| Commission File Numbers: |
333-64449-02 | |
| 333-64449-01 | ||
| 333-64449 |
| Delaware |
13-4080422 | |
| Delaware |
13-4061992 | |
| Delaware |
13-4017803 | |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification
No.) |
| Coaxial LLC |
Not Applicable | |
| Coaxial Financing Corp. |
Not Applicable | |
| Insight Communications of Central Ohio, LLC |
Not Applicable |
| June 30, 2002
|
December 31, 2001 |
|||||||
| (unaudited) |
||||||||
| Assets |
||||||||
| Investments |
$ |
9,384 |
|
$ |
19,328 |
| ||
| Dividends receivable |
|
5,250 |
|
|
5,250 |
| ||
| |
|
|
|
|
| |||
| Total current assets |
|
14,634 |
|
|
24,578 |
| ||
| Deferred financing costs, net |
|
3,432 |
|
|
3,814 |
| ||
| Investment in affiliate |
|
188,670 |
|
|
185,713 |
| ||
| Note receivable Coaxial DJM LLC |
|
6,750 |
|
|
6,750 |
| ||
| Note receivable Coaxial DSM LLC |
|
3,000 |
|
|
3,000 |
| ||
| Interest receivable on notes |
|
6,265 |
|
|
5,272 |
| ||
| |
|
|
|
|
| |||
| Total assets |
$ |
222,751 |
|
$ |
229,127 |
| ||
| |
|
|
|
|
| |||
| Liabilities and members equity |
||||||||
| Accrued interest |
$ |
5,250 |
|
$ |
5,250 |
| ||
| |
|
|
|
|
| |||
| Total current liabilities |
|
5,250 |
|
|
5,250 |
| ||
| Senior discount notes |
|
48,670 |
|
|
45,713 |
| ||
| Senior notes, including $105.6 million to be paid by Phoenix Associates |
|
140,000 |
|
|
140,000 |
| ||
| |
|
|
|
|
| |||
| Total liabilities |
|
193,920 |
|
|
190,963 |
| ||
| Commitments and contingencies |
||||||||
| Members equity: |
||||||||
| In-substance allocation of proceeds related to senior notes to be paid by Phoenix Associates |
|
(64,985 |
) |
|
(70,263 |
) | ||
| Members accumulated equity |
|
101,932 |
|
|
106,599 |
| ||
| Accumulated other comprehensive income (loss) |
|
(8,116 |
) |
|
1,828 |
| ||
| |
|
|
|
|
| |||
| Total members equity |
|
28,831 |
|
|
38,164 |
| ||
| |
|
|
|
|
| |||
| Total liabilities and members equity |
$ |
222,751 |
|
$ |
229,127 |
| ||
| |
|
|
|
|
| |||
| Three months ended June
30, |
Six months ended June
30, |
|||||||||||||||
| 2002 |
2001 |
2002 |
2001 |
|||||||||||||
| Expenses: |
||||||||||||||||
| Amortization |
$ |
191 |
|
$ |
191 |
|
$ |
382 |
|
$ |
382 |
| ||||
| Other income (expense): |
||||||||||||||||
| Interest income related parties |
|
505 |
|
|
442 |
|
|
993 |
|
|
872 |
| ||||
| Interest expense |
|
(5,002 |
) |
|
(4,806 |
) |
|
(9,957 |
) |
|
(9,572 |
) | ||||
| Dividend on preferred interests |
|
5,002 |
|
|
4,806 |
|
|
9,957 |
|
|
9,572 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Total other income, net |
|
505 |
|
|
442 |
|
|
993 |
|
|
872 |
| ||||
| Net income |
$ |
314 |
|
$ |
251 |
|
$ |
611 |
|
$ |
490 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Six months ended June
30, |
||||||||
| 2002 |
2001 |
|||||||
| Operating activities: |
||||||||
| Net income |
$ |
611 |
|
$ |
490 |
| ||
| Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
| Amortization |
|
382 |
|
|
382 |
| ||
| Interest expense assumed by affiliate |
|
5,278 |
|
|
5,278 |
| ||
| Dividend on preferred interest |
|
(9,957 |
) |
|
(9,572 |
) | ||
| Accretion of original issue discount on Senior Discount Notes |
|
2,957 |
|
|
2,572 |
| ||
| Changes in operating assets and liabilities: |
||||||||
| Due from related parties |
|
(993 |
) |
|
(872 |
) | ||
| |
|
|
|
|
| |||
| Net cash used in operating activities |
|
(1,722 |
) |
|
(1,722 |
) | ||
| |
|
|
|
|
| |||
| Financing activities: |
||||||||
| Capital distributions |
|
(5,278 |
) |
|
(5,278 |
) | ||
| Proceeds from dividend on preferred interests |
|
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, |
December 31, |
|||||||
| 2002 |
2001 |
|||||||
| (unaudited) |
||||||||
| Assets |
||||||||
| Cash |
$ |
1 |
|
$ |
1 |
| ||
| Deferred financing costs, net |
|
830 |
|
|
898 |
| ||
| |
|
|
|
|
| |||
| Total assets |
$ |
831 |
|
$ |
899 |
| ||
| |
|
|
|
|
| |||
| Liabilities and shareholders deficit |
||||||||
| Senior discount notes, to be paid by Coaxial LLC |
$ |
48,670 |
|
$ |
45,713 |
| ||
| Shareholders deficit: |
||||||||
| Common stock; $.01 par value; 1,000 shares authorized, issued and outstanding |
|
|
|
|
|
| ||
| Paid-in-capital |
|
1 |
|
|
1 |
| ||
| In-substance allocation of proceeds related to senior discount notes to be paid by Coaxial LLC |
|
(28,646 |
) |
|
(28,646 |
) | ||
| Accumulated deficit |
|
(19,194 |
) |
|
(16,169 |
) | ||
| |
|
|
|
|
| |||
| Total shareholders deficit |
|
(47,839 |
) |
|
(44,814 |
) | ||
| |
|
|
|
|
| |||
| Total liabilities and shareholders deficit |
$ |
831 |
|
$ |
899 |
| ||
| |
|
|
|
|
| |||
| Three months ended June
30, |
Six months ended June
30, |
|||||||||||||||
| 2002 |
2001 |
2002 |
2001 |
|||||||||||||
| Expenses: |
||||||||||||||||
| Amortization |
$ |
(34 |
) |
$ |
(34 |
) |
$ |
(68 |
) |
$ |
(68 |
) | ||||
| Interest expense |
|
(1,502 |
) |
|
(1,306 |
) |
|
(2,957 |
) |
|
(2,572 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Net loss |
$ |
(1,536 |
) |
$ |
(1,340 |
) |
$ |
(3,025 |
) |
$ |
(2,640 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Six months ended June
30, |
||||||||
| 2002 |
2001 |
|||||||
| Cash flows from operating activities: |
||||||||
| Net loss |
$ |
(3,025 |
) |
$ |
(2,640 |
) | ||
| Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||
| Amortization of deferred financing costs |
|
68 |
|
|
68 |
| ||
| Accretion of original issue discount on senior discount notes assumed by affiliate |
|
2,957 |
|
|
2,572 |
| ||
| |
|
|
|
|
| |||
| Net cash provided by operating activities |
|
|
|
|
|
| ||
| |
|
|
|
|
| |||
| Net increase in cash |
|
|
|
|
|
| ||
| Cash, beginning of period |
|
1 |
|
|||||