Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

SureWest Reports Fourth Quarter and Full Year 2011 Results

Strong Broadband Growth Drives 2% Year-over-Year Increases in Revenues and Adjusted EBITDA

- 2011 Broadband revenues grew 8% year-over-year with a 16% increase in business services revenues and a 6% increase in residential revenues

- 4% year-over-year growth in Broadband residential RGUs

- 2011 adjusted free cash flow increased 20% year-over-year

- Net income of $1.8 million; $0.13 earnings per share


News provided by

SureWest Communications

Feb 29, 2012, 08:30 ET

Share this article

Share toX

Share this article

Share toX

ROSEVILLE, Calif., Feb. 29, 2012 /PRNewswire/ -- SureWest Communications (NASDAQ: SURW) today announced operating results for the fourth quarter and full year ended December 31, 2011.

(Logo: http://photos.prnewswire.com/prnh/20050908/SFSUREWESTLOGO)

Steve Oldham, SureWest's president and chief executive officer, said, "Our strong 2011 results were highlighted by top-line business and residential services revenue growth, driving an increase in adjusted EBITDA. Our core Broadband segment now accounts for 77% of the company's total revenues and 54% of total adjusted EBITDA. SureWest's business services revenues continue to be an important part of delivering long-term, sustainable growth due to positive trends in Kansas City and increased bandwidth demands for backhaul services to wireless carriers. We continue to increase the take rates of our residential products like Advanced Digital TV, high-speed Internet and Broadband Voice over IP. During the year, we also added 15,400 new fiber homes in Kansas City that we are aggressively targeting.

"The investments we've made over the last several years to expand our extensive fiber-to-the-home network and enhance our suite of services have delivered excellent returns and offer many opportunities for additional value creation. Our knowledge and innovation is what drives SureWest's strong continued growth and underscores the strategic benefits of the recently announced acquisition of our company by Consolidated Communications. The combination with Consolidated is highly accretive and brings together Consolidated's strong cash flow with SureWest's proven broadband growth strategy. Customers and shareholders alike will benefit from the combined company's greater scale, scope and financial resources."

The following table highlights financial results for continuing operations on a consolidated basis (dollars are in thousands):


Y-O-Y comparison


Full Year comparison

Consolidated

Q4'11


Q4'10


Change


%


2011


2010


Change


%

Broadband Revenue

$  49,010


$  45,032


$    3,978


9%


$188,366


$ 174,546


$  13,820


8%

Telecom Revenue

14,529


16,614


(2,085)


(13%)


59,687


68,953


(9,266)


(13%)

Total Revenue

63,539


61,646


1,893


3%


248,053


243,499


4,554


2%

Adjusted EBITDA

21,602


21,780


(178)


(1%)


84,431


82,511


1,920


2%

Net Income

1,483


1,951


(468)


(24%)


1,802


3,355


(1,553)


(46%)

Capital Expenditures

21,747


13,289


8,458


64%


72,528


52,560


19,968


38%

Net Cash Provided by Operating Activities

20,259


17,044


3,215


19%


81,448


63,553


17,895


28%

Free Cash Flow

(4,241)


4,439


(8,680)


(196%)


(6,761)


12,620


(19,381)


(154%)

Adjusted Free Cash Flow

3,281


4,465


(1,184)


(27%)


16,651


13,931


2,720


20%

Net Debt

200,167


202,472


(2,305)


(1%)


200,167


202,472


(2,305)


(1%)

See Non-GAAP measure notes near end of release, and Adjusted EBITDA, Free Cash Flow, Adjusted Free Cash Flow and Net Debt reconciliations for adjustments.

Fourth Quarter Financial Results

Consolidated revenues increased 3% year-over-year to $63.5 million as Broadband revenues grew by $4 million, or 9%, more than offsetting Telecom revenue declines of $2.1 million, or 13%. Adjusted EBITDA declined 1% year-over-year to $21.6 million, with Broadband adjusted EBITDA increasing 8% to account for 54% of total adjusted EBITDA, offsetting most of the Telecom adjusted EBITDA decline of 10%. SureWest expects to continue increasing its Broadband revenues and adjusted EBITDA through expansion of both residential and business product offerings. The long-term strategy remains growing the Broadband segment while continuing to successfully offset industry-wide structural declines in the traditional Telecom segment.

Operating expenses, exclusive of depreciation and amortization, increased 5% year-over-year to $43.0 million due primarily to increases in residential video license fees and transport charges associated with commercial services growth and advertising expense offset slightly by office consolidation savings.

Net income for the quarter was $1.48 million compared to net income of $1.95 million in the same period last year. Earnings per share from continuing operations were $0.11 compared to $0.14 in the fourth quarter 2010 and $0.05 in the third quarter 2011.

Capital expenditures totaled $21.7 million for the fourth quarter and $72.5 million for the full year 2011, an increase from $52.6 million in 2010. During the quarter, SureWest added 5,800 new marketable homes on its fiber-to-the-home (FTTH) network in Kansas City and a total of 15,400 new fiber homes for the full year 2011. Also during the quarter, the company upgraded 2,800 ILEC territory copper homes with Advanced Digital TV service and completed 8,600 upgrades during 2011. These upgrades increased the percentage of fiber and copper triple-play marketable homes in the ILEC to 66%, up from 57% in the fourth quarter of 2010. The 2012 capital plan prioritizes spending where the company has experienced the greatest return on investment. This includes continued business sales growth opportunities, residential RGU growth and increased residential penetration. The company plans to pass 11,000 additional fiber homes during 2012 in Kansas City where it has experienced superior penetration levels. SureWest is reiterating projected capital expenditures of $60-70 million in 2012.

Free cash flow, defined as income from continuing operations plus depreciation and amortization less capital expenditures, was negative $4.2 million for the quarter and negative $6.8 million for the full year 2011, compared to positive $12.6 million in 2010. This decline was expected as a result of the $23.4 million investment in network expansion in 2011 compared to $1.3 million in 2010. Adjusted free cash flow, defined as free cash flow excluding capital investments in network expansion, increased 20% year-over-year to $16.7 million.

Cash and cash equivalents increased year-over-year to $4.2 million from $2.9 million. Total debt net of cash and cash equivalents (net debt) was $200.2 million, resulting in a net debt to adjusted EBITDA ratio of 2.37x.

Broadband Segment Results

Broadband revenues increased 9% year-over-year and accounted for 77% of the company's total revenues, compared to 73% in the fourth quarter 2010. Broadband adjusted EBITDA increased 8% year-over-year and now represents 54% of the company's total adjusted EBITDA. Broadband adjusted EBITDA will be impacted in the first quarter when the company incurs increases in video license fees that do not coincide with a customer price increase, which in 2012, is scheduled for the second quarter.

Broadband Residential:

Broadband Residential revenues increased 7% year-over-year to $34 million as a result of 5% growth in average revenue per user (ARPU) and a 4% increase in RGUs. To illustrate growth trends, Broadband RGUs, subscriber counts and ARPU are detailed both year-over-year and sequentially in the table and text below:


Q4 '11 vs. Q4 '10 Change


Q4 '11 vs. Q3 '11 Change


Sacramento Market


Kansas City Market


Total


Sacramento Market


Kansas City Market


Total

Broadband Residential RGUs

3%


5%


4%


1%


2%


1%

Data RGUs

0%


8%


3%


0%


3%


1%

Video RGUs

9%


7%


7%


2%


3%


2%

Voice RGUs

4%


(1%)


2%


0%


0%


0%

Total Residential Subscribers

0%


7%


3%


0%


3%


1%

The Sacramento region's Advanced Digital TV product continued to drive growth, helping to increase net video RGUs by 2,230 year-over-year and 530 sequentially. SureWest had 21,662 Advanced Digital TV subscribers through the fourth quarter, representing 78% of the company's overall video RGUs in the Sacramento market. Approximately 98% of the Advanced Digital TV subscribers bundle Internet and 79% subscribe to a triple-play with ARPU of $148.

ARPU for customers on SureWest's FTTH and hybrid fiber coaxial (HFC) networks increased 2% year-over-year to $117 due to video and data price increases in July 2011.

Residential customer churn improved year-over-year and sequentially in the fourth quarter from 1.6% to 1.4% as a result of churn reduction programs such as Advanced Digital TV video upgrades on the copper network, as well as ongoing superior customer service and value-added features like additional HD channels and increased Internet speeds.

Broadband Business:

Broadband Business revenues increased by $1.8 million, or 15%, year-over-year to $14.2 million. Business customers increased 3% year-over-year to 8,000 and ARPU grew 11% from the prior year to $592. The Kansas City market grew ARPU by 11% year-over-year while increasing customer counts by 3%. The Sacramento market grew customers by 4% while ARPU increased by 11% driven by wireless carrier backhaul and existing customers taking additional products. Broadband Business growth expectations remain high in both Sacramento and Kansas City.

As of December 31, 2011, SureWest was billing for 322 wireless backhaul access points at annualized revenues of $3.6 million. The company is now scheduled to bill for over 398 backhaul connections by third quarter 2012 with over $4.5 million in annualized revenues when those sites become active. Opportunities continue to be pursued to serve additional connections in both the Sacramento and Kansas City markets.

Telecom Segment Results

Telecom revenues declined $2.1 million, or 12.5%, year-over-year to $14.5 million, consistent with the industry-wide trend of declines in access lines, minutes of use and access revenues. This was partially due to the decrease of $1 million in regulatory support revenues that were reduced as scheduled in the first quarter 2011.  The company's scheduled state regulatory support declines began in 2006 and will be fully phased out in the first quarter 2012.

The Telecom segment has consistently generated adjusted EBITDA margins over 40% and continues to generate significant free cash flow, which is utilized to reduce debt and fund Broadband segment expansion. As the company focuses on growing its Broadband segment, the Telecom segment will continue to account for a smaller percentage of total revenues. For the fourth quarter 2011, Telecom revenues were 23% of total company revenues compared to 27% in the fourth quarter of 2010.

Additionally, voice line loss is declining and is having less of an impact on overall financial performance. Fourth quarter 2011 year-over-year consolidated ILEC voice RGU loss was 3,800, compared to a loss of 4,800 in the fourth quarter 2010. In addition, fourth quarter 2011 consolidated year-over-year loss in ILEC and CLEC voice RGUs combined was 4,400, compared to a loss of 6,000 in the fourth quarter 2010.  

Telecom Residential:

Telecom Residential revenues declined 21% year-over-year to $3.1 million resulting from a 20% decline in Telecom voice RGUs. However, of the 5,900 year-over-year Telecom Residential voice RGU losses, 2,600, or 44%, migrated to the SureWest Broadband Voice over IP service. The migration of existing Telecom ILEC access lines to Broadband VoIP enables the continued preservation of voice revenues on a consolidated basis. 

Telecom Business:

Telecom Business revenues declined 2% year-over-year to $8.4 million as a result of a 3% decrease in business customers in the ILEC territory. The company is experiencing competitive pressure in the very small business customer segments; however medium and large ILEC business customers remain stable.  

Telecom Access:

Telecom Access revenues decreased $1.1 million year-over-year to $3.0 million primarily due to the scheduled reduction in the California High Cost Fund (CHCF) subsidy, the elimination of the transport interconnection charge (TIC) and the decline in switched access revenues related to access line loss and declining minutes of use. The combined annual regulatory support related to CHCF and TIC declined roughly $4.0 million in 2011 from $6.1 million in 2010 to $2.0 million in 2011 - and will be zero in 2012. In the first quarter of 2012, the company will have an expected quarterly revenue decline of $500 thousand related to the final phase out of the CHCF.

Merger Update

As previously announced on February 6, 2012, SureWest entered into a definitive merger agreement under which Consolidated Communications (Nasdaq: CNSL) will acquire all the outstanding shares of SureWest in a cash and stock transaction valued at $23.00 per share, or a total of approximately $340.9 million, exclusive of debt. The consideration represents a 47% premium to SureWest's stock price as of the close on February 3, 2012.  Subject to the satisfaction of customary closing conditions, including federal and state regulatory approvals and the approval by both Consolidated and SureWest shareholders, the transaction is expected to close in the second half of 2012. The transaction was unanimously approved by the boards of directors of both companies.

The merger agreement is attached as Exhibit 2.1 to the Current Report on Form 8-K that SureWest filed with the Securities and Exchange Commission on February 8, 2012.

Non-GAAP Measures

In addition to the results presented in accordance with generally accepted accounting principles (GAAP) throughout this press release, the company has presented non-GAAP financial measures such as adjusted EBITDA, free cash flow, adjusted free cash flow and net debt. Adjusted EBITDA represents net income (loss) excluding amounts for income taxes, depreciation and amortization, non-cash pension and certain post-retirement benefits, non-cash stock compensation, severance and other related termination costs, and all other non-operating income/expenses. Free cash flow represents net income (loss) plus depreciation and amortization less capital expenditures. Adjusted free cash flow represents free cash flow as defined above, excluding the network expansion capital investments. Free cash flow and adjusted free cash flow are a measure of operating cash flows available for corporate purposes after providing sufficient fixed asset additions to maintain current productive capacity. Net debt represents total long-term debt (including current maturities) less cash and cash equivalents. Net debt can be used as a component in measuring leverage. The company believes these non-GAAP measures, viewed in addition to but not in lieu of its reported GAAP results, provide useful information to investors as they are an integral part of the internal evaluation of operating performance. In addition, they are measures that the company uses to evaluate management's effectiveness. Reconciliations to the comparable GAAP measures are provided in the accompanying financial and operating summaries. SureWest's non-GAAP financial measures may not be comparable to similarly titled measures presented by other companies.

Conference Call and Webcast

SureWest Communications will not host an investor call with respect to the financial results.

Additional Information and Where to Find It

In connection with the proposed transaction, Consolidated will file a registration statement on Form S-4 with the SEC, which will include the proxy statement and also constitute a prospectus with respect to the Consolidated common stock. SureWest will mail the proxy statement/prospectus to its shareholders once the Form S-4 has been declared effective. INVESTORS ARE URGED TO READ THE REGISTRATION STATEMENT AND PROXY STATEMENT/PROSPECTUS (INCLUDING ALL AMENDMENTS AND SUPPLEMENTS) BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION. Once filed with the SEC, investors may obtain free copies of the registration statement and proxy statement/prospectus, as well as other filings containing information about Consolidated and SureWest, without charge, at the SEC's website (www.sec.gov). These documents may also be obtained free of charge from SureWest's Investor Relations website (www.surw.com) or by directing a request to: SureWest Investor Relations, P.O. Box 969, Roseville, CA 95678 or by calling 916.786.1831. Copies of Consolidated's filings may be obtained free of charge from Consolidated's Investor Relations website (http://ir.consolidated.com) or by directing a request to: Consolidated Investor Relations, 121 South 17th Street, Mattoon, IL 61938.

SureWest, Consolidated and their respective officers and directors may be deemed, under SEC rules, to be participants in the solicitation of proxies from shareholders with respect to the proposed Merger. Information regarding the officers and directors of SureWest is included in its definitive proxy statement for its 2011 annual meeting filed with the SEC on April 7, 2011. Information regarding the officers and directors of Consolidated is included in its definitive proxy statement for its 2011 annual meeting filed with the SEC on March 30, 2011. More detailed information regarding the identity of potential participants in the solicitation, and their direct or indirect interests, by securities, holdings or otherwise, which interests may be different from those of the company's shareholders generally, will be set forth in the proxy statement/prospectus and other materials to be filed with the SEC in connection with the proposed transaction.

About SureWest

SureWest Communications is a leading integrated communications provider and the bandwidth leader in the markets it serves. Headquartered in Northern California for more than 95 years, SureWest offers bundled residential and commercial services in the greater Sacramento and Kansas City regions that include IP-based digital and high-definition television, high-speed Internet, Voice over IP, and local and long distance telephone. SureWest was the nation's first provider to launch residential HDTV over an IP network and offers one of the nation's fastest symmetrical Internet services with speeds of up to 50 Mbps in each direction on its fiber-to-the-home network. For up-to-date information on products and services, visit the company on Facebook and Twitter.

Safe Harbor Statement

Statements made in this news release that are not historical facts are forward-looking statements and are made pursuant to the safe harbor provisions of the Securities Litigation Reform Act of 1995. In some cases, these forward-looking statements may be identified by the use of words such as "may," "will," "should," "expect," "plan," "anticipate" or "project," or the negative of those words or other comparable words. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Such forward-looking statements are subject to a number of risks, assumptions and uncertainties that could cause the company's actual results to differ from those projected in such forward-looking statements. Important factors that could cause actual results to differ from those set forth in the forward-looking statements include, but are not limited to, advances in telecommunications technology, changes in the telecommunications regulatory environment, changes in the financial stability of other telecommunications providers who are customers of the company, changes in competition in markets in which the company operates, adverse circumstances affecting the economy in California, Kansas and Missouri in general, and in the greater Sacramento, California and greater Kansas City, Kansas and Missouri areas in particular, the availability of future financing, changes in the demand for services and products, new product and service development and introductions, and pending and future litigation.

Contacts:
Ron Rogers
Corporate Communications
916-746-3123
[email protected]

Misty Wells
Investor Relations
916-786-1799
[email protected]

SUREWEST COMMUNICATIONS

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited; Amounts in thousands, except per share amounts)














Quarters Ended








December 31,


September 30,


$


%




2011


2011


Change


Change

Operating revenues:









Broadband

$          49,010


$            48,018


$    992


2%


Telecom

14,529


14,979


(450)


(3%)



Total operating revenues

63,539


62,997


542


1%











Operating expenses:









Cost of services and products (exclusive of depreciation and amortization)

28,919


28,566


353


1%


Customer operations and selling

7,631


7,771


(140)


(2%)


General and administrative

6,496


6,879


(383)


(6%)


Depreciation and amortization

16,023


15,810


213


1%



Total operating expenses

59,069


59,026


43


0%











Income from operations

4,470


3,971


499


13%











Other income (expense):









  Investment income

3


4


(1)


(25%)


  Interest expense

(2,074)


(2,497)


423


17%


  Other, net

208


(546)


754


138%



Total other income (expense), net

(1,863)


(3,039)


1,176


39%











Income from operations before income taxes

2,607


932


1,675


180%











Income tax expense

1,124


289


835


289%











Net income

$            1,483


$                 643


$    840


131%











Basic and diluted earnings per share

$              0.11


$                0.05


$   0.06













Shares of common stock used to calculate earnings per share:









Basic

13,948


13,918


30




Diluted

14,035


14,023


12













Dividends per share

$              0.10


$                0.08


$   0.02



SUREWEST COMMUNICATIONS

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited; Amounts in thousands, except per share amounts)














Quarters Ended December 31,


$


%




2011


2010


Change


Change

Operating revenues:









Broadband

$ 49,010


$ 45,032


$ 3,978


9%


Telecom

14,529


16,614


(2,085)


(13%)



Total operating revenues

63,539


61,646


1,893


3%











Operating expenses:









Cost of services and products (exclusive of depreciation and amortization)

28,919


26,948


1,971


7%


Customer operations and selling

7,631


7,095


536


8%


General and administrative

6,496


6,828


(332)


(5%)


Depreciation and amortization

16,023


15,777


246


2%



Total operating expenses

59,069


56,648


2,421


4%











Income from operations

4,470


4,998


(528)


(11%)











Other income (expense):









  Investment income

3


15


(12)


(80%)


  Interest expense

(2,074)


(2,157)


83


4%


  Other, net

208


107


101


94%



Total other income (expense), net

(1,863)


(2,035)


172


8%











Income from operations before income taxes

2,607


2,963


(356)


(12%)











Income tax expense

1,124


1,012


112


11%











Net income

$   1,483


$   1,951


$   (468)


(24%)











Basic and diluted earnings per share

$     0.11


$     0.14


$  (0.03)













Shares of common stock used to calculate earnings per share:









Basic

13,948


13,694


254




Diluted

14,035


13,694


341













Dividends per share

$     0.10


$           -


$   0.10



SUREWEST COMMUNICATIONS

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited; Amounts in thousands, except per share amounts)














Years Ended December 31,


$


%




2011


2010


Change


Change

Operating revenues:









Broadband

$ 188,366


$ 174,546


$ 13,820


8%


Telecom

59,687


68,953


(9,266)


(13%)



Total operating revenues

248,053


243,499


4,554


2%











Operating expenses:









Cost of services and products (exclusive of depreciation and amortization)

110,271


105,719


4,552


4%


Customer operations and selling

29,777


29,637


140


0%


General and administrative

29,315


31,124


(1,809)


(6%)


Depreciation and amortization

63,965


61,825


2,140


3%



Total operating expenses

233,328


228,305


5,023


2%











Income from operations

14,725


15,194


(469)


(3%)











Other income (expense):









Investment income

39


77


(38)


(49%)


Interest expense

(11,586)


(8,346)


(3,240)


(39%)


Other, net

(41)


(216)


175


81%



Total other income (expense), net

(11,588)


(8,485)


(3,103)


(37%)











Income from operations before income taxes

3,137


6,709


(3,572)


(53%)









Income tax expense

1,335


3,354


(2,019)


(60%)











Net income

$     1,802


$     3,355


$ (1,553)


(46%)











Basic and diluted earnings per share

$       0.13


$       0.24


$   (0.11)













Shares of common stock used to calculate earnings per share:









Basic

13,876


13,836


40




Diluted

13,936


13,836


100













Dividends per share

$       0.26


$             -


$     0.26



SureWest Communications

Quarterly Selected Financial Results & Reconciliations of Non-GAAP Measures

(on a consolidated and a segment basis)

(Unaudited; Amounts in thousands)


































Consolidated Results of Operations










































For 2010 Quarters Ended:


Twelve Months Ended


For 2011 Quarters Ended:


Twelve Months Ended


Twelve Months
Year-over-Year


Quarter
Year-over-Year


Sequential
Qtr-over-Qtr



March 31


June 30


September 30


December 31


December 31,

2010


March 31


June 30


September 30


December 31


December 31,

2011


$ chg


%


$ chg


%


$ chg


%

Operating revenues  (1)  

































Broadband


$   42,577


$   43,076


$           43,861


$         45,032


$                   174,546


$   45,379


$   45,959


$           48,018


$         49,010


$                  188,366


$ 13,820


8%


$  3,978


9%


$     992


2%

Telecom


17,611


17,472


17,256


16,614


68,953


15,176


15,003


14,979


14,529


59,687


(9,266)


(13%)


(2,085)


(13%)


(450)


(3%)

Total operating revenues


60,188


60,548


61,117


61,646


243,499


60,555


60,962


62,997


63,539


248,053


4,554


2%


1,893


3%


542


1%


































Operating expenses (1)  


41,940


43,249


40,420


40,871


166,480


42,792


40,309


43,216


43,046


169,363


2,883


2%


2,175


5%


(170)


(0%)

Depreciation and amortization


15,106


15,262


15,680


15,777


61,825


15,775


16,357


15,810


16,023


63,965


2,140


3%


246


2%


213


1%

Income from operations


$     3,142


$     2,037


$             5,017


$           4,998


$                     15,194


$     1,988


$     4,296


$             3,971


$           4,470


$                    14,725


$    (469)


(3%)


$    (528)


(11%)


$     499


13%



































































Consolidated Reconciliation of Adjusted EBITDA to Net Income (Loss)  










































For 2010 Quarters Ended:


Twelve Months Ended


For 2011 Quarters Ended:


Twelve Months Ended


Twelve Months
Year-over-Year


Quarter
Year-over-Year


Sequential
Qtr-over-Qtr



March 31


June 30


September 30


December 31


December 31,

2010


March 31


June 30


September 30


December 31


December 31,

2011


$ chg


%


$ chg


%


$ chg


%

Net income (loss)


$        527


$      (527)


$             1,404


$           1,951


$                       3,355


$   (1,644)


$     1,320


$                643


$           1,483


$                      1,802


$ (1,553)


(46%)


$    (468)


(24%)


$     840


131%

Add: income tax expense


824


190


1,328


1,012


3,354


(562)


484


289


1,124


1,335


(2,019)


(60%)


112


11%


835


289%

Less: other (income)/expense


1,791


2,374


2,285


2,035


8,485


4,194


2,492


3,039


1,863


11,588


3,103


37%


(172)


(8%)


(1,176)


(39%)

Income from operations


3,142


2,037


5,017


4,998


15,194


1,988


4,296


3,971


4,470


14,725


(469)


(3%)


(528)


(11%)


499


13%

Add (subtract):

































Depreciation and amortization


15,106


15,262


15,680


15,777


61,825


15,775


16,357


15,810


16,023


63,965


2,140


3%


246


2%


213


1%

Non-cash pension expense


420


341


371


371


1,503


313


394


351


346


1,404


(99)


(7%)


(25)


(7%)


(5)


(1%)

Non-cash stock compensation expense


800


1,144


267


634


2,845


1,645


1,182


747


763


4,337


1,492


52%


129


20%


16


2%

Severance and other related costs (3)


-


1,144


-


-


1,144


-


-


-


-


-


(1,144)


(100%)


-


-


-


-

Adjusted EBITDA (2)


$   19,468


$   19,928


$           21,335


$         21,780


$                     82,511


$   19,721


$   22,229


$           20,879


$         21,602


$                    84,431


$   1,920


2%


$    (178)


(1%)


$     723


3%


































Adjusted EBITDA margin


32%


33%


35%


35%


34%


33%


36%


33%


34%


34%















































































Consolidated Free Cash Flow and Adjusted Free Cash Flow










































For 2010 Quarters Ended:


Twelve Months Ended


For 2011 Quarters Ended:


Twelve Months Ended


Twelve Months
Year-over-Year


Quarter
Year-over-Year


Sequential
Qtr-over-Qtr



March 31


June 30


September 30


December 31


December 31,

2010


March 31


June 30


September 30


December 31


December 31,

2011


$ chg


%


$ chg


%


$ chg


%

Net income (loss)


$        527


$      (527)


$             1,404


$           1,951


$                       3,355


$   (1,644)


$     1,320


$                643


$           1,483


$                      1,802


$ (1,553)


(46%)


$    (468)


(24%)


$     840


131%

Add: Depreciation and amortization


15,106


15,262


15,680


15,777


61,825


15,775


16,357


15,810


16,023


63,965


2,140


3%


246


2%


213


1%

Less: Capital expenditures


(12,536)


(13,878)


(12,857)


(13,289)


(52,560)


(11,452)


(20,671)


(18,658)


(21,747)


(72,528)


(19,968)


(38%)


(8,458)


(64%)


(3,089)


(17%)

Free cash flow (4)


3,097


857


4,227


4,439


12,620


2,679


(2,994)


(2,205)


(4,241)


(6,761)


(19,381)


(154%)


(8,680)


(196%)


(2,036)


(92%)

Add: Capital expenditures for network expansion


368


588


329


26


1,311


1,415


7,020


7,455


7,522


23,412


22,101


1686%


7,496


na


67


1%

Adjusted free cash flow (4)


$     3,465


$     1,445


$             4,556


$           4,465


$                     13,931


$     4,094


$     4,026


$             5,250


$           3,281


$                    16,651


$   2,720


20%


$ (1,184)


(27%)


$ (1,969)


(38%)



































































Consolidated Net Debt Ratio  










































For 2010 Quarters Ended:




For 2011 Quarters Ended:








Quarter
Year-over-Year


Sequential
Qtr-over-Qtr



March 31


June 30


September 30


December 31




March 31


June 30


September 30


December 31








$ chg


%


$ chg


%

Net Debt:

































Long-term debt, including current maturities


$ 215,045


$ 219,045


$         209,045


$       205,409




$ 210,000


$ 210,000


$         206,250


$       204,375








$ (1,034)


(1%)


$ (1,875)


(1%)

Less: Cash and cash equivalents


(6,982)


(6,154)


(3,215)


(2,937)




(12,881)


(11,047)


(8,932)


(4,208)








(1,271)


(43%)


4,724


53%

Net Debt (5)


$ 208,063


$ 212,891


$         205,830


$       202,472




$ 197,119


$ 198,953


$         197,318


$       200,167








$ (2,305)


(1%)


$  2,849


1%


































Ratio of Net Debt to Adjusted EBITDA:

































Net Debt


$ 208,063


$ 212,891


$         205,830


$       202,472




$ 197,119


$ 198,953


$         197,318


$       200,167
















































Divided by: Adjusted EBITDA (TTM)


$   77,873


$   77,942


$           80,316


$         82,511




$   82,764


$   85,065


$           84,609


$         84,431
















































Ratio of net debt to Adjusted EBITDA (6)


2.67


2.73


2.56


2.45




2.38


2.34


2.33


2.37

















































































Broadband Results of Operations










































For 2010 Quarters Ended:


Twelve Months Ended


For 2011 Quarters Ended:


Twelve Months Ended


Twelve Months
Year-over-Year


Quarter
Year-over-Year


Sequential
Qtr-over-Qtr



March 31


June 30


September 30


December 31


December 31,

2010


March 31


June 30


September 30


December 31


December 31,

2011


$ chg


%


$ chg


%


$ chg


%

Data (7)


$   12,073


$   11,921


$           11,844


$         12,116


$                     47,954


$   12,184


$   12,281


$           13,260


$         13,480


$                    51,205


$   3,251


7%


$  1,364


11%


$     220


2%

Video (7)


12,409


12,453


12,515


12,987


50,364


13,312


13,466


14,039


14,178


54,995


4,631


9%


1,191


9%


139


1%

Voice (7)


6,492


6,537


6,596


6,535


26,160


6,335


6,341


6,361


6,331


25,368


(792)


(3%)


(204)


(3%)


(30)


(0%)

Total residential revenues


30,974


30,911


30,955


31,638


124,478


31,831


32,088


33,660


33,989


131,568


7,090


6%


2,351


7%


329


1%

Business


10,570


11,253


11,979


12,407


46,209


12,614


12,999


13,557


14,223


53,393


7,184


16%


1,816


15%


666


5%

Access


727


541


481


486


2,235


556


504


509


476


2,045


(190)


(9%)


(10)


(2%)


(33)


(6%)

Other


306


371


446


501


1,624


378


368


292


322


1,360


(264)


(16%)


(179)


(36%)


30


10%

Total operating revenues from external customers


42,577


43,076


43,861


45,032


174,546


45,379


45,959


48,018


49,010


188,366


13,820


8%


3,978


9%


992


2%

Intersegment revenues


168


145


110


141


564


160


155


152


177


644


80


14%


36


26%


25


16%

Total operating revenues


42,745


43,221


43,971


45,173


175,110


45,539


46,114


48,170


49,187


189,010


13,900


8%


4,014


9%


1,017


2%


































Operating expenses without depreciation


35,137


36,003


34,304


34,838


140,282


36,337


35,624


37,179


38,062


147,202


6,920


5%


3,224


9%


883


2%

Depreciation and amortization


12,180


12,140


12,609


12,692


49,621


12,688


13,098


12,574


12,759


51,119


1,498


3%


67


1%


185


1%

Loss from operations


$   (4,572)


$   (4,922)


$           (2,942)


$          (2,357)


$                   (14,793)


$   (3,486)


$   (2,608)


$           (1,583)


$          (1,634)


$                    (9,311)


$   5,482


37%


$     723


31%


$      (51)


(3%)



































































Broadband Reconciliation of Adjusted EBITDA to Net Loss  










































For 2010 Quarters Ended:


Twelve Months Ended


For 2011 Quarters Ended:


Twelve Months Ended


Twelve Months
Year-over-Year


Quarter
Year-over-Year


Sequential
Qtr-over-Qtr



March 31


June 30


September 30


December 31


December 31,

2010


March 31


June 30


September 30


December 31


December 31,

2011


$ chg


%


$ chg


%


$ chg


%

Net loss


$   (3,720)


$   (4,269)


$           (3,082)


$          (1,802)


$                   (12,873)


$   (4,405)


$   (3,006)


$           (2,801)


$          (3,654)


$                  (13,866)


$    (993)


(8%)


$ (1,852)


(103%)


$    (853)


(30%)

Add: income tax benefits


(2,504)


(2,867)


(2,066)


(2,456)


(9,893)


(2,928)


(1,998)


(1,867)


(36)


(6,829)


3,064


31%


2,420


99%


1,831


98%

Less: other (income)/expense


1,652


2,214


2,206


1,901


7,973


3,847


2,396


3,085


2,056


11,384


3,411


43%


155


8%


(1,029)


(33%)

Loss from operations


(4,572)


(4,922)


(2,942)


(2,357)


(14,793)


(3,486)


(2,608)


(1,583)


(1,634)


(9,311)


5,482


37%


723


31%


(51)


(3%)

Add (subtract):

































Depreciation and amortization


12,180


12,140


12,609


12,692


49,621


12,688


13,098


12,574


12,759


51,119


1,498


3%


67


1%


185


1%

Non-cash pension expense


205


162


181


179


727


153


187


173


167


680


(47)


(6%)


(12)


(7%)


(6)


(3%)

Non-cash stock compensation expense


386


560


160


343


1,449


978


720


457


469


2,624


1,175


81%


126


37%


12


3%

Severance and other related costs (3)


-


469


-


-


469


-


-


-


-


-


(469)


(100%)


-


-


-


-

Adjusted EBITDA (2)


$     8,199


$     8,409


$           10,008


$         10,857


$                     37,473


$   10,333


$   11,397


$           11,621


$         11,761


$                    45,112


$   7,639


20%


$     904


8%


$     140


1%


































Adjusted EBITDA margin


19%


19%


23%


24%


21%


23%


25%


24%


24%


24%















































































Broadband Free Cash Flow and Adjusted Free Cash Flow










































For 2010 Quarters Ended:


Twelve Months Ended


For 2011 Quarters Ended:


Twelve Months Ended


Twelve Months
Year-over-Year


Quarter
Year-over-Year


Sequential
Qtr-over-Qtr



March 31


June 30


September 30


December 31


December 31,

2010


March 31


June 30


September 30


December 31


December 31,

2011


$ chg


%


$ chg


%


$ chg


%

Net loss


$   (3,720)


$   (4,269)


$           (3,082)


$          (1,802)


$                   (12,873)


$   (4,405)


$   (3,006)


$           (2,801)


$          (3,654)


$                  (13,866)


$    (993)


(8%)


$ (1,852)


(103%)


$    (853)


(30%)

Add: Depreciation and amortization


12,180


12,140


12,609


12,692


49,621


12,688


13,098


12,574


12,759


51,119


1,498


3%


67


1%


185


1%

Less: Capital expenditures


(8,723)


(11,805)


(11,370)


(12,046)


(43,944)


(9,574)


(16,706)


(16,677)


(17,661)


(60,618)


(16,674)


(38%)


(5,615)


(47%)


(984)


(6%)

Free cash flow (4)


(263)


(3,934)


(1,843)


(1,156)


(7,196)


(1,291)


(6,614)


(6,904)


(8,556)


(23,365)


(16,169)


(225%)


(7,400)


(640%)


(1,652)


(24%)

Add: Capital expenditures for network expansion


31


57


176


2


266


1,013


6,492


6,500


7,044


21,049


20,783


7813%


7,042


na


544


8%

Adjusted free cash flow (4)


$      (232)


$   (3,877)


$           (1,667)


$          (1,154)


$                     (6,930)


$      (278)


$      (122)


$              (404)


$          (1,512)


$                    (2,316)


$   4,614


67%


$    (358)


(31%)


$ (1,108)


(274%)


































Telecom Results of Operations










































For 2010 Quarters Ended:


Twelve Months Ended


For 2011 Quarters Ended:


Twelve Months Ended


Twelve Months
Year-over-Year


Quarter
Year-over-Year


Sequential
Qtr-over-Qtr



March 31


June 30


September 30


December 31


December 31,

2010


March 31


June 30


September 30


December 31


December 31,

2011


$ chg


%


$ chg


%


$ chg


%

Residential


$     4,868


$     4,479


$             4,086


$           3,843


$                     17,276


$     3,592


$     3,393


$             3,196


$           3,048


$                    13,229


$ (4,047)


(23%)


$    (795)


(21%)


$    (148)


(5%)

Business


8,418


8,400


8,750


8,592


34,160


8,394


8,294


8,122


8,390


33,200


(960)


(3%)


(202)


(2%)


268


3%

Access


4,160


4,408


4,274


4,053


16,895


3,054


3,148


3,559


2,999


12,760


(4,135)


(24%)


(1,054)


(26%)


(560)


(16%)

Other


165


185


146


126


622


136


168


102


92


498


(124)


(20%)


(34)


(27%)


(10)


(10%)

Total operating revenues from external customers


17,611


17,472


17,256


16,614


68,953


15,176


15,003


14,979


14,529


59,687


(9,266)


(13%)


(2,085)


(13%)


(450)


(3%)

Intersegment revenues


4,919


5,091


5,275


5,352


20,637


5,296


5,052


5,231


5,373


20,952


315


2%


21


0%


142


3%

Total operating revenues


22,530


22,563


22,531


21,966


89,590


20,472


20,055


20,210


19,902


80,639


(8,951)


(10%)


(2,064)


(9%)


(308)


(2%)


































Operating expenses without depreciation


11,890


12,482


11,501


11,526


47,399


11,911


9,892


11,420


10,534


43,757


(3,642)


(8%)


(992)


(9%)


(886)


(8%)

Depreciation and amortization


2,926


3,122


3,071


3,085


12,204


3,087


3,259


3,236


3,264


12,846


642


5%


179


6%


28


1%

Income from operations


$     7,714


$     6,959


$             7,959


$           7,355


$                     29,987


$     5,474


$     6,904


$             5,554


$           6,104


$                    24,036


$ (5,951)


(20%)


$ (1,251)


(17%)


$     550


10%



































































Telecom Reconciliation of Adjusted EBITDA to Net Income  










































For 2010 Quarters Ended:


Twelve Months Ended


For 2011 Quarters Ended:


Twelve Months Ended


Twelve Months
Year-over-Year


Quarter
Year-over-Year


Sequential
Qtr-over-Qtr



March 31


June 30


September 30


December 31


December 31,

2010


March 31


June 30


September 30


December 31


December 31,

2011


$ chg


%


$ chg


%


$ chg


%

Net income


$     4,247


$     3,742


$             4,486


$           3,753


$                     16,228


$     2,761


$     4,326


$             3,444


$           5,137


$                    15,668


$    (560)


(3%)


$  1,384


37%


$  1,693


49%

Add: income tax expense


3,328


3,057


3,394


3,468


13,247


2,366


2,482


2,156


1,160


8,164


(5,083)


(38%)


(2,308)


(67%)


(996)


(46%)

Less: other (income)/expense


139


160


79


134


512


347


96


(46)


(193)


204


(308)


(60%)


(327)


(244%)


(147)


(320%)

Income from operations


7,714


6,959


7,959


7,355


29,987


5,474


6,904


5,554


6,104


24,036


(5,951)


(20%)


(1,251)


(17%)


550


10%

Add (subtract):

































Depreciation and amortization


2,926


3,122


3,071


3,085


12,204


3,087


3,259


3,236


3,264


12,846


642


5%


179


6%


28


1%

Non-cash pension expense


215


179


190


192


776


160


207


178


179


724


(52)


(7%)


(13)


(7%)


1


1%

Non-cash stock compensation expense


414


584


107


291


1,396


667


462


290


294


1,713


317


23%


3


1%


4


1%

Severance and other related costs (3)


-


675


-


-


675


-


-


-


-


-


(675)


(100%)


-


-


-


-

Adjusted EBITDA (2)


$   11,269


$   11,519


$           11,327


$         10,923


$                     45,038


$     9,388


$   10,832


$             9,258


$           9,841


$                    39,319


$ (5,719)


(13%)


$ (1,082)


(10%)


$     583


6%


































Adjusted EBITDA margin


50%


51%


50%


50%


50%


46%


54%


46%


49%


49%















































































Telecom Free Cash Flow and Adjusted Free Cash Flow










































For 2010 Quarters Ended:


Twelve Months Ended


For 2011 Quarters Ended:


Twelve Months Ended


Twelve Months
Year-over-Year


Quarter
Year-over-Year


Sequential
Qtr-over-Qtr



March 31


June 30


September 30


December 31


December 31,

2010


March 31


June 30


September 30


December 31


December 31,

2011


$ chg


%


$ chg


%


$ chg


%

Net income


$     4,247


$     3,742


$             4,486


$           3,753


$                     16,228


$     2,761


$     4,326


$             3,444


$           5,137


$                    15,668


$    (560)


(3%)


$  1,384


37%


$  1,693


49%

Add: Depreciation and amortization


2,926


3,122


3,071


3,085


12,204


3,087


3,259


3,236


3,264


12,846


642


5%


179


6%


28


1%

Less: Capital expenditures


(3,218)


(1,729)


(1,442)


(897)


(7,286)


(1,704)


(2,598)


(1,971)


(3,394)


(9,667)


(2,381)


(33%)


(2,497)


(278%)


(1,423)


(72%)

Free cash flow (4)


3,955


5,135


6,115


5,941


21,146


4,144


4,987


4,709


5,007


18,847


(2,299)


(11%)


(934)


(16%)


298


6%

Add: Capital expenditures for network expansion


337


531


153


24


1,045


402


528


955


478


2,363


1,318


126%


454


1892%


(477)


(50%)

Adjusted free cash flow (4)


$     4,292


$     5,666


$             6,268


$           5,965


$                     22,191


$     4,546


$     5,515


$             5,664


$           5,485


$                    21,210


$    (981)


(4%)


$    (480)


(8%)


$    (179)


(3%)




































































































(1) External customers only.








































(2) Adjusted EBITDA represents net income (loss) excluding amounts for income taxes; depreciation and amortization; non-cash pension and certain post-retirement benefits; non-cash stock compensation; severance and other related termination costs; and all other non-operating income/expenses.  Adjusted EBITDA is a common measure of operating performance in the telecommunications industry. Adjusted EBITDA is not a measure of financial performance under United States generally accepted accounting principles and should not be considered in isolation or as a substitute for consolidated net income (loss) as a measure of performance.


































(3) Severance and other related termination costs related to the workforce reduction initiative implemented during the quarter ended June 30, 2010. Amounts exclude the termination costs related to stock compensation expense, which are included in non-cash stock compensation expense of the adjusted EBITDA reconciliation.


































(4) Free cash flow is a measure of operating cash flows available for corporate purposes after providing sufficient fixed asset additions to maintain current productive capacity. Consolidated free cash flow includes capital expenditures for our corporate operating unit. Adjusted free cash flow represents free cash flow excluding capital expenditures for network expansion.  Free cash flow and adjusted free cash flow are not measures of financial performance under United States generally accepted accounting principles and should not be considered in isolation or as a substitute for consolidated net income (loss) as a measure of performance and net cash provided by operating activities as a measure of liquidity.


































(5) Net debt represents total long-term debt (including current maturities) less cash and cash equivalents.  Net debt can be a component in measuring leverage. Net debt is not a measure determined in accordance with United States generally accepted accounting principles and should not be considered as a substitute for total long-term debt.


































(6) The ratio of net debt to adjusted EBITDA is calculated as net debt divided by adjusted EBITDA based on a trailing twelve month (TTM) period.  This measure provides useful information to our investors about our debt level relative to our performance and about our ability to meet our financial obligations.


































(7) Operating revenues in the Broadband segment have been reclassified for a change during the fourth quarter of 2011 in the classification of promotional discounts between residential voice, video and data revenue. Prior period revenues have been reclassified to conform to the current period presentation.  

SUREWEST COMMUNICATIONS

CONSOLIDATED BALANCE SHEETS

(Unaudited; Amounts in thousands)



























December 31,


December 31,


$


%





2011


2010


Change


Change

ASSETS









Current assets:










Cash and cash equivalents

$            4,208


$            2,937


$  1,271


43%



Short-term investments

-


771


(771)


(100%)



Accounts receivable, net

21,540


20,298


1,242


6%



Income tax receivable

280


1,782


(1,502)


(84%)



Prepaid expenses

2,912


3,792


(880)


(23%)



Deferred income taxes

2,226


2,284


(58)


(3%)



Assets held for sale

4,756


6,009


(1,253)


(21%)


Total current assets

35,922


37,873


(1,951)


(5%)













Property, plant and equipment, net

522,790


514,639


8,151


2%













Intangible and other assets:










Customer relationships, net

1,417


2,632


(1,215)


(46%)



Goodwill

45,814


45,814


-


-



Deferred charges and other assets

6,133


2,223


3,910


176%





53,364


50,669


2,695


5%





$        612,076


$        603,181


$  8,895


1%












LIABILITIES AND SHAREHOLDERS' EQUITY









Current liabilities:










Current portion of long-term debt

$            7,500


$          15,636


$ (8,136)


(52%)



Accounts payable

4,315


2,885


1,430


50%



Other accrued liabilities

16,783


12,847


3,936


31%



Advance billings and deferred revenues

8,051


8,035


16


0%



Accrued compensation

7,593


6,998


595


9%


Total current liabilities

44,242


46,401


(2,159)


(5%)













Long-term debt

196,875


189,773


7,102


4%


Deferred income taxes

49,126


56,661


(7,535)


(13%)


Accrued pension and other post-retirement benefits

54,354


33,815


20,539


61%


Other liabilities and deferred revenues

6,784


4,473


2,311


52%













Commitments and contingencies




















Shareholders' equity:










Common stock, without par value; 100,000 shares authorized, 14,060 and 13,866 shares issued and outstanding at December 31, 2011 and December 31, 2010, respectively

146,498


143,309


3,189


2%



Accumulated other comprehensive loss

(27,770)


(15,081)


(12,689)


(84%)



Retained earnings

141,967


143,830


(1,863)


(1%)


Total shareholders' equity

260,695


272,058


(11,363)


(4%)





$        612,076


$        603,181


$  8,895


1%

SUREWEST COMMUNICATIONS

SELECTED OPERATING METRICS

As of and for the Quarters Ended



















BROADBAND


12/31/2011 (1)


12/31/2010 (1)


Change


% Change


9/30/2011 (1)


Change


% Change


Residential

















Video


















Marketable Homes (2)


296,700


271,800


24,900


9%


287,900


8,800


3%




RGUs


66,400


61,800


4,600


7%


64,900


1,500


2%




Penetration (2)


22.4%


22.7%


-0.4%


(2%)


22.5%


-0.2%


(1%)




ARPU


$72


$70


$2


2%


$73


($1)


(1%)



Voice


















Marketable Homes


327,700


311,300


16,400


5%


321,700


6,000


2%




RGUs


76,400


74,900


1,500


2%


76,100


300


0%




Penetration


23.3%


24.1%


-0.7%


(3%)


23.7%


-0.3%


(1%)




ARPU


$28


$29


($1)


(5%)


$28


$0


(1%)



Data


















Marketable Homes


327,700


311,300


16,400


5%


321,700


6,000


2%




RGUs


102,600


99,400


3,200


3%


101,300


1,300


1%




Penetration


31.3%


31.9%


-0.6%


(2%)


31.5%


-0.2%


(1%)




ARPU


$44


$41


$3


8%


$44


$0


0%



Total


















RGUs


245,400


236,100


9,300


4%


242,300


3,100


1%





















Subscriber totals


















Subscribers (3)


107,100


104,100


3,000


3%


105,800


1,300


1%




Penetration


32.7%


33.4%


-0.8%


(2%)


32.9%


-0.2%


(1%)




ARPU (4)


$106


$101


$5


5%


$107


($1)


(0%)




Triple Play ARPU (5)


$117


$115


$2


2%


$118


($1)


(1%)




Triple Play RGUs per Subscriber (5)


2.49


2.53


(0.04)


(2%)


2.50


(0.01)


(1%)




Churn


1.4%


1.6%


-0.2%


(10%)


1.6%


-0.2%


(11%)




















Business (6)


















Customers


8,000


7,800


200


3%


8,000


0


0%




ARPU


$592


$535


$57


11%


$570


$22


4%



















TELECOM



12/31/2011


12/31/2010


Change


% Change


9/30/2011


Change


% Change


Residential

















Voice


















Marketable Homes


91,900


91,500


400


0%


91,800


100


0%




RGUs (7)


23,000


28,900


(5,900)


(20%)


24,200


(1,200)


(5%)




Cumulative Migration to Broadband Voice (8)


18,000


15,400


2,600


17%


17,500


500


3%




Penetration


25.0%


31.6%


-6.6%


(21%)


26.4%


-1.3%


(5%)




ARPU


$43


$43


($0)


(0%)


$43


$0


1%




Churn (9)


1.6%


2.0%


-0.3%


(18%)


1.8%


-0.2%


(10%)




















Business (6)


















Customers


7,700


7,900


(200)


(3%)


7,700


0


0%




ARPU


$363


$359


$4


1%


$351


$12


3%



















CONSOLIDATED RESIDENTIAL VOICE RGUs


12/31/2011


12/31/2010


Change


% Change


9/30/2011


Change


% Change




ILEC Voice RGUs


















Broadband


23,100


21,000


2,100


10%


22,700


400


2%




Telecom


23,000


28,900


(5,900)


(20%)


24,200


(1,200)


(5%)




Total ILEC Voice RGUs (10)


46,100


49,900


(3,800)


(8%)


46,900


(800)


(2%)




CLEC Residential Voice RGUs (11)


53,300


53,900


(600)


(1%)


53,400


(100)


(0%)




TOTAL Residential Voice RGUs (12)


99,400


103,800


(4,400)


(4%)


100,300


(900)


(1%)



















TOTAL RESIDENTIAL BROADBAND & TELECOM RGUs


268,400


265,000


3,400


1%


266,500


1,900


1%



















NETWORK METRICS


12/31/2011


12/31/2010


Change


% Change


9/30/2011


Change


% Change




Marketable Homes - Fiber


164,500


148,500


16,000


11%


158,500


6,000


4%




Marketable Homes - HFC


94,000


93,600


400


0%


94,000


0


0%




Marketable Homes - Copper 2-Play


31,000


39,600


(8,600)


(22%)


33,800


(2,800)


(8%)




Marketable Homes - Copper 3-Play


38,200


29,600


8,600


29%


35,400


2,800


8%




Total


327,700


310,400


17,300


6%


321,700


6,000


2%



















Note:  The calculation of certain metrics have been revised over time to reflect the current view of our business.  Where necessary prior period metric calculations have been revised to conform with current practice.  All amounts rounded to the nearest 100s, except percents and dollars.



















(1) During the fourth quarter of 2011, we revised our methodology for allocating subscriber discounts to video, voice and data revenue.  The revised methodology facilitates the consistent application of discounts and ARPU calculation between both our residential markets.  Accordingly, the ARPU metrics previously reported for 2009, 2010 and 2011 have been revised to conform to current practice.  



















(2) Marketable Homes - Prior to Q110, video marketable homes and penetration rate included serviceable homes in Sacramento and Kansas City fiber and hybrid fiber coax (HFC) networks only. With launch of ADTV in Q110, certain copper homes became video serviceable and 3-play capable and are included in marketable home counts. Penetration rates prior to Q110 were not adjusted for small number of video customers on copper network prior to ADTV.



















(3) A residential subscriber is a customer who subscribes to one or more residential RGUs.  



















(4) ARPU is the total residential revenue per average subscriber.



















(5) Triple play ARPU includes the total residential revenue per average subscriber and Triple play RGUs per Subscriber includes ending RGUs per ending subscriber, for the triple play markets, excluding the ILEC market.



















(6) A business customer is a customer who subscribes to business data, voice or video and represents a unique customer account.  ARPU is the total business revenue per average customer.



















(7) A voice RGU is a residential customer who subscribes to one or more voice access lines.  



















(8) Telecom Voice RGU Migration to Broadband Voice are residential Telecom voice RGUs in Line (7) that have ported their Telecom primary access line service to Broadband VoIP.



















(9) Telecom Churn excludes disconnects in Line (8) that have ported their Telecom primary access line service to Broadband VoIP.



















(10) ILEC Voice RGUs are the total residential voice RGUs in the ILEC franchise market area that are either a Telecom primary access line or Broadband VoIP subscriber.



















(11) CLEC Voice RGUs are the total residential voice RGUs in the Kansas City and Sacramento markets, excluding the ILEC market.



















(12) Total Voice RGUs are the total of ILEC and CLEC residential voice RGUs, and represent the total company residential voice RGUs of both the Broadband and Telecom Segments.

SUREWEST COMMUNICATIONS

SELECTED OPERATING METRICS

As of and for the Quarters Ended





























BROADBAND


3/31/2009 (1)


6/30/2009 (1)


9/30/2009 (1)


12/31/2009 (1)


3/31/2010 (1)


6/30/2010 (1)


9/30/2010 (1)


12/31/2010 (1)


3/31/2011 (1)


6/30/2011 (1)


9/30/2011 (1)


12/31/2011 (1)


Residential




























Video




























Marketable Homes (2)


236,500


239,800


240,000


240,500


261,900


265,100


268,500


271,800


272,600


281,200


287,900


296,700




RGUs


59,900


59,000


59,000


58,900


58,500


60,200


61,200


61,800


63,100


64,100


64,900


66,400




Quarterly change


(100)


(900)


0


(100)


(400)


1,700


1,000


600


1,300


1,000


800


1,500




Year-over-Year change


4,800


2,000


600


(1,100)


(1,400)


1,200


2,200


2,900


4,600


3,900


3,700


4,600




Penetration (2)


24.4%


23.7%


23.8%


23.7%


22.3%


22.7%


22.8%


22.7%


23.1%


22.8%


22.5%


22.4%




ARPU


$66


$68


$67


$69


$71


$70


$69


$70


$71


$71


$73


$72



Voice




























Marketable Homes


308,200


309,300


309,400


309,700


309,900


310,400


311,200


311,300


311,600


317,400


321,700


327,700




RGUs


66,000


67,700


70,000


71,300


71,800


73,900


74,900


74,900


75,600


75,900


76,100


76,400




Quarterly change


2,800


1,700


2,300


1,300


500


2,100


1,000


0


700


300


200


300




Year-over-Year change


12,500


11,400


10,300


8,100


5,800


6,200


4,900


3,600


3,800


2,000


1,200


1,500




Penetration


21.5%


22.0%


22.7%


23.1%


23.2%


23.8%


24.1%


24.1%


24.3%


23.9%


23.7%


23.3%




ARPU


$32


$33


$31


$30


$30


$30


$30


$29


$28


$28


$28


$28



Data




























Marketable Homes


308,200


309,300


309,400


309,700


309,900


310,400


311,200


311,300


311,600


317,400


321,700


327,700




RGUs


97,800


97,400


97,600


98,300


97,500


98,900


99,200


99,400


100,300


100,600


101,300


102,600




Quarterly change


700


(400)


200


700


(800)


1,400


300


200


900


300


700


1,300




Year-over-Year change


6,300


3,700


2,200


1,200


(300)


1,500


1,600


1,100


2,800


1,700


2,100


3,200




Penetration


31.8%


31.6%


31.6%


31.8%


31.5%


31.9%


31.9%


31.9%


32.2%


31.7%


31.5%


31.3%




ARPU


$36


$38


$38


$40


$41


$40


$40


$41


$41


$41


$44


$44



Total




























RGUs


223,700


224,100


226,600


228,500


227,800


233,000


235,300


236,100


239,000


240,600


242,300


245,400




Quarterly change


3,400


400


2,500


1,900


(700)


5,200


2,300


800


2,900


1,600


1,700


3,100




Year-over-Year change


23,600


17,100


13,100


8,200


4,100


8,900


8,700


7,600


11,200


7,600


7,000


9,300































Subscriber totals




























Subscribers (3)


103,300


102,400


103,000


103,100


102,500


103,600


104,000


104,100


104,900


105,100


105,800


107,100




Quarterly change


300


(900)


600


100


(600)


1,100


400


100


800


200


700


1,300




Year-over-Year change


5,800


2,900


1,900


100


(800)


1,200


1,000


1,000


2,400


1,500


1,800


3,000




Penetration


33.5%


33.1%


33.3%


33.3%


33.1%


33.4%


33.4%


33.4%


33.7%


33.1%


32.9%


32.7%




ARPU (4)


$93


$97


$95


$99


$101


$100


$99


$101


$102


$102


$107


$106




Triple Play ARPU (5)


$111


$114


$111


$114


$116


$115


$113


$115


$114


$114


$118


$117




Triple Play RGUs per Subscriber (5)


2.56


2.55


2.54


2.54


2.53


2.54


2.53


2.53


2.52


2.51


2.50


2.49




Churn


1.4%


1.7%


1.8%


1.5%


1.6%


1.6%


1.7%


1.6%


1.4%


1.5%


1.6%


1.4%






























Business (6)




























Customers


6,900


7,000


7,200


7,300


7,400


7,500


7,700


7,800


7,800


7,900


8,000


8,000




ARPU


$467


$459


$467


$476


$479


$502


$526


$535


$539


$551


$570


$592





























TELECOM



3/31/2009


6/30/2009


9/30/2009


12/31/2009


3/31/2010


6/30/2010


9/30/2010


12/31/2010


3/31/2011


6/30/2011


9/30/2011


12/31/2011


Residential



























Voice




























Marketable Homes


90,800


90,900


90,900


91,000


91,100


91,200


91,400


91,500


91,700


91,800


91,800


91,900




RGUs (7)


49,500


45,100


41,300


38,500


35,500


32,800


30,700


28,900


27,300


25,600


24,200


23,000




Cumulative Migration to Broadband Voice (8)


6,900


9,000


10,700


11,800


12,900


14,000


14,900


15,400


16,100


16,900


17,500


18,000




Penetration


54.5%


49.6%


45.4%


42.3%


39.0%


36.0%


33.6%


31.6%


29.8%


27.9%


26.4%


25.0%




ARPU


$44


$45


$45


$45


$44


$44


$43


$43


$43


$43


$43


$43




Churn (9)


2.1%


2.3%


2.3%


2.0%


2.3%


2.1%


2.1%


2.0%


1.8%


1.8%


1.8%


1.6%






























Business (6)




























Customers


9,000


8,900


8,700


8,500


8,300


8,200


8,000


7,900


7,800


7,700


7,700


7,700




ARPU


$332


$339


$329


$334


$334


$340


$360


$359


$356


$357


$351


$363





























CONSOLIDATED RESIDENTIAL VOICE RGUs


3/31/2009 (1)


6/30/2009 (1)


9/30/2009 (1)


12/31/2009 (1)


3/31/2010 (1)


6/30/2010 (1)


9/30/2010


12/31/2010


3/31/2011


6/30/2011


9/30/2011


12/31/2011




ILEC Voice RGUs




























Broadband


9,900


12,400


14,700


16,200


17,500


19,000


20,400


21,000


21,500


22,300


22,700


23,100




Telecom


49,500


45,100


41,300


38,500


35,500


32,800


30,700


28,900


27,300


25,600


24,200


23,000




Total ILEC Voice RGUs (10)


59,400


57,500


56,000


54,700


53,000


51,800


51,100


49,900


48,800


47,900


46,900


46,100




Quarterly change


(1,700)


(1,900)


(1,500)


(1,300)


(1,700)


(1,200)


(700)


(1,200)


(1,100)


(900)


(1,000)


(800)




Year-over-Year change


(7,500)


(7,400)


(6,900)


(6,400)


(6,400)


(5,700)


(4,900)


(4,800)


(4,200)


(3,900)


(4,200)


(3,800)
































CLEC Residential Voice RGUs (11)


56,100


55,300


55,300


55,100


54,300


54,900


54,500


53,900


54,100


53,600


53,400


53,300




Quarterly change


0


(800)


0


(200)


(800)


600


(400)


(600)


200


(500)


(200)


(100)




Year-over-Year change


2,700


1,000


0


(1,000)


(1,800)


(400)


(800)


(1,200)


(200)


(1,300)


(1,100)


(600)
































TOTAL Residential Voice RGUs (12)


115,500


112,800


111,300


109,800


107,300


106,700


105,600


103,800


102,900


101,500


100,300


99,400




Quarterly change


(1,700)


(2,700)


(1,500)


(1,500)


(2,500)


(600)


(1,100)


(1,800)


(900)


(1,400)


(1,200)


(900)




Year-over-Year change


(4,800)


(6,400)


(6,900)


(7,400)


(8,200)


(6,100)


(5,700)


(6,000)


(4,400)


(5,200)


(5,300)


(4,400)





























TOTAL RESIDENTIAL BROADBAND & TELECOM RGUs


273,200


269,200


267,900


267,000


263,300


265,800


266,000


265,000


266,300


266,200


266,500


268,400




Year-over-Year change


6,300


(700)


(4,100)


(7,300)


(9,900)


(3,400)


(1,900)


(2,000)


3,000


400


500


3,400





























NETWORK METRICS


3/31/2009


6/30/2009


9/30/2009


12/31/2009


3/31/2010


6/30/2010


9/30/2010


12/31/2010


3/31/2011


6/30/2011


9/30/2011


12/31/2011




Marketable Homes - Fiber


142,900


146,900


147,100


147,600


147,700


147,900


148,300


148,500


148,700


154,300


158,500


164,500




Marketable Homes - HFC


93,600


92,900


92,900


92,900


93,000


93,200


93,600


93,600


93,700


93,900


94,000


94,000




Marketable Homes - Copper 2-Play


71,700


69,500


69,400


69,200


47,900


45,300


42,700


39,600


39,000


36,200


33,800


31,000




Marketable Homes - Copper 3-Play


0


0


0


0


21,300


24,000


26,600


29,600


30,200


33,000


35,400


38,200




Total


308,200


309,300


309,400


309,700


309,900


310,400


311,200


311,300


311,600


317,400


321,700


327,700




Quarterly change


4,000


1,100


100


300


200


500


800


100


300


5,800


4,300


6,000




Year-over-Year change


21,600


17,100


12,800


5,500


1,700


1,100


1,800


1,600


1,700


7,000


10,500


16,400





























(1-12)  See all notes on Selected Operating Metrics Actuals Quarterly and Year-over-Year comparison











SOURCE SureWest Communications

21%

more press release views with 
Request a Demo

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.