Back to GetFilings.com
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
/X/ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the quarterly period ended June 30, 2002
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 Registrant; State of Incorporation; IRS Employer
Number Address and Telephone Number Identification No.
- --------------- ----------------------------------- ------------------
1-14764 Cablevision Systems Corporation 11-3415180
Delaware
1111 Stewart Avenue
Bethpage, New York 11714
(516) 803-2300
1-9046 CSC Holdings, Inc. 11-2776686
Delaware
1111 Stewart Avenue
Bethpage, New York 11714
(516) 803-2300
Indicate by check mark whether the registrants (1) have 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
registrants were required to file such reports), and (2) have been subject to
such filing requirements for the past 90 days.
Cablevision Systems Corporation Yes /X/ No / /
CSC Holdings, Inc. Yes /X/ No / /
Number of shares of common stock outstanding as of August 2, 2002:
Cablevision NY Group Class A Common Stock - 133,351,983
Cablevision NY Group Class B Common Stock - 42,145,986
Rainbow Media Group Class A Common Stock - 83,682,540
Rainbow Media Group Class B Common Stock - 21,072,993
CSC Holdings, Inc. Common Stock - 1,000
PART I. FINANCIAL INFORMATION
For information required by Item 1 and Item 2, refer to Index to Financial
Statements on page 7.
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company is exposed to market risks from changes in certain equity security
prices and interest rates. The Company's exposure to interest rate movements
results from its use of floating and fixed rate debt to fund its working
capital, capital expenditures, and other operational and investment
requirements. To manage interest rate risk, the Company has entered into
interest rate swap contracts to adjust the proportion of total debt that is
subject to variable and fixed interest rates. Such contracts fix the borrowing
rates on floating rate debt to provide an economic hedge against the risk of
rising rates and/or convert fixed rate borrowings to variable rates to provide
an economic hedge against the risk of higher borrowing costs in a declining
interest rate environment. In addition, from time to time the Company may
utilize short-term interest rate lock agreements to hedge the risk that the cost
of a future issuance of fixed rate debt may be adversely affected by changes in
interest rates. The Company does not enter into interest rate swap contracts for
speculative or trading purposes.
The Company's exposure to changes in equity security prices stems primarily from
the AT&T Corp., Charter Communications, Inc., AT&T Wireless Services, Inc., and
Adelphia Communications Corporation common stock held by the Company. The
Company has entered into prepaid forward contracts to hedge its equity price
risk and to monetize the value of these securities. These contracts, at
maturity, are expected to offset negative changes in the fair value of these
securities, while allowing for certain upside appreciation potential. In the
event of an early termination of such contracts, however, the Company would be
obligated to repay the monetization indebtedness less the sum of the fair value
of the underlying stock and the fair value of the equity collar, calculated at
the termination date. (See Liquidity and Financial Resources - Obligations Under
Derivative Contracts for a discussion of the early termination of some of our
Adelphia Communications monetization contracts.) The underlying stock and equity
collars are carried at fair market value on the Company's consolidated balance
sheet and the monetization indebtedness is carried at its accreted value.
FAIR VALUE OF DEBT: Based on the level of interest rates prevailing at June 30,
2002, the carrying value of the Company's fixed rate debt and redeemable
preferred stock of $6,001.2 million exceeded its fair value of $4,575.3 million
by approximately $1,425.9 million. The fair value of these financial instruments
is estimated based on reference to quoted market prices for these or comparable
securities. The Company's floating rate borrowings bear interest at current
market rates and thus approximate fair value. The effect of a hypothetical 100
basis point decrease in interest rates prevailing at June 30, 2002 would
increase the estimated fair value of fixed rate debt and redeemable preferred
stock instruments by approximately $272.4 million. This estimate is based on the
assumption of an immediate and parallel shift in interest rates across all
maturities. Changes in the fair value of these securities are expected to be
offset economically by changes in the fair value of the interest rate swap
contracts to the extent these securities are hedged.
2
INTEREST RATE DERIVATIVE CONTRACTS: As of June 30, 2002, the Company had
outstanding interest rate swap contracts to convert fixed rate debt to floating
rate debt covering a total notional principal amount of $1,055.0 million. As of
June 30, 2002, the fair market value of these interest rate swap contracts was
approximately $19.5 million, a net receivable position, as reflected under
derivative contracts in the Company's consolidated balance sheet. Assuming an
immediate and parallel shift in interest rates across the yield curve, a 100
basis point increase in interest rates from June 30, 2002 prevailing levels
would decrease the fair market value of these contracts by approximately $13.8
million to a net receivable position of $5.7 million.
In addition, the Company had outstanding prepaid interest rate swap contracts
with a notional value of $1,115.0 million entered into in connection with its
monetization transactions. As of June 30, 2002, such contracts had a fair market
value of $177.4 million, a net liability position, reflected as liabilities
under derivative contracts in the Company's consolidated balance sheet. Assuming
an immediate and parallel shift in interest rates across the yield curve, a 100
basis point increase in interest rates from June 30, 2002 prevailing levels
would decrease the fair market value of these contracts by approximately $34.5
million to a liability of $211.9 million.
EQUITY PRICE RISK: As of June 30, 2002, the fair market value and the carrying
value of the Company's holdings of AT&T, Charter Communications, AT&T Wireless
and Adelphia Communications common stock aggregated $602.5 million. Assuming a
10% change in price, the potential change in the fair value of these investments
would be approximately $60.3 million. As of June 30, 2002, the net fair value
and the carrying value of the equity collar component of the prepaid forward
contracts entered into to hedge the equity price risk of AT&T, Charter
Communications, AT&T Wireless and Adelphia Communications aggregated $663.6
million, a net receivable position. The maturities of these prepaid forward
contracts, all of which were entered into in 2001, are summarized in the
following table:
# of Shares
Security Deliverable Maturity
----------------------- ----------- --------
AT&T 22,130,466 2005
22,130,466 2006
Charter Communications 1,862,229 2005
5,586,687 2006
3,724,460 2007
AT&T Wireless 7,121,583 2005
7,121,583 2006
Adelphia Communications 1,010,000 2005
3
PART II. OTHER INFORMATION
Item 1. LEGAL PROCEEDINGS
We are party to various lawsuits, some involving substantial amounts. Management
does not believe that the resolution of such lawsuits will have a material
adverse impact on our financial position.
On April 25, 2001, At Home Corporation commenced a lawsuit in the Court of
Chancery of the State of Delaware alleging that Cablevision had breached its
obligations under certain agreements with At Home. The suit seeks a variety of
remedies including: recision of the agreements between At Home and Cablevision
and cancellation of all warrants currently held by Cablevision, damages, and/or
an order prohibiting Cablevision from continuing to offer its Optimum Online
service and requiring it to convert its Optimum Online customers to the
Optimum@Home service and to roll out the Optimum@Home service. Cablevision has
filed an answer to the complaint denying the material allegations and asserting
various affirmative defenses. On September 28, 2001, At Home filed a petition
for reorganization in federal bankruptcy court.
On January 8, 2002, At Home terminated its At Home service to all of
Cablevision's Optimum@Home subscribers. In a letter dated January 9, 2002,
Cablevision advised At Home that such termination of service constituted an
election by At Home to terminate the existing master distribution agreement
entered into by and between Cablevision and At Home and all other related
agreements.
On April 29, 2002, Yankees Entertainment & Sports Network, LLC (the "YES
Network") filed a complaint against the Company in the United States District
Court, Southern District of New York. The complaint arises from the failure of
the YES Network and the Company to reach agreement on the carriage of
programming of the YES Network (primarily New York Yankees baseball games) on
the Company's cable television systems. The complaint alleges a variety of
anticompetitive acts. The complaint seeks declaratory judgments as to violations
of laws, treble damages and injunctive relief, including an injunction requiring
the Company to carry the YES Network on its cable television systems. The
Company believes that the claims set forth in the complaint are without merit
and intends to vigorously contest the lawsuit.
In August 2002, purported class actions naming as defendants the Company and
each of its directors were filed in the Delaware Chancery Court. The actions,
which allege breach of fiduciary duties and breach of contract with respect
to the exchange of the Rainbow Media Group tracking stock for Cablevision NY
Group common stock, were purportedly brought on behalf of all holders of
publicly traded shares of Rainbow Media Group tracking stock. The actions
seek to (i) enjoin the exchange of Rainbow Media Group tracking stock for
Cablevision NY Group common stock, (ii) enjoin any sales of "RMG assets", or,
in the alternative, award rescissory damages, (iii) if the exchange is
completed, rescind it or award rescissory damages, (iv) award compensatory
damages, and (v) award costs and disbursements. The Company believes the
claims are without merit and intends to vigorously contest the lawsuits.
Item 4. Submission of Matters to a Vote of Security Holders
The Company's Annual Meeting of Stockholders was held on June 4, 2002.
4
The following matters were voted upon at the Company's Annual Meeting of
Stockholders:
ELECTION OF DIRECTORS:
Class A Directors:
Charles D. Ferris: For: 112,532,957
Votes withheld: 1,983,975
Richard H. Hochman: For: 112,886,543
Votes withheld: 1,630,389
Victor Oristano: For: 112,868,297
Votes withheld: 1,648,635
Vincent Tese: For: 112,732,363
Votes withheld: 1,784,569
Class B Directors:
William J. Bell Thomas C. Dolan For: 526,824,825
Charles F. Dolan Robert S. Lemle Votes withheld: 0
James L. Dolan Sheila A. Mahony
Patrick F. Dolan John Tatta
Each nominee for election by the Class B common stockholders
received the same vote as indicated above.
RATIFICATION AND APPROVAL OF KPMG LLP
Class A Common Stock: For: 136,555,485
Against: 2,495,662
Abstain: 68,712
Class B Common Stock: For: 526,824,825
Against: 0
Abstain: 0
Item 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits.
None.
(b) Reports on Form 8-K.
Cablevision Systems Corporation filed Current Reports on Form 8-K with the
Commission on May 1, 2002 and June 26, 2002.
CSC Holdings, Inc. filed Current Reports on Form 8-K with the Commission on
May 1, 2002 and June 26, 2002.
5
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrants have duly caused this report to be signed on their behalf by the
undersigned thereunto duly authorized.
CABLEVISION SYSTEMS CORPORATION
CSC HOLDINGS, INC
Date: August 14, 2002 By: /s/ William J. Bell
---------------------------------------
William J. Bell as Vice Chairman,
Director and Principal Financial
Officer of Cablevision Systems
Corporation and CSC Holdings, Inc.
Date: August 14, 2002 By: /s/ Andrew B. Rosengard
---------------------------------------
Andrew B.Rosengard as
Executive Vice President, Finance and
Principal Accounting Officer of
Cablevision Systems Corporation and
CSC Holdings, Inc.
6
INDEX TO FINANCIAL STATEMENTS
Page
----
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
Item 1. Financial Statements
Condensed Consolidated Balance Sheets -
June 30, 2002 (unaudited) and December 31, 2001......................I-1
Condensed Consolidated Statements of Operations -
Three and Six Months Ended June 30, 2002 and 2001 (unaudited)........I-3
Condensed Consolidated Statements of Cash Flows -
Six Months Ended June 30, 2002 and 2001 (unaudited)..................I-4
Notes to Condensed Consolidated Financial Statements (unaudited).....I-5
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations............................................I-27
CSC HOLDINGS, INC. AND SUBSIDIARIES
Item 1. Financial Statements
Condensed Consolidated Balance Sheets -
June 30, 2002 (unaudited) and December 31, 2001......................II-1
Condensed Consolidated Statements of Operations -
Three and Six Months Ended June 30, 2002 and 2001 (unaudited)........II-3
Condensed Consolidated Statements of Cash Flows -
Six Months Ended June 30, 2002 and 2001 (unaudited)..................II-4
Notes to Condensed Consolidated Financial Statements (unaudited).....II-5
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations............................................II-15
7
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
June 30, December 31,
2002 2001
------------ ------------
(unaudited)
ASSETS
Current Assets
Cash and cash equivalents ................................................ $ 224,910 $ 107,990
Accounts receivable trade (less allowance for doubtful accounts of
$52,389 and $31,244) ................................................... 342,180 335,808
Notes and other receivables, current ..................................... 62,130 73,894
Inventory, prepaid expenses and other current assets ..................... 217,647 223,859
Feature film inventory, net .............................................. 85,285 71,248
Advances to affiliates ................................................... 26,841 120,691
Derivative contracts, current ............................................ 13,401 5,378
------------ ------------
Total current assets ................................................... 972,394 938,868
Property, plant and equipment, net ......................................... 4,386,287 4,077,726
Investments in affiliates .................................................. 68,963 78,710
Advances to affiliates, long-term .......................................... 147,183 94,087
Investment securities available-for-sale ................................... 56 158
Investment securities pledged as collateral ................................ 602,502 1,527,890
Other investments .......................................................... 20,287 20,483
Notes and other receivables ................................................ 85,370 72,744
Derivative contracts ....................................................... 669,650 262,317
Other assets ............................................................... 26,441 21,623
Long-term feature film inventory, net ...................................... 374,933 344,949
Deferred carriage fees, net ................................................ 174,687 178,836
Franchises, net of accumulated amortization of $1,092 and $971,481 ......... 732,432 732,313
Affiliation, broadcast and other agreements, net of accumulated amortization
of $258,721 and $235,182 ................................................. 231,468 167,104
Excess costs over fair value of net assets acquired and other intangible
assets, net of accumulated amortization of $199,292 and $997,387 ........... 1,499,727 1,584,967
Deferred financing, acquisition and other costs, net of accumulated
amortization of $40,875 and $60,687 ...................................... 113,766 114,025
------------ ------------
$ 10,106,146 $ 10,216,800
============ ============
See accompanying notes to condensed consolidated financial statements.
I-1
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(continued)
June 30, December 31,
2002 2001
------------ ------------
(unaudited)
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
Current Liabilities
Accounts payable ......................................................... $ 380,674 $ 459,957
Accrued liabilities ...................................................... 816,666 954,201
Accounts payable to affiliates ........................................... 36,031 6,988
Feature film and contract obligations .................................... 76,171 64,759
Current portion of bank debt ............................................. 79,570 3,694
Current portion of capital lease obligations ............................. 23,057 30,334
------------ ------------
Total current liabilities .............................................. 1,412,169 1,519,933
Feature film and contract obligations, long-term ........................... 330,268 315,560
Deferred revenue ........................................................... 114,137 137,228
Deferred tax liability ..................................................... - 66,622
Liabilities under derivative contracts ..................................... 177,439 226,295
Other long-term liabilities ................................................ 152,426 150,304
Bank debt, long-term ....................................................... 1,774,000 1,041,347
Collateralized indebtedness ................................................ 1,208,971 1,572,372
Senior notes and debentures ................................................ 3,691,309 3,690,845
Subordinated notes and debentures .......................................... 599,091 599,054
Capital lease obligations, long-term ....................................... 80,396 73,905
------------ ------------
Total liabilities ........................................................ 9,540,206 9,393,465
------------ ------------
Minority interests ......................................................... 854,163 864,947
------------ ------------
Preferred Stock of CSC Holdings, Inc. ...................................... 1,544,294 1,544,294
------------ ------------
Commitments and contingencies
Stockholders' deficiency:
Preferred Stock, $.01 par value, 50,000,000 shares authorized,
none issued ............................................................ - -
CNYG Class A Common Stock, $.01 par value, 800,000,000 shares
authorized, 133,351,983 and 133,261,950 shares issued and outstanding .. 1,334 1,333
CNYG Class B Common Stock, $.01 par value, 320,000,000 shares
authorized, 42,145,986 shares issued and outstanding ................... 421 421
RMG Class A Common Stock, $.01 par value, 600,000,000 shares
authorized, 83,682,540 and 73,611,620 shares issued and outstanding .... 837 736
RMG Class B Common Stock, $.01 par value, 160,000,000 shares
authorized, 21,072,993 shares issued and outstanding ................... 211 211
Paid-in capital .......................................................... 1,075,779 974,709
Accumulated deficit ...................................................... (2,911,099) (2,563,316)
------------ ------------
Total stockholders' deficiency ........................................... (1,832,517) (1,585,906)
------------ ------------
$ 10,106,146 $ 10,216,800
============ ============
See accompanying notes to condensed consolidated financial statements.
I-2
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share data)
(Unaudited)
Six Months Ended June 30, Three Months Ended June 30,
---------------------------- -----------------------------
2002 2001 2002 2001
------------ ------------ ------------- ------------
Revenues, net (including retail electronics
sales of $271,686, $307,070, $132,144 and
$156,207) ................................ $ 2,167,726 $ 2,105,072 $ 1,065,556 $ 1,059,064
------------ ------------ ------------ ------------
Operating expenses:
Technical and operating .................. 831,020 829,181 362,316 380,261
Retail electronics cost of sales ......... 221,022 245,439 107,529 124,310
Selling, general and administrative ...... 562,339 555,614 273,198 271,344
Restructuring charges .................... 4,465 - 4,465 -
Depreciation and amortization ............ 432,291 488,104 221,221 240,158
------------ ------------ ------------ ------------
2,051,137 2,118,338 968,729 1,016,073
------------ ------------ ------------ ------------
Operating income (loss) ................ 116,589 (13,266) 96,827 42,991
------------ ------------ ------------ ------------
Other income (expense):
Interest expense ......................... (256,067) (269,991) (133,013) (132,607)
Interest income .......................... 14,657 9,115 10,761 6,181
Equity in net loss of affiliates ......... (22,245) (11,343) (12,543) (6,342)
Gain on sale of cable assets and
programming interests, net ............. - 2,178,080 - 744,588
Write-off of deferred financing costs .... (620) (12,990) - (6,610)
Impairment charges on investments ........ (213) (311) (213) (58)
Gain (loss) on investments, net .......... (925,388) 189,743 (506,938) (25,089)
Gain (loss) on derivative contracts, net . 818,075 (13,021) 522,536 (12,056)
Loss on early extinguishment of debt ..... (17,237) - (17,237) -
Minority interests ....................... (121,962) (306,402) (74,853) (278,655)
Miscellaneous, net ....................... (8,434) (7,038) (3,727) (3,887)
------------ ------------ ------------ ------------
(519,434) 1,755,842 (215,227) 285,465
------------ ------------ ------------ ------------
Income (loss) before income taxes .......... (402,845) 1,742,576 (118,400) 328,456
Income tax benefit (expense) ............. 55,062 (376,211) 20,247 (89,966)
------------ ------------ ------------ ------------
Net income (loss) .......................... $ (347,783) $ 1,366,365 $ (98,153) $ 238,490
============ ============ ============ ============
EARNINGS (LOSS) PER SHARE:
CNYG COMMON STOCK
Earnings (losses) attributable to common
stock .................................. $ (358,374) $ 1,015,086 $ (103,404) $ (121,740)
============ ============ ============ ============
Basic net income (loss) per common share.. $ (2.04) $ 5.80 $ (.59) $ (.69)
============ ============ ============ ============
Basic weighted average common shares (in
thousands) ............................. 175,462 175,119 175,481 175,194
============ ============ ============ ============
Diluted net income (loss) per common share $ (2.04) $ 5.70 $ (.59) $ (.69)
============ ============ ============ ============
Diluted weighted average common shares (in
thousands) ............................. 175,462 178,150 175,481 175,194
============ ============ ============ ============
RMG COMMON STOCK
Earnings attributable to common stock .... $ 10,591 $ 351,279 $ 5,251 $ 360,230
============ ============ ============ ============
Basic net income per common share ........ $ .11 $ 4.01 $ .05 $ 4.11
============ ============ ============ ============
Basic weighted average common shares (in
thousands) ............................. 95,163 87,571 95,583 87,620
============ ============ ============ ============
Diluted net income per common share ...... $ .11 $ 3.96 $ .05 $ 4.04
============ ============ ============ ============
Diluted weighted average common shares (in
thousands) ............................. 96,527 89,203 96,595 89,125
============ ============ ============ ============
See accompanying notes to condensed consolidated financial statements.
I-3
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Six Months Ended June 30, 2002 and 2001
(Dollars in thousands)
(Unaudited)
2002 2001
------------ ------------
Cash flows from operating activities:
Net income (loss) ........................................................ $ (347,783) $ 1,366,365
Adjustments to reconcile net income (loss) to net cash used in operating
activities:
Depreciation and amortization .......................................... 432,291 488,104
Equity in net loss of affiliates ....................................... 22,245 11,343
Minority interests ..................................................... 34,704 219,144
Gain on sale of cable assets and programming interests, net ............ - (2,178,080)
Unrealized (gain) loss on investments, net ............................. 925,388 (189,743)
Impairment charges on investments ...................................... 213 311
Write-off of deferred financing costs .................................. 620 12,990
Unrealized (gain) loss on derivative contracts ......................... (561,086) 13,021
Realized gain on derivative contracts .................................. (256,576) -
Loss on early extinguishment of debt ................................... 17,237 -
Amortization of deferred financing, discounts on indebtedness and other
deferred costs ....................................................... 35,407 5,268
Loss on sale of equipment .............................................. 6,578 1,783
Tax benefit from exercise of stock options ............................. 613 92,529
Changes in assets and liabilities, net of effects of acquisitions and
dispositions ........................................................... (345,215) (81,509)
------------ ------------
Net cash used in operating activities .................................. (35,364) (238,474)
------------ ------------
Cash flows from investing activities:
Net proceeds from sale of cable assets and programming interests ......... - 1,118,153
Capital expenditures ..................................................... (559,712) (660,280)
Proceeds from sale of equipment .......................................... 1,378 1,919
(Increase) decrease in investment securities and other investments ....... 196 (15,022)
Additions to intangible assets ........................................... (329) (303)
Increase in investments in affiliates, net ............................... (18,260) (18,849)
------------ ------------
Net cash provided by (used in) investing activities .................... (576,727) 425,618
------------ ------------
Cash flows from financing activities:
Proceeds from bank debt .................................................. 1,327,755 2,159,554
Repayment of bank debt ................................................... (519,226) (3,753,486)
Issuance of senior notes ................................................. - 996,790
Issuance of common stock ................................................. 2,218 7,084
Net proceeds from (repayments of) collateralized indebtedness ............ (54,813) 673,635
Payments on capital lease obligations and other debt ..................... (17,532) (20,084)
Additions to deferred financing and other costs .......................... (9,391) (45,303)
------------ ------------
Net cash provided by financing activities .............................. 729,011 18,190
------------ ------------
Net increase in cash and cash equivalents .................................. 116,920 205,334
Cash and cash equivalents at beginning of year ............................. 107,990 37,940
------------ ------------
Cash and cash equivalents at end of period ................................. $ 224,910 $ 243,274
============ ============
See accompanying notes to condensed consolidated financial statements.
I-4
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
NOTE 1. BASIS OF PRESENTATION
The accompanying unaudited condensed consolidated financial statements of
Cablevision Systems Corporation and its majority owned subsidiaries (the
"Company" or "Cablevision") have been prepared in accordance with the rules and
regulations of the Securities and Exchange Commission. Certain information and
footnote disclosures normally included in financial statements prepared in
accordance with generally accepted accounting principles have been condensed or
omitted.
NOTE 2. RESPONSIBILITY FOR INTERIM FINANCIAL STATEMENTS
The financial statements as of and for the three and six months ended June 30,
2002 and 2001 presented in this Form 10-Q are unaudited; however, in the opinion
of management, such statements include all adjustments, consisting solely of
normal recurring adjustments, necessary for a fair presentation of the results
for the periods presented.
The interim financial statements should be read in conjunction with the audited
consolidated financial statements and notes thereto included in the Company's
and CSC Holdings, Inc.'s Annual Report on Form 10-K for the year ended December
31, 2001.
The results of operations for the interim periods are not necessarily indicative
of the results that might be expected for future interim periods or for the full
year ending December 31, 2002.
NOTE 3. RECLASSIFICATIONS
Certain reclassifications have been made to the 2001 financial statements to
conform to the 2002 presentation.
NOTE 4. INCOME (LOSS) PER SHARE
Basic and diluted net loss per common share are computed by dividing net loss by
the weighted average number of common shares outstanding. Potential dilutive
common shares are not included in the computation as their effect would be
antidilutive.
Basic net income per share is computed by dividing net income by the weighted
average common stock outstanding during the period. Diluted net income per share
is computed by dividing net income by the weighted average common stock and
common stock equivalents outstanding during the period.
All per share amounts have been adjusted, for all years presented, to reflect
the tracking stock distribution in March 2001 as if it occurred on January 1,
2001. Per share information is presented individually for the Rainbow Media
Group ("RMG") common stock and the Cablevision NY Group ("CNYG") common stock.
I-5
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
Net income (loss) of Cablevision has been attributed to each class of common
stock based on the results of operations of the businesses and interests
attributed to CNYG and RMG excluding the net income or loss attributed to
parties other than Cablevision shareholders.
NOTE 5. CASH FLOWS
For purposes of the consolidated statements of cash flows, the Company considers
short-term investments with a maturity at date of purchase of three months or
less to be cash equivalents.
During the six months ended June 30, 2002 and 2001, the Company's non-cash
investing and financing activities and other supplemental data were as follows:
Six Months Ended June 30,
---------------------------
2002 2001
------------ ------------
Non-Cash Investing and Financing Activities:
Capital lease obligations ................................................ $ 16,746 $ 1,525
Receipt of marketable securities in connection with the sale of cable
assets ................................................................. - 893,500
Issuance of RMG Class A common stock in exchange for a portion of NBC's
interest in Rainbow Media Holdings ..................................... 98,514 48,742
Supplemental Data:
Cash interest paid ....................................................... 248,321 255,163
Income taxes paid (refunded), net ........................................ (23,289) 35,321
CNYG's non-cash investing and financing activities and other supplemental data
are presented below:
Six Months Ended June 30,
---------------------------
2002 2001
------------ ------------
Non-Cash Investing and Financing Activities:
Capital lease obligations ................................................ $ 16,746 $ 1,525
Receipt of marketable securities in connection with the sale of cable
assets ................................................................. - 893,500
Equity method investment activity attributed to RMG ...................... - (6,517)
Payments by CNYG on indebtedness attributed to RMG ....................... - (20,576)
Payments of interest attributed to RMG ................................... - (7,790)
Payments of stock plan obligations attributed to RMG ..................... - (9,184)
Attributed intangible assets in connection with NBC's exchange of an
interest in Rainbow Media Holdings for RMG Class A common stock, net
of taxes ............................................................... (1,883) 26,742
Contribution of feature film inventory from CNYG to RMG .................. - (4,332)
Other net contributions from RMG ......................................... - 1,034
Supplemental Data:
Cash interest paid ....................................................... 244,530 247,701
Income taxes paid (refunded), net ....................................... (17,356) 35,321
I-6
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
RMG's non-cash investing and financing activities and other supplemental data
are presented below:
Six Months Ended June 30,
---------------------------
2002 2001
------------ ------------
Non-Cash Investing and Financing Activities:
Equity method investment activity attributed to RMG ...................... $ - $ 6,517
Payments by CNYG on indebtedness attributed to RMG ....................... - 20,576
Payments by CNYG of interest attributed to RMG ........................... - 7,790
Payments by CNYG of stock plan obligations attributed to RMG ............. - 9,184
Attributed intangible assets in connection with NBC's exchange of an
interest in Rainbow Media Holdings for RMG Class A common stock, net of
taxes .................................................................. 8,034 14,234
Contribution of feature film inventory from CNYG to RMG .................. - 4,332
Other net distributions to CNYG .......................................... - (1,034)
Supplemental Data:
Cash interest paid ....................................................... 3,791 7,462
Income taxes paid (refunded), net ........................................ (5,933) -
NOTE 6. TRANSACTIONS
In March 2002, Rainbow Media Holdings, Inc., a subsidiary of the Company,
acquired Loral Space and Communications, Ltd.'s 50% interest in R/L DBS Company,
LLC for a purchase price of up to a present value of $33,000 payable only from a
percentage of revenues of R/L DBS' business, if any, or from any future sale of
all or part of the interests in or assets of R/L DBS. This purchase increased
Rainbow Media Holdings' ownership of R/L DBS to 100%. R/L DBS's results are
consolidated with those of the Company as of the date of acquisition.
In 2002, NBC-Rainbow Holding, Inc. exchanged a 5.0% interest in Rainbow Media
Holdings equity securities for 9,968,988 shares of Rainbow Media Group Class A
common stock of Cablevision (valued at $98,514). The acquisition of the 5.0% and
the 3.1% minority interest in 2002 and 2001, respectively, was accounted for as
a purchase. The excess of the purchase price over the net book value of assets
acquired of approximately $118,911 was allocated to the specific assets
acquired, in 2002, based upon an independent appraisal as follows:
Useful Total
Life RMG CNYG Company
------------- ---------- ---------- ----------
Property and equipment ............... 10 years $ 482 $ 217 $ 699
========== ========== ==========
AMORTIZED INTANGIBLE ASSETS:
Affiliation agreements ............. 10 years $ 70,313 $ 7,319 $ 77,632
Broadcast rights ................... 10 years 5,792 4,478 10,270
Other intangibles .................. 7 to 10 years 15,915 2,773 18,688
---------- ---------- ----------
$ 92,020 $ 14,570 $ 106,590
========== ========== ==========
UNAMORTIZED INTANGIBLE ASSETS:
Excess costs over the fair value of
net assets acquired .............. $ - $ 11,622 $ 11,622
========== ========== ==========
I-7
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
NOTE 7. RECENTLY ADOPTED ACCOUNTING STANDARDS
Effective January 1, 2002, the Company adopted Statement of Financial Accounting
Standards No. 142, Goodwill and Other Intangible Assets. Statement 142 requires
that goodwill and intangible assets with indefinite useful lives no longer be
amortized, but instead tested for impairment at least annually in accordance
with the provisions of Statement 142. Statement 142 requires that intangible
assets with definite useful lives be amortized over their respective estimated
useful lives to their estimated residual values, and reviewed for impairment. In
connection with the adoption of Statement 142, the Company ceased the
amortization of goodwill and intangible assets that were determined to have an
indefinite useful life and that had been acquired in a purchase business
combination. The Company did not record any impairment charges in connection
with the implementation of Statement 142.
Summarized below is pro forma net income and basic and diluted earnings per
share for the three and six months ended June 30, 2001 for each of CNYG and RMG
as adjusted for amortization expense that is no longer recorded in accordance
with Statement 142.
CNYG CNYG
---------------------------- ---------------------------
For the Six Months For the Three Months
Ended June 30, Ended June 30,
---------------------------- ---------------------------
2002 2001 2002 2001
------------- ------------ ------------ ------------
NET INCOME (LOSS):
Net income (loss) attributed to common stock,
as reported .................................. $ (358,374) $ 1,015,086 $ (103,404) $ (121,740)
Goodwill and franchise amortization,
net of taxes ............................... - 75,119 - 29,960
------------- ------------ ------------ ------------
Adjusted net income (loss) attributed to
common stock ................................. $ (358,374) $ 1,090,205 $ (103,404) $ (91,780)
============= ============ ============ ============
BASIC NET INCOME (LOSS) PER SHARE:
Net income (loss) attributed to common stock,
as reported .................................. $ (2.04) $ 5.80 $ (0.59) $ (0.69)
Goodwill and franchise amortization,
net of taxes ............................... - 0.43 - 0.17
------------- ------------ ------------ ------------
Adjusted net income (loss) attributed to
common stock ................................. $ (2.04) $ 6.23 $ (0.59) $ (0.52)
============= ============ ============ ============
DILUTED NET INCOME (LOSS) PER SHARE:
Net income (loss) attributed to common stock,
as reported .................................. $ (2.04) $ 5.70 $ (0.59) $ (0.69)
Goodwill and franchise amortization,
net of taxes ............................... - 0.42 - .17
------------- ------------ ------------ ------------
Adjusted net income (loss) attributed to
common stock ................................ $ (2.04) $ 6.12 $ (0.59) $ (0.52)
============= ============ ============ ============
I-8
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
RMG RMG
---------------------------- ---------------------------
For the Six Months For the Three Months
Ended June 30, Ended June 30,
---------------------------- ---------------------------
2002 2001 2002 2001
------------- ------------ ------------ ------------
NET INCOME:
Net income attributed to common stock, as
reported ..................................... $ 10,591 $ 351,279 $ 5,251 $ 360,230
Goodwill amortization, net of taxes ........ - 691 - 322
------------- ------------ ------------ ------------
Adjusted net income attributed to common stock.. $ 10,591 $ 351,970 $ 5,251 $ 360,552
============= ============ ============ ============
BASIC NET INCOME PER SHARE:
Net income attributed to common stock, as
reported ..................................... $ 0.11 $ 4.01 $ 0.05 $ 4.11
Goodwill amortization, net of taxes ........ - .01 - -
------------- ------------ ------------ ------------
Adjusted net income attributed to common stock.. $ 0.11 $ 4.02 $ 0.05 $ 4.11
============= ============ ============ ============
DILUTED NET INCOME PER SHARE:
Net income attributed to common stock, as
reported ..................................... $ 0.11 $ 3.96 $ 0.05 $ 4.04
Goodwill amortization, net of taxes ........ - .01 - -
------------- ------------ ------------ ------------
Adjusted net income attributed to common stock.. $ 0.11 $ 3.97 $ 0.05 $ 4.04
============= ============ ============ ============
Effective January 1, 2002, the Company adopted Statement No. 144, Accounting for
the Impairment or Disposal of Long-Lived Assets, which supersedes both Statement
121 and the accounting and reporting provisions of APB Opinion No. 30, Reporting
the Results of Operations - Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions (Opinion 30), for the disposal of a segment of a business (as
previously defined in that Opinion). Statement 144 retains the fundamental
provisions in Statement 121 for recognizing and measuring impairment losses on
long-lived assets held for use and long-lived assets to be disposed of by sale,
while also resolving significant implementation issues associated with Statement
121. Statement 144 retains the basic provisions of Opinion 30 on how to present
discontinued operations in the income statement but broadens that presentation
to include a component of an entity (rather than a segment of a business). The
adoption of Statement 144 did not have a material impact on the Company's
financial statements because the impairment assessment under Statement 144 is
largely unchanged from Statement 121. The provisions of Statement 144 generally
are required to be applied prospectively after the adoption date to newly
initiated disposal activities.
Effective January 1, 2002, the Company adopted the provisions of the FASB's
Emerging Issues Task Force, EITF No. 01-09, "Accounting for the Consideration
Given by a Vendor to a Customer or a Reseller of the Vendors' Products." EITF
No. 01-09 stipulates the criteria to be met in determining the financial
statement classification of customer incentives (which includes deferred
carriage fees) as either a reduction of revenue or an operating expense. Upon
adoption,
I-9
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
the Company reclassified the amortization of its deferred carriage
fees as a reduction to revenues, net. This reclassification has been made for
the comparable 2001 period. The amortization of deferred carriage fees shown on
the balance sheet was previously included in operating expenses, which were
correspondingly reduced.
NOTE 8. INTANGIBLE ASSETS
The following table summarizes information relating to the Company's acquired
intangible assets at June 30, 2002.
Total
CNYG RMG Company
------------ ------------ ------------
GROSS CARRYING AMOUNT OF
AMORTIZED INTANGIBLE ASSETS:
Franchises ................................... $ 1,676 $ - $ 1,676
Affiliation agreements ....................... 57,527 288,253 345,780
Broadcast rights ............................. 38,478 63,005 101,483
Player contracts ............................. 42,926 - 42,926
Other intangibles ............................ 171,913 22,952 194,865
------------ ------------ ------------
312,520 374,210 686,730
------------ ------------ ------------
ACCUMULATED AMORTIZATION:
Franchises ................................... 1,092 - 1,092
Affiliation agreements ....................... 32,599 143,436 176,035
Broadcast rights ............................. 29,568 18,957 48,525
Player contracts ............................. 34,161 - 34,161
Other intangibles ............................ 31,432 3,599 35,031
------------ ------------ ------------
128,852 165,992 294,844
------------ ------------ ------------
UNAMORTIZED INTANGIBLE ASSETS:
Franchises ................................... 731,848 - 731,848
Excess costs over the fair value of net assets
acquired ................................... 1,312,866 27,027 1,339,893
------------ ------------ ------------
2,044,714 27,027 2,071,741
------------ ------------ ------------
Total intangibles .......................... $ 2,228,382 $ 235,245 $ 2,463,627
============ ============ ============
AGGREGATE AMORTIZATION EXPENSE:
Six months ended June 30, 2002 ............... $ 8,831 $ 17,633 $ 26,464
ESTIMATED AMORTIZATION EXPENSE:
Year ending December 31, 2002 ................ 16,081 34,618 50,699
Year ending December 31, 2003 ................ 14,231 35,936 50,167
Year ending December 31, 2004 ................ 8,997 29,849 38,846
Year ending December 31, 2005 ................ 5,000 21,319 26,319
Year ending December 31, 2006 ................ 1,437 21,319 22,756
The changes in the carrying amount of excess costs over the fair value of net
assets acquired for the six months ended June 30, 2002 are as follows:
I-10
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
Tele- Total
communications MSG RMG Other Company
-------------- ------------ ------------ ------------ ------------
EXCESS COSTS OVER THE FAIR VALUE OF
NET ASSETS ACQUIRED:
Balance as of December 31, 2001 ...... $ 206,971 $ 1,078,646 $ 112,509 $ 41,347 $ 1,439,473
Excess costs over the fair value
of net assets acquired, net of
taxes ............................ - - (23,308) (4,177) (27,485)
Reclassification as a result of
independent appraisal ............ - - (62,174) (9,921) (72,095)
-------------- ------------ ------------ ------------ ------------
Balance as of June 30, 2002 .......... $ 206,971 $ 1,078,646 $ 27,027 $ 27,249 $ 1,339,893
============== ============ ============ ============ ============
NOTE 9. DEBT
In March 2002, Rainbow Media Group, LLC, a wholly owned subsidiary of Rainbow
Media Holdings, entered into a $400,000 revolving credit facility with a group
of banks which matures on December 31, 2006 (in certain limited circumstances
the maturity date may be accelerated to November 1, 2005). The facility requires
commitment reductions beginning in the third quarter of 2004. This revolving
credit facility contains certain financial covenants that may limit Rainbow
Media Group's ability to utilize all of the undrawn funds available thereunder,
including covenants requiring the maintenance of certain financial ratios and
restricting the permitted uses of borrowed funds.
In March 2002, American Movie Classics Company and Bravo Company, subsidiaries
of Rainbow Media Holdings attributed to the Rainbow Media Group, entered into a
$200,000 revolving credit facility with a group of banks. The facility matures
on December 31, 2006 (in certain limited circumstances the maturity date may be
accelerated to November 1, 2005) and requires commitment reductions beginning in
the third quarter of 2004. The facility amended and restated the previously
existing American Movie Classics $200,000 revolving credit facility. The
American Movie Classics/Bravo revolving credit facility contains certain
financial covenants that may limit the ability of American Movie Classics/Bravo
to utilize all of the undrawn funds available thereunder, including covenants
requiring the maintenance of certain financial ratios and restricting the
permitted uses of borrowed funds.
NOTE 10. COLLATERALIZED INDEBTEDNESS AND DERIVATIVE CONTRACTS
In May 2002, due to certain events relating to Adelphia Communications
Corporation, the Company received early termination notices from its bank
counterparties pursuant to certain monetization contracts covering 9.79 million
shares of Adelphia Communications common stock. As a result, the Company was
required to repay the related collateralized indebtedness prior to maturity, net
of the benefit of the related prepaid equity forward contracts in a significant
gain position. The Company made cash payments aggregating $54,813, representing
the difference between the redemption value of the collateralized indebtedness
and the fair market value of the prepaid equity forward contracts as of the
early termination date, and 9.79 million shares of Adelphia Communications
common stock that were held as collateral were returned to the Company. In
connection with the early termination, the Company recognized a loss of $17,237,
representing the difference between the carrying value and the redemption value
of the
I-11
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
collateralized indebtedness, which is reflected as a loss on the early
extinguishment of debt in the accompanying consolidated statement of operations.
NOTE 11. INCOME TAXES
Prior to June 29, 2002, the operations of the businesses attributed to CNYG were
included in two consolidated federal income tax returns; one consolidated return
included the telecommunications and retail operations, and the second
consolidated return included all companies owned by Rainbow Media Holdings. The
operations of the businesses attributed to RMG were included in the consolidated
federal income tax return filed by Rainbow Media Holdings.
In connection with the exchange of equity securities by NBC described in Note 6,
the Company recorded a deferred tax liability of approximately $42,000 in
accordance with the purchase method of accounting. Pursuant to such exchange,
the Company will begin to file one consolidated federal income tax return
effective June 29, 2002. As a result of the consolidation of Rainbow Media
Holdings for federal tax purposes, the valuation allowance and excess costs over
fair value of net assets acquired were reduced by approximately $91,000.
Tax rules impose restrictions on the ability of the companies to utilize each
others' tax attributes. Management evaluates the realizability of the deferred
tax assets and the need for additional valuation allowances quarterly.
CNYG
The income tax benefit for the six months ended June 30, 2002 of $73,984 differs
from the income tax benefit derived from applying the statutory rate principally
due to an increase in the valuation allowance of approximately $74,850 taken
against deferred tax assets attributable to Cablevision's telecommunications and
retail operations. CNYG considers the ability to have a portion of its future
deductible temporary differences offset against future taxable temporary
differences of RMG as positive evidence of the realizability of the deferred tax
assets.
RMG
Income tax expense of $18,922 for the six months ended June 30, 2002 was a
direct result of pre-tax income, partially offset by the realization of a tax
attribute made possible by a recent federal law change.
NOTE 12. RESTRUCTURING
In December 2001, the Company recorded restructuring charges of $56,442 which
included expenses of approximately $21,018 associated with the elimination of
approximately 600 positions (primarily in corporate, administrative and
infrastructure functions across various business units of the Company) and
estimated expenses of approximately $35,424 associated
I-12
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
with facility realignment and other related costs. The following table
summarizes the accrued restructuring liability at June 30, 2002.
CNYG RMG Total Company
----------------------------- ---------------- ----------------------------
Facility Facility Facility
Employee Realignment and Realignment and Employee Realignment and
Severance Other Costs Other Costs Severance Other Costs
---------- --------------- ---------------- ---------- ---------------
Balance at December 31, 2001. $ 21,018 $ 23,754 $ 11,670 $ 21,018 $ 35,424
Additional charges......... 4,465 - - 4,465 -
Payments................... (9,472) (3,154) (1,787) (9,472) (4,941)
---------- --------------- ---------------- ----------- --------------
Balance at June 30, 2002..... $ 16,011 $ 20,600 $ 9,883 $ 16,011 $ 30,483
========== =============== ================ =========== ==============
NOTE 13. SEGMENT INFORMATION
The Company's reportable segments are strategic business units that are managed
separately. The Company evaluates segment performance based on several factors,
of which the primary financial measure is business segment adjusted operating
cash flow (defined as operating income or loss before depreciation and
amortization, stock plan income or expense, long-term incentive plan income or
expense and restructuring charges).
Six Months Ended June 30, Three Months Ended June 30,
--------------------------- ---------------------------
2002 2001 2002 2001
------------ ------------ ------------ ------------
REVENUES, NET
Telecommunication Services ............... $ 1,196,510 $ 1,116,003 $ 603,450 $ 573,016
Madison Square Garden .................... 360,901 398,305 153,804 181,406
Retail Electronics ....................... 271,686 307,070 132,144 156,207
All Other ................................ 27,861 14,610 21,317 7,217
------------ ------------ ------------ ------------
Cablevision NY Group ................... 1,856,958 1,835,988 910,715 917,846
Rainbow Media Group ...................... 319,737 277,484 159,286 144,870
Eliminations ............................. (8,969) (8,400) (4,445) (3,652)
------------ ------------ ------------ ------------
Total ................................ $ 2,167,726 $ 2,105,072 $ 1,065,556 $ 1,059,064
============ ============ ============ ============
ADJUSTED OPERATING CASH FLOW
Telecommunication Services ............... $ 462,057 $ 438,078 $ 239,939 $ 223,517
Madison Square Garden .................... 61,630 55,080 51,618 39,712
Retail Electronics ....................... (40,400) (32,204) (19,761) (14,812)
All Other ................................ (50,352) (53,063) (22,948) (28,008)
------------ ------------ ------------ ------------
Cablevision NY Group ................... 432,935 407,891 248,848 220,409
Rainbow Media Group ...................... 75,654 60,070 40,819 33,983
------------ ------------ ------------ ------------
Total ................................ $ 508,589 $ 467,961 $ 289,667 $ 254,392
============ ============ ============ ============
I-13
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
A reconciliation of reportable segment amounts to the Company's consolidated
balances is as follows:
Six Months Ended June 30, Three Months Ended June 30,
--------------------------- ---------------------------
2002 2001 2002 2001
------------ ------------ ------------ ------------
REVENUES, NET
Total revenue for reportable segments ..... $ 2,148,834 $ 2,098,862 $ 1,048,684 $ 1,055,499
Other revenue and intersegment eliminations 18,892 6,210 16,872 3,565
------------ ------------ ------------ ------------
Total consolidated revenue .............. $ 2,167,726 $ 2,105,072 $ 1,065,556 $ 1,059,064
============ ============ ============ ============
ADJUSTED OPERATING CASH FLOW TO INCOME
(LOSS) BEFORE INCOME TAXES
Total adjusted operating cash flow for
reportable segments ..................... $ 558,941 $ 521,024 $ 312,615 $ 282,400
Other adjusted operating cash flow deficit (50,352) (53,063) (22,948) (28,008)
Items excluded from adjusted operating cash
flow:
Depreciation and amortization ........... (432,291) (488,104) (221,221) (240,158)
Stock plan income ....................... 56,837 20,101 38,823 38,958
Long-term incentive plan expense ........ (12,081) (13,224) (5,977) (10,201)
Restructuring charges ................... (4,465) - (4,465) -
Interest expense ........................ (256,067) (269,991) (133,013) (132,607)
Interest income ......................... 14,657 9,115 10,761 6,181
Equity in net loss of affiliates ........ (22,245) (11,343) (12,543) (6,342)
Gain on sale of cable assets and
programming interests, net ........... - 2,178,080 - 744,588
Write-off of deferred financing costs ... (620) (12,990) - (6,610)
Impairment charges on investments ....... (213) (311) (213) (58)
Gain (loss) on investments, net ......... (925,388) 189,743 (506,938) (25,089)
Gain (loss) on derivative contracts, net 818,075 (13,021) 522,536 (12,056)
Loss on early extinguishment of debt .... (17,237) - (17,237) -
Minority interests ...................... (121,962) (306,402) (74,853) (278,655)
Miscellaneous, net ...................... (8,434) (7,038) (3,727) (3,887)
------------ ------------ ------------ ------------
Income (loss) before income taxes ..... $ (402,845) $ 1,742,576 $ (118,400) $ 328,456
============ ============ ============ ============
Substantially all revenues and assets of the Company's reportable segments are
attributed to or located in the United States.
The Company does not have a single external customer which represents 10 percent
or more of its consolidated revenues.
NOTE 14. LEGAL MATTERS
On April 29, 2002, Yankees Entertainment & Sports Network, LLC (the "YES
Network") filed a complaint against the Company in the United States District
Court, Southern District of New York. The complaint arises from the failure of
the YES Network and the Company to reach agreement on the carriage of
programming of the YES Network (primarily New York Yankees baseball games) on
the Company's cable television systems. The complaint alleges a variety of
anticompetitive acts. The complaint seeks declaratory judgments as to violations
of laws, treble
I-14
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
damages and injunctive relief, including an injunction requiring the Company to
carry the YES Network on its cable television systems. The Company believes that
the claims set forth in the complaint are without merit and intends to
vigorously contest the lawsuit.
In August 2002, purported class actions naming as defendants the Company and
each of its directors were filed in the Delaware Chancery Court. The actions,
which allege breach of fiduciary duties and breach of contract with respect
to the exchange of the Rainbow Media Group tracking stock for Cablevision NY
Group common stock, were purportedly brought on behalf of all holders of
publicly traded shares of Rainbow Media Group tracking stock. The actions
seek to (i) enjoin the exchange of Rainbow Media Group tracking stock for
Cablevision NY Group common stock, (ii) enjoin any sales of "RMG assets", or,
in the alternative, award rescissory damages, (iii) if the exchange is
completed, rescind it or award rescissory damages, (iv) award compensatory
damages, and (v) award costs and disbursements. The Company believes the
claims are without merit and intends to vigorously contest the lawsuits.
NOTE 15. COMBINING FINANCIAL INFORMATION
Presented below are combining financial information schedules for Cablevision.
The combined financial data for each of RMG and CNYG is intended to reflect the
assets, liabilities, revenues and expenses that Cablevision has attributed to
each of those groups, as well as certain allocations deemed reasonable by
management, to present the combined financial position and results of operations
of RMG and CNYG as if each were a separate entity for all periods presented.
However, primarily as a result of allocations and inter-group related party
transactions, the financial information included herein may not necessarily
reflect the combined financial position and results of operations of RMG or CNYG
had it operated as a separate stand-alone entity during the periods presented.
RMG represents a combination of certain assets, liabilities and businesses owned
by Cablevision, consisting of: (i) interests in five nationally-distributed
entertainment programming networks, (ii) interests in five regional Fox Sports
Net networks outside of the New York metropolitan area, (iii) an interest in
National Sports Partners, which owns and distributes Fox Sports Net, (iv) an
interest in National Advertising Partners, which provides advertising
representation services to all of the Fox Sports Net networks, (v) Rainbow
Network Communications, a full service network programming origination and
distribution company and (vi) certain developmental activities of Cablevision's
Rainbow Media Holdings subsidiary, including Sterling Digital.
The combined financial statements of RMG include the accounts of the following
consolidated subsidiaries of Cablevision:
American Movie Classics Company
AMC includes the American Movie Classics and WE: Women's Entertainment
programming services;
Bravo Company
Bravo includes the Bravo and Independent Film Channel programming
services;
MuchMusic USA Venture;
SportsChannel Ohio Associates (also known as Fox Sports Net Ohio);
I-15
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
SportsChannel Florida Associates (also known as Fox Sports Net Florida);
Rainbow Network Communications; and
Sterling Digital LLC (also known as Mag Rack).
All significant intra-group transactions and balances have been eliminated in
combination.
CNYG represents a combination of assets, liabilities and businesses owned by
Cablevision which have not been attributed to RMG. These assets, liabilities and
businesses include: (i) cable television businesses, including Cablevision's
residential telephone and high-speed data businesses, (ii) commercial telephone
and high-speed data operation businesses, (iii) retail electronics businesses,
(iv) interests in New York metropolitan area sports and entertainment businesses
including Madison Square Garden, Radio City Music Hall, MSG Network, Fox Sports
Net New York and professional sports teams, (v) motion picture theater
businesses, (vi) advertising sales representation businesses, (vii) certain
direct broadcast satellite assets, (viii) equity interest in a wireless personal
communications business, and (vix) certain marketable equity securities.
The combined financial statements of CNYG include the accounts of all
consolidated subsidiaries of Cablevision that have not been attributed to RMG.
All significant intra-group transactions and balances have been eliminated in
combination. Cablevision's interests in less than majority-owned entities are
carried on the equity method.
Even though Cablevision has attributed certain assets, liabilities, revenue and
cash flows to each of RMG and CNYG, that attribution does not change the legal
title to any assets or responsibility for any liabilities and does not affect
the rights of any creditors. Further, financial results of one group that affect
Cablevision's consolidated financial condition could affect the financial
position or results of operations of the other group. Any dividends or
distributions on, or repurchases of, Cablevision stock will reduce the assets of
Cablevision legally available for dividends on RMG and CNYG stock. Accordingly,
holders of CNYG common stock and RMG tracking stock will continue to be subject
to risks associated with an investment in a single corporation and in all of
Cablevision's businesses, assets and liabilities.
Amounts in the combined financial statements of CNYG and RMG presented below
reflect Cablevision's basis in the net assets of the combined businesses.
However, minority interests in the net assets and in the results of operations
of these businesses are not reflected. Such minority interests are recorded in
the consolidated financial statements of Cablevision. However, the combined
statements of operations of CNYG and RMG presented below include the amount of
net income or loss attributable to parties other than Cablevision shareholders.
Such amounts represent the allocation of minority interests which are presented
in Cablevision's consolidated financial statements, in the net income or loss of
CNYG and RMG.
The combined financial data of RMG and CNYG reflects the application of certain
allocation and cash management policies of Cablevision. Cablevision's board of
directors may modify or rescind any of these allocation policies without the
approval of the stockholders. Any such changes adopted by the board of directors
would be made based upon its good faith business
I-16
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
judgment of Cablevision's best interests, taking into consideration the best
interests of all Cablevision shareholders. Management believes that these
allocations have been made on a reasonable basis. However, it is not practicable
to determine whether the allocated amounts represent amounts that might have
been incurred on a stand-alone basis, as there are no company-specific or
comparable industry benchmarks with which to make such estimates.
In August 2002, Cablevision's board of directors approved the exchange of
Rainbow Media Group common stock for shares of Cablevision NY Group common stock
pursuant to the terms of Cablevision's certificate of incorporation. Each share
of Rainbow Media Group common stock will be exchanged for 1.19093 shares of
Cablevision NY Group common stock on August 20, 2002.
I-17
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
COMBINING CONDENSED BALANCE SHEET DATA
June 30, 2002
Adjustments/
CNYG RMG Eliminations Cablevision
----------- ----------- ------------ ------------
ASSETS
Current Assets
Cash and cash equivalents.................... $ 37,451 $ 187,459 $ - $ 224,910
Accounts receivable trade (less allowance
for doubtful accounts of $21,714, $30,675
and $52,389)............................... 222,306 119,874 - 342,180
Notes and other receivables, current......... 50,262 11,868 62,130
Inventory, prepaid expenses and other
current assets............................. 199,327 18,320 - 217,647
Feature film inventory, net.................. 328 84,957 - 85,285
Advances to affiliates....................... 44,773 2,198 (20,130) 26,841
Derivative contracts, current................ 13,401 - - 13,401
----------- ----------- ------------ ------------
Total current assets....................... 567,848 424,676 (20,130) 972,394
Property, plant and equipment, net............ 4,325,883 60,404 - 4,386,287
Investments in affiliates..................... 24,085 50,382 (5,504) 68,963
Advances to affiliates, long-term............. 255,020 50,418 (158,255) 147,183
Investment securities available-for-sale...... - 56 - 56
Investment securities pledged as collateral... 602,502 - - 602,502
Other investments............................. 20,287 - - 20,287
Notes and other receivables................... 85,370 - - 85,370
Derivative contracts.......................... 669,650 - - 669,650
Other assets................................. 14,515 11,926 - 26,441
Long-term feature film inventory, net......... 354 374,579 - 374,933
Deferred tax asset............................ 187,166 - (187,166) -
Deferred carriage fees, net................... - 174,687 - 174,687
Franchises, net of accumulated amortization of
$1,092....................................... 732,432 - - 732,432
Affiliation, broadcast and other agreements,
net of accumulated amortization of $96,328,
$162,393 and $258,721........................ 42,603 188,865 - 231,468
Excess costs over fair value of net assets
acquired and other intangible assets, net
of accumulated amortization of $195,693,
$3,599 and $199,292.......................... 1,453,347 46,380 - 1,499,727
Deferred financing, acquisition and other
costs, net of accumulated amortization of
$36,728, $4,147 and $40,875.................. 104,864 8,902 - 113,766
----------- ----------- -------------- ------------
$ 9,085,926 $ 1,391,275 $ (371,055) $ 10,106,146
=========== =========== ============== ============
I-18
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
COMBINING CONDENSED BALANCE SHEET DATA (Cont'd)
June 30, 2002
Adjustments/
CNYG RMG Eliminations Cablevision
---------- ----------- ------------ ------------
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
Current Liabilities
Accounts payable............................. $ 355,812 $ 24,862 $ - $ 380,674
Accrued liabilities.......................... 739,872 76,794 - 816,666
Accounts payable affiliates.................. 33,714 22,447 (20,130) 36,031
Feature film and contract obligations........ 6,837 69,334 - 76,171
Current portion of bank debt................. 79,570 - - 79,570
Current portion of capital lease obligations 17,841 5,216 - 23,057
---------- ----------- ------------ ------------
Total current liabilities.................. 1,233,646 198,653 (20,130) 1,412,169
Feature film and contract obligations,
long-term.................................... 57,601 272,667 - 330,268
Accounts payable affiliates, long-term........ 50,418 107,837 (158,255) -
Deferred revenue.............................. 106,915 7,222 - 114,137
Deferred tax liability........................ - 187,166 (187,166) -
Liabilities under derivative contracts........ 177,439 - - 177,439
Other long-term liabilities................... 152,426 - - 152,426
Bank debt, long-term.......................... 1,660,000 114,000 - 1,774,000
Collateralized indebtedness................... 1,208,971 - - 1,208,971
Senior notes and debentures................... 3,691,309 - - 3,691,309
Subordinated notes and debentures ............ 599,091 - - 599,091
Capital lease obligations, long-term.......... 62,604 17,792 - 80,396
---------- ----------- ------------ ------------
Total liabilities............................ 9,000,420 905,337 (365,551) 9,540,206
Deficit investments........................... - 5,504 (5,504) -
Minority interests............................ - - 854,163 854,163
Preferred Stock of CSC Holdings, Inc.......... 1,544,294 - - 1,544,294
Commitments and contingencies
Total stockholders' deficiency................ (1,458,788) 480,434 (854,163) (1,832,517)
---------- ----------- ------------ ------------
$9,085,926 $ 1,391,275 $ (371,055) $ 10,106,146
========== =========== ============ ============
I-19
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
COMBINING CONDENSED BALANCE SHEET DATA
December 31, 2001
Adjustments/
CNYG RMG Eliminations Cablevision
----------- ----------- ------------ ------------
ASSETS
Current Assets
Cash and cash equivalents.................... $ 55,842 $ 52,148 $ - $ 107,990
Accounts receivable trade (less allowance
for doubtful accounts of $24,328, $6,916
and $31,244)............................... 225,005 110,803 - 335,808
Notes and other receivables, current......... 61,725 12,169 - 73,894
Inventory, prepaid expenses and other
current assets............................. 210,066 13,793 - 223,859
Feature film inventory, net.................. 461 70,787 - 71,248
Advances to affiliates....................... 227,620 92,930 (199,859) 120,691
Derivative contracts, current................ 5,378 - - 5,378
----------- ----------- ------------ ------------
Total current assets....................... 786,097 352,630 (199,859) 938,868
Property, plant and equipment, net............ 4,014,942 62,784 - 4,077,726
Investments in affiliates..................... 30,520 48,355 (165) 78,710
Advances to affiliates, long-term............. 94,087 - - 94,087
Investment securities available-for-sale...... - 158 - 158
Investment securities pledged as collateral... 1,527,890 - - 1,527,890
Other investments............................. 20,483 - - 20,483
Notes and other receivables................... 72,744 - - 72,744
Derivative contracts.......................... 262,317 - - 262,317
Other assets.................................. 9,421 12,202 - 21,623
Long-term feature film inventory, net......... - 344,949 - 344,949
Deferred tax asset............................ 77,597 - (77,597) -
Deferred carriage fees, net................... - 178,836 - 178,836
Net assets held for sale...................... - - - -
Franchises, net of accumulated amortization of
$971,481................................. 732,313 - - 732,313
Affiliation, broadcast and other agreements,
net of accumulated amortization of $88,549,
$146,633 and $235,182...................... 38,586 128,518 - 167,104
Excess costs over fair value of net assets
acquired and other intangible assets, net
of accumulated amortization of $950,491,
$46,896 and $997,387....................... 1,468,169 116,798 - 1,584,967
Deferred financing, acquisition and other
costs, net of accumulated amortization of
$55,590, $5,097 and $60,687................ 112,573 1,452 - 114,025
----------- ----------- ------------ ------------
$ 9,247,739 $ 1,246,682 $ (277,621) $ 10,216,800
=========== =========== ============ ============
I-20
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
COMBINING CONDENSED BALANCE SHEET DATA (Cont'd)
December 31, 2001
Adjustments/
CNYG RMG Eliminations Cablevision
----------- ----------- ------------ ------------
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
Current Liabilities
Accounts payable............................. $ 419,934 $ 40,023 $ - $ 459,957
Accrued liabilities.......................... 861,441 92,760 - 954,201
Accounts payable affiliates.................. 55,542 151,305 (199,859) 6,988
Feature film and contract obligations........ 6,922 57,837 - 64,759
Current portion of bank debt................. 3,694 - - 3,694
Current portion of capital lease
obligations................................ 25,367 4,967 - 30,334
----------- ----------- ------------ ------------
Total current liabilities.................. 1,372,900 346,892 (199,859) 1,519,933
Feature film and contract obligations,
long-term................................... 60,989 254,571 - 315,560
Deferred revenue.............................. 131,436 5,792 - 137,228
Deferred tax liability........................ - 144,219 (77,597) 66,622
Liabilities under derivative contracts........ 226,295 - - 226,295
Other long-term liabilities................... 150,304 - - 150,304
Bank debt, long-term.......................... 1,041,347 - - 1,041,347
Collateralized indebtedness................... 1,572,372 - - 1,572,372
Senior notes and debentures................... 3,690,845 - - 3,690,845
Subordinated notes and debentures ............ 599,054 - - 599,054
Capital lease obligations, long-term.......... 53,441 20,464 - 73,905
----------- ----------- ------------ ------------
Total liabilities............................ 8,898,983 771,938 (277,456) 9,393,465
Deficit investments........................... - 165 (165) -
Minority interests............................ - - 864,947 864,947
Preferred Stock of CSC Holdings, Inc.......... 1,544,294 - - 1,544,294
Commitments and contingencies
Total stockholders' deficiency................ (1,195,538) 474,579 (864,947) (1,585,906)
----------- ----------- ------------ ------------
$ 9,247,739 $ 1,246,682 $(277,621) $ 10,216,800
=========== =========== ============ ============
I-21
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
COMBINING RESULTS OF OPERATIONS DATA
Three Months Ended June 30, 2002
--------------------------------------------------------
Adjustments/
CNYG RMG Eliminations Cablevision
---------- ----------- ------------ -----------
Revenues, net........................................ $ 910,715 $ 159,286 $ (4,445) $1,065,556
---------- ------------ ------------- -----------
Operating expenses:
Technical and operating............................ 303,802 62,959 (4,445) 362,316
Retail electronics cost of sales................... 107,529 - - 107,529
Selling, general and administrative................ 214,355 44,106 14,737 273,198
Restructuring charges.............................. 4,465 - - 4,465
Corporate general and administrative allocation.... 8,582 6,155 (14,737) -
Depreciation and amortization...................... 209,028 12,193 - 221,221
---------- ------------ ------------- -----------
847,761 125,413 (4,445) 968,729
---------- ------------ ------------- -----------
Operating income..................................... 62,954 33,873 - 96,827
---------- ------------ ------------- -----------
Other income (expense):
Interest income (expense), net..................... (119,847) (2,405) - (122,252)
Equity in net income (loss) of affiliates ......... (18,270) 5,727 - (12,543)
Gain (loss) on sale of cable assets and programming
interests, net................................... - - - -
Write-off of deferred financing costs.............. - - - -
Impairment charges on investments.................. (111) (102) - (213)
Gain (loss) on investments, net................... (506,938) - - (506,938)
Gain (loss) on derivative contracts, net........... 522,536 - - 522,536
Loss on early extinguishment of debt............... (17,237) - - (17,237)
Minority interests................................. - - (74,853) (74,853)
Miscellaneous, net................................. (3,778) 51 - (3,727)
---------- ------------ ------------- -----------
(143,645) 3,271 (74,853) (215,227)
---------- ------------ ------------- -----------
Income (loss) before income taxes.................... (80,691) 37,144 (74,853) (118,400)
Income tax benefit (expense)...................... 37,873 (17,626) - 20,247
---------- ------------ ------------- -----------
Net income (loss).................................... (42,818) 19,518 (74,853) (98,153)
Dividend requirement applicable to Preferred Stock. (43,629) - 43,629 -
---------- ------------ ------------- -----------
Net income (loss) applicable to common shareholders.. (86,447) 19,518 (31,224) (98,153)
Net income or loss attributed to parties other than
Cablevision shareholders........................... (16,957) (14,267) 31,224 -
---------- ------------ ------------- -----------
Net income (loss) attributed to Cablevision
shareholders....................................... $ (103,404) $ 5,251 $ - $ (98,153)
========== ============ ============= ===========
Three Months Ended June 30, 2001
--------------------------------------------------------
Adjustments/
CNYG RMG Eliminations Cablevision
----------- ----------- ------------ -----------
Revenues, net........................................ $ 917,846 $ 144,870 $ (3,652) $1,059,064
----------- ----------- ------------ -----------
Operating expenses:
Technical and operating............................ 326,393 57,520 (3,652) 380,261
Retail electronics cost of sales................... 124,310 - - 124,310
Selling, general and administrative................ 213,771 46,887 10,686 271,344
Restructuring charges.............................. - - - -
Corporate general and administrative allocation.... 8,621 2,065 (10,686) -
Depreciation and amortization...................... 229,600 10,558 - 240,158
----------- ----------- ------------ -----------
902,695 117,030 (3,652) 1,016,073
----------- ----------- ------------ -----------
Operating income..................................... 15,151 27,840 - 42,991
----------- ----------- ------------ -----------
Other income (expense):
Interest income (expense), net..................... (127,025) 599 - (126,426)
Equity in net income (loss) of affiliates ......... (10,824) 4,482 - (6,342)
Gain (loss) on sale of cable assets and programming
interests, net................................... (1,714) 746,302 - 744,588
Write-off of deferred financing costs.............. (6,610) - - (6,610)
Impairment charges on investments.................. - (58) - (58)
Gain (loss) on investments, net................... (25,089) - - (25,089)
Gain (loss) on derivative contracts, net........... (12,056) - - (12,056)
Loss on early extinguishment of debt............... - - - -
Minority interests................................. - - (278,655) (278,655)
Miscellaneous, net................................. (3,911) 24 - (3,887)
----------- ----------- ------------ -----------
(187,229) 751,349 (278,655) 285,465
----------- ----------- ------------ -----------
Income (loss) before income taxes.................... (172,078) 779,189 (278,655) 328,456
Income tax benefit (expense)...................... 126,613 (216,579) - (89,966)
----------- ----------- ------------ -----------
Net income (loss).................................... (45,465) 562,610 (278,655) 238,490
Dividend requirement applicable to Preferred Stock. (43,629) - 43,629 -
----------- ----------- ------------ -----------
Net income (loss) applicable to common shareholders.. (89,094) 562,610 (235,026) 238,490
Net income or loss attributed to parties other than
Cablevision shareholders........................... (32,646) (202,380) 235,026 -
----------- ----------- ------------ -----------
Net income (loss) attributed to Cablevision
shareholders....................................... $ (121,740) $ 360,230 $ - $ 238,490
=========== =========== ============ ===========
I-22
CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
(Unaudited)
(continued)
COMBINING RESULTS OF OPERATIONS DATA
Six Months Ended June 30, 2002
---------------------------------------------------------
Adjustments/
CNYG RMG Eliminations Cablevision
----------- ----------- ------------ -----------
Revenues, net........................................ $ 1,856,958 $ 319,737 $ (8,969) $2,167,726
----------- ----------- ------------ -----------
Operating expenses:
Technical and operating............................ 711,287 128,702 (8,969) 831,020
Retail electronics cost of sales................... 221,022 - - 221,022
Selling, general and administrative................ 421,391 93,795 47,153 562,339
Restructuring charges.............................. 4,465 - - 4,465
Corporate general and administrative allocation.... 31,803 15,350 (47,153) -
Depreciation and amortization...................... 407,035 25,256 - 432,291
----------- ----------- ------------ -----------
1,797,003 263,103 (8,969) 2,051,137
----------- ----------- ------------ -----------
Operating income (loss).............................. 59,955 56,634 - 116,589
----------- ----------- ------------ -----------
Other income (expense):
Interest expense, net.............................. (238,285) (3,125) - (241,410)
Equity in net income (loss) of affiliates ......... (26,200) 3,955 -