8-K
Table of Contents

 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 9, 2006
MEDIACOM COMMUNICATIONS CORPORATION
(Exact name of Registrant as specified in its charter)
         
Delaware   0-29227   06-1566067
(State of incorporation)   (Commission File No.)   (IRS Employer Identification No.)
100 Crystal Run Road
Middletown, New York 10941

(Address of principal executive offices)
Registrant’s telephone number: (845) 695-2600
     Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the Registrant under any of the following provisions:
     o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
     o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
     o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
     o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


TABLE OF CONTENTS

Item 2.02. Results of Operations and Financial Condition.
Item 9.01. Financial Statements and Exhibits.
SIGNATURES
EX-99.1: PRESS RELEASE


Table of Contents

Item 2.02. Results of Operations and Financial Condition.
     On August 9, 2006, Mediacom Communications Corporation issued a press release announcing its financial results for the quarter ended June 30, 2006. A copy of the press release is being furnished as Exhibit 99.1 to this report and incorporated herein by reference.
     The press release contains disclosure of adjusted operating income before depreciation and amortization (“Adjusted OIBDA”) and free cash flow, which are not measures of performance calculated in accordance with generally accepted accounting principles (GAAP) in the United States. Reconciliations of Adjusted OIBDA and free cash flow to the most directly comparable financial measures calculated and presented in accordance with GAAP are presented in Attachment 6 to the press release. Disclosure regarding management’s reasons for presenting Adjusted OIBDA and free cash flow appears on page 4 of the press release.
Item 9.01. Financial Statements and Exhibits.
(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 August 9, 2006

 


Table of Contents

SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Dated: August 9, 2006
         
  Mediacom Communications Corporation

 
 
  By:   /s/ Mark E. Stephan    
    Mark E. Stephan   
    Executive Vice President and
Chief Financial Officer 
 
 

 

EX-99.1
 

Exhibit 99.1
(MEDIACOM LOGO)
For Immediate Release
Mediacom Communications Reports Results
for Second Quarter 2006
 
Middletown, NY – August 9, 2006 – MEDIACOM COMMUNICATIONS CORPORATION (Nasdaq: MCCC) today reported financial results for the three months ended June 30, 2006. The Company will hold a teleconference to discuss its second quarter 2006 results today at 10:30 a.m. Eastern Time. A live broadcast of the Company’s teleconference can be accessed through the Company web site at www.mediacomcc.com.
Second Quarter 2006 Financial Highlights
    Revenues of $302.4 million, an increase of 9.0% over Q2 2005
 
    Adjusted operating income before depreciation and amortization (“Adjusted OIBDA”) of $114.9 million, an increase of 8.5% over Q2 2005 1
 
    Operating income of $59.9 million, an increase of 15.6% over Q2 2005
 
    Total revenue generating units (“RGUs”) of 2,478,000, a gain of 9,000 during the quarter and an increase of 6.5% from Q2 2005
 
    Total monthly revenue per basic subscriber of $71.44, an increase of 12.3% over Q2 2005
Revised Full Year 2006 Financial Guidance
Based on the strength of its first-half 2006 financial performance, the Company is increasing its full-year 2006 financial guidance as follows:
    Revenue growth increased to a range of 9 – 10%; previously 8 – 9%
 
    Adjusted OIBDA growth increased to a range of 9 – 10%; previously 7 – 8%
 
    Capital expenditures increased to approximately $210 million; previously approximately $200 million
 
1   Adjusted OIBDA excludes non-cash, share-based compensation charges.

 


 

“In the second quarter, Mediacom delivered stronger than expected financial performance, putting us on a path to exceed our previously announced financial guidance for full-year 2006,” said Rocco B. Commisso, Mediacom’s Chairman and CEO. “Despite soft RGU growth in this seasonally weak period, we achieved the highest year-over-year growth rate in both revenues and Adjusted OIBDA since the second quarter of 2003.”
“Our results in large part reflect the significant investments we have made over the years to launch advanced broadband services. This quarter, combined revenues from our data and phone businesses represented 21% of total revenues, and grew by 33% year-over-year. Further enhancements to our data offerings and the continuing roll-out of our phone product across most of our markets should ensure a healthy contribution by these advanced services to overall revenue growth,” concluded Mr. Commisso.
Three Months Ended June 30, 2006 Compared to Three Months Ended June 30, 2005
For the second quarter of 2006, revenues were $302.4 million, an increase of 9.0% over $277.3 million in the comparable 2005 period.
    Video revenues grew 3.2%, as a result of higher service fees from advanced video products and services and basic rate increases applied on video subscribers. As expected, the number of basic cable subscribers declined during the second quarter mostly due to seasonal disconnects associated with the number of markets the Company serves in university communities. During the second quarter, the Company lost 22,000 basic subscribers compared to a loss of 15,000 for the same period last year. Average monthly video revenue per basic subscriber grew 6.3% from the second quarter of 2005 to $52.65.
 
    Data revenues rose 20.6%, primarily due to a 21.1% year-over-year increase in data customers. Average monthly data revenue per customer decreased 1.5% from the prior year period to $37.79 as a result of promotional offers during 2005, but increased 1.0% sequentially from the first quarter of 2006 as a result of the expiration of longer-term promotions.
 
    Phone revenues grew 58.8% from the previous quarter to $5.8 million. As of June 30, 2006, the Company served 66,000 phone customers, and Mediacom Phone was marketed to approximately 1.7 million of the Company’s 2.8 million estimated homes passed.
 
    Advertising revenues increased 18.5%, largely as a result of stronger local advertising sales.
Operating costs grew 9.4%, primarily due to increases in programming and employee expenses and phone and data customer growth. As a result, Adjusted OIBDA rose 8.5%. Operating income increased 15.6%, principally due to growth in Adjusted OIBDA and relatively unchanged depreciation and amortization expense compared to the second quarter of 2005.
Liquidity and Capital Resources
The Company has included the Condensed Statements of Cash Flows for the six months ended June 30, 2006 and 2005 in Attachment 4 to provide more details regarding its liquidity and capital resources.

Page 2 of 12


 

Significant sources of cash for the six months ended June 30, 2006 were:
    Generation of net cash flows from operating activities of approximately $107.7 million; and
 
    Net borrowings of about $235.4 million under the Company’s bank credit facilities.
Significant uses of cash for the six months ended June 30, 2006 were:
    Capital expenditures of $104.8 million;
 
    Repayment of $172.5 million of 5.25% convertible senior notes due July 1, 2006; and
 
    Repurchases of approximately 5.8 million shares of Class A common stock for $34.4 million.
Free Cash Flow, as defined by the Company below, was positive $5.1 million in the first half of 2006, as compared to negative $8.4 million in the prior year period.
Financing Transactions
On May 5, 2006, the Company refinanced two term loans with aggregate amounts outstanding of about $1.04 billion with two new term loans totaling $1.4 billion. Borrowings under the new term loans bear interest at rates that are 0.25% to 0.50% lower than the term loans they replaced. The new term loans mature in January 2015, whereas the term loans that they replaced had maturities of February 2013 and February 2014.
On June 29, 2006, the Company repaid its $172.5 million aggregate principal amount 5.25% convertible senior notes due July 1, 2006. The Company funded the repayment with proceeds from the new term loan financings.
On July 17, 2006, the Company redeemed all of its outstanding $400.0 million aggregate principal amount 11% senior notes due 2013 (the “11% Notes”) at a redemption price of 105.5%. The Company funded the redemption with drawdowns on the revolving credit portions of its subsidiary credit facilities.
Financial Position
At June 30, 2006, the Company had total debt outstanding of $3,122.5 million. As of the same date, the Company had unused credit commitments of approximately $1,006.3 million, of which approximately $868.4 million could be borrowed and used for general corporate purposes based on the terms and conditions of the Company’s debt arrangements.
As of June 30, 2006, after giving effect to the redemption of the 11% Notes, the Company had unused credit commitments of approximately $597.3 million, of which approximately $459.4 million could be borrowed and used for general corporate purposes based on the terms and conditions of the Company’s debt arrangements.

Page 3 of 12


 

Stock Repurchase Program and Activity
During the three months ended June 30, 2006, the Company repurchased approximately 1.96 million shares of its Class A Common Stock for an aggregate cost of $12.4 million. During the six months ended June 30, 2006, the Company repurchased approximately 5.82 million shares for an aggregate cost of $34.4 million. As of June 30, 2006, approximately $39.0 million remains available under the Company’s stock repurchase program.
Use of Non-GAAP Financial Measures
“Adjusted OIBDA” and “Free Cash Flow” are not financial measures calculated in accordance with generally accepted accounting principles (GAAP) in the United States. The Company defines Adjusted OIBDA as operating income before depreciation and amortization and non-cash, share-based compensation charges, and defines Free Cash Flow as Adjusted OIBDA less interest expense, net, cash taxes and capital expenditures.
Adjusted OIBDA is one of the primary measures used by management to evaluate the Company’s performance and to forecast future results. The Company believes Adjusted OIBDA is useful for investors because it enables them to assess the Company’s 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 television industry, which may have different depreciation and amortization policies, as well as different non-cash, share-based compensation programs. 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 the Company’s 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 the Company’s non-cash, share-based compensation charges.
Free Cash Flow is used by management to evaluate the Company’s ability to service its debt and to fund continued growth with internally generated funds. The Company believes Free Cash Flow is useful for investors because it enables them to assess the Company’s ability to service its debt and to fund continued growth with internally generated funds in a manner similar to the method used by management, and provide measures that can be used to analyze, value and compare companies in the cable television industry. The Company’s definition of Free Cash Flow eliminates the impact of quarterly working capital fluctuations, most notably from the timing of semi-annual cash interest payments on the Company’s senior notes.
Adjusted OIBDA and Free Cash Flow should not be regarded as alternatives to either operating income, net income or net loss as indicators of operating performance or to the statement of cash flows as measures of liquidity, nor should they be considered in isolation or as substitutes for financial measures prepared in accordance with GAAP. The Company believes that operating income is the most directly comparable GAAP financial measure to Adjusted OIBDA, and that net cash flows provided by operating activities is the most directly comparable GAAP financial measure to Free Cash Flow. Reconciliations of historical presentations of Adjusted OIBDA and Free Cash Flow to their most directly comparable GAAP financial measures are provided in Attachment 6. The Company is unable to reconcile these non-GAAP measures to their most directly comparable non-GAAP measures on a forward-looking basis primarily because it is impractical to project the timing of certain items, such as the initiation of depreciation relative to network construction projects, or changes in working capital.

Page 4 of 12


 

Company Description
Mediacom Communications is the nation’s 8th largest cable television company, and among the leading cable operators focused on serving the smaller cities and towns in the United States. Mediacom Communications offers a wide array of broadband products and services, including traditional video services, digital television, video-on-demand, digital video recorders, high-definition television, high-speed Internet access and phone service. More information about Mediacom Communications can be accessed on the Internet at: www.mediacomcc.com.
Forward Looking Statements
Any statements in this press release that are not historical facts are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. In some cases, you can identify those forward-looking statements by words such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” or “continue” or the negative of those words and other comparable words. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from historical results or those the Company anticipates. Factors that could cause actual results to differ from those contained in the forward-looking statements include, but are not limited to: competition in the Company’s video, high-speed Internet access and phone businesses; the Company’s ability to achieve anticipated customer and revenue growth and to successfully introduce new products and services; increasing programming costs; changes in laws and regulations; the Company’s ability to generate sufficient cash flow to meet its debt service obligations and to access capital to maintain financial flexibility; and the other risks and uncertainties described in the Company’s annual report on Form 10-K for the year ended December 31, 2005 and the other reports and documents the Company files from time to time with the Securities and Exchange Commission. Statements included in this press release are based upon information known to the Company as of the date of this press release, and the Company assumes no obligation to (and expressly disclaims any such obligation to) publicly update or alter its forward-looking statements made in this press release, whether as a result of new information, future events or otherwise, except as otherwise required by applicable federal securities laws.
         
Tables:   Contact:
 
  (1) Actual Results – Three-Month Periods   Investor Relations
 
  (2) Actual Results – Six-Month Periods        Matt Derdeyn
 
  (3) Condensed Consolidated Balance Sheets        Group Vice President,
 
  (4) Condensed Statements of Cash Flows        Corporate Finance and Treasurer
 
  (5) Capital Expenditure Data        (845) 695-2612 
 
  (6) Reconciliation Data – Historical   Media Relations
 
  (7) Calculation – Free Cash Flow        Marvin Rappaport
 
  (8) Summary Operating Statistics        Vice President,
 
           Governmental Relations
 
           (845) 695-2704 

Page 5 of 12


 

(1) Actual Results – Three-Month Periods
Consolidated Statements of Operations
(All amounts in thousands, except per share data)
(Unaudited)
                         
    Three Months Ended        
    June 30,     Percent  
    2006     2005     Change  
Video
  $ 222,863     $ 215,948       3.2 %
Data
    57,816       47,921       20.6  
Phone
    5,793             NM  
Advertising
    15,949       13,463       18.5  
 
                 
Total revenues
    302,421       277,332       9.0  
 
                 
Service costs
    121,886       107,797       13.1 %
SG&A expenses
    60,428       58,291       3.7  
Corporate expenses
    5,175       5,334       (3.0 )
 
                 
Total operating costs
    187,489       171,422       9.4  
 
                 
Adjusted OIBDA
    114,932       105,910       8.5 %
 
                       
Non-cash, share-based compensation charges
    898       390       NM  
Depreciation and amortization
    54,184       53,754       0.8  
 
                 
Operating income
    59,850       51,766       15.6 %
 
                       
Interest expense, net
    (56,890 )     (50,136 )     13.5  
Loss on early extinguishment of debt
    (7,532 )     (4,742 )     NM  
Gain (loss) on derivatives, net
    807       (1,649 )     NM  
Gain on sale of assets and investments, net
          1,183       NM  
Other expense, net
    (2,983 )     (2,533 )     17.8  
 
                 
Loss before benefit from income taxes
    (6,748 )     (6,111 )     NM  
Benefit from income taxes
    12,473       122       NM  
 
                 
Net income (loss)
  $ 5,725     $ (5,989 )     NM  
 
                 
Basic weighted average shares outstanding
    110,922       117,488          
Basic income (loss) per share
  $ 0.05     $ (0.05 )        
Diluted weighted average shares outstanding
    112,476       117,488          
Diluted income (loss) per share
  $ 0.05     $ (0.05 )        
 
                       
 
Adjusted OIBDA margin (a)
    38.0 %     38.2 %        
Operating income margin (b)
    19.8 %     18.7 %        
 
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 6 of 12


 

(2) Actual Results – Six-Month Periods
Consolidated Statements of Operations
(All amounts in thousands, except per share data)
(Unaudited)
                         
    Six Months Ended        
    June 30,     Percent  
    2006     2005     Change  
Video
  $ 440,091     $ 425,728       3.4 %
Data
    112,906       92,947       21.5  
Phone
    9,442             NM  
Advertising
    29,330       24,901       17.8  
 
                 
Total revenues
    591,769       543,576       8.9  
 
                 
Service costs
    240,276       213,854       12.4 %
SG&A expenses
    118,543       114,189       3.8  
Corporate expenses
    10,449       10,499       (0.5 )
 
                 
Total operating costs
    369,268       338,542       9.1  
 
                 
Adjusted OIBDA
    222,501       205,034       8.5 %
 
                       
Non-cash, share-based compensation charges
    2,053       541       NM  
Depreciation and amortization
    107,901       107,679       0.2  
 
                 
Operating income
    112,547       96,814       16.3 %
 
                       
Interest expense, net
    (112,542 )     (101,410 )     11.0  
Loss on early extinguishment of debt
    (7,532 )     (4,742 )     NM  
Gain on derivatives, net
    1,322       6,421       NM  
Gain on sale of assets and investments, net
          1,183       NM  
Other expense, net
    (5,624 )     (5,229 )     7.6  
 
                 
Loss before (provision for) benefit from income taxes
    (11,829 )     (6,963 )     NM  
(Provision for) benefit from income taxes
    (19,653 )     132       NM  
 
                 
Net loss
  $ (31,482 )   $ (6,831 )     NM  
 
                 
Basic and diluted weighted average shares outstanding
    112,218       117,673          
Basic and diluted loss per share
  $ (0.28 )   $ (0.06 )        
 
                       
 
Adjusted OIBDA margin (a)
    37.6 %     37.7 %        
Operating income margin (b)
    19.0 %     17.8 %        
 
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 7 of 12


 

(3) Condensed Consolidated Balance Sheets
Condensed Consolidated Balance Sheets
(Dollars in thousands)
(Unaudited)
                 
    June 30,     December 31,  
    2006     2005  
ASSETS
               
Cash and cash equivalents
  $ 45,803     $ 17,281  
Accounts receivable, net
    65,959       63,845  
Deferred tax assets
    3,119       2,782  
Prepaid expenses and other assets
    26,766       23,046  
 
           
Total current assets
  $ 141,647     $ 106,954  
 
           
Investment in cable television systems
               
Property, plant and equipment, net
    1,452,879       1,453,588  
Franchise rights, net
    1,803,971       1,803,971  
Goodwill, net
    221,382       221,382  
Subscriber lists and other intangible assets, net
    12,775       13,823  
 
           
Total investment in cable television systems
  $ 3,491,007     $ 3,492,764  
 
           
Other assets, net
    42,650       49,780  
 
           
Total assets
  $ 3,675,304     $ 3,649,498  
 
           
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
               
Accounts payable and accrued expenses
  $ 275,218     $ 270,137  
Deferred revenue
    44,608       41,073  
Current portion of long-term debt
    458,082       222,770  
 
           
Total current liabilities
  $ 777,908     $ 533,980  
 
           
Long-term debt, less current portion
    2,664,437       2,836,881  
Deferred tax liabilities
    219,963       200,090  
Other non-current liabilities
    17,580       19,440  
Total stockholders’ (deficit) equity
    (4,584 )     59,107  
 
           
Total liabilities and stockholders’ (deficit) equity
  $ 3,675,304     $ 3,649,498  
 
           

Page 8 of 12


 

(4) Condensed Statements of Cash Flows
Condensed Statements of Cash Flows
(Dollars in thousands)
(Unaudited)
                 
    Six Months Ended  
    June 30,  
    2006     2005  
CASH FLOWS FROM OPERATING ACTIVITIES:
               
Net cash flows provided by operating activities
  $ 107,727     $ 103,126  
 
           
 
               
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Capital expenditures
    (104,781 )     (111,878 )
Proceeds from sale of assets and investments
          2,082  
 
           
Net cash flows used in investing activities
  $ (104,781 )   $ (109,796 )
 
           
 
               
CASH FLOWS FROM FINANCING ACTIVITIES:
               
New borrowings
    1,581,000       651,750  
Repayment of debt
    (1,345,632 )     (441,348 )
Repayment/redemption of senior notes
    (172,500 )     (200,000 )
Repurchases of common stock
    (34,386 )     (6,335 )
Other financing activities – book overdrafts
    (3,173 )     (10,223 )
Proceeds from issuance of common stock in employee stock purchase plan
    460       477  
Financing costs
    (193 )     (50 )
 
           
Net cash flows provided by (used in) financing activities
  $ 25,576     $ (5,729 )
 
           
Net increase (decrease) in cash and cash equivalents
  $ 28,522     $ (12,399 )
CASH AND CASH EQUIVALENTS, beginning of period
    17,281       23,875  
 
           
CASH AND CASH EQUIVALENTS, end of period
  $ 45,803     $ 11,476  
 
           
 
               
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
               
Cash paid during the period for interest, net of amounts capitalized
  $ 118,845     $ 104,984  
 
           
 
Note:   Certain reclassifications have been made to prior period amounts to conform to the current period presentation.

Page 9 of 12


 

(5) Capital Expenditure Data
(Dollars in thousands)
(Unaudited)
                 
    Six Months Ended  
    June 30,  
    2006     2005  
Customer premise equipment
  $ 49,846     $ 62,735  
Scalable infrastructure
    16,544       12,695  
Line extensions
    6,524       8,702  
Upgrade/Rebuild
    22,764       19,322  
Support capital
    9,103       8,424  
 
           
Total
  $ 104,781     $ 111,878  
 
           
(6) Reconciliation Data — Historical
Reconciliation of Adjusted OIBDA to Operating Income
(Dollars in thousands)
(Unaudited)
                 
    Three Months Ended  
    June 30,  
    2006     2005  
Adjusted OIBDA
  $ 114,932     $ 105,910  
Non-cash, share-based compensation charges
    (898 )     (390 )
Depreciation and amortization
    (54,184 )     (53,754 )
 
           
Operating income
  $ 59,850     $ 51,766  
 
           
                 
    Six Months Ended  
    June 30,  
    2006     2005  
Adjusted OIBDA
  $ 222,501     $ 205,034  
Non-cash, share-based compensation charges
    (2,053 )     (541 )
Depreciation and amortization
    (107,901 )     (107,679 )
 
           
Operating income
  $ 112,547     $ 96,814  
 
           

Page 10 of 12


 

(6) Reconciliation Data – Historical (cont)
Reconciliation of Free Cash Flow to Net Cash Flows
Provided by Operating Activities
(Dollars in thousands)
(Unaudited)
                 
    Six Months Ended  
    June 30,  
    2006     2005  
Free Cash Flow
  $ 5,066     $ (8,443 )
Capital expenditures
    104,781       111,878  
Other expenses
    (2,864 )     (3,948 )
Non-cash, share-based compensation charges
    (2,053 )     (541 )
Change in assets and liabilities, net
    2,797       4,180  
 
           
Net cash flows provided by operating activities
  $ 107,727     $ 103,126  
 
           
 
    Note: Certain reclassifications have been made to prior period amounts to conform to the current period presentation.
(7) Calculation – Free Cash Flow
(Dollars in thousands)
(Unaudited)
                 
    Three Months Ended  
    June 30,  
    2006     2005  
Adjusted OIBDA
  $ 114,932     $ 105,910  
Cash taxes
    (56 )     (104 )
Capital expenditures
    (57,162 )     (57,089 )
Interest expense, net
    (56,890 )     (50,136 )
 
           
Free Cash Flow
  $ 824     $ (1,419 )
 
           
                 
    Six Months Ended  
    June 30,  
    2006     2005  
Adjusted OIBDA
  $ 222,501     $ 205,034  
Cash taxes
    (112 )     (189 )
Capital expenditures
    (104,781 )     (111,878 )
Interest expense, net
    (112,542 )     (101,410 )
 
           
Free Cash Flow
  $ 5,066     $ (8,443 )
 
           

Page 11 of 12


 

(8) Summary Operating Statistics (Unaudited)
                         
    Actual     Actual     Actual  
    June 30,     March 31,     June 30,  
    2006     2006     2005  
Estimated homes passed
    2,813,000       2,811,000       2,800,000  
Total revenue generating units (RGUs)(a)
    2,478,000       2,469,000       2,327,000  
Quarterly net RGU additions
    9,000       52,000       29,000  
RGU penetration(b)
    88.1 %     87.8 %     83.1 %
Total monthly revenue per RGU(c)
  $ 40.75     $ 39.48     $ 39.98  
 
                       
Customer relationships(d)
    1,459,000       1,479,000       1,489,000  
 
                       
Video
                       
Basic subscribers
    1,400,000       1,422,000       1,446,000  
Quarterly net basic subscriber (losses) gains
    (22,000 )     (1,000 )     (15,000 )
Basic penetration(e)
    49.8 %     50.6 %     51.6 %
Digital customers
    496,000       497,000       455,000  
Quarterly net digital customer additions
    (1,000 )     3,000       25,000  
Digital penetration(f)
    35.4 %     35.0 %     31.5 %
Monthly video revenue per basic subscriber(g)
  $ 52.65     $ 50.90     $ 49.52  
 
                       
Data
                       
Data customers
    516,000       504,000       426,000  
Quarterly net data customer additions
    12,000       26,000       19,000  
Data penetration(h)
    18.3 %     17.9 %     15.2 %
Monthly data revenue per data customer(i)
  $ 37.79     $ 37.40     $ 38.35  
 
                       
Phone
                       
Estimated marketable phone homes(j)
    1,700,000       1,575,000        
Phone customers
    66,000       46,000        
Quarterly net phone customer additions
    20,000       24,000        
Total monthly revenue per basic subscriber(k)
  $ 71.44     $ 67.80     $ 63.60  
 
Note:   Certain reclassifications have been made to prior period amounts to conform to the current period presentation.
 
(a)   Total of basic subscribers and digital, data and phone customers at the end of each period.
 
(b)   RGUs as a percentage of estimated homes passed.
 
(c)   Average monthly revenues for the last three months of the period divided by average RGUs for such period.
 
(d)   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.
 
(e)   Basic subscribers as a percentage of estimated homes passed.
 
(f)   Digital customers as a percentage of basic subscribers.
 
(g)   Average monthly video revenues for the last three months of the period divided by average basic subscribers for such period.
 
(h)   Data customers as a percentage of estimated homes passed.
 
(i)   Average monthly data revenue for the last three months of the period divided by average data customers for such period.
 
(j)   Estimated number of homes to which the Company is currently marketing phone service.
 
(k)   Average monthly revenues for the last three months of the period divided by average basic subscribers for such period.

Page 12 of 12