Attached files

file filename
8-K - CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES - Ascent Capital Group, Inc.a13-24515_18k.htm
EX-99.2 - EX-99.2 - Ascent Capital Group, Inc.a13-24515_1ex99d2.htm

Exhibit 99.1

 

 

ASCENT CAPITAL GROUP ANNOUNCES FINANCIAL RESULTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2013

 

Englewood, CO — November 12, 2013 — Ascent Capital Group Inc. (“Ascent” or the “Company”) (Nasdaq: ASCMA) has reported results for the three and nine months ended September 30, 2013. Ascent is a holding company that owns Monitronics International, Inc. (“Monitronics”) one of the nation’s largest and fastest-growing home security alarm monitoring companies.

 

Headquartered in Dallas, Texas, Monitronics provides security alarm monitoring services to more than 1,000,000 residential and commercial customers. Monitronics’ long-term monitoring contracts provide high margin recurring revenue that results in predictable and stable cash flow.

 

Highlights(1):

 

·                  Ascent’s net revenue for the three and nine months ended September 30, 2013 increased 36.8% and 27.4%, respectively, driven by growth in the number of subscriber accounts and the related increase in monthly recurring revenue

·                  Ascent’s Adjusted EBITDA(2) for the three and nine months ended September 30, 2013 increased 35.2% and 29.4%, respectively

·                  Monitronics successfully completed the acquisition of Security Networks

·                  Monitronics Adjusted EBITDA for the three and nine months ended September 30, 2013 increased 35.2% and 27.1%

·                  Monitronics subscriber accounts as of September 30, 2013 increased 45.2% year-over-year to 1,041,740 reflecting organic growth and the acquisition of over 200,000 subscriber accounts in the Security Networks acquisition

·                  Average RMR per subscriber(3) as of September 30, 2013 increased 6.3% to $40.70

 

Ascent Chairman and Chief Executive Officer, Bill Fitzgerald stated, “I am very pleased with the Company’s performance and execution in the third quarter, highlighted by the successful completion of the acquisition of Security Networks, the integration of which is proceeding as planned.  The Company also delivered solid financial performance with revenue and Adjusted EBITDA each up over 35%, a testament to the continued strength of the Monitronics business model. Looking ahead, we remain committed to identifying accretive acquisition opportunities, making certain that we continue to put shareholder capital to work in an effective and productive manner.”

 

Mike Haislip, President and Chief Executive Officer of Monitronics said, “Monitronics delivered another solid quarter with strong growth in revenue, Adjusted EBITDA, and total subscribers. We remain excited about the Security Networks acquisition and the opportunities ahead. We are working diligently to effectively integrate the two businesses, and remain focused on ensuring a smooth transition for both our dealers and our customers. I am extremely pleased with our efforts to date and believe the combined company will be well positioned for growth in the future.”

 


(1)  Comparisons are year-over-year unless otherwise specified.

(2)  For a definition of Adjusted EBITDA and applicable reconciliations, see the Appendix to this release. Ascent’s net loss for the three and nine months ended September 30, 2013 totaled $12.6 million and $9.7 million, respectively.

(3)  Calculated as the average monthly revenue per subscriber.

 

1



 

Three and Nine Months Ended September 30, 2013 Results

 

Ascent Capital Group, Inc.

 

For the three months ended September 30, 2013, Ascent reported net revenue of $115.8 million, an increase of 36.8% compared to $84.7 million for the three months ended September 30, 2012. For the nine months ended September 30, 2013 net revenue increased 27.4% to $318.3 million. The increase in net revenue for the three and nine month time periods is primarily attributable to the growth in the number of Monitronics’ subscriber accounts and the increase in average RMR per subscriber.

 

Ascent’s total cost of services for the three and nine months ended September 30, 2013 increased 56.5% and 44.2% to $20.2 million and $51.0 million, respectively. The increase for the three and nine months ended September 30, 2013 is primarily due to an increased number of accounts monitored across the cellular network and in those having interactive and home automation services, which result in higher operating and service costs. Also contributing to the increase was the inclusion of Security Networks monitoring costs of $2.7 million for both the three and nine months ended September 30, 2013.

 

Selling, general & administrative (“SG&A”) costs for the three months ended September 30, 2013 increased 30.8% to $23.9 million, and increased 20.4% to $65.1 million for the first nine months of 2013. The increase is primarily attributable to increases in Monitronics SG&A costs as well as the inclusion of Security Networks SG&A costs of $2.1 million. The increase in Monitronics SG&A costs are attributable to increased payroll expenses of approximately $581,000 and $2.2 million for the three and nine months ended September 30, 2013, and acquisition and integration costs related to professional services and other costs incurred in connection with the Security Networks acquisition.  Acquisition costs recognized in the three and nine months ended September 30, 2013 were $1.0 million and $2.5 million. Integration costs recognized in both the three and nine months ended were $535,000. Additionally, Ascent’s consolidated stock-based compensation expense increased approximately $387,000 and $1.6 million for the three and nine months ended September 30, 2013, related to restricted stock and stock option awards granted to certain executives and directors of Ascent in 2012.

 

For the three months ended September 30, 2013, Ascent’s Adjusted EBITDA increased 35.2% to $75.7 million. During the first nine months of 2013, Ascent’s Adjusted EBITDA increased 29.4% to $218.2 million. The increases in Adjusted EBITDA for both periods was primarily due to revenue and subscriber growth at Monitronics, partially offset by higher operating and service costs.

 

Ascent reported a net loss from continuing operations for the three and nine months ended September 30, 2013 of $12.5 million and $10.0 million, compared to a net loss from continuing operations of $13.7 million and $24.4 million for the three and nine months ended September 30, 2012.

 

Monitronics International, Inc.

 

For the three months ended September 30, 2013, Monitronics reported net revenue of $115.8 million, an increase of 36.8% compared to $84.7 million for the three months ended September 30, 2012. For the nine months ended September 30, 2013 net revenue increased 27.4% to $318.3 million. The increase in net revenue for the three and nine months ended September 30, 2013 is attributable to the growth in the number of subscriber accounts and the increase in average RMR per subscriber.  The growth in subscriber accounts reflects the effects of the acquisition of Security Networks, which included over 200,000 subscriber accounts, purchases of over 120,000 accounts through Monitronics’ authorized dealer program subsequent to September 30, 2012, and the purchase of approximately 111,000 accounts in various bulk buys over the last 12 months.  In addition, average RMR per subscriber increased from $38.28 as of September 30, 2012 to $40.70 as of September 30, 2013.  Partially offsetting the increase in net revenue for the three and nine months ended September 30, 2013 is the negative impact of a $2.5 million fair value adjustment that reduced deferred revenue acquired in the Security Networks acquisition.

 

Monitronics’ total cost of services for the three and nine months ended September 30, 2013 increased 56.5% and 44.2% to $20.2 million and $51.0 million. The increase for the three and nine months ended September 30, 2013 is primarily due to an increased number of accounts monitored across the cellular network and in those having interactive and home automation services, which result in higher operating and service costs. Also contributing to the increase was the inclusion of $2.7 million in Security Networks monitoring costs.

 

2



 

Monitronics’ SG&A costs for the three months ended September 30, 2013 increased 35.3% to $20.0 million and 23.4% to $54.0 million for the first nine months of 2013. The increased Monitronics SG&A costs are attributable to increased payroll expenses of approximately $581,000 and $2.2 million for the three and nine months ended September 30, 2013, and acquisition and integration costs related to professional services and other costs incurred in connection with the Security Networks acquisition. Acquisition costs recognized in the three and nine months ended September 30, 2013 were $1.0 million and $2.5 million. Integration costs recognized in the three and nine months ended are $535,000.

 

Monitronics’ Adjusted EBITDA for the three months ended September 30, 2013 was $77.6 million, an increase of 35.2% versus the three months ended September 30, 2012. For the nine months ended September 30, 2013, Monitronics’ Adjusted EBITDA increased 27.1% to $217.5 million. The increase in Adjusted EBITDA for the quarter is primarily due to revenue and subscriber growth at Monitronics driven by the acquisition of Security Networks, purchases through Monitronics’ authorized dealer program and acquisitions of various bulk buys over the last twelve months. Monitronics’ Adjusted EBITDA as a percentage of revenue was 67.0% in the quarter ended September 30, 2013, compared to 67.8% for the three months ended September 30, 2012. Monitronics’ Adjusted EBITDA as a percentage of revenue for the nine months ended September 30, 2013 totaled 68.3%, compared to 68.5% for the year-ago period.

 

Monitronics reported net losses from continuing operations for the three and nine months ended September 30, 2013 of $9.3 million and $7.4 million, respectively.

 

The table below presents subscriber data for the twelve months ended September 30, 2013 and 2012:

 

 

 

Twelve Months Ended
September 30,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Beginning balance of accounts

 

717,488

 

697,581

 

Accounts purchased

 

437,860

 

106,582

 

Accounts canceled

 

(106,859

)

(84,523

)

Canceled accounts guaranteed by dealer and acquisition adjustment (a) (b)

 

(6,749

)

(2,152

)

Ending balance of accounts

 

1,041,740

 

717,488

 

Monthly weighted average accounts

 

847,673

 

706,752

 

Attrition rate

 

(12.6

)%

(12.0

)%

 


(a)         Canceled accounts that are contractually guaranteed to be refunded from holdback.

(b)         Includes 1,946 subscriber accounts that were proactively cancelled during the third quarter of 2013 which were active with both Monitronics and Security Networks, upon acquisition.

 

Monitronics acquired 203,898 accounts in the Security Networks acquisition, which was completed on August 16, 2013.  Excluding the Security Networks acquisition, during the three and nine months ended September 30, 2013, Monitronics purchased 37,109 and 113,302 accounts, respectively.  Account purchases for the nine months ended September 30, 2013 reflect bulk buys of approximately 18,200 accounts purchased in the second quarter of 2013.

 

Monitronics’ trailing twelve month attrition for the period ending September 30, 2013 increased to 12.6% compared to 12.0% for the twelve months ended September 30, 2012.

 

Ascent Liquidity and Capital Resources

 

At September 30, 2013, on a consolidated basis, Ascent had $80.9 million of cash and cash equivalents, $2.7 million of restricted cash, and $145.9 million of marketable securities on a consolidated basis. The company may use a portion of these assets to decrease debt obligations, fund stock repurchases, or fund potential strategic acquisitions or investment opportunities.

 

3



 

During the nine months ended September 30, 2013, Monitronics used cash of $174.5 million to fund purchases of subscriber accounts net of holdback and guarantee obligations.

 

At September 30, 2013, the existing long-term debt principal of $1.6 billion includes Ascent’s Convertible Notes and Monitronics’ Senior Notes, Credit Facility, and Credit Facility revolver. The Convertible Notes have an outstanding principal balance of $103.5 million as of September 30, 2013 and mature July 15, 2020. Monitronics’ Senior Notes have an outstanding principal balance of $580.0 million as of September 30, 2013, which includes the impact of eliminating $5.0 million in aggregate principal amount of the Senior Notes that were purchased by Ascent in the third quarter of 2013, and mature on April 1, 2020. The Credit Facility term loan has an outstanding principal balance of $909.8 million as of September 30, 2013 and requires principal payments of approximately $2.3 million per quarter with the remaining outstanding balance becoming due on March 23, 2018.  The Credit Facility revolver has an outstanding balance of $25.6 million as of September 30, 2013 and becomes due on December 22, 2017.

 

On October 25, 2013, Ascent purchased 351,734 shares of its Series B common stock (the “Purchased Shares”) from Dr. John Malone, for aggregate cash consideration of approximately $32.7 million. Following the transaction, Dr. Malone continues to beneficially own 351,734 Ascent Series B shares and 199,789 Ascent Series A shares, which together represent approximately 21% of the Company’s outstanding voting power. The Purchased Shares will be cancelled and returned to the status of authorized and unissued.

 

Conference Call

 

Ascent will host a conference call today at 5:00 p.m. ET on November 12, 2013. To access the call please dial (888) 462-5915 from the United States, or (760) 666-3831 from outside the U.S. The conference call I.D. number is 86061660. Participants should dial in 5 to 10 minutes before the scheduled time and must be on a touch-tone telephone to ask questions.

 

A replay of the call can be accessed through November 19, 2013 by dialing (800) 585-8367 from the U.S., or (404) 537-3406 from outside the U.S. The conference call I.D. number is 86061660.

 

This call will also be available as a live webcast which can be accessed at Ascent’s Investor Relations Website at http://www.ascentcapitalgroupinc.com/Investor-Relations.aspx.

 

Forward Looking Statements

 

This press release includes certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about business strategies, acquisition opportunities, market potential, consumer demand for interactive and home automation services, the integration of acquired assets and businesses (including the consolidated performance of Monitronics after giving effect to the ongoing integration of Security Networks), future financial prospects and other matters that are not historical facts. These forward-looking statements involve many risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements, including, without limitation, possible changes in market acceptance of our services, technological innovations in the alarm monitoring industry, competitive issues, Monitronics’ ability to realize synergies associated with the acquisition of Security Networks, Monitronics’ ability to successfully complete the integration of Security Networks, continued access to capital on terms acceptable to Ascent, our ability to capitalize on acquisition opportunities, general market and economic conditions, and changes in law and government regulations. These forward-looking statements speak only as of the date of this press release, and Ascent expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in Ascent’s expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based. Please refer to the publicly filed documents of Ascent, including the most recent Form 10-K and 10-Q, for additional information about Ascent and about the risks and uncertainties related to Ascent’s business which may affect the statements made in this press release.

 

4



 

About Ascent Capital Group, Inc.

 

Ascent is a holding company that owns 100 percent of its operating subsidiary, Monitronics International Inc. and certain former subsidiaries of Ascent Media Group, LLC.  Monitronics, headquartered in Dallas, TX is one of the nation’s largest, fastest-growing home security alarm monitoring companies.

 

###

 

Contact:

Erica Bartsch

Sloane & Company

212-446-1875

ebartsch@sloanepr.com

 

5



 

ASCENT CAPITAL GROUP, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

Amounts in thousands, except share amounts

(unaudited)

 

 

 

September 30,

 

December 31,

 

 

 

2013

 

2012

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

80,940

 

$

78,422

 

Restricted cash

 

2,680

 

2,640

 

Marketable securities, at fair value

 

145,895

 

142,587

 

Trade receivables, net of allowance for doubtful accounts of $1,913 in 2013 and $1,436 in 2012

 

13,621

 

10,891

 

Deferred income tax assets, net

 

3,780

 

3,780

 

Income taxes receivable

 

49

 

132

 

Prepaid and other current assets

 

14,497

 

15,989

 

Assets held for sale

 

1,231

 

7,205

 

Total current assets

 

262,693

 

261,646

 

 

 

 

 

 

 

Property and equipment, net of accumulated depreciation of $32,925 in 2013 and $30,570 in 2012

 

55,334

 

56,491

 

Subscriber accounts, net of accumulated amortization of $445,773 in 2013 and $308,487 in 2012

 

1,338,401

 

987,975

 

Dealer network and other intangible assets, net of accumulated amortization of $29,353 in 2013 and $20,580 in 2012

 

69,580

 

29,853

 

Goodwill

 

522,260

 

349,227

 

Other assets, net

 

32,310

 

22,634

 

Assets of discontinued operations

 

 

54

 

Total assets

 

$

2,280,578

 

$

1,707,880

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

6,318

 

$

1,532

 

Accrued payroll and related liabilities

 

5,393

 

3,504

 

Other accrued liabilities

 

52,639

 

29,313

 

Deferred revenue

 

14,331

 

10,327

 

Purchase holdbacks

 

19,429

 

10,818

 

Current portion of long-term debt

 

9,166

 

6,950

 

Liabilities of discontinued operations

 

6,876

 

7,369

 

Total current liabilities

 

114,152

 

69,813

 

 

 

 

 

 

 

Non-current liabilities:

 

 

 

 

 

Long-term debt

 

1,574,164

 

1,101,433

 

Long-term purchase holdbacks

 

6,756

 

 

Derivative financial instruments

 

6,491

 

12,359

 

Deferred income tax liability, net

 

8,909

 

8,187

 

Other liabilities

 

17,942

 

5,990

 

Total liabilities

 

1,728,414

 

1,197,782

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $.01 par value. Authorized 5,000,000 shares; no shares issued

 

 

 

Series A common stock, $.01 par value. Authorized 45,000,000 shares; issued and outstanding 13,647,210 and 13,389,821 shares at September 30, 2013 and December 31, 2012, respectively

 

137

 

134

 

Series B common stock, $.01 par value. Authorized 5,000,000 shares; issued and outstanding 736,105 and 737,166 shares at September 30, 2013 and December 31, 2012, respectively

 

7

 

7

 

Series C common stock, $.01 par value. Authorized 45,000,000 shares; no shares issued

 

 

 

Additional paid-in capital

 

1,501,288

 

1,453,700

 

Accumulated deficit

 

(943,949

)

(934,213

)

Accumulated other comprehensive loss, net

 

(5,319

)

(9,530

)

Total stockholders’ equity

 

552,164

 

510,098

 

Total liabilities and stockholders’ equity

 

$

2,280,578

 

$

1,707,880

 

 

6



 

ASCENT CAPITAL GROUP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)

Amounts in thousands, except share amounts

(unaudited)

 

 

 

Three months ended
September 30,

 

Nine months ended
September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

115,844

 

84,667

 

$

318,275

 

249,863

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Cost of services

 

20,155

 

12,881

 

50,951

 

35,331

 

Selling, general, and administrative, including stock-based and long-term incentive compensation

 

23,870

 

18,256

 

65,116

 

54,093

 

Amortization of subscriber accounts, dealer network and other intangible assets

 

55,746

 

40,815

 

146,059

 

118,245

 

Depreciation

 

2,305

 

2,084

 

6,360

 

6,686

 

Restructuring charges

 

402

 

 

402

 

 

Loss (gain) on sale of operating assets, net

 

(17

)

15

 

(5,473

)

(1,298

)

Loss on pension plan settlements

 

 

6,571

 

 

6,571

 

 

 

102,461

 

80,622

 

263,415

 

219,628

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

13,383

 

4,045

 

54,860

 

30,235

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest income

 

909

 

1,042

 

2,816

 

3,008

 

Interest expense

 

(26,022

)

(19,299

)

(66,650

)

(50,258

)

Realized and unrealized loss on derivative financial instruments

 

 

 

 

(2,044

)

Refinancing expense

 

 

 

 

(6,245

)

Other income, net

 

504

 

1,091

 

1,962

 

2,940

 

 

 

(24,609

)

(17,166

)

(61,872

)

(52,599

)

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations before income taxes

 

(11,226

)

(13,121

)

(7,012

)

(22,364

)

Income tax expense from continuing operations

 

(1,252

)

(604

)

(2,940

)

(2,052

)

Net loss from continuing operations

 

(12,478

)

(13,725

)

(9,952

)

(24,416

)

 

 

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Earnings (loss) from discontinued operations

 

(83

)

(1,202

)

256

 

(2,992

)

Income tax expense

 

 

(680

)

(40

)

(606

)

Earnings (loss) from discontinued operations, net of  income tax

 

(83

)

(1,882

)

216

 

(3,598

)

 

 

 

 

 

 

 

 

 

 

Net loss

 

(12,561

)

(15,607

)

(9,736

)

(28,014

)

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

351

 

222

 

(17

)

283

 

Unrealized holding gains (losses) on marketable securities

 

(1,024

)

2,031

 

(3,176

)

2,624

 

Unrealized gain (loss) on derivative contracts

 

(4,526

)

(2,539

)

7,404

 

(13,779

)

Pension liability adjustments

 

 

4,690

 

 

4,690

 

Total other comprehensive income (loss), net of tax

 

(5,199

)

4,404

 

4,211

 

(6,182

)

 

 

 

 

 

 

 

 

 

 

Comprehensive loss

 

$

(17,760

)

(11,203

)

$

(5,525

)

(34,196

)

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.89

)

(0.98

)

$

(0.71

)

(1.74

)

Discontinued operations

 

(0.01

)

(0.13

)

0.01

 

(0.25

)

Net loss

 

$

(0.90

)

(1.11

)

$

(0.70

)

(1.99

)

 

7



 

ASCENT CAPITAL GROUP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

Amounts in thousands

(unaudited)

 

 

 

Nine months ended

 

 

 

September 30,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net loss

 

$

(9,736

)

(28,014

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

Loss (earnings) from discontinued operations, net of income tax

 

(216

)

3,598

 

Amortization of subscriber accounts, dealer network and other intangible assets

 

146,059

 

118,245

 

Depreciation

 

6,360

 

6,686

 

Stock based compensation

 

5,535

 

3,928

 

Deferred income tax expense

 

731

 

361

 

Unrealized gain on derivative financial instruments

 

 

(6,793

)

Refinancing expense

 

 

6,245

 

Gain on the sale of operating assets, net

 

(5,473

)

(1,298

)

Long-term debt discount amortization

 

1,263

 

4,285

 

Loss on pension plan settlements

 

 

6,571

 

Other non-cash activity, net

 

7,634

 

6,595

 

Changes in assets and liabilities:

 

 

 

 

 

Trade receivables

 

(6,394

)

(4,464

)

Prepaid expenses and other assets

 

2,617

 

(377

)

Payables and other liabilities

 

21,549

 

12,358

 

Operating activities from discontinued operations, net

 

(278

)

(1,481

)

 

 

 

 

 

 

Net cash provided by operating activities

 

169,651

 

126,445

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Capital expenditures

 

(6,314

)

(3,591

)

Purchases of subscriber accounts

 

(174,527

)

(128,407

)

Cash paid for acquisition, net of cash acquired

 

(479,795

)

 

Purchases of marketable securities

 

(21,770

)

(99,667

)

Proceeds from sale of marketable securities

 

15,384

 

 

Decrease (increase) in restricted cash

 

(40

)

51,603

 

Proceeds from the sale of operating assets

 

12,886

 

6,515

 

 

 

 

 

 

 

Net cash used in investing activities

 

(654,176

)

(173,547

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from long-term debt

 

594,875

 

998,100

 

Payments of long-term debt

 

(90,456

)

(979,650

)

Payments of financing costs

 

(11,079

)

(44,239

)

Stock option exercises

 

10

 

327

 

Purchases and retirement of common stock

 

 

(4,658

)

Bond hedge and warrant transactions, net

 

(6,107

)

 

Other financing activities

 

(200

)

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

487,043

 

(30,120

)

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

2,518

 

(77,222

)

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

78,422

 

183,558

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

80,940

 

106,336

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

State taxes paid

 

$

2,350

 

2,072

 

Interest paid

 

49,324

 

23,149

 

 

8



 

Adjusted EBITDA

 

We evaluate the performance of our operations based on financial measures such as revenue and “Adjusted EBITDA.”  Adjusted EBITDA is defined as net income (loss) before interest expense, interest income, income taxes, depreciation, amortization (including the amortization of subscriber accounts and dealer network), realized and unrealized gain/(loss) on derivative instruments, restructuring charges, stock-based and other non-cash long-term incentive compensation, and other non-cash or nonrecurring charges.   Ascent Capital believes that Adjusted EBITDA is an important indicator of the operational strength and performance of its business, including the business’ ability to fund its ongoing acquisition of subscriber accounts, its capital expenditures and to service its debt.  In addition, this measure is used by management to evaluate operating results and perform analytical comparisons and identify strategies to improve performance.   Adjusted EBITDA is also a measure that is customarily used by financial analysts to evaluate the financial performance of companies in the security alarm monitoring industry and is one of the financial measures, subject to certain adjustments, by which Monitronics’ covenants are calculated under the agreements governing their debt obligations.  Adjusted EBITDA does not represent cash flow from operations as defined by generally accepted accounting principles (“GAAP”), should not be construed as an alternative to net income or loss and is indicative neither of our results of operations nor of cash flows available to fund all of our cash needs.  It is, however, a measurement that Ascent Capital believes is useful to investors in analyzing its operating performance.  Accordingly, Adjusted EBITDA should be considered in addition to, but not as a substitute for, net income, cash flow provided by operating activities and other measures of financial performance prepared in accordance with GAAP.  Adjusted EBITDA is a non-GAAP financial measure.  As companies often define non-GAAP financial measures differently, Adjusted EBITDA as calculated by Ascent Capital should not be compared to any similarly titled measures reported by other companies.

 

The following table provides a reconciliation of Ascent’s total Adjusted EBITDA to net loss from continuing operations (amounts in thousands):

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Total Adjusted EBITDA

 

$

75,659

 

55,971

 

$

218,183

 

168,605

 

Amortization of subscriber accounts, dealer network and other intangible assets

 

(55,746

)

(40,815

)

(146,059

)

(118,245

)

Depreciation

 

(2,305

)

(2,084

)

(6,360

)

(6,686

)

Restructuring charges

 

(402

)

 

(402

)

 

Stock-based and long-term incentive compensation

 

(1,752

)

(1,365

)

(5,535

)

(3,928

)

Security Networks acquisition related costs

 

(1,032

)

 

(2,470

)

 

Security Networks integration related costs

 

(535

)

 

(535

)

 

Loss on pension plan settlements

 

 

(6,571

)

 

(6,571

)

Realized and unrealized loss on derivative instruments

 

 

 

 

(2,044

)

Refinancing costs

 

 

 

 

(6,245

)

Interest income

 

909

 

1,042

 

2,816

 

3,008

 

Interest expense

 

(26,022

)

(19,299

)

(66,650

)

(50,258

)

Income tax expense from continuing operations

 

(1,252

)

(604

)

(2,940

)

(2,052

)

 

 

 

 

 

 

 

 

 

 

Net loss from continuing operations

 

$

(12,478

)

(13,725

)

$

(9,952

)

(24,416

)

 

9



 

The following table provides a reconciliation of Monitronics’ total Adjusted EBITDA to net loss:

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

Total Adjusted EBITDA

 

$

77,649

 

57,420

 

$

217,472

 

171,123

 

Amortization of subscriber accounts, dealer network and other intangible assets

 

(55,746

)

(40,815

)

(146,059

)

(118,245

)

Depreciation

 

(1,910

)

(1,368

)

(5,119

)

(3,990

)

Restructuring charges

 

(402

)

 

 

(402

)

 

 

Stock-based and long-term incentive compensation

 

(361

)

(389

)

(1,125

)

(969

)

Security Networks acquisition related costs

 

(1,032

)

 

(2,470

)

 

Security Networks integration related costs

 

(535

)

 

(535

)

 

Realized and unrealized loss on derivative instruments

 

 

 

 

(2,044

)

Refinancing costs

 

 

 

 

(6,245

)

Interest expense

 

(25,732

)

(19,243

)

(66,325

)

(50,212

)

Income tax expense from continuing operations

 

(1,241

)

(700

)

(2,806

)

(2,038

)

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(9,310

)

(5,095

)

$

(7,369

)

(12,620

)

 

10