Annual Statements Open main menu

Cable One, Inc. - Quarter Report: 2021 June (Form 10-Q)

cabo20210630_10q.htm
 

 

Table of Contents



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2021

 

or

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission File Number: 001-36863

 


 

cabo20210630_10qimg001.gif

 

Cable One, Inc. 

(Exact name of registrant as specified in its charter)

 


 

Delaware

 

13-3060083

(State or Other Jurisdiction of Incorporation or Organization)

 

(I.R.S. Employer Identification No.)

 

210 E. Earll Drive, Phoenix, Arizona

 

85012

(Address of Principal Executive Offices)

 

(Zip Code)

 

(602) 364-6000

(Registrants Telephone Number, Including Area Code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class

 

Trading Symbol(s)

 

Name of Each Exchange on Which Registered

Common Stock, par value $0.01

 

CABO

 

New York Stock Exchange

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☑ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☑ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

     

Non-accelerated filer

 

Smaller reporting company

    
  

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☑

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date:

 

Description of Class Shares Outstanding as of August 4, 2021
Common stock, par value $0.01 6,038,066

 

 

 

 

CABLE ONE, INC.

FORM 10-Q

TABLE OF CONTENTS

 

 

PART I:  FINANCIAL INFORMATION 1
     
Item 1.  Condensed Consolidated Financial Statements 1
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 26
     
Item 3. Quantitative and Qualitative Disclosures About Market Risk 40
     
Item 4. Controls and Procedures 40
   
PART II: OTHER INFORMATION 41
   
Item 1. Legal Proceedings 41
     
Item 1A. Risk Factors 41
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 43
     
Item 3. Defaults Upon Senior Securities 43
     
Item 4. Mine Safety Disclosures 43
     
Item 5. Other Information 43
     
Item 6. Exhibits 44
     
SIGNATURES 45

 

References herein to “Cable One,” “us,” “our,” “we” or the “Company” refer to Cable One, Inc., together with its wholly owned subsidiaries.

 

 

 

 

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

This document contains “forward-looking statements” that involve risks and uncertainties. These statements can be identified by the fact that they do not relate strictly to historical or current facts, but rather are based on current expectations, estimates, assumptions and projections about our industry, business, strategy, acquisitions and strategic investments, dividend policy, financial results and financial condition as well as anticipated impacts from, and our responses to, the COVID-19 pandemic. Forward-looking statements often include words such as “will,” “should,” “anticipates,” “estimates,” “expects,” “projects,” “intends,” “plans,” “believes” and words and terms of similar substance in connection with discussions of future operating or financial performance. As with any projection or forecast, forward-looking statements are inherently susceptible to uncertainty and changes in circumstances. Our actual results may vary materially from those expressed or implied in our forward-looking statements. Accordingly, undue reliance should not be placed on any forward-looking statement made by us or on our behalf. Important factors that could cause our actual results to differ materially from those in our forward-looking statements include government regulation, economic, strategic, political and social conditions and the following factors, which are discussed in our Annual Report on Form 10-K for the year ended December 31, 2020 (the “2020 Form 10-K”) and this Quarterly Report on Form 10-Q:

 

 

the duration and severity of the COVID-19 pandemic and its effects on our business, financial condition, results of operations and cash flows;

 

rising levels of competition from historical and new entrants in our markets;

 

recent and future changes in technology;

 

our ability to continue to grow our business services products;

 

increases in programming costs and retransmission fees;

 

our ability to obtain hardware, software and operational support from vendors;

 

risks that we may fail to realize the benefits anticipated as a result of our purchase of the remaining interests in Hargray Acquisition Holdings, LLC (“Hargray”) that we did not already own (the “Hargray Acquisition”);

 

risks relating to existing or future acquisitions and strategic investments by us;

 

risks that the implementation of our new enterprise resource planning (“ERP”) system disrupts business operations;

 

the integrity and security of our network and information systems;

 

the impact of possible security breaches and other disruptions, including cyber-attacks;

 

our failure to obtain necessary intellectual and proprietary rights to operate our business and the risk of intellectual property claims and litigation against us;

 

legislative or regulatory efforts to impose network neutrality and other new requirements on our data services;

 

additional regulation of our video and voice services;

 

our ability to renew cable system franchises;

 

increases in pole attachment costs;

 

changes in local governmental franchising authority and broadcast carriage regulations;

 

the potential adverse effect of our level of indebtedness on our business, financial condition or results of operations and cash flows;

 

the restrictions the terms of our indebtedness place on our business and corporate actions;

 

the possibility that interest rates will rise, causing our obligations to service our variable rate indebtedness to increase significantly;

 

risks associated with our convertible indebtedness;

 

our ability to continue to pay dividends;

 

provisions in our charter, by-laws and Delaware law that could discourage takeovers and limit the judicial forum for certain disputes;

 

adverse economic conditions;

 

fluctuations in our stock price;

 

dilution from equity awards, convertible indebtedness and potential future convertible debt and stock issuances;

 

damage to our reputation or brand image;

 

our ability to retain key employees (whom we refer to as associates);

 

our ability to incur future indebtedness;

 

provisions in our charter that could limit the liabilities for directors; and

 

the other risks and uncertainties detailed from time to time in our filings with the Securities and Exchange Commission (the “SEC”), including but not limited to in our 2020 Form 10-K and this Quarterly Report on Form 10-Q.

 

Any forward-looking statements made by us in this document speak only as of the date on which they are made. We are under no obligation, and expressly disclaim any obligation, except as required by law, to update or alter our forward-looking statements, whether as a result of new information, subsequent events or otherwise.

 

 

PART I:  FINANCIAL INFORMATION

 

ITEM 1.     CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

CABLE ONE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

(dollars in thousands, except par values)

 

June 30, 2021

  

December 31, 2020

 

Assets

        

Current Assets:

        

Cash and cash equivalents

 $448,965  $574,909 

Accounts receivable, net

  55,185   38,768 

Income taxes receivable

  17,027   41,245 

Prepaid and other current assets

  33,031   17,891 

Total Current Assets

  554,208   672,813 

Equity investments

  697,527   807,781 

Property, plant and equipment, net

  1,753,563   1,265,460 

Intangible assets, net

  2,840,700   1,278,198 

Goodwill

  944,871   430,543 

Other noncurrent assets

  39,133   33,543 

Total Assets

 $6,830,002  $4,488,338 
         

Liabilities and Stockholders' Equity

        

Current Liabilities:

        

Accounts payable and accrued liabilities

 $240,592  $174,139 

Deferred revenue

  23,572   21,051 

Current portion of long-term debt

  34,524   26,392 

Total Current Liabilities

  298,688   221,582 

Long-term debt

  3,816,150   2,148,798 

Deferred income taxes

  806,630   366,675 

Interest rate swap liability

  102,875   155,357 

Other noncurrent liabilities

  124,814   100,627 

Total Liabilities

  5,149,157   2,993,039 
         

Commitments and contingencies (refer to note 15)

          
         

Stockholders' Equity

        

Preferred stock ($0.01 par value; 4,000,000 shares authorized; none issued or outstanding)

  -   - 

Common stock ($0.01 par value; 40,000,000 shares authorized; 6,175,399 shares issued; and 6,036,582 and 6,027,704 shares outstanding as of June 30, 2021 and December 31, 2020, respectively)

  62   62 

Additional paid-in capital

  544,992   535,586 

Retained earnings

  1,372,724   1,228,172 

Accumulated other comprehensive loss

  (101,237)  (140,683)

Treasury stock, at cost (138,817 and 147,695 shares held as of June 30, 2021 and December 31, 2020, respectively)

  (135,696)  (127,838)

Total Stockholders' Equity

  1,680,845   1,495,299 

Total Liabilities and Stockholders' Equity

 $6,830,002  $4,488,338 

 

See accompanying notes to the condensed consolidated financial statements.

 

 

CABLE ONE, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(Unaudited)

 

  

Three Months Ended

  

Six Months Ended

 
  

June 30, 2021

  

June 30,

 

(dollars in thousands, except per share data)

 

2021

  

2020

  

2021

  

2020

 

Revenues

 $401,749  $328,303  $743,011  $649,499 

Costs and Expenses:

                

Operating (excluding depreciation and amortization)

  112,350   106,028   213,814   211,956 

Selling, general and administrative

  88,017   64,994   157,059   127,878 

Depreciation and amortization

  84,915   65,584   153,445   130,863 

(Gain) loss on asset sales and disposals, net

  1,058   988   938   (4,633)

Total Costs and Expenses

  286,340   237,594   525,256   466,064 

Income from operations

  115,409   90,709   217,755   183,435 

Interest expense

  (28,947)  (16,615)  (52,528)  (35,289)

Other income (expense), net

  12,149   1,655   20,249   3,389 

Income before income taxes and equity method investment income (loss), net

  98,611   75,749   185,476   151,535 

Income tax provision (benefit)

  (8,616)  13,209   9,099   19,669 

Income before equity method investment income (loss), net

  107,227   62,540   176,377   131,866 

Equity method investment income (loss), net

  (1,074)  -   (1,642)  - 

Net income

 $106,153  $62,540  $174,735  $131,866 
                 

Net Income per Common Share:

                

Basic

 $17.65  $10.72  $29.06  $22.87 

Diluted

 $16.68  $10.63  $28.00  $22.66 

Weighted Average Common Shares Outstanding:

                

Basic

  6,014,351   5,831,796   6,013,382   5,764,850 

Diluted

  6,455,817   5,883,417   6,312,843   5,819,633 
                 

Unrealized gain (loss) on cash flow hedges and other, net of tax

 $(16,021) $(9,459) $39,446  $(94,084)

Comprehensive income

 $90,132  $53,081  $214,181  $37,782 

 

See accompanying notes to the condensed consolidated financial statements.

 

 

 

CABLE ONE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

(Unaudited)

 

          

Additional

      Accumulated Other   

Treasury

  

Total

 

 

 

Common Stock

  

Paid-In

  

Retained

  Comprehensive  

Stock,

  

Stockholders

 

(dollars in thousands, except per share data)

 

Shares

  

Amount

  

Capital

  

Earnings

  Loss  

at cost

  

Equity

 

Balance at March 31, 2021

  6,034,609  $62  $539,713  $1,281,667  $(85,216) $(135,579) $1,600,647 

Net income

  -   -   -   106,153   -   -   106,153 

Unrealized gain (loss) on cash flow hedges and other, net of tax

  -   -   -   -   (16,021)  -   (16,021)

Equity-based compensation

  -   -   5,279   -   -   -   5,279 

Issuance of equity awards, net of forfeitures

  2,037   -   -   -   -   -   - 

Withholding tax for equity awards

  (64)  -   -   -   -   (117)  (117)

Dividends paid to stockholders ($2.50 per common share)

  -   -   -   (15,096)  -   -   (15,096)

Balance at June 30, 2021

  6,036,582  $62  $544,992  $1,372,724  $(101,237) $(135,696) $1,680,845 

 

          

Additional

      Accumulated Other  

Treasury

  

Total

 

 

 

Common Stock

  

Paid-In

  

Retained

  Comprehensive  

Stock,

  

Stockholders

 

(dollars in thousands, except per share data)

 

Shares

  

Amount

  

Capital

  

Earnings

  Loss  

at cost

  

Equity

 

Balance at March 31, 2020

  5,724,857  $59  $54,419  $1,036,877  $(152,783) $(127,681) $810,891 

Net income

  -   -   -   62,540   -   -   62,540 

Unrealized gain (loss) on cash flow hedges and other, net of tax

  -   -   -   -   (9,459)  -   (9,459)

Equity-based compensation

  -   -   3,426   -   -   -   3,426 

Issuance of common stock

  287,500   3   469,796   -   -   -   469,799 

Issuance of equity awards, net of forfeitures

  7,494   -   -   -   -   -   - 

Withholding tax for equity awards

  (17)  -   -   -   -   (27)  (27)

Dividends paid to stockholders ($2.25 per common share)

  -   -   -   (13,624)  -   -   (13,624)

Balance at June 30, 2020

  6,019,834  $62  $527,641  $1,085,793  $(162,242) $(127,708) $1,323,546 

 

          

Additional

      Accumulated Other   

Treasury

  

Total

 
  

Common Stock

  

Paid-In

  

Retained

  Comprehensive  

Stock,

  

Stockholders

 

(dollars in thousands, except per share data)

 

Shares

  

Amount

  

Capital

  

Earnings

  Loss  

at cost

  

Equity

 

Balance at December 31, 2020

  6,027,704  $62  $535,586  $1,228,172  $(140,683) $(127,838) $1,495,299 

Net income

  -   -   -   174,735   -   -   174,735 

Unrealized gain (loss) on cash flow hedges and other, net of tax

  -   -   -   -   39,446   -   39,446 

Equity-based compensation

  -   -   9,406   -   -   -   9,406 

Issuance of equity awards, net of forfeitures

  12,435   -   -   -   -   -   - 

Withholding tax for equity awards

  (3,557)  -   -   -   -   (7,858)  (7,858)

Dividends paid to stockholders ($5.00 per common share)

  -   -   -   (30,183)  -   -   (30,183)

Balance at June 30, 2021

  6,036,582  $62  $544,992  $1,372,724  $(101,237) $(135,696) $1,680,845 

 

 

          

Additional

      Accumulated Other   

Treasury

  

Total

 
  

Common Stock

  

Paid-In

  

Retained

  Comprehensive  

Stock,

  

Stockholders

 

(dollars in thousands, except per share data)

 

Shares

  

Amount

  

Capital

  

Earnings

  Loss   

at cost

  

Equity

 

Balance at December 31, 2019

  5,715,377  $59  $51,198  $980,355  $(68,158) $(121,885) $841,569 

Net income

  -   -   -   131,866   -   -   131,866 

Unrealized gain (loss) on cash flow hedges and other, net of tax

  -   -   -   -   (94,084)  -   (94,084)

Equity-based compensation

  -   -   6,647   -   -   -   6,647 

Issuance of common stock

  287,500   3   469,796   -   -   -   469,799 

Issuance of equity awards, net of forfeitures

  20,746   -   -   -   -   -   - 

Withholding tax for equity awards

  (3,789)  -   -   -   -   (5,823)  (5,823)

Dividends paid to stockholders ($4.50 per common share)

  -   -   -   (26,428)  -   -   (26,428)

Balance at June 30, 2020

  6,019,834  $62  $527,641  $1,085,793  $(162,242) $(127,708) $1,323,546 

 

See accompanying notes to the condensed consolidated financial statements.

 

 

 

CABLE ONE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

   

Six Months Ended June 30,

 

(in thousands)

 

2021

   

2020

 

Cash flows from operating activities:

               

Net income

  $ 174,735     $ 131,866  
Adjustments to reconcile net income to net cash provided by operating activities:                

Depreciation and amortization

    153,445       130,863  

Non-cash interest expense

    4,307       2,212  

Equity-based compensation

    9,406       6,647  

Write-off of debt issuance costs

    2,131       -  

Change in deferred income taxes

    (10,900 )     30,827  

(Gain) loss on asset sales and disposals, net

    938       (4,633 )

Equity method investment (income) loss, net

    1,642       -  

Fair value adjustment

    15,790       -  

Gain on step acquisition

    (33,406 )     -  

Changes in operating assets and liabilities:

               

Accounts receivable, net

    1,574       (2,899 )

Income taxes receivable

    24,218       (12,117 )

Prepaid and other current assets

    (7,134 )     (4,019 )

Accounts payable and accrued liabilities

    9,787       (3,387 )

Deferred revenue

    2,521       1,693  

Other

    (1,429 )     (4,858 )

Net cash provided by operating activities

    347,625       272,195  
                 

Cash flows from investing activities:

               

Purchase of business, net of cash acquired

    (1,953,643 )     -  

Purchase of equity investment

    -       (27,245 )

Capital expenditures

    (161,165 )     (143,416 )

Change in accrued expenses related to capital expenditures

    8,616       (740 )

Proceeds from sales of property, plant and equipment

    229       617  

Issuance of note and other receivables

    -       (7,288 )

Net cash used in investing activities

    (2,105,963 )     (178,072 )
                 

Cash flows from financing activities:

               

Proceeds of equity issuance

    -       488,750  

Proceeds from long-term debt borrowings

    1,695,850       100,000  

Payment of equity issuance costs

    -       (18,951 )

Payment of debt issuance costs

    (13,741 )     -  

Payments on long-term debt

    (13,159 )     (114,390 )

Payment of withholding tax for equity awards

    (7,858 )     (5,823 )

Dividends paid to stockholders

    (30,183 )     (26,428 )

Deposits received for asset construction

    1,485       -  

Net cash provided by financing activities

    1,632,394       423,158  
                 

Change in cash and cash equivalents

    (125,944 )     517,281  

Cash and cash equivalents, beginning of period

    574,909       125,271  

Cash and cash equivalents, end of period

  $ 448,965     $ 642,552  
                 

Supplemental cash flow disclosures:

               

Cash paid for interest, net of capitalized interest

  $ 46,950     $ 32,700  

Cash paid for income taxes, net of refunds received

  $ (4,240 )   $ 840  

 

See accompanying notes to the condensed consolidated financial statements.

 

 

CABLE ONE, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

1.      DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

 

Description of Business. Cable One is a fully integrated provider of data, video and voice services to residential and business subscribers in 24 Western, Midwestern and Southern U.S. states. Cable One provided service to approximately 1,134,000 residential and business customers, of which approximately 1,017,000 subscribed to data services, 287,000 subscribed to video services and 153,000 subscribed to voice services as of June 30, 2021.

 

On July 1, 2020, the Company acquired Valu-Net LLC, an all-fiber internet service provider headquartered in Kansas (“Valu-Net”), for a purchase price of $38.9 million in cash on a debt-free basis. Refer to note 2 for details on this transaction.

 

On May 3, 2021, the Company acquired the remaining approximately 85% equity interest in Hargray that it did not already own for an approximately $2.0 billion cash purchase price, which implied a $2.2 billion total enterprise value for Hargray on a cash-free and debt-free basis, subject to customary post-closing adjustments. The all-cash transaction was funded through a combination of cash on hand and proceeds from new indebtedness. The Hargray Acquisition expanded the Company’s presence in the Southeastern U.S. and is expected to enable the Company to capitalize on Hargray’s experience and expertise in fiber expansion. Refer to note 2 for further details on this transaction.

 

Refer to note 5 for information on the Company’s equity investments completed during 2020.

 

Basis of Presentation. The condensed consolidated financial statements and accompanying notes thereto have been prepared in accordance with: (i) generally accepted accounting principles in the United States (“GAAP”) for interim financial information; and (ii) the guidance of Rule 10-01 of Regulation S-X under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), for financial statements required to be filed with the SEC. As permitted under such guidance, certain notes and other financial information normally required by GAAP have been omitted. Management believes the condensed consolidated financial statements reflect all normal and recurring adjustments necessary for a fair statement of the Company’s financial position, results of operations and cash flows as of and for the periods presented herein. These condensed consolidated financial statements are unaudited and should be read in conjunction with the Company’s audited consolidated financial statements and the notes thereto included in the 2020 Form 10-K.

 

The December 31, 2020 year-end balance sheet data presented herein was derived from the Company’s audited consolidated financial statements included in the 2020 Form 10-K, but does not include all disclosures required by GAAP. The Company’s interim results of operations may not be indicative of its future results.

 

Principles of Consolidation. The accompanying condensed consolidated financial statements include the accounts of the Company, including its subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.

 

Segment Reporting. Accounting Standards Codification 280 - Segment Reporting requires the disclosure of factors used to identify an entity’s reportable segments. Based on the Company’s chief operating decision maker’s review and assessment of the Company’s operating performance for purposes of performance monitoring and resource allocation, the Company determined that its operations, including the decisions to allocate resources and deploy capital, are organized and managed on a consolidated basis. Accordingly, management has identified one operating segment, which is its reportable segment, under this organizational and reporting structure.

 

Use of Estimates. The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the amounts reported herein. Management bases its estimates and assumptions on historical experience and on various other factors that are believed to be reasonable under the circumstances. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be affected by changes in those estimates and underlying assumptions.

 

Recently Adopted Accounting Pronouncements. In August 2020, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entitys Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entitys Own Equity. ASU 2020-06 simplifies the accounting for certain financial instruments with characteristics of both liabilities and equity by reducing the number of applicable accounting models, improving the decision usefulness and relevance of the information provided to financial statement users. As it relates to convertible instruments, this update amends existing guidance to reduce certain form-over-substance-based accounting conclusions, provides additional earnings per share guidance and improves disclosure effectiveness. The Company early adopted ASU 2020-06 on January 1, 2021 and accounted for the Convertible Notes (as defined and described in note 8) issued during the first quarter of 2021 under the updated guidance.

 

 

In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. ASU 2019-12 removes certain exceptions related to intraperiod tax allocations, foreign subsidiaries and interim reporting that are present within existing GAAP. The ASU also provides updated guidance regarding the tax treatment of certain franchise taxes, goodwill and nontaxable entities, among other items. In addition, ASU 2019-12 clarifies that the effect of a change in tax laws or rates should be reflected in the annual effective tax rate computation during the interim period that includes the enactment date. Certain provisions must be adopted on prescribed retrospective, modified retrospective and prospective bases, while other provisions may be adopted on either a retrospective or modified retrospective basis. The Company adopted ASU 2019-12 on January 1, 2021 on a prospective basis. The adoption did not have a material impact on the Company’s consolidated financial statements upon adoption.

 

Recently Issued But Not Yet Adopted Accounting Pronouncements. In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. ASU 2020-04 provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships and other transactions that reference London Interbank Offered Rate (“LIBOR”) and other reference rates expected to be discontinued. The ASU may be adopted at any time through December 31, 2022. The Company currently holds certain debt and interest rate swaps that reference LIBOR. The Company plans to adopt ASU 2020-04 when the contracts underlying such instruments are amended as a result of reference rate reform. The Company is currently evaluating the expected impact of the adoption of this guidance on its consolidated financial statements.

 

 

2.      ACQUISITIONS

 

The Company accounts for certain acquisitions as business combinations pursuant to ASC 805. In accordance with ASC 805, the Company uses its best estimates and assumptions to assign fair value to the tangible and identifiable intangible assets acquired and liabilities assumed at the acquisition date based on the information that is available as of the acquisition date. The Company believes that the information available provides a reasonable basis for estimating the fair values of assets acquired and liabilities assumed for each acquisition, however, preliminary measurements of fair value for each acquisition are subject to change during the measurement period, and such changes could be material. The Company expects to finalize the valuation after each acquisition as soon as practicable but no later than one year after the acquisition date.

 

Goodwill is calculated as the excess of the consideration transferred over the fair value of the identifiable net assets acquired in a business combination and represents the future economic benefits expected to arise from anticipated synergies and intangible assets that do not qualify for separate recognition, including an assembled workforce, noncontractual relationships and other agreements. As an indefinite-lived asset, goodwill is not amortized but rather is subject to impairment testing on at least an annual basis.

 

Acquisition costs incurred by the Company are not included as components of consideration transferred and instead are accounted for as expenses in the period in which the costs are incurred. The Company incurred $4.8 million and $1.3 million of acquisition costs during the three months ended June 30, 2021 and 2020, respectively, and $9.2 million and $3.3 million during the six months ended June 30, 2021 and 2020, respectively. These costs are included in selling, general and administrative expenses within the Company’s condensed consolidated statements of operations and comprehensive income.

 

The following acquisitions occurred during the periods presented:

 

Hargray. On May 3, 2021, the Company acquired the remaining approximately 85% equity interest in Hargray, a data, video and voice services provider, that it did not already own for an approximately $2.0 billion cash purchase price, which implied a $2.2 billion total enterprise value for Hargray on a cash-free and debt-free basis, subject to customary post-closing adjustments. The all-cash transaction was funded through a combination of cash on hand and proceeds from indebtedness. The Hargray Acquisition expanded the Company’s presence in the Southeastern U.S. and is expected to enable the Company to capitalize on Hargray’s experience and expertise in fiber expansion.

 

 

The following table summarizes the allocation of the Hargray purchase price consideration as of the acquisition date (in thousands):

 

  

Preliminary

Purchase Price Allocation

 

Assets Acquired

    

Cash and cash equivalents

 $17,652 

Accounts receivable

  17,991 

Prepaid and other current assets

  8,006 

Property, plant and equipment

  457,158 

Intangible assets

  1,592,000 

Other noncurrent assets

  4,636 

Total Assets Acquired

  2,097,443 
     

Liabilities Assumed

    

Accounts payable and accrued liabilities

  36,457 

Deferred revenue (short-term portion)

  8,462 

Current portion of long-term debt (finance leases)

  1,375 

Long-term debt (finance leases)

  2,912 

Deferred income taxes

  437,725 

Other noncurrent liabilities

  6,974 

Total Liabilities Assumed

  493,905 
     

Net assets acquired

  1,603,538 

Purchase price consideration(1)

  2,117,866 

Goodwill recognized

 $514,328 

 


(1)

Consists of approximately $2.0 billion of cash for the additional approximately 85% equity interest in Hargray that the Company did not already own and the $146.6 million May 3, 2021 fair value of the Company’s existing approximately 15% equity investment in Hargray. The Company recognized a $33.4 million non-cash gain within other income in the condensed consolidated statement of operations and comprehensive income upon the acquisition, representing the difference between the existing equity investment’s fair value and $113.2 million carrying value. The fair value of the existing investment was calculated as approximately 15% of the fair value of Hargray’s total equity value (determined using the discounted cash flow method of the income approach, less debt), excluding the impact of any synergies or control premium that would be realized by a controlling interest.

 

Acquired identifiable intangible assets associated with the Hargray Acquisition consist of the following (dollars in thousands):

 

  

Fair Value

  

Useful Life (in years)

 

Customer relationships

 $472,000   13.7 

Trademark and trade name

 $10,000   4.2 

Franchise agreements

 $1,110,000  

Indefinite

 

 

Customer relationships and franchise agreements were valued using the multi-period excess earnings method (“MPEEM”) of the income approach. Significant assumptions used in the valuations include projected revenue growth rates, customer attrition rates, future earnings before interest, taxes, depreciation and amortization (“EBITDA” and as adjusted, “Adjusted EBITDA”) margins, future capital expenditures and an appropriate discount rate. No residual value was assigned to the acquired customer relationships or trademark and trade name. The customer relationships are amortized on an accelerated basis commensurate with future anticipated cash flows. The trademark and trade name are amortized on a straight-line basis. The total weighted average amortization period for the acquired finite-lived intangible assets is 13.5 years.

 

The Hargray Acquisition resulted in the recognition of $514.3 million of goodwill, which is not deductible for tax purposes.

 

For the quarter ended June 30, 2021, the Company recognized revenues of $50.6 million and net income of $4.4 million from Hargray operations, which included acquired intangible assets amortization expense of $8.5 million.

 

 

The following unaudited pro forma combined results of operations information for the three and six months ended June 30, 2021 and 2020 has been prepared as if the Hargray Acquisition had occurred on January 1, 2020 (in thousands, except per share data):

 

  

(Unaudited)

 
  

Three Months Ended June 30,

  

Six Months Ended June 30,

 
  

2021

  

2020

  

2021

  

2020

 

Revenues

 $428,947  $388,609  $845,909  $771,955 

Net income

 $44,062  $53,177  $113,603  $111,359 

Net income per common share:

                

Basic

 $7.33  $9.12  $18.89  $19.32 

Diluted

 $7.07  $8.71  $18.08  $18.39 

 

The unaudited pro forma combined results of operations information reflects the following pro forma adjustments (dollars in thousands):

 

  

(Unaudited)

 
  

Three Months Ended June 30,

  

Six Months Ended June 30,

 
  

2021

  

2020

  

2021

  

2020

 

Depreciation and amortization

 $(2,048) $(2,983) $(6,152) $(6,495)

Interest expense

 $(768) $(1,922) $(2,813) $(19,629)

Acquisition costs

 $(11,950) $-  $(15,403) $- 
Gain on step acquisition $(33,400) $-  $(33,400) $- 

Income tax provision

 $31,178  $1,226  $33,579  $6,531 

Weighted average common shares outstanding - diluted

  -   404,248   143,618   404,248 

 

The unaudited pro forma combined results of operations information is provided for informational purposes only and is not necessarily intended to represent the results that would have been achieved had the Hargray acquisition been consummated on January 1, 2020 or indicative of the results that may be achieved in the future.

 

Valu-Net. On July 1, 2020, the Company acquired Valu-Net, an all-fiber internet service provider headquartered in Kansas, for a purchase price of $38.9 million.

 

Acquired identifiable intangible assets associated with the Valu-Net acquisition consisted of the following (dollars in thousands):

 

  

Fair Value

  

Useful Life (in years)

 

Customer relationships

 $7,700   13.5 

Trademark and trade name

 $800  

Indefinite

 

Franchise agreements

 $11,200  

Indefinite

 

 

Customer relationships and franchise agreements were valued using the MPEEM of the income approach. Significant assumptions used in the valuations include projected revenue growth rates, future EBITDA margins, future capital expenditures and an appropriate discount rate. No residual value was assigned to the acquired customer relationships. The customer relationships are amortized on an accelerated basis commensurate with future anticipated cash flows.

 

 

 

 

3.      REVENUES

 

Revenues by product line and other revenue-related disclosures were as follows (in thousands):   

 

  

Three Months Ended June 30, 2021

  

Six Months Ended June 30,

 
  

2021

  

2020

  

2021

  

2020

 

Residential:

                

Data

 $207,648  $164,015  $391,253  $319,005 

Video

  87,240   87,328   163,257   172,650 

Voice

  12,112   12,120   22,589   24,547 

Business services

  76,616   58,469   136,978   116,331 

Other

  18,133   6,371   28,934   16,966 

Total revenues

 $401,749  $328,303  $743,011  $649,499 
                 

Franchise and other regulatory fees

 $8,110  $6,615  $14,262  $12,963 

Deferred commission amortization

 $1,265  $1,338  $2,733  $2,699 

 

Other revenues are comprised primarily of advertising sales, customer late charges and reconnect fees and regulatory revenue.

 

Fees imposed on the Company by various governmental authorities, including franchise fees, are passed through on a monthly basis to the Company’s customers and are periodically remitted to authorities. As the Company acts as principal, these fees are reported in video and voice revenues on a gross basis with corresponding expenses included within operating expenses in the condensed consolidated statements of operations and comprehensive income.

 

Deferred commission amortization expense is included within selling, general and administrative expenses in the condensed consolidated statements of operations and comprehensive income.

 

Current deferred revenue liabilities consist of refundable customer prepayments, up-front charges and installation fees. As of June 30, 2021, the Company’s remaining performance obligations pertain to the refundable customer prepayments and consist of providing future data, video and voice services to customers. Of the $21.1 million of current deferred revenue at December 31, 2020, $17.6 million was recognized during the six months ended June 30, 2021. Noncurrent deferred revenue liabilities consist of up-front charges and installation fees from business customers.

 

 

4.      OPERATING ASSETS AND LIABILITIES

 

Accounts receivable consisted of the following (in thousands):

 

  

June 30, 2021

  

December 31, 2020

 

Trade receivables

 $50,229  $32,795 

Other receivables

  7,799   7,225 

Less: Allowance for credit losses

  (2,843)  (1,252)

Total accounts receivable, net

 $55,185  $38,768 

 

The changes in the allowance for credit losses were as follows (in thousands):

 

  

Three Months Ended June 30,

  

Six Months Ended June 30,

 
  

2021

  

2020

  

2021

  

2020

 

Beginning balance

 $1,374  $2,997  $1,252  $1,201 

Additions - charged to costs and expenses(1)

  1,484   5,956   2,127   8,075 

Deductions - write-offs

  (1,405)  (966)  (3,856)  (3,239)

Recoveries collected

  1,390   1,412   3,320   3,362 

Ending balance

 $2,843  $9,399  $2,843  $9,399 

 


(1)

Includes $1.4 million of additional reserves assumed in the Hargray Acquisition.

 

 

Prepaid and other current assets consisted of the following (in thousands):

 

  

June 30, 2021

  

December 31, 2020

 

Prepaid repairs and maintenance

 $7,520  $1,013 

Software implementation costs

  1,200   1,035 

Prepaid insurance

  949   2,200 

Prepaid rent

  2,472   1,471 

Prepaid software

  5,398   4,544 

Deferred commissions

  4,028   4,026 

All other current assets

  11,464   3,602 

Total prepaid and other current assets

 $33,031  $17,891 

 

Other noncurrent assets consisted of the following (in thousands):

 

  

June 30, 2021

  

December 31, 2020

 

Operating lease right-of-use assets

 $17,990  $13,408 

Deferred commissions

  6,713   5,798 

Software implementation costs

  7,485   6,879 

Debt issuance costs

  2,915   3,249 

All other noncurrent assets

  4,030   4,209 

Total other noncurrent assets

 $39,133  $33,543 

 

Accounts payable and accrued liabilities consisted of the following (in thousands):

 

  

June 30, 2021

  

December 31, 2020

 

Accounts payable

 $53,040  $22,686 

Accrued programming costs

  25,772   20,279 

Accrued compensation and related benefits

  42,570   26,467 

Accrued sales and other operating taxes

  11,532   7,425 

Accrued franchise fees

  4,301   4,021 

Deposits

  12,801   6,300 

Operating lease liabilities

  5,763   3,772 

Interest rate swap liability

  30,559   30,646 

Accrued insurance costs

  7,104   7,292 

Cash overdrafts

  6,452   8,847 

Equity investment payable(1)

  13,387   13,387 

Interest payable

  5,233   4,128 

Amount due to Hargray(2)

  -   6,822 

All other accrued liabilities

  22,078   12,067 

Total accounts payable and accrued liabilities

 $240,592  $174,139 

 


(1)

Consists of the unfunded portion of the Company’s equity investment in Wisper ISP, LLC (“Wisper”). Refer to note 5 for details on this transaction.

(2)

Consists of amounts due to Hargray in connection with transition services provided as part of the Anniston Exchange (as defined in note 5). Refer to note 5 for details on this transaction.

 

 

Other noncurrent liabilities consisted of the following (in thousands):

 

  

June 30, 2021

  

December 31, 2020

 

Operating lease liabilities

 $11,403  $8,701 

Accrued compensation and related benefits

  14,209   10,086 

Deferred revenue

  6,665   4,981 

MBI Net Option (as defined in note 5)(1)

  89,100   73,310 

All other noncurrent liabilities

  3,437   3,549 

Total other noncurrent liabilities

 $124,814  $100,627 

 


(1)

Consists of the net value of the Company’s call and put options associated with the remaining equity interests in MBI (as defined in note 5), valued at $0.0 million and $89.1 million, respectively, as of June 30, 2021 and $0.7 million and $74.0 million, respectively, as of December 31, 2020. Refer to notes 5 and 10 for further information on the MBI Net Option (as defined in note 5).

 

 

5.     EQUITY INVESTMENTS

 

On May 4, 2020, the Company made a minority equity investment for a less than 10% ownership interest in AMG Technology Investment Group, LLC, a wireless internet service provider (“Nextlink”), for $27.2 million. On July 10, 2020, the Company acquired a 40.4% minority equity interest in Wisper, a wireless internet service provider, for total consideration of $25.3 million. The Company funded $11.9 million of the total consideration for Wisper in 2020 and expects to fund the remainder within the next twelve months. On October 1, 2020, the Company contributed its Anniston, Alabama system (the “Anniston System”) to Hargray, a data, video and voice services provider, in exchange for an approximately 15% equity interest in Hargray on a fully diluted basis (the “Anniston Exchange”) and recognized an $82.6 million non-cash gain. On November 12, 2020, the Company acquired a 45.0% minority equity interest in Mega Broadband Investments Holdings LLC, a data, video and voice services provider (“MBI”), for $574.9 million in cash.

 

On May 3, 2021, the Company acquired the remaining approximately 85% equity interest in Hargray that it did not already own for an approximately $2.0 billion cash purchase price, which implied a $2.2 billion total enterprise value for Hargray on a cash-free and debt-free basis, subject to customary post-closing adjustments, and recognized a $33.4 million non-cash gain as a result of the fair value remeasurement of the Company’s existing equity interest on the acquisition date.

 

 

The carrying value of the Company’s equity investments without readily determinable fair values were determined based on fair valuations as of their respective acquisition dates, and consisted of the following (dollars in thousands):

 

  

Ownership

Percentage

  

June 30, 2021

  

December 31, 2020

 

Cost Method Investments

            

Hargray(1), (2)

  ~15%  $-  $113,165 

Nextlink

  <10%   27,245   27,245 

Others

  <10%   14,619   10,066 

Total cost method investments

     $41,864  $150,476 
             

Equity Method Investments

            

MBI(3)

  45.0%  $627,058  $630,679 

Wisper

  40.4%   28,605   26,626 

Total equity method investments

     $655,663  $657,305 
             

Total equity investments

     $697,527  $807,781 

 


(1)

Upon initial investment, the Company calculated the fair value of Hargray’s total enterprise value using a hybrid of both the discounted cash flow method of the income approach and the guideline public company method of the market approach. Significant assumptions used in the valuation include projected revenue growth rates, customer attrition rates, future EBITDA margins, future capital expenditures and an appropriate discount rate. The enterprise value less Hargray’s debt and unamortized debt issuance costs was multiplied by Cable One’s minority equity interest percentage to determine the Hargray investment’s carrying value. The resulting non-cash gain was calculated as the difference between this carrying value and the book value of the Anniston System’s net assets, including its proportionate share of the Company’s franchise agreement and goodwill assets. The approximately 15% equity interest in Hargray as of December 31, 2020 was on a fully diluted basis.

(2)

As a result of the Company’s May 3, 2021 acquisition of the remaining equity interests in Hargray that it did not already own, Hargray’s assets and liabilities were separately reflected within the Company’s condensed consolidated balance sheet as of June 30, 2021 and the existing cost method investment was eliminated, resulting in a $33.4 million non-cash gain recognized within other income in the condensed consolidated statement of operations and comprehensive income.

(3)

The Company holds a call option to purchase all but not less than all of the remaining equity interests in MBI that the Company does not already own between January 1, 2023 and June 30, 2024. If the call option is not exercised, certain investors in MBI hold a put option to sell (and to cause all members of MBI other than the Company to sell) to the Company all but not less than all of the remaining equity interests in MBI that the Company does not already own between July 1, 2025 and September 30, 2025. The call and put options (collectively referred to as the “MBI Net Option”) are measured at fair value using Monte Carlo simulations that rely on assumptions around MBI’s equity value, MBI’s and the Company’s equity volatility, MBI’s and the Company’s EBITDA volatility, risk adjusted discount rates and the Company’s cost of debt, among others. The final MBI purchase price allocation resulted in $630.7 million being allocated to the MBI equity investment and $19.7 million and $75.5 million being allocated to the call and put options, respectively. The MBI Net Option is remeasured at fair value on a quarterly basis. The carrying value of the MBI Net Option liability was $89.1 million and $73.3 million as of June 30, 2021 and December 31, 2020, respectively, and was included within other noncurrent liabilities in the condensed consolidated balance sheets. Refer to note 10 for further information on the MBI Net Option.

 

The carrying value of MBI exceeded the Company’s underlying equity in MBI’s net assets by approximately $520.5 million and $529.7 million as of June 30, 2021 and December 31, 2020, respectively.

 

 

Equity method investment income (losses), which increase (decrease) the carrying value of the respective investment, and the change in fair value of the MBI Net Option were as follows (in thousands):

 

  

Three Months Ended June 30,

  

Six Months Ended June 30,

 
  

2021

  

2020

  

2021

  

2020

 

Equity Method Investment Income (Loss)

                

MBI(1)

 $(2,407) $-  $(3,621) $- 

Wisper

  1,333   -   1,979   - 

Total

 $(1,074) $-  $(1,642) $- 
                 

Other Income (Expense), Net

                

MBI Net Option change in fair value

 $(21,350) $-  $(15,790) $- 

 


(1)

The Company identified a $186.6 million difference between the fair values of certain of MBI’s finite-lived intangible assets and the respective carrying values recorded by MBI, of which $84.0 million was attributable to the Company’s 45% pro rata portion. The Company is amortizing its share on an accelerated basis over the lives of the respective assets. For the three months ended June 30, 2021, the Company recognized $1.6 million of its pro rata share of MBI’s net income, which was more than offset by the Company’s $4.0 million pro rata share of basis difference amortization. For the six months ended June 30, 2021, the Company recognized $3.0 million of its pro rata share of MBI’s net income, which was more than offset by the Company’s $6.6 million pro rata share of basis difference amortization.

 

The Company assesses each equity investment for indicators of impairment on a quarterly basis. No impairments were recorded for any of the periods presented.

 

 

6.      PROPERTY, PLANT AND EQUIPMENT

 

Property, plant and equipment consisted of the following (in thousands):  

 

   

June 30, 2021

   

December 31, 2020

 

Cable distribution systems

  $ 2,300,266     $ 1,916,048  

Customer premise equipment

    305,471       283,831  

Other equipment and fixtures

    458,939       463,469  

Buildings and improvements

    138,632       117,367  

Capitalized software

    85,305       107,107  

Construction in progress

    196,630       89,488  

Land

    21,018       13,293  

Right-of-use assets

    10,744       10,314  

Property, plant and equipment, gross

    3,517,005       3,000,917  

Less: Accumulated depreciation and amortization

    (1,763,442 )     (1,735,457 )

Property, plant and equipment, net

  $ 1,753,563     $ 1,265,460  

 

Depreciation and amortization expense for property, plant and equipment was $65.9 million and $54.5 million for the three months ended June 30, 2021 and 2020, respectively, and $123.9 million and $108.6 million for the six months ended June 30, 2021 and 2020, respectively.

 

 

7.      GOODWILL AND INTANGIBLE ASSETS

 

The carrying amount of goodwill was $944.9 million at June 30, 2021 and $430.5 at December 31, 2020, with the $514.3 million increase attributable to goodwill recognized in the Hargray Acquisition. The Company has not historically recorded any impairment of goodwill.

 

 

Intangible assets consisted of the following (dollars in thousands):   

 

       

June 30, 2021

  

December 31, 2020

 
  

Useful Life Range

(in years)

  

Gross

Carrying

Amount

  

Accumulated

Amortization

  

Net

Carrying

Amount

  

Gross Carrying Amount

  

Accumulated Amortization

  

Net Carrying Amount

 
Finite-Lived Intangible Assets                             

Customer relationships

 13.517  $841,700  $110,430  $731,270  $369,700  $81,865  $287,835 

Trademarks and trade names

 2.74.2   14,300   3,452   10,848   4,300   2,552   1,748 

Wireless licenses

 1015   1,418   48   1,370   1,418   15   1,403 
Total finite-lived intangible assets      $857,418  $113,930  $743,488  $375,418  $84,432  $290,986 
                              
Indefinite-Lived Intangible Assets                             

Franchise agreements

              $2,089,712          $979,712 

Trade names

               7,500           7,500 
Total indefinite-lived intangible assets              $2,097,212          $987,212 
                              
Total intangible assets, net              $2,840,700          $1,278,198 

 

Intangible asset amortization expense was $19.0 million and $11.1 million for the three months ended June 30, 2021 and 2020, respectively, and $29.5 million and $22.3 million for the six months ended June 30, 2021 and 2020, respectively.

 

The future amortization of existing finite-lived intangible assets as of June 30, 2021 was as follows (in thousands):

 

Year Ending December 31,

 

Amount

 

2021 (remaining six months)

 $45,020 

2022

  87,292 

2023

  76,065 

2024

  69,716 

2025

  64,785 

Thereafter

  400,610 

Total

 $743,488 

 

Actual amortization expense in future periods may differ from the amounts above as a result of intangible asset acquisitions or divestitures, changes in useful life estimates, impairments or other relevant factors.

 

 

8.      DEBT

 

The carrying amount of long-term debt consisted of the following (in thousands):

 

  

June 30, 2021

  

December 31, 2020

 

Senior Credit Facilities (as defined below)

 $2,328,756  $1,541,621 

Senior Notes (as defined below)

  650,000   650,000 

Convertible Notes (as defined below)

  920,000   - 

Finance lease liabilities

  5,603   5,466 

Total debt

  3,904,359   2,197,087 

Less: Unamortized debt discount

  (22,764)  - 

Less: Unamortized debt issuance costs

  (30,921)  (21,897)

Less: Current portion of long-term debt

  (34,524)  (26,392)

Total long-term debt

 $3,816,150  $2,148,798 

 

Senior Credit Facilities. On May 3, 2021, the Company amended the third amended and restated credit agreement among the Company and its lenders, dated as of October 30, 2020 (as amended, the “Third Amended and Restated Credit Agreement”), to provide for a new seven-year incremental term “B” loan in an aggregate principal amount of $800.0 million maturing in 2028 (the “Term Loan B-4”). The Third Amended and Restated Credit Agreement also provides for senior secured term loans in original aggregate principal amounts of $700.0 million maturing in 2025 (the “Term Loan A-2”), $250.0 million maturing in 2027 (the “Term Loan B-2”) and $625.0 million maturing in 2027 (the “Term Loan B-3”), as well as a $500.0 million revolving credit facility maturing in 2025 (the “Revolving Credit Facility” and, together with the Term Loan A-2, the Term Loan B-2, the Term Loan B-3 and the Term Loan B-4, the “Senior Credit Facilities”). The Revolving Credit Facility also gives the Company the ability to issue letters of credit, which reduce the amount available for borrowing under the Revolving Credit Facility.

 

 

The Term Loan B-4 was drawn in full in connection with the closing of the Hargray Acquisition. The Term Loan B-4 is an obligation of the Company and is guaranteed by the Company’s wholly owned subsidiaries that guarantee the other obligations under the Third Amended and Restated Credit Agreement. The Term Loan B-4 is secured, subject to certain exceptions, by substantially all of the assets of the Company and the guarantors under the Third Amended and Restated Credit Agreement.

 

The interest margin applicable to the Term Loan B-4 is, at the Company’s option, equal to either LIBOR or a base rate, plus an applicable margin equal to 2.0% for LIBOR loans and 1.0% for base rate loans. The Term Loan B-4 may be prepaid at any time without penalty or premium (subject to customary LIBOR breakage provisions), except for any prepayment within six months of the funding date in connection with certain repricing transactions, which will be subject to a 1.0% prepayment premium. The Term Loan B-4 benefits from certain “most favored nation” pricing protections and is not subject to the financial maintenance covenants under the Third Amended and Restated Credit Agreement. The Term Loan B-4 amortizes in equal quarterly installments at a rate (expressed as a percentage of the original principal amount) of 1.0% per annum (subject to customary adjustments in the event of any prepayment), with the outstanding balance due upon maturity. The final maturity of the Term Loan B-4 may be accelerated following an event of default under the Third Amended and Restated Credit Agreement. Other than with respect to maturity, amortization, prepayment premiums and pricing, the Term Loan B-4 contains terms that are substantially similar to the existing Term Loan B-2 and Term Loan B-3.

 

Refer to the table below summarizing the Company’s outstanding term loans as of June 30, 2021 and note 10 to the Company’s audited consolidated financial statements included in the 2020 Form 10-K for further details on the Senior Credit Facilities.

 

The Company has issued letters of credit totaling $33.0 million under the Revolving Credit Facility on behalf of Wisper to guarantee its performance obligations under a Federal Communications Commission (“FCC”) broadband funding program. The fair value of the letters of credit approximates face value based on the short-term nature of the agreements. The Company would be liable for up to the total amount outstanding under the letters of credit if Wisper were to fail to satisfy all or some of its performance obligations under the FCC program. Wisper pledged certain assets in favor of the Company as collateral for issuing the letters of credit, which pledge was terminated in the third quarter of 2020 at the same time that the Company closed an equity investment in Wisper, and Wisper has guaranteed and indemnified the Company in connection with such letters of credit. As of June 30, 2021, the Company has assessed the likelihood of non-performance associated with the guarantee to be remote, and therefore, no liability has been accrued within the condensed consolidated balance sheet. Total letter of credit issuances under the Revolving Credit Facility totaled $41.0 million at June 30, 2021 and bore interest at a rate of 1.88% per annum.

 

 

As of June 30, 2021, the Company had $2.3 billion of aggregate outstanding term loans and $459.0 million available for borrowing under the Revolving Credit Facility. A summary of the Company’s outstanding term loans as of June 30, 2021 is as follows (dollars in thousands):

 

Instrument

 

Draw Date

  

Original Principal

  

Amortization Per Annum(1)

  

Outstanding Principal

 

Final Maturity Date

 

Balance Due Upon Maturity

 

Benchmark

Rate

 

Applicable Margin(2)

  

Interest

Rate

 

Term Loan A-2

 

5/8/2019(3)

  $700,000  

Varies(4)

  $668,101 

10/30/2025

 $476,607 

LIBOR

  1.75%   1.85% 
  10/1/2019(3)                           

Term Loan B-2

 

1/7/2019

   250,000   1.0%   244,375 

10/30/2027

  228,750 

LIBOR

  2.00%   2.10% 

Term Loan B-3

 

6/14/2019(5)

   625,000   1.0%   616,280 

10/30/2027

  577,472 

LIBOR

  2.00%   2.10% 
  10/30/2020(5)                           

Term Loan B-4

 

5/3/2021

   800,000   1.0%   800,000 

5/3/2028

  746,000 

LIBOR

  2.00%   2.10% 
Total     $2,375,000      $2,328,756   $2,028,829          

 


(1)

Payable in equal quarterly installments (expressed as a percentage of the original principal amount and subject to customary adjustments in the event of any prepayment). All loans may be prepaid at any time without penalty or premium (subject to customary LIBOR breakage provisions), except for the Term Loan B-4, which has a 1.0% prepayment premium for any prepayment within six months of the funding date of the Term Loan B-4 in connection with certain repricing transactions.

(2)

The Term Loan A-2 interest rate spread can vary between 1.25% and 1.75%, determined on a quarterly basis by reference to a pricing grid based on the Company’s Total Net Leverage Ratio (as defined in the Third Amended and Restated Credit Agreement). All other applicable margins are fixed.

(3)

On May 8, 2019, $250.0 million was drawn. On October 1, 2019, an additional $450.0 million was drawn. On October 30, 2020, the amortization schedule was reset.

(4)

Per annum amortization rates for years one through five following the October 30, 2020 refinancing date are 2.5%, 2.5%, 5.0%, 7.5% and 12.5%, respectively.

(5)

On June 14, 2019, $325.0 million was drawn. On October 30, 2020, an additional $300.0 million was drawn.

 

Senior Notes. In November 2020, the Company issued $650.0 million aggregate principal amount of 4.00% senior notes due 2030 (the “Senior Notes”). The Senior Notes bear interest at a rate of 4.00% per annum payable semi-annually in arrears on May 15th and November 15th of each year, beginning on May 15, 2021. The terms of the Senior Notes are governed by an indenture dated as of November 9, 2020 (the “Senior Notes Indenture”), among the Company, the guarantors party thereto and The Bank of New York Mellon Trust Company, N.A. (“BNY”), as trustee.

 

At any time and from time to time prior to November 15, 2025, the Company may redeem some or all of the Senior Notes for cash at a redemption price equal to 100% of their principal amount, plus the “make-whole” premium described in the Senior Notes Indenture and accrued and unpaid interest, if any, to, but excluding, the applicable redemption date. Beginning on November 15, 2025, the Company may redeem some or all of the Senior Notes at any time and from time to time at the applicable redemption prices listed in the Senior Notes Indenture, plus accrued and unpaid interest, if any, to, but excluding, the applicable redemption date. In addition, at any time and from time to time prior to November 15, 2023, the Company may redeem up to 40% of the aggregate principal amount of Senior Notes with funds in an aggregate amount not exceeding the net cash proceeds from one or more equity offerings at a redemption price equal to 104% of the principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the applicable redemption date.

 

Upon the occurrence of a Change of Control and a Below Investment Grade Rating Event (each as defined in the Senior Notes Indenture), the Company is required to offer to repurchase the Senior Notes at 101% of the principal amount of such Senior Notes, plus accrued and unpaid interest, if any, to, but excluding, the date of repurchase.

 

Convertible Notes. In March 2021, the Company issued $575.0 million aggregate principal amount of 0.000% convertible senior notes due 2026 (the “2026 Notes”) and $345.0 million aggregate principal amount of 1.125% convertible senior notes due 2028 (the “2028 Notes” and, together with the 2026 Notes, the “Convertible Notes,” and the Convertible Notes collectively with the Senior Notes, the “Notes”). The terms of the 2026 Notes and the 2028 Notes are each governed by a separate indenture dated as of March 5, 2021 (collectively, the “Convertible Notes Indentures” and together with the Senior Notes Indenture, the “Indentures”), in each case, among the Company, the guarantors party thereto and BNY, as trustee.

 

The 2026 Notes do not bear regular interest, and the principal amount of the 2026 Notes does not accrete. The 2028 Notes bear interest at a rate of 1.125% per annum. Interest on the 2028 Notes is payable semiannually in arrears on March 15th and September 15th of each year, beginning on September 15, 2021, unless earlier repurchased, converted or redeemed. The 2026 Notes are scheduled to mature on March 15, 2026, and the 2028 Notes are scheduled to mature on March 15, 2028. The initial conversion rate for each of the 2026 Notes and the 2028 Notes is 0.4394 shares of the Company’s common stock per $1,000 principal amount of 2026 Notes and 2028 Notes, as applicable (equivalent to an initial conversion price of $2,275.83 per share of common stock).

 

 

The Convertible Notes are convertible at the option of the holders. The method of conversion into cash, shares of the Company’s common stock or a combination thereof is at the election of the Company. Prior to the close of business on the business day immediately preceding December 15, 2025, the 2026 Notes will be convertible at the option of the holders only upon the satisfaction of specified conditions and during certain periods. On or after December 15, 2025, holders may convert their 2026 Notes at any time prior to the close of business on the second scheduled trading day immediately preceding the relevant maturity date. Prior to the close of business on the business day immediately preceding December 15, 2027, the 2028 Notes will be convertible at the option of the holders only upon the satisfaction of specified conditions and during certain periods. On or after December 15, 2027, holders may convert their 2028 Notes at any time prior to the close of business on the second scheduled trading day immediately preceding the relevant maturity date. If the Company undergoes a “fundamental change” (as defined in the applicable Convertible Notes Indenture), holders of the applicable series of Convertible Notes may require the Company to repurchase for cash all or part of their Convertible Notes of such series at a purchase price equal to 100% of the principal amount of the Convertible Notes of such series to be repurchased, plus accrued and unpaid interest to, but not including, the fundamental change repurchase date.

 

The Company may not redeem the 2026 Notes prior to March 20, 2024 and it may not redeem the 2028 Notes prior to March 20, 2025. No “sinking fund” is provided for the Convertible Notes. On or after March 20, 2024 and prior to December 15, 2025, the Company may redeem for cash all or any portion of the 2026 Notes, at its option, and on or after March 20, 2025 and prior to December 15, 2027, the Company may redeem for cash all or any portion of the 2028 Notes, at its option, in each case, if the last reported sale price per share of common stock has been at least 130% of the conversion price for such series of Convertible Notes then in effect for at least 20 trading days (whether or not consecutive), including the trading day immediately preceding the date on which the Company provides notice of redemption, during any 30 consecutive trading day period ending on, and including, the trading day immediately preceding the date on which the Company provides notice of redemption at a redemption price equal to 100% of the principal amount of the Convertible Notes of such series to be redeemed, plus accrued and unpaid interest to, but not including, the redemption date.

 

In addition, following a “make-whole fundamental change” (as defined in the applicable Convertible Notes Indenture) or if the Company delivers a notice of redemption in respect of any Convertible Notes of a series, in certain circumstances, the conversion rate applicable to such series of Convertible Notes will be increased for a holder who elects to convert any of such Convertible Notes in connection with such a make-whole fundamental change or convert any of such Convertible Notes called (or deemed called) for redemption during the related redemption period, as the case may be.

 

The carrying amounts of the Convertible Notes consisted of the following (in thousands):

 

  

June 30, 2021

 
  

2026 Notes

  

2028 Notes

  

Total

 

Gross carrying amount

 $575,000  $345,000  $920,000 

Less: Unamortized discount

  (14,124)  (8,640)  (22,764)

Less: Unamortized debt issuance costs

  (386)  (244)  (630)

Net carrying amount

 $560,490  $336,116  $896,606 

 

Interest expense on the Convertible Notes consisted of the following (dollars in thousands):

 

  

Three Months Ended June 30, 2021

  

Six Months Ended June 30, 2021

 
  

2026 Notes

  

2028 Notes

  

Total

  

2026 Notes

  

2028 Notes

  

Total

 

Contractual interest expense

 $-  $970  $970  $-  $1,261  $1,261 

Amortization of discount

  748   321   1,069   970   416   1,386 

Amortization of debt issuance costs

  20   9   29   26   12   38 

Total interest expense

 $768  $1,300  $2,068  $996  $1,689  $2,685 
                         

Effective interest rate

  0.5%  1.5%     0.5%  1.5%   

 

General. The Notes are senior unsecured obligations of the Company and are guaranteed by the Company’s wholly owned domestic subsidiaries that guarantee the Senior Credit Facilities or that guarantee certain capital market debt of the Company in an aggregate principal amount in excess of $250.0 million.

 

 

Each Indenture contains covenants that, among other things and subject to certain exceptions, limit (i) the Company’s ability to consolidate or merge with or into another person or sell or otherwise dispose of all or substantially all of the assets of the Company and its subsidiaries (taken as a whole) and (ii) the ability of the guarantors to consolidate with or merge with or into another person. The Senior Notes Indenture also contains a covenant that, subject to certain exceptions, limits the Company’s ability and the ability of its subsidiaries to incur any liens securing indebtedness for borrowed money.

 

Each Indenture provides for customary events of default which include (subject in certain cases to customary grace and cure periods), among others, default in payment of principal or interest, breach of other agreements or covenants in respect of the relevant Notes by the Company or any guarantors, failure to pay certain other indebtedness at final maturity, acceleration of certain indebtedness prior to final maturity, failure to pay certain final judgments, failure of certain guarantees to be enforceable and certain events of bankruptcy, insolvency or reorganization; and, in the case of each Convertible Notes Indenture, failure to comply with the Company’s obligation to convert the relevant Convertible Notes under the applicable Convertible Notes Indenture and failure to give a fundamental change notice or a notice of a make-whole fundamental change under the applicable Convertible Notes Indenture.

 

Unamortized debt issuance costs consisted of the following (in thousands):

 

  

June 30, 2021

  

December 31, 2020

 

Revolving Credit Facility portion:

        

Other noncurrent assets

 $2,915  $3,249 

Term loans and Notes portion:

        

Long-term debt (contra account)

  30,921   21,897 

Total

 $33,836  $25,146 

 

The Company recorded debt issuance cost amortization of $1.8 million and $1.1 million for the three months ended June 30, 2021 and 2020, respectively, and $2.9 million and $2.2 million for the six months ended June 30, 2021 and 2020, respectively, within interest expense in the condensed consolidated statements of operations and comprehensive income. The future maturities of outstanding borrowings as of June 30, 2021 were as follows (in thousands): 

 

Year Ending December 31,

 

Amount

 

2021 (remaining six months)

 $16,866 

2022

  37,986 

2023

  55,008 

2024

  76,285 

2025

  557,147 

Thereafter

  3,155,464 

Total

 $3,898,756 

 

The Company was in compliance with all debt covenants as of June 30, 2021. 

 

In March 2021, the Company terminated $900.0 million of definitive bridge loan commitments that were originally received to finance a portion of the Hargray Acquisition purchase price.

 

 

9.      INTEREST RATE SWAPS

 

The Company is party to two interest rate swap agreements, designated as cash flow hedges, to manage the risk of fluctuations in interest rates on its variable rate LIBOR debt. Changes in the fair values of the interest rate swaps are reported through other comprehensive income until the underlying hedged debt’s interest expense impacts net income, at which point the corresponding change in fair value is reclassified from accumulated other comprehensive income to interest expense.

 

 

A summary of the significant terms of the Company’s interest rate swap agreements is as follows (dollars in thousands):

 

  

Entry

Date

  

Effective

Date

  

Maturity

Date(1)

  

Notional Amount

 

Settlement Type

 

Settlement Frequency

  

Fixed

Base Rate

 

Swap A

 

3/7/2019

  

3/11/2019

  

3/11/2029

  $850,000 

Receive one-month LIBOR, pay fixed

 

Monthly

   2.653% 

Swap B

 

3/6/2019

  

6/15/2020

  

2/28/2029

   350,000 

Receive one-month LIBOR, pay fixed

 

Monthly

   2.739% 

Total

             $1,200,000          

 


(1)

Each swap may be terminated prior to the scheduled maturity at the election of the Company or the financial institution counterparty under the terms provided in each swap agreement.

 

The combined fair values of the Company’s interest rate swaps are reflected within the condensed consolidated balance sheets as follows (in thousands):

 

  

June 30, 2021

  

December 31, 2020

 

Liabilities:

        

Current portion:

        

Accounts payable and accrued liabilities

 $30,559  $30,646 

Noncurrent portion:

        

Interest rate swap liability

 $102,875  $155,357 

Total

 $133,434  $186,003 
         

Stockholders Equity:

        

Accumulated other comprehensive loss

 $100,651  $140,090 

 

The combined effect of the Company’s interest rate swaps on the condensed consolidated statements of operations and comprehensive income was as follows (in thousands):

 

  Three Months Ended June 30,  Six Months Ended June 30, 
  2021  2020  2021  2020 

Interest expense

 $7,803  $4,964  $15,451  $7,048 
                 

Unrealized (gain) loss on cash flow hedges, gross

 $21,013  $12,558  $(52,569) $124,872 

Less: Tax effect

  (4,989)  (3,095)  13,130   (30,781)

Unrealized (gain) loss on cash flow hedges, net of tax

 $16,024  $9,463  $(39,439) $94,091 

 

The Company does not hold any derivative instruments for speculative trading purposes.

 

 

10.     FAIR VALUE MEASUREMENTS

 

Financial Assets and Liabilities. The Company has estimated the fair values of its financial instruments as of June 30, 2021 using available market information or other appropriate valuation methodologies. Considerable judgment is required in interpreting market data to develop the estimates of fair value. Accordingly, the following fair value estimates are not necessarily indicative of the amounts the Company would realize in an actual market exchange.

 

 

The carrying amounts, fair values and related fair value hierarchy levels of the Company’s financial assets and liabilities as of June 30, 2021 were as follows (in thousands):

 

  

June 30, 2021

  

Carrying

  

Fair

 

Fair Value

  

Amount

  

Value

 

Hierarchy

Assets:

         

Cash and cash equivalents:

         

Money market investments

 $412,727  $412,727 

Level 1

Liabilities:

         

Long-term debt (including current portion):

      

Term loans

 $2,328,756  $2,321,264 

Level 2

Senior Notes

 $650,000  $650,780 

Level 2

Convertible Notes

 $920,000  $927,636 

Level 2

Interest rate swap liability (including current portion):

         

Interest rate swaps

 $133,434  $133,434 

Level 2

Other noncurrent liabilities:

         

MBI Net Option

 $89,100  $89,100 

Level 3

 

Money market investments are held primarily in U.S. Treasury securities and registered money market funds and are valued using a market approach based on quoted market prices (level 1). Money market investments with original maturities of three months or less are included within cash and cash equivalents in the condensed consolidated balance sheets. The fair value of the term loans, Senior Notes and Convertible Notes are estimated based on market prices for similar instruments in active markets (level 2). Interest rate swaps are measured at fair value within the condensed consolidated balance sheets on a recurring basis, with fair value determined using standard valuation models with assumptions about interest rates being based on those observed in underlying markets (level 2). The fair value of the MBI Net Option is measured using Monte Carlo simulations that use inputs considered unobservable and significant to the fair value measurement (level 3).

 

The assumptions used to determine the fair value of the MBI Net Option consisted of the following:

 

  

June 30, 2021

  

December 31, 2020

 
  

Cable One

  

MBI

  

Cable One

  

MBI

 

Equity volatility

  30.0

%

  30.0

%

  28.0

%

  30.0

%

EBITDA volatility

  10.0

%

  10.0

%

  10.0

%

  10.0

%

EBITDA risk-adjusted discount rate

  5.0

%

  6.5

%

  5.0

%

  6.5

%

Cost of debt

  4.0

%

     4.0

%

   

 

The Company regularly evaluates each of the assumptions used in establishing the fair value of the MBI Net Option. Significant changes in any of these assumptions could result in a significantly lower or higher fair value measurement. A change in one of these assumptions is not necessarily accompanied by a change in another assumption. Refer to note 5 for further information on the MBI Net Option.

 

The carrying amounts of accounts receivable, accounts payable and other financial assets and liabilities approximate fair value because of the short-term nature of these instruments.

 

Nonfinancial Assets and Liabilities. The Company’s nonfinancial assets, such as property, plant and equipment, intangible assets and goodwill, are not measured at fair value on a recurring basis. Assets acquired, including identifiable intangible assets and goodwill, and liabilities assumed in acquisitions are recorded at fair value on the respective acquisition dates, subject to potential future measurement period adjustments. Nonfinancial assets are subject to fair value adjustments when there is evidence that impairment may exist. No material impairments were recorded during the six months ended June 30, 2021 or 2020.

 

 

 

 

11.      STOCKHOLDERS EQUITY

 

Equity Offering. In May 2020, the Company completed a public offering of 287,500 shares of its common stock (the “Public Offering”) for total net proceeds of $469.8 million, after deducting underwriting discounts and offering expenses. The Company used a portion of the net proceeds to repay in full its then-outstanding borrowings of $100.0 million under the Revolving Credit Facility and it used the remainder for general corporate purposes, including for acquisitions and strategic investments.

 

Treasury Stock. Treasury stock is recorded at cost and is presented as a reduction of stockholders’ equity in the condensed consolidated financial statements. Treasury shares of 138,817 held at June 30, 2021 include shares repurchased under the Company’s share repurchase program and shares withheld for withholding tax, as described below.

 

Share Repurchase Program. On July 1, 2015, the Company’s board of directors (the “Board”) authorized up to $250.0 million of share repurchases (subject to a total cap of 600,000 shares of common stock). Purchases under the share repurchase program may be made from time to time on the open market and in privately negotiated transactions. The size and timing of these purchases are based on a number of factors, including share price and business and market conditions. Since the inception of the share repurchase program through June 30, 2021, the Company had repurchased 210,631 shares of its common stock at an aggregate cost of $104.9 million. No shares were repurchased during the six months ended June 30, 2021.

 

Tax Withholding for Equity Awards. At the employee’s option, shares of common stock are withheld by the Company upon the vesting of restricted stock and exercise of stock appreciation rights (“SARs”) to cover the applicable statutory minimum amount of employee withholding taxes, which the Company then pays to the taxing authorities in cash. The amounts remitted during the six months ended June 30, 2021 and 2020 were $7.9 million and $5.8 million, for which the Company withheld 3,557 and 3,789 shares of common stock, respectively.

 

 

12.      EQUITY-BASED COMPENSATION 

 

The Amended and Restated Cable One, Inc. 2015 Omnibus Incentive Compensation Plan (the “2015 Plan”) provides for grants of incentive stock options, non-qualified stock options, restricted stock awards, SARs, restricted stock units (“RSUs”), cash-based awards, performance-based awards, dividend equivalent units (“DEUs” and, together with restricted stock awards and RSUs, “Restricted Stock”) and other stock-based awards, including performance stock units and deferred stock units. Directors, officers, employees and consultants of the Company are eligible for grants under the 2015 Plan as part of the Company’s approach to long-term incentive compensation. At June 30, 2021, 97,056 shares were available for issuance under the 2015 Plan.

 

Compensation expense associated with equity-based awards is recognized on a straight-line basis over the requisite service period, which is generally the vesting period of the award, with forfeitures recognized as incurred. The Company’s equity-based compensation expense, included within selling, general and administrative expenses in the condensed consolidated statements of operations and comprehensive income, was as follows (in thousands):

 

  

Three Months Ended June 30,

  

Six Months Ended June 30,

 
  

2021

  

2020

  

2021

  

2020

 

Restricted Stock

 $4,549  $2,678  $7,973  $5,185 

SARs

  730   748   1,433   1,462 

Total

 $5,279  $3,426  $9,406  $6,647 

 

The Company recognized income tax benefits of $0.9 million and $2.7 million during the three months ended June 30, 2021 and 2020, respectively, and $4.5 million and $7.9 million during the six months ended June 30, 2021 and 2020, respectively. The deferred tax asset related to all outstanding equity-based awards was $3.7 million as of June 30, 2021.

 

 

Restricted Stock. A summary of Restricted Stock activity during the six months ended June 30, 2021 is as follows:

 

  

Restricted

Stock

  

Weighted

Average Grant

Date Fair Value

Per Share

 

Outstanding as of December 31, 2020

  34,944  $1,037.83 

Granted

  10,679  $2,188.72 

Forfeited

  (1,071) $1,319.94 

Vested and issued

  (10,949) $844.57 

Outstanding as of June 30, 2021

  33,603  $1,457.56 
         

Vested and deferred as of June 30, 2021

  5,947  $750.62 

 

At June 30, 2021, there was $31.4 million of unrecognized compensation expense related to Restricted Stock, which is expected to be recognized over a weighted average period of 1.5 years.

 

Stock Appreciation Rights. A summary of SARs activity during the six months ended June 30, 2021 is as follows:

 

  

Stock

Appreciation Rights

  

Weighted

Average

Exercise

Price

  

Weighted

Average

Grant

Date Fair
Value

  

Aggregate Intrinsic

Value

(in thousands)

  

Weighted

Average Remaining Contractual

Term

(in years)

 

Outstanding as of December 31, 2020

  58,365  $866.54  $204.29  $79,446   7.3 

Granted

  1,500  $2,227.72  $584.38  $-   9.5 

Exercised

  (3,674) $746.04  $177.22  $3,870   - 

Forfeited

  (1,601) $834.92  $201.50         

Outstanding as of June 30, 2021

  54,590  $912.97  $216.64  $55,053   6.9 
                     

Exercisable as of June 30, 2021

  30,037  $666.56  $152.28  $37,434   5.9 

 

At June 30, 2021, there was $5.6 million of unrecognized compensation expense related to SARs, which is expected to be recognized over a weighted average period of 1.2 years.

 

The grant date fair value of the SARs is measured using the Black-Scholes valuation model. The weighted average inputs used in the model for grants awarded during the six months ended June 30, 2021 were as follows:  

 

  

Inputs

 

Expected volatility

  27.37

%

Risk-free interest rate

  0.54

%

Expected term (in years)

  6.25 

Expected dividend yield

  0.45

%

 

 

13.      INCOME TAXES

 

The Company’s effective tax rate was -8.7% and 17.4% for the three months ended June 30, 2021 and 2020, respectively, and 4.9% and 13.0% for the six months ended June 30, 2021 and 2020, respectively. The change in the effective tax rate for the three months ended June 30, 2021 compared to the prior year quarter was related primarily to a $35.4 million increase in income tax benefit from the reversal of a deferred tax liability on the Company’s pre-existing equity investment in Hargray, partially offset by a $5.2 million increase in income tax expense related to a change in valuation allowance and a $2.8 million income tax benefit in the prior year attributable to the net operating loss (“NOL”) carryback provision of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) that did not recur in the current year. The decrease in the effective tax rate for the six months ended June 30, 2021 compared to the prior year period was related primarily to the aforementioned $35.4 million of income tax benefit from the deferred tax liability reversal, partially offset by a $9.8 million income tax benefit attributable to the NOL carryback provision of the CARES Act in the prior year period that did not recur in 2021, a $3.8 million increase in income tax expense related to a change in valuation allowance and a $3.5 million decrease in income tax benefit attributable to equity-based compensation.

 

 

 

 

14.      NET INCOME PER COMMON SHARE

 

Basic net income per common share is computed by dividing net income by the weighted average number of common shares outstanding during the period. The denominator used in calculating diluted net income per common share further includes any common shares available to be issued upon vesting or exercise of outstanding equity-based compensation awards if such inclusion would be dilutive, calculated using the treasury stock method, and any common shares to be issued upon conversion of the Convertible Notes, calculated using the if-converted method.

 

The computation of basic and diluted net income per common share was as follows (dollars in thousands, except per share amounts):

 

  

Three Months Ended June 30,

  

Six Months Ended June 30,

 
  

2021

  

2020

  

2021

  

2020

 

Numerator:

                

Net income - basic

 $106,153  $62,540  $174,735  $131,866 

Add: Convertible Notes interest expense, net of tax

  1,551   -   2,014   - 

Net income - diluted

 $107,704  $62,540  $176,749  $131,866 
                 

Denominator:

                

Weighted average common shares outstanding - basic

  6,014,351   5,831,796   6,013,382   5,764,850 

Effect of dilutive equity-based compensation awards(1)

  37,218   51,621   38,831   54,783 

Effect of dilution from if-converted Convertible Notes(2)

  404,248   -   260,630   - 

Weighted average common shares outstanding - diluted

  6,455,817   5,883,417   6,312,843   5,819,633 
                 

Net Income per Common Share:

                

Basic

 $17.65  $10.72  $29.06  $22.87 

Diluted

 $16.68  $10.63  $28.00  $22.66 
                 

Supplemental Net Income per Common Share Disclosure:

                

Anti-dilutive shares from equity-based compensation awards(1)

  8,415   506   8,415   363 

 


(1)

Equity-based compensation awards whose impact is considered to be anti-dilutive under the treasury stock method were excluded from the diluted net income per common share calculation.

(2)

Based on a conversion rate of 0.4394 shares of common stock per weighted $1,000 principal amount of Convertible Notes outstanding during the three and six months ended June 30, 2021.

 

 

15.      COMMITMENTS AND CONTINGENCIES

 

Contractual Obligations. The Company has obligations to make future payments for goods and services under certain contractual arrangements. These contractual obligations secure the future rights to various goods and services to be used in the normal course of the Company’s operations. In accordance with applicable accounting rules, the future rights and obligations pertaining to firm commitments, such as certain purchase obligations under contracts, are not reflected as assets or liabilities in the condensed consolidated balance sheets. As of June 30, 2021, except for additional debt obligations disclosed in note 8, there have been no material changes to the contractual obligations previously disclosed in the 2020 Form 10-K.

 

In addition, the Company incurs recurring utility pole rental costs and fees imposed by various governmental authorities, including franchise fees, as part of its operations. However, these costs are not included in the Company’s contractual obligations as they are cancellable on short notice, in the case of pole rental costs, or are passed through on a monthly basis to the Company’s customers and are periodically remitted to authorities, in the case of fees imposed by governmental authorities. The Company also has franchise agreements requiring plant construction and the provision of services to customers within the franchise areas. In connection with these obligations under existing franchise agreements, the Company obtains surety bonds or letters of credit guaranteeing performance to municipalities and public utilities and payment of insurance premiums. Payments under these arrangements are required only in the remote event of nonperformance. The Company issued letters of credit totaling $33.0 million on behalf of Wisper to guarantee its performance obligations under an FCC broadband funding program. As of June 30, 2021, the Company has assessed the likelihood of non-performance associated with the guarantee to be remote, and therefore, no liability has been accrued within the condensed consolidated balance sheet. Refer to note 8 for further details on this transaction.

 

 

Litigation and Legal Matters. The Company is subject to complaints and administrative proceedings and has been a defendant in various civil lawsuits that have arisen in the ordinary course of its business. Such matters include contract disputes; actions alleging negligence, invasion of privacy, trademark, copyright and patent infringement, and violations of applicable wage and hour laws; statutory or common law claims involving current and former employees; and other matters. Although the outcomes of any legal claims and proceedings against the Company cannot be predicted with certainty, based on currently available information, the Company believes that there are no existing claims or proceedings that are likely to have a material adverse effect on its business, financial condition, results of operations or cash flows.

 

Regulation in the Companys Industry. The Company’s operations are extensively regulated by the FCC, some state governments and most local governments. The FCC has the authority to enforce its regulations through the imposition of substantial fines, the issuance of cease and desist orders and/or the imposition of other administrative sanctions, such as the revocation of FCC licenses needed to operate certain transmission facilities used in connection with cable operations. Future legislative and regulatory changes could adversely affect the Company’s operations.

 

 

 

 

ITEM 2.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion and analysis of our results of operations and financial condition should be read in conjunction with our condensed consolidated financial statements and accompanying notes included in this Quarterly Report on Form 10-Q and the audited consolidated financial statements and notes thereto as of and for the year ended December 31, 2020 and the related “Managements Discussion and Analysis of Financial Condition and Results of Operations,” both of which are contained in our 2020 Form 10-K. Our results of operations and financial condition discussed herein may not be indicative of our future results and trends.

 

Throughout this “Managements Discussion and Analysis of Financial Condition and Results of Operations,” all totals, percentages and year-over-year changes are calculated using exact numbers. Minor differences may exist due to rounding.

 

Any discussion of consolidated results or performance for the three and six months ended June 30, 2021 is inclusive of the Valu-Net operations, which were acquired on July 1, 2020, and approximately two months of Hargray operations, which were acquired on May 3, 2021, and excludes the Anniston System, which was divested on October 1, 2020. The Anniston System was included in the Hargray Acquisition and its operations are included in the Company’s results with the Hargray operations.

 

Overview

 

We are a fully integrated provider of data, video and voice services in 24 Western, Midwestern and Southern states. We provided these broadband services to residential and business customers in approximately 1,050 communities as of June 30, 2021. The markets we serve are primarily non-metropolitan, secondary and tertiary markets, with approximately 72% of our customers located in seven states as of June 30, 2021: Arizona, Idaho, Mississippi, Missouri, Oklahoma, South Carolina and Texas. Our biggest customer concentrations are in the Mississippi Gulf Coast region and in the greater Boise, Idaho region. We provided service to approximately 1,134,000 residential and business customers out of approximately 2.6 million homes passed as of June 30, 2021. Of these customers, approximately 1,017,000 subscribed to data services, 287,000 subscribed to video services and 153,000 subscribed to voice services as of June 30, 2021.

 

We generate substantially all of our revenues through three primary product lines. Ranked by share of our total revenues through the first six months of 2021, they are residential data (52.7%), residential video (22.0%) and business services (data, voice and video: 18.4%). The profit margins, growth rates and/or capital intensity of these three primary product lines vary significantly due to competition, product maturity and relative costs.

 

We focus on growing our higher margin businesses, namely residential data and business services. Beginning in 2013, we began our shift away from our prior concentration on growing revenues through subscriber retention and maximizing customer primary service units (“PSUs”). We adapted our strategy to face the industry-wide trends of declining profitability of residential video services and declining revenues from residential voice services. The declining profitability of residential video services is due primarily to increasing programming costs and retransmission fees and competition from other content providers, and the declining revenues from residential voice services are due primarily to the increasing use of wireless voice services instead of residential voice services. Separately, we have also focused on retaining customers who are likely to produce higher relative value over the life of their service relationships with us, are less attracted by discounting, require less support and churn less. This strategy focuses on increasing Adjusted EBITDA, Adjusted EBITDA less capital expenditures and margins.

 

Excluding the effects of our recently completed and any potential future acquisitions and divestitures, the trends described above and the COVID-19 pandemic have impacted, and are expected to further impact, our three primary product lines in the following ways:

 

Residential data. We have experienced growth in residential data customers and revenues every year since 2013, and that growth accelerated during the 12 months ended June 30, 2021, in part as a result of the COVID-19 pandemic and our associated responses. During 2020, we organically added over 50% more residential data customers than we did during the four-and-a-half-year period between our July 2015 spin-off from our former corporate parent and the end of 2019. We expect growth for this product line to continue over the long-term as we believe upgrades in our broadband capacity, our ability to offer higher access speeds than many of our competitors, the reliability and flexibility of our data service offerings and our Wi-Fi support service will enable us to capture additional market share from both data subscribers who use other providers as well as households in our footprint that do not yet subscribe to data services from any provider. 

 

 

Residential video. Residential video service is an increasingly costly and fragmenting business, with programming costs and retransmission fees continuing to escalate in the face of a proliferation of streaming content alternatives. We intend to continue our strategy of focusing on the higher-margin businesses of residential data and business services while de-emphasizing our residential video business. As a result of our video strategy, we expect that residential video customers and revenues will decline further in the future. In 2021, we began the launch of Sparklight® TV, an internet protocol-based (“IPTV”) video service that allows customers to stream our video channels from the cloud through a new app. This transition from linear to IPTV video service will enable us to reclaim bandwidth, freeing up network capacity to increase data speeds and capacity across our network.

 

Business services. We have experienced significant growth in business data customers and revenues, and we expect this growth to continue over the long-term. We attribute this growth to our strategic focus on increasing sales to business customers and our efforts to attract enterprise business customers. Margins for products sold to business customers have remained attractive, which we expect will continue.

 

We continue to experience increased competition, particularly from telephone companies, cable and municipal overbuilders, over-the-top (“OTT”) video providers and direct broadcast satellite (“DBS”) television providers. Because of the levels of competition we face, we believe it is important to make investments in our infrastructure. In addition, a key objective of our capital allocation process is to invest in initiatives designed to drive revenue and Adjusted EBITDA expansion. More than 50% of our total capital expenditures since 2017 were focused on infrastructure improvements that were intended to grow these measures. We continue to invest capital to, among other things, increase our plant and data capacities as well as network reliability. As of June 30, 2021, we offered Gigabit data service to approximately 98% of our homes passed. We are also deploying DOCSIS 3.1, which, together with Sparklight TV, will further increase our network capacity and enable future growth in our residential data and business services product lines.

 

We expect to continue to devote financial resources to infrastructure improvements in existing and newly acquired markets as well as to expand high-speed data service in areas where our consortium was designated the winning bidder for the FCC’s Rural Digital Opportunity Fund Phase I auction. We believe these investments are necessary to continually meet our customers’ needs and to remain competitive. The capital enhancements associated with recent acquisitions include rebuilding low capacity markets; reclaiming bandwidth from analog video services; implementing 32-channel bonding; deploying DOCSIS 3.1; converting back office functions such as billing, accounting and service provisioning; migrating products to legacy Cable One platforms; and expanding our high-capacity fiber network.

 

Our primary goals are to continue growing residential data and business services revenues, to increase profit margins and to deliver strong Adjusted EBITDA and Adjusted EBITDA less capital expenditures. To achieve these goals, we intend to continue our disciplined cost management approach, remain focused on customers with expected higher relative value and follow through with further planned investments in broadband plant upgrades, including the deployment of DOCSIS 3.1 capabilities and new data service offerings for residential and business customers. At the same time, we intend to continue balancing the impact of the COVID-19 pandemic on our business, associates, customers and other stakeholders. We also plan to continue seeking broadband-related acquisition and strategic investment opportunities in rural markets in addition to pursuing organic growth through market expansion projects.

 

Our recent acquisitions and strategic investments include:

 

 

On May 4, 2020, we made a minority equity investment for a less than 10% ownership interest in Nextlink, a wireless internet service provider, for $27.2 million.

 

 

On July 1, 2020, we acquired Valu-Net, an all-fiber internet service provider headquartered in Kansas with approximately 5,000 residential data subscribers at the time of the acquisition. We paid a purchase price of $38.9 million in cash on a debt-free basis.

 

 

On July 10, 2020, we acquired an approximately 40% minority equity interest in Wisper, a wireless internet service provider, for total consideration of $25.3 million.

 

 

On October 1, 2020, we contributed the assets of the Anniston System to Hargray in exchange for an approximately 15% equity interest, on a fully diluted basis, in Hargray, a data, video and voice services provider. The Anniston System had approximately 19,000 residential data subscribers at the time of the transaction.

 

 

 

On November 12, 2020, we acquired a 45% minority equity interest in MBI, a data, video and voice services provider, for $574.9 million in cash.

 

 

On May 3, 2021, we acquired the remaining approximately 85% equity interest in Hargray that we did not already own for an approximately $2.0 billion cash purchase price that implied a $2.2 billion total enterprise value for Hargray on a cash-free and debt-free basis, subject to customary post-closing adjustments. The Hargray Acquisition was financed with cash on hand and net proceeds from indebtedness. The Hargray Acquisition expanded our presence in the Southeastern U.S. and is expected to enable us to capitalize on Hargray’s experience and expertise in fiber expansion.

 

COVID-19 Update

 

The actions we took in response to the COVID-19 pandemic did not have any notable negative impact on our results for the first two quarters of 2021, due primarily to the resumption of billing late charges, reconnect fees and data overage fees as well as the normalization of labor costs in the fourth quarter of 2020. We experienced a positive impact on residential data revenues for the six months ended June 30, 2021 as a result of retaining a significant number of residential data customers acquired during 2020 and continued growth of residential data customers during the period, and we expect that there will continue to be a positive impact on 2021 residential data revenues from these factors, albeit at a slower pace during the remainder of 2021. However, we continue to face various uncertainties related to the impact of the COVID-19 pandemic on the overall economy and our business, including whether we will be able to sustain continued customer growth, our level of bad debt expense and whether some of the expense reductions realized during the second half of 2020 and the first half of 2021 will continue or if those expenses will return to more normal levels given the fluid situation regarding pandemic-related restrictions across the country.

 

We continue to monitor the evolving situation caused by the COVID-19 pandemic, and we may take further actions required by governmental authorities or that we determine are prudent to support the well-being of our associates, customers, suppliers, business partners and others. The degree to which the COVID-19 pandemic impacts our operations, business, financial results and financial condition will depend on future developments, which are highly uncertain, continuously evolving and in many cases cannot be predicted. This includes, but is not limited to, the duration and spread of the pandemic and its variants, its severity, the efficacy of vaccines (particularly with respect to emerging strains of the virus), the actions to contain the virus or treat its impact, potential legislative or regulatory efforts to impose new requirements on our data services and how quickly and to what extent normal social, economic and operating conditions can resume.

 

Refer to the section entitled “Risks Factors” in the 2020 Form 10-K for additional risks we face due to the COVID-19 pandemic.

 

 

Results of Operations

 

PSU and Customer Counts

 

Selected subscriber data for the periods presented was as follows (in thousands, except percentages):

 

   

As of June 30,

   

Annual Net Gain (Loss)

 
   

2021

   

2020

   

Change

   

% Change

 

Residential data PSUs(1)

    923       758       165       21.7  

Residential video PSUs(1)

    272       276       (4 )     (1.3 )

Residential voice PSUs(1)

    110       98       12       11.8  

Total residential PSUs(1)

    1,305       1,132       173       15.3  
                                 

Business data PSUs(1)

    94       80       14       17.3  

Business video PSUs(1)

    14       14       0       3.2  

Business voice PSUs(1)

    44       35       9       25.5  

Total business services PSUs(1)

    152       129       23       18.0  
                                 

Total data PSUs

    1,017       838       179       21.3  

Total video PSUs

    287       290       (3 )     (1.1 )

Total voice PSUs

    153       133       20       15.3  

Total PSUs

    1,457       1,261       196       15.5  
                                 

Residential customer relationships(1)

    1,032       876       156       17.8  

Business customer relationships(1)

    102       86       17       19.6  

Total customer relationships

    1,134       962       172       17.9  

 


(1)

Due to the recency of the May 3, 2021 Hargray Acquisition, certain Hargray bulk accounts are counted as business PSUs and business customer relationships, whereas we classify such accounts as residential PSUs and residential customer relationships. We are currently in the process of aligning Hargray’s methodology with our methodology so that future PSU and customer relationship counts are calculated on the same basis.

 

In recent years, our customer mix has shifted, causing subscribers to move from triple-play packages combining data, video and voice services to single and double-play packages. This is largely because some residential video customers have defected to DBS services and OTT offerings and households continue to discontinue residential voice service. In addition, we have focused on selling data-only packages to new customers rather than cross-selling video to these customers. Meanwhile, the COVID-19 pandemic and our responses to it have accelerated this customer mix shift.

 

Use of Nonfinancial Metrics and Average Monthly Revenue per Unit (ARPU)

 

We use various nonfinancial metrics to measure, manage and monitor our operating performance on an ongoing basis. Such metrics include homes passed, PSUs and customer relationships. Homes passed represents the number of serviceable and marketable homes and businesses passed by our active plant. A PSU represents a single subscription to a particular service offering. Residential bulk multi-dwelling PSUs are generally classified as residential and are counted at the individual unit level. Business voice customers who have multiple voice lines are counted as a single PSU. A customer relationship represents a single customer who subscribes to one or more PSUs.

 

We believe homes passed, PSU and customer relationship counts are useful to investors in evaluating our operating performance. Similar measures with similar titles are common measures used by investors, analysts and peers to compare performance in our industry, although our measures of homes passed, PSUs and customer relationships may not be directly comparable to similarly titled measures reported by other companies.

 

We use ARPU to evaluate and monitor the amount of revenue generated by each type of service subscribed to by customers and the contribution to total revenues as well as to analyze and compare growth patterns. Residential ARPU values represent the applicable residential service revenues (excluding installation and activation fees) divided by the corresponding average of the number of PSUs at the beginning and end of each period, divided by the number of months in the period, except that for any PSUs added or subtracted as a result of an acquisition or divestiture occurring during the period, the associated ARPU values represent the applicable residential service revenues (excluding installation and activation fees) divided by the pro-rated average number of PSUs during such period. Business services ARPU values represent business services revenues divided by the average of the number of business customer relationships at the beginning and end of each period, divided by the number of months in the period, except that for any business customer relationships added or subtracted as a result of an acquisition or divestiture occurring during the period, the associated ARPU values represent business services revenues divided by the pro-rated average number of business customer relationships during such period.

 

 

We believe ARPU is useful to investors in evaluating our operating performance. ARPU and similar measures with similar titles are common measures used by investors, analysts and peers to compare performance in our industry, although our measure of ARPU may not be directly comparable to similarly titled measures reported by other companies.

 

Comparison of Three Months Ended June 30, 2021 to Three Months Ended June 30, 2020

 

Revenues

 

Revenues increased $73.4 million, or 22.4%, due primarily to $50.6 million from Hargray operations as well as increases in our higher margin product lines of residential data and business services revenues of $25.7 million and $3.3 million, respectively, and a $4.9 million increase in other revenues, partially offset by decreases in residential video and residential voice revenues.

 

Revenues by service offering for the three months ended June 30, 2021 and 2020, together with the percentages of total revenues that each item represented for the periods presented, were as follows (dollars in thousands):

 

   

Three Months Ended June 30,

                 
   

2021

   

2020

   

2021 vs. 2020

 
   

Revenues

   

% of Total

   

Revenues

   

% of Total

   

$ Change

   

% Change

 

Residential data

  $ 207,648       51.7     $ 164,015       50.0     $ 43,633       26.6  

Residential video

    87,240       21.7       87,328       26.6       (88 )     (0.1 )

Residential voice

    12,112       3.0       12,120       3.7       (8 )     (0.1 )

Business services

    76,616       19.1       58,469       17.8       18,147       31.0  

Other

    18,133       4.5       6,371       1.9       11,762       184.6  

Total revenues

  $ 401,749       100.0     $ 328,303       100.0     $ 73,446       22.4  

 

Residential data service revenues increased $43.6 million, or 26.6%, due primarily to $18.0 million from Hargray operations, as well as subscriber growth, a reduction in package discounting and increased customer subscriptions to premium tiers.

 

Residential video service revenues were flat due primarily to $9.0 million from Hargray operations and a rate adjustment implemented in March 2021, offset by a decrease in residential video subscribers.

 

Residential voice service revenues were flat due primarily to $1.9 million from Hargray operations, offset by a decrease in residential voice subscribers.

 

Business services revenues increased $18.1 million, or 31.0%, due primarily to $14.9 million from Hargray operations and growth in our business data and voice services to small and medium-sized businesses and enterprise customers. Total business customer relationships increased 19.6% year-over-year.

 

Other revenues increased $11.8 million, or 184.6%, due primarily to $6.8 million from Hargray operations and higher advertising revenues, late charges and reconnect fees compared to the second quarter of 2020 which was negatively impacted by actions we took in response to the COVID-19 pandemic, including temporarily discontinuing charging data overage fees, waiving late charges and suspending collection activities.

 

 

ARPU for the indicated service offerings for the three months ended June 30, 2021 and 2020 were as follows:

 

   

Three Months Ended June 30,

   

2021 vs. 2020

 
   

2021

   

2020

   

$ Change

   

% Change

 

Residential data(1)

  $ 78.34     $ 73.80     $ 4.54       6.2  

Residential video(1)

  $ 110.32     $ 102.95     $ 7.37       7.2  

Residential voice(1)

  $ 39.28     $ 40.35     $ (1.07 )     (2.7 )

Business services(1)

  $ 263.86     $ 228.11     $ 35.75       15.7  

 


(1)

Due to the recency of the May 3, 2021 Hargray Acquisition, certain Hargray bulk accounts are counted as business PSUs and business customer relationships, whereas we classify such accounts as residential PSUs and residential customer relationships. We are currently in the process of aligning Hargray’s methodology with our methodology so that future PSU and customer relationship counts used in ARPU calculations are determined on the same basis.

 

Costs and Expenses

 

Operating expenses (excluding depreciation and amortization) were $112.4 million for the three months ended June 30, 2021 and increased $6.3 million, or 6.0%, compared to the three months ended June 30, 2020. The increase in operating expenses was primarily attributable to $14.8 million of additional expenses related to Hargray operations, partially offset by a $7.3 million reduction in programming expenses and a $3.1 million decrease in labor and other compensation-related costs. Operating expenses for the three months ended June 30, 2020 included $3.9 million of increased labor and other operating expenses as a result of the COVID-19 pandemic. Operating expenses as a percentage of revenues were 28.0% and 32.3% for the three months ended June 30, 2021 and 2020, respectively.

 

Selling, general and administrative expenses were $88.0 million for the three months ended June 30, 2021 and increased $23.0 million, or 35.4%, compared to the three months ended June 30, 2020. The increase in selling, general and administrative expenses was primarily attributable to $13.6 million of additional expenses related to Hargray operations and increases of $4.9 million in labor and other compensation-related costs, $3.5 million in acquisition-related costs, $3.2 million in health insurance costs, $1.6 million in professional fees and $1.0 million in system conversion costs, partially offset by a $5.8 million decrease in bad debt expense. The increase in labor and other compensation-related costs was due to higher stock-based compensation, increased headcount and higher average salary rates. The increase in acquisition-related costs was due to expenses related to the Hargray Acquisition. The increase in health insurance costs was the result of lower-than-normal costs in the prior year quarter from reduced claims activity in connection with stay-at-home orders issued during the pandemic. Higher bad debt expense in the three months ended June 30, 2020 was the result of higher expense estimates in that period resulting from the pandemic. Selling, general and administrative expenses as a percentage of revenues were 21.9% and 19.8% for the three months ended June 30, 2021 and 2020, respectively.

 

Depreciation and amortization expense was $84.9 million for the three months ended June 30, 2021, including $15.7 million from Hargray operations, and increased $19.3 million, or 29.5%, compared to the three months ended June 30, 2020. Depreciation and amortization expense as a percentage of revenues was 21.1% and 20.0% for the three months ended June 30, 2021 and 2020, respectively.

 

Interest Expense

 

Interest expense was $28.9 million for the three months ended June 30, 2021 and increased $12.3 million, or 74.2%, compared to the three months ended June 30, 2020. The increase was driven primarily by additional outstanding debt and higher interest rate swap settlement expense, partially offset by lower interest rates.

 

Other Income (Expense), Net

 

Other income, net, was $12.1 million for the three months ended June 30, 2021 and consisted primarily of a $33.4 million non-cash gain on fair value adjustment associated with our existing investment in Hargray upon the Hargray Acquisition and interest and investment income, partially offset by a $21.4 million non-cash loss on fair value adjustment associated with the MBI Net Option. Other income, net, was $1.7 million for the three months ended June 30, 2020 and consisted of interest and investment income.

 

 

Income Tax Provision (Benefit)

 

Income tax benefit was $8.6 million for the three months ended June 30, 2021 compared to income tax provision of $13.2 million for the three months ended June 30, 2020. Our effective tax rate was -8.7% and 17.4% for the three months ended June 30, 2021 and 2020, respectively. The changes were due primarily to a $35.4 million increase in income tax benefit from the reversal of a pre-existing deferred tax liability on the investment in Hargray, partially offset by a $5.2 million increase in income tax expense related to the change in valuation allowance and a $2.8 million income tax benefit in the prior year attributable to the NOL carryback provision of the CARES Act that did not recur in the current year.

 

Net Income

 

Net income was $106.2 million for the three months ended June 30, 2021 compared to $62.5 million for the three months ended June 30, 2020, an increase of $43.6 million.

 

Unrealized Loss on Cash Flow Hedges and Other, Net of Tax

 

Unrealized loss on cash flow hedges and other, net of tax was $16.0 million for the three months ended June 30, 2021 and increased $6.6 million, or 69.4%, compared to the $9.5 million loss for three months ended June 30, 2020 due primarily to comparatively lower projected future increases in interest rates.

 

Comparison of Six Months Ended June 30, 2021 to Six Months Ended June 30, 2020

 

Revenues

 

Revenues increased $93.5 million, or 14.4%, due primarily to $50.6 million from Hargray operations as well as increases in our higher margin product lines of residential data and business services revenues of $54.3 million and $5.8 million, respectively, and a $5.1 million increase in other revenues, partially offset by decreases in residential video and residential voice revenues.

 

Revenues by service offering for the six months ended June 30, 2021 and 2020, together with the percentages of total revenues that each item represented for the periods presented, were as follows (dollars in thousands):

 

   

Six Months Ended June 30,

                 
   

2021

   

2020

   

2021 vs. 2020

 
   

Revenues

   

% of Total

   

Revenues

   

% of Total

   

$ Change

   

% Change

 

Residential data

  $ 391,253       52.7     $ 319,005       49.1     $ 72,248       22.6  

Residential video

    163,257       22.0       172,650       26.6       (9,393 )     (5.4 )

Residential voice

    22,589       3.0       24,547       3.8       (1,958 )     (8.0 )

Business services

    136,978       18.4       116,331       17.9       20,647       17.7  

Other

    28,934       3.9       16,966       2.6       11,968       70.5  

Total revenues

  $ 743,011       100.0     $ 649,499       100.0     $ 93,512       14.4  

 

Residential data service revenues increased $72.2 million, or 22.6%, due primarily to $18.0 million from Hargray operations as well as subscriber growth, a reduction in package discounting and increased customer subscriptions to premium tiers.

 

Residential video service revenues decreased $9.4 million, or 5.4%, due primarily to a decrease in residential video subscribers, partially offset by $9.0 million from Hargray operations and a rate adjustment implemented in March 2021.

 

Residential voice service revenues decreased $2.0 million, or 8.0%, due primarily to a decrease in residential voice subscribers, partially offset by $1.9 million from Hargray operations.

 

Business services revenues increased $20.6 million, or 17.7%, due primarily to $14.9 million from Hargray operations and growth in our business data and voice services to small and medium-sized businesses and enterprise customers. Total business customer relationships increased 19.6% year-over-year.

 

 

Other revenues increased $12.0 million, or 70.5%, due primarily to $6.8 million from Hargray operations and higher advertising revenues, late charges and reconnect fees compared to the prior year period which was negatively impacted by actions we took in response to the COVID-19 pandemic, including temporarily discontinuing charging data overage fees, waiving late charges and suspending collection activities.

 

ARPU for the indicated service offerings for the six months ended June 30, 2021 and 2020 were as follows:

 

   

Six Months Ended June 30,

   

2021 vs. 2020

 
   

2021

   

2020

   

$ Change

   

% Change

 

Residential data(1)

  $ 78.03     $ 72.68     $ 5.35       7.4  

Residential video(1)

  $ 107.15     $ 99.97     $ 7.18       7.2  

Residential voice(1)

  $ 39.32     $ 40.22     $ (0.90 )     (2.2 )

Business services(1)

  $ 250.30     $ 227.39     $ 22.91       10.1  

 


(1)

Due to the recency of the May 3, 2021 Hargray Acquisition, certain Hargray bulk accounts are counted as business PSUs and business customer relationships, whereas we classify such accounts as residential PSUs and residential customer relationships. We are currently in the process of aligning Hargray’s methodology with our methodology so that future PSU and customer relationship counts used in ARPU calculations are determined on the same basis.

 

Costs and Expenses

 

Operating expenses (excluding depreciation and amortization) were $213.8 million for the six months ended June 30, 2021 and increased $1.9 million, or 0.9%, compared to the six months ended June 30, 2020. The increase in operating expenses was primarily attributable to $14.8 million of additional expenses related to Hargray operations, partially offset by a $12.7 million reduction in programming expenses and a $3.0 million decrease in labor and other compensation-related costs. Operating expenses for the six months ended June 30, 2020 included $4.1 million of increased labor and other operating expenses as a result of the COVID-19 pandemic. Operating expenses as a percentage of revenues were 28.8% and 32.6% for the six months ended June 30, 2021 and 2020, respectively.

 

Selling, general and administrative expenses were $157.1 million for the six months ended June 30, 2021 and increased $29.2 million, or 22.8%, compared to the six months ended June 30, 2020. The increase in selling, general and administrative expenses was primarily attributable to $13.6 million of additional expenses related to Hargray operations and increases of $6.6 million in labor and other compensation-related costs, $5.9 million in acquisition-related costs, $5.0 million in health insurance costs, $2.5 million in professional services costs and $2.0 million in system conversion costs, partially offset by a $7.3 million decrease in bad debt expense. The increase in labor and other compensation-related costs was due to higher stock-based compensation, increased headcount and higher average salary rates. The increase in acquisition-related costs was due to expenses related to the Hargray Acquisition. The increase in health insurance costs was the result of lower-than-normal costs in the prior year period from reduced claims activity in connection with stay-at-home orders issued during the pandemic. Higher bad debt expense in the six months ended June 30, 2020 was the result of higher expense estimates in that period resulting from the pandemic. Selling, general and administrative expenses as a percentage of revenues were 21.1% and 19.7% for the six months ended June 30, 2021 and 2020, respectively.

 

Depreciation and amortization expense was $153.4 million for the six months ended June 30, 2021, including $15.7 million from Hargray operations, and increased $22.6 million, or 17.3%, compared to the six months ended June 30, 2020. Depreciation and amortization expense as a percentage of revenues was 20.7% and 20.1% for the six months ended June 30, 2021 and 2020, respectively.

 

We recognized a net loss on asset sales and disposals of $0.9 million for the six months ended June 30, 2021 and a net gain on asset sales and disposals of $4.6 million for the for the six months ended June 30, 2020. The six months ended June 30, 2020 included a $6.6 million non-cash gain on the sale of certain tower properties.

 

Interest Expense

 

Interest expense was $52.5 million for the six months ended June 30, 2021 and increased $17.2 million, or 48.9%, compared to the six months ended June 30, 2020, driven primarily by additional outstanding debt and higher interest rate swap settlement expense, partially offset by lower interest rates.

 

 

Other Income (Expense), Net

 

Other income, net, was $20.2 million for the six months ended June 30, 2021 and consisted primarily of a $33.4 million non-cash gain on fair value adjustment associated with our existing investment in Hargray upon the Hargray Acquisition and interest and investment income, partially offset by a $15.8 million non-cash loss on fair value adjustment associated with the MBI Net Option. Other income, net, was $3.4 million for the six months ended June 30, 2020 and consisted of interest and investment income.

 

Income Tax Provision

 

Income tax provision was $9.1 million for the six months ended June 30, 2021 and decreased $10.6 million, or 53.7%, compared to the six months ended June 30, 2020. Our effective tax rate was 4.9% and 13.0% for the six months ended June 30, 2021 and 2020, respectively. The decreases in the income tax provision and the effective tax rate were due primarily to a $35.4 million increase in income tax benefit from the reversal of a pre-existing deferred tax liability on the investment in Hargray, partially offset by a $9.8 million income tax benefit attributable to the NOL carryback provision of the CARES Act in the prior year period that did not recur in 2021, a $3.8 million increase in income tax expense related to a change in valuation allowance and a $3.5 million decrease in income tax benefit attributable to equity-based compensation.

 

Net Income

 

Net income was $174.7 million for the six months ended June 30, 2021 compared to $131.9 million for the six months ended June 30, 2020, an increase of $42.9 million.

 

Unrealized Gain (Loss) on Cash Flow Hedges and Other, Net of Tax

 

Unrealized gain on cash flow hedges and other, net of tax was $39.4 million for the six months ended June 30, 2021 compared to an unrealized loss of $94.1 million for the six months ended June 30, 2020 due primarily to higher projected future increases in interest rates.

 

Use of Adjusted EBITDA

 

We use certain measures that are not defined by GAAP to evaluate various aspects of our business. Adjusted EBITDA is a non-GAAP financial measure and should be considered in addition to, not as superior to, or as a substitute for, net income reported in accordance with GAAP. Adjusted EBITDA is reconciled to net income below, the most directly comparable GAAP financial measure.

 

Adjusted EBITDA is defined as net income plus interest expense, income tax provision (benefit), depreciation and amortization, equity-based compensation, (gain) loss on deferred compensation, acquisition-related costs, (gain) loss on asset sales and disposals, system conversion costs, rebranding costs, equity method investment (income) loss, other (income) expense and other unusual items, as provided in the following table. As such, it eliminates the significant non-cash depreciation and amortization expense that results from the capital-intensive nature of our business as well as other non-cash or special items and is unaffected by our capital structure or investment activities. This measure is limited in that it does not reflect the periodic costs of certain capitalized tangible and intangible assets used in generating revenues and our cash cost of debt financing. These costs are evaluated through other financial measures.

 

 

We use Adjusted EBITDA to assess our performance. In addition, Adjusted EBITDA generally correlates to the measure used in the leverage ratio calculations under the Third Amended and Restated Credit Agreement and the Senior Notes Indenture to determine compliance with the covenants contained in the Third Amended and Restated Credit Agreement and the ability to take certain actions under the Senior Notes Indenture. Adjusted EBITDA is also a significant performance measure used by us in our annual incentive compensation program. Adjusted EBITDA does not take into account cash used for mandatory debt service requirements or other non-discretionary expenditures, and thus does not represent residual funds available for discretionary uses.

 

   

Three Months Ended June 30,

   

2021 vs. 2020

 

(dollars in thousands)

 

2021

   

2020

   

$ Change

   

% Change

 

Net income

  $ 106,153     $ 62,540     $ 43,613       69.7  
                                 

Plus:   Interest expense

    28,947       16,615       12,332       74.2  

Income tax provision (benefit)

    (8,616 )     13,209       (21,825 )     (165.2 )

Depreciation and amortization

    84,915       65,584       19,331       29.5  

Equity-based compensation

    5,279       3,426       1,853       54.1  

(Gain) loss on deferred compensation

    78       206       (128 )     (62.1 )

Acquisition-related costs

    4,835       1,293       3,542       NM  

(Gain) loss on asset sales and disposals, net

    1,058       988       70       7.1  

System conversion costs

    1,618       647       971       150.1  

Rebranding costs

    26       311       (285 )     (91.6 )

Equity method investment (income) loss, net

    1,074       -       1,074       NM  

Other (income) expense, net

    (12,149 )     (1,655 )     (10,494 )     NM  
                                 

Adjusted EBITDA

  $ 213,218     $ 163,164     $ 50,054       30.7  

 


NM = Not meaningful.

 

    Six Months Ended June 30,     2021 vs. 2020  
(dollars in thousands)   2021     2020     Change     Change  

Net income

  $ 174,735     $ 131,866     $ 42,869       32.5 %
                                 

Plus:   Interest expense

    52,528       35,289       17,239       48.9  

Income tax provision

    9,099       19,669       (10,570 )     (53.7 )

Depreciation and amortization

    153,445       130,863       22,582       17.3  

Equity-based compensation

    9,406       6,647       2,759       41.5  

(Gain) loss on deferred compensation

    105       (21 )     126       NM  

Acquisition-related costs

    9,205       3,310       5,895       178.1  

(Gain) loss on asset sales and disposals, net

    938       (4,633 )     5,571       (120.2 )

System conversion costs

    2,669       696       1,973       NM  

Rebranding costs

    70       578       (508 )     (87.9 )

Equity method investment (income) loss, net

    1,642       -       1,642       NM  

Other (income) expense, net

    (20,249 )     (3,389 )     (16,860 )     NM  
                                 

Adjusted EBITDA

  $ 393,593     $ 320,875     $ 72,718       22.7  

 


NM = Not meaningful.

 

We believe that Adjusted EBITDA is useful to investors in evaluating our operating performance. Adjusted EBITDA and similar measures with similar titles are common measures used by investors, analysts and peers to compare performance in our industry, although our measure of Adjusted EBITDA may not be directly comparable to similarly titled measures reported by other companies.

 

 

Financial Condition: Liquidity and Capital Resources

 

Liquidity

 

Our primary funding requirements are for our ongoing operations, capital expenditures, potential acquisitions and strategic investments, payments of quarterly dividends and share repurchases. We believe that existing cash balances, our Senior Credit Facilities and operating cash flows will provide adequate support for these funding requirements over the next 12 months. However, our ability to fund operations, make capital expenditures, make future acquisitions and strategic investments, pay quarterly dividends and make share repurchases depends on future operating performance and cash flows, which, in turn, are subject to prevailing economic conditions and to financial, business and other factors, including the impact of the COVID-19 pandemic, some of which are beyond our control.

 

A summary of our net cash flows for the periods indicated was as follows (dollars in thousands):

 

   

Six Months Ended June 30,

   

2021 vs. 2020

 
   

2021

   

2020

   

$ Change

   

% Change

 

Net cash provided by operating activities

  $ 347,625     $ 272,195     $ 75,430       27.7  

Net cash used in investing activities

    (2,105,963 )     (178,072 )     (1,927,891 )     NM  

Net cash provided by financing activities

    1,632,394       423,158       1,209,236       NM  

Change in cash and cash equivalents

    (125,944 )     517,281       (643,225 )     (124.3 )

Cash and cash equivalents, beginning of period

    574,909       125,271       449,638       NM  

Cash and cash equivalents, end of period

  $ 448,965     $ 642,552     $ (193,587 )     (30.1 )

 


NM = Not meaningful.

 

The $75.4 million year-over-year increase in net cash provided by operating activities was primarily attributable to an increase in Adjusted EBITDA of $72.7 million, a favorable change in accounts payable and accrued liabilities, an increase in tax refunds received and a favorable change in accounts receivable, partially offset by an increase in cash paid for interest and acquisition-related costs.

 

The $1.9 billion increase in net cash used in investing activities from the prior year period was due primarily to approximately $2.0 billion in net cash paid for the Hargray Acquisition in the second quarter of 2021 and a $8.4 million increase in cash paid for capital expenditures, partially offset by the $27.2 million equity investment in Nextlink and $7.3 million issuance of a note and other receivables to Wisper in the prior year that did not recur.

 

The $1.2 billion increase in net cash provided by financing activities from the prior year period was due primarily to net proceeds of $895.2 million and $789.8 million from the offering of the Convertible Notes (the “Convertible Notes Offering”) and Term Loan B-4 issuance, respectively, during the first half of 2021, partially offset by $469.8 million of net proceeds from the Public Offering in the prior year period that did not recur.

 

On July 1, 2015, the Board authorized up to $250.0 million of share repurchases (subject to a total cap of 600,000 shares of our common stock). Purchases under the share repurchase program may be made from time to time on the open market and in privately negotiated transactions. The size and timing of these purchases are based on a number of factors, including share price and business and market conditions. Since the inception of the share repurchase program through the end of the second quarter of 2021, we have repurchased 210,631 shares of our common stock at an aggregate cost of $104.9 million. No shares were repurchased during the six months ended June 30, 2021.

 

We currently expect to continue to pay quarterly cash dividends on shares of our common stock, subject to approval of the Board. During the second quarter of 2021, the Board approved a quarterly dividend of $2.50 per share of common stock, which was paid on June 18, 2021.

 

 

Financing Activity

 

Credit Facility

 

On May 3, 2021, we amended the Third Amended and Restated Credit Agreement to provide for the new seven-year Term Loan B-4 in an aggregate principal amount of $800.0 million. The interest margin applicable to the Term Loan B-4 is, at our option, equal to either LIBOR or a base rate, plus an applicable margin equal to 2.0% for LIBOR loans and 1.0% for base rate loans. The Term Loan B-4 may be prepaid at any time without penalty or premium (subject to customary LIBOR breakage provisions), except for any prepayment within six months of the funding date in connection with certain repricing transactions, which will be subject to a 1.0% prepayment premium. The Term Loan B-4 benefits from certain “most favored nation” pricing protections and is not subject to the financial maintenance covenants under the Third Amended and Restated Credit Agreement. The Term Loan B-4 amortizes in equal quarterly installments at a rate (expressed as a percentage of the original principal amount) of 1.0% per annum (subject to customary adjustments in the event of any prepayment), with the outstanding balance due upon maturity. The Term Loan B-4 was drawn in full in connection with the closing of the Hargray Acquisition.

 

The Third Amended and Restated Credit Agreement also provides for the Term Loan A-2, the Term Loan B-2, the Term Loan B-3, and the Revolving Credit Facility. Additionally, the Revolving Credit Facility gives us the ability to issue letters of credit, which reduce the amount available for borrowing under the Revolving Credit Facility.

 

We have issued letters of credit totaling $33.0 million under the Revolving Credit Facility on behalf of Wisper to guarantee its performance obligations under an FCC broadband funding program. The fair value of the letters of credit approximates face value based on the short-term nature of the agreements. We would be liable for up to the total amount outstanding under the letters of credit if Wisper were to fail to satisfy all or some of its performance obligations under the FCC program. Wisper pledged certain assets in favor of us as collateral for issuing the letters of credit, which pledge was terminated in the third quarter of 2020 at the same time that we closed an equity investment in Wisper, and Wisper has guaranteed and indemnified us in connection with such letters of credit. As of June 30, 2021, we have assessed the likelihood of non-performance associated with the guarantee to be remote, and therefore, no liability has been accrued within the condensed consolidated balance sheet. Total letter of credit issuances under the Revolving Credit Facility totaled $41.0 million and bore interest at a rate of 1.88% per annum.

 

As of June 30, 2021, we had $2.3 billion of aggregate outstanding term loans and $459.0 million available for borrowing under the Revolving Credit Facility. A summary of our outstanding term loans as of June 30, 2021 is as follows (dollars in thousands):

 

Instrument

 

Draw Date

   

Original Principal

   

Amortization Per Annum(1)

   

Outstanding Principal

   

Final

Maturity

Date

   

Balance Due Upon Maturity

   

Benchmark Rate

   

Applicable Margin(2)

   

Interest

Rate

 

Term Loan A-2

 

5/8/2019(3)

    $ 700,000    

Varies(4)

    $ 668,101    

10/30/2025

    $ 476,607    

LIBOR

      1.75%       1.85%  
    10/1/2019(3)                                                                  

Term Loan B-2

 

1/7/2019

      250,000       1.0%       244,375    

10/30/2027

      228,750    

LIBOR

      2.00%       2.10%  

Term Loan B-3

 

6/14/2019(5)

      625,000       1.0%       616,280    

10/30/2027

      577,472    

LIBOR

      2.00%       2.10%  
    10/30/2020(5)                                                                  

Term Loan B-4

 

5/3/2021

      800,000       1.0%       800,000    

5/3/2028

      746,000    

LIBOR

      2.00%       2.10%  

Total

          $ 2,375,000             $ 2,328,756             $ 2,028,829                          

 


(1)

Payable in equal quarterly installments (expressed as a percentage of the original principal amount and subject to customary adjustments in the event of any prepayment). All loans may be prepaid at any time without penalty or premium (subject to customary LIBOR breakage provisions), except for the Term Loan B-4, which has a 1.0% prepayment premium for any prepayment within six months of the funding date of the Term Loan B-4 in connection with certain repricing transactions.

(2)

The Term Loan A-2 interest rate spread can vary between 1.25% and 1.75%, determined on a quarterly basis by reference to a pricing grid based on our Total Net Leverage Ratio (as defined in the Third Amended and Restated Credit Agreement). All other applicable margins are fixed.

(3)

On May 8, 2019, $250.0 million was drawn. On October 1, 2019, an additional $450.0 million was drawn. On October 30, 2020, the amortization schedule was reset.

(4)

Per annum amortization rates for years one through five following the October 30, 2020 refinancing date are 2.5%, 2.5%, 5.0%, 7.5% and 12.5%, respectively.

(5)

On June 14, 2019, $325.0 million was drawn. On October 30, 2020, an additional $300.0 million was drawn.

 

 

Senior Notes

 

In November 2020, we completed the offering of $650.0 million aggregate principal amount of Senior Notes due 2030. The Senior Notes bear interest at a rate of 4.00% per annum payable semi-annually in arrears on May 15th and November 15th of each year, beginning on May 15, 2021. The Senior Notes are required to be guaranteed on a senior unsecured basis by each of our existing and future wholly owned domestic subsidiaries that guarantees our obligations under our Senior Credit Facilities or that guarantees certain capital markets debt of ours or a guarantor in an aggregate principal amount in excess of $250.0 million.

 

Convertible Notes

 

In March 2021, we completed the Convertible Notes Offering of $575.0 million aggregate principal amount of 2026 Notes and $345.0 million aggregate principal amount of 2028 Notes. The net proceeds from the Convertible Notes Offering were $895.2 million after deducting initial purchaser discounts and other offering costs and expenses. We used the net proceeds from the Convertible Notes Offering for general corporate purposes, including to finance a portion of the purchase price in connection with the Hargray Acquisition. The Convertible Notes are senior unsecured obligations of ours and are guaranteed by our wholly owned domestic subsidiaries that guarantee the Senior Credit Facilities or that guarantee certain of our Notes in an aggregate principal amount in excess of $250.0 million. The 2026 Notes do not bear regular interest, and the principal amount of the 2026 Notes do not accrete. The 2028 Notes bear interest at a rate of 1.125% per annum. Interest on the 2028 Notes is payable semiannually in arrears on March 15th and September 15th of each year, beginning on September 15, 2021, unless earlier repurchased, converted or redeemed. The 2026 Notes are scheduled to mature on March 15, 2026, and the 2028 Notes are scheduled to mature on March 15, 2028. The initial conversion rate for each of the 2026 Notes and the 2028 Notes is 0.4394 shares of our common stock per $1,000 principal amount of 2026 Notes and 2028 Notes, as applicable (equivalent to an initial conversion price of $2,275.83 per share of common stock). The initial conversion price of each of the 2026 Notes and the 2028 Notes represents a premium of 25.0% over the last reported sale price of $1,820.83 per share of our common stock on March 2, 2021. The Convertible Notes are convertible at the option of the holders. The method of conversion into cash, shares of our common stock or a combination thereof is at our election.

 

Other Debt-Related Information

 

We were in compliance with all debt covenants as of June 30, 2021.

 

We recorded debt issuance cost amortization of $1.8 million and $1.1 million for the three months ended June 30, 2021 and 2020, respectively, and $2.9 million and $2.2 million for the six months ended June 30, 2021 and 2020, respectively, within interest expense in the condensed consolidated statements of operations and comprehensive income.

 

Unamortized debt issuance costs consisted of the following (in thousands):

 

   

June 30, 2021

   

December 31, 2020

 

Revolving Credit Facility portion:

               

Other noncurrent assets

  $ 2,915     $ 3,249  

Term loans and Notes portion:

               

Long-term debt (contra account)

    30,921       21,897  

Total

  $ 33,836     $ 25,146  

 

Unamortized debt discount associated with the Convertible Notes was $22.8 million as of June 30, 2021. The Company recorded debt discount amortization of $1.1 million and $1.4 million for the three and six months ended June 30, 2021 within interest expense in the condensed consolidated statements of operations and comprehensive income.

 

We are party to two interest rate swap agreements to convert our interest payment obligations with respect to an aggregate of $1.2 billion of our variable rate LIBOR indebtedness to a fixed rate. Under the first swap agreement, with respect to a notional amount of $850.0 million, our monthly payment obligation is determined at a fixed base rate of 2.653%. Under the second swap agreement, with respect to a notional amount of $350.0 million, our monthly payment obligation is determined at a fixed base rate of 2.739%. Both interest rate swap agreements are scheduled to mature in the first quarter of 2029 but each may be terminated prior to the scheduled maturity at our election or that of the financial institution counterparty under the terms provided in each swap agreement. We recognized losses of $7.8 million and $5.0 million on interest rate swaps during the three months ended June 30, 2021 and 2020, respectively, and $15.5 million and $7.0 million during the six months ended June 30, 2021 and 2020, respectively, which were reflected within interest expense in the condensed consolidated statements of operations and comprehensive income.

 

 

In March 2021, we terminated $900.0 million of definitive bridge loan commitments that were originally received to finance a portion of the Hargray Acquisition purchase price.

 

Refer to notes 10 and 12 to our audited consolidated financial statements included in the 2020 Form 10-K and notes 8 and 9 to the condensed consolidated financial statements in this Quarterly Report on Form 10-Q for further details regarding our financing activity, outstanding debt and interest rate swaps.

 

Capital Expenditures

 

We have significant ongoing capital expenditure requirements as well as capital enhancements associated with acquired operations, including rebuilding low capacity markets; reclaiming bandwidth from analog video services; implementing 32-channel bonding; deploying DOCSIS 3.1; converting back office functions such as billing, accounting and service provisioning; migrating products to legacy Cable One platforms; and expanding our high-capacity fiber network. Capital expenditures are funded primarily by cash on hand and cash flows from operating activities.

 

Our capital expenditures by category for the six months ended June 30, 2021 and 2020 were as follows (in thousands):

 

   

Six Months Ended June 30,

 
   

2021

   

2020

 

Customer premise equipment(1)

  $ 36,856     $ 34,227  

Commercial(2)

    21,233       22,457  

Scalable infrastructure(3)

    25,398       23,093  

Line extensions(4)

    18,904       9,522  

Upgrade/rebuild(5)

    36,898       27,789  

Support capital(6)

    21,876       26,328  

Total

  $ 161,165     $ 143,416  

 


(1)

Customer premise equipment includes costs incurred at customer locations, including installation costs and customer premise equipment (e.g., modems and set-top boxes).

(2)

Commercial includes costs related to securing business services customers and PSUs, including small and medium-sized businesses and enterprise customers.

(3)

Scalable infrastructure includes costs not related to customer premise equipment to secure growth of new customers and PSUs or provide service enhancements (e.g., headend equipment).

(4)

Line extensions include network costs associated with entering new service areas (e.g., fiber/coaxial cable, amplifiers, electronic equipment, make-ready and design engineering).

(5)

Upgrade/rebuild includes costs to modify or replace existing fiber/coaxial cable networks, including betterments.

(6)

Support capital includes costs associated with the replacement or enhancement of non-network assets due to technological and physical obsolescence (e.g., non-network equipment, land, buildings and vehicles) and capitalized internal labor costs not associated with customer installation activities.

 

Contractual Obligations and Contingent Commitments

 

As of June 30, 2021, except for the $11.0 million increase to the letters of credit issued on behalf of Wisper to guarantee its performance obligations under an FCC broadband funding program and additional debt obligations disclosed above, there have been no material changes to the contractual obligations and contingent commitments previously disclosed in the 2020 Form 10-K.

 

Off-Balance Sheet Arrangements

 

We do not have any off-balance sheet arrangements or financing arrangements with special-purpose entities.

 

Critical Accounting Policies and Estimates

 

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates, assumptions and judgments that affect the amounts reported in the consolidated financial statements. On an ongoing basis, we evaluate our estimates and assumptions. We base our estimates on historical experience and other assumptions believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results could differ from these estimates.

 

 

An accounting policy is considered to be critical if it is important to our results of operations and financial condition and if it requires management’s most difficult, subjective and complex judgments in its application.

 

There have been no material changes to our critical accounting policy and estimate disclosures described in our 2020 Form 10-K.

 

 

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Market risk is the potential loss arising from changes in market rates and prices. There have been no material changes to the market risk disclosures described in the 2020 Form 10-K other than as set forth below.

 

On May 3, 2021, we obtained the $800.0 million aggregate principal amount Term Loan B-4 in connection with the closing of the Hargray Acquisition. Based on the principal outstanding under the Senior Credit Facilities with exposure to LIBOR at June 30, 2021 and December 31, 2020, assuming, hypothetically, that the LIBOR applicable to the Senior Credit Facilities was 100 basis points higher, our annual interest expense would have increased $11.3 million and $3.4 million, respectively.

 

As of June 30, 2021, we had $575.0 million aggregate principal amount of 2026 Notes outstanding and $345.0 million aggregate principal amount of 2028 Notes outstanding. Although the Convertible Notes are based on a fixed rate, changes in interest rates could impact the fair market value of such notes. As of June 30, 2021, the fair market value of the Convertible Notes was $927.6 million.

 

 

ITEM 4.

CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedures

 

The Company’s management is responsible for establishing and maintaining adequate disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Disclosure controls and procedures are those controls and procedures that are designed to ensure that information required to be disclosed in the Company’s reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in the Company’s reports filed or submitted under the Exchange Act is accumulated and communicated to management, including the Company’s Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

 

Under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, the Company carried out an evaluation as of June 30, 2021 of the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15(b) and 15d-15(b). Based on the Company’s evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that the Company’s disclosure controls and procedures were effective as of June 30, 2021.

 

Changes in Internal Control Over Financial Reporting

 

As a result of the Hargray Acquisition on May 3, 2021, the Company has implemented internal controls over financial reporting to include consolidation of Hargray and acquisition-related accounting and disclosures. The Hargray operations utilize separate information and accounting systems and processes. The Company is in the process of reviewing and evaluating the design and operating effectiveness of internal control over financial reporting relating to the Hargray operations.

 

The Company implemented a new ERP system in the second quarter of 2021. The implementation has required significant investments of time, money and resources. Furthermore, the implementation has resulted in changes to many of the Company’s existing operational, financial and administrative business processes, including, but not limited to, the Company’s budgeting, purchasing, receiving, provisioning, servicing, accounting and reporting processes. The new ERP system has required both the implementation of new internal controls and changes to existing internal control frameworks and procedures.

 

Except as disclosed above, there has been no change in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended June 30, 2021 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

 

PART II: OTHER INFORMATION

 

ITEM 1.

LEGAL PROCEEDINGS

 

None.

 

 

ITEM 1A.

RISK FACTORS

 

Except as set forth below, there have been no material changes to the risk factors previously disclosed in the 2020 Form 10-K.

 

Risks Relating to Our Business

 

Implementation of our new ERP system could disrupt business operations.

 

We implemented a new ERP system in the second quarter of 2021. The implementation has required and may continue to require significant investments of time, money and resources and may result in the diversion of senior management’s attention from our ongoing operations. Furthermore, the implementation has resulted and may continue to result in changes to many of our existing operational, financial and administrative business processes, including, but not limited to, our budgeting, purchasing, receiving, provisioning, servicing, accounting and reporting processes. The new ERP system has required and may continue to require both the implementation of new internal controls and changes to existing internal control frameworks and procedures. If technical problems or other significant issues arise in connection with the implementation or operation of the new ERP system, it could have a material negative impact on our operations, business, financial results and financial condition.

 

Risks Relating to Our Indebtedness

 

We have incurred substantial indebtedness, including in connection with various acquisitions, and the degree to which we are now leveraged may have a material adverse effect on our business, financial condition or results of operations and cash flows.

 

We currently have a substantial amount of indebtedness. This substantial amount of indebtedness could limit our ability to obtain additional financing for working capital, capital expenditures, acquisitions, strategic investments, debt service requirements, stock repurchases or other purposes. It may also increase our vulnerability to adverse economic, market and industry conditions (including the impact of the COVID-19 pandemic), limit our flexibility in planning for, or reacting to, changes in our business operations or to our industry overall, and place us at a disadvantage in relation to our competitors that have lower debt levels.

 

Our ability to make payments on and to refinance our indebtedness, including the debt incurred in connection with acquisitions, as well as any future debt that we may incur, will depend on our ability to generate cash in the future from operations, financings or asset sales. Our ability to generate cash is subject to general economic, financial, competitive, legislative, regulatory and other factors, some of which are beyond our control.

 

Our inability to raise funds necessary to repurchase, or settle conversions of, either series of the Convertible Notes, upon a fundamental change as described in the applicable Convertible Notes Indenture, may lead to defaults under such indenture and under agreements governing our existing or future indebtedness.

 

If we repurchase the Convertible Notes for cash, which holders may require upon a fundamental change as described in the applicable Convertible Note Indenture, or settle such Convertible Notes by cash or by a combination of cash and shares of our common stock in the event a holder elects to convert their Convertible Notes following a fundamental change, we will be required to make cash payments with respect to the Convertible Notes being converted or repurchased.

 

 

However, we may not have enough available cash or be able to obtain financing at the time we are required to make purchases of the Convertible Notes being surrendered or converted. In addition, our ability to repurchase the Convertible Notes or to pay cash upon conversion of Convertible Notes is limited by the agreements governing our existing indebtedness and may also be limited by law, by regulatory authority or by agreements that will govern our future indebtedness. Our failure to repurchase Convertible Notes at a time when the repurchase is required by the applicable Convertible Notes Indenture or to pay cash payable on future conversions of the Convertible Notes as required by such indenture would constitute a default under such indenture. A default under the applicable Convertible Notes Indenture or the fundamental change itself could also lead to a default under agreements governing our existing or future indebtedness (including the Third Amended and Restated Credit Agreement and the Senior Notes Indenture).

 

The conditional conversion feature of either series of the Convertible Notes, if triggered, may adversely affect our financial condition and operating results.

 

In the event the conditional conversion feature of either series of the Convertible Notes is triggered, holders of the applicable Convertible Notes will be entitled to convert such Convertible Notes at any time during specified periods at their option. If one or more holders elect to convert their Convertible Notes, we initially elect to satisfy our conversion obligations by combination settlement. In addition, in the future, we may elect to settle all of our conversion obligation through the payment of cash, which could adversely affect our liquidity. In addition, even if holders do not elect to convert the Convertible Notes, we could be required under applicable accounting rules to reclassify all or a portion of the outstanding principal of the Convertible Notes as a current rather than long-term liability, which would result in a material reduction of our net working capital.

 

Conversion of either series of the Convertible Notes will dilute the ownership interest of existing stockholders or may otherwise depress the price of our common stock.

 

The conversion of some or all of the Convertible Notes will dilute the ownership interests of existing stockholders to the extent we deliver shares of our common stock upon conversion of any of the Convertible Notes. The Convertible Notes may from time to time in the future be convertible at the option of their holders prior to their scheduled terms under certain circumstances. Any sales in the public market of the common stock issuable upon such conversion could adversely affect prevailing market prices of our common stock. In addition, the existence of the Convertible Notes may encourage short selling by market participants because the conversion of the Convertible Notes could be used to satisfy short positions or anticipated conversion of the Convertible Notes into shares of our common stock could depress the price of our common stock.

 

 

ITEM 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

Certain information relating to common stock repurchases by the Company and any affiliated purchasers within the meaning of Rule 10b-18(a)(3) under the Exchange Act during the three months ended June 30, 2021 were as follows (dollars in thousands, except per share data):

 

Period

 

Total Number

of Shares

Purchased

   

Average Price

Paid Per Share

   

Total Number of

Shares Purchased

as Part of Publicly Announced Plans

or Programs(1)

   

Approximate Dollar Value of Shares

that May Yet Be Purchased Under

the Plans or

Programs

 

April 1 to 30, 2021(2)

    64     $ 1,829.28       -     $ 145,081  

May 1 to 31, 2021

    -     $ -       -     $ 145,081  

June 1 to 30, 2021

    -     $ -       -     $ 145,081  

Total

    64     $ 1,829.28       -          

 


(1)

On July 1, 2015, the Board authorized up to $250.0 million of share repurchases (subject to a total cap of 600,000 shares of common stock), which was announced on August 7, 2015. The authorization does not have an expiration date. Purchases under the share repurchase program may be made from time to time on the open market and in privately negotiated transactions. The size and timing of these purchases are based on a number of factors, including share price and business and market conditions.

(2)

Represents shares withheld from associates to satisfy estimated tax withholding obligations in connection with the vesting of restricted stock and/or exercises of SARs under the 2015 Plan. The average price paid per share for the common stock withheld was based on the closing price of the Company’s common stock on the applicable vesting or exercise measurement date.

 

 

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES

 

None.

 

 

ITEM 4.

MINE SAFETY DISCLOSURES

 

Not applicable.

 

 

ITEM 5.

OTHER INFORMATION

 

Not applicable.

 

 

ITEM 6.

EXHIBITS

 

Exhibit

Number

Description

   

4.1

First Supplemental Indenture, dated as of June 30, 2021, to that certain Indenture, dated as of November 9, 2020, by and among Cable One, Inc., the guarantors from time to time party thereto and The Bank of New York Mellon Trust Company, N.A., as trustee, relating to the 4.00% Senior Notes due 2030.*

   

4.2

First Supplemental Indenture, dated as of June 30, 2021, to that certain Indenture, dated as of March 5, 2021, by and among Cable One, Inc., the guarantors from time to time party thereto and The Bank of New York Mellon Trust Company, N.A., as trustee, relating to the 0.000% Convertible Senior Notes due 2026.*

   

4.3

First Supplemental Indenture, dated as of June 30, 2021, to that certain Indenture, dated as of March 5, 2021, by and among Cable One, Inc., the guarantors from time to time party thereto and The Bank of New York Mellon Trust Company, N.A., as trustee, relating to the 1.125% Convertible Senior Notes due 2028.*

   

10.1

Amendment No. 2, dated as of May 3, 2021, to the Third Amended and Restated Credit Agreement, dated as of October 30, 2020, among Cable One, Inc., certain of its wholly owned subsidiaries party thereto, JPMorgan Chase Bank, N.A., as administrative agent, and the lenders party thereto (incorporated herein by reference to Exhibit 10.1 to the Current Report on Form 8-K of Cable One, Inc. filed on May 3, 2021).

   

31.1

Principal Executive Officer Certification required by Rules 13a-14 and 15d-14 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*

   

31.2

Principal Financial Officer Certification required by Rules 13a-14 and 15d-14 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*

   

32

Certification of Principal Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**

 

101.INS

Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document).

   

101.SCH

Inline XBRL Taxonomy Extension Schema Document.*

   

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document.*

   

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document.*

   

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document.*

   

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document.*

   

104

The cover page of this Quarterly Report on Form 10-Q for the quarter ended June 30, 2021, formatted in Inline XBRL (included within the Exhibit 101 attachments).

__________

* Filed herewith.

** Furnished herewith.

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Cable One, Inc.

(Registrant)

 
     

By:

/s/ Julia M. Laulis

 
 

Name: 

Julia M. Laulis

 
 

Title: 

Chair of the Board, President and Chief Executive Officer

 

 

Date: August 9, 2021

 

By:

/s/ Steven S. Cochran

 
 

Name: 

Steven S. Cochran

 
 

Title: 

Chief Financial Officer

 

 

Date: August 9, 2021

 

 

45