Back to GetFilings.com



Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

     
[X]   Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
    For the quarterly period ended June 30, 2002

or

     
[    ]   Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
    For the transition period from      to     

Commission file number 333-43157

NORTHLAND CABLE TELEVISION, INC.


(Exact name of registrant as specified in its charter)
     
STATE OF WASHINGTON   91-1311836

 
(State or other jurisdiction of incorporation)   (I.R.S. Employer Identification No.)

AND SUBSIDIARY GUARANTOR:

NORTHLAND CABLE NEWS, INC.


(Exact name of registrant as specified in its charter)
     
STATE OF WASHINGTON   91-1638891

 
(State or other jurisdiction of incorporation)   (I.R.S. Employer Identification No.)
 
1201 THIRD AVENUE, SUITE 3600
SEATTLE, WASHINGTON
  98101

 
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (206) 621-1351

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes   [X]     No   [   ]


This filing contains 19 pages. Exhibits index appears on page 18.    

 


TABLE OF CONTENTS

PART 1 — FINANCIAL INFORMATION
ITEM 1. Financial Statements
CONDENSED CONSOLIDATED BALANCE SHEETS — (UNAUDITED)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) — (UNAUDITED)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — (UNAUDITED)
NOTES TO UNAUDITED FINANCIAL STATEMENTS
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
PART II — OTHER INFORMATION
ITEM 1 Legal proceedings
ITEM 2 Changes in securities
ITEM 3 Defaults upon senior securities
ITEM 4 Submission of matters to a vote of security holders
ITEM 5 Other information
ITEM 6 Exhibits and Reports on Form 8-K
SIGNATURES
EXHIBIT 99.(A)
EXHIBIT 99.(B)


Table of Contents

PART 1 — FINANCIAL INFORMATION

ITEM 1. Financial Statements

NORTHLAND CABLE TELEVISION, INC. AND SUBSIDIARY
(A wholly owned subsidiary of Northland Telecommunications Corporation)
CONDENSED CONSOLIDATED BALANCE SHEETS — (UNAUDITED)

                     
        June 30,   December 31,
        2002   2001
       
 
                (restated)
ASSETS
               
Current Assets:
               
 
Cash
  $ 3,010,596     $ 2,724,099  
 
Due from affiliates
    311,438       295,650  
 
Accounts receivable
    2,421,436       3,437,560  
 
Prepaid expenses
    389,757       547,480  
 
   
     
 
   
Total current assets
    6,133,227       7,004,789  
Investment in Cable Television Properties:
               
Property and equipment, net of accumulated depreciation of $58,516,969 and $53,518,610, respectively
    55,722,822       57,237,151  
Franchise agreements and acquisition costs, net of accumulated amortization of $48,279,931
    53,387,986       53,384,986  
Goodwill, net of accumulated amortization of $2,407,104
    3,937,329       3,937,329  
Other intangible assets, net of accumulated amortization of $5,897,861 and $5,372,238, respectively
    3,842,739       4,361,939  
 
   
     
 
   
Total investment in cable television properties
    116,890,876       118,921,405  
 
   
     
 
   
Total assets
  $ 123,024,103     $ 125,926,194  
 
   
     
 
LIABILITIES AND SHAREHOLDER’S DEFICIT
               
Current Liabilities:
               
 
Accounts payable
  $ 154,613     $ 1,103,869  
 
Accrued expenses
    5,665,778       6,395,484  
 
Converter deposits
    152,181       157,534  
 
Subscriber prepayments
    1,928,354       1,898,112  
 
Due to affiliates
    616,529       242,741  
 
Interest rate swap agreements
    747,931       1,919,587  
 
   
     
 
   
Total current liabilities
    9,265,386       11,717,327  
Notes payable
    170,031,182       171,031,182  
 
   
     
 
   
Total liabilities
    179,296,568       182,748,509  
 
   
     
 
Shareholder’s Deficit:
               
 
Common stock (par value $1.00 per share, authorized 50,000 shares; 10,000 shares issued and outstanding) and additional paid-in capital
    12,359,377       12,359,377  
 
Accumulated other comprehensive income
    59,000       268,000  
 
Accumulated deficit
    (68,690,842 )     (69,449,692 )
 
   
     
 
   
Total shareholder’s deficit
    (56,272,465 )     (56,822,315 )
 
   
     
 
Total liabilities and shareholder’s deficit
  $ 123,024,103     $ 125,926,194  
 
   
     
 

The accompanying notes are an integral part of these balance sheets.

 


Table of Contents

NORTHLAND CABLE TELEVISION, INC. AND SUBSIDIARY
(A wholly owned subsidiary of Northland Telecommunications Corporation)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME (LOSS) — (UNAUDITED)

                       
          For the six months ended June 30,
         
          2002   2001
         
 
                  (restated)
Service revenues
  $ 30,697,069     $ 30,930,182  
Expenses:
               
 
Cable system operations (including $161,121 and $164,372, net paid to affiliates in 2002 and 2001, respectively), exclusive of depreciation and amortization shown below
    11,532,667       10,843,322  
 
General and administrative (including $211,968 and $465,553 net paid to affiliates in 2002 and 2001, respectively)
    4,519,364       4,908,848  
 
Management fees paid to parent
    1,534,853       1,546,509  
 
Depreciation and amortization
    5,298,394       10,199,118  
 
   
     
 
     
Total operating expenses
    22,885,278       27,497,797  
 
   
     
 
Income from operations
    7,811,791       3,432,385  
Other income (expense):
               
   
Interest expense
    (8,441,966 )     (9,281,286 )
   
Interest income and other, net
    24,244       64,837  
   
Unrealized gain (loss) on interest rate swap agreements
    1,380,657       (2,163,529 )
   
Loss on disposal of assets
    (15,876 )     (15,383 )
 
   
     
 
 
    (7,052,941 )     (11,395,361 )
 
   
     
 
Net income (loss)
    758,850       (7,962,976 )
 
   
     
 
Cumulative effect of change in accounting principle
          689,000  
Reclassification of accumulated other comprehensive income to unrealized gain on interest rate swaps
    (209,000 )     (209,000 )
 
   
     
 
Other comprehensive income
    (209,000 )     480,000  
 
   
     
 
Total comprehensive income (loss)
  $ 549,850     $ (7,482,976 )
 
   
     
 

The accompanying notes are an integral part of these statements.

 


Table of Contents

NORTHLAND CABLE TELEVISION, INC. AND SUBSIDIARY
(A wholly owned subsidiary of Northland Telecommunications Corporation)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME (LOSS) — (UNAUDITED)

                       
          For the three months ended June 30,
         
          2002   2001
         
 
                  (restated)
Service revenues
  $ 15,482,261     $ 15,524,527  
Expenses:
               
 
Cable system operations (including $88,958 and $79,357, net paid to affiliates in 2002 and 2001, respectively), exclusive of depreciation and amortization shown below
    5,787,827       5,348,464  
 
General and administrative (including $266,086 and $339,210, net paid to affiliates in 2002 and 2001, respectively)
    2,389,240       2,552,640  
 
Management fees paid to parent
    774,182       776,860  
 
Depreciation and amortization
    2,661,639       5,135,646  
 
   
     
 
     
Total operating expenses
    11,612,888       13,813,610  
 
   
     
 
Income from operations
    3,869,373       1,710,917  
Other income (expense):
               
   
Interest expense
    (4,021,660 )     (4,638,672 )
   
Interest income and other, net
    19,418       28,711  
   
Unrealized gain (loss) on interest rate swap agreements
    412,482       (92,683 )
   
Loss on disposal of assets
    (10,052 )     (12,194 )
 
   
     
 
 
    (3,599,812 )     (4,714,838 )
 
   
     
 
Net income (loss)
    269,561       (3,003,921 )
 
   
     
 
Reclassification of accumulated other comprehensive income to unrealized gain on interest rate swaps
    (105,000 )     (105,000 )
 
   
     
 
Other comprehensive income
    (105,000 )     (105,000 )
 
   
     
 
Total comprehensive income (loss)
  $ 164,561     $ (3,108,921 )
 
   
     
 

The accompanying notes are an integral part of these statements.

 


Table of Contents

NORTHLAND CABLE TELEVISION, INC. AND SUBSIDIARY
(A wholly owned subsidiary of Northland Telecommunications Corporation)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — (UNAUDITED)

                     
        For the six months ended June 30,
       
        2002   2001
       
 
                (restated)
CASH FLOWS FROM OPERATING ACTIVITIES:
               
Net income (loss)
  $ 758,850     $ (7,962,976 )
Adjustments to reconcile net income (loss) to cash provided by operating activities:
               
 
Depreciation and amortization
    5,298,394       10,199,118  
 
Unrealized (loss) gain on interest rate swap agreements
    (1,380,657 )     2,163,529  
 
Amortization of loan costs
    335,991       335,991  
 
Loss on disposal of assets
    15,876       15,383  
 
(Increase) decrease in operating assets:
               
   
Accounts receivable
    (209,964 )     (106,187 )
   
Prepaid expenses
    157,723       (17,663 )
   
Due from affiliates
    (15,788 )     (154,636 )
 
Increase (decrease) in operating liabilities
    (1,678,962 )     (1,267,805 )
   
Accounts payable and accrued expenses
    (1,678,962 )     (1,267,805 )
   
Due to affiliates
    373,788       614,068  
   
Converter deposits
    (5,353 )     3,670  
   
Subscriber prepayments
    30,242       330,474  
 
   
     
 
Net cash provided by operating activities
    3,680,140       4,152,966  
 
   
     
 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Investment in cable television properties
    (3,623,858 )     (7,560,286 )
Proceeds from disposition of cable system
    1,226,088        
Proceeds from disposal of assets
    13,550       14,420  
Franchises and other intangibles
    (9,423 )     (67,089 )
 
   
     
 
Net cash used in investing activities
    (2,393,643 )     (7,612,955 )
 
   
     
 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Proceeds from notes payable
          3,000,000  
Principal payments on borrowings
    (1,000,000 )      
 
   
     
 
Net cash (used in) provided by financing activities
    (1,000,000 )     3,000,000  
INCREASE (DECREASE) IN CASH
    286,497       (459,989 )
CASH, beginning of period
    2,724,099       2,551,425  
 
   
     
 
CASH, end of period
  $ 3,010,596     $ 2,091,436  
 
   
     
 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
               
 
Cash paid during the period for interest
  $ 8,268,429     $ 9,029,838  
 
   
     
 
 
Cash paid during the period for state income taxes
  $ 4,881     $ 12,604  
 
   
     
 

The accompanying notes are an integral part of these statements.

 


Table of Contents

NORTHLAND CABLE TELEVISION, INC. AND SUBSIDIARY
(A wholly owned subsidiary of Northland Telecommunications Corporation)

NOTES TO UNAUDITED FINANCIAL STATEMENTS
JUNE 30, 2002
(Unaudited)

(1) BASIS OF PRESENTATION:

Interim Financial Reporting

These unaudited financial statements are being filed in conformity with Rule 10-01 of Regulation S-X regarding interim financial statements and do not contain all of the necessary footnote disclosures required for a fair presentation of the consolidated balance sheets, statements of operations and statements of cash flows in conformity with accounting principles generally accepted in the United States of America. However, in the opinion of management, this data includes all adjustments, consisting only of normal recurring accruals, necessary to present fairly the Company’s consolidated financial position at June 30, 2002, its consolidated statements of operations for the six and three months ended June 30, 2002 and 2001 and its consolidated statements of cash flows for the six months ended June 30, 2002 and 2001. Results of operations for these periods are not necessarily indicative of results to be expected for the full year. These financial statements and notes should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2001. Certain amounts have been restated as described below.

Restated Financial Statements

In July, management of Northland Cable Television, Inc. and Subsidiary (the “Company”) became aware of a misclassification in the Company’s financial statements as of, and for the year ended December 31, 2001, the quarterly periods within 2001 and for the quarter ended March 31, 2002. The misclassification relates to the implementation of Statement of Financial Accounting Standards (SFAS) No. 133, “Accounting for Derivative Instruments and Hedging Activity”, on January 1, 2001 for those interest rate swap agreements that existed at implementation. Correction of this misclassification results in the reclassification of a non-cash item from the Company’s statement of operations to other comprehensive income in 2001, and included as accumulated other comprehensive income, a component of shareholder’s deficit. This correction has no impact on income from operations, earnings before interest, taxes, depreciation and amortization (EBITDA) or the Company’s calculations of or compliance with the restrictive covenants under the terms of its loan agreement for the periods affected, nor does it affect total shareholder’s deficit at any date.

As of January 1, 2001 the Company had two interest rate swap agreements that expire in August of 2002. Upon implementation of SFAS No. 133, the Company recognized $689,000 as a non-cash, cumulative effect of change in accounting principle in its statement of operations, which represented the fair market value of these interest rate swap agreements at January 1, 2001. This amount should have been classified as a component of accumulated other comprehensive income on the balance sheet upon implementation, and then be amortized into earnings over the remaining term of the swap agreements. Other than the impact of this misclassification in the initial implementation of SFAS No. 133 management believes its ongoing accounting for interest rate swap agreements has been proper.

Management and the Board of Directors of the Company concluded that it was in the best interest of the Company to reissue the financial statements for the periods affected by this misclassification.

 


Table of Contents

Upon completion of the audit of the restated 2001 financial statements, the company will be filing amendments to Form 10-K for the year ended December 31, 2001 and Form 10-Q for the quarterly periods ended March 31, 2001, June 30, 2001, September 30, 2001 and March 31, 2002. However, the financial statements presented in this filing as of December 31, 2001, and for the six and three months ended June 30, 2001 have been restated as follows to correct for this matter:

                 
    As of December 31, 2001
   
    As Reported   As Restated
   
 
    (unaudited)
Balance Sheet Data:
               
Total assets
  $ 125,926,194     $ 125,926,194  
Total Liabilities
    182,748,509       182,748,509  
Accumulated deficit
    (69,181,692 )     (69,449,692 )
Accumulated other comprehensive income
          268,000  
Shareholder’s deficit
    (56,822,315 )     (56,822,315 )
                                 
    Six Months Ended June 30, 2001   Three Months Ended June 30, 2001
   
 
    As Reported   As Restated   As Reported   As Restated
   
 
 
 
    (unaudited)   (unaudited)
Statements of Operations Data:
                               
Service revenues
  $ 30,930,182     $ 30,930,182     $ 15,524,527     $ 15,524,527  
Income from operations
    3,432,385       3,432,385       1,710,917       1,710,917  
Interest expense and other
    (9,920,832 )     (9,231,832 )     (4,622,155 )     (4,622,155 )
Unrealized gain (loss) on interest rate swap agreements
    (1,683,529 )     (2,163,529 )     (197,683 )     (92,683 )
Net loss before cumulative effect of change in accounting principle
    (8,171,976 )     (7,962,976 )     (3,108,921 )     (3,003,921 )
Cumulative effect of change in accounting principle
    689,000                    
Net loss
    (7,482,976 )     (7,962,976 )     (3,108,921 )     (3,003,921 )
Cumulative effect of change in accounting principle
          689,000              
Reclassification of other comprehensive income to unrealized gain (loss) on interest rate swap agreements
          (209,000 )           (105,000 )
Other comprehensive income (loss)
          480,000             (105,000 )
Total comprehensive loss
    (7,482,976 )     (7,482,976 )     (3,108,921 )     (3,108,921 )

(2) ACQUISITION OF SYSTEMS AND DISPOSITION OF ASSETS

On September 30, 2001 the Company acquired a cable system serving the areas in and around Highlands, North Carolina, serving approximately 3,200 basic subscribers, from an affiliated Limited Partnership. The system was acquired at a price of approximately $4,600,000 and was

 


Table of Contents

financed with approximately $3,800,000 of cash on hand and an in-kind equity contribution from the Company’s parent of $798,850.

On December 21, 2001, the Company sold its cable system serving the areas of Bainbridge Island, Kingston and Hansville, Washington, which represented approximately 6,450 basic subscribers, to TCI Cable Partners’ of St. Louis, L.P. The systems were sold at a price of approximately $19,800,000. The Company recognized a gain of approximately $12,700,000 related to the transaction.

Pro forma operating results of the Company for 2001, assuming the acquisition and dispositions described above had been made at the beginning of 2001, follow:

                 
    Six Months Ended   Three Months Ended
    June 30, 2001   June 30, 2001
   
 
    (unaudited)
Service Revenues
  $ 29,800,000     $ 15,000,000  
 
   
     
 
Net Loss
  $ (7,500,000 )   $ (2,800,000 )
 
   
     
 

(3) INTANGIBLE ASSETS — SFAS NO. 142

Effective January 1, 2002, the Company adopted SFAS No. 142, “Goodwill and Other Intangible Assets.” SFAS No. 142 requires that the Company cease amortization of goodwill and other intangible assets determined to have indefinite lives, and establishes a new method of testing these assets for impairment on an annual basis or on an interim basis if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value or if the fair values of intangible assets with indefinite lives falls below their carrying value on an annual basis. The amortization of existing goodwill ceased on December 31, 2001. The Company determined that its franchises met the definition of indefinite lived assets. Accordingly, amortization on these assets also ceased on December 31, 2001. The Company tested these intangibles for impairment upon adoption of the new standard and determined that the fair value of the assets exceeded their carrying value. The Company will continue to test these assets for impairment annually, or more frequently as warranted by events or changes in circumstances. The book value of the Company’s intangible assets is presented in the following table:

                                                   
      June 30, 2002   December 31, 2001
     
 
              (unaudited)                   (unaudited)        
      Gross   Net   Gross       Net
      Carrying   Accumulated   Carrying   Carrying   Accumulated   Carrying
      Amount   Amortization   Amount   Amount   Amortization   Amount
     
 
 
 
 
 
Indefinite-lived intangible assets:
                                               
 
Franchises
  $ 101,667,917     $ (48,279,931 )   $ 53,387,986     $ 101,664,917     $ (48,279,931 )   $ 53,384,986  
 
Goodwill
    6,344,433       (2,407,104 )     3,937,329       6,344,433       (2,407,104 )     3,937,329  
 
   
     
     
     
     
     
 
 
    108,012,350       (50,687,035 )     57,325,315       108,009,350       (50,687,035 )     57,322,315  
Definite-lived intangible assets:
                                               
 
Loan fees and other intangible assets
    9,740,600       (5,897,861 )     3,842,739       9,734,177       (5,372,238 )     4,361,939  
 
   
     
     
     
     
     
 
 
  $ 117,752,950     $ (56,584,896 )   $ 61,168,054     $ 117,743,527     $ (56,059,273 )   $ 61,684,254  
 
   
     
     
     
     
     
 

As required by SFAS No. 142, the statement has not been retroactively applied to the results for periods prior to adoption. A reconciliation of net income (loss) for the six and three months ended June 30, 2002, and for the twelve months ended December 31, 2001, 2000 and 1999, as if amortization of goodwill and franchises had not been recorded is presented below:

 


Table of Contents

                                         
    Six Months Ended   Three Months Ended   Twelve Months Ended December 31,
    June 30, 2001   June 30, 2001   2001   2000   1999
   
 
 
 
 
    (unaudited)   (unaudited)
NET LOSS:
                                       
Reported Net Loss
  $ (7,962,976 )   $ (3,003,921 )   $ (1,864,718 )   $ (14,268,443 )   $ (11,776,281 )
Add back: amortization of indefinite-lived franchises
    5,141,220       2,570,611       10,343,687       10,351,363       10,137,025  
Add back: amortization of goodwill
    86,555       43,278       171,903       173,111       173,111  
 
   
     
     
     
     
 
Adjusted net loss
  $ (2,735,201 )   $ (390,032 )   $ 8,650,872     $ (3,743,969 )   $ (1,466,145 )
 
   
     
     
     
     
 

Amortization expense for each of the next five years is expected to be approximately as follows:

         
2003
  $ 746,000  
2004
    706,000  
2005
    706,000  
2006
    700,000  
2007
    466,000  
 
   
 
 
  $ 3,324,000  
 
   
 

(4) NOTES PAYABLE

In August of 2000, the Company refinanced its existing senior bank indebtedness. The original indebtedness was repaid with borrowings under the Revised Senior Credit Facility. The Revised Senior Credit Facility established a $35 million 364-day revolving credit loan. In August of 2001, the revolver converted to a term loan due on June 30, 2007. The other two components consisted originally of a seven-year revolving term loan in the aggregate principal amount of $40 million and a seven-year term loan in the aggregate principal amount of $35 million. The allowable borrowings on the $40 million revolver were reduced by approximately $17.3 million during 2001. Amounts outstanding under the Revised Senior Credit Facility mature on June 30, 2007. The Revised Senior Credit Facility is collateralized by a first lien position on all present and future assets and stock of the Company. Interest rates vary based on certain financial covenants; currently 8.776% (weighted average). Graduated principal and interest payments are due quarterly, beginning September 30, 2003, until maturity on June 30, 2007. The estimated fair value of the revolving credit and term loan facility is equal to its carrying value because of its variable interest rate nature. As of June 30, 2002, approximately $4,695,000 was available to borrow by the Company under the revolving credit facility.

Under the revolving credit and term loan agreement, the Company has agreed to restrictive covenants which require the maintenance of certain ratios, including a Pro Forma Debt Service ratio not less than 1.25 to 1.0 and a Leverage Ratio of no greater than 6.50 to 1.0, among other restrictions. The Company submits quarterly debt compliance reports to its creditor under this arrangement. As of June 30, 2002, the Company was in compliance with the terms of the loan agreements.

As of June 30, 2002, the outstanding balance under the Revised Senior Credit Facility was approximately $70 million. As of the date of this filing, interest rates on the Revised Senior

 


Table of Contents

Credit Facility were as follows: $20 million fixed at 9.29% under the terms of an interest rate swap agreement with the Company’s lender expiring August 20, 2002; $27 million fixed at 5.668% under the terms of an interest rate swap agreement with the Company’s lender expiring February 20, 2003; $5.5 million fixed at 9.37% under the terms of an interest rate swap agreement with the Company’s lender expiring August 17, 2002; $17 million fixed at LIBOR based rate of 4.38% expiring September 19, 2002; $600,000 fixed at a LIBOR based rate of 4.38% expiring September 19, 2002; The above rates include a margin paid to the lender based on overall leverage and may increase or decrease as the Company’s overall leverage fluctuates.

 


Table of Contents

PART I (continued)

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

SIX MONTHS ENDED JUNE 30, 2002 AND 2001

As of June 30, 2002, the Company’s systems served approximately 111,905 basic subscribers, 50,477 premium subscribers, 31,212 digital subscribers, and passed an estimated 192,000 homes.

Revenues totaled $30.7 million for the six months ended June 30, 2002. Of these revenues, $20.7 million (67%) was derived from basic services, $2.3 million (8%) from premium services, $4.1 million (13%) from expanded basic services, $600,000 (2%) from digital services, $316,000 (1%) from service maintenance contracts, $1.5 million (5%) from advertising and $1.2 million (4%) from other sources.

Average monthly revenue per subscriber increased $3.34 or 7.9% from $42.16 to $45.50 for the six months ended June 30, 2002. The December 2001 disposition of cable television systems serving approximately 6,450 basic subscribers in and around Bainbridge Island, Washington (the “Bainbridge Systems”) decreased revenues approximately $1.8 million or 5.8%. The September 2001 acquisition of a cable system serving approximately 3,200 basic subscribers in and around Highlands, North Carolina (the “Highlands System”) increased revenues approximately $632,000 or 2.0%. On a pro forma basis, effecting for the sale of the Bainbridge Systems and the Highlands System acquisition: (i) revenues would have increased approximately $901,000 or 3.0%; and (ii) average monthly revenue per average basic subscriber would have increased $3.56 or 8.5%, from $41.94 to $45.50 for the six months ended June 30, 2002. This increase is primarily attributable to rate increases implemented during the first quarter of 2002, increased revenue from higher penetration of new product tiers and a 27% increase in advertising revenue per basic subscriber.

Cable system operation expenses, which include costs related to programming, technical personnel, repairs and maintenance and advertising sales, increased approximately $700,000 or 6.5% from $10.8 million to $11.5 million for the six months ended June 30, 2002. On a pro forma basis, excluding the impact of the sale of the Bainbridge Systems and the Highlands System acquisition, operating expenses would have increased approximately $1.1 million or 10.6%. Programming costs increased $1.1 million on a pro forma basis resulting from rate increases by certain programming vendors, the launch of new programming services in various systems and the launch of digital programming services.

General and administrative expenses, which include on-site office and customer service personnel costs, corporate overhead, customer billing, postage, marketing expenses and franchise fees, decreased approximately $400,000 or 8.2% from $4.9 million to $4.5 million for the six months ended June 30, 2002. On a pro forma basis, excluding the impact of the sale of the Bainbridge Systems and the Highlands System acquisition, general and administrative expenses would have decreased approximately $200,000 or 4.3%. The decrease is primarily attributable to

 


Table of Contents

reductions in corporate overhead and property taxes, offset by a 60% increase in marketing expense.

Management fees for the six months ended June 30, 2002 were consistent with the same period in the previous year. Management fees are calculated at 5.0% of gross revenues.

Depreciation and amortization expenses decreased approximately $4.9 million or 48.0% from $10.2 million to $5.3 million for the six months ended June 31, 2002. Such decrease is primarily attributable to the Company’s implementation of SFAS No. 142. As of December 31, 2001, the Company discontinued amortizing its franchises and goodwill in accordance with SFAS No. 142 resulting in a decrease of approximately $5.2 million in amortization expense for the six months ended June 30, 2002.

Interest expense decreased approximately $900,000 or 9.7%, from $9.3 million to $8.4 million for the six months ended June 30, 2002. Average outstanding indebtedness decreased $13.0 million from $184 million to $171 million for the six months ended June 30, 2001 and 2002, respectively. This is primarily attributable to the fact that approximately $19.3 million of the proceeds from the sale of the Bainbridge Systems were used to pay down amounts outstanding under the Company’s revised Senior Credit Facility offset by approximately $6.8 million in borrowings during 2001 to replenish working capital.

The Company has elected not to designate its interest rate swap agreements as hedges under SFAS No. 133. Accordingly, the Company has recorded a liability equal to the fair market value to settle the agreements and a corresponding debit in its statement of operations. Each quarter, the change in the market value of the Company’s swap agreements is recorded as other income or expense. The market value adjustment for the six months ended June 30, 2002 was a credit of approximately $1.2 million. In addition, the Company recorded $209,000 of income for the six months ended June 30, 2002 resulting from the reclassification to earnings of accumulated other comprehensive income to earnings recorded upon implementation of SFAS No. 133 on January 1, 2001.

THREE MONTHS ENDED JUNE 30, 2002 AND 2001

Revenues totaled $15.5 million for the three months ended June 30, 2002 remaining constant with the same period in 2001. Of these revenues, $10.4 million (67%) was derived from basic services, $1.2 million (7%) from premium services, $2.1 million (14%) from expanded basic services, $300,000 (2%) from digital services, $100,000 (1%) from service maintenance contracts, $800,000 (5%) from advertising and $600,000 (4%) from other sources.

Average monthly revenue per subscriber increased $3.41 or 8.0% from $42.72 to $46.13 for the three months ended June 30, 2002. The December 2001 disposition of the Bainbridge Systems serving approximately 6,450 basic subscribers decreased revenues approximately $892,000 or 5.7%. The September 2001 acquisition of the Highlands System serving approximately 3,200 basic subscribers increased revenues approximately $360,000 or 2.3%. On a pro forma basis, effecting for the sale of the Bainbridge Systems and the Highlands System acquisition: (i) revenues would have increased approximately $490,000 or 3.3%; and (ii) average monthly revenue per average basic subscriber would have increased $3.59 or 8.4%, from $42.54 to $46.13 for the three months ended June 30, 2002. This increase is primarily attributable to rate increases implemented during the first quarter of 2002, increased revenue from higher penetration of new product tiers and a 32% increase in advertising revenue per basic subscriber.

 


Table of Contents

Cable system operation expenses increased approximately $500,000 or 9.4% from $5.3 million to $5.8 million for the three months ended June 30, 2002. On a pro forma basis, excluding the impact of the sale of the Bainbridge Systems and the Highlands System acquisition, operating expenses would have increased approximately $700,000 or 13.7%. Programming costs increased $610,000 on a pro forma basis resulting from rate increases by certain programming vendors as well as the launch of new analog programming services and the launch of digital programming services.

General and administrative expenses decreased approximately $200,000 or 7.7% from $2.6 million to $2.4 million for the three months ended June 30, 2002. On a pro forma basis, excluding the impact of the sale of the Bainbridge Systems and the Highlands System acquisition, general and administrative expenses would have decreased approximately $100,000 or 4.0%. The decrease is attributable to reductions in corporate overhead and property, offset by a 71% increase in marketing expense.

Management fees for the three months ended June 30, 2002 were consistent with the same period in the previous year. Management fees are calculated at 5.0% of gross revenues.

Depreciation and amortization expenses decreased approximately $2.6 million or 51.0% from $5.1 million to $2.7 million for the three months ended June 30, 2002. Such decrease is primarily attributable to the Company’s implementation of SFAS No. 142. As of December 31, 2001, the Company discontinued amortizing its franchises and goodwill accordance with SFAS No. 142 resulting in a decrease of approximately $2.6 million in amortization expense for the three months ended June 30, 2002.

Interest expense decreased approximately $600,000 or 13.0%, from $4.6 million to $4.0 million for the three months ended June 30, 2002. Average outstanding indebtedness decreased $14 million from $185 million to $171 million for the three months ended June 30, 2001 and 2002, respectively. This is primarily attributable to the fact that approximately $19.3 million in proceeds from the sale of the Bainbridge Systems were used to pay down amounts outstanding under the Company’s revised Senior Credit Facility offset by approximately $6.8 million in borrowings to replenish working capital.

The Company has elected not to designate its interest rate swap agreements as hedges under SFAS No. 133. Accordingly, the Company has recorded a liability equal to the fair market value to settle the agreements. Each quarter, the change in the market value of the Company’s swap agreements is recorded as other income or expense. The market value adjustment for the three months ended June 30, 2002 was a credit of approximately $307,000. In addition, the Company recorded $105,000 of income for the three months ended June 30, 2002 resulting from the reclassification to earnings of accumulated other comprehensive income to earnings recorded upon implementation of SFAS No. 133 on January 1, 2001.

LIQUIDITY AND CAPITAL RESOURCES

The cable television business generally requires substantial capital for the construction, expansion and maintenance of the signal distribution system. In addition, the Company has pursued a business strategy, which includes selective acquisitions. The Company has financed these expenditures through a combination of cash flow from operations, borrowings under the

 


Table of Contents

revolving credit and term loan facility provided by a variety of banks and the issuance of senior subordinated notes. The Company’s debt service obligations for the remainder of 2002 are expected to be approximately $7.3 million. The Company anticipates that cash flow from operations will be sufficient to service its debt through December 31, 2002. The Company believes that cash flow from operations will be adequate to meet the Company’s long-term liquidity requirements prior to the maturity of its long-term indebtedness, although no assurance can be given in this regard.

Net cash provided by operating activities was $3.7 million for the six months ended June 30, 2002. Adjustments to the $760,000 net income for the period to reconcile to net cash provided by operating activities consisted primarily of $5.6 million of depreciation and amortization, offset by $1.4 relating to interest rate swap agreements and decreases in operating assets of approximately $1.2 million.

Net cash used in investing activities was $2.4 million for the six months ended June 30, 2002, and substantially consisted of $3.6 million in capital expenditures offset by the receipt of $1.2 million from a hold back note related to the sale of the Bainbridge Systems.

Net cash used in financing activities consisted of $1.0 million in principal prepayments on the Senior Credit Facility.

Net cash provided by operating activities was $4.2 million for the six months ended June 30, 2001. Adjustments to the $8.0 million net loss for the period to reconcile to net cash provided by operating activities consisted primarily of $10.5 million of depreciation and amortization, $2.2 million related to interest rate swap agreements, decreases in operating liabilities of approximately $300,000 and increases in operating assets of approximately $300,000.

Net cash used in investing activities was $7.6 million for the six months ended June 30, 2001 and consisted of $7.6 million in capital expenditures and additions of intangible assets.

Net cash provided by financing activities was $3.0 million for the six months ended June 30, 2001. The Company had $3.0 million in borrowings of long term debt to finance planned capital expenditures.

Operating income before charges for interest, taxes, depreciation and amortization (“EBITDA”) decreased approximately $500,000 or 3.7%, from $13.6 million to $13.1 million for the six months ended June 30, 2002. EBITDA as a percentage of revenues (“EBITDA Margin”) decreased from 44.0% to 42.7% for the six months ended June 30, 2002. On a pro forma basis, excluding the impact of the sale of the Bainbridge Systems and the Highlands System acquisition, EBITDA would have remained relatively constant. The aforementioned increases in pro forma revenues were offset by higher programming costs resulting from rate increases by certain programming vendors as well as the launch of new programming services in various systems. Industry analysts generally consider EBITDA to be an appropriate measure of the performance of multi-channel television operations. EBITDA is not presented in accordance with accounting principles generally accepted in the United States of America and should not be considered an alternative to, or more meaningful than, operating income or operating cash flow as an indication of the Company’s operating performance.

 


Table of Contents

CAPITAL EXPENDITURES

For the six months ended June 30, 2002, the Company incurred capital expenditures of approximately $3.6 million. Capital expenditures included: (i) new product digital launches, (ii) expansion and improvements of cable properties; (iii) additions to plant and equipment; and (iv) line drops, extensions and installations of cable plant facilities.

The Company plans to invest approximately $5.0 million in capital expenditures for the remainder of 2002. This represents anticipated expenditures for upgrading and rebuilding certain distribution facilities, which will allow for the continued deployment of new products, such as digital and Internet services in selected markets. Furthermore, capital expenditures will involve extensions of distribution facilities to add new subscribers.

RECENTLY ISSUED ACCOUNTING STANDARDS

Statement of Financial Accounting Standards No. 143 — In June 2001, the FASB issued SFAS No. 143 “Accounting for Asset Retirement Obligations.” SFAS No. 143 requires entities to record the fair value of a liability for an asset retirement obligation in the period in which it is incurred. The associated asset retirement costs are capitalized as part of the carrying amount of the long-lived asset. Statement No. 143 will be effective for the Company beginning January 1, 2003. The Company has not yet estimated the impact of implementation on its financial position, results of operations or cash flows.

Statement of Financial Accounting Standards No. 145 — In April 2002, the FASB issued SFAS No. 145, “Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections.” SFAS No. 145 provides for the rescission of several previously issued accounting standards, new accounting guidance for the accounting for certain lease modifications and various technical corrections that are not substantive in nature to existing pronouncements. SFAS No. 145 will be effective beginning January 1, 2003, except for the provisions relating to the amendment of SFAS No.13, which will be effective for transactions occurring subsequent to May 15, 2002. Adoption of SFAS No. 145 will not have a material impact on the Company’s financial statements.

Statement of Financial Accounting Standards No. 146 — In June 2002, the FASB issued SFAS No. 146, “Accounting for Costs Associated with Exit or Disposal Activities”. SFAS No. 146 requires that a liability for a cost associated with an exit or disposal activity is recognized at fair value when the liability is incurred and is effective for exit or disposal activities that are initiated after December 31, 2002. The Partnership has not yet estimated the impact of implementation on its financial position, results of operations or cash flows.

CRITICAL ACCOUNTING POLICIES

This discussion and analysis of our financial condition and results of operations is based on the Company’s financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. The following critical accounting

 


Table of Contents

policies, which have been chosen among alternatives, require a more significant amount of management judgment than other accounting policies the Company employs.

Revenue Recognition — Cable television service revenue is recognized in the month service is provided to the customer. Advance payments on cable services to be rendered are recorded as subscriber prepayments. Revenues resulting from the sale of local spot advertising are recognized when the related advertisements or commercials appear before the public.

Long-lived Assets — The Company periodically reviews the carrying value of its long-lived assets, including property and equipment and intangible assets, whenever events or changes in circumstances indicate that the carrying value may not be recoverable. As of June 30, 2002, there has been no indication of such impairment.

On January 1, 2002, the Company adopted SFAS No. 142 “Goodwill and Other Intangibles.” Under this statement, goodwill and franchises are no longer being amortized, but are tested for impairment annually, or more frequently as warranted by events or changes in circumstances. As of June 30, 2002, there was no indication of such impairment.

 


Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is subject to market risks arising from changes in interest rates. The Company’s primary interest rate exposure results from changes in LIBOR or the prime rate, which are used to determine the interest rate applicable to the Company’s debt facilities. As of the date of this filing, the Company had entered into three interest rate swap agreements for $27,000,000, $20,000,000, and $5,600,000 of these borrowings, to partially hedge interest rate exposure. Interest rate swaps have the effect of converting the applicable variable rate obligations to fixed or other variable rate obligations. Had the Company not entered into these fixed rate agreements, the potential loss over one year that would result from a hypothetical, instantaneous and unfavorable change of 100 basis points in the interest rate of the Company’s variable rate obligations would be approximately $526,000.

The Company does not use financial instruments for trading or other speculative purposes.

Cautionary statement for purposes of the “Safe Harbor” provisions of the Private Litigation Reform Act of 1995. Statements contained or incorporated by reference in this document that are not based on historical fact are “forward-looking statements” within the meaning of the Private Securities Reform Act of 1995. Forward-looking statements may be identified by use of forward-looking terminology such as “believe”, “intends”, “may”, “will”, “expect”, “estimate”, “anticipate”, “continue”, or similar terms, variations of those terms or the negative of those terms.

 


Table of Contents

PART II — OTHER INFORMATION

ITEM 1 Legal proceedings

The Company is a party to ordinary and routine litigation proceedings that are incidental to the Company’s business. Management believes that the outcome of all pending legal proceedings will not, individually or in the aggregate, have a material adverse effect on the Company, its financial condition, prospects and debt service ability.

ITEM 2 Changes in securities

     None

ITEM 3 Defaults upon senior securities

     None

ITEM 4 Submission of matters to a vote of security holders

     None

ITEM 5 Other information

     None

ITEM 6 Exhibits and Reports on Form 8-K

(a)  Exhibit Index

     
99(a).   Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
99(b).   Certification of the President Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

(b)  Reports on Form 8-K

         
    (i)   Form 8-K originally filed on July 15, 2002, and amended on July 19, 2002, announcing the dismissal of Arthur Andersen LLP as the Company’s independent auditors, and the appointment of KPMG LLP to serve as the Company’s independent auditors.
 
    (ii)   Form 8-K filed July 18, 2002 reporting the misclassification in the financial statements as of, and for the year ended December 31, 2001, and for the quarter ended March 31, 2002, and management’s intentions to reissue the financial statements and audit report for those periods affected.

 


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Northland Cable Television, Inc. and Subsidiary

             
SIGNATURES   CAPACITIES   DATE

 
 
 
/s/ Richard I. Clark
  Executive Vice President, Treasurer and
Assistant Secretary
Richard I. Clark
      8/14/02
 
/s/ Gary S. Jones
  President
Gary S. Jones
      8/14/02