WOW special meeting: $5.20 cash offer from DigitalBridge/Crestview
WideOpenWest (WOW) is asking stockholders to approve a merger with affiliates of DigitalBridge and Crestview. Under the Agreement and Plan of Merger dated August 11, 2025, WOW would become a wholly owned subsidiary of Bandit Parent, LP in a going‑private transaction.
If completed, each outstanding share of WOW common stock will be converted into the right to receive $5.20 in cash per share, without interest and subject to applicable withholding taxes. The cash price reflects a premium of approximately 37.2% to the unaffected closing price of $3.79 on May 2, 2024, and approximately 53.8% to the $3.38 closing price on August 11, 2025. A Special Committee of independent directors unanimously recommended the merger, and the full board unanimously supports it.
Approval requires a majority of outstanding shares entitled to vote. Crestview‑affiliated rollover stockholders, who collectively held about 37% of voting power as of October 3, 2025, agreed to vote for the merger and to roll their shares for equity in the parent. Stockholders who do not vote in favor may seek appraisal under DGCL Section 262. Conditions include required regulatory clearances, including FCC approval. Parent expects to fund the approximately
Positive
- None.
Negative
- None.
Insights
WOW seeks stockholder approval to go private at $5.20 cash per share.
The transaction offers cash consideration of
Completion depends on a majority-of-outstanding vote, specified regulatory approvals (including FCC), and other customary conditions. An equity commitment from DigitalBridge Partners III is cited to fund approximately
Key mechanics include appraisal rights under DGCL Section 262 and treatment of equity awards per plan terms. Actual impact on timing and completion rests on regulatory outcomes and the stockholder vote.
SECURITIES AND EXCHANGE COMMISSION
SECURITIES EXCHANGE ACT OF 1934
7887 East Belleview Avenue, Suite 1000
Englewood, CO 80111
501 Madison Avenue, 20th floor
New York, New York 10022
Shareholders may call toll free: (877) 750-0831
Banks and Brokers may call collect: (212) 750-5833
Chief Executive Officer
[ ]
7887 East Belleview Avenue, Suite 1000
Englewood, CO 80111
TO BE HELD ON [ ]
Chief Executive Officer
[ ]
FOR
SPECIAL MEETING OF STOCKHOLDERS
TO BE HELD ON [ ]
is first being sent to stockholders on or about [ ], 2025.
| |
CERTAIN DEFINED TERMS
|
| | | | iv | | |
| |
SUMMARY TERM SHEET
|
| | | | 1 | | |
| |
Introduction
|
| | | | 1 | | |
| |
The Parties to the Merger
|
| | | | 2 | | |
| |
The Special Meeting
|
| | | | 2 | | |
| |
Votes Required
|
| | | | 3 | | |
| |
Reasons for the Merger; Recommendations of the Special Committee and the Company Board
|
| | | | 3 | | |
| |
Opinion of Centerview Partners LLC
|
| | | | 4 | | |
| |
Position of the Parent Entities as to the Fairness of the Merger
|
| | | | 4 | | |
| |
Position of the Rollover Filing Parties as to the Fairness of the Merger
|
| | | | 5 | | |
| |
Certain Effects of the Merger
|
| | | | 5 | | |
| |
Treatment of Shares of Company Common Stock and Company LTI Awards
|
| | | | 5 | | |
| |
Certain Effects on the Company if the Merger Is Not Completed
|
| | | | 7 | | |
| |
Interests of the Company’s Directors and Executive Officers in the Merger
|
| | | | 7 | | |
| |
The Rollover Agreement
|
| | | | 8 | | |
| |
The Joint Bidding Agreement
|
| | | | 9 | | |
| |
Material U.S. Federal Income Tax Consequences of the Merger
|
| | | | 9 | | |
| |
Restrictions on Solicitation of Other Acquisition Offers
|
| | | | 9 | | |
| |
Change in the Company Board’s Recommendation
|
| | | | 10 | | |
| |
Parent Limited Guarantee
|
| | | | 10 | | |
| |
Crestview Limited Guarantee
|
| | | | 11 | | |
| |
Financing of the Merger
|
| | | | 11 | | |
| |
Conditions to the Closing of the Merger
|
| | | | 12 | | |
| |
Termination Fees and Remedies
|
| | | | 13 | | |
| |
Appraisal Rights
|
| | | | 15 | | |
| |
Litigation Relating to the Merger
|
| | | | 16 | | |
| |
QUESTIONS AND ANSWERS
|
| | | | 17 | | |
| |
SPECIAL FACTORS
|
| | | | 25 | | |
| |
Background of the Merger
|
| | | | 25 | | |
| |
Reasons for the Merger; Recommendations of the Special Committee and the Company Board
|
| | | | 47 | | |
| |
Opinion of Centerview Partners LLC
|
| | | | 56 | | |
| |
Position of the Parent Entities as to the Fairness of the Merger
|
| | | | 65 | | |
| |
Position of the Rollover Filing Parties as to the Fairness of the Merger
|
| | | | 68 | | |
| |
Plans for the Company After the Merger
|
| | | | 70 | | |
| |
Purposes and Reasons of the Parent Entities
|
| | | | 70 | | |
| |
Purposes and Reasons of the Rollover Filing Parties
|
| | | | 71 | | |
| |
Certain Effects of the Merger
|
| | | | 72 | | |
| |
Certain Effects on the Company if the Merger Is Not Completed
|
| | | | 75 | | |
| |
Unaudited Prospective Financial Information
|
| | | | 76 | | |
| |
Interests of the Company’s Directors and Executive Officers in the Merger
|
| | | | 84 | | |
| |
Intent of Certain Stockholders to Vote in Favor of the Merger
|
| | | | 91 | | |
| |
Closing and Effective Time of the Merger
|
| | | | 92 | | |
| |
Accounting Treatment
|
| | | | 92 | | |
| |
Material U.S. Federal Income Tax Consequences of the Merger
|
| | | | 92 | | |
| |
Regulatory Approvals Required for the Merger
|
| | | | 94 | | |
| |
Parent Limited Guarantee
|
| | | | 95 | | |
| |
Crestview Limited Guarantee
|
| | | | 95 | | |
| |
Financing of the Merger
|
| | | | 96 | | |
| |
Delisting and Deregistration of Company Common Stock
|
| | | | 97 | | |
| |
Fees and Expenses
|
| | | | 97 | | |
| |
Litigation Relating to the Merger
|
| | | | 97 | | |
| |
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 98 | | |
| |
THE PARTIES TO THE MERGER
|
| | | | 100 | | |
| |
The Company
|
| | | | 100 | | |
| |
Parent Entities
|
| | | | 100 | | |
| |
THE SPECIAL MEETING
|
| | | | 101 | | |
| |
Date, Time and Place
|
| | | | 101 | | |
| |
Purpose of the Special Meeting
|
| | | | 101 | | |
| |
Attending the Special Meeting
|
| | | | 101 | | |
| |
Record Date; Shares Entitled to Vote; Quorum
|
| | | | 101 | | |
| |
Votes Required
|
| | | | 102 | | |
| |
Abstentions
|
| | | | 102 | | |
| |
Broker Non-Votes
|
| | | | 102 | | |
| |
Shares Held by the Company’s Directors and Executive Officers
|
| | | | 102 | | |
| |
Voting of Proxies
|
| | | | 102 | | |
| |
Revocability of Proxies
|
| | | | 103 | | |
| |
Adjournment
|
| | | | 103 | | |
| |
Solicitation of Proxies
|
| | | | 104 | | |
| |
Anticipated Date of Completion of the Merger
|
| | | | 104 | | |
| |
Appraisal Rights
|
| | | | 104 | | |
| |
Other Matters
|
| | | | 105 | | |
| |
Important Notice Regarding the Availability of Proxy Materials for the Special Meeting
|
| | | | 105 | | |
| |
Questions and Additional Information
|
| | | | 106 | | |
| |
THE MERGER AGREEMENT
|
| | | | 107 | | |
| |
Explanatory Note Regarding the Merger Agreement
|
| | | | 107 | | |
| |
Effect of the Merger
|
| | | | 107 | | |
| |
Closing and Effective Time
|
| | | | 107 | | |
| |
Certificate of Incorporation; Bylaws; Directors and Officers
|
| | | | 108 | | |
| |
Merger Consideration
|
| | | | 108 | | |
| |
Exchange and Payment Procedures
|
| | | | 110 | | |
| |
Representations and Warranties
|
| | | | 111 | | |
| |
Conduct of Business Pending the Merger
|
| | | | 114 | | |
| |
Solicitation of Other Offers
|
| | | | 117 | | |
| |
Recommendation Changes
|
| | | | 119 | | |
| |
Other Covenants
|
| | | | 121 | | |
| |
Employee Matters
|
| | | | 123 | | |
| |
Conditions to the Closing of the Merger
|
| | | | 124 | | |
| |
Termination of the Merger Agreement
|
| | | | 125 | | |
| |
Company Termination Fee
|
| | | | 127 | | |
| |
Parent Termination Fee
|
| | | | 127 | | |
| |
Fees and Expenses
|
| | | | 128 | | |
| |
Indemnification and Insurance
|
| | | | 128 | | |
| |
Remedies; Specific Performance
|
| | | | 129 | | |
| |
Liability Limitation
|
| | | | 129 | | |
| |
Amendment; Waiver
|
| | | | 129 | | |
| |
Governing Law
|
| | | | 130 | | |
| |
THE ROLLOVER AGREEMENT
|
| | | | 131 | | |
| |
Rollover Agreement
|
| | | | 131 | | |
| |
PROVISIONS FOR THE COMPANY’S UNAFFILIATED STOCKHOLDERS
|
| | | | 132 | | |
| |
IMPORTANT INFORMATION REGARDING THE COMPANY
|
| | | | 133 | | |
| |
Company Background
|
| | | | 133 | | |
| |
Directors and Executive Officers
|
| | | | 133 | | |
| |
Selected Historical Consolidated Financial Data
|
| | | | 136 | | |
| |
Security Ownership of Certain Beneficial Owners and Management
|
| | | | 137 | | |
| |
Prior Public Offerings
|
| | | | 139 | | |
| |
Transactions by the Company’s Directors and Executive Officers During the Last 60 Days
|
| | | | 139 | | |
| |
Transactions in Company Common Stock
|
| | | | 140 | | |
| |
Past Contracts, Transactions, Negotiations and Agreements
|
| | | | 140 | | |
| |
Book Value Per Share
|
| | | | 141 | | |
| |
Market Price of Company Common Stock
|
| | | | 141 | | |
| |
Dividends
|
| | | | 141 | | |
| |
IMPORTANT INFORMATION REGARDING THE PURCHASER FILING PARTIES
|
| | | | 142 | | |
| |
Parent Entities
|
| | | | 142 | | |
| |
Rollover Filing Parties
|
| | | | 143 | | |
| |
APPRAISAL RIGHTS
|
| | | | 145 | | |
| |
Written Demand
|
| | | | 147 | | |
| |
Record Holders
|
| | | | 147 | | |
| |
Beneficial Owners
|
| | | | 148 | | |
| |
Notice by the Surviving Corporation
|
| | | | 148 | | |
| |
Filing a Petition for Appraisal
|
| | | | 148 | | |
| |
Determination of Fair Value
|
| | | | 149 | | |
| |
PROPOSAL 1: THE MERGER PROPOSAL
|
| | | | 152 | | |
| |
PROPOSAL 2: THE COMPENSATION PROPOSAL
|
| | | | 153 | | |
| |
PROPOSAL 3: THE ADJOURNMENT PROPOSAL
|
| | | | 154 | | |
| |
STOCKHOLDER PROPOSALS AND NOMINATIONS
|
| | | | 155 | | |
| |
WHERE YOU CAN FIND ADDITIONAL INFORMATION
|
| | | | 156 | | |
| |
MISCELLANEOUS
|
| | | | 158 | | |
501 Madison Avenue, 20th floor
New York, New York 10022
Shareholders may call toll free: (877) 750-0831
Banks and Brokers may call collect: (212) 750-5833
|
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
|
| | | | [ ] | | |
501 Madison Avenue, 20th floor
New York, New York 10022
Shareholders may call toll free: (877) 750-0831
Banks and Brokers may call collect: (212) 750-5833
|
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. | |
7887 East Belleview Avenue, Suite 1000
Englewood, CO 80111
Attention: Legal
7887 East Belleview Avenue, Suite 1000
Englewood, CO 80111
501 Madison Avenue, 20th floor
New York, New York 10022
Shareholders may call toll free: (877) 750-0831
Banks and Brokers may call collect: (212) 750-5833
| | | |
Page
|
| |||
|
ARTICLE 1
THE MERGER
|
| | |||||
|
Section 1.1
The Merger
|
| | | | A-2 | | |
|
Section 1.2
Closing
|
| | | | A-2 | | |
|
Section 1.3
Effective Time
|
| | | | A-2 | | |
|
Section 1.4
Effects of the Merger
|
| | | | A-2 | | |
|
Section 1.5
Organizational Documents of the Surviving Corporation
|
| | | | A-2 | | |
|
Section 1.6
Directors of the Surviving Corporation
|
| | | | A-2 | | |
|
Section 1.7
Officers of the Surviving Corporation
|
| | | | A-2 | | |
|
ARTICLE 2
CONVERSION OF SHARES; EXCHANGE OF CERTIFICATES
|
| ||||||
|
Section 2.1
Effect on Capital Stock
|
| | | | A-3 | | |
|
Section 2.2
Exchange of Certificates
|
| | | | A-4 | | |
|
Section 2.3
Treatment of Company Long-Term Incentive Awards
|
| | | | A-6 | | |
|
ARTICLE 3
REPRESENTATIONS AND WARRANTIES OF THE COMPANY
|
| ||||||
|
Section 3.1
Qualification, Organization, Subsidiaries
|
| | | | A-9 | | |
|
Section 3.2
Capitalization
|
| | | | A-9 | | |
|
Section 3.3
Corporate Authority Relative to This Agreement; No Violation
|
| | | | A-10 | | |
|
Section 3.4
Reports and Financial Statements
|
| | | | A-12 | | |
|
Section 3.5
Internal Controls and Procedures
|
| | | | A-12 | | |
|
Section 3.6
No Undisclosed Liabilities
|
| | | | A-13 | | |
|
Section 3.7
Compliance with Law; Permits
|
| | | | A-13 | | |
|
Section 3.8
Environmental Laws and Regulations
|
| | | | A-14 | | |
|
Section 3.9
Employee Benefit Plans; Labor Matters
|
| | | | A-14 | | |
|
Section 3.10
Absence of Certain Changes or Events
|
| | | | A-16 | | |
|
Section 3.11
Investigations; Litigation
|
| | | | A-16 | | |
|
Section 3.12
Proxy Statement; Other Information
|
| | | | A-16 | | |
|
Section 3.13
Tax Matters
|
| | | | A-17 | | |
|
Section 3.14
Intellectual Property; Privacy and Data Security
|
| | | | A-18 | | |
|
Section 3.15
Real Property
|
| | | | A-19 | | |
|
Section 3.16
Opinion of Financial Advisor
|
| | | | A-19 | | |
|
Section 3.17
Required Vote of the Company Stockholders
|
| | | | A-19 | | |
|
Section 3.18
Material Contracts
|
| | | | A-19 | | |
|
Section 3.19
Insurance Policies
|
| | | | A-21 | | |
|
Section 3.20
Related Party Transactions
|
| | | | A-21 | | |
|
Section 3.21
Finders or Brokers
|
| | | | A-21 | | |
|
Section 3.22
Takeover Laws; No Rights Agreements
|
| | | | A-21 | | |
|
Section 3.23
Anti-Corruption, Import/Export, Anti-Money Laundering and Economic
Sanctions
|
| | | | A-22 | | |
| | | |
Page
|
| |||
|
Section 3.24
Security Clearance
|
| | | | A-22 | | |
|
Section 3.25
Assets; Title
|
| | | | A-22 | | |
|
Section 3.26
Communications Licenses
|
| | | | A-23 | | |
|
Section 3.27
No Additional Representation; No Reliance
|
| | | | A-23 | | |
|
ARTICLE 4
REPRESENTATIONS AND WARRANTIES OF PARENT AND MERGER SUB
|
| ||||||
|
Section 4.1
Qualification, Organization, Subsidiaries
|
| | | | A-23 | | |
|
Section 4.2
Corporate Authority Relative to This Agreement; No Violation
|
| | | | A-24 | | |
|
Section 4.3
Investigations; Litigation
|
| | | | A-25 | | |
|
Section 4.4
Proxy Statement; Other Information
|
| | | | A-25 | | |
|
Section 4.5
Financing
|
| | | | A-25 | | |
|
Section 4.6
Guarantee
|
| | | | A-26 | | |
|
Section 4.7
Capitalization of Merger Sub
|
| | | | A-26 | | |
|
Section 4.8
No Vote of Parent Stockholders
|
| | | | A-26 | | |
|
Section 4.9
Finders or Brokers
|
| | | | A-26 | | |
|
Section 4.10
Certain Arrangements
|
| | | | A-26 | | |
|
Section 4.11
Ownership of Common Stock
|
| | | | A-27 | | |
|
Section 4.12
Solvency
|
| | | | A-27 | | |
|
Section 4.13
Support and Rollover Agreement
|
| | | | A-27 | | |
|
Section 4.14
No Additional Representations; No Reliance
|
| | | | A-27 | | |
|
ARTICLE 5
COVENANTS AND AGREEMENTS
|
| ||||||
|
Section 5.1
Conduct of Business by the Company
|
| | | | A-28 | | |
|
Section 5.2
Control of Operations
|
| | | | A-31 | | |
|
Section 5.3
Access
|
| | | | A-31 | | |
|
Section 5.4
No Solicitation
|
| | | | A-32 | | |
|
Section 5.5
Filings; Other Actions
|
| | | | A-36 | | |
|
Section 5.6
Employee Matters
|
| | | | A-37 | | |
|
Section 5.7
Efforts
|
| | | | A-38 | | |
|
Section 5.8
Takeover Statute
|
| | | | A-41 | | |
|
Section 5.9
Public Announcements
|
| | | | A-41 | | |
|
Section 5.10
Indemnification and Insurance
|
| | | | A-42 | | |
|
Section 5.11
Financing
|
| | | | A-43 | | |
|
Section 5.12
Stock Exchange De-listing; 1934 Act Deregistration
|
| | | | A-44 | | |
|
Section 5.13
Rule 16b-3
|
| | | | A-44 | | |
|
Section 5.14
Stockholder Litigation
|
| | | | A-44 | | |
|
Section 5.15
Obligations of Parent
|
| | | | A-45 | | |
|
Section 5.16
Notice of Certain Matters
|
| | | | A-45 | | |
|
Section 5.17
Director Resignations
|
| | | | A-45 | | |
|
Section 5.18
No Employment Discussions
|
| | | | A-45 | | |
|
Section 5.19
Other Investors
|
| | | | A-45 | | |
| | | |
Page
|
| |||
|
Section 5.20
Discontinuance
|
| | | | A-45 | | |
|
Section 5.21
Specified Contract
|
| | | | A-46 | | |
|
ARTICLE 6
CONDITIONS TO THE MERGER
|
| ||||||
|
Section 6.1
Conditions to Obligation of Each Party to Effect the Merger
|
| | | | A-46 | | |
|
Section 6.2
Conditions to Obligation of the Company to Effect the Merger
|
| | | | A-46 | | |
|
Section 6.3
Conditions to Obligations of Parent and Merger Sub to Effect the Merger
|
| | | | A-47 | | |
|
Section 6.4
Frustration of Closing Conditions
|
| | | | A-47 | | |
|
ARTICLE 7
TERMINATION
|
| ||||||
|
Section 7.1
Termination or Abandonment
|
| | | | A-47 | | |
|
Section 7.2
Effect of Termination
|
| | | | A-49 | | |
|
Section 7.3
Termination Fees
|
| | | | A-49 | | |
|
ARTICLE 8
MISCELLANEOUS
|
| ||||||
|
Section 8.1
No Survival of Representations, Warranties and Covenants
|
| | | | A-52 | | |
|
Section 8.2
Expenses
|
| | | | A-53 | | |
|
Section 8.3
Transfer Taxes
|
| | | | A-53 | | |
|
Section 8.4
Counterparts; Effectiveness
|
| | | | A-53 | | |
|
Section 8.5
Governing Law; Jurisdiction
|
| | | | A-53 | | |
|
Section 8.6
Remedies; Specific Enforcement
|
| | | | A-53 | | |
|
Section 8.7
WAIVER OF JURY TRIAL
|
| | | | A-55 | | |
|
Section 8.8
Notices
|
| | | | A-55 | | |
|
Section 8.9
Assignment; Binding Effect
|
| | | | A-56 | | |
|
Section 8.10
Severability
|
| | | | A-56 | | |
|
Section 8.11
Entire Agreement; No Third-Party Beneficiaries
|
| | | | A-56 | | |
|
Section 8.12
Amendments; Waivers
|
| | | | A-57 | | |
|
Section 8.13
Headings
|
| | | | A-57 | | |
|
Section 8.14
Interpretation; Disclaimer; Special Committee
|
| | | | A-57 | | |
|
Section 8.15
Definitions
|
| | | | A-59 | | |
750 Park of Commerce Drive, Suite 210
Boca Raton, FL 33487 USA
590 Madison Avenue, 42nd Floor
New York, NY 10022
Dan Kilpatrick
dkilpatrick@crestview.com
425 Lexington Avenue
New York, NY 10017
Christopher May
Ana Sanchez
cmay@stblaw.com
ana.sanchez@stblaw.com
450 Lexington Avenue
New York, NY 10017
7887 East Bellview Avenue, Suite 1000
Englewood, CO 80111
51 West 52nd Street
New York, New York 10019
Jenna E. Levine
JELevine@wlrk.com
Title: Vice President
Title: Vice President
Title: Chief Executive Officer
31 West 52nd Street
New York, NY 10019
WideOpenWest, Inc.
7887 East Bellview Avenue, Suite 1000
Englewood, CO 80111
EXECUTION VERSION
750 Park of Commerce Drive, Suite 210
Boca Raton, Florida 33487
600 Travis Street, Suite 5400
Houston, Texas 77002
Chris May
Ana Sanchez
cmay@stblaw.com
ana.sanchez@stblaw.com
590 Madison Avenue, 42nd Floor
New York, New York 10022
450 Lexington Avenue
New York, New York 10017
7887 East Belleview Avenue, Suite 1000
Englewood, Colorado 80111
51 West 52nd Street
New York, New York 10019
Jenna E. Levine
JELevine@wlrk.com
| | | | | 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.)
|
|