UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2005 |
|
OR |
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File No. 000-22616
NTL INCORPORATED
(Exact name of registrant as specified in its charter)
| Delaware (State or other jurisdiction of incorporation or organization) |
52-1822078 (I.R.S. Employer Identification No.) |
|
909 Third Avenue, Suite 2863 New York, New York (Address of principal executive offices) |
10022 (Zip Code) |
(212) 906-8440
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ý No o
APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PRECEDING FIVE YEARS:
Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Yes ý No o
The number of shares outstanding of the registrant's common stock as of May 6, 2005 was 84,704,868.
NTL INCORPORATED
FORM 10-Q
QUARTER ENDED MARCH 31, 2005
| |
Page |
||
|---|---|---|---|
| PART I. FINANCIAL INFORMATION | |||
Item 1. Financial Statements |
|||
Condensed Consolidated Balance SheetsMarch 31, 2005 and December 31, 2004 |
4 |
||
Condensed Consolidated Statements of OperationsThree Months Ended March 31, 2005 and 2004 |
5 |
||
Condensed Consolidated Statements of Cash FlowsThree Months Ended March 31, 2005 and 2004 |
6 |
||
Condensed Consolidated Statement of Shareholders' EquityThree Months Ended March 31, 2005 and 2004 |
7 |
||
Notes to Condensed Consolidated Financial Statements |
9 |
||
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations |
23 |
||
Item 3. Quantitative and Qualitative Disclosures about Market Risk |
36 |
||
Item 4. Controls and Procedures |
38 |
||
PART II. OTHER INFORMATION |
39 |
||
Item 1. Legal Proceedings |
39 |
||
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
40 |
||
Item 3. Defaults Upon Senior Securities |
40 |
||
Item 4. Submission of Matters to a Vote of Security Holders |
40 |
||
Item 5. Other Information |
40 |
||
Item 6. Exhibits |
41 |
||
SIGNATURES |
42 |
||
1
"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995:
Various statements contained in this document constitute "forward-looking statements" as that term is defined under the Private Securities Litigation Reform Act of 1995. Words like "believe," "anticipate," "should," "intend," "plan," "will," "expects," "estimates," "projects," "positioned," "strategy," and similar expressions identify these forward-looking statements, which involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements or industry results to be materially different from those contemplated, projected, forecasted, estimated or budgeted, whether expressed or implied by these forward-looking statements. These factors include those set forth under the caption "Risk Factors" in our Form 10-K that was filed on March 16, 2005, such as:
We assume no obligation to update our forward-looking statements to reflect actual results, changes in assumptions or changes in factors affecting these statements.
2
Exchange Rates
The following tables set forth, for the periods indicated, the period end, period average, high and low noon buying rate in the City of New York for cable transfers as certified for customs purposes by the Federal Reserve Bank of New York expressed as U.S. dollars per £1.00 and U.S. dollars per €1.00. The noon buying rate of the pound sterling on March 31, 2005 was $1.8888 per £1.00 and the noon buying rate of the euro on March 31, 2005 was $1.2969 per €1.00.
| |
U.S. Dollars per £1.00 |
|||||||
|---|---|---|---|---|---|---|---|---|
| Three Months Ended March 31, |
Period End |
Average(1) |
High |
Low |
||||
| 2004 | 1.84 | 1.84 | 1.90 | 1.79 | ||||
| 2005 | 1.89 | 1.90 | 1.93 | 1.86 | ||||
| |
U.S. Dollars per €1.00 |
|||||||
|---|---|---|---|---|---|---|---|---|
Three Months Ended March 31, |
Period End |
Average(1) |
High |
Low |
||||
| 2004 | 1.23 | 1.24 | 1.29 | 1.21 | ||||
| 2005 | 1.30 | 1.31 | 1.35 | 1.28 | ||||
The above rates may differ from the actual rates used in the preparation of the condensed consolidated financial statements and other financial information appearing in this quarterly report. Our inclusion of these exchange rates is not meant to suggest that the pound sterling amounts actually represent these U.S. dollar amounts or that these amounts could have been converted into U.S. dollars at any particular rate, if at all.
Unless we otherwise indicate, all amounts in U.S. dollars as of March 31, 2005 are based on an exchange rate of $1.8888 to £1.00, all amounts disclosed for the three months ended March 31, 2005 are based on an average exchange rate of $1.8904 to £1.00, and all amounts disclosed for the three months ended March 31, 2004 are based on an average exchange rate of $1.8396 to £1.00. All amounts in U.S. dollars as of December 31, 2004 are based on an exchange rate of $1.9160 to £1.00. Unless we otherwise indicate, all euro amounts as of March 31, 2005 are based on an exchange rate of $1.2969 to €1.00 and all amounts disclosed for the three months ended March 31, 2005 are based on an average rate of $1.3107 to €1.00 and all amounts disclosed for the three months ended March 31, 2004 are based on an average rate of $1.2513 to €1.00. All amounts in euros as of December 31, 2004 are based on an exchange rate of $1.3538 to €1.00. All rates are based on the noon buying rate in the City of New York for cable transfers as certified for customs purposes by the Federal Reserve Bank of New York. The variation between the 2004 and 2005 exchange rates has impacted the dollar comparisons.
3
NTL INCORPORATED
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except per share data)
| |
March 31, 2005 |
December 31, 2004 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| |
(Unaudited) |
(See Note) |
|||||||
| Assets | |||||||||
| Current assets | |||||||||
| Cash and cash equivalents | $ | 1,591.8 | $ | 240.0 | |||||
| Restricted cash | 33.6 | 31.4 | |||||||
| Marketable securities | 16.8 | 22.1 | |||||||
| Accounts receivabletrade, less allowances for doubtful accounts of $99.6 (2005) and $90.7 (2004) | 424.7 | 410.4 | |||||||
| Prepaid expenses and other current assets | 98.8 | 93.0 | |||||||
| Current assets held for sale | | 80.5 | |||||||
| Total current assets | 2,165.7 | 877.4 | |||||||
Fixed assets, net |
6,708.5 |
6,933.8 |
|||||||
| Reorganization value in excess of amounts allocable to identifiable assets | 374.9 | 383.6 | |||||||
| Customer lists, net | 636.4 | 698.1 | |||||||
| Other intangible assets, net | 8.7 | 10.4 | |||||||
| Investments in and loans to affiliates, net | 1.3 | 1.3 | |||||||
| Other assets, net of accumulated amortization of $40.6 (2005) and $15.2 (2004) | 208.0 | 236.4 | |||||||
| Other assets held for sale | | 1,384.2 | |||||||
| Total assets | $ | 10,103.5 | $ | 10,525.2 | |||||
| Liabilities and shareholders' equity | |||||||||
| Current liabilities | |||||||||
| Accounts payable | $ | 260.5 | $ | 230.6 | |||||
| Accrued expenses and other current liabilities | 575.2 | 602.9 | |||||||
| Interest payable | 176.6 | 99.4 | |||||||
| Deferred revenue | 222.8 | 224.2 | |||||||
| Current liabilities of discontinued operations | | 144.1 | |||||||
| Current portion of long-term debt | 73.5 | 116.8 | |||||||
| Total current liabilities | 1,308.6 | 1,418.0 | |||||||
Long-term debt, net of current portion |
4,672.5 |
5,657.1 |
|||||||
Deferred revenue and other long-term liabilities |
390.5 |
420.9 |
|||||||
| Deferred income taxes | | | |||||||
| Long term liabilities of discontinued operations | | 3.5 | |||||||
| Commitments and contingent liabilities | |||||||||
Shareholders' equity |
|||||||||
| Preferred stock$.01 par value; authorized 5.0 (2005 and 2004) shares; issued and outstanding none | | | |||||||
| Common stock$.01 par value; authorized 400.0 (2005 and 2004) shares; issued 87.8 and outstanding 85.9 (2005) and issued and outstanding 87.7 (2004) shares | 0.9 | 0.9 | |||||||
| Additional paid-in capital | 4,382.3 | 4,376.9 | |||||||
| Treasury stock | (129.7 | ) | | ||||||
| Unearned stock-based compensation | (27.0 | ) | (29.8 | ) | |||||
| Accumulated other comprehensive income | 271.7 | 512.0 | |||||||
| Accumulated (deficit) | (766.3 | ) | (1,834.3 | ) | |||||
| Total shareholders' equity | 3,731.9 | 3,025.7 | |||||||
| Total liabilities and shareholders' equity | $ | 10,103.5 | $ | 10,525.2 | |||||
Note: The balance sheet at December 31, 2004 has been derived from the audited financial statements at that date.
See accompanying notes.
4
NTL INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited) (in millions, except per share data)
| |
Three Months Ended March 31, |
|||||||
|---|---|---|---|---|---|---|---|---|
| |
2005 |
2004 |
||||||
| Revenue | $ | 977.8 | $ | 944.8 | ||||
Costs and expenses |
||||||||
| Operating costs (exclusive of depreciation shown separately below) | (405.9 | ) | (398.8 | ) | ||||
| Selling, general and administrative expenses | (236.4 | ) | (240.4 | ) | ||||
| Other charges | (0.7 | ) | (0.9 | ) | ||||
| Depreciation | (250.3 | ) | (269.6 | ) | ||||
| Amortization | (53.4 | ) | (48.6 | ) | ||||
| Total costs and expenses | (946.7 | ) | (958.3 | ) | ||||
| Operating income (loss) | 31.1 | (13.5 | ) | |||||
Other income (expense) |
||||||||
| Interest income and other, net | 12.4 | 3.0 | ||||||
| Interest expense | (132.6 | ) | (137.9 | ) | ||||
| Share of income from equity investments | | 0.2 | ||||||
| Foreign currency transaction (losses) gains | (7.4 | ) | 12.9 | |||||
| (Loss) from continuing operations before income taxes | (96.5 | ) | (135.3 | ) | ||||
| Income tax (expense) | (21.7 | ) | (3.5 | ) | ||||
| (Loss) from continuing operations | $ | (118.2 | ) | $ | (138.8 | ) | ||
Discontinued operations |
||||||||
| Income from discontinued operations before income taxes | $ | 7.8 | $ | 18.5 | ||||
| Gain on disposal of assets | 1,178.4 | | ||||||
| Income tax (expense) | | | ||||||
| Income from discontinued operations | $ | 1,186.2 | $ | 18.5 | ||||
| Net income (loss) | $ | 1,068.0 | $ | (120.3 | ) | |||
Basic and diluted loss from continuing operations per share |
$ |
(1.36 |
) |
$ |
(1.60 |
) |
||
Basic and diluted income from discontinued operations per share |
$ |
13.70 |
$ |
0.21 |
||||
Basic and diluted net income (loss) per share |
$ |
12.33 |
$ |
(1.39 |
) |
|||
Average number of shares outstanding |
86.6 |
86.8 |
||||||
See accompanying notes.
5
NTL INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited) (in millions)
| |
Three Months Ended March 31, |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| |
2005 |
2004 |
|||||||
| Net cash provided by operating activities | $ | 262.5 | $ | 81.2 | |||||
Investing activities |
|||||||||
| Purchase of fixed assets | (145.3 | ) | (104.7 | ) | |||||
| Investments in and loans to affiliates | | 0.9 | |||||||
| Purchase of marketable securities | (11.3 | ) | | ||||||
| Proceeds from sale of marketable securities | 16.4 | | |||||||
| Proceeds from sale of broadcast operations, net | 2,302.3 | | |||||||
| Net cash provided by (used in) investing activities | 2,162.1 | (103.8 | ) | ||||||
Financing activities |
|||||||||
| Proceeds from employee stock option exercises | 0.8 | 1.2 | |||||||
| Purchase of shares | (129.7 | ) | | ||||||
| Principal payments on long-term debt | (942.9 | ) | (432.8 | ) | |||||
| Net cash (used in) financing activities | (1,071.8 | ) | (431.6 | ) | |||||
| Effect of exchange rate changes on cash and cash equivalents | (1.0 | ) | 24.8 | ||||||
| Increase (decrease) in cash and cash equivalents | 1,351.8 | $ | (429.4 | ) | |||||
| Cash and cash equivalents, beginning of period | 240.0 | 795.9 | |||||||
| Cash and cash equivalents, end of period | $ | 1,591.8 | $ | 366.5 | |||||
Supplemental disclosure of cash flow information |
|||||||||
| Cash paid during the period for interest, exclusive of amounts capitalized | $ | 25.8 | $ | 211.9 | |||||
| Income taxes paid | | | |||||||
See accompanying notes.
6
NTL INCORPORATED
CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
(unaudited) (in millions, except per share data)
| |
Preferred Stock $.01 Par Value |
Common Stock $.01 Par Value |
|
|
|
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Additional Paid-In Capital |
Treasury Stock |
Unearned Stock-Based Compensation |
|||||||||||||||||||
| |
Shares |
Par |
Shares |
Par |
||||||||||||||||||
| Balance, December 31, 2004 | | | 87.7 | $ | 0.9 | $ | 4,376.9 | $ | | $ | (29.8 | ) | ||||||||||
| Exercise of stock options and tax effect | | | 0.1 | | 2.8 | | | |||||||||||||||
| Purchase of shares | | | | | | (129.7 | ) | | ||||||||||||||
| Stock option grants at fair value | | | | | 2.6 | | (2.6 | ) | ||||||||||||||
| Restricted stock amortized to operations | | | | | | | 0.4 | |||||||||||||||
| Stock options amortized to operations | | | | | | | 4.2 | |||||||||||||||
| Performance related stock awards amortized to operations | | | | | | | 0.8 | |||||||||||||||
| Comprehensive loss: | ||||||||||||||||||||||
| Net income for the three months ended March 31, 2005 | | | | | | | | |||||||||||||||
| Currency translation adjustment | | | | | | | | |||||||||||||||
| Net unrealized gains on derivatives | | | | | | | | |||||||||||||||
| Total | ||||||||||||||||||||||
| Balance March 31, 2005 | | $ | | 87.8 | $ | 0.9 | $ | 4,382.3 | $ | (129.7 | ) | $ | (27.0 | ) | ||||||||
See accompanying notes.
7
| |
|
Accumulated Other Comprehensive Income (Loss) |
|
|
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Comprehensive Income (Loss) |
Foreign Currency Translation |
Pension Liability Adjustments |
Net Unrealized Income (Loss) on Derivatives |
Accumulated (Deficit) |
Total |
|||||||||||||||
| Balance, December 31, 2004 | $ | 562.0 | $ | (4.1 | ) | $ | (45.9 | ) | $ | (1,834.3 | ) | $ | 3,025.7 | ||||||||
| Exercise of stock options and tax effect | | | | | 2.8 | ||||||||||||||||
| Purchase of shares | | | | | (129.7 | ) | |||||||||||||||
| Stock option grants at fair value | | | | | | ||||||||||||||||
| Restricted stock amortized to operations | | | | | 0.4 | ||||||||||||||||
| Stock options amortized to operations | | | | | 4.2 | ||||||||||||||||
| Performance related stock awards amortized to operations | | | | | 0.8 | ||||||||||||||||
| Comprehensive loss: | |||||||||||||||||||||
| Net income for the three months ended March 31, 2005 | $ | 1,068.0 | | | | 1,068.0 | 1,068.0 | ||||||||||||||
| Currency translation adjustment | (254.6 | ) | (255.2 | ) | | 0.6 | | (254.6 | ) | ||||||||||||
| Net unrealized gains on derivatives | 14.3 | | | 14.3 | | 14.3 | |||||||||||||||
| Total | $ | 827.7 | |||||||||||||||||||
| Balance, March 31, 2005 | $ | 306.8 | $ | (4.1 | ) | $ | (31.0 | ) | $ | (766.3 | ) | $ | 3,731.9 | ||||||||
See accompanying notes.
8
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Note 1Basis of Presentation
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2005 are not necessarily indicative of the results that may be expected for the year ending December 31, 2005. For further information, refer to the consolidated financial statements and footnotes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2004.
Certain prior period balances have been reclassified to conform to the current period presentation.
Basic and diluted earnings per share is computed by respectively dividing the loss from continuing operations, income from discontinued operations and the net income (loss) by the average number of shares outstanding during the three months ended March 31, 2005 and 2004. Outstanding warrants, options to purchase 3.2 million shares and 0.1 million shares of restricted stock at March 31, 2005 are excluded from the calculation of diluted earnings per share, since the inclusion of such warrants, options and shares is anti-dilutive. The average number of shares outstanding is computed as follows (in millions):
| |
Three Months Ended March 31, |
|||
|---|---|---|---|---|
| |
2005 |
2004 |
||
| Number of shares outstanding at start of period(1) | 87.6 | 86.8 | ||
| Issues of common stock | | | ||
| Repurchase of stock | (1.0 | ) | | |
| Average number of shares outstanding | 86.6 | 86.8 | ||
Note 2Discontinued Operations
On January 31, 2005, we sold our broadcast operations, a provider of commercial television and radio transmission services, to a consortium led by Macquarie Communications Infrastructure Group. Accordingly, we have accounted for the broadcast operations as discontinued operations. Revenue of the broadcast operations, reported in discontinued operations, for the three months ended March 31, 2005 and 2004 was $40.5 million and $131.3 million, respectively. Broadcast's pre-tax income, reported within discontinued operations, for the three months March 31, 2005 and 2004 was $7.8 million and $18.5 million, respectively.
9
The assets and liabilities of the broadcast operations reported as held-for-sale as of December 31, 2004 include (in millions):
| Current assets held for sale | ||||||
| Accounts receivable, net | $ | 47.8 | ||||
| Prepaid expenses | 32.7 | |||||
| Other current assets | | |||||
| Current assets held for sale | $ | 80.5 | ||||
| Other assets held for sale | ||||||
| Fixed assets, net | $ | 838.8 | ||||
| Reorganization value in excess of amounts allocable to identifiable assets | 188.2 | |||||
| Customer lists, net | 366.2 | |||||
| Investments in and loans to affiliates, net | (10.2 | ) | ||||