| Commission File Numbers: |
333-63677-02 | |
| 333-63677-01 | ||
| 333-63677 |
| Ohio |
31-0975825 | |
| Florida |
59-1798351 | |
| Delaware |
13-4017803 | |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification
No.) |
| Coaxial Communications of Central Ohio, Inc. |
Not Applicable | |
| Phoenix Associates |
Not Applicable | |
| Insight Communications of Central Ohio, LLC |
Not Applicable |
| June 30, 2002
|
December 31, 2001 |
|||||||
| (unaudited) |
||||||||
| Assets |
||||||||
| Investments |
$ |
9,384 |
|
$ |
19,328 |
| ||
| Dividend receivable |
|
5,250 |
|
|
5,250 |
| ||
| |
|
|
|
|
| |||
| Total current assets |
|
14,634 |
|
|
24,578 |
| ||
| Deferred financing costs, net |
|
2,601 |
|
|
2,915 |
| ||
| Investment in affiliate |
|
188,670 |
|
|
185,713 |
| ||
| |
|
|
|
|
| |||
| Total assets |
$ |
205,905 |
|
$ |
213,206 |
| ||
| |
|
|
|
|
| |||
| Liabilities and shareholders equity |
||||||||
| Accrued interest |
$ |
5,250 |
|
$ |
5,250 |
| ||
| |
|
|
|
|
| |||
| Total current liabilities |
|
5,250 |
|
|
5,250 |
| ||
| Senior notes, including $105.6 million to be paid by Phoenix Associates |
|
140,000 |
|
|
140,000 |
| ||
| |
|
|
|
|
| |||
| Total liabilities |
|
145,250 |
|
|
145,250 |
| ||
| Commitments and contingencies |
||||||||
| Shareholders equity: |
||||||||
| Common stock; $1 par value; 2,000 shares authorized; 1,080 shares issued and outstanding as of June 30, 2002 and
December 31, 2001 |
|
1 |
|
|
1 |
| ||
| Paid in capital |
|
11,501 |
|
|
11,501 |
| ||
| In-substance allocation of proceeds related to senior notes to be paid by Phoenix Associates |
|
(64,985 |
) |
|
(70,263 |
) | ||
| Retained earnings |
|
122,254 |
|
|
124,889 |
| ||
| Accumulated other comprehensive income (loss) |
|
(8,116 |
) |
|
1,828 |
| ||
| |
|
|
|
|
| |||
| Total shareholders equity |
|
60,655 |
|
|
67,956 |
| ||
| |
|
|
|
|
| |||
| Total liabilities and shareholders equity |
$ |
205,905 |
|
$ |
213,206 |
| ||
| |
|
|
|
|
| |||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
| 2002 |
2001 |
2002 |
2001 |
|||||||||||||
| Expenses: |
||||||||||||||||
| Amortization |
|
157 |
|
|
157 |
|
|
314 |
|
|
314 |
| ||||
| Other income (expense): |
||||||||||||||||
| Interest expense |
|
(3,500 |
) |
|
(3,500 |
) |
|
(7,000 |
) |
|
(7,000 |
) | ||||
| Dividend on preferred interests |
|
5,002 |
|
|
4,806 |
|
|
9,957 |
|
|
9,572 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Total other income (expense), net |
|
1,502 |
|
|
1,306 |
|
|
2,957 |
|
|
2,572 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Net income |
$ |
1,345 |
|
$ |
1,149 |
|
$ |
2,643 |
|
$ |
2,258 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Six months ended June 30, |
||||||||
| 2002 |
2001 |
|||||||
| Operating activities: |
||||||||
| Net income |
$ |
2,643 |
|
$ |
2,258 |
| ||
| Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
| Amortization |
|
314 |
|
|
314 |
| ||
| Interest expense assumed by affiliate |
|
5,278 |
|
|
5,278 |
| ||
| Dividend on preferred interest |
|
(9,957 |
) |
|
(9,572 |
) | ||
| |
|
|
|
|
| |||
| Net cash used in operating activities |
|
(1,722 |
) |
|
(1,722 |
) | ||
| |
|
|
|
|
| |||
| Financing activities: |
||||||||
| Capital distributions |
|
(5,278 |
) |
|
(5,278 |
) | ||
| Proceeds from dividend on preferred interest |
|
7,000 |
|
|
7,000 |
| ||
| |
|
|
|
|
| |||
| Net cash provided by financing activities |
|
1,722 |
|
|
1,722 |
| ||
| |
|
|
|
|
| |||
| Net change in cash and cash equivalents |
|
|
|
|
|
| ||
| Cash and cash equivalents, beginning of period |
|
|
|
|
|
| ||
| |
|
|
|
|
| |||
| Cash and cash equivalents, end of period |
$ |
|
|
$ |
|
| ||
| |
|
|
|
|
| |||
| June 30, 2002 |
December 31, 2001 |
|||||||
| (unaudited) |
||||||||
| Assets |
||||||||
| Interest receivable |
$ |
609 |
|
$ |
531 |
| ||
| Notes receivablerelated parties |
|
550 |
|
|
550 |
| ||
| |
|
|
|
|
| |||
| Total current assets |
|
1,159 |
|
|
1,081 |
| ||
| Due from related party |
|
406 |
|
|
406 |
| ||
| Deferred financing costs, net |
|
2,601 |
|
|
2,915 |
| ||
| |
|
|
|
|
| |||
| Total assets |
$ |
4,166 |
|
$ |
4,402 |
| ||
| |
|
|
|
|
| |||
| Liabilities and partners deficit |
||||||||
| Interest payable |
$ |
5,250 |
|
$ |
5,250 |
| ||
| |
|
|
|
|
| |||
| Total current liabilities |
|
5,250 |
|
|
5,250 |
| ||
| Senior notes, including $34.4 million to be paid by Coaxial Communications of Central Ohio, Inc. |
|
140,000 |
|
|
140,000 |
| ||
| |
|
|
|
|
| |||
| Total liabilities |
|
145,250 |
|
|
145,250 |
| ||
| Commitments and contingencies |
||||||||
| Partners deficit: |
||||||||
| In-substance allocation of proceeds related to senior notes to be paid by Coaxial Communications of Central Ohio,
Inc. |
|
(21,155 |
) |
|
(22,877 |
) | ||
| Partners accumulated deficit |
|
(119,929 |
) |
|
(117,971 |
) | ||
| |
|
|
|
|
| |||
| Total partners deficit |
|
(141,084 |
) |
|
(140,848 |
) | ||
| |
|
|
|
|
| |||
| Total liabilities and partners deficit |
$ |
4,166 |
|
$ |
4,402 |
| ||
| |
|
|
|
|
| |||
| Three months ended June
30, |
Six months ended June
30, |
|||||||||||||||
| 2002 |
2001 |
2002 |
2001 |
|||||||||||||
| Expenses: |
||||||||||||||||
| Amortization |
$ |
(157 |
) |
$ |
(157 |
) |
$ |
(314 |
) |
$ |
(314 |
) | ||||
| Interest income (expense): |
||||||||||||||||
| Interest incomerelated parties |
|
39 |
|
|
39 |
|
|
78 |
|
|
78 |
| ||||
| Interest expense |
|
(3,500 |
) |
|
(3,500 |
) |
|
(7,000 |
) |
|
(7,000 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Total interest expense, net |
|
(3,461 |
) |
|
(3,461 |
) |
|
(6,922 |
) |
|
(6,922 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Net loss |
$ |
(3,618 |
) |
$ |
(3,618 |
) |
$ |
(7,236 |
) |
$ |
(7,236 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Six months ended June
30, |
||||||||
| 2002 |
2001 |
|||||||
| Operating activities: |
||||||||
| Net loss |
$ |
(7,236 |
) |
$ |
(7,236 |
) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
| Amortization of deferred financing fees |
|
|||||||