Delaware (State of incorporation) |
0-29227 (Commission File No.) |
06-1566067 (IRS Employer Identification No.) |
(a) | Financial Statements of Businesses Acquired None | |
(b) | Pro Forma Financial Information None | |
(c) | Shell Company Transactions None | |
(d) | Exhibits: |
Exhibit No. | Description | |||
99.1 | Press release issued by the Registrant on May 11, 2009 |
Mediacom Communications Corporation |
||||
By: | /s/ Mark E. Stephan | |||
Mark E. Stephan | ||||
Executive Vice President and Chief Financial Officer |
||||
| Revenues increased 7.0% to $357.7 million | ||
| Adjusted operating income before depreciation and amortization (Adjusted OIBDA) grew 8.0% to $134.2 million1, 2 | ||
| Revenue generating units (RGUs) grew sequentially by 59,000, 74% higher than the unit growth in fourth quarter 20081 |
| Revenues increased 6.1% to $360.4 million | ||
| Adjusted OIBDA rose 7.4% to $135.1 million2 | ||
| Operating income increased 16.0% to $74.9 million | ||
| Free cash flow rose 337% to $31.4 million, or $0.39 per basic weighted average share |
* | See Notes on Page 3 regarding pro forma presentation and Adjusted OIBDA. |
| Video revenues increased 3.5% from the first quarter of 2008, largely due to higher service fees from our advanced video products and services, including DVRs and HDTV. During the quarter, we added 4,000 basic subscribers, as compared to an increase of 2,000 basic subscribers for the same period last year. | ||
During the quarter, digital customers grew by 17,000, compared to an increase of 27,000 in the prior year period, ending the quarter with 650,000 customers, or 50.1% penetration of basic subscribers. As of March 31, 2009, 34.9% of digital customers were taking DVR and/or HDTV services. | |||
| High-speed data revenues rose 14.1%, primarily due to a 10.6% year-over-year increase in unit growth. During the quarter, high-speed data customers grew by 24,000, compared to a gain of 30,000 in the prior year period, ending the quarter with 748,000 customers, or 26.8% penetration of estimated homes passed. | ||
| Phone revenues grew 36.4%, mainly due to a 28.2% year-over-year increase in phone customers and, to a lesser extent, a reduction in discounted pricing. During the quarter, phone customers grew by 14,000, as compared to a gain of 19,000 in the prior year period, ending the quarter with 259,000 phone customers, or 10.1% penetration of estimated marketable phone homes. | ||
| Advertising revenues were down 14.3%, largely as a result of a sharp decline in automotive and local advertising. |
Page 2 of 13
| Net cash flows from operating activities of $84.5 million; and | ||
| Net bank financing of $84.0 million. |
| Capital expenditures of approximately $54.8 million; and | ||
| Repurchase of shares of our Class A common stock totaling $110.0 million, which represents the cash portion of the Exchange Agreement. See Morris Transaction below. |
1. | We have presented certain pro forma operating and financial information on a comparable basis to reflect the disposition of non-strategic cable systems under the Exchange Agreement as if it occurred on December 31, 2007. These non-strategic cable systems were located in Western North Carolina, and served approximately 25,000 basic subscribers. See Morris Transaction above for information regarding the Exchange Agreement, and for the periods presented, see Table 7 for pro forma summary operating statistics, Table 8 for pro forma operating data and Table 9 for a reconciliation of actual to pro forma data. | |
2. | Adjusted OIBDA excludes non-cash, share-based compensation charges. |
Page 3 of 13
Page 4 of 13
Three Months Ended | ||||||||||||
March 31, | Percent | |||||||||||
2009 | 2008 | Change | ||||||||||
Video |
$ | 234,369 | $ | 228,506 | 2.6 | % | ||||||
High-speed data |
86,906 | 76,903 | 13.0 | |||||||||
Phone |
26,600 | 19,546 | 36.1 | |||||||||
Advertising |
12,563 | 14,724 | (14.7 | ) | ||||||||
Total revenues |
$ | 360,438 | $ | 339,679 | 6.1 | % | ||||||
Service costs |
$ | 152,761 | $ | 140,510 | 8.7 | % | ||||||
SG&A expenses |
65,712 | 66,716 | (1.5 | ) | ||||||||
Corporate expenses |
6,881 | 6,681 | 3.0 | |||||||||
Total operating costs |
$ | 225,354 | $ | 213,907 | 5.4 | % | ||||||
Adjusted OIBDA |
$ | 135,084 | $ | 125,772 | 7.4 | % | ||||||
Non-cash, share-based compensation charges |
1,745 | 1,312 | 33.0 | |||||||||
Depreciation and amortization |
58,394 | 59,844 | (2.4 | ) | ||||||||
Operating income |
$ | 74,945 | $ | 64,616 | 16.0 | % | ||||||
Interest expense, net |
$ | (48,921 | ) | $ | (54,589 | ) | (10.4 | )% | ||||
Loss on derivatives, net |
(1,671 | ) | (24,074 | ) | NM | |||||||
Gain (loss) on sale of cable systems, net |
13,817 | (170 | ) | NM | ||||||||
Other expense, net |
(2,465 | ) | (1,849 | ) | 33.3 | |||||||
Gain (loss) before provision for income taxes |
35,705 | (16,066 | ) | NM | ||||||||
Provision for income taxes |
(13,343 | ) | (14,569 | ) | NM | |||||||
Net income (loss) |
$ | 22,362 | $ | (30,635 | ) | NM | ||||||
Basic weighted average shares outstanding |
80,597 | 97,645 | ||||||||||
Basic earnings (loss) per share |
$ | 0.28 | $ | (0.31 | ) | |||||||
Diluted weighted average shares outstanding |
83,607 | 97,645 | ||||||||||
Diluted earnings (loss) per share |
$ | 0.27 | $ | (0.31 | ) | |||||||
Adjusted OIBDA margin (a) |
37.4 | % | 37.0 | % | ||||||||
Operating income margin (b) |
20.7 | % | 19.0 | % |
Note: | Certain reclassifications have been made to prior period amounts to conform to the current period presentation. | |
(a) | Represents Adjusted OIBDA as a percentage of revenues. | |
(b) | Represents operating income as a percentage of revenues. |
Page 5 of 13
March 31, | December 31, | |||||||
2009 | 2008 | |||||||
ASSETS |
||||||||
Cash and cash equivalents |
$ | 69,345 | $ | 67,111 | ||||
Subscriber accounts receivable, net |
79,427 | 81,086 | ||||||
Prepaid expenses and other assets |
21,051 | 17,615 | ||||||
Deferred tax assets |
6,555 | 8,260 | ||||||
Assets held for sale |
| 1,693 | ||||||
Total current assets |
$ | 176,378 | $ | 175,765 | ||||
Property, plant and equipment, net |
1,471,405 | 1,476,287 | ||||||
Intangible assets, net |
2,021,068 | 2,022,219 | ||||||
Other assets, net |
31,687 | 33,785 | ||||||
Assets held for sale |
| 10,933 | ||||||
Total assets |
$ | 3,700,538 | $ | 3,718,989 | ||||
LIABILITIES AND STOCKHOLDERS DEFICIT |
||||||||
Accounts payable and accrued expenses |
$ | 267,997 | $ | 268,574 | ||||
Deferred revenue |
55,075 | 54,316 | ||||||
Current portion of long-term debt |
134,375 | 124,500 | ||||||
Liabilities held for sale |
| 2,020 | ||||||
Total current liabilities |
$ | 457,447 | $ | 449,410 | ||||
Long-term debt, less current portion |
3,265,625 | 3,191,500 | ||||||
Deferred tax liabilities |
392,288 | 380,650 | ||||||
Other non-current liabilities |
48,542 | 44,073 | ||||||
Total stockholders deficit |
(463,364 | ) | (346,644 | ) | ||||
Total liabilities and stockholders deficit |
$ | 3,700,538 | $ | 3,718,989 | ||||
Note: | Certain reclassifications have been made to prior period amounts to conform to the current period presentation. |
Page 6 of 13
Three Months Ended | ||||||||
March 31, | ||||||||
2009 | 2008 | |||||||
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES: |
||||||||
Net cash flows provided by operating activities |
$ | 84,450 | $ | 51,504 | ||||
CASH FLOWS USED IN INVESTING ACTIVITIES: |
||||||||
Capital expenditures |
$ | (54,778 | ) | $ | (63,990 | ) | ||
Net cash flows used in investing activities |
$ | (54,778 | ) | $ | (63,990 | ) | ||
CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES: |
||||||||
New borrowings |
$ | 260,125 | 91,000 | |||||
Repayment of debt |
(176,124 | ) | (75,657 | ) | ||||
Net settlement of restricted stock units |
(1,543 | ) | (433 | ) | ||||
Repurchases of Class A common stock for cash |
(110,000 | ) | (12,938 | ) | ||||
Other financing activities (including book overdrafts) |
104 | 13,016 | ||||||
Net cash flows (used in) provided by financing activities |
$ | (27,438 | ) | $ | 14,988 | |||
Net increase (decrease) increase in cash |
2,234 | 2,502 | ||||||
CASH AND CASH EQUIVALENTS, beginning of period |
67,111 | 19,388 | ||||||
CASH AND CASH EQUIVALENTS, end of period |
$ | 69,345 | $ | 21,890 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |
||||||||
Cash paid during the period for interest, net of amounts capitalized |
$ | 55,045 | $ | 57,984 | ||||
NON-CASH TRANSACTION FINANCING: |
||||||||
Assets held for sale exchanged for Class A common stock |
$ | 29,284 | $ | | ||||
Page 7 of 13
Three Months Ended | ||||||||
March 31, | ||||||||
2009 | 2008 | |||||||
Customer
premise
activity |
$ | 31,798 | $ | 36,410 | ||||
Commercial |
1,219 | 1,297 | ||||||
Scalable
infrastructure |
8,945 | 11,155 | ||||||
Line extensions |
2,669 | 3,207 | ||||||
Upgrade/Rebuild |
6,547 | 4,196 | ||||||
Support capital |
3,600 | 7,725 | ||||||
Total |
$ | 54,778 | $ | 63,990 | ||||
Three Months Ended | ||||||||
March 31, | ||||||||
2009 | 2008 | |||||||
Adjusted OIBDA |
$ | 135,084 | $ | 125,772 | ||||
Non-cash, share-based compensation charges |
(1,745 | ) | (1,312 | ) | ||||
Depreciation and amortization |
(58,394 | ) | (59,844 | ) | ||||
Operating income |
$ | 74,945 | $ | 64,616 | ||||
Note: | Certain reclassifications have been made to prior period amounts to conform to the current period presentation. |
Page 8 of 13
Three Months Ended | ||||||||
March 31, | ||||||||
2009 | 2008 | |||||||
Free cash flow |
$ | 31,385 | $ | 7,179 | ||||
Capital expenditures |
54,778 | 63,990 | ||||||
Other income (expenses), net |
155 | (1,649 | ) | |||||
Change in assets and liabilities, net |
(1,868 | ) | (18,016 | ) | ||||
Net cash flows provided by operating activities |
$ | 84,450 | $ | 51,504 | ||||
Note: | Certain reclassifications have been made to prior period amounts to conform to the current period presentation. |
Three Months Ended | ||||||||
March 31, | ||||||||
2009 | 2008 | |||||||
Adjusted OIBDA |
$ | 135,084 | $ | 125,772 | ||||
Cash taxes |
| (14 | ) | |||||
Capital expenditures |
(54,778 | ) | (63,990 | ) | ||||
Interest expense, net |
(48,921 | ) | (54,589 | ) | ||||
Free cash flow |
$ | 31,385 | $ | 7,179 | ||||
Note: | Certain reclassifications have been made to prior period amounts to conform to the current period presentation. |
Page 9 of 13
March 31, | December 31, | March 31, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Estimated homes passed |
2,790,000 | 2,790,000 | 2,772,000 | |||||||||
Total revenue generating units
(RGUs)(b) |
2,954,000 | 2,895,000 | 2,754,000 | |||||||||
Quarterly RGU additions |
59,000 | 34,000 | 78,000 | |||||||||
Customer relationships(c) |
1,382,000 | 1,376,000 | 1,373,000 | |||||||||
Video |
||||||||||||
Basic subscribers |
1,297,000 | 1,293,000 | 1,301,000 | |||||||||
Quarterly basic subscriber additions (losses) |
4,000 | (6,000 | ) | 2,000 | ||||||||
Digital customers |
650,000 | 633,000 | 575,000 | |||||||||
Quarterly digital customer additions |
17,000 | 20,000 | 27,000 | |||||||||
Digital penetration(d) |
50.1 | % | 49.0 | % | 44.2 | % | ||||||
High-speed data |
||||||||||||
High-speed data customers |
748,000 | 724,000 | 676,000 | |||||||||
Quarterly high-speed data customer additions |
24,000 | 11,000 | 30,000 | |||||||||
High-speed data penetration(e) |
26.8 | % | 25.9 | % | 24.4 | % | ||||||
Phone |
||||||||||||
Estimated marketable phone homes(f) |
2,564,000 | 2,564,000 | 2,510,000 | |||||||||
Phone customers |
259,000 | 245,000 | 202,000 | |||||||||
Quarterly phone customer additions |
14,000 | 9,000 | 19,000 | |||||||||
Phone penetration(g) |
10.1 | % | 9.6 | % | 8.0 | % | ||||||
Average total monthly revenue per
basic subscriber(h) |
$ | 91.89 | $ | 91.17 | $ | 85.70 |
(a) | Pro forma results reflect disposition of non-strategic cable systems under the Exchange Agreement as if they occurred on December 31, 2007. The data in the chart below is actual operating statistics for the disposed cable systems for the periods presented. |
Actual | Actual | |||||||
December 31, | March 31, | |||||||
2008 | 2008 | |||||||
Estimated homes passed |
64,000 | 64,000 | ||||||
Basic subscribers |
25,000 | 25,000 | ||||||
Digital customers |
10,000 | 9,000 | ||||||
High-speed data customers |
13,000 | 12,000 | ||||||
Phone customers |
3,000 | 2,000 | ||||||
Total RGUs |
51,000 | 48,000 |
(b) | Represents the total of basic subscribers, digital customers, data customers and phone customers at the end of each period. | |
(c) | Represents the total number of customers that receive at least one level of service, encompassing video, data and phone, without regard to which service(s) customers purchase. | |
(d) | Represents digital customers as a percentage of basic subscribers. | |
(e) | Represents data customers as a percentage of estimated homes passed. | |
(f) | Represents the estimated number of homes to which the Company is currently marketing phone service. | |
(g) | Represents phone customers as a percentage of estimated marketable phone homes. | |
(h) | Represents average monthly revenues for the last three months of the period divided by average basic subscribers for such period. |
Page 10 of 13
Three Months Ended | ||||||||||||
March 31, | Percent | |||||||||||
2009 | 2008 | Change | ||||||||||
Video |
$ | 232,582 | $ | 224,714 | 3.5 | % | ||||||
High-speed data |
86,205 | 75,573 | 14.1 | |||||||||
Phone |
26,439 | 19,377 | 36.4 | |||||||||
Advertising |
12,490 | 14,577 | (14.3 | ) | ||||||||
Total revenues |
$ | 357,716 | $ | 334,241 | 7.0 | % | ||||||
Service costs |
$ | 151,401 | $ | 137,639 | 10.0 | % | ||||||
SG&A expenses |
65,214 | 65,655 | (0.7 | ) | ||||||||
Corporate expenses |
6,880 | 6,681 | 3.0 | |||||||||
Total operating costs |
$ | 223,495 | $ | 209,975 | 6.4 | % | ||||||
Adjusted OIBDA |
$ | 134,221 | $ | 124,266 | 8.0 | % | ||||||
Non-cash, share-based compensation charges |
1,745 | 1,312 | 33.0 | |||||||||
Depreciation and amortization |
58,394 | 58,698 | (0.5 | ) | ||||||||
Operating income |
$ | 74,082 | $ | 64,256 | 15.3 | % |
(a) | Pro forma results for this period reflect the disposition of non-strategic cable systems under the Exchange Agreement as if it occurred on December 31, 2007. |
Page 11 of 13
Actual | Pro Forma | Pro Forma | ||||||||||
Results | Adjustments | Results | ||||||||||
Three Months Ended March 31, 2009(a) |
||||||||||||
Total revenues |
$ | 360,438 | $ | (2,722 | ) | $ | 357,716 | |||||
Operating costs (excluding depreciation and
amortization) |
225,354 | (1,859 | ) | 223,495 | ||||||||
Adjusted OIBDA |
$ | 135,084 | $ | (863 | ) | $ | 134,221 | |||||
Non-cash, share based compensation charges |
1,745 | | 1,745 | |||||||||
Depreciation and amortization |
58,394 | | 58,394 | |||||||||
Operating income |
$ | 74,945 | $ | (863 | ) | $ | 74,082 | |||||
Three Months Ended March 31, 2008(b) |
||||||||||||
Total revenues |
$ | 339,679 | $ | (5,438 | ) | $ | 334,241 | |||||
Operating costs (excluding depreciation and
amortization) |
213,907 | (3,932 | ) | 209,975 | ||||||||
Adjusted OIBDA |
$ | 125,772 | $ | (1,506 | ) | $ | 124,266 | |||||
Non-cash, share based compensation charges |
1,312 | | 1,312 | |||||||||
Depreciation and amortization |
59,844 | (1,146 | ) | 58,698 | ||||||||
Operating income |
$ | 64,616 | $ | (360 | ) | $ | 64,256 |
(a) | Actual results for this period reflect the disposition of non-strategic cable systems under the Exchange Agreement on February 13, 2009. Pro forma adjustments and pro forma results for the same period reflect such disposition as if it occurred on December 31, 2007. | |
(b) | Pro forma adjustments and pro forma results for this period reflect the disposition of non-strategic cable systems under the Exchange Agreement as if it occurred on December 31, 2007. |
Page 12 of 13
Page 13 of 13