Back to GetFilings.com



Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

 
[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the period ended September 30, 2003

or

 
[   ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from              to

Commission File Number: 0-18307

Northland Cable Properties Eight Limited Partnership


(Exact Name of Registrant as Specified in Charter)
     
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


(Registrant’s telephone number, including area code)

N/A


(Former name, former address and former fiscal year, if changed since last report)

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]


TABLE OF CONTENTS

PART 1 - FINANCIAL INFORMATION
ITEM 1. Financial Statements
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Continuing Operations
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk
ITEM 4. Controls and Procedures
PART II — OTHER INFORMATION
ITEM 1 Legal proceedings
ITEM 2 Changes in securities
ITEM 3 Defaults upon senior securities
ITEM 4 Submission of matters to a vote of security holders
ITEM 5 Other information
ITEM 6 Exhibits and Reports on Form 8-K
SIGNATURES
EXHIBIT 31.(A)
EXHIBIT 31.(B)
EXHIBIT 32.(A)
EXHIBIT 32.(B)


Table of Contents

PART 1 - FINANCIAL INFORMATION

ITEM 1. Financial Statements

NORTHLAND CABLE PROPERTIES EIGHT LIMITED PARTNERSHIP
BALANCE SHEETS - (UNAUDITED)

                     
        September 30,   December 31,
        2003   2002
       
 
ASSETS
               
Cash
  $ 533,086     $ 302,472  
Accounts receivable
    58,061       145,039  
Due from affiliates
          27,587  
Prepaid expenses
    46,273       27,391  
System sale receivable
    181,969        
Property and equipment, net of accumulated depreciation of $7,544,235 and $6,808,895, respectively
    3,282,441       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 $62,329 and $58,142, respectively
    23,901       3,800  
Assets of discontinued operations
          2,010,715  
 
   
     
 
Total assets
  $ 7,446,800     $ 9,641,472  
 
   
     
 
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT)
               
Accounts payable and accrued expenses
  $ 424,884     $ 336,206  
Due to General Partner and affiliates
    43,701       34,990  
Deposits
    5,150       4,751  
Subscriber prepayments
    138,972       166,389  
Term loan
    4,657,696       8,213,663  
Liabilities of discontinued operations
          149,710  
 
   
     
 
   
Total liabilities
    5,270,403       8,905,709  
 
   
     
 
Partners’ capital (deficit):
               
General Partner:
               
 
Contributed capital, net
    1,000       1,000  
 
Accumulated deficit
    (59,455 )     (73,861 )
 
   
     
 
 
    (58,455 )     (72,861 )
 
   
     
 
Limited Partners:
               
 
Contributed capital, net
    8,120,820       8,120,820  
 
Accumulated deficit
    (5,885,968 )     (7,312,196 )
 
   
     
 
 
    2,234,852       808,624  
 
   
     
 
   
Total partners’ capital
    2,176,397       735,763  
 
   
     
 
Total liabilities and partners’ capital
  $ 7,446,800     $ 9,641,472  
 
   
     
 

The accompanying notes are an integral part of these balance sheets.

 


Table of Contents

NORTHLAND CABLE PROPERTIES EIGHT LIMITED PARTNERSHIP
STATEMENTS OF OPERATIONS - (UNAUDITED)

                     
        For the nine months ended September 30,
       
        2003   2002
       
 
Service revenues
  $ 3,049,038     $ 3,122,956  
Expenses:
               
 
Operating (including $53,182 and $66,269, to affiliates in 2003 and 2002, respectively), excluding depreciation and amortization shown below
    278,939       285,424  
 
General and administrative (including $333,321 and $368,906 to affiliates in 2003 and 2002, respectively)
    800,034       791,758  
 
Programming (including $27,762 and $35,839 to affiliates in 2003 and 2002, respectively)
    885,427       875,395  
 
Depreciation and amortization
    805,341       779,196  
 
   
     
 
 
    2,769,741       2,731,773  
 
   
     
 
Income from operations
    279,297       391,183  
Other income (expense):
               
   
Interest expense
    (164,170 )     (181,379 )
   
Interest income and other, net
    1,967       1,829  
   
Loss on disposal of assets
    (22,127 )     (3,002 )
 
   
     
 
 
    (184,330 )     (182,552 )
 
   
     
 
Income from continuing operations
  $ 94,967     $ 208,631  
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       (34,948 )
 
   
     
 
Net income
  $ 1,440,634     $ 173,683  
 
   
     
 
Allocation of net income:
               
   
General Partner
  $ 14,406     $ 1,737  
 
   
     
 
   
Limited Partners
  $ 1,426,228     $ 171,946  
 
   
     
 
Net income per limited partnership unit:
               
(19,087 units)   $ 75     $ 9  
 
   
     
 
Net income per $1,000 investment
  $ 150     $ 18  
 
   
     
 

The accompanying notes are an integral part of these statements.

 


Table of Contents

NORTHLAND CABLE PROPERTIES EIGHT LIMITED PARTNERSHIP
STATEMENTS OF OPERATIONS - (UNAUDITED)

                     
        For the three months ended September 30,
       
        2003   2002
       
 
Service revenues
  $ 1,010,742     $ 1,028,415  
Expenses:
               
 
Operating (including $17,163 and $21,024 to affiliates in 2003 and 2002, respectively), excluding depreciation and amortization shown below
    91,799       99,438  
 
General and administrative (including $112,288 and $127,836 to affiliates in 2003 and 2002, respectively)
    273,356       265,478  
 
Programming (including $9,363 and $9,128 to affiliates in 2003 and 2002, respectively)
    298,374       291,553  
 
Depreciation and amortization
    268,114       261,950  
 
   
     
 
 
    931,643       918,419  
 
   
     
 
Income from operations
    79,099       109,996  
Other income (expense):
               
   
Interest expense
    (54,269 )     (73,157 )
   
Interest income and other, net
    935       1,255  
   
Loss on disposal of assets
    (15,387 )      
 
   
     
 
 
    (68,721 )     (71,902 )
 
   
     
 
Income from continuing operations
  $ 10,378     $ 38,094  
Discontinued operations (Note 4)
               
   
Loss from operations of La Conner system, net
          (7,451 )
 
   
     
 
Net income
  $ 10,378     $ 30,643  
 
   
     
 
Allocation of net income:
               
   
General Partner
  $ 104     $ 306  
 
   
     
 
   
Limited Partners
  $ 10,274     $ 30,337  
 
   
     
 
Net income per limited partnership unit:
               
(19,087 units)
  $ 1     $ 2  
 
   
     
 
Net income per $1,000 investment
  $ 2     $ 4  
 
   
     
 

The accompanying notes are an integral part of these statements.

 


Table of Contents

NORTHLAND CABLE PROPERTIES EIGHT LIMITED PARTNERSHIP
STATEMENTS OF CASH FLOWS - (UNAUDITED)

                     
        For the nine months ended September 30,
       
        2003   2002
       
 
CASH FLOWS FROM OPERATING ACTIVITIES:
               
Net income
  $ 1,440,634     $ 173,683  
Adjustments to reconcile net income to cash provided by operating activities:
               
 
Depreciation and amortization
    836,287       907,882  
 
Amortization of loan costs
    4,936       10,095  
 
(Gain) loss on sale of assets
    (1,341,482 )     3,002  
 
Unrealized gain on interest rate swap agreements
          (49,964 )
 
(Increase) decrease in operating assets:
               
   
Accounts receivable
    108,168       18,326  
   
Due from affiliates
    27,563       (11,700 )
   
Prepaid expenses
    (22,743 )     15,554  
 
Increase (decrease) in operating liabilities
               
   
Accounts payable and accrued expenses
    (10,269 )     (118,226 )
   
Due to General Partner and affiliates
    475       (8,891 )
   
Subscriber prepayments and deposits
    (73,777 )     (22,829 )
 
   
     
 
Net cash provided by operating activities
    969,792       916,932  
 
   
     
 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Purchase of property and equipment
    (294,585 )     (340,619 )
Proceeds from sale of system
    3,064,021        
 
   
     
 
Net cash provided by (used in) investing activities
    2,769,436       (340,619 )
 
   
     
 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Principal payments on borrowings
    (3,555,967 )     (411,394 )
Loan Fees
    (24,287 )     (4,987 )
 
   
     
 
Net cash used in financing activities
    (3,580,254 )     (416,381 )
 
   
     
 
INCREASE IN CASH
    158,974       159,932  
CASH, beginning of period
    374,112       272,876  
 
   
     
 
CASH, end of period
  $ 533,086     $ 432,808  
 
   
     
 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
               
 
Cash paid during the period for interest
  $ 196,395     $ 320,817  
 
   
     
 

The accompanying notes are an integral part of these statements.

 


Table of Contents

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 Partnership’s financial position at September 30, 2003, its statements of operations for the nine and three months ended September 30, 2003 and 2002, and its statements of cash flows for the nine months ended September 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 Partnership’s 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 management’s 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.

Certain prior period amounts have been reclassified to conform to the current period presentation. This includes reclassification of unrealized gains and losses on interest rate swap agreements, which were previously classified in a separate financial statement caption within other income (expense), to the interest expense financial statement caption.

(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. The book value of the Partnership’s intangible assets, effecting for the sale of the La Conner System described in note 4, is presented in the following table:

 


Table of Contents

                                                   
      September 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
    86,230       (62,329 )     23,901       61,942       (58,142 )     3,800  
 
 
   
     
     
     
     
     
 
 
  $ 5,454,958     $ (2,109,988 )   $ 3,344,970       5,430,670       (2,105,801 )     3,324,869  
 
   
     
     
     
     
     
 

     Amortization of loan fees for the remainder of 2003 through the remaining term of the related debt is expected to be as follows:

         
2003
  $ 2,333  
2004
    5,392  
2005
    5,392  
2006
    5,392  
2007
    5,392  
 
   
 
 
  $ 23,901  
 
   
 

(3) Term Loan

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
  $ 200,000  
 
2004
    800,000  
 
2005
    800,000  
 
2006
    800,000  
 
2007
    2,057,696  
 
   
 
Total
  $ 4,657,696  
 
   
 

The agreement also requires the maintenance of certain financial covenants, including a Funded Debt to Cash Flow Ratio of no more than 4.00 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 September 30, 2003, the Partnership was in compliance with the terms of its amended credit agreement.

As of the date of this filing, the balance under the credit facility is $4,657,696, bearing interest at a LIBOR based rate of 4.1875%. This interest rate expires December 31, 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 Partnership’s leverage fluctuates.

 


Table of Contents

(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 Partnership’s 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 nine and three months ended September 30, 2002 have been reported as discontinued operations in the accompanying statements of operations, and include the following:

 


Table of Contents