| | | | | | iv | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 7 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 9 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 10 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | | |
| | | | | | 12 | | | |
| | | | | | 13 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 47 | | | |
| | | | | | 56 | | | |
| | | | | | 65 | | | |
| | | | | | 68 | | | |
| | | | | | 70 | | | |
| | | | | | 70 | | | |
| | | | | | 71 | | | |
| | | | | | 72 | | | |
| | | | | | 75 | | | |
| | | | | | 76 | | | |
| | | | | | 84 | | | |
| | | | | | 91 | | | |
| | | | | | 92 | | | |
| | | | | | 92 | | | |
| | | | | | 92 | | |
| | | | | | 94 | | | |
| | | | | | 95 | | | |
| | | | | | 95 | | | |
| | | | | | 96 | | | |
| | | | | | 97 | | | |
| | | | | | 97 | | | |
| | | | | | 97 | | | |
| | | | | | 98 | | | |
| | | | | | 100 | | | |
| | | | | | 100 | | | |
| | | | | | 100 | | | |
| | | | | | 101 | | | |
| | | | | | 101 | | | |
| | | | | | 101 | | | |
| | | | | | 101 | | | |
| | | | | | 101 | | | |
| | | | | | 102 | | | |
| | | | | | 102 | | | |
| | | | | | 102 | | | |
| | | | | | 102 | | | |
| | | | | | 102 | | | |
| | | | | | 103 | | | |
| | | | | | 103 | | | |
| | | | | | 104 | | | |
| | | | | | 104 | | | |
| | | | | | 104 | | | |
| | | | | | 105 | | | |
| | | | | | 105 | | | |
| | | | | | 106 | | | |
| | | | | | 107 | | | |
| | | | | | 107 | | | |
| | | | | | 107 | | | |
| | | | | | 107 | | | |
| | | | | | 108 | | | |
| | | | | | 108 | | | |
| | | | | | 110 | | | |
| | | | | | 111 | | | |
| | | | | | 114 | | | |
| | | | | | 117 | | | |
| | | | | | 119 | | | |
| | | | | | 121 | | | |
| | | | | | 123 | | | |
| | | | | | 124 | | | |
| | | | | | 125 | | | |
| | | | | | 127 | | |
| | | | | | 127 | | | |
| | | | | | 128 | | | |
| | | | | | 128 | | | |
| | | | | | 129 | | | |
| | | | | | 129 | | | |
| | | | | | 129 | | | |
| | | | | | 130 | | | |
| | | | | | 131 | | | |
| | | | | | 131 | | | |
| | | | | | 132 | | | |
| | | | | | 133 | | | |
| | | | | | 133 | | | |
| | | | | | 133 | | | |
| | | | | | 136 | | | |
| | | | | | 137 | | | |
| | | | | | 139 | | | |
| | | | | | 139 | | | |
| | | | | | 140 | | | |
| | | | | | 140 | | | |
| | | | | | 141 | | | |
| | | | | | 141 | | | |
| | | | | | 141 | | | |
| | | | | | 142 | | | |
| | | | | | 142 | | | |
| | | | | | 143 | | | |
| | | | | | 145 | | | |
| | | | | | 147 | | | |
| | | | | | 147 | | | |
| | | | | | 148 | | | |
| | | | | | 148 | | | |
| | | | | | 148 | | | |
| | | | | | 149 | | | |
| | | | | | 152 | | | |
| | | | | | 153 | | | |
| | | | | | 154 | | | |
| | | | | | 155 | | | |
| | | | | | 156 | | | |
| | | | | | 158 | | |
|
COMPANY
|
| |
Implied Enterprise
Value(1) |
| |
Next Twelve Months
Adjusted EBITDA(1) |
| |
EV/NTM EBITDA
Trading Multiple |
| |||||||||
|
Cable One, Inc.
|
| | | | 3,399 | | | | | | 794 | | | | | | 4.3x | | |
|
Charter Communications, Inc.
|
| | | | 137,331 | | | | | | 23,119 | | | | | | 5.9x | | |
|
Comcast Corporation
|
| | | | 208,753 | | | | | | 38,134 | | | | | | 5.5x | | |
|
Lumen Technologies, Inc.(2)
|
| | | | 18,446 | | | | | | 3,399 | | | | | | 5.4x | | |
|
Shenandoah Telecommunications Company (d/b/a Shentel)
|
| | | | 1,156 | | | | | | 127 | | | | | | 9.1x | | |
|
Date Announced
|
| |
Target
|
| |
Acquirer
|
| |
Implied
Enterprise Value(1) |
| |
Last
Twelve Months Adjusted EBITDA(1) |
| |
EV/LTM
EBITDA Multiple |
| ||||||
|
May 16, 2025
|
| | Cox Communications, Inc. | | |
Charter Communications, Inc.
|
| | | | 34,500 | | | | | | —(2) | | | |
6.4x
|
|
|
September 5,
2024 |
| |
Frontier Communications
Parent, Inc. |
| |
Verizon Communications Inc.
|
| | | | 20,000 | | | | | | 2,182 | | | |
9.2x
|
|
| October 16, 2023 | | | Consolidated Communication Holdings, Inc. | | | Searchlight Capital Partners, L.P. | | | | | 3,100 | | | | | | 319 | | | |
9.6x
|
|
| August 4, 2021 | | | Lumen Technologies, Inc. | | | Apollo Global Management, Inc. | | | | | 7,500 | | | | | | —(2) | | | |
5.5x
|
|
| March 13, 2020 | | | Cincinnati Bell, Inc. | | |
Macquarie Infrastructure
Partners V |
| | | | 2,907 | | | | | | 405 | | | |
7.2x
|
|
|
May 29, 2019
|
| |
Frontier Communications
Parent, Inc. |
| | Searchlight Capital Partners, L.P. | | | | | 1,352 | | | | | | 272 | | | |
5.0x
|
|
|
July 10, 2017
|
| |
Hawaiian Telecom Holdco,
Inc. |
| | Cincinnati Bell, Inc. | | | | | 656 | | | | | | 111 | | | |
5.9x
|
|
| February 5, 2015 | | | Verizon Communications Inc.(3) | | |
Frontier Communications
Corporation |
| | | | 10,540 | | | | | | —(2) | | | |
6.2x
|
|
| | | |
The Company Prior to the Merger(1)
|
| |
The Company After the Merger(1)
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
% Total
Voting Power |
| |
% Beneficial
Ownership |
| |
Beneficial
Ownership of Net Book Value as of June 30, 2025(2) ($ in millions) |
| |
Beneficial
Ownership of Net Earnings for the six-month period ended June 30, 2025(3) ($ in millions) |
| |
% Total Voting
Power |
| |
% Beneficial
Ownership |
| |
Beneficial
Ownership of Net Book Value as of June 30, 2025(2) ($ in millions) |
| |
Beneficial
Ownership of Net Earnings for the six-month period ended June 30, 2025(3) ($ in millions) |
| ||||||||||||||||||||||||
|
Parent Holdings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50% | | | | | | 63% | | | | | | 114.0 | | | | | $ | (20.0) | | |
|
Crestview Rolling Stockholders
|
| | | | 37% | | | | | | 37% | | | | | | 66.9 | | | | | $ | (11.7) | | | | | | 50%(4) | | | | | | 37% | | | | | | 66.9 | | | | | $ | (11.7) | | |
| | | |
Year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |||||||||||||||||||||
|
Residential Revenue
|
| | | $ | 484.5 | | | | | $ | 476.3 | | | | | $ | 438.8 | | | | | $ | 445.8 | | | | | $ | 469.1 | | | | | $ | 495.4 | | | | | $ | 522.5 | | |
|
Commercial Revenue
|
| | | | 113.0 | | | | | | 116.7 | | | | | | 117.1 | | | | | | 122.8 | | | | | | 129.6 | | | | | | 137.4 | | | | | | 146.5 | | |
|
Other Revenue
|
| | | | 49.6 | | | | | | 49.8 | | | | | | 46.9 | | | | | | 45.9 | | | | | | 45.2 | | | | | | 44.3 | | | | | | 43.3 | | |
|
Total Revenue
|
| | | $ | 647.1 | | | | | $ | 642.8 | | | | | $ | 602.8 | | | | | $ | 614.5 | | | | | $ | 643.9 | | | | | $ | 677.1 | | | | | $ | 712.3 | | |
|
HSD Revenue
|
| | | $ | 436.7 | | | | | $ | 469.0 | | | | | $ | 497.0 | | | | | $ | 528.4 | | | | | $ | 559.8 | | | | | $ | 594.3 | | | | | $ | 630.0 | | |
|
Video Revenue
|
| | | | 116.4 | | | | | | 81.0 | | | | | | 17.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Phone Revenue
|
| | | | 43.6 | | | | | | 41.4 | | | | | | 39.0 | | | | | | 36.5 | | | | | | 34.0 | | | | | | 32.4 | | | | | | 31.6 | | |
|
Other Revenue
|
| | | | 50.4 | | | | | | 51.4 | | | | | | 49.4 | | | | | | 49.6 | | | | | | 50.1 | | | | | | 50.4 | | | | | | 50.7 | | |
|
Total Revenue
|
| | | $ | 647.1 | | | | | $ | 642.8 | | | | | $ | 602.8 | | | | | $ | 614.5 | | | | | $ | 643.9 | | | | | $ | 677.1 | | | | | $ | 712.3 | | |
|
Direct Expense(1)
|
| | | $ | 113.2 | | | | | $ | 86.9 | | | | | $ | 37.7 | | | | | $ | 24.7 | | | | | $ | 25.4 | | | | | $ | 26.4 | | | | | $ | 27.4 | | |
|
Other Operating & Selling, general and administrative Expense(2)
|
| | | $ | 274.1 | | | | | $ | 266.8 | | | | | $ | 258.6 | | | | | $ | 248.9 | | | | | $ | 244.1 | | | | | $ | 256.7 | | | | | $ | 270.1 | | |
|
Adjusted EBITDA(3)
|
| | | $ | 259.8 | | | | | $ | 289.1 | | | | | $ | 306.5 | | | | | $ | 340.9 | | | | | $ | 374.4 | | | | | $ | 394.0 | | | | | $ | 414.8 | | |
|
Gross Capital Expenditures(4)
|
| | | $ | 217.3 | | | | | $ | 248.8 | | | | | $ | 255.5 | | | | | $ | 240.4 | | | | | $ | 240.2 | | | | | $ | 223.6 | | | | | $ | 164.1 | | |
|
Adjusted EBITDA less Gross Capital Expenditures
|
| | | $ | 42.6 | | | | | $ | 40.3 | | | | | $ | 51.0 | | | | | $ | 100.5 | | | | | $ | 134.1 | | | | | $ | 170.4 | | | | | $ | 250.7 | | |
|
Unlevered Free Cash Flow(5)
|
| | | $ | (41.3) | | | | | $ | (32.1) | | | | | $ | (6.7) | | | | | $ | 32.1 | | | | | $ | 69.2 | | | | | $ | 101.4 | | | | | | • | | |
| | | |
Year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |||||||||||||||||||||
|
Residential Revenue
|
| | | $ | 468.3 | | | | | $ | 424.5 | | | | | $ | 415.2 | | | | | $ | 434.0 | | | | | $ | 465.7 | | | | | $ | 498.0 | | | | | $ | 537.5 | | |
|
Commercial Revenue
|
| | | | 113.0 | | | | | | 113.5 | | | | | | 114.0 | | | | | | 116.5 | | | | | | 123.9 | | | | | | 134.0 | | | | | | 147.0 | | |
|
Other Revenue
|
| | | | 48.8 | | | | | | 47.4 | | | | | | 45.5 | | | | | | 44.5 | | | | | | 44.6 | | | | | | 44.3 | | | | | | 43.7 | | |
|
Total Revenue
|
| | | $ | 630.1 | | | | | $ | 585.4 | | | | | $ | 574.7 | | | | | $ | 595.0 | | | | | $ | 634.2 | | | | | $ | 676.3 | | | | | $ | 728.2 | | |
|
HSD Revenue
|
| | | $ | 424.0 | | | | | $ | 433.4 | | | | | $ | 478.1 | | | | | $ | 514.9 | | | | | $ | 555.0 | | | | | $ | 597.5 | | | | | $ | 648.8 | | |
|
Video Revenue
|
| | | | 114.1 | | | | | | 64.8 | | | | | | 13.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Phone Revenue
|
| | | | 42.5 | | | | | | 38.4 | | | | | | 35.3 | | | | | | 32.6 | | | | | | 30.7 | | | | | | 29.8 | | | | | | 29.7 | | |
|
Other Revenue
|
| | | | 49.5 | | | | | | 48.8 | | | | | | 47.7 | | | | | | 47.5 | | | | | | 48.5 | | | | | | 49.0 | | | | | | 49.7 | | |
|
Total Revenue
|
| | | $ | 630.1 | | | | | $ | 585.4 | | | | | $ | 574.7 | | | | | $ | 595.0 | | | | | $ | 634.2 | | | | | $ | 676.3 | | | | | $ | 728.2 | | |
|
Direct Expense(1)
|
| | | $ | 89.1 | | | | | $ | 49.6 | | | | | $ | 29.9 | | | | | $ | 25.4 | | | | | $ | 26.6 | | | | | $ | 28.1 | | | | | $ | 29.9 | | |
|
Other Operating & Selling, general and administrative Expense(2)
|
| | | $ | 255.7 | | | | | $ | 245.4 | | | | | $ | 236.0 | | | | | $ | 239.6 | | | | | $ | 241.9 | | | | | $ | 258.0 | | | | | $ | 277.8 | | |
|
Adjusted EBITDA(3)
|
| | | $ | 285.3 | | | | | $ | 290.4 | | | | | $ | 308.8 | | | | | $ | 330.0 | | | | | $ | 365.7 | | | | | $ | 390.2 | | | | | $ | 420.5 | | |
|
Gross Capital Expenditures(4)
|
| | | $ | 203.1 | | | | | $ | 230.4 | | | | | $ | 264.5 | | | | | $ | 269.4 | | | | | $ | 262.6 | | | | | $ | 260.9 | | | | | $ | 290.6 | | |
|
Adjusted EBITDA less Gross Capital Expenditures
|
| | | $ | 82.3 | | | | | $ | 60.0 | | | | | $ | 44.4 | | | | | $ | 60.6 | | | | | $ | 103.1 | | | | | $ | 129.3 | | | | | $ | 129.9 | | |
|
Unlevered Free Cash Flow(5)
|
| | | $ | (31.8) | | | | | $ | (37.2) | | | | | $ | (20.0) | | | | | $ | (5.2) | | | | | $ | 39.2 | | | | | $ | 61.1 | | | | | | • | | |
| | | |
Year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |||||||||||||||||||||
|
Residential Revenue
|
| | | $ | 468.3 | | | | | $ | 424.5 | | | | | $ | 414.2 | | | | | $ | 432.2 | | | | | $ | 463.4 | | | | | $ | 495.2 | | | | | $ | 534.3 | | |
|
Commercial Revenue
|
| | | | 113.0 | | | | | | 113.5 | | | | | | 113.6 | | | | | | 115.7 | | | | | | 122.6 | | | | | | 132.3 | | | | | | 144.7 | | |
|
Other Revenue
|
| | | | 48.8 | | | | | | 47.4 | | | | | | 45.4 | | | | | | 44.3 | | | | | | 44.5 | | | | | | 44.1 | | | | | | 43.6 | | |
|
Total Revenue
|
| | | $ | 630.1 | | | | | $ | 585.4 | | | | | $ | 573.2 | | | | | $ | 592.2 | | | | | $ | 630.5 | | | | | $ | 671.6 | | | | | $ | 722.6 | | |
|
HSD Revenue
|
| | | $ | 424.0 | | | | | $ | 433.4 | | | | | $ | 476.8 | | | | | $ | 512.3 | | | | | $ | 551.5 | | | | | $ | 592.9 | | | | | $ | 643.4 | | |
|
Video Revenue
|
| | | | 114.1 | | | | | | 64.8 | | | | | | 13.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Phone Revenue
|
| | | | 42.5 | | | | | | 38.4 | | | | | | 35.3 | | | | | | 32.5 | | | | | | 30.6 | | | | | | 29.7 | | | | | | 29.7 | | |
|
Other Revenue
|
| | | | 49.5 | | | | | | 48.8 | | | | | | 47.5 | | | | | | 47.4 | | | | | | 48.4 | | | | | | 49.0 | | | | | | 49.5 | | |
|
Total Revenue
|
| | | $ | 630.1 | | | | | $ | 585.4 | | | | | $ | 573.2 | | | | | $ | 592.2 | | | | | $ | 630.5 | | | | | $ | 671.6 | | | | | $ | 722.6 | | |
|
Direct Expense(1)
|
| | | $ | 88.4 | | | | | $ | 49.6 | | | | | $ | 29.8 | | | | | $ | 25.3 | | | | | $ | 26.6 | | | | | $ | 28.0 | | | | | $ | 29.8 | | |
|
Other Operating & Selling, general and administrative Expense(2)
|
| | | $ | 251.3 | | | | | $ | 257.8 | | | | | $ | 239.1 | | | | | $ | 237.9 | | | | | $ | 243.1 | | | | | $ | 256.2 | | | | | $ | 275.6 | | |
|
Adjusted EBITDA(3)
|
| | | $ | 290.4 | | | | | $ | 278.0 | | | | | $ | 304.3 | | | | | $ | 329.0 | | | | | $ | 360.8 | | | | | $ | 387.4 | | | | | $ | 417.2 | | |
|
Gross Capital Expenditures(4)
|
| | | $ | 203.1 | | | | | $ | 217.9 | | | | | $ | 276.7 | | | | | $ | 270.6 | | | | | $ | 261.7 | | | | | $ | 259.8 | | | | | $ | 289.6 | | |
|
Adjusted EBITDA less Gross Capital Expenditures
|
| | | $ | 87.3 | | | | | $ | 60.1 | | | | | $ | 27.6 | | | | | $ | 58.4 | | | | | $ | 99.1 | | | | | $ | 127.6 | | | | | $ | 127.6 | | |
|
Unlevered Free Cash Flow(5)
|
| | | | • | | | | | $ | (34.0) | | | | | $ | (35.7) | | | | | $ | (7.1) | | | | | $ | 36.5 | | | | | $ | 60.1 | | | | | | • | | |
| | | |
Year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |||||||||||||||||||||
|
Residential Revenue
|
| | | $ | 468.3 | | | | | $ | 424.5 | | | | | $ | 419.4 | | | | | $ | 451.2 | | | | | $ | 508.2 | | | | | $ | 574.4 | | | | | $ | 654.3 | | |
|
Commercial Revenue
|
| | | | 113.0 | | | | | | 113.5 | | | | | | 114.3 | | | | | | 118.2 | | | | | | 130.8 | | | | | | 153.9 | | | | | | 188.2 | | |
|
Other Revenue
|
| | | | 48.8 | | | | | | 47.4 | | | | | | 45.7 | | | | | | 45.4 | | | | | | 46.8 | | | | | | 48.2 | | | | | | 49.4 | | |
|
Total Revenue
|
| | | $ | 630.1 | | | | | $ | 585.4 | | | | | $ | 579.4 | | | | | $ | 614.8 | | | | | $ | 685.8 | | | | | $ | 776.5 | | | | | $ | 891.9 | | |
|
HSD Revenue
|
| | | $ | 424.0 | | | | | $ | 433.4 | | | | | $ | 482.5 | | | | | $ | 533.4 | | | | | $ | 603.1 | | | | | $ | 690.4 | | | | | $ | 800.7 | | |
|
Video Revenue
|
| | | | 114.1 | | | | | | 64.8 | | | | | | 13.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Phone Revenue
|
| | | | 42.5 | | | | | | 38.4 | | | | | | 35.3 | | | | | | 32.9 | | | | | | 31.8 | | | | | | 32.4 | | | | | | 34.6 | | |
|
Other Revenue
|
| | | | 49.5 | | | | | | 48.8 | | | | | | 47.9 | | | | | | 48.5 | | | | | | 50.9 | | | | | | 53.7 | | | | | | 56.6 | | |
|
Total Revenue
|
| | | $ | 630.1 | | | | | $ | 585.4 | | | | | $ | 579.4 | | | | | $ | 614.8 | | | | | $ | 685.8 | | | | | $ | 776.5 | | | | | $ | 891.9 | | |
|
Direct Expense(1)
|
| | | $ | 89.1 | | | | | $ | 49.6 | | | | | $ | 30.0 | | | | | $ | 25.9 | | | | | $ | 28.1 | | | | | $ | 31.1 | | | | | $ | 34.8 | | |
|
Other Operating & Selling, general and administrative Expense(2)
|
| | | $ | 255.7 | | | | | $ | 245.4 | | | | | $ | 239.6 | | | | | $ | 249.7 | | | | | $ | 261.5 | | | | | $ | 296.1 | | | | | $ | 340.0 | | |
|
Adjusted EBITDA(3)
|
| | | $ | 285.3 | | | | | $ | 290.4 | | | | | $ | 309.8 | | | | | $ | 339.2 | | | | | $ | 396.2 | | | | | $ | 449.3 | | | | | $ | 517.0 | | |
|
Gross Capital Expenditures(4)
|
| | | $ | 203.1 | | | | | $ | 285.4 | | | | | $ | 339.4 | | | | | $ | 366.9 | | | | | $ | 300.7 | | | | | $ | 322.4 | | | | | $ | 349.2 | | |
|
Adjusted EBITDA less Gross Capital Expenditures
|
| | | $ | 82.3 | | | | | $ | 5.0 | | | | | $ | (29.7) | | | | | $ | (27.7) | | | | | $ | 95.5 | | | | | $ | 126.9 | | | | | $ | 167.9 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |||||||||||||||||||||
|
Residential Revenue
|
| | | $ | 468.3 | | | | | $ | 424.5 | | | | | $ | 419.4 | | | | | $ | 451.2 | | | | | $ | 508.2 | | | | | $ | 574.4 | | | | | $ | 654.3 | | |
|
Commercial Revenue
|
| | | | 113.0 | | | | | | 113.5 | | | | | | 114.3 | | | | | | 118.2 | | | | | | 130.8 | | | | | | 153.9 | | | | | | 188.2 | | |
|
Other Revenue
|
| | | | 48.8 | | | | | | 47.4 | | | | | | 45.7 | | | | | | 45.4 | | | | | | 46.8 | | | | | | 48.2 | | | | | | 49.4 | | |
|
Total Revenue
|
| | | $ | 630.1 | | | | | $ | 585.4 | | | | | $ | 579.4 | | | | | $ | 614.8 | | | | | $ | 685.8 | | | | | $ | 776.5 | | | | | $ | 891.9 | | |
|
HSD Revenue
|
| | | $ | 424.0 | | | | | $ | 433.4 | | | | | $ | 482.5 | | | | | $ | 533.4 | | | | | $ | 603.1 | | | | | $ | 690.4 | | | | | $ | 800.7 | | |
|
Video Revenue
|
| | | | 114.1 | | | | | | 64.8 | | | | | | 13.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Phone Revenue
|
| | | | 42.5 | | | | | | 38.4 | | | | | | 35.3 | | | | | | 32.9 | | | | | | 31.8 | | | | | | 32.4 | | | | | | 34.6 | | |
|
Other Revenue
|
| | | | 49.5 | | | | | | 48.8 | | | | | | 47.9 | | | | | | 48.5 | | | | | | 50.9 | | | | | | 53.7 | | | | | | 56.6 | | |
|
Total Revenue
|
| | | $ | 630.1 | | | | | $ | 585.4 | | | | | $ | 579.4 | | | | | $ | 614.8 | | | | | $ | 685.8 | | | | | $ | 776.5 | | | | | $ | 891.9 | | |
|
Direct Expense(1)
|
| | | $ | 88.4 | | | | | $ | 49.6 | | | | | $ | 30.0 | | | | | $ | 25.9 | | | | | $ | 28.1 | | | | | $ | 31.1 | | | | | $ | 34.8 | | |
|
Other Operating & Selling, general and administrative Expense(2)
|
| | | $ | 251.3 | | | | | $ | 257.8 | | | | | $ | 243.3 | | | | | $ | 248.6 | | | | | $ | 263.5 | | | | | $ | 298.3 | | | | | $ | 342.6 | | |
|
Adjusted EBITDA(3)
|
| | | $ | 290.4 | | | | | $ | 278.0 | | | | | $ | 306.1 | | | | | $ | 340.3 | | | | | $ | 394.2 | | | | | $ | 447.1 | | | | | $ | 514.5 | | |
|
Gross Capital Expenditures(4)
|
| | | $ | 203.1 | | | | | $ | 285.4 | | | | | $ | 339.4 | | | | | $ | 366.9 | | | | | $ | 300.7 | | | | | $ | 322.4 | | | | | $ | 349.2 | | |
|
Adjusted EBITDA less Gross Capital Expenditures
|
| | | $ | 87.3 | | | | | $ | (7.4) | | | | | $ | (33.3) | | | | | $ | (26.6) | | | | | $ | 93.6 | | | | | $ | 124.7 | | | | | $ | 165.4 | | |
|
Name
|
| |
Cash(1)
|
| |
Equity(2)
|
| |
Perquisites /
benefits(3) |
| |
Other(4)
|
| |
Total
|
| |||||||||||||||
|
Teresa Elder
|
| | | $ | 6,259,594 | | | | | $ | 3,830,408 | | | | | $ | 45,432 | | | | | $ | 7,907,313 | | | | | $ | 18,042,747 | | |
|
John Rego
|
| | | $ | 2,209,220 | | | | | $ | 1,692,734 | | | | | $ | 51,909 | | | | | $ | 3,507,071 | | | | | $ | 7,460,934 | | |
|
Don Schena
|
| | | $ | 1,788,939 | | | | | $ | 932,165 | | | | | $ | 37,786 | | | | | $ | 1,896,626 | | | | | $ | 4,655,516 | | |
|
Henry Hryckiewicz
|
| | | $ | 1,826,748 | | | | | $ | 943,524 | | | | | $ | 37,786 | | | | | $ | 1,978,889 | | | | | $ | 4,786,947 | | |
|
Name
|
| |
Cash Severance
|
| |
Prorated 2025
Cash Incentive |
| |
Total
|
| |||||||||
|
Teresa Elder
|
| | | $ | 5,181,626 | | | | | $ | 1,077,968 | | | | | $ | 6,259,594 | | |
|
John Rego
|
| | | $ | 1,852,200 | | | | | $ | 357,020 | | | | | $ | 2,209,220 | | |
|
Don Schena
|
| | | $ | 1,521,800 | | | | | $ | 267,139 | | | | | $ | 1,788,939 | | |
|
Henry Hryckiewicz
|
| | | $ | 1,554,000 | | | | | $ | 272,748 | | | | | $ | 1,826,748 | | |
|
Name
|
| |
Restricted Share Awards
(single trigger) |
| |
Restricted Share Awards
(double trigger) |
| |
PSU Awards
(single trigger) |
| |
PSU Awards
(double trigger) |
| |
Total
|
| |||||||||||||||
|
Teresa Elder
|
| | | $ | 424,315 | | | | | $ | 621,265 | | | | | $ | 1,081,901 | | | | | $ | 1,702,927 | | | | | $ | 3,830,408 | | |
|
John Rego
|
| | | $ | 184,450 | | | | | $ | 273,189 | | | | | $ | 479,832 | | | | | $ | 755,263 | | | | | $ | 1,692,734 | | |
|
Don Schena
|
| | | $ | 98,243 | | | | | $ | 151,055 | | | | | $ | 265,295 | | | | | $ | 417,572 | | | | | $ | 932,165 | | |
|
Henry Hryckiewicz
|
| | | $ | 91,905 | | | | | $ | 154,258 | | | | | $ | 270,925 | | | | | $ | 426,436 | | | | | $ | 943,524 | | |
|
Name
|
| |
COBRA Cost
|
| |
Outplacement Services
|
| |
Total
|
| |||||||||
|
Teresa Elder
|
| | | $ | 38,232 | | | | | $ | 7,200 | | | | | $ | 45,432 | | |
|
John Rego
|
| | | $ | 44,709 | | | | | $ | 7,200 | | | | | $ | 51,909 | | |
|
Don Schena
|
| | | $ | 30,586 | | | | | $ | 7,200 | | | | | $ | 37,786 | | |
|
Henry Hryckiewicz
|
| | | $ | 30,586 | | | | | $ | 7,200 | | | | | $ | 37,786 | | |
|
Description
|
| |
Amount
($) |
| |||
|
Financial advisory fees and expenses
|
| | | | [ ] | | |
|
Legal fees and expenses
|
| | | | [ ] | | |
|
SEC filing fees
|
| | | | [ ] | | |
|
Printing, proxy solicitation, EDGAR filing and mailing expenses
|
| | | | [ ] | | |
|
Miscellaneous
|
| | | | [ ] | | |
|
Total
|
| | | | [ ] | | |
|
Name
|
| |
Age
|
| |
Current Position and Office
|
|
| Gunjan Bhow | | |
55
|
| | Director | |
| Jill Bright | | |
63
|
| | Director | |
| Brian Cassidy | | |
51
|
| | Director | |
| Teresa Elder | | |
64
|
| | Chief Executive Officer and Director | |
| Daniel Kilpatrick | | |
44
|
| | Director | |
| Jeffrey Marcus | | |
78
|
| | Chairman of the Board | |
| Jose Segrera | | |
55
|
| | Director | |
| Phil Seskin | | |
62
|
| | Director | |
| Barry Volpert | | |
65
|
| | Director | |
| | | |
June 30,
|
| |
December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(in millions)
|
| |
(in millions)
|
| ||||||||||||
|
Cash and cash equivalents
|
| | | $ | 31.8 | | | | | $ | 38.8 | | | | | $ | 23.4 | | |
|
Total current assets
|
| | | $ | 109.4 | | | | | $ | 111.8 | | | | | $ | 110.2 | | |
|
Total assets
|
| | | $ | 1,501.5 | | | | | $ | 1,512.5 | | | | | $ | 1,514.7 | | |
|
Total current liabilities
|
| | | $ | 172.0 | | | | | $ | 183.2 | | | | | $ | 169.6 | | |
|
Total liabilities
|
| | | $ | 1,320.6 | | | | | $ | 1,303.7 | | | | | $ | 1,256.5 | | |
|
Total Stockholders’ equity
|
| | | $ | 180.9 | | | | | $ | 208.8 | | | | | $ | 258.2 | | |
| | | |
Years Ended
December 31, |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| | | |
(in millions, except
per share and share data) |
| |||||||||||||||
|
Revenue
|
| | | $ | 630.9 | | | | | $ | 686.7 | | | | | $ | 704.9 | | |
|
Income (loss) from operations
|
| | | $ | 6.5 | | | | | $ | (315.0) | | | | | $ | (0.7) | | |
|
Net loss
|
| | | $ | (58.8) | | | | | $ | (287.7) | | | | | $ | (2.5) | | |
|
Basic and diluted loss per common share
|
| | | $ | (0.72) | | | | | $ | (3.53) | | | | | $ | (0.03) | | |
| | | |
Six months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in millions, except
per share and share data) |
| |||||||||
| Revenue | | | | $ | 294.2 | | | | | $ | 320.3 | | |
|
Income (loss) from operations
|
| | | $ | 11.1 | | | | | $ | 8.9 | | |
|
Net loss
|
| | | $ | (31.7) | | | | | $ | (25.8) | | |
|
Basic and diluted loss per common share
|
| | | $ | (0.38) | | | | | $ | (0.32) | | |
|
Name and Address of Beneficial Owner(1)
|
| |
Shares of
Common Stock Owned |
| |
% of Common
Stock Outstanding |
| ||||||
| Principal Stockholders (5% Beneficial Owners) | | | | | | | | | | | | | |
| Crestview(2) | | | | | 31,856,414 | | | | | | 37.2% | | |
| Named Executive Officers and Directors | | | | | | | | | | | | | |
|
Teresa Elder
|
| | | | 1,506,987(3) | | | | | | 1.8% | | |
|
John Rego
|
| | | | 323,406(4) | | | | | | * | | |
|
Don Schena
|
| | | | 288,032(5) | | | | | | * | | |
|
Henry Hryckiewicz
|
| | | | 208,808(6) | | | | | | * | | |
|
Brian Cassidy(2)
|
| | | | — | | | | | | * | | |
|
Daniel Kilpatrick(2)
|
| | | | — | | | | | | * | | |
|
Jeffrey Marcus
|
| | | | 125,187 | | | | | | * | | |
|
Jose Segrera
|
| | | | 51,369 | | | | | | * | | |
|
Phil Seskin
|
| | | | 182,282 | | | | | | * | | |
|
Jill Bright
|
| | | | 196,828 | | | | | | * | | |
|
Barry Volpert(2)
|
| | | | — | | | | | | * | | |
|
Gunjan Bhow
|
| | | | 148,364 | | | | | | * | | |
|
All executive officers and directors as a group (12 persons)(7)
|
| | | | 3,031,263 | | | | | | 3.5% | | |
|
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
|
October 1, 2025
|
| | | | 2,434(1) | | | | | | — | | | | | | 5.16 | | |
|
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
|
October 1, 2025
|
| | | | 4,069(1) | | | | | | — | | | | | | 5.16 | | |
|
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
|
October 1, 2025
|
| | | | 2,543(1) | | | | | | — | | | | | | 5.16 | | |
|
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
|
October 1, 2025
|
| | | | 12,426(1) | | | | | | — | | | | | | 5.16 | | |
| | | |
Market Price
|
| |||||||||
| | | |
High
|
| |
Low
|
| ||||||
| 2022 | | | | | | | | | | | | | |
|
Third Quarter
|
| | | $ | 20.96 | | | | | $ | 12.08 | | |
|
Fourth Quarter
|
| | | $ | 15.32 | | | | | $ | 8.94 | | |
| 2023 | | | | | | | | | | | | | |
|
First Quarter
|
| | | $ | 12.45 | | | | | $ | 9.13 | | |
|
Second Quarter
|
| | | $ | 11.75 | | | | | $ | 7.26 | | |
|
Third Quarter
|
| | | $ | 9.06 | | | | | $ | 7.19 | | |
|
Fourth Quarter
|
| | | $ | 7.88 | | | | | $ | 2.81 | | |
| 2024 | | | | | | | | | | | | | |
|
First Quarter
|
| | | $ | 4.31 | | | | | $ | 2.31 | | |
|
Second Quarter
|
| | | $ | 5.48 | | | | | $ | 3.33 | | |
|
Third Quarter
|
| | | $ | 5.80 | | | | | $ | 4.83 | | |
|
Fourth Quarter
|
| | | $ | 5.78 | | | | | $ | 4.59 | | |
| 2025 | | | | | | | | | | | | | |
|
First Quarter
|
| | | $ | 5.33 | | | | | $ | 4.05 | | |
|
Second Quarter
|
| | | $ | 5.08 | | | | | $ | 3.87 | | |
|
Third Quarter
|
| | | $ | 5.25 | | | | | $ | 3.06 | | |
|
Fourth Quarter (through [ ], 2025)
|
| | | $ | [ ] | | | | | $ | [ ] | | |
|
Name
|
| |
Citizenship
|
| |
Material Occupations, Positions, Offices or Employment
During the Past Five Years |
|
| Marc C. Ganzi | | |
U.S.
|
| | Mr. Ganzi is the Chief Executive Officer of Merger Sub. Mr. Ganzi is the Chief Executive Officer at DBRG, which he joined in 2013. | |
| Benjamin Jenkins | | |
U.S.
|
| | Mr. Jenkins is the President of Merger Sub. Mr. Jenkins is the President and Chief Investment Officer at DBRG, which he joined in 2013. | |
| Jeffrey Ginsberg | | |
U.S.
|
| | Mr. Ginsberg is a Vice President of Merger Sub. Mr. Ginsberg is Managing Director, Co-Head of Core Strategy and Chairperson of the Responsible Investment Committee at DBRG, and prior to such roles, Mr. Ginsberg was the Chief Administrative Officer at DBRG, which he joined in 2017. | |
| Liam Stewart | | |
U.S.
|
| | Mr. Stewart is a member of the board of directors of Merger Sub. Mr. Stewart is also Vice President of Merger Sub. Mr. Stewart is Chief Operating Officer at DBRG, which he joined in 2020. Mr. Stewart was previously the Chief Financial Officer of Macquarie Infrastructure Corporation. | |
|
Name
|
| |
Citizenship
|
| |
Material Occupations, Positions, Offices or Employment
During the Past Five Years |
|
| Jonathan Friesel | | |
U.S.
|
| | Mr. Friesel is a member of the board of directors of Merger Sub. Mr. Friesel is also a Vice President of Merger Sub. Mr. Friesel is a Senior Managing Director and Head of Fiber at DBRG, which he joined in 2023. Mr. Friesel was previously a Managing Partner at Twin Point Capital LLC. | |
| Geoffrey Goldschein | | |
U.S.
|
| | Mr. Goldschein is a Vice President and Secretary of Merger Sub. Mr. Goldschein is Chief Legal Officer and Company Secretary at DBRG, which he joined in 2018. | |
| Thomas Mayrhofer | | |
U.S.
|
| | Mr. Mayrhofer is a Vice President and Treasurer of Merger Sub. Mr. Mayrhofer is Chief Financial Officer at DBRG, which he joined in 2024. Mr. Mayrhofer was previously Chief Operating Officer for EJF Capital LLC. | |
| Raymond Pang | | |
U.S.
|
| | Mr. Pang is a member of the board of directors of Merger Sub. Mr. Pang is a Principal at DBRG, which he joined in 2017. | |
|
Name
|
| |
Citizenship
|
| |
Material Occupations, Positions, Offices or Employment
During the Past Five Years |
|
| Brian P. Cassidy | | |
U.S.
|
| | Mr. Cassidy is a member of the Company Board and holds the title of President and Partner at Crestview, L.L.C. and Crestview Advisors, L.L.C. | |
| Daniel G. Kilpatrick | | |
U.S.
|
| | Mr. Kilpatrick is a member of the Company Board and holds the title of Partner at Crestview, L.L.C. and Crestview Advisors, L.L.C. | |
| Barry S. Volpert | | |
U.S.
|
| | Mr. Volpert is a member of the Company Board and holds the title of CEO and Partner at Crestview, L.L.C. and Crestview Advisors, L.L.C. | |
| | | |
Page
|
| |||
|
ARTICLE 1
THE MERGER
|
| | |||||
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
|
ARTICLE 2
CONVERSION OF SHARES; EXCHANGE OF CERTIFICATES
|
| ||||||
| | | | | A-3 | | | |
| | | | | A-4 | | | |
| | | | | A-6 | | | |
|
ARTICLE 3
REPRESENTATIONS AND WARRANTIES OF THE COMPANY
|
| ||||||
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | |
Page
|
| |||
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
|
ARTICLE 4
REPRESENTATIONS AND WARRANTIES OF PARENT AND MERGER SUB
|
| ||||||
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
|
ARTICLE 5
COVENANTS AND AGREEMENTS
|
| ||||||
| | | | | A-28 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | |
Page
|
| |||
| | | | | A-45 | | | |
| | | | | A-46 | | | |
|
ARTICLE 6
CONDITIONS TO THE MERGER
|
| ||||||
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
|
ARTICLE 7
TERMINATION
|
| ||||||
| | | | | A-47 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
|
ARTICLE 8
MISCELLANEOUS
|
| ||||||
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-59 | | | |
| | | | | Crestview Rolling Stockholders: | | | |||||
| | | | | CRESTVIEW W1 TE HOLDINGS, LLC | | | |||||
| | | | | By: | | |
/s/ Evelyn C. Pellicone
Name: Evelyn C. Pellicone
Title: Chief Financial Officer |
| | ||
| | | | | CRESTVIEW W1 HOLDINGS, L.P. | | | |||||
| | | | | By: | | | Crestview W1 GP, LLC, its general partner | | | ||
| | | | | By: | | |
/s/ Evelyn C. Pellicone
Name: Evelyn C. Pellicone
Title: Chief Financial Officer |
| | ||
| | | | | CRESTVIEW W1 CO-INVESTORS, LLC | | | |||||
| | | | | By: | | |
/s/ Evelyn C. Pellicone
Name: Evelyn C. Pellicone
Title: Chief Financial Officer |
| | ||
| | | | | CRESTVIEW ADVISORS, L.L.C. | | | |||||
| | | | | By: | | |
/s/ Evelyn C. Pellicone
Name: Evelyn C. Pellicone
Title: Chief Financial Officer |
| | ||
| | | | | Individual Rolling Stockholders: | | ||||||
| | | | | | | |
/s/ Brian Cassidy
Name: Brian Cassidy
/s/ Daniel Kilpatrick
Name: Daniel Kilpatrick
/s/ Barry Volpert
Name: Barry Volpert
|
| | ||
| | | | | Stockholders’ Representative: | | |||
| | | | | Crestview Partners III GP, L.P. | | |||
| | | | | By: | | | Crestview, L.L.C., its general partner | |
| | | | | By: | | |
/s/ Evelyn C. Pellicone
Name: Evelyn C. Pellicone
Title: Chief Financial Officer |
|
|
Stockholder
|
| |
Number of Common Shares
|
|
|
Crestview W1 TE Holdings, LLC
|
| | 1,245,968 | |
|
Crestview W1 Holdings, L.P.
|
| | 25,142,311 | |
|
Crestview W1 Co-Investors, LLC
|
| | 4,849,639 | |
|
Crestview Advisors, L.L.C.
|
| | 423,678 | |
|
Brian Cassidy
|
| |
33,722 (vested RSUs + board fee grants with all rights assigned to Crestview Advisors, L.L.C.)
26,744 (RSUs that will vest in May 2026 with all rights assigned to Crestview Advisors, L.L.C.)
|
|
|
Daniel Kilpatrick
|
| |
35,543 (vested RSUs + board fee grants with all rights assigned to Crestview Advisors, L.L.C.)
26,744 (RSUs that will vest in May 2026 with all rights assigned to Crestview Advisors, L.L.C.)
|
|
|
Barry Volpert
|
| |
32,895 (vested RSUs + board fee grants with all rights assigned to Crestview Advisors, L.L.C.)
26,744 (RSUs that will vest in May 2026 with all rights assigned to Crestview Advisors, L.L.C.)
|
|