Enventis Corporation (NASDAQ: ENVE) today reported total revenue of $49.7 million for the second quarter ending June 30, 2014, an increase of 5 percent year over year. Revenue was driven by strong fiber and data and equipment segment results, which were up 5 percent and 15 percent respectively. EBITDA, per the company’s credit agreement, totaled $12.6 million in the second quarter, up 3 percent year over year. Net income totaled $1.9 million for the second quarter, a decrease of 18 percent year over year, and was impacted by $911,000 of pre-tax costs related to the proposed merger agreement with Consolidated Communications Holdings, Inc. Excluding these unique costs, net income would have been $542,000 higher and would have been up $132,000 or 6 percent year over year.
“We are very pleased with the strong second quarter results we produced and the positive momentum we have moving into the second half of the year,” said John Finke, president and chief executive officer at Enventis. We’re excited about the potential of our recently launched Cloud Services and the value and benefit this suite of services offer our business customers. Overall, we remain focused on our strategic initiatives and driving revenue growth and profitability across all lines of business.”
Fiber and Data Segment (before inter-segment eliminations)
- Fiber and Data revenue totaled $17.8 million, up 5 percent year over year. This growth is driven by a 6 percent boost in retail revenue and a 4 percent increase in wholesale or carrier services revenue.
- Costs and expenses for this segment totaled $15.5 million, up 5 percent from the prior year.
- Operating income totaled $2.4 million, up 6 percent year over year.
- Net income totaled $1.4 million, an increase of 6 percent year over year.
Equipment Segment (before inter-segment eliminations)
- Second quarter Equipment Segment revenue totaled $17.4 million, a 15 percent increase year over year.
- Equipment sales revenue was $14.1 million, an increase of 9 percent compared to a year ago. Equipment revenue tends to fluctuate quarter to quarter based on sales and installation schedules.
- Support Services revenue in the Equipment Segment was $3.4 million, a 52 percent increase from the second quarter 2013.
- Operating income totaled $1.7 million, an 84 percent increase year over year.
- Net income totaled $1 million, up 84 percent over the second quarter 2013.
Telecom Segment (before inter-segment eliminations)
- Second quarter Telecom Segment revenue totaled $14.4 million, down 2 percent from a year ago. Telecom results were affected by legacy service declines primarily in network access and local service revenue. Broadband service revenue grew 4 percent, offsetting part of the Telecom revenue decline. Competitive price compression is impacting the growth rates of broadband services.
- Digital TV subscribers were up 7 percent and DSL subscribers increased 3 percent and year over year.
- Costs and expenses totaled $12.5 million, down 1 percent year over year.
- Operating and Net income were both down 5 percent compared to a year ago.
Total Capex, Depreciation and Amortization
Total capital
expenditures in the second quarter were $6.8 million, compared with $6.5
million in the second quarter 2013. Depreciation and amortization
expense increased $258,000 or 4 percent in the second quarter. The
increase is primarily attributed to increased capital expenditures
associated with fiber network expansion and success-based capital
expenditures supporting Fiber and Data revenue growth.
Debt Position
Long-term debt and current maturities,
including capitalized leases, totaled $134.4 million as of June 30,
2014. The second quarter 2014 debt balance represents a decrease of
$800,000 from the beginning of the year, a reduction of $1.6 million
year over year, and a reduction of $7.5 million since the company’s
acquisition of Fargo, No. Dakota-based, IdeaOne Telecom in March 2012.
Net debt, which measures financial balance sheet strength and subtracts
cash on hand from the debt balance, was $126.9 million as of June 30,
2014.
Shareholders Approved Corporate Name Change to Enventis
The
company’s shareholders approved a corporate name change from HickoryTech
Corporation to Enventis Corporation at the company’s annual shareholder
meeting on May 6. The company’s stock is now traded as Enventis on the
NASDAQ exchange under ticker symbol “ENVE.” The corporate name change
was the final step in the company’s move to a unified brand following
its service brand change to Enventis in October 2013.
Launch of New and Expanded Cloud Services
On June 23, 2014,
Enventis announced the launch and expansion of its expanded suite of
cloud-based services bringing enterprise-class, cloud capabilities and
features to businesses of all sizes. Enventis’ SingleLink Unified
Communications solution was enhanced to include a more powerful set of
features and Cloud Compute, Data Protection and Cloud Wifi solutions
were launched offering businesses reliable, yet simple to deploy cloud
solutions backed by a proven partner. As a Cisco Gold Partner with a
Master Cloud Builder Specialization, Enventis has the technical
expertise and capability to deploy and support cloud-ready integrated
infrastructure including both public and private cloud strategies.
Agreement and Plan of Merger
On June 30, 2014, Enventis
announced its Board of Directors approved a definitive agreement for
Enventis to merge with Consolidated Communications. This agreement is an
all-stock transaction in which Consolidated Communications will acquire
100 percent of Enventis’ 13.8 million (fully diluted) shares outstanding
in a transaction valued at approximately $350 million. Under the terms
of the agreement, Enventis shareholders will receive a fixed exchange
ratio of 0.7402 shares of CNSL common stock for each share of ENVE
common stock. Completion of the merger is subject to various customary
closing conditions, including, but not limited to, approval and adoption
by Enventis and Consolidated shareholders and certain regulatory
approvals. We incurred $911,000 of transaction fees related to entering
the merger agreement during the quarter ended June 30, 2014.
About Enventis
Enventis, formerly HickoryTech, (NASDAQ: ENVE)
is a leading provider of advanced communication solutions including data,
cloud
and IT
services to businesses throughout the upper Midwest. The company also
provides residential broadband services in select southern Minnesota and
northwest Iowa communities. The Enventis fiber network spans more than
4,200 route miles across Minnesota and into Iowa, North Dakota, South
Dakota and Wisconsin. The company has 520 employees with corporate
headquarters located in Mankato, Minn. and a 116-year track record of
stability. Learn more about Enventis at www.enventis.com.
Non-GAAP Measures
To supplement the Company’s financial
statements presented in accordance with GAAP, the Company provides
certain non-GAAP financial measures of financial performance and
position. The Company’s reference to these non-GAAP measures should be
considered in addition to results prepared under current accounting
standards, but are not a substitute for, or superior to, GAAP results.
These non-GAAP measures are provided to enhance investors’ overall
understanding of the Company’s current financial performance, financial
position and ability to generate cash flows. In many cases non-GAAP
financial measures are used by analysts and investors to evaluate the
Company’s performance and financial position. Reconciliation to the
nearest GAAP measure included in this press release can be found in the
financial table included below.
Forward-looking statement
Certain statements included in
this press release that are not historical facts are "forward-looking
statements." Such forward-looking statements are based on current
expectations, estimates and projections about the industry in which
Enventis operates and management's beliefs and assumptions. The
forward-looking statements are subject to uncertainties. These
statements are not guarantees of future performance and involve certain
risks, uncertainties and probabilities. Therefore, actual outcomes and
results may differ materially from what is expressed or forecasted in
such forward-looking statements. You are cautioned not to place undue
reliance on these forward-looking statements, which speak only as of the
date on which they were made. Enventis undertakes no obligation to
update any of its forward-looking statements, except as required by law.
Important Merger Information and Additional Information
This document does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.
In connection with the proposed transaction, Enventis and Consolidated Communications will file relevant materials with the SEC. Consolidated will file a registration statement on Form S-4 with the Securities and Exchange Commission (the “SEC”). ENVENTIS SHAREHOLDERS ARE ENCOURAGED TO READ THE REGISTRATION STATEMENT AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC WHEN THEY BECOME AVAILABLE, INCLUDING THE PROXY STATEMENT/PROSPECTUS THAT WILL BE PART OF THE REGISTRATION STATEMENT BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE TRANSACTION. The final proxy statement/prospectus will be mailed to Enventis shareholders. The registration statement and proxy statement/prospectus and other documents filed by Enventis with the SEC are, or when filed will be, available free of charge at the SEC web site at www.sec.gov. Copies of the registration statement and proxy statement/prospectus (when available) and other filings made by Enventis with the SEC can also be obtained, free of charge, by directing a request to Enventis Corporation, 221 East Hickory Street, P.O. Box 3248, Mankato, MN, Attn: Investor Relations. The registration statement and proxy statement/prospectus (when available) and such other documents are also available for free in the investor relations portion of our web site at www.enventis.com, as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC.
Participants in the Solicitation
Enventis and Consolidated Communications, and certain of their respective directors and officers and other persons may be deemed to be participants in the solicitation of proxies from its shareholders in connection with the proposed acquisition transaction. Information regarding directors and executive officers of Enventis in the solicitation is set forth in the Enventis proxy statements and Annual Reports on Form 10-K, previously filed with the SEC. Information regarding directors and executive officers of Consolidated in the solicitation is set forth in the Consolidated proxy statements and Annual Reports on Form 10-K, previously filed with the SEC. Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the proxy statement/prospectus and other relevant materials to be filed with the SEC when they become available. Investors should read the proxy statement/prospectus carefully when it becomes available before making any voting or investment decisions.
Consolidated Statements of Income | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
|
| |||||||||||||||||||||||||||
Three Months Ended June 30 | % | Six Months Ended June 30 | % | |||||||||||||||||||||||||
(Dollars in thousands, except share data) | 2014 | 2013 | Change | 2014 | 2013 | Change | ||||||||||||||||||||||
Operating revenue: | ||||||||||||||||||||||||||||
Services | $ | 35,671 | $ | 34,231 | 4 | % | $ | 69,884 | $ | 67,636 | 3 | % | ||||||||||||||||
Equipment | 14,052 | 12,910 | 9 | % | 24,079 | 28,274 | -15 | % | ||||||||||||||||||||
Total operating revenue | 49,723 | 47,141 | 5 | % | 93,963 | 95,910 | -2 | % | ||||||||||||||||||||
Costs and expenses: | ||||||||||||||||||||||||||||
Cost of sales, excluding depreciation and amortization | 12,357 | 10,860 | 14 | % | 20,901 | 24,082 | -13 | % | ||||||||||||||||||||
Cost of services, excluding depreciation and amortization | 17,335 | 16,971 | 2 | % | 33,995 | 33,570 | 1 | % | ||||||||||||||||||||
Selling, general and administrative expenses | 8,327 | 7,047 | 18 | % | 15,290 | 14,496 | 5 | % | ||||||||||||||||||||
Asset impairment | - | 5 | - | 638 | ||||||||||||||||||||||||
Depreciation and amortization | 7,510 | 7,252 | 4 | % | 15,090 | 14,261 | 6 | % | ||||||||||||||||||||
Total costs and expenses | 45,529 | 42,135 | 8 | % | 85,276 | 87,047 | -2 | % | ||||||||||||||||||||
Operating income | 4,194 | 5,006 | -16 | % | 8,687 | 8,863 | -2 | % | ||||||||||||||||||||
Interest and other income | 8 | 13 | -38 | % | 8 | 15 | -47 | % | ||||||||||||||||||||
Interest expense | (991 | ) | (1,131 | ) | -12 | % | (1,970 | ) | (2,270 | ) | -13 | % | ||||||||||||||||
Income before income taxes | 3,211 | 3,888 | -17 | % | 6,725 | 6,608 | 2 | % | ||||||||||||||||||||
Income tax provision | 1,300 | 1,567 | -17 | % | 2,741 | 2,661 | 3 | % | ||||||||||||||||||||
Net income | $ | 1,911 | $ | 2,321 | -18 | % | $ | 3,984 | $ | 3,947 | 1 | % | ||||||||||||||||
Basic earnings per share | $ | 0.14 | $ | 0.17 | -18 | % | $ | 0.29 | $ | 0.29 | 0 | % | ||||||||||||||||
|
|
|
| |||||||||||||||||||||||||
Basic weighted average common shares outstanding | 13,641,564 | 13,531,007 | 13,619,055 | 13,543,690 | ||||||||||||||||||||||||
Diluted earnings per share | $ | 0.14 | $ | 0.17 | -18 | % | $ | 0.29 | $ | 0.29 | 0 | % | ||||||||||||||||
|
| |||||||||||||||||||||||||||
Diluted weighted average common and equivalent shares outstanding | 13,696,119 | 13,576,967 | 13,679,378 | 13,584,749 | ||||||||||||||||||||||||
Dividends per share | $ | 0.15 | $ | 0.145 | 3 | % | $ | 0.30 | $ | 0.29 | 3 | % | ||||||||||||||||
Consolidated Balance Sheets | ||||||||||
(unaudited) | ||||||||||
(Dollars and Share Data in Thousands) | June 30, 2014 | December 31, 2013 | ||||||||
Assets | ||||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | 7,478 | $ | 7,960 | ||||||
Receivables, net of allowance for doubtful accounts of $344 and $370 | 31,650 | 26,073 | ||||||||
Inventories | 1,043 | 1,668 | ||||||||
Income taxes receivable | 3,334 | 970 | ||||||||
Deferred income taxes, net | 2,377 | 2,660 | ||||||||
Prepaid expenses | 2,753 | 2,545 | ||||||||
Other | 1,034 | 1,386 | ||||||||
Total current assets | 49,669 | 43,262 | ||||||||
Investments | 3,595 | 3,414 | ||||||||
Property, plant and equipment | 471,823 | 461,712 | ||||||||
Accumulated depreciation and amortization | (293,754 | ) | (280,386 | ) | ||||||
Property, plant and equipment, net | 178,069 | 181,326 | ||||||||
Other assets: | ||||||||||
Goodwill | 29,028 | 29,028 | ||||||||
Intangible assets, net | 3,827 | 4,088 | ||||||||
Deferred costs and other | 6,435 | 5,762 | ||||||||
Total other assets | 39,290 | 38,878 | ||||||||
Total assets | $ | 270,623 | $ | 266,880 | ||||||
Liabilities and Shareholders' Equity | ||||||||||
Current liabilities: | ||||||||||
Accounts payable | $ | 3,586 | $ | 3,163 | ||||||
Extended term payable | 13,068 | 8,879 | ||||||||
Deferred revenue | 5,202 | 6,056 | ||||||||
Accrued expenses and other | 11,201 | 10,443 | ||||||||
Financial derivative instruments | 371 | 242 | ||||||||
Current maturities of long-term obligations | 1,504 | 1,586 | ||||||||
Total current liabilities | 34,932 | 30,369 | ||||||||
Long-term liabilities: | ||||||||||
Debt obligations, net of current maturities | 132,938 | 133,621 | ||||||||
Accrued income taxes | 246 | 244 | ||||||||
Deferred revenue | 2,570 | 2,705 | ||||||||
Financial derivative instruments | 537 | 1,184 | ||||||||
Accrued employee benefits and deferred compensation | 12,357 | 12,344 | ||||||||
Deferred income taxes | 37,199 | 37,103 | ||||||||
Total long-term liabilities | 185,847 | 187,201 | ||||||||
Total liabilities | 220,779 | 217,570 | ||||||||
Commitments and contingencies | ||||||||||
Shareholders' equity: | ||||||||||
Common stock, no par value, $0.10 stated value | ||||||||||
Shares authorized: 100,000 | ||||||||||
Shares issued and outstanding: 13,646 in 2014 and 13,569 in 2013 | 1,365 | 1,357 | ||||||||
Additional paid-in capital | 17,271 | 16,462 | ||||||||
Retained earnings | 30,675 | 30,782 | ||||||||
Accumulated other comprehensive income | 533 | 709 | ||||||||
Total shareholders' equity | 49,844 | 49,310 | ||||||||
Total liabilities and shareholders' equity | $ | 270,623 | $ | 266,880 | ||||||
Fiber and Data Segment | ||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Three Months Ended June | Six Months Ended | |||||||||||||||||||||||
30 | June 30 | |||||||||||||||||||||||
(Dollars in thousands) | 2014 | 2013 | % Change | 2014 | 2013 | % Change | ||||||||||||||||||
Revenue before intersegment eliminations: | ||||||||||||||||||||||||
Business | $ | 9,811 | $ | 9,239 | 6 | % | $ | 19,474 | $ | 18,064 | 8 | % | ||||||||||||
Wholesale | 7,821 | 7,540 | 4 | % | 15,636 | 15,186 | 3 | % | ||||||||||||||||
Intersegment | 211 | 213 | -1 | % | 432 | 426 | 1 | % | ||||||||||||||||
Total Fiber and Data revenue | 17,843 | 16,992 | 5 | % | 35,542 | 33,676 | 6 | % | ||||||||||||||||
Cost of services | ||||||||||||||||||||||||
(excluding depreciation and amortization) | 8,865 | 8,583 | 3 | % | 17,071 | 16,840 | 1 | % | ||||||||||||||||
Selling, general and administrative expenses | 3,494 | 3,233 | 8 | % | 6,850 | 6,593 | 4 | % | ||||||||||||||||
Asset impairment | - | 5 | - | 638 | ||||||||||||||||||||
Depreciation and amortization | 3,107 | 2,922 | 6 | % | 6,297 | 5,718 | 10 | % | ||||||||||||||||
Total costs and expenses | 15,466 | 14,743 | 5 | % | 30,218 | 29,789 | 1 | % | ||||||||||||||||
Operating income | $ | 2,377 | $ | 2,249 | 6 | % | $ | 5,324 | $ | 3,887 | 37 | % | ||||||||||||
Net income | $ | 1,415 | $ | 1,340 | 6 | % | $ | 3,154 | $ | 2,301 | 37 | % | ||||||||||||
Capital expenditures | $ | 3,180 | $ | 2,970 | 7 | % | $ | 5,768 | $ | 5,913 | -2 | % | ||||||||||||
Equipment Segment | ||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Three Months Ended June | Six Months Ended June | |||||||||||||||||||||||
30 | 30 | |||||||||||||||||||||||
(Dollars in thousands) | 2014 | 2013 | % Change | 2014 | 2013 | % Change | ||||||||||||||||||
Revenue before intersegment eliminations: | ||||||||||||||||||||||||
Equipment | $ | 14,052 | $ | 12,910 | 9 | % | $ | 24,079 | $ | 28,274 | -15 | % | ||||||||||||
Services | 3,355 | 2,206 | 52 | % | 5,576 | 4,079 | 37 | % | ||||||||||||||||
Total operating revenue | 17,407 | 15,116 | 15 | % | 29,655 | 32,353 | -8 | % | ||||||||||||||||
Cost of sales | ||||||||||||||||||||||||
(excluding depreciation and amortization) | 12,357 | 10,860 | 14 | % | 20,901 | 24,082 | -13 | % | ||||||||||||||||
Cost of services | ||||||||||||||||||||||||
(excluding depreciation and amortization) | 1,737 | 1,808 | -4 | % | 3,514 | 3,503 | 0 | % | ||||||||||||||||
Selling, general and administrative expenses | 1,467 | 1,390 | 6 | % | 2,770 | 2,804 | -1 | % | ||||||||||||||||
Depreciation and amortization | 130 | 124 | 5 | % | 268 | 209 | 28 | % | ||||||||||||||||
Total costs and expenses | 15,691 | 14,182 | 11 | % | 27,453 | 30,598 | -10 | % | ||||||||||||||||
Operating income | $ | 1,716 | $ | 934 | 84 | % | $ | 2,202 | $ | 1,755 | 25 | % | ||||||||||||
Net income | $ | 1,020 | $ | 555 | 84 | % | $ | 1,307 | $ | 1,040 | 26 | % | ||||||||||||
Capital expenditures | $ | 28 | $ | 403 | -93 | % | $ | 137 | $ | 961 | -86 | % | ||||||||||||
Telecom Segment | ||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Three Months Ended June | Six Months Ended | |||||||||||||||||||||||
30 | % | June 30 | % | |||||||||||||||||||||
(Dollars in thousands) | 2014 | 2013 | Change | 2014 | 2013 | Change | ||||||||||||||||||
Revenue before intersegment eliminations: | ||||||||||||||||||||||||
Local Service | $ | 2,799 | $ | 2,885 | -3 | % | $ | 5,529 | $ | 5,848 | -5 | % | ||||||||||||
Network Access | 4,220 | 4,482 | -6 | % | 8,635 | 9,183 | -6 | % | ||||||||||||||||
Broadband | 5,455 | 5,241 | 4 | % | 10,731 | 10,246 | 5 | % | ||||||||||||||||
Other | 1,486 | 1,598 | -7 | % | 2,999 | 3,177 | -6 | % | ||||||||||||||||
Intersegment | 426 | 416 | 2 | % | 860 | 833 | 3 | % | ||||||||||||||||
Total operating revenue | $ | 14,386 | $ | 14,622 | -2 | % | $ | 28,754 | $ | 29,287 | -2 | % | ||||||||||||
Total Telecom revenue before intersegment eliminations | ||||||||||||||||||||||||
Unaffiliated Customers | $ | 13,960 | $ | 14,206 | $ | 27,894 | $ | 28,454 | ||||||||||||||||
Intersegment | 426 | 416 | 860 | 833 | ||||||||||||||||||||
14,386 | 14,622 | 28,754 | 29,287 | |||||||||||||||||||||
Cost of services (excluding depreciation and amortization) | 6,845 | 6,767 | 1 | % | 13,654 | 13,614 | 0 | % | ||||||||||||||||
Selling, general and administrative expenses | 1,981 | 2,146 | -8 | % | 3,967 | 4,391 | -10 | % | ||||||||||||||||
Depreciation and amortization | 3,708 | 3,756 | -1 | % | 7,386 | 7,459 | -1 | % | ||||||||||||||||
Total costs and expenses | 12,534 | 12,669 | -1 | % | 25,007 | 25,464 | -2 | % | ||||||||||||||||
Operating income | $ | 1,852 | $ | 1,953 | -5 | % | $ | 3,747 | $ | 3,823 | -2 | % | ||||||||||||
Net income | $ | 1,103 | $ | 1,163 | -5 | % | $ | 2,221 | $ | 2,267 | -2 | % | ||||||||||||
Capital expenditures | $ | 3,508 | $ | 2,622 | 34 | % | $ | 5,312 | $ | 4,382 | 21 | % | ||||||||||||
Key Metrics | ||||||||||||||||||||||||
Business access lines | 18,660 | 19,628 | -5 | % | ||||||||||||||||||||
Residential access lines | 19,914 | 21,496 | -7 | % | ||||||||||||||||||||
Total access lines | 38,574 | 41,124 | -6 | % | ||||||||||||||||||||
High-speed Internet ("DSL") customers | 21,185 | 20,538 | 3 | % | ||||||||||||||||||||
Digital TV customers | 11,749 | 11,001 | 7 | % | ||||||||||||||||||||
Reconciliation of Non-GAAP Measures | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30 | June 30 | |||||||||||||||
(Dollars in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Reconciliation of consolidated net income to EBITDA: | ||||||||||||||||
Net income | $ | 1,911 | $ | 2,321 | $ | 3,984 | $ | 3,947 | ||||||||
Add: | ||||||||||||||||
Depreciation and amortization | 7,510 | 7,252 | 15,090 | 14,261 | ||||||||||||
Interest expense | 991 | 1,131 | 1,970 | 2,270 | ||||||||||||
Income taxes | 1,300 | 1,567 | 2,741 | 2,661 | ||||||||||||
EBITDA | 11,712 | 12,271 | 23,785 | 23,139 | ||||||||||||
Adjustments allowed under our credit agreement: | ||||||||||||||||
Merger Costs/Asset impairment | 911 | 5 | 911 | 638 | ||||||||||||
EBITDA per our credit agreement | $ | 12,623 | $ | 12,276 | $ | 24,696 | $ | 23,777 | ||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
(Dollars in thousands) | June 30 | June 30 | ||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||
Reconciliation of net income to net income without merger costs: | ||||||||||||||||
Net income | $ | 1,911 | $ | 2,321 | $ | 3,984 | $ | 3,947 | ||||||||
Add back: After-tax merger costs | 542 | - | 542 | - | ||||||||||||
Net income excluding merger costs | $ | 2,453 | $ | 2,321 | $ | 4,526 | $ | 3,947 | ||||||||
(Dollars in thousands) | ||||||||||||||||
Reconciliation of net debt: | Jun-14 | Mar-14 | Dec-13 | Sep-13 | ||||||||||||
Debt obligations, net of current maturities | $ | 132,938 | $ | 133,289 | $ | 133,621 | $ | 134,018 | ||||||||
Current maturities of long-term obligations | 1,504 | 1,551 | 1,586 | 1,584 | ||||||||||||
Total Debt | $ | 134,442 | $ | 134,840 | $ | 135,207 | $ | 135,602 | ||||||||
Less: | ||||||||||||||||
Cash and cash equivalents | 7,478 | 12,243 | 7,960 | 6,516 | ||||||||||||
Net Debt | $ | 126,964 | $ | 122,597 | $ | 127,247 | $ | 129,086 | ||||||||