreement) was negative
$3.9 million. As a result of differences in assumed working
capital (including cash) and other balances and related actual
balances at April 13, 2004, Homebase Acquisition, LLC made
an additional cash payment to TXU Corp. of $5.1 million.
TXUCV was required to repay all of its
outstanding indebtedness at or prior to the closing of the
transactions, other than capital leases that were subject to the
purchase price adjustment described above and affiliate
indebtedness relating to contracts that continued following the
closing of the transaction. Accordingly, all indebtedness deemed
to be affected by the stock purchase agreement was reflected in
the current liabilities section of TXUCVs balance sheet as
of December 31, 2003 and subsequently extinguished prior to
or as of April 13. 2004. In addition, Pinnacle One was to
bear the first $5.1 million of any severance and similar
expenses associated with work force reductions occurring between
the date of the signing of the stock purchase agreement on
January 15, 2004 and the closing of the transactions.
The stock purchase agreement contained customary
representations and warranties, covenants and indemnification
provisions. Most representations and warranties expire on the
later of the first anniversary of the closing of the
transactions and April 30, 2005.
TXU Corp. agreed to guarantee the payment
obligations of Pinnacle One for up to the purchase price and
further agreed to guarantee certain tax indemnification
obligations up to, and in excess of, the purchase price.
The stock purchase agreement further provided
that certain agreements and arrangements between TXU Corp. and
TXUCV and its subsidiaries, and all the related liabilities and
obligations of TXUCV and its subsidiaries automatically
terminate in their entirety effective as of the closing without
any further actions by the parties and thereby be deemed voided,
cancelled and discharged in their entirety.
F-78
TXU COMMUNICATIONS VENTURES COMPANY AND
SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Note P Subsequent Events
The sale of TXUCV to Texas Acquisition closed on
April 14, 2004. In association with the close of the sale,
Texas Acquisition and other subsidiaries of Homebase
Acquisition, LLC issued $200 million of Senior Notes and
entered into a new $437 million credit facility.
The initial terms of the two GECC leases expired
on October 1, 2004. As provided under the terms of the
lease agreements, TXUCV, now known as Consolidated
Communications Ventures Company, elected to purchase the
leasehold improvements under one lease for $1.1 million and
extend the term of the furniture, fixtures and equipment under
the second lease through April 1, 2007.
F-79
PART II
INFORMATION NOT REQUIRED IN
PROSPECTUS
|
|
|
|
Item 13.
|
Other Expenses of Issuance and
Distribution.
|
The following table sets forth the costs and
expenses, other than underwriting discounts and commissions,
payable by us in connection with the offer and sale of the
securities being registered:
|
|
|
|
|
|
|
|
|
|
Amount to be Paid(1)
|
|
|
|
|
|
SEC Registration Fee
|
|
$
|
50,680
|
|
|
New York Stock Exchange Listing Fee
|
|
|
200,000
|
|
|
NASD Filing Fee
|
|
|
30,500
|
|
|
Legal Fees and Expenses
|
|
|
1,750,000
|
|
|
Printing and Engraving Expenses
|
|
|
500,000
|
|
|
Accounting Fees and Expenses
|
|
|
700,000
|
|
|
Transfer Agents Fees and Expenses
|
|
|
25,000
|
|
|
Miscellaneous Expenses
|
|
|
143,820
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
3,400,000
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
All amounts are estimates except the SEC
registration fee, the NASD filing fee and the New York Stock
Exchange listing fee.
|
|
|
|
|
Item 14.
|
Indemnification of Directors and
Officers.
|
The Registrant is incorporated under the laws of
the State of Delaware. Section 145
(Section 145) of the General Corporation Law of
the State of Delaware, as the same exists or may hereafter be
amended (the DGCL), provides that a Delaware
corporation may indemnify any persons who were, are or are
threatened to be made, parties to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal,
administrative or investigative (other than an action by or in
the right of such corporation), by reason of the fact that such
person is or was an officer, director, employee or agent of such
corporation, or is or was serving at the request of such
corporation as a director, officer, employee or agent of another
corporation or enterprise. The indemnity may include expenses
(including attorneys fees), judgments, fines and amounts
paid in settlement actually and reasonably incurred by such
person in connection with such action, suit or proceeding,
provided such person acted in good faith and in a manner he
reasonably believed to be in or not opposed to the
corporations best interests and, with respect to any
criminal action or proceeding, had no reasonable cause to
believe that his conduct was illegal. A Delaware corporation may
indemnify any persons who are, were or are threatened to be
made, a party to any threatened, pending or completed action or
suit by or in the right of the corporation by reasons of the
fact that such person was a director, officer, employee or agent
of such corporation, or is or was serving at the request of such
corporation as a director, officer, employee or agent of another
corporation or enterprise. The indemnity may include expenses
(including attorneys fees) actually and reasonably
incurred by such person in connection with the defense or
settlement of such action or suit, provided such person acted in
good faith and in a manner he reasonably believed to be in or
not opposed to the corporations best interests, provided
that no indemnification is permitted without judicial approval
if the officer, director, employee or agent is adjudged to be
liable to the corporation. Where an officer, director, employee
or agent is successful on the merits or otherwise in the defense
of any action referred to above, the corporation must indemnify
him against the expenses which such officer or director has
actually and reasonably incurred.
Section 145 further authorizes a corporation
to purchase and maintain insurance on behalf of any person who
is or was a director, officer, employee or agent of the
corporation, or is or was serving at the request of the
corporation as a director, officer, employee or agent of another
corporation or enterprise,
II-1
against any liability asserted against him and
incurred by him in any such capacity, arising out of his status
as such, whether or not the corporation would otherwise have the
power to indemnify him under Section 145.
Section 102(b)(7) of the DGCL permits a
corporation to include in its certificate of incorporation a
provision eliminating or limiting the personal liability of a
director of a corporation to the corporation or its stockholders
for monetary damages for breach of fiduciary duty as a director,
provided that such provision shall not eliminate or limit the
liability of a director (i) for any breach of the
directors duty of loyalty to the corporation or its
stockholders, (ii) for acts or omissions not in good faith
or which involve intentional misconduct or a knowing violation
of law, (iii) under Section 174 of the DGCL (relating
to unlawful payment of dividends and unlawful stock purchase and
redemption) or (iv) for any transaction from which the
director derived an improper personal benefit.
The registrants amended and restated
certificate of incorporation provides that to the fullest extent
permitted by the DGCL and except as otherwise provided in its
bylaws, none of the registrants directors shall be liable
to it or its stockholders for monetary damages for a breach of
fiduciary duty. In addition, the registrants amended and
restated certificate of incorporation permits indemnification of
any person who was or is made or threatened to be made a party
to any action, suit or other proceeding, whether criminal,
civil, administrative or investigative, because of his or her
status as a director or officer of the registrant, or service as
a director, officer, employee or agent of another corporation,
partnership, joint venture, trust or other enterprise at the
request of the registrant to the fullest extent authorized under
the DGCL against all expenses, liabilities and losses reasonably
incurred by such person. Further, all of the directors and
officers of the registrant are covered by insurance policies
maintained and held in effect by the registrants against certain
liabilities for actions taken in their capacities as such,
including liabilities under the Securities Act.
|
|
|
|
Item 15.
|
Recent Sales of Unregistered
Securities.
|
On April 14, 2004, the registrant issued
$200,000,000 of 9 3/4% Senior Notes due 2012 (the
Senior Notes). The initial purchasers of the Senior
Notes and the principal amount purchased by each such purchaser
are listed in the table below.
|
|
|
|
|
|
|
|
Name of Purchaser
|
|
Principal Amount
|
|
|
|
|
Credit Suisse First Boston LLC
|
|
$
|
85,000,000
|
|
|
Citigroup Global Markets Inc.
|
|
$
|
85,000,000
|
|
|
Deutsche Bank Securities Inc.
|
|
$
|
30,000,000
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
200,000,000
|
|
|
|
|
|
|
|
The issuance of the Senior Notes to the initial
purchasers was made in reliance on Section 4(2) under the
Securities Act and the Senior Notes were subsequently resold by
the initial purchasers pursuant to Rule 144A promulgated
thereunder. The sale of the Senior Notes was made without
general solicitation or advertising.
|
|
|
|
Item 16.
|
Exhibits and Financial Statement
Schedules.
|
A list of exhibits filed with this registration
statement is in the Exhibit Index that immediately precedes
such exhibits and is incorporated by reference herein.
|
|
|
|
|
(b)
Financial Statement
Schedules.
|
II-2
Report of Independent Registered Public
Accounting Firm
Homebase Acquisition, LLC
The Board of Directors
Homebase Acquisition, LLC
We have audited the consolidated financial
statements of Homebase Acquisition, LLC as of December 31,
2004 and 2003 and for the years then ended, and have issued our
report thereon dated March 11, 2005, and the combined
financial statements of Illinois Consolidated Telephone Company
and Related Businesses (as predecessor company to Homebase
Acquisition, LLC) as of December 30, 2002 and for the year
then ended, and have issued our report thereon dated
March 8, 2004 (included elsewhere in this Registration
Statement). Our audits also included the financial statement
schedules listed in Item 16(b) of Form S-1 of this
Registration Statement. These schedules are the responsibility
of the Companys and its predecessors management. Our
responsibility is to express an opinion based on our audits.
In our opinion, the financial statement schedules
referred to above, when considered in relation to the basic
financial statements taken as a whole, presents fairly in all
material respects the information set forth therein.
Chicago, Illinois
March 11, 2005
II-3
SCHEDULE I CONDENSED
FINANCIAL INFORMATION
Homebase Acquisition, LLC (Parent Company
Only)
Condensed Balance Sheets
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
ASSETS
|
|
Investments in subsidiaries
|
|
$
|
186,674
|
|
|
$
|
97,986
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
186,674
|
|
|
$
|
97,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS DEFICIT
|
|
Redeemable preferred shares:
|
|
|
|
|
|
|
|
|
|
|
Class A, redeemable preferred shares, $1 par
value, 182,000 shares authorized, 182,000 and
93,000 shares issued and outstanding, respectively;
liquidation preference of $205,469 and $101,504, respectively
|
|
$
|
205,469
|
|
|
$
|
101,504
|
|
|
Total common members deficit
|
|
|
(18,795
|
)
|
|
|
(3,518
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and members deficit
|
|
$
|
186,674
|
|
|
$
|
97,986
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Statements of Operations
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
|
|
|
$
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
|
(1,143
|
)
|
|
|
5,501
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(1,143
|
)
|
|
|
5,501
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
(1,143
|
)
|
|
|
5,501
|
|
|
Dividends on redeemable preferred shares
|
|
|
(14,965
|
)
|
|
|
(8,504
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net loss applicable to common shareholders
|
|
$
|
(16,108
|
)
|
|
$
|
(3,003
|
)
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
II-4
Condensed Statements of Cash Flows
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December,
|
|
|
|
|
|
|
|
2004
|
|
2003
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(1,143
|
)
|
|
$
|
5,501
|
|
|
|
Non-cash adjustments
|
|
|
1,143
|
|
|
|
(5,501
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
Investment in subsidiaries
|
|
|
(89,058
|
)
|
|
|
(93,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(89,058
|
)
|
|
|
(93,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
Capital contributions from investors
|
|
|
89,058
|
|
|
|
93,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
89,058
|
|
|
|
93,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to Condensed Financial
Statements
1. Basis of Presentation
The accompanying condensed financial statements
include the parent company only accounts of Homebase
Acquisition, LLC (the Parent Company). In these
statements, the Parent Companys investment in subsidiaries
is stated at cost plus equity in undistributed earnings of
subsidiaries. The Parent Company statements should be read in
conjunction with the consolidated financial statements of
Homebase Acquisitions, LLC.
2. Redeemable Preferred Shares
The Parent Company has authorized 182,000
Class A Preferred Shares of which 182,000 and
93,000 shares were issued and outstanding at
December 31, 2004 and 2003, respectively. The preferred
shares are redeemable to the holders with a preferred return on
their capital contributions at the rate of 9% per annum. At any
time on or after June 30, 2007, certain members have the
right to require the Parent Company to redeem all of their
Class A Preferred Shares. Preferred shares are redeemable
at a price equal to $1,000 per share plus any accrued but unpaid
preferred return.
II-5
SCHEDULE II VALUATION
RESERVES
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Uncollectible
|
|
|
|
|
|
|
|
|
|
|
|
Accounts and
|
|
|
|
|
|
|
|
|
|
|
|
Inventory
|
|
|
|
|
|
|
|
|
|
|
|
Write Offs,
|
|
|
|
|
|
|
|
|
|
|
|
Net of
|
|
|
|
|
|
|
|
|
|
|
|
Collection of
|
|
|
|
|
|
Balance at the
|
|
|
|
Charged to
|
|
Accounts
|
|
|
|
|
|
Beginning of
|
|
TXUCV
|
|
Costs and
|
|
Previously
|
|
Balance at the
|
|
Description
|
|
Period
|
|
Acquisition
|
|
Expenses
|
|
Written Off
|
|
End of Period
|
|
|
|
|
|
|
|
|
|
|
|
|
Homebase Acquisition, LLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ending December 30, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for doubtful accounts (shown as a
deduction from Accounts receivable in the consolidated balance
sheets)
|
|
$
|
1,837
|
|
|
$
|
985
|
|
|
$
|
4,666
|
|
|
$
|
4,875
|
|
|
$
|
2,613
|
|
|
Inventory valuation reserve (included in
Inventories in the consolidated balance sheets)
|
|
$
|
143
|
|
|
$
|
328
|
|
|
$
|
126
|
|
|
$
|
48
|
|
|
$
|
549
|
|
|
Year ending December 31, 2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for doubtful accounts (shown as a
deduction from Accounts receivable in the consolidated balance
sheet)
|
|
$
|
1,850
|
|
|
|
|
|
|
$
|
3,412
|
|
|
$
|
3,425
|
|
|
$
|
1,837
|
|
|
Inventory valuation reserve (included in
Inventories in the consolidated balance sheet)
|
|
$
|
150
|
|
|
|
|
|
|
$
|
|
|
|
$
|
7
|
|
|
$
|
143
|
|
|
Predecessor (Illinois Consolidated Telephone
Company and Related Businesses)
Year ending December 30, 2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for doubtful accounts (shown as a
deduction from Accounts receivable in the combined balance
sheets)
|
|
$
|
1,142
|
|
|
|
|
|
|
$
|
2,527
|
|
|
$
|
1,819
|
|
|
$
|
1,850
|
|
|
Inventory valuation reserve (included in
Inventories in the combined balance sheets)
|
|
$
|
121
|
|
|
|
|
|
|
$
|
177
|
|
|
$
|
148
|
|
|
$
|
150
|
|
The uncollectible accounts receivable write-offs
are net of recoveries of $349, $108 and $150 for the years ended
December 31, 2004, 2003 and 2002, respectively.
(a) The undersigned registrant hereby
undertakes to provide to the underwriters at the closing
specified in the underwriting agreement certificates in such
denominations and registered in such names as required by the
underwriters to permit prompt delivery to each purchaser.
(b) Insofar as indemnification for
liabilities arising under the Securities Act may be permitted to
directors, officers and controlling persons of the registrant
pursuant to the provisions described under Item 14 above,
or otherwise, the registrant has been advised that in the
opinion of the SEC such indemnification is against public policy
as expressed in the Securities Act and is, therefore,
unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer
or controlling person of the registrant in the successful
defense of any action, suit or proceeding) is asserted by such
director, officer or controlling
II-6
person in connection with the securities being
registered, the registrant will, unless in the opinion of its
counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question
whether such indemnification by it is against public policy as
expressed in the Securities Act and will be governed by the
final adjudication of such issue.
(c) The undersigned registrant hereby
undertakes that:
|
|
|
|
|
(1) For purposes of determining any
liability under the Securities Act, the information omitted from
the form of prospectus filed as part of this registration
statement in reliance upon Rule 430A and contained in a
form of prospectus filed by the registrant pursuant to
Rule 424(b)(1) or (4) or 497(h) under the Securities
Act shall be deemed to be part of this registration statement as
of the time it was declared effective.
|
|
|
|
|
(2) For the purpose of determining any
liability under the Securities Act, each post-effective
amendment that contains a form of prospectus shall be deemed to
be a new registration statement relating to the securities
offered therein, and this offering of such securities at that
time shall be deemed to be the initial bona fide offering
thereof.
|
II-7
SIGNATURES
Pursuant to the requirements of the Securities
Act of 1933, the registrant has duly caused this Amendment
No. 3 to this registration statement on Form S-1 to be
signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Mattoon, State of Illinois, on the
22nd day of April, 2005.
|
|
|
|
|
CONSOLIDATED COMMUNICATIONS ILLINOIS
HOLDINGS, INC.
|
|
|
|
|
|
|
|
|
Name: Robert J. Currey
|
|
|
Title: President and Chief
Executive Officer
|
Pursuant to the requirements of the Securities
Act of 1933, this Amendment No. 3 to this registration
statement on Form S-1 has been signed by the following
persons in the capacities and on the date indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Robert J. Currey
Robert J. Currey
|
|
Director and Chief Executive Officer
(Principal Executive Officer)
|
|
April 22, 2005
|
|
|
/s/ Steven L. Childers
Steven L. Childers
|
|
Chief Financial Officer
(Principal Financial and
Accounting Officer)
|
|
April 22, 2005
|
|
|
*
Richard A. Lumpkin
|
|
Chairman of the Board of Directors
|
|
April 22, 2005
|
|
|
*
Kevin J. Maroni
|
|
Director
|
|
April 22, 2005
|
|
|
*
Mark A. Pelson
|
|
Director
|
|
April 22, 2005
|
Steven L. Childers, by signing his name hereto,
does sign and execute this Amendment No. 3 to this
registration statement on Form S-1 on behalf of each of the
above named officers and directors of the registrant on this
22nd day of April, 2005, pursuant to powers of attorney
executed on behalf of each of such officers and directors
previously filed with the Securities and Exchange Commission.
|
|
|
|
|
|
*By:
|
/s/ Steven L. Childers
|
|
|
|
|
|
|
|
|
Steven L. Childers
|
|
|
Attorney-in-Fact
|
II-8
EXHIBIT INDEX
|
|
|
|
|
|
|
Exhibit
|
|
|
|
No.
|
|
Description
|
|
|
|
|
|
1
|
.1**
|
|
Form of Underwriting Agreement
|
|
|
2
|
.1*
|
|
Stock Purchase Agreement, dated January 15,
2004, between Pinnacle One Partners, L.P. and Consolidated
Communications Acquisitions Texas Corp. (f/k/a Homebase
Acquisition Texas Corp.)
|
|
|
2
|
.2**
|
|
Reorganization Agreement,
dated ,
2005, among Consolidated Communications Illinois Holdings, Inc.,
Consolidated Communications Texas Holdings, Inc., Homebase
Acquisition, LLC, and the equity holders named therein
|
|
|
3
|
.1**
|
|
Form of Amended and Restated Certificate of
Incorporation to be effective upon closing
|
|
|
3
|
.2**
|
|
Form of Amended and Restated Bylaws to be
effective upon closing
|
|
|
4
|
.1**
|
|
Specimen Class A Common Stock Certificate
|
|
|
4
|
.2*
|
|
Indenture, dated April 14, 2004, by and
among Consolidated Communications Illinois Holdings, Inc.,
Consolidated Communications Texas Holdings, Inc., Homebase
Acquisition, LLC and Wells Fargo Bank, N.A., as Trustee, with
respect to the 9 3/4% Senior Notes due 2012
|
|
|
4
|
.3*
|
|
Form 9 3/4% Senior Note due 2012
|
|
|
4
|
.4*
|
|
Registration Rights Agreement, dated
April 14, 2004, among Consolidated Communications Illinois
Holdings, Inc., Consolidated Communications Texas Holdings,
Inc., Homebase Acquisition, LLC and Credit Suisse First Boston
LLC, Citigroup Global Markets Inc. and Deutsche Bank Securities
Inc.
|
|
|
5
|
.1**
|
|
Opinion of King & Spalding LLP
|
|
|
10
|
.1**
|
|
Second Amended and Restated Credit Agreement,
dated February 23, 2005, among Consolidated Communications
Illinois Holdings, Inc., as Parent Guarantor, Consolidated
Communications, Inc. and Consolidated Communications Acquisition
Texas, Inc., as Co-Borrowers, the lenders referred to therein
and Citicorp North America, Inc., as Administrative Agent
|
|
|
10
|
.2**
|
|
Form of Amended and Restated Pledge Agreement,
among Consolidated Communications Holdings, Inc., Consolidated
Communications, Inc., Consolidated Communications Acquisition
Texas, Inc., the subsidiary guarantors named therein and
Citicorp North America, Inc., as Collateral Agent
|
|
|
10
|
.3**
|
|
Form of Amended and Restated Security Agreement,
among Consolidated Communications Holdings, Inc., Consolidated
Communications, Inc., Consolidated Communications Acquisition
Texas, Inc., the subsidiary guarantors name therein and Citicorp
North America, Inc., as Collateral Agent
|
|
|
10
|
.4**
|
|
Form of Amended and Restated Guarantee Agreement,
among Consolidated Communications Holdings, Inc., Consolidated
Communications Acquisition Texas and each subsidiary of
Consolidated Communications, Inc. and Citicorp North America,
Inc., as Administrative Agent
|
|
|
10
|
.5*
|
|
Lease Agreement, dated December 31, 2002,
between LATEL, LLC and Consolidated Market Response, Inc.
|
|
|
10
|
.6*
|
|
Lease Agreement, dated December 31, 2002,
between LATEL, LLC and Illinois Consolidated Telephone Company
|
|
|
10
|
.7*
|
|
Master Lease Agreement, dated February 25,
2002, between General Electric Capital Corporation and TXU
Communications Ventures Company
|
|
|
10
|
.8*
|
|
Amendment No. 1 to Master Lease Agreement,
dated February 25, 2002, between General Electric Capital
Corporation and TXU Communications Ventures Company, dated
March 18, 2002
|
|
|
10
|
.9**
|
|
Amended and Restated Consolidated Communications
Holdings, Inc. Restricted Share Plan
|
|
|
10
|
.10**
|
|
Form of Grant of Restricted Share Award
|
|
|
10
|
.11**
|
|
Form of 2005 Long-term Incentive Plan to be
effective upon closing
|
II-9
|
|
|
|
|
|
|
Exhibit
|
|
|
|
No.
|
|
Description
|
|
|
|
|
|
21
|
.1**
|
|
List of subsidiaries of registrant
|
|
|
23
|
.1**
|
|
Consent of Ernst & Young LLP,
Independent Registered Public Accounting Firm
|
|
|
23
|
.2**
|
|
Consent of Deloitte & Touche LLP,
Independent Registered Public Accounting Firm
|
|
|
23
|
.3**
|
|
Consent of King & Spalding LLP (included
in Exhibit 5.1)
|
|
|
24
|
.1*
|
|
Powers of Attorney
|
|
|
99
|
.1*
|
|
Consent of Jack W. Blumenstein as a director
nominee
|
|
|
99
|
.2*
|
|
Consent of Roger H. Moore as a director
nominee
|
|
|
99
|
.3*
|
|
Consent of Maribeth S. Rahe as a director
nominee
|
|
|
|
|
**
|
To be filed by amendment
|
II-10