New York | 06-1433421 | |
New York | 06-1513997 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification Numbers) |
Large accelerated filers o | Accelerated filers o | Non-accelerated filers þ | Smaller reporting companies o | |||
(Do not check if a smaller reporting company) |
2
3
4
5
2008(12) | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||
Operating Data: |
||||||||||||||||||||
Core Video |
||||||||||||||||||||
Estimated homes passed(1) |
1,370,000 | 1,360,000 | 1,355,000 | 1,347,000 | 1,329,000 | |||||||||||||||
Basic subscribers(2) |
601,000 | 604,000 | 629,000 | 650,000 | 675,000 | |||||||||||||||
Basic penetration(3) |
43.9 | % | 44.4 | % | 46.4 | % | 48.3 | % | 50.8 | % | ||||||||||
Digital Cable |
||||||||||||||||||||
Digital customers(4) |
288,000 | 240,000 | 224,000 | 205,000 | 160,000 | |||||||||||||||
Digital penetration(5) |
47.9 | % | 39.7 | % | 35.6 | % | 31.5 | % | 23.7 | % | ||||||||||
High Speed Data |
||||||||||||||||||||
HSD customers(6) |
337,000 | 299,000 | 258,000 | 212,000 | 162,000 | |||||||||||||||
HSD penetration(7) |
24.6 | % | 22.0 | % | 19.0 | % | 15.7 | % | 12.2 | % | ||||||||||
Phone |
||||||||||||||||||||
Estimated marketable phone
homes(8) |
1,198,000 | 1,150,000 | 950,000 | 250,000 | | |||||||||||||||
Phone customers(9) |
114,000 | 79,000 | 34,000 | 4,500 | | |||||||||||||||
Phone penetration(10) |
9.5 | % | 6.9 | % | 3.6 | % | 1.8 | % | | |||||||||||
Revenue Generating Units(11) |
1,340,000 | 1,222,000 | 1,145,000 | 1,071,500 | 997,000 |
(1) | Represents the estimated number of single residence homes, apartments and condominium units passed
by the cable distribution network. Estimated homes passed is based on the best information
currently available. |
|
(2) | Represents a dwelling with one or more television sets that receives a package of over-the-air
broadcast stations, local access channels or certain satellite-delivered cable services. Accounts
that are billed on a bulk basis, which typically receive discounted rates, are converted into
full-price equivalent basic subscribers by dividing total bulk billed basic revenues of a
particular system by average cable rate charged to basic subscribers in that system. This
conversion method is consistent with the methodology used in determining payments made to
programmers. Basic subscribers include connections to schools, libraries, local government offices
and employee households that may not be charged for limited and expanded cable services, but may
be charged for digital cable, HSD, phone or other services. Customers who exclusively purchase HSD
and/or phone service are not counted as basic subscribers. Our methodology of calculating the
number of basic subscribers may not be identical to those used by other companies offering similar
services. |
|
(3) | Represents basic subscribers as a percentage of estimated homes passed. |
|
(4) | Represents customers receiving digital video services. |
|
(5) | Represents digital customers as a percentage of basic subscribers. |
|
(6) | Represents residential HSD customers and small to medium-sized commercial cable modem accounts
billed at higher rates than residential customers. Small to medium-sized commercial accounts
generally represent customers with bandwidth requirements of up to 20 Mbps, and are converted to
equivalent residential HSD customers by dividing their associated revenues by the applicable
residential rate. Customers who take our scalable, fiber-based enterprise network products and
services are not counted as HSD customers. Our methodology of calculating HSD customers may not be
identical to those used by other companies offering similar services. |
|
(7) | Represents the number of total HSD customers as a percentage of estimated homes passed. |
6
(8) | Represents estimated number of homes to which we offer phone service and is based upon the best
information currently available. |
|
(9) | Represents customers receiving phone service. |
|
(10) | Represents the number of total phone customers as a percentage of estimated marketable phone homes. |
|
(11) | Represents the sum of basic subscribers and digital, HSD and phone customers. |
|
(12) | Does not reflect the completion of the Transfer Agreement on February 13, 2009.
|
7
8
9
10
11
12
13
14
15
16
17
18
19
20
| franchise fees; |
|
| franchise term; |
|
| system construction and maintenance obligations; |
|
| system channel capacity; |
|
| design and technical performance; |
|
| customer service standards; |
|
| sale or transfer of the franchise; and |
|
| territory of the franchise. |
21
22
23
24
25
26
27
28
29
Year Ended December 31, | ||||||||||||||||||||
2008(11) | 2007 | 2006(12) | 2005 | 2004 | ||||||||||||||||
(Amounts in thousands, except per share data and operating data) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Statement of Operations Data: |
||||||||||||||||||||
Revenues |
$ | 615,859 | $ | 565,913 | $ | 529,156 | $ | 485,705 | $ | 472,187 | ||||||||||
Costs and expenses: |
||||||||||||||||||||
Service costs |
267,321 | 245,968 | 222,334 | 199,568 | 185,123 | |||||||||||||||
Selling, general and administrative expenses |
110,605 | 104,694 | 101,149 | 94,313 | 86,807 | |||||||||||||||
Management fee expense parent |
11,805 | 10,358 | 9,747 | 10,048 | 8,691 | |||||||||||||||
Depreciation and amortization |
109,883 | 113,597 | 104,678 | 101,467 | 107,282 | |||||||||||||||
Operating income |
116,245 | 91,296 | 91,248 | 80,309 | 84,284 | |||||||||||||||
Interest expense, net |
(99,639 | ) | (118,386 | ) | (112,895 | ) | (102,000 | ) | (97,790 | ) | ||||||||||
Loss on early extinguishment of debt |
| | (4,624 | ) | (4,742 | ) | | |||||||||||||
(Loss) gain
on derivatives, net |
(23,321 | ) | (9,951 | ) | (7,080 | ) | 5,917 | 5,196 | ||||||||||||
Gain on sale of assets and investments, net |
| | | 2,628 | 5,885 | |||||||||||||||
(Loss) gain on sale of cable systems, net |
(170 | ) | 8,826 | | | | ||||||||||||||
Investment from other affiliate(1) |
18,000 | 18,000 | 18,000 | 18,000 | 18,000 | |||||||||||||||
Other expense, net |
(3,726 | ) | (4,411 | ) | (4,068 | ) | (4,406 | ) | (6,599 | ) | ||||||||||
Net income (loss) |
$ | 7,389 | $ | (14,626 | ) | $ | (19,419 | ) | $ | (4,294 | ) | $ | 8,976 | |||||||
Balance Sheet Data (end of period): |
||||||||||||||||||||
Total assets |
$ | 1,499,125 | $ | 1,467,146 | $ | 1,486,383 | $ | 1,492,010 | $ | 1,491,900 | ||||||||||
Total debt |
$ | 1,520,000 | $ | 1,505,500 | $ | 1,548,356 | $ | 1,468,781 | $ | 1,473,177 | ||||||||||
Total members deficit |
$ | (304,261 | ) | $ | (267,650 | ) | $ | (251,020 | ) | $ | (123,601 | ) | $ | (119,307 | ) | |||||
Cash Flow Data: |
||||||||||||||||||||
Net cash flows provided by (used in): |
||||||||||||||||||||
Operating activities |
$ | 186,383 | $ | 103,927 | $ | 133,394 | $ | 111,333 | $ | 137,793 | ||||||||||
Investing activities |
$ | (141,695 | ) | $ | (83,469 | ) | $ | (99,911 | ) | $ | (109,718 | ) | $ | (81,520 | ) | |||||
Financing activities |
$ | (44,213 | ) | $ | (22,374 | ) | $ | (28,448 | ) | $ | (7,280 | ) | $ | (57,559 | ) | |||||
Other Data: |
||||||||||||||||||||
Adjusted OIBDA(2) |
$ | 226,557 | $ | 205,346 | $ | 196,337 | $ | 181,916 | $ | 191,589 | ||||||||||
Adjusted OIBDA margin(3) |
36.8 | % | 36.3 | % | 37.1 | % | 37.4 | % | 40.6 | % | ||||||||||
Ratio of earnings to fixed charges(4) |
1.07 | | | | 1.08 | |||||||||||||||
Operating Data: (end of period) |
||||||||||||||||||||
Estimated homes passed(5) |
1,370,000 | 1,360,000 | 1,355,000 | 1,347,000 | 1,329,000 | |||||||||||||||
Basic subscribers(6) |
601,000 | 604,000 | 629,000 | 650,000 | 675,000 | |||||||||||||||
Digital customers(7) |
288,000 | 240,000 | 224,000 | 205,000 | 160,000 | |||||||||||||||
HSD customers(8) |
337,000 | 299,000 | 258,000 | 212,000 | 162,000 | |||||||||||||||
Phone customers(9) |
114,000 | 79,000 | 34,000 | 4,500 | | |||||||||||||||
RGUs(10) |
1,340,000 | 1,222,000 | 1,145,000 | 1,071,500 | 997,000 |
(1) | Investment income from
affiliate represents the investment income on our $150.0 million
preferred equity investment in Mediacom Broadband. See Note 11. |
|
(2) | Adjusted OIBDA is not a financial measure calculated in accordance
with generally accepted accounting principles (GAAP) in the United
States. We define Adjusted OIBDA as operating income before
depreciation and amortization and non-cash, share-based compensation
charges. |
|
Adjusted OIBDA is one of the primary measures used by management to
evaluate our performance and to forecast future results. It is also a
significant performance measure in our annual incentive compensation
programs. We believe Adjusted OIBDA is useful for investors because it
enables them to access our performance in a manner similar to the
methods used by management, and provides a measure that can be used to
analyze, value and compare the companies in the cable industry, which
may have different depreciation and amortization policies, as well as
different non-cash, share-based compensation programs. Adjusted OIBDA
and similar measures are used in calculating compliance with the
covenants of our debt arrangements. A limitation of Adjusted OIBDA,
however, is that it excludes depreciation and amortization, which
represents the periodic costs of certain capitalized tangible and
intangible assets used in generating revenues in our business.
Management utilizes a separate process to budget, measure and evaluate
capital expenditures. In addition, Adjusted OIBDA has the limitation of not reflecting the effect of our non-cash, share-based compensation
charges.
|
30
Adjusted OIBDA should not be regarded as an alternative to either
operating income or net income (loss) as an indicator of operating
performance nor should it be considered in isolation or a substitute
for financial measures prepared in accordance with GAAP. We believe
that operating income is the most directly comparable GAAP financial
measure to Adjusted OIBDA. |
||
The following represents a reconciliation of Adjusted OIBDA to
operating income, which is the most directly comparable GAAP measure
(dollars in thousands): |
Year Ended December 31, | ||||||||||||||||||||
2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||
Adjusted OIBDA |
$ | 226,557 | $ | 205,346 | $ | 196,337 | $ | 181,916 | $ | 191,589 | ||||||||||
Non-cash, share-based compensation charges(A) |
(429 | ) | (453 | ) | (411 | ) | (140 | ) | (23 | ) | ||||||||||
Depreciation and amortization |
(109,883 | ) | (113,597 | ) | (104,678 | ) | (101,467 | ) | (107,282 | ) | ||||||||||
Operating income |
$ | 116,245 | $ | 91,296 | $ | 91,248 | $ | 80,309 | $ | 84,284 | ||||||||||
(A) | Includes approximately $9, $10, $28, $23 and $26 for the years ended December 31,
2008, 2007, 2006, 2005 and 2004, respectively, related to the issuance of other
share-based awards. |
(3) | Represents Adjusted OIBDA as a percentage of revenues. See note 2 above. |
|
(4) | Earnings were insufficient to cover fixed charges by $14.4 million, $19.6 million and $4.9 million for the years ended
December 31, 2007, 2006, and 2005, respectively. Refer to Exhibit 12.1 |
|
(5) | Represents an estimate of the number of single residence homes, apartments and condominium units passed by the cable
distribution network. Estimated homes passed is based on the best available information. |
|
(6) | Represents a dwelling with one or more television sets that receives a package of over-the-air broadcast stations,
local access channels or certain satellite-delivered cable services. Accounts that are billed on a bulk basis, which
typically receive discounted rates, are converted into full-price equivalent basic subscribers by dividing total bulk
billed basic revenues of a particular system by the average cable rate charged to basic subscribers in that system.
This conversion method is consistent with the methodology used in determining payments to programmers. Basic
subscribers include connections to schools, libraries, local government offices and employee households that may not be
charged for limited and expanded cable services, but may be charged for digital cable, HSD, phone or other services.
Customers who exclusively purchase HSD and/or phone service are not counted as basic subscribers. Our methodology of
calculating the number of basic subscribers may not be identical to those used by other companies offering similar
services. |
|
(7) | Represents customers that receive digital video services. |
|
(8) | Represents residential HSD customers and small to medium-sized commercial cable modem accounts billed at higher rates
than residential customers. Small to medium-sized commercial accounts generally represent customers with bandwidth
requirements of up to 20Mbps, and are converted to equivalent residential HSD customers by dividing their associated
revenues by the applicable residential rate. Our HSD customers exclude large commercial accounts. Our methodology of
calculating HSD customers may not be identical to those used by other companies offering similar services. |
|
(9) | Represents estimated number of homes to which we market phone service, and is based upon the best available information. |
|
(10) | Represents the sum of basic subscribers and digital, HSD and phone customers. |
|
(11) | Does not give effect to the
completion of the Transfer Agreement on February 13, 2009 and the $110 million
contribution that we made to Mediacom on
February 12, 2009. See Note 7. |
|
(12) | Effective January 1, 2006, we adopted SFAS No. 123(R). See Note 9 to our
consolidated financial statements. |
31
32
Year Ended December 31, | ||||||||||||||||
2008 | 2007 | $ Change | % Change | |||||||||||||
Revenues |
$ | 615,859 | $ | 565,913 | $ | 49,946 | 8.8 | % | ||||||||
Costs and expenses: |
||||||||||||||||
Service costs |
267,321 | 245,968 | 21,353 | 8.7 | % | |||||||||||
Selling, general and administrative expenses |
110,605 | 104,694 | 5,911 | 5.6 | % | |||||||||||
Management fee expense |
11,805 | 10,358 | 1,447 | 14.0 | % | |||||||||||
Depreciation and amortization |
109,883 | 113,597 | (3,714 | ) | (3.3 | %) | ||||||||||
Operating income |
116,245 | 91,296 | 24,949 | 27.3 | % | |||||||||||
Interest expense, net |
(99,639 | ) | (118,386 | ) | 18,747 | (15.8 | %) | |||||||||
Loss on derivatives, net |
(23,321 | ) | (9,951 | ) | (13,370 | ) | NM | |||||||||
(Loss) gain on sale of cable systems, net |
(170 | ) | 8,826 | (8,996 | ) | NM | ||||||||||
Investment income from affiliate |
18,000 | 18,000 | | NM | ||||||||||||
Other
expense, net |
(3,726 | ) | (4,411 | ) | 685 | (15.5 | %) | |||||||||
Net income (loss) |
$ | 7,389 | $ | (14,626 | ) | $ | 22,015 | (150.5 | %) | |||||||
Adjusted OIBDA |
$ | 226,557 | $ | 205,346 | $ | 21,211 | 10.3 | % | ||||||||
33
Year Ended December 31, | ||||||||||||||||
2008 | 2007 | $ Change | % Change | |||||||||||||
Adjusted OIBDA |
$ | 226,557 | $ | 205,346 | $ | 21,211 | 10.3 | % | ||||||||
Non-cash, share-based compensation charges(1) |
(429 | ) | (453 | ) | 24 | (5.3 | %) | |||||||||
Depreciation and amortization |
(109,883 | ) | (113,597 | ) | 3,714 | (3.3 | %) | |||||||||
Operating income |
$ | 116,245 | $ | 91,296 | $ | 24,949 | 27.3 | % | ||||||||
(1) | Includes approximately $9
and $10 for the years ended December 31, 2008 and 2007, respectively,
related to the issuance of other share-based awards. |
Year Ended December 31, | ||||||||||||||||
2008 | 2007 | $ Change | % Change | |||||||||||||
Video |
$ | 408,536 | $ | 398,481 | $ | 10,055 | 2.5 | % | ||||||||
HSD |
146,970 | 125,914 | 21,056 | 16.7 | % | |||||||||||
Phone |
40,359 | 21,732 | 18,627 | 85.7 | % | |||||||||||
Advertising |
19,994 | 19,786 | 208 | 1.1 | % | |||||||||||
Total |
$ | 615,859 | $ | 565,913 | $ | 49,946 | 8.8 | % | ||||||||
Year Ended December 31, | Increase | |||||||||||||||
2008 | 2007 | (Decrease) | % Change | |||||||||||||
Basic subscribers |
601,000 | 604,000 | (3,000 | ) | (0.5 | %) | ||||||||||
Digital customers |
288,000 | 240,000 | 48,000 | 20.0 | % | |||||||||||
HSD Customers |
337,000 | 299,000 | 38,000 | 12.7 | % | |||||||||||
Phone customers |
114,000 | 79,000 | 35,000 | 44.3 | % | |||||||||||
RGUs(1) |
1,340,000 | 1,222,000 | 118,000 | 9.7 | % | |||||||||||
Average total monthly revenue per basic subscriber (2) |
$ | 85.18 | $ | 76.50 | $ | 8.68 | 11.3 | % |
(1) | RGUs represent the total of basic subscribers and digital, HSD and phone customers. |
|
(2) | Represents total average monthly revenues for the year divided by total average
basic subscribers during such period. |
34
35
36
Year Ended December 31, | ||||||||||||||||
2007 | 2006 | $ Change | % Change | |||||||||||||
Revenues |
$ | 565,913 | $ | 529,156 | $ | 36,757 | 6.9 | % | ||||||||
Costs and expenses: |
||||||||||||||||
Service costs |
245,968 | 222,334 | 23,634 | 10.6 | % | |||||||||||
Selling, general and administrative expenses |
104,694 | 101,149 | 3,545 | 3.5 | % | |||||||||||
Management fee expense |
10,358 | 9,747 | 611 | 6.3 | % | |||||||||||
Depreciation and amortization |
113,597 | 104,678 | 8,919 | 8.5 | % | |||||||||||
Operating income |
91,296 | 91,248 | 48 | 0.1 | % | |||||||||||
Interest expense, net |
(118,386 | ) | (112,895 | ) | (5,491 | ) | 4.9 | % | ||||||||
Loss on early extinguishment of debt |
| (4,624 | ) | 4,624 | NM | |||||||||||
Loss on derivatives, net |
(9,951 | ) | (7,080 | ) | (2,871 | ) | 40.6 | % | ||||||||
Gain on sale of cable systems, net |
8,826 | | 8,826 | NM | ||||||||||||
Investment income from affiliate |
18,000 | 18,000 | | NM | ||||||||||||
Other expense |
(4,411 | ) | (4,068 | ) | (343 | ) | 8.4 | % | ||||||||
Net loss |
$ | (14,626 | ) | $ | (19,419 | ) | $ | 4,793 | (24.7 | %) | ||||||
Adjusted OIBDA |
$ | 205,346 | $ | 196,337 | $ | 9,009 | 4.6 | % | ||||||||
37
Year Ended December 31, | ||||||||||||||||
2007 | 2006 | $ Change | % Change | |||||||||||||
Adjusted OIBDA |
$ | 205,346 | $ | 196,337 | $ | 9,009 | 4.6 | % | ||||||||
Non-cash, share-based compensation charges(1) |
(453 | ) | (411 | ) | (42 | ) | 10.2 | % | ||||||||
Depreciation and amortization |
(113,597 | ) | (104,678 | ) | (8,919 | ) | 8.5 | % | ||||||||
Operating income |
$ | 91,296 | $ | 91,248 | $ | 48 | 0.1 | % | ||||||||
(1) | Includes approximately $10 and $28 for the years ended December 31, 2007 and
2006, respectively, related to the issuance of other share-based awards. |
Year Ended December 31, | ||||||||||||||||
2007 | 2006 | $ Change | % Change | |||||||||||||
Video |
$ | 398,481 | $ | 396,094 | $ | 2,387 | 0.6 | % | ||||||||
HSD |
125,914 | 106,168 | 19,746 | 18.6 | % | |||||||||||
Phone |
21,732 | 7,166 | 14,566 | 203.3 | % | |||||||||||
Advertising |
19,786 | 19,728 | 58 | 0.3 | % | |||||||||||
Total |
$ | 565,913 | $ | 529,156 | $ | 36,757 | 6.9 | % | ||||||||
Year Ended December 31, | Increase | |||||||||||||||
2007 | 2006 | (Decrease) | % Change | |||||||||||||
Basic subscribers |
604,000 | 629,000 | (25,000 | ) | (4.0 | %) | ||||||||||
Digital customers |
240,000 | 224,000 | 16,000 | 7.1 | % | |||||||||||
HSD Customers |
299,000 | 258,000 | 41,000 | 15.9 | % | |||||||||||
Phone customers |
79,000 | 34,000 | 45,000 | 132.4 | % | |||||||||||
RGUs |
1,222,000 | 1,145,000 | 77,000 | 6.7 | % | |||||||||||
Average total monthly revenue per basic subscriber |
$ | 76.50 | $ | 68.95 | $ | 7.54 | 10.9 | % |
38
39
40
41
42
Operating | Interest | Purchase | ||||||||||||||||||
Debt | Leases | Expense(1) | Obligations(2) | Total | ||||||||||||||||
2009 |
$ | 30,500 | $ | 2,494 | $ | 88,255 | $ | 22,199 | $ | 143,448 | ||||||||||
2010-2011 |
318,000 | 3,924 | 152,525 | 10,416 | 484,865 | |||||||||||||||
2012-2013 |
567,000 | 2,216 | 71,900 | 114 | 641,230 | |||||||||||||||
Thereafter |
604,500 | 5,421 | 9,469 | | 619,390 | |||||||||||||||
Total cash obligations |
$ | 1,520,000 | $ | 14,055 | $ | 322,149 | $ | 32,729 | $ | 1,888,933 | ||||||||||
* | Refer to Note 5 to our consolidated financial statements for a
discussion of our long-term debt, and to Note 10 for a discussion of
our operating leases and other commitments and contingencies. |
|
(1) | Interest payments on floating rate debt and interest rate swaps are
estimated using amounts outstanding as of December 31, 2008 and the
average interest rates applicable under such debt obligations. |
|
(2) | We have contracts with programmers who provide video programming
services to our subscribers. Our contracts typically provide that we
have an obligation to purchase video programming for our subscribers
as long as we deliver cable services to such subscribers. We have no
obligation to purchase these services if we are not providing cable
services, except when we do not have the right to cancel the
underlying contract or for contracts with a guaranteed minimum
commitment. We have included such amounts in our Purchase Obligations
above, as follows: $8.4 million for 2009 and $0.4 million for
2010-2013. |
43
44
45
46
Bank Credit | ||||||||||||
Senior Notes | Facilities | Total | ||||||||||
Expected Maturity: |
||||||||||||
January 1, 2009 to December
31, 2009 |
$ | | $ | 30,500 | $ | 30,500 | ||||||
January 1, 2010 to December
31, 2010 |
| 56,500 | 56,500 | |||||||||
January 1, 2011 to December
31, 2011 |
125,000 | 136,500 | 261,500 | |||||||||
January 1, 2012 to December
31, 2012 |
| 60,500 | 60,500 | |||||||||
January 1, 2013 to December
31, 2013 |
500,000 | 6,500 | 506,500 | |||||||||
Thereafter |
| 604,500 | 604,500 | |||||||||
Total |
$ | 625,000 | $ | 895,000 | $ | 1,520,000 | ||||||
Fair Value |
$ | 472,500 | $ | 562,787 | $ | 1,035,287 | ||||||
Weighted Average Interest Rate |
9.2 | % | 3.5 | % | 5.8 | % | ||||||
47
Page | ||||
49 | ||||
50 | ||||
51 | ||||
52 | ||||
53 | ||||
54 | ||||
71 |
48
49
December 31, | December 31, | |||||||
2008 | 2007 | |||||||
ASSETS |
||||||||
CURRENT ASSETS |
||||||||
Cash |
$ | 10,060 | $ | 9,585 | ||||
Accounts receivable, net of allowance for doubtful accounts of $1,127 and $900 |
36,033 | 34,415 | ||||||
Prepaid expenses and other current assets |
7,575 | 8,485 | ||||||
Total current assets |
53,668 | 52,485 | ||||||
Preferred equity investment in affiliated company |
150,000 | 150,000 | ||||||
Investment in cable systems: |
||||||||
Property, plant and equipment, net of accumulated depreciation of $1,102,831
and $1,002,953 |
718,467 | 686,987 | ||||||
Franchise rights |
550,709 | 550,763 | ||||||
Goodwill |
16,642 | 16,642 | ||||||
Subscriber lists, net of accumulated amortization of $132,305 and $137,745 |
761 | 1,013 | ||||||
Total investment in cable systems |
1,286,579 | 1,255,405 | ||||||
Other assets, net of accumulated amortization of $14,440 and $15,159 |
8,878 | 9,256 | ||||||
Total assets |
$ | 1,499,125 | $ | 1,467,146 | ||||
LIABILITIES AND MEMBERS DEFICIT |
||||||||
CURRENT LIABILITIES |
||||||||
Accounts payable, accrued expenses and other current liabilities |
$ | 238,337 | $ | 189,063 | ||||
Deferred revenue |
24,828 | 22,879 | ||||||
Current portion of long-term debt |
30,500 | 26,500 | ||||||
Total current liabilities |
293,665 | 238,442 | ||||||
Long-term debt, less current portion |
1,489,500 | 1,479,000 | ||||||
Other non-current liabilities |
20,221 | 17,354 | ||||||
Total liabilities |
1,803,386 | 1,734,796 | ||||||
Commitments and contingencies (Note 10) |
||||||||
MEMBERS DEFICIT |
||||||||
Capital contributions |
394,517 | 438,517 | ||||||
Accumulated deficit |
(698,778 | ) | (706,167 | ) | ||||
Total members deficit |
(304,261 | ) | (267,650 | ) | ||||
Total liabilities and members deficit |
$ | 1,499,125 | $ | 1,467,146 | ||||
50
Year Ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Revenues |
$ | 615,859 | $ | 565,913 | $ | 529,156 | ||||||
Costs and expenses: |
||||||||||||
Service costs (exclusive of depreciation
and amortization) |
267,321 | 245,968 | 222,334 | |||||||||
Selling, general and administrative expenses |
110,605 | 104,694 | 101,149 | |||||||||
Management fee expense |
11,805 | 10,358 | 9,747 | |||||||||
Depreciation and amortization |
109,883 | 113,597 | 104,678 | |||||||||
Operating income |
116,245 | 91,296 | 91,248 | |||||||||
Interest expense, net |
(99,639 | ) | (118,386 | ) | (112,895 | ) | ||||||
Loss on early extinguishment of debt |
| | (4,624 | ) | ||||||||
Loss on derivatives, net |
(23,321 | ) | (9,951 | ) | (7,080 | ) | ||||||
(Loss) gain on sale of cable systems, net |
(170 | ) | 8,826 | | ||||||||
Investment income from affiliate |
18,000 | 18,000 | 18,000 | |||||||||
Other
expense, net |
(3,726 | ) | (4,411 | ) | (4,068 | ) | ||||||
Net income (loss) |
$ | 7,389 | $ | (14,626 | ) | $ | (19,419 | ) | ||||
51
Capital | Accumulated | |||||||||||
Contributions | Deficit | Total | ||||||||||
(All dollar amounts in thousands) | ||||||||||||
Balance, December 31, 2005 |
$ | 548,521 | $ | (672,122 | ) | $ | (123,601 | ) | ||||
Net loss |
| (19,419 | ) | (19,419 | ) | |||||||
Capital distributions |
(108,000 | ) | | (108,000 | ) | |||||||
Balance, December 31, 2006 |
$ | 440,521 | $ | (691,541 | ) | $ | (251,020 | ) | ||||
Net loss |
| (14,626 | ) | (14,626 | ) | |||||||
Capital distributions |
(2,004 | ) | | (2,004 | ) | |||||||
Balance, December 31, 2007 |
$ | 438,517 | $ | (706,167 | ) | $ | (267,650 | ) | ||||
Net income |
| 7,389 | 7,389 | |||||||||
Capital distributions |
(104,000 | ) | | (104,000 | ) | |||||||
Capital contributions |
60,000 | | 60,000 | |||||||||
Balance, December 31, 2008 |
$ | 394,517 | $ | (698,778 | ) | $ | (304,261 | ) | ||||
52
Year Ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||||
Net income (loss) |
$ | 7,389 | $ | (14,626 | ) | $ | (19,419 | ) | ||||
Adjustments to reconcile net (loss) income to net cash provided by
operating activities: |
||||||||||||
Depreciation and amortization |
109,883 | 113,597 | 104,678 | |||||||||
Loss on derivatives, net |
23,321 | 9,951 | 7,080 | |||||||||
Loss (gain) on sale of cable systems, net |
170 | (8,826 | ) | | ||||||||
Amortization of deferred financing costs |
2,039 | 2,225 | 2,427 | |||||||||
Share-based compensation |
420 | 443 | 383 | |||||||||
Loss on early extinguishment of debt |
| | 2,999 | |||||||||
Changes in assets and liabilities, net of effects from acquisitions: |
||||||||||||
Accounts receivable, net |
(1,788 | ) | (1,770 | ) | (4,901 | ) | ||||||
Prepaid expenses and other assets |
(532 | ) | (8,053 | ) | 1,194 | |||||||
Accounts payable and accrued expenses |
45,466 | 9,723 | 38,905 | |||||||||
Deferred revenue |
1,949 | 2,016 | 2,263 | |||||||||
Other non-current liabilities |
(1,934 | ) | (753 | ) | (2,215 | ) | ||||||
Net cash flows provided by operating activities |
$ | 186,383 | $ | 103,927 | $ | 133,394 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||||
Capital expenditures |
(141,695 | ) | (100,876 | ) | (99,911 | ) | ||||||
Acquisition of cable system |
| (7,274 | ) | | ||||||||
Proceeds from sale of cable systems, net |
| 24,681 | ||||||||||
Net cash flows used in investing activities |
$ | (141,695 | ) | $ | (83,469 | ) | $ | (99,911 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||||
New borrowings |
300,000 | 113,034 | 828,000 | |||||||||
Repayment of debt |
(285,500 | ) | (155,890 | ) | (748,425 | ) | ||||||
Capital contributions from MCC |
60,000 | | | |||||||||
Capital distribution to MCC |
(104,000 | ) | (2,004 | ) | (108,000 | ) | ||||||
Other financing activities book overdrafts |
(14,713 | ) | 22,486 | (23 | ) | |||||||
Net cash flows used in financing activities |
$ | (44,213 | ) | $ | (22,374 | ) | $ | (28,448 | ) | |||
Net increase (decrease) in cash |
475 | (1,916 | ) | 5,035 | ||||||||
CASH, beginning of period |
9,585 | 11,501 | 6,466 | |||||||||
CASH, end of period |
$ | 10,060 | $ | 9,585 | $ | 11,501 | ||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |
||||||||||||
Cash paid during the period for interest, net of amounts capitalized |
$ | 99,911 | $ | 123,589 | $ | 110,931 | ||||||
53
54
Buildings
|
40 Years | |
Leasehold improvements
|
Life of respective lease | |
Cable systems and equipment and subscriber devices
|
5 to 20 years | |
Vehicles
|
3 to 5 years | |
Furniture, fixtures and office equipment
|
5 years |
55
56
57
58
December 31, | December 31, | |||||||
2008 | 2007 | |||||||
Cable systems, equipment and subscriber devices |
$ | 1,743,864 | $ | 1,618,089 | ||||
Vehicles |
36,295 | 32,349 | ||||||
Furniture, fixtures and office equipment |
22,889 | 21,696 | ||||||
Buildings and leasehold improvements |
16,706 | 16,278 | ||||||
Land and land improvements |
1,544 | 1,528 | ||||||
1,821,298 | 1,689,940 | |||||||
Accumulated depreciation |
(1,102,831 | ) | (1,002,953 | ) | ||||
Property, plant and equipment, net |
$ | 718,467 | $ | 686,987 | ||||
59
Useful lives (in years) | ||||||||
From | To | |||||||
Plant and
equipment |
12 | 16 | ||||||
Customer
premise equipment |
5 | 7 |
December 31, | December 31, | |||||||
2008 | 2007 | |||||||
Accounts payable affiliates |
$ | 111,070 | $ | 48,823 | ||||
Accrued interest |
28,377 | 27,957 | ||||||
Liability under interest rate exchange agreements |
18,519 | | ||||||
Accrued programming costs |
17,175 | 17,844 | ||||||
Accrued taxes and fees |
13,224 | 17,383 | ||||||
Accrued payroll and benefits |
10,706 | 9,369 | ||||||
Accrued service costs |
8,241 | 10,879 | ||||||
Accrued property, plant and equipment |
8,037 | 4,376 | ||||||
Book overdrafts (1) |
7,782 | 22,497 | ||||||
Subscriber advance payments |
5,523 | 5,962 | ||||||
Accrued telecommunications costs |
2,788 | 6,726 | ||||||
Accounts payable |
416 | 8,579 | ||||||
Other accrued expenses |
6,479 | 8,668 | ||||||
Accounts payable, accrued expenses and other current
liabilities |
$ | 238,337 | $ | 189,063 | ||||
(1) | Book overdrafts represent outstanding checks in excess of funds on
deposit at our disbursement accounts. We transfer funds from our
depository accounts to our disbursement accounts upon daily
notification of checks presented for payment. Changes in book
overdrafts are reported as part of cash flows from financing
activities in our consolidated statement of cash flows. |
December 31, | December 31, | |||||||
2008 | 2007 | |||||||
Bank credit facility |
$ | 895,000 | $ | 880,500 | ||||
77/8% Senior Notes due 2011 |
125,000 | 125,000 | ||||||
91/2% Senior Notes due 2013 |
500,000 | 500,000 | ||||||
Capital lease obligations |
| | ||||||
1,520,000 | 1,505,500 | |||||||
Less: Current portion |
30,500 | 26,500 | ||||||
Total long-term debt |
$ | 1,489,500 | $ | 1,479,000 | ||||
60
61
62
7
7/8%
Senior Notes due 2011 |
$ | 97,500 | ||
9
1/2%
Senior Notes due 2013 |
375,000 | |||
$ | 472,500 | |||
Bank Credit Facility |
$ | 562,787 | ||
2009 |
$ | 30,500 | ||
2010 |
56,500 | |||
2011 |
261,500 | |||
2012 |
60,500 | |||
2013 |
506,500 | |||
Thereafter |
604,500 | |||
Total |
$ | 1,520,000 | ||
63
64
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2008 | 2007 | 2006 | ||||||||||
Share-based compensation expense by type of award: |
||||||||||||
Employee stock options |
$ | 37 | $ | 39 | $ | 118 | ||||||
Employee stock purchase plan |
51 | 57 | 64 | |||||||||
Restricted stock units |
332 | 347 | 201 | |||||||||
Total share-based compensation expense |
$ | 420 | $ | 443 | $ | 383 | ||||||
65
Employee Stock | Employee Stock | |||||||||||||||||||||||
Option Plans | Purchase Plans | |||||||||||||||||||||||
Year Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||
2008 | 2007 | 2006 | 2008 | 2007 | 2006 | |||||||||||||||||||
Dividend yield |
0 | % | 0 | % | 0 | % | 0 | % | 0 | % | 0 | % | ||||||||||||
Expected volatility |
48.0 | % | 38.0 | % | 56.0 | % | 33.0 | % | 33.0 | % | 33.0 | % | ||||||||||||
Risk free interest rate |
2.3 | % | 4.6 | % | 4.7 | % | 3.0 | % | 4.3 | % | 4.7 | % | ||||||||||||
Expected option life
(in years) |
6.9 | 6.3 | 4.3 | 0.5 | 0.5 | 0.5 | ||||||||||||||||||
Forfeiture rate |
11.5 | % | 14.0 | % | 14.0 | % | | | |
66
Weighted Average | ||||||||||||||||
Remaining | Aggregate | |||||||||||||||
Weighted Average | Contractual | Intrinsic Value | ||||||||||||||
Shares | Exercise Price | Term (In years) | (in thousands) | |||||||||||||
Outstanding at January 1, 2006 |
1,146,270 | $ | 17.69 | |||||||||||||
Granted |
15,000 | 5.66 | ||||||||||||||
Exercised |
| | ||||||||||||||
Forfeited |
(137,092 | ) | 17.50 | |||||||||||||
Expired |
| | ||||||||||||||
Outstanding at December 31, 2006 |
1,024,178 | $ | 17.55 | 3.6 | $ | 141 | ||||||||||
Vested or expected to vest at
December 31, 2006 |
1,017,575 | 17.54 | 3.6 | $ | 129 | |||||||||||
Exercisable at December 31, 2006 |
977,014 | $ | 18.00 | 3.5 | $ | 56 | ||||||||||
Outstanding at January 1, 2007 |
1,024,178 | $ | 17.55 | |||||||||||||
Granted |
18,000 | 8.00 | ||||||||||||||
Exercised |
(17,250 | ) | 5.92 | |||||||||||||
Forfeited |
(103,955 | ) | 14.66 | |||||||||||||
Expired |
| | ||||||||||||||
Outstanding at December 31, 2007 |
920,973 | $ | 17.90 | 2.6 | $ | | ||||||||||
Vested or expected to vest at
December 31, 2007 |
920,028 | 17.91 | 2.6 | $ | | |||||||||||
Exercisable at December 31, 2007 |
914,223 | $ | 17.98 | 2.6 | $ | | ||||||||||
Outstanding at January 1, 2008 |
920,973 | $ | 17.90 | |||||||||||||
Granted |
52,500 | 3.88 | ||||||||||||||
Exercised |
| | ||||||||||||||
Forfeited |
(82,290 | ) | 17.76 | |||||||||||||
Expired |
| | ||||||||||||||
Outstanding at December 31, 2008 |
891,183 | $ | 17.09 | 2.1 | $ | 22 | ||||||||||
Vested or expected to vest at
December 31, 2008 |
883,203 | 17.20 | 2.0 | $ | 19 | |||||||||||
Exercisable at December 31, 2008 |
834,183 | $ | 17.97 | 1.6 | $ | | ||||||||||
Options Outstanding | Options Exercisable | |||||||||||||||||||||||||||||||||||
Weighted | Weighted | |||||||||||||||||||||||||||||||||||
Average | Weighted | Average | Weighted | |||||||||||||||||||||||||||||||||
Range of | Number of | Remaining | Average | Aggregate | Number of | Remaining | Average | Aggregate | ||||||||||||||||||||||||||||
Exercise | Shares | Contractual | Exercise | Intrinsic Value | Shares | Contractual | Exercise | Intrinsic Value | ||||||||||||||||||||||||||||
Prices | Outstanding | Life | Price | (In thousands) | Outstanding | Life | Price | (in thousands) | ||||||||||||||||||||||||||||
$ |
3.00 $12.00 | 111,886 | 7.0 | $ | 6.04 | $ | 22 | 54,886 | 4.2 | $ | 7.99 | $ | | |||||||||||||||||||||||
$ |
12.01 $18.00 | 197,310 | 2.2 | 17.67 | | 197,310 | 2.2 | 17.67 | | |||||||||||||||||||||||||||
$ |
18.01 $22.00 | 581,987 | 1.1 | 19.01 | | 581,987 | 1.1 | 19.01 | | |||||||||||||||||||||||||||
891,183 | 2.1 | $ | 17.09 | $ | 22 | 834,183 | 1.6 | $ | 17.97 | $ | | |||||||||||||||||||||||||
67
Number of | Weighted | |||||||
Non-Vested | Average Grant | |||||||
Share Unit Awards | Date Fair Value | |||||||
Unvested Awards at January 1, 2006 |
100,500 | $ | 5.49 | |||||
Granted |
60,100 | 5.72 | ||||||
Awards Vested |
(6,275 | ) | 5.69 | |||||
Forfeited |
(6,075 | ) | 5.71 | |||||
Unvested Awards at December 31, 2006 |
148,250 | $ | 5.56 | |||||
Granted |
87,300 | 7.99 | ||||||
Awards Vested |
(19,675 | ) | 5.71 | |||||
Forfeited |
(6,225 | ) | 7.47 | |||||
Unvested Awards at December 31, 2007 |
209,650 | $ | 6.50 | |||||
Granted |
141,800 | 4.58 | ||||||
Awards Vested |
(96,075 | ) | 6.03 | |||||
Forfeited |
(39,900 | ) | 6.06 | |||||
Unvested Awards at December 31, 2008 |
215,475 | $ | 5.53 | |||||
68
2009 |
$ | 2,494 | ||
2010 |
2,199 | |||
2011 |
1,725 | |||
2012 |
1,330 | |||
2013 |
886 | |||
Thereafter |
5,421 | |||
Total |
$ | 14,055 | ||
69
70
Additions | Deductions | |||||||||||||||||||||||
Balance at | Charged to | Charged to | Charged to | Charged to | ||||||||||||||||||||
beginning | costs and | other | costs and | other | Balance at | |||||||||||||||||||
of period | expenses | accounts | expenses | accounts | end of period | |||||||||||||||||||
December 31, 2006 |
||||||||||||||||||||||||
Allowance for doubtful accounts: |
||||||||||||||||||||||||
Current receivables |
$ | 1,235 | $ | 1,361 | $ | | $ | 1,803 | $ | | $ | 793 | ||||||||||||
December 31, 2007 |
||||||||||||||||||||||||
Allowance for doubtful accounts: |
||||||||||||||||||||||||
Current receivables |
$ | 793 | $ | 2,054 | $ | | $ | 1,947 | $ | | $ | 900 | ||||||||||||
December 31, 2008 |
||||||||||||||||||||||||
Allowance for doubtful accounts: |
||||||||||||||||||||||||
Current receivables |
$ | 900 | $ | 1,069 | $ | | $ | 842 | $ | | $ | 1,127 |
| pertain to the maintenance of records that in reasonable detail accurately and fairly reflect
the transactions and dispositions of the assets of Mediacom LLC; |
71
| provide reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted accounting
principles, and that receipts and expenditures of Mediacom LLC are being made only in accordance with
authorizations of management and the manager of Mediacom LLC, and |
| provide reasonable assurance regarding prevention or timely detection of unauthorized
acquisition, use or disposition of Mediacom LLCs assets that could have a material effect on the
financial statements. |
| pertain to the maintenance of records that in reasonable detail accurately and fairly
reflect the transactions and dispositions of the assets of Mediacom Capital;
|
| provide reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted accounting
principles, and that receipts and expenditures of Mediacom Capital are being made only in
accordance with authorizations of management and directors of Mediacom Capital; and |
| provide reasonable assurance regarding prevention or timely detection of unauthorized
acquisition, use or disposition of Mediacom Capitals assets that could have a material
effect on the financial statements. |
72
Name |
Age |
Title |
||||||
Rocco B. Commisso
|
59 | Chairman and Chief Executive Officer of MCC; Chief Executive Officer of Mediacom LLC; and Chief Executive Officer and Director of Mediacom Capital Corporation | ||||||
Mark E. Stephan
|
52 | Executive Vice President, Chief Financial Officer and Director of MCC; Executive Vice President and Chief Financial Officer of Mediacom LLC; and Executive Vice President and Chief Financial Officer of Mediacom Capital Corporation | ||||||
John G. Pascarelli
|
47 | Executive Vice President, Operations of MCC | ||||||
Italia Commisso Weinand
|
55 | Senior Vice President, Programming and Human Resources of MCC | ||||||
Joseph E. Young
|
60 | Senior Vice President, General Counsel and Secretary of MCC | ||||||
Charles J. Bartolotta
|
54 | Senior Vice President, Customer Operations of MCC | ||||||
Calvin G. Craib
|
54 | Senior Vice President, Business Development of MCC | ||||||
Brian M. Walsh
|
43 | Senior Vice President and Corporate Controller of MCC | ||||||
Thomas V. Reifenheiser
|
73 | Director of MCC | ||||||
Natale S. Ricciardi
|
60 | Director of MCC | ||||||
Robert L. Winikoff
|
62 | Director of MCC |
73
74
75
2008 | 2007 | |||||||
Audit fees |
$ | 520 | $ | 520 | ||||
Audit-related fees |
17 | 15 | ||||||
Tax fees |
5 | | ||||||
All other fees |
| | ||||||
Total |
$ | 542 | $ | 535 | ||||
76
(a) | Financial Statements |
(b) | Exhibits |
Exhibit | ||||
Number |
Exhibit Description |
|||
2.1
|
Asset Transfer Agreement, dated February 11, 2009, by and among Mediacom Communications Corporation, certain
operating subsidiaries of Mediacom LLC and the operating subsidiaries of Mediacom Broadband(1) |
|||
3.1
|
(a) | Articles of Organization of Mediacom LLC filed July 17, 1995(2) |
||
3.1
|
(b) | Certificate of Amendment of the Articles of Organization of Mediacom LLC filed December 8, 1995(2) |
||
3.2
|
Fifth Amended and Restated Operating Agreement of Mediacom LLC(3) |
|||
3.3
|
Certificate of Incorporation of Mediacom Capital Corporation filed March 9, 1998(2) |
|||
3.4
|
By-Laws of Mediacom Capital Corporation(2) |
|||
4.1
|
Indenture
relating to 7
7/8% senior notes due 2011 of Mediacom LLC and Mediacom Capital Corporation(4) |
|||
4.2
|
Indenture relating to 9 1/2% senior notes due 2013 of Mediacom LLC and Mediacom Capital Corporation(5) |
|||
10.1
|
(a) | Credit Agreement, dated as of October 21, 2004, among the operating subsidiaries of Mediacom LLC, the lenders
thereto and JPMorgan Chase Bank, as administrative agent for the lenders(6) |
||
10.1
|
(b) | Amendment No. 1, dated as of May 5, 2006, to the Credit Agreement, dated as of October 21, 2004, among the
operating subsidiaries of Mediacom LLC, the lenders thereto and JPMorgan Chase Bank, as administrative agent for
the lenders(7) |
||
10.1
|
(c) | Amendment No. 2, dated as of June 11, 2007, to the Credit Agreement, dated as of October 21, 2004, among the
operating subsidiaries of Mediacom LLC, the lenders party thereto and JPMorgan Chase Bank as administrative
agent for the lenders(8) |
||
10.1
|
(d) | Amendment No. 3, dated as of June 11, 2007, to the Credit Agreement, dated of October 21, 2004, among the
operating subsidiaries of Mediacom LLC, the lenders party thereto and JPMorgan Chase Bank, as administrative
agent for the lenders(8) |
||
10.2
|
Incremental Facility Agreement, dated as of May 5, 2006, between the operating subsidiaries of Mediacom LLC, the
lenders signatory thereto and JPMorgan Chase Bank, N.A., as administrative agent(7) |
|||
12.1
|
Schedule of Computation of Ratio of Earnings to Fixed Charges |
|||
14.1
|
Code of Ethics(9) | |||
21.1
|
Subsidiaries of Mediacom LLC | |||
23.1
|
Consent of PricewaterhouseCoopers LLP | |||
31.1
|
Rule 15(d) -14(a) Certifications of Mediacom LLC | |||
31.2
|
Rule 15(d) -14(a) Certifications of Mediacom Capital Corporation |
|||
32.1
|
Section 1350 Certifications of Mediacom LLC | |||
32.2
|
Section 1350 Certifications of Mediacom Capital Corporation |
(1) | Filed as an exhibit to the Annual Report on Form 10-K for the fiscal
year ended December 31, 2008 of MCC |
77
and incorporated herein by reference. |
||
(2) | Filed as an exhibit to the Registration Statement on Form S-4 (File
No. 333-57285) of Mediacom LLC and Mediacom Capital Corporation and
incorporated herein by reference. |
|
(3) | Filed as an exhibit to the Annual Report on Form 10-K for the fiscal
year ended December 31, 1999 of MCC,
Mediacom LLC and Mediacom Capital Corporation and incorporated herein
by reference. |
|
(4) | Filed as an exhibit to the Annual Report on Form 10-K for the fiscal
year ended December 31, 1998 of Mediacom LLC and Mediacom Capital
Corporation and incorporated herein by reference. |
|
(5) | Filed as an exhibit to the Annual Report on Form 10-K for the fiscal
year ended December 31, 2000 of MCC
and incorporated herein by reference. |
|
(6) | Filed as an exhibit to the Quarterly Report on Form 10-Q for the
quarterly period ended September 30, 2004 of MCC and incorporated herein by reference. |
|
(7) | Filed as an exhibit to the Quarterly Report on Form 10-Q for the
quarterly period ended March 31, 2006 of MCC and incorporated herein by reference. |
|
(8) | Filed as an exhibit to the Quarterly Report of Form 10-Q for the
quarterly period ended June 30, 2007 of MCC and incorporated herein by reference. |
|
(9) | Filed as an exhibit to the Annual Report on Form 10-K for the fiscal
year ended December 31, 2003 of Mediacom LLC and incorporated herein
by reference. |
(c) Financial Statement Schedule |
78
Mediacom LLC | ||||
March 27, 2009 |
||||
By: | /s/ Rocco B. Commisso | |||
Rocco B. Commisso | ||||
Chief Executive Officer |
Signature |
Title |
Date |
||
/s/ Rocco B.Commisso
Rocco B.Commisso |
Chief Executive Officer (principal executive officer) |
March 27, 2009 | ||
/s/ Mark E. Stephan
Mark E. Stephan |
Executive Vice President and Chief Financial Officer (principal financial officer and principal accounting officer) |
March 27, 2009 |
79
Mediacom Capital Corporation | ||||
March 27, 2009 |
||||
By: | /s/ Rocco B. Commisso | |||
Rocco B. Commisso | ||||
Chief Executive Officer and Director |
Signature |
Title |
Date |
||
/s/ Rocco B. Commisso
Rocco B. Commisso |
Chief Executive Officer and Director (principal executive officer) |
March 27, 2009 | ||
/s/ Mark E. Stephan
Mark E. Stephan |
Executive Vice President and Chief Financial Officer (principal financial officer and principal accounting officer) |
March 27, 2009 |
80
81
For the Years ended December 31, | ||||||||||||||||||||
2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||
Earnings: |
||||||||||||||||||||
(Loss) income before income taxes |
$ | 7,389 | $ | (14,626 | ) | $ | (19,419 | ) | $ | (4,294 | ) | $ | 8,976 | |||||||
Interest expense, net |
99,639 | 118,386 | 112,895 | 102,000 | 97,790 | |||||||||||||||
Amortization of capitalized interest |
1,706 | 1,939 | 1,702 | 1,525 | 1,356 | |||||||||||||||
Amortization of debt issuance costs |
2,039 | 2,225 | 2,427 | 3,009 | 5,642 | |||||||||||||||
Interest component of rent expense(1) |
3,133 | 2,617 | 2,716 | 2,776 | 2,623 | |||||||||||||||
Earnings available for fixed charges |
$ | 113,906 | $ | 110,541 | $ | 100,321 | $ | 105,016 | $ | 116,387 | ||||||||||
Fixed Charges: |
||||||||||||||||||||
Interest expense, net |
$ | 99,639 | $ | 118,386 | $ | 112,895 | $ | 102,000 | $ | 97,790 | ||||||||||
Capitalized interest |
2,131 | 1,729 | 1,893 | 2,106 | 1,545 | |||||||||||||||
Amortization of debt issuance cost |
2,039 | 2,225 | 2,427 | 3,009 | 5,642 | |||||||||||||||
Interest component of rent expense(1) |
3,133 | 2,617 | 2,716 | 2,776 | 2,623 | |||||||||||||||
Total fixed charges |
$ | 106,942 | $ | 124,957 | $ | 119,931 | $ | 109,891 | $ | 107,600 | ||||||||||
Ratio of earnings to fixed charges |
1.07 | | | | 1.08 | |||||||||||||||
Deficiency of earnings over fixed charges |
$ | | $ | (14,416 | ) | $ | (19,610 | ) | $ | (4,875 | ) | $ | | |||||||
(1) | A reasonable approximation (one-third) is deemed to be the interest
factor included in rental expense. |
State of Incorporation | Names under which | |||
Subsidiary |
or Organization |
subsidiary does business |
||
Mediacom Arizona LLC
|
Delaware | Mediacom Arizona Cable Net | ||
Mediacom Cable LLC | ||||
Mediacom California LLC
|
Delaware | Mediacom California LLC | ||
Mediacom Capital Corporation
|
New York | Mediacom Capital Corporation | ||
Mediacom Delaware LLC
|
New York | Mediacom Delaware LLC | ||
Maryland Mediacom Delaware | ||||
Mediacom Illinois LLC
|
Delaware | Mediacom Illinois LLC | ||
Mediacom Indiana LLC
|
Delaware | Mediacom Indiana LLC | ||
Mediacom Indiana Partnerco LLC
|
Delaware | Mediacom Indiana Partnerco | ||
Mediacom Indiana Holdings, L.P.
|
Delaware | Mediacom Indiana Holdings, L.P. | ||
Mediacom Iowa LLC
|
Delaware | Mediacom Iowa LLC | ||
Mediacom Minnesota LLC
|
Delaware | Mediacom Minnesota LLC | ||
Mediacom Southeast LLC
|
Delaware | Mediacom Southeast LLC | ||
Mediacom New York LLC | ||||
Mediacom Wisconsin LLC
|
Delaware | Mediacom Wisconsin LLC | ||
Zylstra Communications Corporation
|
Minnesota | Zylstra Communications Corporation | ||
Illini Cable Holding, Inc.
|
Illinois | Illini Cable Holding, Inc. | ||
Illini Cablevision of Illinois, Inc.
|
Illinois | Illini Cablevision of Illinois, Inc. |
By: | /s/ Rocco B. Commisso | |||
Rocco B. Commisso | ||||
Chief Executive Officer |
By: | /s/ Mark E. Stephan | |||
Mark E. Stephan | ||||
Chief Financial Officer |
By: | /s/ Rocco B. Commisso | |||
Rocco B. Commisso | ||||
Chief Executive Officer |
By: | /s/ Mark E. Stephan | |||
Mark E. Stephan | ||||
Chief Financial Officer |
By: | /s/ Rocco B. Commisso | |||
Rocco B. Commisso | ||||
Chief Executive Officer | ||||
March 27, 2009 |
||||
By: | /s/ Mark E. Stephan | |||
Mark E. Stephan | ||||
Chief Financial Officer |
By: | /s/ Rocco B. Commisso | |||
Rocco B. Commisso | ||||
Chief Executive Officer | ||||
March 27, 2009 |
||||
By: | /s/ Mark E. Stephan | |||
Mark E. Stephan | ||||
Chief Financial Officer |