Consolidated Communications Holdings Inc
NASDAQ:CNSL
Cash Flow Statement
Cash Flow Statement
Consolidated Communications Holdings Inc
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(0)
|
5
|
(9)
|
(5)
|
(2)
|
(1)
|
12
|
13
|
14
|
12
|
12
|
12
|
12
|
6
|
9
|
13
|
13
|
21
|
23
|
26
|
29
|
29
|
34
|
33
|
34
|
32
|
26
|
27
|
0
|
63
|
79
|
6
|
44
|
24
|
60
|
31
|
42
|
51
|
40
|
15
|
19
|
24
|
50
|
(1)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(20)
|
16
|
30
|
44
|
37
|
(40)
|
(110)
|
(129)
|
(107)
|
(160)
|
(107)
|
191
|
141
|
219
|
113
|
(238)
|
(250)
|
(248)
|
(195)
|
(186)
|
|
| Depreciation & Amortization |
55
|
71
|
68
|
68
|
67
|
68
|
67
|
67
|
67
|
67
|
67
|
66
|
66
|
72
|
78
|
84
|
92
|
91
|
89
|
88
|
85
|
85
|
86
|
86
|
87
|
88
|
88
|
89
|
88
|
0
|
0
|
0
|
120
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
149
|
0
|
0
|
0
|
180
|
0
|
0
|
0
|
174
|
0
|
0
|
0
|
292
|
0
|
0
|
0
|
433
|
0
|
0
|
0
|
381
|
83
|
164
|
244
|
325
|
318
|
313
|
306
|
301
|
297
|
294
|
296
|
300
|
306
|
313
|
316
|
315
|
318
|
318
|
315
|
|
| Change in Deffered Taxes |
0
|
2
|
5
|
2
|
10
|
13
|
4
|
6
|
(9)
|
(15)
|
(7)
|
(13)
|
(4)
|
(6)
|
(9)
|
(3)
|
(12)
|
(11)
|
(8)
|
(0)
|
0
|
2
|
(1)
|
(9)
|
(2)
|
(2)
|
(3)
|
(1)
|
9
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
75
|
59
|
65
|
28
|
(56)
|
(56)
|
(73)
|
(47)
|
(48)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
7
|
8
|
10
|
7
|
6
|
7
|
7
|
8
|
8
|
8
|
9
|
10
|
11
|
11
|
11
|
11
|
9
|
9
|
8
|
8
|
8
|
9
|
10
|
|
| Other Non-Cash Items |
22
|
24
|
11
|
22
|
16
|
16
|
24
|
14
|
20
|
21
|
22
|
23
|
17
|
16
|
22
|
20
|
9
|
9
|
0
|
(1)
|
3
|
3
|
6
|
1
|
1
|
(0)
|
(1)
|
5
|
7
|
0
|
6
|
5
|
15
|
14
|
11
|
10
|
6
|
8
|
10
|
0
|
25
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
(18)
|
(11)
|
(15)
|
(24)
|
(29)
|
56
|
116
|
137
|
137
|
184
|
124
|
(288)
|
(260)
|
(378)
|
(295)
|
113
|
95
|
93
|
19
|
14
|
|
| Cash Taxes Paid |
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
| Cash Interest Paid |
28
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
121
|
0
|
0
|
0
|
123
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
143
|
0
|
0
|
0
|
|
| Change in Working Capital |
4
|
(8)
|
(18)
|
(22)
|
(10)
|
(16)
|
(11)
|
(6)
|
(7)
|
1
|
(5)
|
(11)
|
(9)
|
(4)
|
(9)
|
(14)
|
(10)
|
(15)
|
(4)
|
(1)
|
3
|
1
|
4
|
2
|
(4)
|
3
|
4
|
10
|
(1)
|
20
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(23)
|
37
|
93
|
151
|
(3)
|
(11)
|
(25)
|
(52)
|
(43)
|
249
|
311
|
349
|
(15)
|
342
|
326
|
342
|
1
|
262
|
179
|
124
|
23
|
36
|
42
|
40
|
(18)
|
(25)
|
(43)
|
(33)
|
(16)
|
(14)
|
(8)
|
(28)
|
10
|
(24)
|
(50)
|
(47)
|
|
| Cash from Operating Activities |
80
N/A
|
89
+11%
|
71
-20%
|
61
-14%
|
79
+30%
|
79
0%
|
83
+5%
|
92
+10%
|
85
-8%
|
88
+4%
|
88
+0%
|
78
-12%
|
82
+6%
|
89
+9%
|
87
-2%
|
96
+10%
|
92
-4%
|
87
-6%
|
98
+13%
|
108
+10%
|
116
+8%
|
121
+4%
|
123
+2%
|
114
-8%
|
115
+1%
|
122
+6%
|
121
-1%
|
129
+6%
|
130
+1%
|
120
-7%
|
118
-1%
|
108
-9%
|
123
+14%
|
138
+12%
|
137
0%
|
172
+25%
|
164
-4%
|
177
+7%
|
187
+6%
|
177
-5%
|
188
+6%
|
192
+2%
|
197
+3%
|
222
+13%
|
219
-1%
|
226
+3%
|
239
+6%
|
225
-6%
|
218
-3%
|
210
-4%
|
196
-7%
|
170
-13%
|
210
+24%
|
249
+19%
|
311
+25%
|
349
+12%
|
357
+2%
|
342
-4%
|
326
-4%
|
342
+5%
|
339
-1%
|
349
+3%
|
358
+2%
|
388
+9%
|
365
-6%
|
379
+4%
|
369
-2%
|
364
-1%
|
319
-12%
|
302
-5%
|
275
-9%
|
241
-12%
|
224
-7%
|
197
-12%
|
150
-24%
|
108
-28%
|
115
+6%
|
65
-43%
|
45
-31%
|
48
+7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(30)
|
(36)
|
(35)
|
(34)
|
(31)
|
(34)
|
(34)
|
(35)
|
(33)
|
(33)
|
(33)
|
(33)
|
(34)
|
(39)
|
(43)
|
(46)
|
(48)
|
(45)
|
(42)
|
(42)
|
(42)
|
(43)
|
(44)
|
(44)
|
(42)
|
(41)
|
(41)
|
(40)
|
(42)
|
(42)
|
(42)
|
(61)
|
(77)
|
(95)
|
(109)
|
(107)
|
(107)
|
(105)
|
(105)
|
(103)
|
(109)
|
(116)
|
(124)
|
(133)
|
(134)
|
(130)
|
(131)
|
(128)
|
(125)
|
(126)
|
(121)
|
(150)
|
(181)
|
(213)
|
(248)
|
(249)
|
(245)
|
(237)
|
(240)
|
(242)
|
(232)
|
(221)
|
(209)
|
(200)
|
(218)
|
(251)
|
(317)
|
(405)
|
(480)
|
(561)
|
(618)
|
(638)
|
(620)
|
(594)
|
(568)
|
(547)
|
(515)
|
(482)
|
(418)
|
(381)
|
|
| Other Items |
(524)
|
0
|
0
|
0
|
0
|
0
|
6
|
7
|
7
|
0
|
(10)
|
0
|
(272)
|
(272)
|
(261)
|
(272)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(298)
|
(377)
|
(392)
|
(392)
|
(93)
|
(12)
|
2
|
4
|
4
|
(148)
|
(138)
|
(139)
|
(138)
|
12
|
14
|
14
|
14
|
21
|
17
|
17
|
17
|
(853)
|
(862)
|
(861)
|
(860)
|
24
|
23
|
24
|
36
|
15
|
14
|
16
|
7
|
8
|
8
|
6
|
(88)
|
(154)
|
(106)
|
(55)
|
97
|
696
|
636
|
586
|
620
|
85
|
98
|
96
|
68
|
68
|
|
| Cash from Investing Activities |
(554)
N/A
|
(557)
-1%
|
(35)
+94%
|
(34)
+2%
|
(31)
+9%
|
(34)
-10%
|
(28)
+19%
|
(28)
-1%
|
(27)
+5%
|
(26)
+1%
|
(43)
-62%
|
(33)
+23%
|
(305)
-831%
|
(310)
-2%
|
(304)
+2%
|
(318)
-4%
|
(48)
+85%
|
(45)
+7%
|
(42)
+6%
|
(42)
+0%
|
(42)
N/A
|
(42)
-1%
|
(42)
0%
|
(42)
0%
|
(41)
+4%
|
(40)
+1%
|
(40)
N/A
|
(40)
+1%
|
(41)
-2%
|
(41)
N/A
|
(340)
-732%
|
(437)
-29%
|
(469)
-7%
|
(486)
-4%
|
(202)
+58%
|
(120)
+41%
|
(105)
+12%
|
(102)
+3%
|
(102)
+0%
|
(251)
-147%
|
(247)
+2%
|
(255)
-3%
|
(262)
-3%
|
(122)
+54%
|
(120)
+2%
|
(116)
+3%
|
(117)
-1%
|
(107)
+9%
|
(108)
-1%
|
(109)
0%
|
(104)
+4%
|
(1 003)
-864%
|
(1 043)
-4%
|
(1 074)
-3%
|
(1 108)
-3%
|
(225)
+80%
|
(222)
+2%
|
(213)
+4%
|
(204)
+4%
|
(228)
-12%
|
(218)
+4%
|
(205)
+6%
|
(202)
+2%
|
(193)
+5%
|
(210)
-9%
|
(245)
-17%
|
(404)
-65%
|
(558)
-38%
|
(586)
-5%
|
(616)
-5%
|
(521)
+15%
|
58
N/A
|
16
-72%
|
(8)
N/A
|
52
N/A
|
(462)
N/A
|
(417)
+10%
|
(386)
+8%
|
(350)
+9%
|
(313)
+11%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
89
|
0
|
0
|
(21)
|
68
|
0
|
68
|
(57)
|
(57)
|
(57)
|
(57)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
349
|
0
|
0
|
0
|
73
|
73
|
73
|
73
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Net Issuance of Debt |
446
|
512
|
(21)
|
10
|
(81)
|
(82)
|
(76)
|
26
|
39
|
38
|
38
|
(0)
|
281
|
272
|
255
|
255
|
(17)
|
(17)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
294
|
326
|
333
|
332
|
44
|
(1)
|
(2)
|
(7)
|
(12)
|
200
|
132
|
142
|
150
|
(50)
|
(6)
|
(12)
|
(25)
|
(29)
|
(9)
|
(10)
|
(11)
|
938
|
933
|
929
|
919
|
(33)
|
(31)
|
(22)
|
(11)
|
(28)
|
(63)
|
(108)
|
(120)
|
(101)
|
(300)
|
(105)
|
(92)
|
(87)
|
147
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(15)
|
83
|
112
|
224
|
|
| Cash Paid for Dividends |
0
|
0
|
(38)
|
(38)
|
(50)
|
(61)
|
(35)
|
(47)
|
(45)
|
(43)
|
(42)
|
(40)
|
(40)
|
(42)
|
(43)
|
(44)
|
(45)
|
(45)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(50)
|
(54)
|
(58)
|
(62)
|
(62)
|
(62)
|
(62)
|
(62)
|
(62)
|
(62)
|
(66)
|
(70)
|
(74)
|
(78)
|
(78)
|
(78)
|
(78)
|
(78)
|
(78)
|
(79)
|
(86)
|
(94)
|
(102)
|
(110)
|
(110)
|
(110)
|
(110)
|
(111)
|
(83)
|
(55)
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(19)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(9)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(5)
|
(5)
|
(4)
|
(9)
|
(22)
|
(13)
|
(21)
|
0
|
0
|
(7)
|
(7)
|
0
|
(9)
|
(64)
|
(8)
|
0
|
(10)
|
45
|
(5)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
(27)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
(66)
|
(69)
|
(69)
|
(8)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
|
| Cash from Financing Activities |
516
N/A
|
514
0%
|
(59)
N/A
|
(48)
+17%
|
(69)
-42%
|
(76)
-10%
|
(44)
+43%
|
(78)
-78%
|
(63)
+19%
|
(62)
+2%
|
(60)
+2%
|
(41)
+32%
|
231
N/A
|
230
-1%
|
212
-8%
|
210
-1%
|
(63)
N/A
|
(63)
+0%
|
(47)
+26%
|
(47)
0%
|
(47)
-1%
|
(48)
0%
|
(47)
+0%
|
(47)
+0%
|
(49)
-4%
|
(49)
+0%
|
(53)
-7%
|
(53)
0%
|
(51)
+4%
|
(58)
-14%
|
224
N/A
|
262
+17%
|
258
-2%
|
259
+0%
|
(17)
N/A
|
(71)
-327%
|
(72)
-1%
|
(77)
-7%
|
(84)
-10%
|
73
N/A
|
60
-17%
|
66
+10%
|
68
+3%
|
(82)
N/A
|
(90)
-11%
|
(96)
-6%
|
(104)
-9%
|
(109)
-4%
|
(99)
+9%
|
(100)
-1%
|
(101)
-1%
|
823
N/A
|
821
0%
|
810
-1%
|
792
-2%
|
(143)
N/A
|
(142)
+1%
|
(133)
+6%
|
(122)
+8%
|
(112)
+9%
|
(119)
-6%
|
(136)
-15%
|
(120)
+12%
|
(102)
+15%
|
(12)
+89%
|
178
N/A
|
189
+6%
|
194
+3%
|
212
+9%
|
63
-70%
|
65
+3%
|
64
-2%
|
(14)
N/A
|
(15)
-12%
|
(17)
-12%
|
(19)
-9%
|
(18)
+3%
|
80
N/A
|
108
+35%
|
219
+103%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
42
N/A
|
46
+9%
|
(22)
N/A
|
(22)
+4%
|
(21)
+4%
|
(31)
-49%
|
12
N/A
|
(14)
N/A
|
(5)
+65%
|
0
N/A
|
(15)
N/A
|
4
N/A
|
8
+75%
|
8
+6%
|
(6)
N/A
|
(12)
-114%
|
(19)
-57%
|
(21)
-11%
|
10
N/A
|
19
+104%
|
27
+41%
|
31
+14%
|
34
+9%
|
24
-28%
|
25
+3%
|
33
+32%
|
28
-14%
|
36
+27%
|
38
+6%
|
21
-44%
|
3
-86%
|
(67)
N/A
|
(88)
-31%
|
(90)
-2%
|
(82)
+9%
|
(19)
+77%
|
(12)
+34%
|
(2)
+85%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
3
+136%
|
2
-19%
|
19
+795%
|
9
-51%
|
15
+62%
|
18
+17%
|
10
-45%
|
11
+14%
|
2
-80%
|
(9)
N/A
|
(10)
-16%
|
(11)
-12%
|
(15)
-35%
|
(5)
+67%
|
(20)
-282%
|
(6)
+69%
|
(5)
+26%
|
(0)
+96%
|
2
N/A
|
3
+17%
|
7
+164%
|
35
+378%
|
94
+164%
|
143
+53%
|
311
+117%
|
153
-51%
|
(1)
N/A
|
(56)
-5 480%
|
(251)
-350%
|
(181)
+28%
|
363
N/A
|
226
-38%
|
174
-23%
|
185
+6%
|
(372)
N/A
|
(321)
+14%
|
(240)
+25%
|
(197)
+18%
|
(45)
+77%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
50
N/A
|
53
+6%
|
36
-32%
|
27
-26%
|
48
+79%
|
45
-7%
|
50
+11%
|
57
+15%
|
51
-11%
|
55
+8%
|
55
+1%
|
45
-19%
|
49
+8%
|
51
+4%
|
44
-13%
|
50
+13%
|
44
-11%
|
42
-6%
|
56
+34%
|
66
+18%
|
74
+12%
|
78
+5%
|
80
+3%
|
70
-12%
|
73
+5%
|
81
+11%
|
80
-1%
|
88
+10%
|
88
-1%
|
78
-11%
|
77
-2%
|
47
-38%
|
46
-2%
|
43
-6%
|
28
-34%
|
65
+127%
|
57
-12%
|
71
+25%
|
82
+15%
|
74
-9%
|
79
+6%
|
76
-4%
|
73
-4%
|
89
+23%
|
85
-4%
|
96
+13%
|
108
+12%
|
97
-10%
|
93
-4%
|
85
-9%
|
75
-11%
|
20
-74%
|
29
+48%
|
36
+25%
|
63
+75%
|
100
+59%
|
113
+12%
|
104
-7%
|
86
-17%
|
100
+15%
|
107
+7%
|
128
+20%
|
149
+16%
|
188
+26%
|
147
-22%
|
127
-14%
|
53
-59%
|
(41)
N/A
|
(161)
-291%
|
(259)
-60%
|
(343)
-33%
|
(397)
-16%
|
(396)
+0%
|
(397)
0%
|
(419)
-5%
|
(439)
-5%
|
(400)
+9%
|
(417)
-4%
|
(373)
+11%
|
(333)
+11%
|
|