UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
or
[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Commission File Number: 0-18307
Northland Cable Properties Eight Limited Partnership
| Washington | 91-1423516 | |
|
|
||
| (State of Organization) | (I.R.S. Employer Identification No.) | |
| 101 Stewart Street, Suite 700, Seattle, Washington | 98101 | |||
|
|
||||
| (Address of Principal Executive Offices) | (Zip Code) |
(206) 623-1351
N/A
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes X No
Indicate by checkmark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act.)
Yes No X
PART 1 FINANCIAL INFORMATION
ITEM 1. Financial Statements
NORTHLAND CABLE PROPERTIES EIGHT LIMITED PARTNERSHIP
BALANCE SHEETS (UNAUDITED)
| June 30, | December 31, | ||||||||||
| 2003 | 2002 | ||||||||||
ASSETS |
|||||||||||
Cash |
$ | 538,157 | $ | 302,472 | |||||||
Accounts receivable |
112,790 | 145,039 | |||||||||
Due from affiliates |
4,488 | 27,587 | |||||||||
Prepaid expenses |
42,858 | 27,391 | |||||||||
System sale receivable |
181,969 | | |||||||||
Property and equipment, net of accumulated
depreciation of $7,346,120 and $6,808,895,
respectively |
3,470,664 | 3,803,399 | |||||||||
Franchise agreements, net of accumulated amortization
of $2,047,659 |
3,321,069 | 3,321,069 | |||||||||
Loan fees, net of accumulated amortization of $60,017
and $58,142, respectively |
1,925 | 3,800 | |||||||||
Assets of discontinued operations |
| 2,010,715 | |||||||||
Total assets |
$ | 7,673,920 | $ | 9,641,472 | |||||||
LIABILITIES AND PARTNERS CAPITAL (DEFICIT) |
|||||||||||
Accounts payable and accrued expenses |
$ | 421,053 | $ | 336,206 | |||||||
Due to General Partner and affiliates |
37,358 | 34,990 | |||||||||
Deposits |
5,900 | 4,751 | |||||||||
Subscriber prepayments |
185,893 | 166,389 | |||||||||
Term loan |
4,857,696 | 8,213,663 | |||||||||
Liabilities of discontinued operations |
| 149,710 | |||||||||
Total liabilities |
5,507,900 | 8,905,709 | |||||||||
Partners capital (deficit): |
|||||||||||
General Partner: |
|||||||||||
Contributed capital, net |
1,000 | 1,000 | |||||||||
Accumulated deficit |
(59,558 | ) | (73,861 | ) | |||||||
| (58,558 | ) | (72,861 | ) | ||||||||
Limited Partners: |
|||||||||||
Contributed capital, net |
8,120,820 | 8,120,820 | |||||||||
Accumulated deficit |
(5,896,242 | ) | (7,312,196 | ) | |||||||
| 2,224,578 | 808,624 | ||||||||||
Total partners capital |
2,166,020 | 735,763 | |||||||||
Total liabilities and partners capital |
$ | 7,673,920 | $ | 9,641,472 | |||||||
The accompanying notes are an integral part of these balance sheets.
NORTHLAND CABLE PROPERTIES EIGHT LIMITED PARTNERSHIP
STATEMENTS OF OPERATIONS (UNAUDITED)
| For the six months ended June 30, | |||||||||||
| 2003 | 2002 | ||||||||||
Service revenues |
$ | 2,038,294 | $ | 2,094,541 | |||||||
Expenses: |
|||||||||||
Operating (including $36,017
and $45,160, to affiliates in 2003
and 2002, respectively), excluding
depreciation and amortization shown below |
187,139 | 185,984 | |||||||||
General and administrative (including
$221,179 and $250,516 to affiliates
in 2003 and 2002, respectively) |
526,678 | 526,281 | |||||||||
Programming (including $18,399
and $26,712 to affiliates in 2003
and 2002, respectively) |
587,053 | 583,840 | |||||||||
Depreciation and amortization |
537,227 | 517,246 | |||||||||
| 1,838,097 | 1,813,351 | ||||||||||
Income from operations |
200,197 | 281,190 | |||||||||
Other income (expense): |
|||||||||||
Interest expense |
(109,900 | ) | (158,095 | ) | |||||||
Interest income and other, net |
1,033 | 575 | |||||||||
Unrealized gain on interest rate swap agreements |
| 49,964 | |||||||||
Loss on disposal of assets |
(6,740 | ) | (3,002 | ) | |||||||
| (115,607 | ) | (110,558 | ) | ||||||||
Income from continuing operations |
$ | 84,590 | $ | 170,632 | |||||||
Discontinued
operations (Note 4) |
|||||||||||
Income (loss) from operations of La Conner system, net
(including gain on sale of system of $1,363,609 in 2003) |
1,345,667 | (27,592 | ) | ||||||||
Net income |
$ | 1,430,257 | $ | 143,040 | |||||||
Allocation of net income: |
|||||||||||
General Partner |
$ | 14,303 | $ | 1,430 | |||||||
Limited Partners |
$ | 1,415,954 | $ | 141,610 | |||||||
Net income per limited partnership unit: |
|||||||||||
(19,087 units) |
$ | 74 | $ | 7 | |||||||
Net income per $1,000 investment |
$ | 148 | $ | 14 | |||||||
The accompanying notes are an integral part of these statements.
NORTHLAND CABLE PROPERTIES EIGHT LIMITED PARTNERSHIP
STATEMENTS OF OPERATIONS (UNAUDITED)
| For the three months ended June 30, | |||||||||||
| 2003 | 2002 | ||||||||||
Service revenues |
$ | 1,019,775 | $ | 1,053,948 | |||||||
Expenses: |
|||||||||||
Operating (including $19,344
and $24,205 to affiliates in 2003
and 2002, respectively), excluding
depreciation and amortization shown below |
93,880 | 91,164 | |||||||||
General and administrative (including
$122,618 and $120,212 to affiliates
in 2003 and 2002, respectively) |
276,734 | 264,288 | |||||||||
Programming (including $10,144
and $8,628 to affiliates in 2003
and 2002, respectively) |
285,093 | 293,372 | |||||||||
Depreciation and amortization |
263,244 | 260,118 | |||||||||
| 918,951 | 908,942 | ||||||||||
Income from operations |
100,824 | 145,006 | |||||||||
Other income (expense): |
|||||||||||
Interest expense |
(58,729 | ) | (61,381 | ) | |||||||
Interest income and other, net |
434 | 79 | |||||||||
Loss on disposal of assets |
(6,739 | ) | | ||||||||
| (65,034 | ) | (61,302 | ) | ||||||||
Income from continuing operations |
$ | 35,790 | $ | 83,704 | |||||||
Discontinued operations (Note 4)
|
|||||||||||
Loss from operations of La Conner system, net |
| (2,702 | ) | ||||||||
Net income |
$ | 35,790 | $ | 81,002 | |||||||
Allocation of net income: |
|||||||||||
General Partner |
$ | 358 | $ | 810 | |||||||
Limited Partners |
$ | 35,432 | $ | 80,192 | |||||||
Net income per limited partnership unit: |
|||||||||||
(19,087 units) |
$ | 2 | $ | 4 | |||||||
Net income per $1,000 investment |
$ | 4 | $ | 8 | |||||||
The accompanying notes are an integral part of these statements.
NORTHLAND CABLE PROPERTIES EIGHT LIMITED PARTNERSHIP
STATEMENTS OF CASH FLOWS (UNAUDITED)
| For the six months ended June 30, | ||||||||||
| 2003 | 2002 | |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||
Net income |
$ | 1,430,257 | $ | 143,040 | ||||||
Adjustments to reconcile net income to
cash provided by operating activities: |
||||||||||
Depreciation and amortization |
568,172 | 602,712 | ||||||||
Amortization of loan costs |
1,875 | 6,293 | ||||||||
(Gain) loss on sale of assets |
(1,356,869 | ) | 3,002 | |||||||
Unrealized gain on interest rate swap agreements |
| (49,964 | ) | |||||||
(Increase) decrease in operating assets: |
||||||||||
Accounts receivable |
53,439 | (2,718 | ) | |||||||
Due from affiliates |
23,075 | (8,942 | ) | |||||||
Prepaid expenses |
(13,526 | ) | 24,639 | |||||||
Increase
(decrease) in operating liabilities |
||||||||||
Accounts payable and accrued expenses
|
(13,777 | ) | (90,357 | ) | ||||||
Due to General Partner and affiliates |
(5,856 | ) | (11,361 | ) | ||||||
Subscriber prepayments and deposits |
(26,106 | ) | 24,564 | |||||||
Net cash provided by operating activities |
660,684 | 640,908 | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||
Purchase of property and equipment |
(204,693 | ) | (210,258 | ) | ||||||
Proceeds from sale of system |
3,064,021 | | ||||||||
Net cash provided by (used in) investing activities |
2,859,328 | (210,258 | ) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||
Principal payments on borrowings |
(3,355,967 | ) | (237,575 | ) | ||||||
Loan Fees |
| (4,987 | ) | |||||||
Net cash used in financing activities |
(3,355,967 | ) | (242,562 | ) | ||||||
INCREASE IN CASH |
164,045 | 188,088 | ||||||||
CASH, beginning of period |
374,112 | 272,876 | ||||||||
CASH, end of period |
$ | 538,157 | $ | 460,964 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |
||||||||||
Cash paid during the period for interest |
$ | 145,186 | $ | 250,637 | ||||||
The accompanying notes are an integral part of these statements.
NORTHLAND CABLE PROPERTIES EIGHT LIMITED PARTNERSHIP
NOTES TO UNAUDITED FINANCIAL STATEMENTS
(1) Basis of Presentation
These unaudited financial statements are being filed in conformity with Rule 10-01 of Regulation S-X regarding interim financial statement disclosure and do not contain all of the necessary footnote disclosures required for a fair presentation of the balance sheets, statements of operations and statements of cash flows in conformity with accounting principles generally accepted in the United States of America. However, in the opinion of management, this data includes all adjustments, consisting only of normal recurring accruals, necessary to present fairly the Partnerships financial position at June 30, 2003, its statements of operations for the six and three months ended June 30, 2003 and 2002, and its statements of cash flows for the six months ended June 30, 2003 and 2002. Results of operations for these periods are not necessarily indicative of results to be expected for the full year. These financial statements and notes should be read in conjunction with the Partnerships Annual Report on Form 10-K for the year ended December 31, 2002.
Effective January 1, 2003, the Partnership adopted Statement of Financial Accounting Standards (SFAS) No. 143, Accounting for Asset Retirement Obligations, which addresses financial accounting and reporting for obligations associated with the retirement of tangible long lived assets and associated asset retirement obligations (ARO). Under the scope of this pronouncement, the Partnership has ARO associated with the removal of equipment from poles and headend sites that are leased from third parties. Based on managements analyses, the Partnership has concluded that for the reasons mentioned below, it is not able to reasonably estimate the fair values of the ARO. First, to operate the cable television network, the Partnership will always need to have equipment deployed at these poles and headend sites. Additionally, the Partnership has not historically incurred any ARO and, given the length of time in the future when any potential obligations might exist, management believes that estimating any probability at this time is not practical. As a result, upon adoption, of SFAS No. 143 the Partnership did not record any ARO associated with the obligation to remove the equipment.
On March 11, 2003, the Partnership sold the operating assets and franchise rights of its cable system in and around La Conner, Washington. The accompanying financial statements have been restated to report the discontinued operations of the Partnership, effected for this sale.
(2) Intangible Assets
In accordance with the provisions of SFAS No. 142, Goodwill and Other Intangible Assets, the Partnership does not amortize goodwill or any other intangible assets determined to have indefinite lives. The Partnership has determined that its franchises meet the definition of indefinite lived assets. The Partnership tests these assets for impairment on an annual basis during the fourth quarter, or on an interim basis if an event occurs or circumstances change that would reduce the fair value of a reporting unit below its carrying value or if the fair value of intangible assets with indefinite lives falls below their carrying value on an annual basis. The book value of the Partnerships intangible assets, effecting for the sale of the La Conner System described in note 4, is presented in the following table:
| June 30, 2003 | December 31, 2002 | ||||||||||||||||||||||||
| Gross | Net | Gross | Net | ||||||||||||||||||||||
| Carrying | Accumulated | Carrying | Carrying | Accumulated | Carrying | ||||||||||||||||||||
| Amount | Amortization | Amount | Amount | Amortization | Amount | ||||||||||||||||||||
Indefinite-lived
intangible assets: |
|||||||||||||||||||||||||
Franchises |
$ | 5,368,728 | $ | (2,047,659 | ) | $ | 3,321,069 | 5,368,728 | (2,047,659 | ) | 3,321,069 | ||||||||||||||
Definite-lived
intangible assets: |
|||||||||||||||||||||||||
Loan fees |
61,942 | (60,017 | ) | 1,925 | 61,942 | (58,142 | ) | 3,800 | |||||||||||||||||
| $ | 5,430,670 | $ | (2,107,676 | ) | $ | 3,322,994 | 5,430,670 | (2,105,801 | ) | 3,324,869 | |||||||||||||||
Amortization of loan fees is expected to be $1,925 for the remainder of 2003.
(3) Term Loan
In February 2003, the Partnership amended its term loan agreement to extend its maturity to June 30, 2004. The agreement requires principal payments of $200,000 per quarter and the maintenance of certain financial covenants, including a Funded Debt to Cash Flow Ratio of no more than 4.25 to 1, a Cash Flow Coverage Ratio of no less than 1.10 to 1, and a limitation on the maximum amount of annual capital expenditures of $1,200,000, among other restrictions. As of June 30, 2003, the Partnership was in compliance with the terms of its Partnership agreement.
As of the date of this filing, the balance under the credit facility is $4,857,696, bearing interest at a LIBOR based rate of 4.125%. This interest rate expires September 30, 2003, at which time a new rate will be established. The above rates include a margin paid to the lender based on overall leverage, and may increase or decrease as the Partnerships leverage fluctuates.
In August 2003, the Partnership agreed to certain terms and conditions with its existing lender and amended its credit agreement. The terms of the amendment extend the maturity of the existing credit agreement to December 31, 2007 and modify the principal repayment schedule to require quarterly principal payments of $200,000 per quarter with the balance due upon maturity. Based on these terms, the Partnership is required to make principal payments during the remainder of 2003 through maturity according to the following schedule:
| Amended Principal | ||||
| Payments | ||||
2003 |
$ | 400,000 | ||
2004 |
800,000 | |||
2005 |
800,000 | |||
2006 |
800,000 | |||
2007 |
2,057,696 | |||
Total |
$ | 4,857,696 | ||
(4) System Sale
On March 11, 2003, the Partnership sold the operating assets and franchise rights of its cable system in and around the community of La Conner, Washington (the La Conner System). The La Conner System served approximately 1,600 subscribers, and was sold at a price of approximately $3,200,000 of which the Partnership received approximately $3,000,000 at closing. The sales price was adjusted at closing for the proration of certain revenues and expenses and approximately $200,000 is being held in escrow and will be released to the Partnership one year from the closing of the transaction, subject to general representations and warranties. Historically, the Partnership has entered into similarly structured transactions, and collected the amount held in escrow. Substantially all of the proceeds were used to pay down amounts outstanding under the Partnerships term loan agreement. The transaction resulted in the recognition of a gain of $1,363,609, which is included in discontinued operations in the accompanying statements of operations.
The sale was made pursuant to an offer by Wave Division Networks, LLC, which was formalized in a Purchase and Sale Agreement dated October 28, 2002. Based on the offer made by Wave Division Networks, LLC, management determined that acceptance would be in the best economic interest of the Partnership, and that the sale was not a result of declining or deteriorating operations nor was it necessary to create liquidity or reduce outstanding debt. It is the opinion of management that the Partnership could have continued existing operations and met all obligations as they became due.
The assets and liabilities attributable to the La Conner System as of December 31, 2002 have been reported as assets and liabilities from discontinued operations in the accompanying balance sheets, and consist of the following:
| As of | |||||
| December 31, 2002 | |||||
Cash |
$ | 71,640 | |||
Accounts receivable |
16,017 | ||||
Prepaid expenses |
1,941 | ||||
Property and equipment (net of accumulated
depreciation of $2,028,616) |
1,238,536 | ||||
Franchise agreements (net of accumulated
amortization of $716,725) |
682,581 | ||||
Total assets |
$ | 2,010,715 | |||
Accounts payable and accrued expenses |
102,951 | ||||
Deposits and subscriber prepayments |
46,759 | ||||
Total liabilities |
$ | 149,710 | |||
In addition, the revenue, expenses and other items attributable to the operations of the La Conner System for the period from January 1, 2003 to March 11, 2003 (the date of the sale of the La Conner System), and for the six and three months ended June 30, 2002 have been reported as discontinued operations in the accompanying statements of operations, and include the following:
| For the six months | |||||||||