SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.
20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
| ||||
For the Quarterly Period Ended September 30, 2002 | ||||
| ||||
|
Commission File Numbers: |
333-63677-02 | ||
|
|
333-63677-01 | ||
|
|
333-63677 | ||
|
|
| ||
| ||||
| ||||
Coaxial Communications of Central Ohio, Inc. | ||||
(Exact name of registrants as specified in their charters) | ||||
| ||||
Ohio |
|
31-0975825 | ||
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) | ||
|
|
| ||
c/o Insight Communications Company, Inc. | ||||
(Address of principal executive offices, including zip code) | ||||
| ||||
(917) 286-2300 | ||||
(Registrants telephone number, including area code) | ||||
| ||||
| ||||
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 |
o |
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
Coaxial Communications of Central Ohio, Inc. |
Not Applicable |
Phoenix Associates |
Not Applicable |
Insight Communications of Central Ohio, LLC |
Not Applicable |
|
|
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
The accompanying unaudited consolidated financial statements have been prepared in accordance with the requirements of Form 10-Q and, therefore, do not include all information and footnotes required by accounting principles generally accepted in the United States. However, in our opinion, all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of the results of operations for the relevant periods have been made. Results for the interim periods are not necessarily indicative of the results to be expected for the year. These financial statements should be read in conjunction with the summary of significant accounting policies and the notes to the consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2001.
1
COAXIAL COMMUNICATIONS OF CENTRAL OHIO, INC.
BALANCE SHEETS
(in thousands)
|
|
September 30, |
|
December 31, |
| |||
|
|
|
|
|
| |||
|
|
(unaudited) |
|
|
|
| ||
Assets |
|
|
|
|
|
|
| |
Investments |
|
$ |
7,384 |
|
$ |
19,328 |
| |
Dividend receivable |
|
|
1,750 |
|
|
5,250 |
| |
|
|
|
|
|
|
|
| |
|
Total current assets |
|
|
9,134 |
|
|
24,578 |
|
Deferred financing costs, net |
|
|
2,444 |
|
|
2,915 |
| |
Investment in affiliate |
|
|
190,220 |
|
|
185,713 |
| |
|
|
|
|
|
|
|
| |
|
Total assets |
|
$ |
201,798 |
|
$ |
213,206 |
|
|
|
|
|
|
|
|
| |
Liabilities and shareholders equity |
|
|
|
|
|
|
| |
Accrued interest |
|
$ |
1,750 |
|
$ |
5,250 |
| |
|
|
|
|
|
|
|
| |
|
Total current liabilities |
|
|
1,750 |
|
|
5,250 |
|
Senior notes, including $105.6 million to be paid by Phoenix Associates |
|
|
140,000 |
|
|
140,000 |
| |
|
|
|
|
|
|
|
| |
|
Total liabilities |
|
|
141,750 |
|
|
145,250 |
|
Commitments and contingencies |
|
|
|
|
|
|
| |
Shareholders equity: |
|
|
|
|
|
|
| |
Common stock; $1 par value; 2,000 shares authorized; 1,080 shares issued and outstanding as of September 30, 2002 and December 31, 2001 |
|
|
1 |
|
|
1 |
| |
Paid in capital |
|
|
11,501 |
|
|
11,501 |
| |
In-substance allocation of proceeds related to senior notes to be paid by Phoenix Associates |
|
|
(59,707 |
) |
|
(70,263 |
) | |
Retained earnings |
|
|
118,369 |
|
|
124,889 |
| |
Accumulated other comprehensive income (loss) |
|
|
(10,116 |
) |
|
1,828 |
| |
|
|
|
|
|
|
|
| |
|
Total shareholders equity |
|
|
60,048 |
|
|
67,956 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
201,798 |
|
$ |
213,206 |
|
|
|
|
|
|
|
|
|
See accompanying notes
2
COAXIAL COMMUNICATIONS OF CENTRAL OHIO, INC.
STATEMENTS OF OPERATIONS
(unaudited)
(in thousands)
|
|
Three months |
|
Nine months |
| ||||||||||
|
|
|
|
|
| ||||||||||
|
|
2002 |
|
2001 |
|
2002 |
|
2001 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Amortization |
|
$ |
157 |
|
$ |
157 |
|
$ |
471 |
|
$ |
471 |
| ||
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Interest expense |
|
|
(3,500 |
) |
|
(3,500 |
) |
|
(10,500 |
) |
|
(10,500 |
) | |
|
Dividend on preferred interests |
|
|
5,050 |
|
|
4,848 |
|
|
15,007 |
|
|
14,421 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Total other income, net |
|
|
1,550 |
|
|
1,348 |
|
|
4,507 |
|
|
3,921 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Net income |
|
$ |
1,393 |
|
$ |
1,191 |
|
$ |
4,036 |
|
$ |
3,450 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
See accompanying notes
3
COAXIAL COMMUNICATIONS OF CENTRAL OHIO, INC.
STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)
|
|
Nine months |
| ||||||
|
|
|
| ||||||
|
|
2002 |
|
2001 |
| ||||
|
|
|
|
|
| ||||
Operating activities: |
|
|
|
|
|
|
| ||
|
Net income |
|
$ |
4,036 |
|
$ |
3,450 |
| |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
|
|
|
| |
|
Amortization |
|
|
471 |
|
|
471 |
| |
|
Interest expense assumed by affiliate |
|
|
7,917 |
|
|
7,917 |
| |
|
Accrued interest |
|
|
(861 |
) |
|
(861 |
) | |
|
Dividend on preferred interest |
|
|
(15,007 |
) |
|
(14,421 |
) | |
|
|
|
|
|
|
|
| ||
|
Net cash used in operating activities |
|
|
(3,444 |
) |
|
(3,444 |
) | |
|
|
|
|
|
|
|
| ||
Financing activities: |
|
|
|
|
|
|
| ||
|
Capital distributions |
|
|
(10,556 |
) |
|
(10,556 |
) | |
|
Proceeds from dividend on preferred interest |
|
|
14,000 |
|
|
14,000 |
| |
|
|
|
|
|
|
|
|
| |
|
Net cash provided by financing activities |
|
|
3,444 |
|
|
3,444 |
| |
|
|
|
|
|
|
|
| ||
Net change in cash |
|
|
|
|
|
|
| ||
Cash, beginning of period |
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
| ||
Cash, end of period |
|
$ |
|
|
$ |
|
| ||
|
|
|
|
|
|
|
| ||
See accompanying notes
4
COAXIAL COMMUNICATIONS OF CENTRAL OHIO, INC.
NOTES TO FINANCIAL STATEMENTS
1. Organization and Basis of Presentation
Coaxial Communications of Central Ohio, Inc. (the Company or Coaxial Inc.), an Ohio corporation, through its ownership of preferred interests, has a 30% voting interest in Insight Communications of Central Ohio, LLC (Insight Ohio). Insight Ohio operates a cable television system that provides basic and expanded cable television services to homes in the eastern parts of Columbus, Ohio and surrounding areas. Prior to August 8, 2000, the Company owned 100% of the voting interest in Insight Ohio and therefore consolidated the financial statements of Insight Ohio for periods prior to such date. In connection with the contribution of the Companys cable system (the System), the issuance of the Senior Notes and the issuance of the Senior Discount Notes by the Companys majority shareholder, Coaxial LLC, during 1998 the three individuals who previously owned the outstanding stock of the Company contributed their stock to three separate limited liability companies. Accordingly, the Company is a subsidiary of Coaxial LLC, which owns 67½% of its outstanding stock.
Other related entities affiliated with the Company in addition to Coaxial LLC, include Coaxial DJM LLC, Coaxial DSM LLC, (collectively, the Coaxial Entities), Phoenix Associates (Phoenix), Coaxial Financing Corp., Coaxial Associates of Columbus I and Coaxial Associates of Columbus II.
The Company and Phoenix are co-issuers of the Senior Notes. The ability of the Company and Phoenix to make scheduled payments with respect to the Senior Notes is dependent on the financial and operating performance of Insight Ohio. The required distributions on the Series A preferred equity interest to the Company is designed to provide the cash flow necessary to service the debt requirements on the Senior Notes.
2. Responsibility for Interim Financial Statements
The accompanying unaudited financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnote disclosures required by accounting principles generally accepted in the United States for complete financial statements.
In managements opinion, the financial statements reflect all adjustments considered necessary for a fair statement of the results of operations and financial position for the interim periods presented. All such adjustments are of a normal recurring nature. These unaudited interim financial statements should be read in conjunction with the audited consolidated financial statements and notes to consolidated financial statements contained in the Companys Annual Report on Form 10-K for the year ended December 31, 2001.
5
COAXIAL COMMUNICATIONS OF CENTRAL OHIO, INC.
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
2. Responsibility for Interim Financial Statements (continued)
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The results of operations for the three and nine months ended September 30, 2002 are not necessarily indicative of the results to be expected for the year ending December 31, 2002 or any other interim period.
3. Comprehensive Loss
Comprehensive loss totaled $607,000 and $7.9 million for the three and nine months ended September 30, 2002 and $4.8 million and $631,000 for the three and nine months ended September 30, 2001, respectively. The Company owns common stock that is classified as available-for-sale and reported at market value, with unrealized gains and losses recorded as accumulated other comprehensive income or loss in the accompanying balance sheets.
6
PHOENIX ASSOCIATES
BALANCE SHEETS
(in thousands)
|
|
September 30, |
|
December 31, |
| |||
|
|
|
|
|
| |||
|
|
(unaudited) |
|
|
|
| ||
Assets |
|
|
|
|
|
|
| |
Interest receivable |
|
$ |
648 |
|
$ |
531 |
| |
Due from related party |
|
|
406 |
|
|
406 |
| |
Notes receivable -- related parties |
|
|
550 |
|
|
550 |
| |
|
|
|
|
|
|
|
| |
|
Total current assets |
|
|
1,604 |
|
|
1,487 |
|
Deferred financing costs, net |
|
|
2,444 |
|
|
2,915 |
| |
|
|
|
|
|
|
|
| |
|
Total assets |
|
$ |
4,048 |
|
$ |
4,402 |
|
|
|
|
|
|
|
|
| |
Liabilities and partners deficit |
|
|
|
|
|
|
| |
Accrued interest |
|
$ |
1,750 |
|
$ |
5,250 |
| |
|
|
|
|
|
|
|
| |
|
Total current liabilities |
|
|
1,750 |
|
|
5,250 |
|
Senior notes, including $34.4 million to be paid by Coaxial Communications of Central Ohio, Inc. |
|
|
140,000 |
|
|
140,000 |
| |
|
|
|
|
|
|
|
| |
|
Total liabilities |
|
|
141,750 |
|
|
145,250 |
|
Commitments and contingencies |
|
|
|
|
|
|
| |
Partners deficit: |
|
|
|
|
|
|
| |
In-substance allocation of proceeds related to senior notes to be paid by Coaxial Communications of Central Ohio, Inc. |
|
|
(19,433 |
) |
|
(22,877 |
) | |
Partners accumulated deficit |
|
|
(118,269 |
) |
|
(117,971 |
) | |
|
|
|
|
|
|
|
| |
|
Total partners deficit |
|
|
(137,702 |
) |
|
(140,848 |
) |
|
|
|
|
|
|
|
|
|
|
Total liabilities and partners deficit |
|
$ |
4,048 |
|
$ |
4,402 |
|
|
|
|
|
|
|
|
|
See accompanying notes
7
PHOENIX ASSOCIATES
STATEMENTS OF OPERATIONS
(unaudited)
(in thousands)
|
|
Three months |
|
Nine months |
| ||||||||||
|
|
|
|
|
| ||||||||||
|
|
2002 |
|
2001 |
|
2002 |
|
2001 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Amortization |
|
$ |
(157 |
) |
$ |
(157 |
) |
$ |
(471 |
) |
$ |
(471 |
) | |
Interest income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Interest incomerelated parties |
|
|
39 |
|
|
39 |
|
|
117 |
|
|
117 |
| |
|
Interest expense |
|
|
(3,500 |
) |
|
(3,500 |
) |
|
(10,500 |
) |
|
(10,500 |
) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Total interest expense, net |
|
|
(3,461 |
) |
|
(3,461 |
) |
|
(10,383 |
) |
|
(10,383 |
) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Net loss |
|
$ |
(3,618 |
) |
$ |
(3,618 |
) |
$ |
(10,854 |
) |
$ |
(10,854 |
) | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
See accompanying notes
8
PHOENIX ASSOCIATES
STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)
|
Nine months |
| ||||||||
|
|
|
| |||||||
|
|
2002 |
|
2001 |
| |||||
|
|
|
|
|
| |||||
Operating activities: |
|
|
|
|
|
|
| |||
|
Net loss |
|
$ |
(10,854 |
) |
$ |
(10,854 |
) | ||
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
| ||
|
Amortization of deferred financing fees |
|
|
471 |
|
|
471 |
| ||
|
Interest expense assumed by affiliate |
|
|
2,583 |
|
|
2,583 |
| ||
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
| ||
|
Interest receivable |
|
|
(117 |
) |
|
(117 |
) | ||
|
Accrued interest |
|
|
(2,639 |
) |
|
(2,639 |
) | ||
|
|
|
|
|
|
|
| |||
|
Net cash used in operating activities |
|
|
(10,556 |
) |
|
(10,556 |
) | ||
|
|
|
|
|
|
|
| |||
Financing activities: |
|
|
|
|
|
|
| |||
|
Capital contributions |
|
|
10,556 |
|
|
10,556 |
| ||
|
|
|
|
|
|
|
|
| ||
|
Net cash provided by financing activities |
|
|
10,556 |
|
|
10,556 |
| ||
|
|
|
|
|
|
|
| |||
Net change in cash |
|
|
|
|
|
|
| |||
Cash, beginning of period |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Cash, end of period |
|
$ |
|
|
$ |
|
| |||
|
|
|
|
|
|
|
| |||
See accompanying notes
9
PHOENIX ASSOCIATES
NOTES TO FINANCIAL STATEMENTS
1. Business Organization and Purpose
Phoenix Associates (the Company) is a Florida general partnership organized for the primary purpose of purchasing promissory notes, mortgages, deeds of trust, debt securities and other types of securities and purchasing and acquiring rights in any loan agreements or other documents relating to those securities. The Company has no operations.
The Company is owned by three separate LLCs whose sole members are individual partners who share profits and losses in the ratio of 67½%, 22½% and 10%, respectively.
Other related entities affiliated with the Company include Coaxial LLC, Coaxial Financing Corp., Coaxial Communications of Central Ohio, Inc. (Coaxial Inc.), Insight Communications of Central Ohio, LLC (Insight Ohio), Coaxial Associates of Columbus I (Columbus I) and Coaxial Associates of Columbus II (Columbus II).
The Company and Coaxial Inc. are co-issuers of the Senior Notes. The ability of the Company and Coaxial Inc. to make scheduled payments with respect to the Senior Notes is dependent on the financial and operating performance of Insight Ohio. The required distributions on the Series A preferred equity interest to Coaxial Inc. and ultimately the Company is designed to provide the cash flow necessary to service the debt requirements on the Senior Notes.
2. Responsibility for Interim Financial Statements
The accompanying unaudited financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnote disclosures required by accounting principles generally accepted in the United States for complete financial statements.
In managements opinion, the financial statements reflect all adjustments considered necessary for a fair statement of the results of operations and financial position for the interim periods presented. All such adjustments are of a normal recurring nature. These unaudited interim financial statements should be read in conjunction with the audited financial statements and notes to financial statements contained in the Companys Annual Report on Form 10-K for the year ended December 31, 2001.
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The results of operations for the three and nine months ended September 30, 2002 are not necessarily indicative of the results to be expected for the year ending December 31, 2002 or any other interim period.
Certain prior period amounts have been reclassified to conform to the current period presentation.
3. Subsequent Event
On October 31, 2002, the Company received approximately $3.5 million as payment, in full, for receivables from related parties, including accrued interest. The Company recorded a gain of approximately $1.9 million in connection with this transaction. Additionally, the Company made a capital distribution to its partners on October 31, 2002 of approximately $3.5 million.
10
INSIGHT COMMUNICATIONS OF CENTRAL OHIO, LLC
BALANCE SHEETS
(in thousands)
|
|
September 30, |
|
December 31, |
| |||
|
|
|
|
|
| |||
|
|
(unaudited) |
|
|
|
| ||
Assets |
|
|
|
|
|
|
| |
Cash and cash equivalents |
|
$ |
671 |
|
$ |
2,158 |
| |
Trade accounts receivable, net of allowance for doubtful accounts of $140 and 158 as of September 30, 2002 and December 31, 2001, respectively |
|
|
1,734 |
|
|
2,599 |
| |
Launch funds receivable |
|
|
75 |
|
|
1,327 |
| |
Prepaid expenses and other assets |
|
|
319 |
|
|
401 |
| |
|
|
|
|
|
|
|
| |
|
Total current assets |
|
|
2,799 |
|
|
6,485 |
|
Fixed assets, net |
|
|
103,040 |
|
|
91,673 |
| |
Intangible assets, net |
|
|
753 |
|
|
499 |
| |
|
|
|
|
|
|
|
| |
|
Total assets |
|
$ |
106,592 |
|
$ |
98,657 |
|
|
|
|
|
|
|
|
| |
Liabilities and members deficit |
|
|
|
|
|
|
| |
Accounts payable |
|
$ |
1,921 |
|
$ |
5,689 |
| |
Accrued expenses and other liabilities |
|
|
1,299 |
|
|
1,331 |
| |
Accrued programming costs |
|
|
2,146 |
|
|
2,194 |
| |
Deferred revenue |
|
|
807 |
|
|
1,219 |
| |
Debt - current portion |
|
|
3,750 |
|
|
|
| |
Interest payable |
|
|
175 |
|
|
232 |
| |
Preferred interest distribution payable |
|
|
1,750 |
|
|
5,250 |
| |
Due to affiliates |
|
|
6,447 |
|
|
5,890 |
| |
|
|
|
|
|
|
|
| |
|
Total current liabilities |
|
|
18,295 |
|
|
21,805 |
|
Deferred revenue |
|
|
727 |
|
|
1,559 |
| |
Debt |
|
|
21,250 |
|
|
25,000 |
| |
|
|
|
|
|
|
|
| |
|
Total liabilities |
|
|
40,272 |
|
|
48,364 |
|
Commitments and contingencies |
|
|
|
|
|
|
| |
Preferred interests |
|
|
190,220 |
|
|
185,713 |
| |
Members deficit |
|
|
(123,900 |
) |
|
(135,420 |
) | |
|
|
|
|
|
|
|
| |
|
Total liabilities and members deficit |
|
$ |
106,592 |
|
$ |
98,657 |
|
|
|
|
|
|
|
|
|
See accompanying notes
11
INSIGHT COMMUNICATIONS OF CENTRAL OHIO, LLC
STATEMENTS OF OPERATIONS
(unaudited)
(in thousands)
|
|
Three months |
|
Nine months |
| ||||||||||
|
|
|
|
|
| ||||||||||
|
|
2002 |
|
2001 |
|
2002 |
|
2001 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||||||
Revenue |
|
$ |
15,981 |
|
$ |
14,270 |
|
$ |
46,676 |
|
$ |
42,130 |
| ||
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Programming and other operating costs |
|
|
5,839 |
|
|
6,021 |
|
|
16,947 |
|
|
16,700 |
| |
|
Selling, general and administrative |
|
|
2,900 |
|
|
3,032 |
|
|
8,973 |
|
|
9,075 |
| |
|
Management fees |
|
|
503 |
|
|
415 |
|
|
1,400 |
|
|
1,229 |
| |
|
Depreciation and amortization |
|
|
5,103 |
|
|
3,317 |
|
|
12,707 |
|
|
9,027 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Total operating costs and expenses |
|
|
14,345 |
|
|
12,785 |
|
|
40,027 |
|
|
36,031 |
| ||
Operating income |
|
|
1,636 |
|
|
1,485 |
|
|
6,649 |
|
|
6,099 |
| ||
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Interest expense |
|
|
(247 |
) |
|
(430 |
) |
|
(705 |
) |
|
(1,350 |
) | |
|
Interest income |
|
|
1 |
|
|
6 |
|
|
20 |
|
|
47 |
| |
|
Other |
|
|
18 |
|
|
18 |
|
|
63 |
|
|
(162 |
) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Total other expense, net |
|
|
(228 |
) |
|
(406 |
) |
|
(622 |
) |
|
(1,465 |
) | |
Net income |
|
|
1,408 |
|
|
1,079 |
|
|
6,027 |
|
|
4,634 |
| ||
Accrual of preferred interests |
|
|
(5,050 |
) |
|
(4,848 |
) |
|
(15,007 |
) |
|
(14,421 |
) | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Net loss attributable to common interests |
|
$ |
(3,642 |
) |
$ |
(3,769 |
) |
$ |
(8,980 |
) |
$ |
(9,787 |
) | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
See accompanying notes
12
INSIGHT COMMUNICATIONS OF CENTRAL OHIO, LLC
STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)
|
|
Nine months ended September 30, |
| |||||||
|
|
|
| |||||||
|
|
2002 |
|
2001 |
| |||||
|
|
|
|
|
| |||||
Operating activities: |
|
|
|
|
|
|
| |||
|
Net income |
|
$ |
6,027 |
|
$ |
4,634 |
| ||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
| ||
|
Depreciation and amortization |
|
|
12,707 |
|
|
9,027 |
| ||
|
Provision for losses on trade accounts receivable |
|
|
894 |
|
|
1,017 |
| ||
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
| ||
|
Trade accounts receivable |
|
|
(29 |
) |
|
(1,164 |
) | ||
|
Launch funds receivable |
|
|
1,252 |
|
|
1,392 |
| ||
|
Prepaid expenses and other assets |
|
|
82 |
|
|
(705 |
) | ||
|
Accounts payable |
|
|
(3,768 |
) |
|
(856 |
) | ||
|
Accrued expenses and other liabilities |
|
|
(824 |
) |
|
1,980 |
| ||
|
|
|
|
|
|
|
| |||
|
Net cash provided by operating activities |
|
|
16,341 |
|
|
15,325 |
| ||
|
|
|
|
|
|
|
| |||
Investing activities: |
|
|
|
|
|
|
| |||
|
Purchase of property and equipment |
|
|
(24,185 |
) |
|
(20,125 |
) | ||
|
Purchase of intangible assets |
|
|
(143 |
) |
|
|
| ||
|
|
|
|
|
|
|
|
| ||
|
Net cash used in investing activities |
|
|
(24,328 |
) |
|
(20,125 |
) | ||
|
|
|
|
|
|
|
| |||
Financing activities: |
|
|
|
|
|
|
| |||
|
Capital contributions |
|
|
20,500 |
|
|
18,500 |
| ||
|
Preferred interest distribution |
|
|
(14,000 |
) |
|
(14,000 |
) | ||
|
|
|
|
|
|
|
|
| ||
|
Net cash provided by financing activities |
|
|
6,500 |
|
|
4,500 |
| ||
|
|
|
|
|
|
|
| |||
Net change in cash and cash equivalents |
|
|
(1,487 |
) |
|
(300 |
) | |||
Cash and cash equivalents, beginning of period |
|
|
2,158 |
|
|
1,169 |
| |||
|
|
|
|
|
|
|
| |||
Cash and cash equivalents, end of period |
|
$ |
671 |
|
$ |
869 |
| |||
|
|
|
|
|
|
|
| |||
See accompanying notes
13
INSIGHT COMMUNICATIONS OF CENTRAL OHIO, LLC
NOTES TO FINANCIAL STATEMENTS CONTINUED
1. Business Organization and Purpose
Insight Communications of Central Ohio, LLC (the Company) is a subsidiary of Insight Holdings of Ohio, LLC which owns 100% of its common equity, which is a wholly owned subsidiary of Insight Midwest, L.P. (Insight Midwest). Insight Midwest is equally owned by Insight Communications Company L.P. (Insight LP) and AT&T Broadband. Insight LP, as general partner and manager of Insight Midwest, manages and operates the Companys systems. The Company provides basic and expanded cable television services to homes in the eastern parts of Columbus, Ohio and surrounding areas.
2. Responsibility for Interim Financial Statements
The accompanying unaudited financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnote disclosures required by accounting principles generally accepted in the United States for complete financial statements.
In managements opinion, the financial statements reflect all adjustments considered necessary for a fair statement of the results of operations and financial position for the interim periods presented. All such adjustments are of a normal recurring nature. These unaudited interim financial statements should be read in conjunction with the audited financial statements and notes to financial statements contained in the Companys Annual Report on Form 10-K for the year ended December 31, 2001.
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The results of operations for the three and nine months ended September 30, 2002 are not necessarily indicative of the results to be expected for the year ending December 31, 2002 or any other interim period.
3. Accounting for Franchise Fees
Under the Companys franchise agreements, the Company is obligated to pay to local franchising authorities up to 5% of its gross revenue derived from providing cable and other services the majority of which are passed through to customers. The Company has historically recorded revenue net of franchise fees charged to its customers. Staff announcement D-103, issued by the Financial Accounting Standards Board in November 2001, specifies that reimbursements received from a customer should be reflected as revenues and not as a reduction of expenses. This staff announcement applies to financial reporting periods beginning after December 15, 2001. Upon application of this staff announcement, comparative financial statements for prior periods are required to be reclassified to comply with the guidance in this staff announcement. Consequently, the Company has reclassified the prior period amounts in the
14
INSIGHT COMMUNICATIONS OF CENTRAL OHIO, LLC
NOTES TO FINANCIAL STATEMENTS CONTINUED
3. Accounting for Franchise Fees (continued)
accompanying consolidated statements of operations to reflect franchise fees on a gross basis with reimbursements as revenue and payments as expense. The effect on the prior period statements of operations was to increase both revenue and selling, general and administrative costs by $379,000 for the three months ended September 30, 2001 and $1.1 million for the nine months ended September 30, 2001.
In addition, certain other prior period amounts have been reclassified to conform to the current period presentation.
4. Recent Accounting Pronouncements
In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, which became effective for the Company beginning January 1, 2002. SFAS No. 144 supersedes FASB Statement No. 121, Accounting for the Impairment or Disposal of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of, and the accounting and reporting provisions relating to the disposal of a segment of a business of Accounting Principles Board Opinion No. 30. The adoption of SFAS No. 144 had no impact on the Companys consolidated financial position or results of operations.
5. Commitments and Contingencies
Programming Contracts
The Company enters into long-term contracts with third parties who provide programming for distribution over the Companys cable television systems. These programming contracts are a significant part of our business and represent a substantial portion of our operating costs. Since future fees under such contracts are based on numerous variables, including number and type of customers, the Company has not recorded any liabilities with respect to such contracts.
Litigation
The Company is party in or may be affected by various matters under litigation. Management believes that the ultimate outcome of these matters will not have a significant adverse effect on the Companys future results of operations or financial position.
15
INSIGHT COMMUNICATIONS OF CENTRAL OHIO, LLC
NOTES TO FINANCIAL STATEMENTS CONTINUED
6. Related Party Transactions
Management Fees
The Company pays Insight LP management fees of approximately 3% of its revenue to serve as manager of the Companys cable systems.
Progamming
The Company purchases substantially all of its pay television and other programming from affiliates of AT&T Broadband. Charges for such programming were $2.0 million and $5.4 million for the three and nine months ended September 30, 2002 and $1.6 million and $4.6 million for the three and nine months ended September 30, 2001, respectively. As of September 30, 2002 and December 31, 2001, $674,000 and $537,000 of accrued programming costs were due to affiliates of AT&T Broadband. The Company believes that the programming rates charged by the affiliates of AT&T Broadband are lower than those available from independent parties.
16
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the financial statements and related notes that are included elsewhere in this report.
Forward-Looking Statements
This report contains forward-looking statements, including statements containing the words believes, anticipates, expects and words of similar import, which concern, among other things, the operations, economic performance and financial condition of Insight Communications of Central Ohio, LLC (Insight Ohio or the System). All statements other than statements of historical fact included in this report regarding Coaxial Communications of Central Ohio, Inc. (Coaxial Inc.), Phoenix Associates (Phoenix) and Insight Ohio (collectively, the Companies) or any of the transactions described in this report, including the timing, financing, strategies and effects of such transactions, are forward-looking statements. Such forward-looking statements are based upon a number of assumptions and estimates, which are inherently subject to significant uncertainties and contingencies, many of which are beyond the control of the Companies, and reflect future business decisions that are subject to change. Although the management of the Companies believes that the expectations reflected in such forward-looking statements are reasonable, they can give no assurance that such expectations will prove to be correct. Important factors that could cause actual results to differ materially from expectations include, without limitation:
|
|
the ability of Coaxial Inc. and Phoenix to make scheduled payments with respect to the Senior Notes (as defined below) which is dependent upon the financial and operating performance of the System; |
|
|
|
|
|
the fact that a substantial portion of the Systems cash flow from operations is required to be dedicated to the payment of principal and interest on its indebtedness and the required distributions with respect to its Preferred Interests, thereby reducing the funds available to the System for its operations and future business opportunities; |
|
|
|
|
|
the fact that Coaxial Inc. and Phoenix have no significant assets other than Coaxial Inc.s ownership of the Preferred Interest in Insight Ohio and equity investments; and |
|
|
|
|
|
the fact that the indenture governing the terms of the Senior Notes imposes restrictions on Coaxial Inc., Phoenix and Insight Ohio and the Senior Credit Facility of the System imposes restrictions on Insight Ohio. |
Management of the Companies does not intend to update these forward-looking statements.
Coaxial Inc. and Phoenix do not conduct any business and are dependent upon the cash flow of the System to meet their obligations under the Senior Notes. Insight Communications Company, LP (Insight LP) serves as the manager of the System.
17
The following discussion relates to the operations of the System for the three and nine months ended September 30, 2002 compared to the three and nine months ended September 30, 2001.
Overview
The System relies on Insight LP, for all of its strategic, managerial, financial and operational oversight and advice. Insight LP also centrally purchases programming and equipment and provides the associated discount to the System. In exchange for all such services provided to the System and subject to certain restrictions contained in the covenants with respect to Insight Ohios Senior Credit Facility and the Senior Notes, Insight LP receives management fees of approximately 3.0% of gross operating revenue of the System. Such management fees are payable only after distributions have been made with respect to the Preferred Interests and only to the extent that such payments would be permitted by an exception to the restricted payments covenants of the Senior Notes and Senior Discount Notes as well as Insight Ohios Senior Credit Facility.
Results of Operations
A substantial portion of the Systems revenues are earned from customer fees for cable television programming services including premium, digital and pay-per-view services and ancillary services, such as rental of converters and remote control devices, installations and from selling advertising. In addition, the System earns revenues from providing high-speed data and telephone services as well as from commissions for products sold through home shopping networks.
Under the Systems franchise agreements, the System is obligated to pay to local franchising authorities up to 5% of its gross revenue derived from providing cable and other services the majority of which are passed through to customers. The System has historically recorded revenue net of franchise fees charged to its customers. Staff announcement D-103, issued by the FASB in November 2001, specifies that reimbursements received from a customer should be reflected as revenues and not as a reduction of expenses. This staff announcement applies to financial reporting periods beginning after December 15, 2001. Upon application of this staff announcement, comparative financial statements for prior periods are required to be reclassified to comply with the guidance in this staff announcement. Consequently, the System has reclassified the prior period amounts in the accompanying consolidated statements of operations to reflect franchise fees on a gross basis with reimbursements as revenue and payments as expense. The effect on the prior period statements of operations was to increase both revenue and selling, general and administrative costs by $379,000 for the three months ended September 30, 2001 and $1.1 million for the nine months ended September 30, 2001.
In addition, certain other prior period amounts have been reclassified to conform to the current period presentation.
18
The following table is derived for the periods presented from the Systems financial statements that are included in this report and sets forth certain statement of operations data for the System:
|
|
Three months |
|
Nine months |
| |||||||||
|
|
|
|
|
| |||||||||
|
|
2002 |
|
2001 |
|
2002 |
|
2001 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
|
|
(in thousands) |
|
(in thousands) |
| |||||||||
Revenue |
|
$ |
15,981 |
|
$ |
14,270 |
|
$ |
46,676 |
|
$ |
42,130 |
| |
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Programming and other operating costs |
|
|
5,839 |
|
|
6,021 |
|
|
16,947 |
|
|
16,700 |
|
|
Selling, general and administrative |
|
|
2,900 |
|
|
3,032 |
|
|
8,973 |
|
|
9,075 |
|
|
Management fees |
|
|
503 |
|
|
415 |
|
|
1,400 |
|
|
1,229 |
|
|
Depreciation and amortization |
|
|
5,103 |
|
|
3,317 |
|
|
12,707 |
|
|
9,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total operating costs and expenses |
|
|
14,345 |
|
|
12,785 |
|
|
40,027 |
|
|
36,031 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Operating income |
|
|
1,636 |
|
|
1,485 |
|
|
6,649 |
|
|
6,099 |
| |
Operating cash flow |
|
|
6,739 |
|
|
4,802 |
|
|
19,356 |
|
|
15,126 |
| |
Interest expense |
|
|
(247 |
) |
|
(430 |
) |
|
(705 |
) |
|
(1,350 |
) | |
Net income |
|
|
1,408 |
|
|
1,079 |
|
|
6,027 |
|
|
4,634 |
| |
Net cash provided by operating activities |
|
|
5,538 |
|
|
2,507 |
|
|
16,341 |
|
|
15,325 |
| |
Net cash used in investing activities |
|
|
10,750 |
|
|
7,380 |
|
|
24,328 |
|
|
20,125 |
| |
Net cash provided by financing activities |
|
|
3,500 |
|
|
3,118 |
|
|
6,500 |
|
|
4,500 |
|
Operating Cash Flow (OCF) represents earnings before interest, taxes, depreciation and amortization and other income and expense. The company believes that OCF is commonly used in the cable television industry to analyze and compare cable television companies on the basis of operating performance, leverage and liquidity. However, OCF is not intended to be a performance measure that should be regarded as an alternative to, or more meaningful than, either operating income or net income as an indicator of operating performance or cash flows as a measure of liquidity, as determined in accordance with accounting principles generally accepted in the United States. Refer to our financial statements, including our statements of cash flows, which appear elsewhere in this report. |
19
The following calculations of OCF (in thousands) are not necessarily comparable to similarly titled amounts of other companies:
|
|
Three Months |
|
Nine Months |
| |||||||||
|
|
|
|
|
| |||||||||
|
|
2002 |
|
2001 |
|
2002 |
|
2001 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
Net income |
|
$ |
1,408 |
|
$ |
1,079 |
|
$ |
6,027 |
|
$ |
4,634 |
| |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Interest expense |
|
|
247 |
|
|
430 |
|
|
705 |
|
|
1,350 |
|
|
Interest income |
|
|
(1 |
) |
|
(6 |
) |
|
(20 |
) |
|
(47 |
) |
|
Depreciation and amortization |
|
|
5,103 |
|
|
3,317 |
|
|
12,707 |
|
|
9,027 |
|
|
Other expense (income) |
|
|
(18 |
) |
|
(18 |
) |
|
(63 |
) |
|
162 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Operating cash flow |
|
$ |
6,739 |
|
$ |
4,802 |
|
$ |
19,356 |
|
$ |
15,126 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2002 Compared to Three Months Ended September 30, 2001
Revenue for the three months ended September 30, 2002 increased $1.7 million or 12.0% to $16.0 million up from $14.3 million for the three months ended September 30, 2001. For the three months ended September 30, 2002, customers served averaged approximately 87,700 compared to approximately 85,800 during the three months ended September 30, 2001. The increase in revenue was primarily attributable to gains in our high-speed data and digital services with revenue increases quarter over quarter of 78.1% and 34.6%, respectively.
Revenue by service offering was as follows for the three months ended September 30, (in thousands):
|
|
2002 |
|
% of |
|
2001 |
|
% of |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
7,930 |
|
|
49.6 |
% |
$ |
7,271 |
|
|
51.0 |
% |
Digital |
|
|
1,326 |
|
|
8.3 |
% |
|
985 |
|
|
6.9 |
% |
High-speed data |
|
|
2,237 |
|
|
14.0 |
% |
|
1,256 |
|
|
8.8 |
% |
Premium |
|
|
1,495 |
|
|
9.4 |
% |
|
1,636 |
|
|
11.4 |
% |
Analog pay-per-view |
|
|
119 |
|
|
0.7 |
% |
|
267 |
|
|
1.9 |
% |
Advertising |
|
|
1,070 |
|
|
6.7 |
% |
|
1,024 |
|
|
7.2 |
% |
Franchise fees |
|
|
394 |
|
|
2.5 |
% |
|
380 |
|
|
2.6 |
% |
Other |
|
|
1,410 |
|
|
8.8 |
% |
|
1,451 |
|
|
10.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
15,981 |
|
|
100.0 |
% |
$ |
14,270 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RGUs (Revenue Generating Units) were approximately 133,700 as of September 30, 2002 compared to approximately 117,100 as of September 30, 2001. This represents an annual growth rate of 14.2%. RGUs represent the sum of basic and digital video, high-speed data and telephone customers.
20
Average monthly revenue per basic customer for the three months ended September 30, 2002 was $60.73 compared to $55.41 for the three months ended September 30, 2001. Average monthly revenue per basic customer for digital and high-speed data services was $13.54 for the three months ended September 30, 2002 compared to $8.70 for the three months ended September 30, 2001.
Programming and other operating costs decreased $182,000 or 3.0% to $5.8 million for the three months ended September 30, 2002 from $6.0 million for the three months ended September 30, 2001. The decrease was primarily attributable to decreases in costs related to high-speed data services and engineering salaries partially offset by increased programming rates associated with the Systems classic service.
Selling, general and administrative expenses remained relatively flat from the prior year quarter. The decrease of $132,000 or 4.4% to $2.9 million for the three months ended September 30, 2002 was primarily attributable to decreased bad debt expense.
Management fees are directly related to revenue as these fees are calculated as approximately 3% of gross revenues.
Depreciation and amortization expense for the three months ended September 30, 2002 increased $1.8 million or 53.8% to $5.1 million from $3.3 million for the three months ended September 30, 2001. This increase was primarily attributable to increased capital expenditures associated with the rebuild of plant and launch of new services and a $871,000 write-down of the carrying value of current video-on-demand equipment, which is being replaced on or about December 31, 2002 in connection with our transition to a new video-on-demand service provider.
OCF increased 40.3% to $6.7 million for the three months ended September 30, 2002 up from $4.8 million for the three months ended September 30, 2001. This increase was primarily due to the 12.0% increase in revenue and the slight decrease in programming and other operating costs.
Interest expense for the three months ended September 30, 2002 decreased $183,000 or 42.6% to $247,000 from $430,000 for the three months ended September 30, 2001. This decrease was attributable to lower interest rates.
For the three months ended September 30, 2002, the net income was $1.4 million.
Nine Months Ended September 30, 2002 Compared to Nine Months Ended September 30, 2001
Revenue for the nine months ended September 30, 2002 increased $4.5 million or 10.8% to $46.7 million up from $42.1 million for the nine months ended September 30, 2001. For the nine months ended September 30, 2002, customers served averaged approximately 87,300 compared to approximately 85,800 during the nine months ended September 30, 2001. The increase in revenue was primarily attributable to gains in our high-speed and digital services with revenue increases of 92.4% and 36.5%, respectively.
21
Revenue by service offering was as follows for the nine months ended September 30, (in thousands):
|
|
2002 |
|
% of |
|
2001 |
|
% of |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
23,004 |
|
|
49.3 |
% |
$ |
21,616 |
|
|
51.3 |
% |
Digital |
|
|
3,884 |
|
|
8.3 |
% |
|
2,846 |
|
|
6.8 |
% |
High-speed data |
|
|
5,880 |
|
|
12.6 |
% |
|
3,057 |
|
|
7.3 |
% |
Premium |
|
|
4,634 |
|
|
9.9 |
% |
|
5,109 |
|
|
12.1 |
% |
Analog pay-per-view |
|
|
460 |
|
|
1.0 |
% |
|
900 |
|
|
2.1 |
% |
Advertising |
|
|
3,294 |
|
|
7.1 |
% |
|
3,059 |
|
|
7.3 |
% |
Franchise fees |
|
|
1,178 |
|
|
2.5 |
% |
|
1,139 |
|
|
2.7 |
% |
Other |
|
|
4,342 |
|
|
9.3 |
% |
|
4,404 |
|
|
10.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
46,676 |
|
|
100.0 |
% |
$ |
42,130 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average monthly revenue per basic customer for the nine months ended September 30, 2002 was $59.44 compared to $54.59 for the nine months ended September 30, 2001. Average monthly revenue per basic customer for digital and high-speed data services was $12.44 for the nine months ended September 30, 2002 compared to $7.65 for the nine months ended September 30, 2001.
Programming and other operating costs increased $247,000 or 1.5% to $16.9 million for the nine months ended September 30, 2002 up from $16.7 million for the nine months ended September 30, 2001. The increase was primarily attributable to increased programming rates associated with the Systems classic and digital service and an increase in property taxes offset by decreases in costs related to providing high-speed data services and engineering salaries.
Selling, general and administrative expenses remained relatively flat from the prior year. The decrease of $102,000 or 1.1% to $9.0 million for the nine months ended September 30, 2002 was primarily attributable to decreased bad debt expense.
Management fees are directly related to revenue as these fees are calculated as approximately 3% of gross revenues.
Depreciation and amortization expense for the nine months ended September 30, 2002 increased $3.7 million or 40.8% to $12.7 million from $9.0 million for the nine months ended September 30, 2001. This increase was primarily attributable to increased capital expenditures associated with the rebuild of plant and launch of new services.
OCF increased 27.9% to $19.4 million for the nine months ended September 30, 2002 up from $15.1 million for the nine months ended September 30, 2001. This increase was primarily due to the 10.8% increase in revenue.
22
Interest expense for the nine months ended September 30, 2002 decreased $645,000 or 47.8% to $705,000 from $1.4 million for the nine months ended September 30, 2001. This decrease was primarily attributable to lower interest rates.
For the nine months ended September 30, 2002, the net income was $6.0 million.
Liquidity and Capital Resources
The cable television business is a capital-intensive business that generally requires financing for the upgrade, expansion and maintenance of the technical infrastructure. Capital expenditures totaled $20.1 million and $24.2 million for the nine months ended September 30, 2002 and 2001. These expenditures were primarily for the upgrade of the System and plant expansions. Capital expenditures were financed by cash flows from operations and capital contributions.
Cash provided by operations for the nine months ended September 30, 2002 and 2001 was $16.3 million and $15.3 million, respectively. The increase was primarily attributable to increased net income offset by decreases resulting from the timing of cash receipts and payments related to working capital accounts.
Cash used in investing activities for the nine months ended September 30, 2002 and 2001 was $24.3 million and $20.1 million, respectively, reflecting capital expenditures to upgrade the System and build plant expansions.
Cash provided by financing activities for the nine months ended September 30, 2002 was $6.5 million. This was comprised of capital contributions from Insight Midwest of $20.5 million offset by distributions on preferred interests of $14.0 million. Cash provided by financing activities for the nine months ended September 30, 2001 was $4.5 million consisting of capital contributions of $18.5 million, less distributions on preferred interests of $14.0 million.
The Senior Credit Facility contains covenants restricting, among other things, the Companys ability to make capital expenditures, acquire or dispose of assets, make investments and engage in transactions with related parties. The facility also requires compliance with certain financial ratios and contains customary events of default. Given current operating conditions and projected results of operations, we anticipate full compliance with this credit facility agreement for the foreseeable future.
23
The following table summarizes our contractual obligations and commitments, excluding interest, preferred dividends and commitments for programming, as of September 30, 2002, including periods in which the related payments are due (in thousands):
|
|
Long-Term |
|
Preferred |
|
Operating |
|
Total |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
2002 |
|
$ |
|
|
$ |
|
|
$ |
14 |
|
$ |
14 |
| |
2003 |
|
|
5,000 |
|
|
|
|
|
17 |
|
|
5,017 |
| |
2004 |
|
|
20,000 |
|
|
|
|
|
7 |
|
|
20,007 |
| |
2005 |
|
|
|
|
|
|
|
|
7 |
|
|
7 |
| |
2006 |
|
|
|
|
|
140,000 |
|
|
7 |
|
|
140,007 |
| |
Thereafter |
|
|
|
|
|
55,869 |
|
|
98 |
|
|
55,967 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Total cash obligations |
|
$ |
25,000 |
|
$ |
195,869 |
|
$ |
150 |
|
$ |
221,019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due to the increased capital expenditures, management determined that cash flows from operations will not be sufficient to finance the operating and capital requirements of the System, debt service requirements and distributions on the Preferred Interests for the current year. As such, Insight Midwest has committed to provide capital contributions to fund cash requirements through the year ending December 31, 2002.
24
Item 3. Quantitative and Qualitative Disclosures About Market Risk
The Companies do not engage in trading market risk sensitive instruments and do not purchase hedging instruments or other than trading instruments that are likely to expose them to market risk, interest rate, foreign currency exchange, commodity price or equity price risk. The Companies have not entered into forward or future contracts, purchased options or entered into swap agreements.
Insight Ohios Senior Credit Facility bears interest at floating rates. Accordingly, Insight Ohio is exposed to potential losses related to changes in interest rates. A hypothetical 100 basis point increase in interest rates along the entire interest rate yield curve would increase projected annual interest expense by $250,000. The Senior Notes issued by Coaxial Inc. and Phoenix bear interest at fixed rates.
The fair value of borrowings under Insight Ohios senior credit facility approximates carrying value as it bears interest at floating rates. The fair value and carrying value of the Senior Notes as of September 30, 2002 was $121.8 million and $140.0 million, respectively.
Item 4. Controls and Procedures
Within the 90 days prior to the date of this report, under the supervision and with the participation of Coaxial Inc.s management, including its Chief Executive Officer and its Chief Financial Officer, Coaxial Inc.s management has evaluated the effectiveness of the design and operation of its disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. Based upon that evaluation, Coaxial Inc.s Chief Executive Officer and its Chief Financial Officer have concluded that Coaxial Inc.s disclosure controls and procedures are effective in timely alerting them to material information relating to Coaxial Inc. (including its consolidated subsidiaries) required to be included in Coaxial Inc.s periodic SEC filings. There have been no significant changes in Coaxial Inc.s internal controls or in other factors that could significantly affect internal controls subsequent to the date of their evaluation.
Within the 90 days prior to the date of this report, under the supervision and with the participation of Phoenixs management, including its Managing Member (serving as the functional equivalent of Phoenixs principal executive and financial officer), Phoenixs management has evaluated the effectiveness of the design and operation of its disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. Based upon that evaluation, Phoenixs Managing Member has concluded that Phoenixs disclosure controls and procedures are effective in timely alerting them to material information relating to Phoenix (including its consolidated subsidiaries) required to be included in Phoenixs periodic SEC filings. There have been no significant changes in Phoenixs internal controls or in other factors that could significantly affect internal controls subsequent to the date of their evaluation.
Within the 90 days prior to the date of this report, under the supervision and with the participation of Insight Ohios management, including its Chief Executive Officer and its Chief Financial Officer, Insight Ohios management has evaluated the effectiveness of the design and operation of its disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. Based upon that evaluation, Insight Ohios Chief Executive Officer and its Chief Financial Officer have concluded that Insight Ohios disclosure controls and procedures are effective in timely alerting them to material information relating to Insight Ohio (including its consolidated subsidiaries) required to be included in Insight Ohios
25
periodic SEC filings. There have been no significant changes in Insight Ohios internal controls or in other factors that could significantly affect internal controls subsequent to the date of their evaluation.
26
PART II - OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits:
None
(b) Reports on Form 8-K:
None
27
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
November 14, 2002 |
COAXIAL COMMUNICATIONS OF CENTRAL OHIO, INC. | |
|
| |
|
/s/ DINESH C. JAIN |
|
|
|
|
|
Dinesh C. Jain |
|
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
November 14, 2002 |
INSIGHT COMMUNICATIONS OF CENTRAL OHIO, LLC | |
|
| |
|
/s/ DINESH C. JAIN |
|
|
|
|
|
Dinesh C. Jain |
|
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
November 14, 2002 |
PHOENIX ASSOCIATES | |
|
| |
|
/s/ DENNIS J. MCGILLICUDDY |
|
|
|
|
|
Dennis J. McGillicuddy |
|
28
CERTIFICATIONS
I, Kim D. Kelly, certify that: |
|||||
|
|||||
|
1) |
I have reviewed this quarterly report on Form 10-Q of Coaxial Communications of Central Ohio, Inc. (the registrant); | |||
|
|
| |||
|
2) |
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; | |||
|
|
| |||
|
3) |
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; | |||
|
|
| |||
|
4) |
The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: | |||
|
|
| |||
|
|
|
a) |
designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; |
|
|
|
|
|
|
|
|
|
|
b) |
evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the Evaluation Date); and |
|
|
|
|
|
|
|
|
|
|
c) |
presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; |
|
|
|
|
|
|
|
|
5) |
The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent function): |
|||
|
|
|
|
|
|
|
|
|
a) |
all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and |
|
|
|
|
|
|
|
|
|
|
b) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and |
|
|
|
|
|
|
|
|
6) |
The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly |
29
affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. | ||||||||
|
| |||||||
|
/s/ KIM D. KELLY |
|
||||||
|
|
|
||||||
|
Kim D. Kelly |
|
||||||
I, Dinesh C. Jain, certify that: |
||||||||
|
|
|
||||||
1) |
I have reviewed this quarterly report on Form 10-Q of Coaxial Communications of Central Ohio, Inc. (the registrant); | |||||||
|
||||||||
2) |
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; | |||||||
|
||||||||
3) |
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; |
|
||||||
4) |
The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: |
|||||||
|
|
|
|
|||||
|
|
a) |
designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; |
|||||
|
|
|
|
|||||
|
|
b) |
evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report; and |
|||||
|
|
|
|
|||||
|
|
c) |
presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; |
|||||
|
|
|
|
|||||
5) |
The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent function): |
|||||||
|
|
|
|
|||||
|
|
a) |
all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and |
|||||
|
|
|
|
|||||
|
|
b) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and |
|||||
|
|
|
|
|||||
6) |
The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. |
|||||||
|
|
|||||||
|
/s/ DINESH C. JAIN |
|||||||
|
|
|||||||
|
Dinesh C. Jain |
|||||||
I, Dennis J. McGillicuddy, certify that: |
||||||||
|
|
|
|
|||||
1) |
I have reviewed this quarterly report on Form 10-Q of Phoenix Associates (the registrant); |
|||||||
|
|
|||||||
2) |
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; |
|||||||
|
|
|||||||
3) |
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; |
|||||||
|
|
|||||||
4) |
The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: |
|||||||
|
|
|||||||
|
|
a) | designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; |
|||||
|
|
|
|
|||||
|
|
b) | evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report; and |
|||||
|
|
|
|
|||||
|
|
c) | presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; |
|||||
|
|
|
|
|||||
5) |
The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent function): |
|||||||
30
|
|
|
d) |
all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and | ||
|
|
|
|
| ||
|
|
|
e) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and | ||
|
|
|
|
| ||
|
6) |
The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. | ||||
|
|
| ||||
|
/s/ DENNIS J. MCGILLICUDDY |
| ||||
|
|
| ||||
|
Dennis J. McGillicuddy |
| ||||
|
|
| ||||
I, Kim D. Kelly, certify that: | ||||||
|
|
|
|
| ||
|
1) |
I have reviewed this quarterly report on Form 10-Q of Insight Communications of Central Ohio, LLC (the registrant); | ||||
|
|
| ||||
|
2) |
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; | ||||
|
|
| ||||
|
3) |
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; | ||||
|
|
| ||||
|
4) |
The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: | ||||
|
|
|
|
| ||
|
|
|
a) |
designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; | ||
31
|
|
|
b) |
evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report; and | ||
|
|
|
|
| ||
|
|
|
c) |
presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; | ||
|
|
|
|
| ||
|
5) |
The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent function): | ||||
|
|
|
|
| ||
|
|
|
a) |
all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and | ||
|
|
|
|
| ||
|
|
|
b) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and | ||
|
|
|
|
| ||
|
6) |
The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. | ||||
|
| |||||
|
/s/ KIM D. KELLY |
| ||||
|
|
| ||||
|
Kim D. Kelly |
| ||||
|
|
|
|
| ||
32
I, Dinesh C. Jain, certify that: | ||||||
|
|
| ||||
|
1) |
I have reviewed this quarterly report on Form 10-Q of Insight Communications of Central Ohio, LLC (the registrant); | ||||
|
|
| ||||
|
2) |
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; | ||||
|
|
| ||||
|
3) |
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; | ||||
|
|
| ||||
|
4) |
The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: | ||||
|
|
|
|
| ||
|
|
|
a) |
designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; | ||
|
|
|
|
| ||
|
|
|
b) |
evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report; and | ||
|
|
|
|
| ||
|
|
|
c) |
presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; | ||
|
|
|
|
| ||
|
5) |
The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent function): | ||||
|
|
|
|
| ||
|
|
|
a) |
all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report financial | ||
33
|
|
|
|
data and have identified for the registrants auditors any material weaknesses in internal controls; and | ||
|
|
|
|
| ||
|
|
|
b) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and | ||
|
|
|
|
| ||
|
6) |
The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. | ||||
|
| |||||
|
/s/ DINESH C. JAIN |
| ||||
|
|
| ||||
|
Dinesh C. Jain |
| ||||
34
CERTIFICATION UNDER SECTION 906 OF THE
SARBANES-OXLEY ACT OF 2002
I, Kim D. Kelly, hereby certify that the quarterly report on Form 10-Q of Coaxial Communications of Central Ohio, Inc. (the registrant) for the quarter ended September 30, 2002, as filed with the Securities and Exchange Commission on the date hereof (the Report), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the registrant.
|
/s/ KIM D. KELLY |
|
|
|
|
|
Kim D. Kelly |
|
35
CERTIFICATION UNDER SECTION 906 OF THE
SARBANES-OXLEY ACT OF 2002
I, Dinesh C. Jain, hereby certify that the quarterly report on Form 10-Q of Coaxial Communications of Central Ohio, Inc. (the registrant) for the quarter ended September 30, 2002, as filed with the Securities and Exchange Commission on the date hereof (the Report), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the registrant.
|
/s/ DINESH C. JAIN |
|
|
|
|
|
Dinesh C. Jain |
|
36
CERTIFICATION UNDER SECTION 906 OF THE
SARBANES-OXLEY ACT OF 2002
I, Dennis J. McGillicuddy, hereby certify, to the best of my knowledge, as to Phoenix Associates (the Company) that the quarterly report on Form 10-Q of the Company for the quarter ended September 30, 2002, as filed with the Securities and Exchange Commission on the date hereof (the Report), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ DENNIS J. MCGILLICUDDY |
|
|
|
|
|
Dennis J. McGillicuddy |
|
37
CERTIFICATION UNDER SECTION 906 OF THE
SARBANES-OXLEY ACT OF 2002
I, Kim D. Kelly, hereby certify that the quarterly report on Form 10-Q of Insight Communications of Central Ohio, LLC (the registrant) for the quarter ended September 30, 2002, as filed with the Securities and Exchange Commission on the date hereof (the Report), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the registrant.
|
/s/ KIM D. KELLY |
|
|
|
|
|
Kim D. Kelly |
|
38
CERTIFICATION UNDER SECTION 906 OF THE
SARBANES-OXLEY ACT OF 2002
I, Dinesh C. Jain, hereby certify that the quarterly report on Form 10-Q of Insight Communications of Central Ohio, LLC (the registrant) for the quarter ended September 30, 2002, as filed with the Securities and Exchange Commission on the date hereof (the Report), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the registrant.
|
/s/ DINESH C. JAIN |
|
|
|
|
|
Dinesh C. Jain |
|
39