<PAGE>
================================================================================
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________________
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended March 31, 2000
Commission file number 0-26677
_______________________
INSIGHT COMMUNICATIONS COMPANY, INC.
(Exact name of registrant as specified in its charter)
Delaware 13-4053502
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
126 East 56th Street
New York, New York 10022
(Address of principal executive offices) (Zip code)
Registrant's telephone number, including area code: 212-371-2266
_______________________
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days. Yes X__ No ___
Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.
<TABLE>
<CAPTION>
Class Outstanding at May 15, 2000
----------------------------------- ---------------------------
<S> <C>
Class A Common Stock, $.01 Par Value 49,157,180
Class B Common Stock, $.01 Par Value 10,226,050
</TABLE>
================================================================================
<PAGE>
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with the requirements of Form 10-Q and, therefore,
do not include all information and footnotes required by generally accepted
accounting principles. However, in the opinion of management, all adjustments
(which, except as disclosed elsewhere herein, consist only of normal recurring
accruals) necessary for a fair presentation of the results of operations for the
relevant periods have been made. Results for the interim periods are not
necessarily indicative of the results to be expected for the year. These
financial statements should be read in conjunction with the summary of
significant accounting policies and the notes to the consolidated financial
statements included in the Company's Annual Report on Form 10-K for the year
ended December, 31 1999.
1
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
<TABLE>
<CAPTION>
December 31, March 31,
1999 2000
------------------ --------------------
<S> <C> <C>
ASSETS (Note A) (unaudited)
Cash and cash equivalents $ 113,511 $ 93,520
Marketable securities 21,650 73,860
Trade accounts receivable, net of allowance for doubtful accounts of $764 in 1999
and $747 in 2000 12,104 9,632
Due from affiliated companies 308 429
Prepaid expenses and other current assets 18,383 22,684
------------------ --------------------
Total current assets 165,956 200,125
Fixed assets, net of accumulated depreciation of $104,857 in 1999 and $132,456
in 2000 643,138 663,364
Intangible assets, net of accumulated amortization of $94,164 in 1999 and $117,213 1,140,117 1,117,234
in 2000
Deferred financing costs, net of amortization of $1,055 in 1999 and $1,528 in 2000 20,368 19,895
Investment in unconsolidated affiliates 5,991 -
Officer and employee loans receivable 13,900 13,900
------------------ --------------------
$1,989,470 $2,014,518
================== ====================
LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable $ 67,996 $ 77,822
Accrued expenses and other liabilities 9,431 7,198
Accrued property taxes 12,620 11,662
Deferred revenue 7,287 6,951
Interest payable 19,415 23,544
------------------ --------------------
Total current liabilities 116,749 127,177
Investment in unconsolidated affiliates - 6,122
Deferred income taxes 33,529 43,861
Debt 1,233,000 1,232,000
------------------ --------------------
1,383,278 1,409,160
Minority interest 18,132 2,678
Stockholders' equity:
Preferred stock, $.01 par value, 100,000,000 shares authorized, 0 shares issued and
outstanding as of December 31, 1999 and March 31, 2000 - -
Common stock, $0.01 par value:
Class A - 300,000,000 shares authorized, 49,157,180 shares issued
and outstanding as of December 31, 1999 and March 31, 2000 492 492
Class B - 100,000,000 shares authorized, 10,226,050 shares issued
and outstanding as of December 31, 1999 and March 31, 2000 102 102
Additional paid in capital 656,486 656,486
Accumulated deficit (72,188) (36,667)
Accumulated other comprehensive income (loss) 3,168 (17,733)
------------------ --------------------
588,060 602,680
------------------ --------------------
$1,989,470 $2,014,518
================== ====================
</TABLE>
The accompanying notes are an integral part of these condensed consolidated
financial statements.
2
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
<TABLE>
<CAPTION>
Three Months Ended
March 31,
--------------------------------------
1999 2000
----------------- ----------------
<S> <C> <C>
Revenue $ 45,377 $103,623
Costs and expenses:
Programming and other operating costs 13,263 35,389
Selling, general and administrative 10,180 23,218
Depreciation and amortization 25,739 51,120
----------------- ----------------
49,182 109,727
----------------- ----------------
Operating loss (3,805) (6,104)
Other income (expense):
Gain on cable system exchanges 19,762 -
Interest expense, net (10,493) (24,171)
Other expense (7) (25)
----------------- ----------------
9,262 (24,196)
----------------- ----------------
Income (loss) before minority interest, gain on sale of equity
investment and equity in losses of investees 5,457 (30,300)
Minority interest 4,494 15,454
Gain on sale of equity investment - 80,937
Equity in losses of investees (2,713) (5,614)
----------------- ----------------
Income before income taxes 7,238 60,477
Provision for income taxes - 24,956
----------------- ----------------
Net income 7,238 35,521
Accretion of redeemable Class B units (3,125) -
----------------- ----------------
Net income applicable to common stockholders $ 4,113 $ 35,521
================= ================
Basic income per share $ 0.24 $ 0.60
Diluted income per share $ 0.24 $ 0.60
</TABLE>
The accompanying notes are an integral part of these condensed consolidated
financial statements.
3
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
<TABLE>
<CAPTION>
Three Months Ended
March 31,
--------------------------------------
1999 2000
----------------- ----------------
<S> <C> <C>
Operating activities:
Net income $ 7,238 $ 35,521
Adjustments to reconcile net income to net cash provided by operating
activities:
Depreciation and amortization 25,739 51,120
Gain on sale of equity investment - (80,937)
Gain on cable systems exchanges (19,762) -
Deferred income taxes - 24,856
Equity in losses of investees 2,713 5,614
Minority interest (4,494) (15,454)
Provision for losses on trade accounts receivable 378 1,699
Amortization of bond discount - (197)
Change in operating assets and liabilities:
Trade accounts receivable 1,814 773
Due from and to affiliates 1,605 (121)
Prepaid expenses and other assets (1,871) (4,302)
Accounts payable 6,088 9,826
Accrued expenses and other liabilities 875 (3,527)
Interest payable (1,870) 4,129
----------------- ----------------
Net cash provided by operating activities 18,453 29,000
----------------- ----------------
Investing activities:
Purchases of fixed assets (20,831) (47,825)
Purchase of cable television system (2,900) -
Increase in intangible assets (3,957) (166)
----------------- ----------------
Net cash used in investing activities (27,688) (47,991)
----------------- ----------------
Financing activities:
Proceeds from bank credit facility 19,000 -
Repayment of borrowings - (1,000)
----------------- ----------------
Net cash provided by (used in) financing activities 19,000 (1,000)
----------------- ----------------
Net increase (decrease) in cash and cash equivalents 9,765 (19,991)
Cash and cash equivalents at beginning of period 19,902 113,511
----------------- ----------------
Cash and cash equivalents at end of period $ 29,667 $ 93,520
================= ================
</TABLE>
The accompanying notes are an integral part of these condensed consolidated
financial statements.
4
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
A. Organization and Basis of Presentation
On July 26, 1999, Insight Communications Company, Inc. (the "Company")
completed an initial public offering ("IPO") of Class A common stock in which
the Company sold approximately 26,450,000 shares of its common stock. Offering
proceeds net of underwriting discounts and other offering expenses totaled
approximately $607.0 million and were applied primarily toward the repayment of
senior indebtedness and to finance the October 1, 1999 acquisition of Kentucky
cable television systems (Note D). Prior to the IPO, the Company operated as a
limited partnership. The Company was reconstituted as a corporation upon the
completion of the IPO, at which time all of the limited partnership's units were
exchanged for shares of common stock.
The Company owns and operates cable television systems in Kentucky, Indiana,
Illinois, Ohio, California and Georgia, as described below. The accompanying
consolidated financial statements include the accounts of the Company and its
wholly owned subsidiaries, Insight Communications Company, L.P. ("Insight L.P.")
and Insight Interactive LLC ("Insight Interactive"). Insight L.P. owns and
operates cable television systems in Illinois, Indiana, California and Georgia.
In addition, Insight L.P. owns a 50% interest in Insight Midwest, L.P. ("Insight
Midwest"), which through its wholly-owned subsidiaries, Insight Communications
of Indiana, LLC ("Insight Indiana") and Insight Communications of Kentucky, L.P.
("Insight Kentucky") owns and operates cable television systems in Indiana and
Kentucky (Note D). Insight L.P. is the manager of Insight Midwest and
effectively controls all operating and financial decisions. Therefore, the
accompanying consolidated financial statements include the accounts of Insight
Midwest.
Through its wholly-owned subsidiary, Insight Holdings of Ohio, LLC, Insight L.P.
owns a 75% non-voting equity interest in Insight Communications of Central Ohio,
LLC ("Insight Ohio"), which operates cable television systems in the Columbus,
Ohio area (Note E). Insight L.P. accounts for its investment in Insight Ohio
under the equity method of accounting.
The Company's other wholly-owned subsidiary, Insight Interactive owns a 50%
equity interest in SourceSuite LLC (Note F), which is also accounted for under
the equity method of accounting.
The accompanying unaudited financial statements have been prepared in
accordance with generally accepted accounting principles for interim financial
information and with the instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly, they do not include all of the information and footnotes
required by generally accepted accounting principles 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 month period ended March 31, 2000 are
not necessarily indicative of the results that may be expected for the year
ending December 31, 2000.
The balance sheet at December 31, 1999 has been derived from the audited
consolidated financial statements at that date but does not include all of the
information and footnotes required by generally accepted accounting principles
for complete financial statements.
For further information, refer to the Company's consolidated financial
statements and footnotes thereto for the year ended December 31, 1999, included
in the Company's Annual Report on Form 10-K.
5
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
B. Significant Accounting Policies
Basis of Consolidation
The consolidated financial statements include the accounts of the Company and
its wholly owned subsidiaries. As described above, the results of Insight
Midwest, which is 50% owned but effectively controlled by Insight L.P., are
included in the consolidated financial statements. The minority interest
liability represents AT&T Broadband's 50% ownership interest in Insight Midwest.
All significant intercompany balances and transactions have been eliminated in
consolidation.
Earnings Per Share
As a result of the IPO, earnings per share is presented in the accompanying
statements of operations as if a conversion of securities from partnership units
to common shares occurred at the beginning of all periods presented. Basic
earnings per share is computed using average shares outstanding during the
period which includes the effect of the new shares issued in connection with the
IPO. For 1999, diluted earnings per share equals basic earnings per share since
the effect of an assumed conversion of certain partnership units and certain
warrants to common shares was anti-dilutive. For 2000, diluted earnings per
share equals basic earnings per share as there was no effect on weighted average
shares outstanding from the assumed exercise of stock options calculated using
the treasury stock method.
Income Taxes
Income taxes are provided for using the liability method. Under this approach,
differences between the financial statements and tax bases of assets and
liabilities are determined annually, and deferred income tax assets and
liabilities are recorded for those differences that have future tax
consequences. Valuation allowances are established, if necessary, to reduce
deferred tax assets to an amount that will more likely than not be realized in
future periods. Income tax expense is comprised of the current tax payable or
refundable for the period plus or minus the net change in deferred tax assets
and liabilities.
Change in Estimate
Effective January 1, 2000, the Company changed the estimated useful lives of
fixed assets which related to the Company's current rebuild program. The changes
in estimated useful lives were made to reflect management's evaluation of the
economic lives of the newly rebuilt plant. This change was made on a prospective
basis and resulted in an increase in net income for the three months ended March
31, 2000 of approximately $3.6 million, or $0.06 per share.
Recent Accounting pronouncements
In June 1998, the FASB issued Statement No. 133, "Accounting for Derivative
Instruments and Hedging Activities" which as amended by SFAS No. 137 is
effective for all quarters of fiscal years
6
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
B. Significant Accounting Policies (continued)
beginning after June 15, 2000. The statement requires the Company to recognize
all derivatives on the balance sheet at fair value. Although the Company has not
completed its assessment of the impact of FASB No. 133 on the Company's results
of operations and financial position, the Company does not anticipate that the
adoption of this statement will be material.
C. Acquisitions and Gain on Cable System Exchanges
On March 22, 1999 Insight L.P. exchanged its Franklin, Virginia cable system
("Franklin") servicing approximately 9,100 subscribers for Falcon Cable's
Scottsburg ("Scottsburg") Indiana system servicing approximately 4,100
subscribers. In connection with the exchange, Insight L.P. received $8.0 million
in cash. Furthermore, on February 1, 1999, Insight L.P. exchanged its Oldham
Kentucky cable system ("Oldham") servicing approximately 8,500 subscribers for
Intermedia Partners of Kentucky L.P.'s Henderson, Kentucky cable system
("Henderson") servicing approximately 10,600 subscribers. These transactions
have been accounted for by Insight L.P. as sales of the Franklin and Oldham
systems and purchases of the Scottsburg and Henderson systems. Accordingly,
the Scottsburg and Henderson systems have been included in the accompanying
condensed consolidated balance sheets at their fair values (approximately $31.3
million) and Insight L.P. recognized a gain on the sale of the Franklin and
Oldham systems of approximately $16.0 million, which amount represents the
difference between the carrying value of the Franklin and Oldham systems and
their fair value. The Scottsburg and Henderson Systems purchase price was
allocated to the cable television assets acquired in relation to their fair
values as increases in property and equipment of $5.7 million and franchise
costs of $25.6 million. Franchise costs arising from the acquisition of the
Scottsburg and Henderson systems are being amortized over a period of 15 years.
On March 31, 1999 Insight L.P. acquired Americable International of Florida
Inc.'s Portland, Indiana and Fort Recovery, Ohio cable systems ("Portland")
servicing approximately 6,100 subscribers for $10.9 million. The purchase price
was allocated to the cable television assets acquired in relation to their fair
values as increases in property and equipment of $2.3 million and franchise
costs of $8.6 million. Insight L.P. has accounted for the acquisition of the
Portland systems as a purchase. Franchise costs arising from the acquisition
are being amortized over a period of 15 years. Insight L.P. paid for the
acquisition with borrowings under its credit facilities and with the $8.0
million of cash received in the Franklin/Scottsburg system exchange described
above.
D. Insight Midwest
Insight Midwest was formed in September 1999 to serve as the holding company and
a financing vehicle for the Company's cable television system joint venture with
AT&T Broadband LLC (formerly Tele-Communications, Inc.) ("AT&T Broadband").
Insight Midwest is owned 50% by Insight L.P and 50% by AT&T Broadband, through
its indirect subsidiary TCI of Indiana Holdings, LLC ("TCI"). On October 1, 1999
the Company's Indiana and Kentucky systems and operations were contributed to
Insight Midwest, as described further below. Through its operating subsidiaries
Insight Indiana and Insight Kentucky, Insight Midwest owns and operates cable
television systems in Indiana and Kentucky, which passed approximately 1.2
million homes and served approximately 749,000 customers as of March 31, 2000.
7
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
D. Insight Midwest (continued)
Insight Indiana
On October 31, 1998 Insight L.P. and TCI contributed certain of their cable
television systems located in Indiana and Northern Kentucky (the "Indiana
systems") to Insight Indiana in exchange for 50% equity interests therein. The
cable television systems contributed to Insight Indiana by Insight L.P. included
the Jasper and Evansville systems that were acquired by Insight L.P. from TCI on
October 31, 1998 and the Noblesville, Jeffersonville and Lafayette systems
already owned by Insight L.P. (the "Insight Contributed Systems"). Effective
October 31, 1998, Insight L.P. entered into a management agreement with Insight
Indiana pursuant to which Insight L.P. agreed to manage the Indiana systems for
an annual fee of 3% of the gross revenues of the Indiana systems. On October 1,
1999, as part of a joint venture restructuring, Insight Indiana became a wholly
owned subsidiary of Insight Midwest and amended its management agreement with
Insight L.P., confirming the 3% management fee. Such management fee was
approximately $1.0 million and $1.1 million for the three months ended March 31,
2000 and March 31, 1999, respectively, and is eliminated in consolidation. In
addition to managing the day-to-day operations of the Indiana systems, Insight
L.P. is the general partner and therefore effectively controls Insight Midwest
and is responsible for all of the operating and financial decisions pertaining
to the Indiana systems. Pursuant to the terms of their respective operating
agreements, Insight Midwest and Insight Indiana will continue for a twelve year
term through October 1, 2011, unless extended by Insight L.P. and TCI.
In accordance with the foregoing, the historical carrying values of the Indiana
systems contributed by TCI were increased by an amount equivalent to 50% of the
difference between the fair value of the systems and their respective carrying
values ($89.1 million) as of October 31, 1998. In addition, the historical
values of the Insight Contributed Systems were increased by $44.3 million, an
amount equivalent to 50% of the difference between the fair value of such
systems and their respective carrying values as of October 31, 1998. The
aggregate step-up to fair value (including the step-up recorded in connection
with the acquisition of the Jasper and Evansville systems) was allocated to the
cable television assets contributed by TCI in relation to their fair values as
increases in property and equipment of $58.0 million and franchise costs of
$181.6 million. Neither Insight L.P. nor TCI is contractually required to
contribute additional capital to Insight Midwest and, because Insight Midwest is
a limited partnership, neither Insight L.P. nor TCI is liable for the
obligations of Insight Indiana or the Indiana systems.
Insight Kentucky
On October 1, 1999, Insight L.P. acquired a combined 50% interest in InterMedia
Capital Partners VI, L.P. (the "IPVI Partnership") from related parties of
Blackstone Cable Acquisition Company, LLC, related parties of InterMedia Capital
Management VI, LLC and a subsidiary and related party of AT&T Broadband, for
approximately $341.5 million, (inclusive of expenses), and Insight Midwest
assumed debt of approximately $742.1 million (the total debt of the IPVI
Partnership). The IPVI Partnership, through several intermediary partnerships,
owned and operated cable television systems in four major markets in Kentucky:
Louisville, Lexington, Bowling Green and Covington (the "Kentucky systems"). On
October 1, 1999, concurrently with this acquisition, the Kentucky systems were
contributed to Insight Midwest. As a result of the IPVI Partnership's historical
ownership structure, the Kentucky systems are owned and operated by Insight
Kentucky Partners II,
8
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
D. Insight Midwest (continued)
L.P. ("Insight Kentucky"), a third-tier subsidiary partnership of Insight
Midwest. Also on October 1, 1999, Insight L.P. entered into a management
agreement with Insight Kentucky, pursuant to which Insight L.P. manages the
Kentucky systems in consideration for a 3% management fee. Such management fee
was approximately $1.7 million for the three months ended March 31, 2000 and is
eliminated in consolidation. Similar to Insight Indiana, in addition to managing
the day-to-day operations of the Kentucky systems, Insight L.P. is the general
partner and effectively controls Insight Midwest, including all of the operating
and financial decisions pertaining to the Kentucky systems. Insight Kentucky and
each of the other Kentucky partnerships also have twelve-year terms through
October 1, 2011, unless extended by Insight and TCI.
The assets of Insight Kentucky have been valued based on the purchase price and
have been preliminarily allocated between fixed and intangible assets based on
management's evaluation of each individual operating system including such
factors as the age of the cable plant, the progress of rebuilds and franchise
relations. This resulted in a step-up in the carrying values of fixed assets of
approximately $160.3 million and intangible assets of approximately $272.1
million. Fixed assets are being depreciated over their estimated useful lives
and intangible assets are being amortized over 15 years.
The unaudited pro forma results of operations of the Company for the three
months ended March 31, 1999, assuming the acquisition of the Kentucky systems,
and each of the acquisitions and exchanges described in Note C occurred as of
January 1, 1999 is as follows (in thousands, except per share data):
Three months ended
March 31, 1999
--------------
Revenue $ 97,044
Net loss (23,494)
Basic and diluted loss per share (1.57)
E. Insight Ohio
On August 21, 1998, Insight L.P. and Coaxial Communications of Central Ohio,
Inc. ("Coaxial") entered into a contribution agreement (the "Coaxial
Contribution Agreement") pursuant to which Coaxial contributed to Insight Ohio
(a newly formed limited liability company) substantially all of the assets and
liabilities of its cable television systems located in Columbus, Ohio and
Insight L.P. contributed to Insight Ohio $10.0 million in cash. As a result of
the Coaxial Contribution Agreement, Coaxial owns 25% of the non-voting common
equity and Insight L.P., through its subsidiary Insight Holdings of Ohio, LLC,
owns 75% of the non-voting common equity of Insight Ohio. In addition, Coaxial
also received two separate series of voting preferred equity (Series A Preferred
Interest--$140.0 million and Series B Preferred Interest--$30.0 million) of
Insight Ohio (collectively the "Voting Preferred Interests").
The Voting Preferred Interests provide for cash distributions to Coaxial and
certain of its affiliates as follows; Series A--10% and Series B--12-7/8%.
Insight Ohio cannot redeem the Voting Preferred Interests without the permission
of Coaxial; however, Insight Ohio will be required to redeem the Series A
Preferred Interest in August 2006 and the Series B Preferred Interest on August
9
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
E. Insight Ohio (continued)
21, 2008. Coaxial has pledged the Series A Preferred Interest and Series B
Preferred Interest as security for $140.0 million of 10% senior notes due in
2006 issued by Coaxial and an affiliate ("Senior Notes") and $55.9 million of
aggregate principal amount at maturity of 12-7/8% senior discount notes due in
2008 issued by Coaxial's majority shareholder ("Senior Discount Notes"),
respectively. The Senior Notes and Senior Discount Notes are conditionally
guaranteed by Insight Ohio.
Insight Ohio was formed solely for the purpose of completing the aforementioned
transaction. Insight L.P., as manager of Insight Ohio, earns a management fee
from Insight Ohio equal to 3% of Insight Ohio's revenues. For the three months
ended March 31, 1999 and 2000, Insight L.P. earned approximately $400,000 in
management fees from Insight Ohio.
Although Insight L.P. manages and controls the day to day operations of Insight
Ohio, the shareholders of Coaxial have significant participating rights.
Accordingly, Insight L.P. is accounting for its investment in Insight Ohio under
the equity method of accounting. Insight L.P. is amortizing the difference
between its initial $10.0 million investment and its 75% interest in Insight
Ohio's deficiency in assets over a period of 12 1/2 years. Such period takes
into account the amortization periods related to the fair value of Insight
Ohio's tangible and intangible assets. Accordingly, the accompanying statement
of operations for the three months ended March 31, 1999 and 2000 include Insight
L.P.'s share of Insight Ohio's operating loss of approximately $550,000 and $2.3
million, respectively and the amortization of the aforementioned deficiency in
assets of approximately $2.1 million. The Company has provided a commitment
letter to Insight Ohio to fund any operating shortfall Insight Ohio may
experience during the next year and accordingly, the Company continued to apply
the equity method of accounting for its investment. The Company's investment
balance at March 31, 2000 was approximately $(10.9) million.
F. SourceSuite LLC
Effective November 17, 1999, Insight Interactive entered into a Contribution
Agreement with Source Media, Inc. ("Source Media"), providing for the creation
of a joint venture, SourceSuite LLC. Under the terms of the Contribution
Agreement, Source Media contributed its Virtual Modem 2.5 software, the
Interactive Channel products and services, including SourceGuide and LocalSource
television content. Source Media will manage the operations of the joint
venture. The Company contributed $13.0 million in equity financing. Source Media
and the Company each own 50% of the joint venture.
The Company is accounting for its investment in SourceSuite LLC under the equity
method of accounting. Accordingly, the accompanying statement of operations for
the three months ended March 31, 2000 includes a loss of approximately $1.2
million which represents the Company's 50% share of SourceSuite LLC's net loss
for the period.
In connection with the Contribution Agreement, the Company and Source Media
entered into a Common Stock and Warrants Purchase Agreement dated as of July 29,
1999, whereby the Company agreed to purchase 842,105 shares of Source Media
common stock at $14.25 per share, representing approximately 6% of Source
Media's outstanding stock, for a purchase price of $12.0 million in
10
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
F. SourceSuite LLC (continued)
cash. The Company purchased the shares of common stock on November 17, 1999. As
of March 31, 2000, the Company recorded a cumulative unrealized loss of
approximately $400,000, which is reflected as a separate component of
stockholders' equity (including an unrealized loss of approximately $4.0 million
for the three month period ended March 31, 2000). The unrealized loss was
calculated as the difference between the cost of the stock and its fair value at
March 31, 2000. Fair value was determined using the quoted market price of the
stock.
Source Media also issued to the Company five-year warrants to acquire up to an
additional 4,596,786 shares of its common stock at an exercise price of $20.00
per share. The Company had not exercised any of the warrants as of March 31,
2000.
In addition, in October 1999, the Company purchased $10.2 million face amount of
Source Media's 12% bonds for approximately $4.1 million. The bonds have a
maturity date of November 1, 2004. The bond discount of $6.1 million is being
amortized to interest income over the life of the bonds. As of March 31, 2000,
the Company recorded a cumulative unrealized gain of approximately $2.2 million,
which is reflected as a separate component of stockholders' equity (including an
unrealized gain of approximately $416,000 for the three month period ended March
31, 2000). The unrealized gain was calculated as the difference between the
amortized cost of the bonds and their fair value at March 31, 2000. Fair value
was determined using the quoted market price of the bonds.
On March 3, 2000, pursuant to a merger with a subsidiary of Liberate
Technologies ("Liberate"), SourceSuite LLC sold all of its VirtualModem assets
in exchange for the issuance to each of Insight Interactive and Source Media of
886,000 shares of Liberate common stock. Insight Interactive and Source Media
have agreed not to sell 80% of their Liberate shares prior to July 31, 2000.
SourceSuite LLC continues to own and operate its programming assets, LocalSource
and SourceGuide, and has entered into preferred content and programming services
agreements with Liberate. As a result of this transaction, the Company recorded
a gain on sale of joint venture assets of approximately $81.0 million during the
three months ended March 31, 2000. In addition, the Company recorded an
unrealized loss of approximately $31.8 million for the three months ended March
31, 2000, which represents the difference between the fair value of the Liberate
shares on March 31, 2000 as compared to March 3, 2000, the date the Company
received the shares.
G. Comprehensive Income
SFAS No. 130, "Reporting Comprehensive Income" ("SFAS No. 130"), sets forth
rules for the reporting and display of comprehensive income (net income plus all
other changes in net assets from non-owner sources) and its components in the
financial statements. For the three months ended March 31, 2000, total
comprehensive income was $14.6 million (net income of $35.5 million less an
unrealized net loss of $20.9 million). At March 31, 2000, components of
accumulated other comprehensive income consisted of the net unrealized loss on
marketable securities of approximately $17.7 million, net of income tax of
approximately $12.3 million. For the three months ended March 31, 1999 there
were no items of other comprehensive income.
11
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
H. Commitments and Contingencies
The Company is a party to or may be affected by various matters under
litigation. Management believes that the ultimate outcome of these matters will
not have a significant adverse effect on either the Company's future results of
operations or financial position.
I. Recent Developments
Managed Indiana Systems
On March 17, 2000, the Company expanded its agreement with InterMedia Partners
Southeast, an affiliate of AT&T Broadband, to provide consulting services
beginning May 1, 2000 to cable television systems acquired by AT&T Broadband,
which systems as of December 31, 1999 served approximately 114,000 customers in
the State of Indiana. The agreement provides for a term ending April 30, 2002,
and the Company will earn an annual fee of 3% of gross revenues for providing
such consulting services. Nearly all of these systems are contiguous to the
Company's other Indiana systems.
Agreement in Principle with AT&T
On March 15, 2000, the Company reached an agreement in principle with AT&T
Corp. for the delivery of telephone service utilizing the Company's cable
television systems under the "AT&T" brand name. The terms of the agreement in
principle provide that the Company will market, service and bill for local
telephone service. AT&T would be required to install and maintain the necessary
switching equipment, and would be the local exchange carrier of record. AT&T
would pay the Company a fee for the use of the cable television lines, and will
also compensate the Company for installation and maintenance services at
customers' residences. In addition, AT&T would pay the Company commissions for
sales the Company makes to its customers. The Company expects to sell the AT&T-
branded local telephone service separately and as part of bundled offerings,
which would also include the sale of AT&T long-distance telephone services. The
agreement in principle is subject to the negotiation and execution of definitive
agreements.
Greenwood Letter of Intent
On March 21, 2000, Insight Midwest entered into a letter of intent with Cable
One, Inc., a subsidiary of The Washington Post Company, for the acquisition of a
cable television system serving approximately 16,000 customers in Greenwood,
Indiana as of March 31, 2000. Due to its geographic proximity, the Company
intends to integrate the Greenwood system with its Central District in Indiana.
The acquisition by Insight Midwest of the Greenwood system would occur upon
completion of a proposed trade of systems between Cable One and AT&T Broadband.
The transaction is subject to the negotiation and execution of definitive
agreements.
12
<PAGE>
INSIGHT COMMUNICATIONS COMPANY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
I. Recent Developments (continued)
Expansion of Insight Midwest
On March 23, 2000, the Company entered into a letter of intent with AT&T
Broadband to contribute to Insight Midwest additional cable television systems
serving approximately 537,000 customers, nearly doubling the customer base of
Insight Midwest. Through a series of transactions, the Company will contribute
to Insight Midwest its interests in systems serving approximately 187,000
customers and AT&T Broadband will contribute systems serving approximately
350,000 customers. Initially, the Company would exchange its Claremont,
California system for a system in Freeport, Illinois, subject to completion by
AT&T Broadband of its proposed acquisition of MediaOne. The Freeport system
would be integrated into the Company's Rockford, Illinois system, creating a
cluster of approximately 75,000 customers in the northern part of the state. The
Company would also purchase from AT&T Broadband systems serving approximately
100,000 customers in North Central Illinois. Concurrently with this purchase,
the Company would contribute to Insight Midwest all of its systems not already
owned by Insight Midwest, including the newly purchased Illinois systems, the
expanded Rockford, Illinois cluster, the Company's interest in its Columbus,
Ohio system and its Griffin, Georgia system, as well as systems in Indiana not
already owned by Insight Midwest. At the same time, AT&T Broadband would
contribute to Insight Midwest systems located in Central and North Central
Illinois serving approximately 250,000 customers. As a result, Insight Midwest
would increase its customer base of approximately 749,000 as of March 31, 2000
to approximately 1.3 million, and the Company would increase its total number of
customers served by approximately 350,000. AT&T Broadband would receive an
amount of cash from the Company. Upon completion of the transactions, Insight
Midwest would remain equally owned by the Company and AT&T Broadband, and the
Company would continue to serve as the general partner and manage and operate
the Insight Midwest systems. The transactions are subject to the negotiation and
execution of definitive agreements.
13
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
Forward Looking Statements
Some of the information in this quarterly report contains forward-looking
statements that involve substantial risks and uncertainties. You can identify
these statements by forward-looking words such as "may," "will," "expect,"
"anticipate," "believe," "estimate," and "continue" or similar words. You should
read statements that contain these words carefully because they:
. discuss our future expectations;
. contain projections of our future results of operations or of our financial
condition; or
. state other "forward-looking" information.
We believe it is important to communicate our expectations to our
investors. However, there may be events in the future that we are not able to
accurately predict or over which we have no control. The risk factors listed in
our most recent registration statement dated July 20, 1999, as well as any
cautionary language in this quarterly report, provide examples of risks,
uncertainties and events that may cause our actual results to differ materially
from the expectations we describe in our forward-looking statements. You should
be aware that the occurrence of the events described in these risk factors and
elsewhere in this quarterly report could have a material adverse effect on our
business, operating results and financial condition.
Introduction
Because of corporate transactions completed over the past three years,
including the contribution agreement with AT&T Broadband LLC ("AT&T Broadband")
with respect to the Indiana systems and the acquisition of the Kentucky systems,
we do not believe the discussion and analysis of our historical financial
condition and results of operations below are indicative of our future
performance.
On July 26, 1999, we completed our initial public offering of Class A
common stock. The offering proceeds net of underwriting discounts and other
offering expenses totaled approximately $607.0 million and were applied
primarily toward the repayment of senior indebtedness and to finance our October
1, 1999 acquisition of Kentucky cable television systems, as described below.
Prior to the offering, we operated as a limited partnership. We were
reconstituted as a corporation upon completion of the offering, at which time
all of the limited partnership's units were exchanged for shares of our common
stock.
On October 1, 1999, we acquired a combined 50% interest in InterMedia
Capital Partners VI, L.P. (the "IPVI Partnership") from related parties of
Blackstone Cable Acquisition Company, LLC, related parties of InterMedia Capital
Management VI, LLC and a subsidiary and related party of AT&T Broadband, for
approximately $341.5 million (inclusive of expenses), and Insight Midwest
assumed debt of approximately $742.1 million.
14
<PAGE>
General
Substantially all of our historical revenues were earned from customer fees
for cable television programming services including premium and pay-per-view
services and ancillary services, such as rental of converters and remote control
devices and installations and from selling advertising. In addition, we earn
revenues from commissions for products sold through home shopping networks and
from management fees for managing Insight Communications of Central Ohio, LLC.
Results of Operations
The following table is derived for the periods presented from our consolidated
financial statements that are included in this report and sets forth certain
statement of operations data for our consolidated operations.
<TABLE>
<CAPTION>
Three Months Ended March 31,
-----------------------------------
1999 2000
-------- --------
(in thousands)
<S> <C> <C>
Revenue $ 45,377 $103,623
Costs and expenses:
Programming and other operating costs 13,263 35,389
Selling, general and administrative 10,180 23,218
Depreciation and amortization 25,739 51,120
--------- --------
49,182 109,727
--------- --------
Operating loss (3,805) (6,104)
EBITDA 43,470 135,768
Interest expense, net (10,493) (24,171)
Provision for income taxes - 24,956
Net income 7,238 35,521
Net cash provided by operating activities 18,453 29,000
Net cash used in investing activities (27,688) (47,991)
Net cash provided by (used in) financing activities 19,000 (1,000)
</TABLE>
EBITDA represents earnings (loss) before interest, taxes, depreciation and
amortization. Our management believes that EBITDA is commonly used in the cable
television industry to analyze and compare cable television companies on the
basis of operating performance, leverage and liquidity. However, EBITDA is not
intended to be a performance measure that should be regarded as an alternative
to, or more meaningful than, either operating income or net income as an
indicator of operating performance or cash flows as a measure of liquidity, as
determined in accordance with generally accepted accounting principles. EBITDA,
as computed by management, is not necessarily comparable to similarly titled
amounts of other companies.
15
<PAGE>
Three Months Ended March 31, 2000 Compared to Three Months Ended March 31, 1999
Revenues increased 128.4% to $103.6 million for the three months ended
March 31, 2000 compared to $45.4 million for the three months ended March 31,
1999. The results were impacted by the Kentucky acquisition completed on October
1, 1999. The incremental revenue generated by the Kentucky systems approximated
$56.4 million, accounting for 96.9% of the consolidated revenue increase.
Revenues per customer per month averaged $40.88 for the three months ended
March 31, 2000 compared to $35.91 for the three months ended March 31, 1999
primarily reflecting an increase in average monthly basic revenue per customer
of $3.95. Average monthly basic revenue per customer averaged $29.41 during the
three months ended March 31, 2000 compared to $25.46 during the comparable
period of 1999 primarily reflecting the completion of rebuilds in most Indiana
systems and the Rockford, Illinois system. In addition, monthly revenue for
high speed data services averaged $.58 per basic customer for the three months
ended March 31, 2000. There was no revenue recorded for these services for the
three months ended March 31, 1999 as the service had not been deployed.
Programming and other operating costs increased 166.8% to $35.4 million for
the three months ended March 31, 2000 compared to $13.3 million for the three
months ended March 31, 1999. The incremental expense generated by the Kentucky
systems approximated $19.6 million accounting for 88.7% of the consolidated
expense increase. Excluding these systems, these costs increased by
approximately $2.5 million accounting for approximately 11.3% of the total
increase, primarily as a result of increased programming costs and additional
programming carried by our systems.
Selling, general and administrative expenses increased 128.1% to $23.2
million for the three months ended March 31, 2000 compared to $10.2 million for
the three months ended March 31, 1999. The incremental expense generated by the
Kentucky systems approximated $10.5 million accounting for 80.8% of the
consolidated expense increase. Excluding these systems, these costs increased
by approximately $2.5 million accounting for approximately 19.2% of the total
increase, primarily reflecting increased marketing activity associated with new
product introductions and increased corporate expenses.
Depreciation and amortization expense increased 98.6% to $51.1 million for
the three months ended March 31, 2000 compared to $25.7 million for the three
months ended March 31, 1999. This increase was primarily due to the acquisitions
of the cable systems discussed above and additional capital expenditures
associated with the rebuilds of our systems, partially offset by a decrease in
depreciation expense attributable to a change in estimate as of January 1, 2000
which resulted in assets being depreciated over longer lives.
For the three months ended March 31, 2000, an operating loss of $6.1
million was incurred as compared to an operating loss of $3.8 million for the
three months ended March 31, 1999, primarily for the reasons set forth above.
EBITDA increased 212.3% to $135.8 million for the three months ended March
31, 2000 as compared to $43.5 for the three months ended March 31, 1999
primarily resulting from a gain of $80.9 million on the sale of joint venture
assets in the first quarter of 2000 as compared to a gain
16
<PAGE>
on systems exchanges of $19.8 million for the three months ended March 31, 1999,
as well as the results generated by the Kentucky acquisition during the first
three months of 2000. In addition, minority interest income of $15.5 million
increased 244.0% for the first three months of 2000 compared to the first three
months of 1999 primarily due to the Kentucky acquisition.
Interest expense, net increased 130.5% to $24.2 million for the three
months ended March 31, 2000 compared to $10.5 million for the three months ended
March 31, 1999. The increase was primarily due to higher average outstanding
indebtedness related to the Kentucky acquisition. Average debt outstanding
during the three months ended March 31, 2000 was $1.2 billion at an average
interest rate of 8.4%.
The provision for income taxes was $25.0 million for the three months ended
March 31, 2000, which represents an effective tax rate of 41.3%. For the three
months ended March 31, 1999, there was no tax provision since prior to July 26,
1999, the date of the Company's initial public offering, the Company was
organized as a limited partnership. As such, each of the individual partners
included the taxable income or loss of the Company in their respective tax
returns.
For the three months ended March 31, 2000 net income of $35.5 million was
realized for the reasons set forth above.
Liquidity and Capital Resources
Our business requires cash for operations, debt service, capital
expenditures and acquisitions. The cable television business has substantial on-
going capital requirements for the construction, expansion and maintenance of
its broadband networks. Expenditures have primarily been used to rebuild and
upgrade our existing cable network, and in the future will be used for plant
extensions, new services, converters and system rebuilds. Historically, we have
been able to meet our cash requirements with cash flow from operations,
borrowings under our credit facilities, private equity and public sources.
On July 26, 1999 we completed our initial public offering of shares of
common stock, generating gross proceeds of $648.0 million. We incurred
approximately $41.0 million of underwriting discounts and expenses in connection
with the offering resulting in net proceeds of $607.0 million. The net proceeds
were applied primarily toward the repayment of senior indebtedness and to
finance our October 1, 1999 acquisition of Kentucky cable television systems.
For the three months ended March 31, 1999 and March 31, 2000, we spent
$20.8 million and $47.8 million, respectively, in capital expenditures largely
to support our plant rebuild, digital converter purchases and to a lesser extent
network extensions. For the three months ended March 31, 1999 and March 31,
2000, cash from operations totaled $18.5 million and $29.0 million, which
together with borrowings under our credit facilities, funded the above noted
capital expenditures.
It is anticipated that during 2000, we will have approximately $212.4
million of capital expenditures, exclusive of capital expenditures required for
the deployment of telephone services. Included in the planned 2000 capital
expenditures is $104.3 million for the continued upgrade of our Indiana and
Kentucky cable television systems, which will involve the wide deployment of
fiber optics and other capital projects associated with implementing our
clustering strategy. The upgrades of all of our systems are planned to be
completed by December 31, 2000. The planned
17
<PAGE>
2000 capital expenditures also include $35.3 million for the purchase of digital
converters. The amount of such capital expenditures for years subsequent to 2000
will depend on numerous factors including the level of success in deploying our
new services which will impact the amount of capital we will need for digital
converters and other network service infrastructure to support demand for new
products and services.
At March 31, 2000, we had aggregate consolidated indebtedness of $1.2
billion, including $1.0 billion outstanding under senior bank credit facilities.
The senior bank facilities consisted of:
. $140.0 million reducing revolver credit facility maturing in
December 2005, which supports our national systems, of which there
were no borrowings;
. $550.0 million reducing revolving credit/term loan facility
maturing in December 2006, which supports our Indiana systems, of
which $470.0 million was outstanding; and
. $675.0 million reducing revolving credit/term loan facility
maturing in October 2006, which supports our Kentucky systems, of
which $562.0 million was outstanding.
Each of the senior credit facilities is stand-alone, having a separate
lending group. The credit facilities for the Indiana and Kentucky systems are
non-recourse to us, and none of the three facilities has cross-default
provisions relating to each other. Each credit facility has different revolving
credit and term periods and contains separately negotiated, specifically
tailored covenants. The weighted average interest rates for amounts outstanding
under the Indiana and Kentucky senior credit facilities at March 31, 2000 were
8.13% and 8.33%. The facilities contain covenants restricting, among other
things, our ability to make capital expenditures, acquire or dispose of assets,
incur additional debt, pay dividends or other distributions, create liens on
assets, make investments and engage in transactions with related parties. The
facilities also require compliance with certain financial ratios, require us to
enter into interest rate protection agreements and contain customary events of
default.
On October 1, 1999, in connection with the formation of Insight Midwest and
our acquisition of a 50% interest in the Kentucky systems, Insight Midwest
completed an offering of $200.0 million principal amount of its 9 3/4% senior
notes due 2009. The net proceeds of the offering were used to repay certain
outstanding debt of the Kentucky systems. Interest on the notes is payable on
April 1 and October 1 of each year. The indenture relating to the senior notes
imposes certain limitations on the ability of Insight Midwest to, among other
things, incur debt, make distributions, make investments and sell assets.
During March 2000, we determined that Insight Ohio's cash flow from
operations and amounts available under its credit facility may not be sufficient
to finance the operating, capital and debt service requirements of the system.
As such, we have provided a commitment letter to Insight Ohio to fund any
operating shortfall through the year 2000.
Impact of Recently Issued Accounting Standards
In June 1998, the FASB issued Statement No. 133, "Accounting for Derivative
Instruments and Hedging Activities" which as amended by SFAS No. 137 is
effective for all quarters of fiscal years beginning after June 15, 2000. The
statement requires us to recognize all derivatives on the balance sheet at fair
value. Although we have not completed our assessment of the impact of FASB
18
<PAGE>
No. 133 on our results of operations and financial position, we do not
anticipate that the adoption of this statement will be material.
Item 3. Quantitative and Qualitative Disclosure About Market Risk
Our revolving credit and term loan agreements bear interest at floating
rates. Accordingly, we are exposed to potential losses related to changes in
interest rates. We do not enter into derivatives or other financial instruments
for trading or speculative purposes; however, in order to manage our exposure to
interest rate risk, we enter into derivative financial instruments, typically
interest rate swaps and collars. The counterparties to our swap and collar
agreements are major financial institutions. As of March 31, 2000, our interest
rate swap and collar agreements expire in varying amounts through 2002.
The fair market value of our long-term debt approximates its carrying value
as it bears interest at floating rates of interest. As of March 31, 2000, the
estimated fair value of our interest rate swap and collar agreements was
approximately $9.2 million, which amount represents the amount required to enter
into offsetting contracts with similar remaining maturities based on quoted
market prices.
As of March 31, 2000, we had hedged approximately $766.0 million, or 74%,
of our borrowings under all of our credit facilities. Accordingly, a
hypothetical 100 basis point increase in interest rates along the entire
interest rate yield curve would increase our annual interest expense by
approximately $3.2 million.
We have investments of approximately $73.5 million as of March 31, 2000 in
certain marketable securities, which primarily consists of equity and fixed
investments. The fair value of these investments are subject to market risk
fluctuations, and as of May 12, 2000 the fair value of such investments had
declined to $38.6 million.
19
<PAGE>
PART II
OTHER INFORMATION
Item 2. Changes in Securities and Use of Proceeds
During the first quarter of 2000, the Company granted stock options to
certain of its employees to purchase an aggregate of 2,500 shares of Class A
common stock. The grants were not registered under the Securities Act of 1933
because the stock options either did not involve an offer or sale for purposes
of Section 2 (a) (3) of the Securities Act of 1933, in reliance on the fact that
the stock options were granted for no consideration, or were offered and sold in
transactions not involving a public offering, exempt from registration under the
Securities Act of 1933 pursuant to Section 4 (2) and in compliance with Rule 506
thereunder.
20
<PAGE>
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits:
27.1 Financial Data Schedule.
(b) Reports on Form 8-K:
There were no reports on Form 8-K filed during the period covered by this
quarterly report.
21
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
INSIGHT COMMUNICATIONS COMPANY, INC.
Date: May 15, 2000 By: /s/ Michael S. Willner
----------------------------
Michael S. Willner
President, Chief Executive Officer and Director
By: /s/ Kim D. Kelly
----------------------
Kim D. Kelly
Executive VP, Chief Financial & Operating Officer,
Secretary and Director
22
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-2000
<PERIOD-START> JAN-01-2000
<PERIOD-END> MAR-31-2000
<CASH> 93,520
<SECURITIES> 73,860
<RECEIVABLES> 10,113
<ALLOWANCES> 481
<INVENTORY> 0
<CURRENT-ASSETS> 200,125
<PP&E> 795,820
<DEPRECIATION> 132,456
<TOTAL-ASSETS> 2,014,518
<CURRENT-LIABILITIES> 127,177
<BONDS> 200,000
0
0
<COMMON> 594
<OTHER-SE> 602,086
<TOTAL-LIABILITY-AND-EQUITY> 2,014,518
<SALES> 103,623
<TOTAL-REVENUES> 103,623
<CGS> 35,389
<TOTAL-COSTS> 109,727
<OTHER-EXPENSES> 25
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 24,171
<INCOME-PRETAX> 60,477
<INCOME-TAX> 24,956
<INCOME-CONTINUING> 35,521
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 35,521
<EPS-BASIC> 0.60
<EPS-DILUTED> 0.60
</TABLE>
