Time Warner Cable Inc. (NYSE: TWC) today reported financial results for
its second quarter ended June 30, 2009.
Time Warner Cable Chief Executive Officer Glenn Britt said: “I’m pleased
with our second quarter financial results and, in particular, with our
very strong free cash flow. Despite the tough economic environment, we
continue to grow, unlike many other businesses. We generated over $1
billion of free cash flow in the first half of the year, which has
enabled us to reduce the debt we incurred in our recent separation from
Time Warner Inc., strengthening our balance sheet and driving returns
for our shareholders.”
SECOND-QUARTER RESULTS
Revenues for the second quarter of 2009 increased 4% ($176
million) over the prior year quarter to $4.5 billion. Subscription
revenues grew 6% ($235 million) to $4.3 billion. Video revenues rose 3%
($70 million) to $2.7 billion, driven by video price increases and
continued growth in digital video subscribers partially offset by a
year-over-year decrease in basic video subscribers (resulting, in part,
from the sale of a group of small cable systems in December 2008) and
premium channel subscribers. High-speed data revenues increased 9% ($91
million) to $1.1 billion, as a result of continued high-speed data
subscriber growth. Voice revenues were up 19% ($74 million) to $471
million, reflecting growth in Digital Phone subscribers,
partially offset by a decrease in average revenues per subscriber.
Advertising revenues declined 25% ($59 million) to $174 million due to
declines in most advertising categories.
Adjusted Operating Income before Depreciation and Amortization
(“Adjusted OIBDA”) rose 5% ($78 million) over the second quarter of
2008 to $1.7 billion, driven by revenue growth and a decline in
marketing expenses, partially offset by higher video programming,
employee and voice costs. Video programming expenses grew 7% ($62
million) to $1.0 billion, due to contractual rate increases and the
expansion of service offerings, offset in part by lower costs resulting
from a decline in basic video subscribers and a decline in subscriptions
to premium channels. Employee costs were up 4% ($36 million), resulting
primarily from increases in group medical insurance and pension
expenses. Voice costs climbed 17% ($23 million) primarily reflecting
growth in Digital Phone subscribers. Marketing expenses declined 15%
($23 million) to $128 million. Adjusted OIBDA for the second quarter of
2009 excludes restructuring costs of $7 million, separation-related
“make-up” equity award costs of $2 million and a $2 million gain arising
out of a post-closing working capital adjustment related to a fourth
quarter of 2008 sale of cable systems. Adjusted OIBDA in the prior year
period excludes an impairment loss of $45 million on the sale of cable
systems and restructuring costs of $4 million.
Operating Income was up 20% ($144 million) over the second
quarter of 2008 to $882 million, due to higher Adjusted OIBDA and lower
depreciation and amortization expense ($24 million) as well as an
impairment loss on sale of cable systems ($45 million) in the prior year
quarter.
Net Income Attributable to TWC
For the second quarter of 2009, net income attributable to TWC was $316
million, or $0.90 per basic common share and $0.89 per diluted common
share, compared to net income attributable to TWC of $277 million, or
$0.85 per basic and diluted common share, for the second quarter of 2008.
Certain items in the second quarter of 2009 and 2008 affected
comparability, including restructuring costs, separation-related costs,
investment gains (losses) and gains (losses) on asset sales, as detailed
in Note 2 to the accompanying financial statements. On an after-tax
basis, these items reduced second-quarter 2009 and 2008 net income
attributable to TWC by $7 million and $59 million, respectively, or
$0.02 and $0.18 per basic and diluted common share, respectively.
Excluding the impact of these items, net income attributable to TWC
decreased for the second quarter of 2009 compared to the second quarter
of 2008 due primarily to higher interest expense related to the debt
incurred to fund the Company’s $10.9 billion special cash dividend paid
in March 2009, partly offset by an increase in Operating Income and a
decrease in net income attributable to noncontrolling interests.
Cash Provided by Operating Activities for the first six months of
2009 was $2.6 billion, an increase of $36 million over the first six
months of 2008. This increase was primarily driven by higher Adjusted
OIBDA and lower pension plan contributions offset partly by higher
interest payments and a change in working capital requirements.
Capital Expenditures for the first six months of 2009 totaled
$1.5 billion, a decrease of $179 million compared to the first six
months of 2008, largely reflecting lower residential capital spending,
particularly lower spending on customer premise equipment.
Adjusted OIBDA less Capital Expenditures for the first six months
of 2009 was $1.6 billion, an increase of $360 million, or 28%, over the
first six months of 2008, due to both higher Adjusted OIBDA and lower
capital expenditures.
Free Cash Flow for the first six months of 2009 increased 28% to
$1.0 billion from $806 million in the first six months of 2008, due
mainly to lower capital expenditures and an increase in cash provided by
operating activities. Free cash flow per diluted common share was $2.98
for the first six months of 2009 compared to $2.47 in the first six
months of 2008.
Net debt and mandatorily redeemable preferred equity membership units,
as of June 30, 2009, totaled $22.4 billion compared to $12.6 billion as
of December 31, 2008, due to net borrowings to fund the Company’s
special cash dividend payment in March 2009.
|
Table 1
Second Quarter Results
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
2009
|
|
2008
|
|
% Change
|
|
2009
|
|
2008
|
|
% Change
|
|
|
(in millions)
|
|
|
|
(in millions)
|
|
|
|
Subscription revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Video
|
$
|
2,706
|
|
$
|
2,636
|
|
3
|
%
|
|
$
|
5,373
|
|
$
|
5,239
|
|
3
|
%
|
|
High-speed data
|
|
1,123
|
|
|
1,032
|
|
9
|
%
|
|
|
2,224
|
|
|
2,026
|
|
10
|
%
|
|
Voice
|
|
471
|
|
|
397
|
|
19
|
%
|
|
|
922
|
|
|
763
|
|
21
|
%
|
|
Total Subscription revenues
|
|
4,300
|
|
|
4,065
|
|
6
|
%
|
|
|
8,519
|
|
|
8,028
|
|
6
|
%
|
|
Advertising revenues
|
|
174
|
|
|
233
|
|
(25
|
%)
|
|
|
319
|
|
|
430
|
|
(26
|
%)
|
|
Total revenues
|
$
|
4,474
|
|
$
|
4,298
|
|
4
|
%
|
|
$
|
8,838
|
|
$
|
8,458
|
|
4
|
%
|
|
Adjusted OIBDA
|
$
|
1,652
|
|
$
|
1,574
|
|
5
|
%
|
|
$
|
3,159
|
|
$
|
2,978
|
|
6
|
%
|
|
Capital expenditures
|
$
|
760
|
|
$
|
862
|
|
(12
|
%)
|
|
$
|
1,529
|
|
$
|
1,708
|
|
(10
|
%)
|
|
Adjusted OIBDA less Capital expenditures
|
$
|
892
|
|
$
|
712
|
|
25
|
%
|
|
$
|
1,630
|
|
$
|
1,270
|
|
28
|
%
|
|
Operating Income before Depreciation and Amortization
|
$
|
1,645
|
|
$
|
1,525
|
|
8
|
%
|
|
$
|
3,109
|
|
$
|
2,927
|
|
6
|
%
|
|
Operating Income
|
$
|
882
|
|
$
|
738
|
|
20
|
%
|
|
$
|
1,598
|
|
$
|
1,374
|
|
16
|
%
|
SUBSCRIBER UPDATE
Customer relationships were 14.7 million as of June 30, 2009. Primary
service units (“PSUs”), which represent the total of all video,
high-speed data and voice subscribers, totaled 26.2 million with net
additions of 150,000 during the second quarter of 2009. Revenue
generating units (“RGUs”) approached 35.0 million – reflecting net
additions of 204,000 during the second quarter of 2009. Triple
Play subscribers exceeded 3.3 million (almost 23% of total
customer relationships), benefiting from 90,000 net additions during the
second quarter of 2009. Nearly 56% of customers received bundled
services as of June 30, 2009.
|
Table 2
Selected Subscriber and Penetration Data
|
|
|
|
|
|
|
|
|
|
|
|
Net
|
|
|
|
|
|
|
Additions
|
|
|
|
|
3/31/09
|
|
(Declines)(a)
|
|
6/30/09
|
|
|
|
(in thousands)
|
|
Subscriber Data:
|
|
|
|
|
|
|
Video subscribers(b)
|
13,105
|
|
(57
|
)
|
|
13,048
|
|
|
Residential high-speed data subscribers(c)(d)
|
8,669
|
|
88
|
|
|
8,757
|
|
|
Commercial high-speed data subscribers(c)(d)
|
283
|
|
6
|
|
|
289
|
|
|
Residential Digital Phone subscribers(d)(e)
|
3,913
|
|
103
|
|
|
4,016
|
|
|
Commercial Digital Phone subscribers(d)(e)
|
38
|
|
10
|
|
|
48
|
|
|
Primary service units(f)
|
26,008
|
|
150
|
|
|
26,158
|
|
|
Digital video subscribers(g)
|
8,748
|
|
54
|
|
|
8,802
|
|
|
Revenue generating units(h)
|
34,756
|
|
204
|
|
|
34,960
|
|
|
|
|
|
|
|
|
|
Single play subscribers(i)
|
6,564
|
|
(81
|
)
|
|
6,483
|
|
|
Double play subscribers(j)
|
4,854
|
|
(20
|
)
|
|
4,834
|
|
|
Triple play subscribers(k)
|
3,245
|
|
90
|
|
|
3,335
|
|
|
Customer relationships(l)
|
14,663
|
|
(11
|
)
|
|
14,652
|
|
|
|
|
|
|
|
|
|
Penetration Data:
|
|
|
|
|
|
|
Video(m)
|
|
48.4
|
%
|
|
High-speed data(n)
|
|
33.7
|
%
|
|
Digital Phone(o)
|
|
15.4
|
%
|
|
Digital video(p)
|
|
67.5
|
%
|
|
Double play(q)
|
|
33.0
|
%
|
|
Triple play(r)
|
|
22.8
|
%
|
|
Bundled(s)
|
|
55.8
|
%
|
|
Customer relationships(t)
|
|
54.3
|
%
|
|
(a)
|
Net additions (declines) reflect subscriber activity for each period
other than subscriber changes resulting from acquisitions,
dispositions or exchanges during any given quarter of cable systems
that, in the aggregate, served more than 5,000 video subscribers.
|
|
(b)
|
Video subscriber numbers reflect billable subscribers who receive at
least basic video service.
|
|
(c)
|
High-speed data subscriber numbers reflect billable subscribers who
receive Road RunnerTM high-speed data service or any of
the other high-speed data services offered by the Company.
|
|
(d)
|
The determination of whether a high-speed data or Digital Phone
subscriber is categorized as commercial or residential is generally
based upon the type of service provided to that subscriber. For
example, if the Company provides a commercial service, the
subscriber is classified as commercial.
|
|
(e)
|
Digital Phone subscriber numbers reflect billable subscribers who
receive an IP-based telephony service.
|
|
(f)
|
Primary service unit numbers represent the total of all video,
high-speed data and voice subscribers.
|
|
(g)
|
Digital video subscriber numbers reflect billable video subscribers
who receive any level of video service at their dwelling or
commercial establishment via digital transmissions.
|
|
(h)
|
Revenue generating unit numbers represent the total of all video,
digital video, high-speed data and voice subscribers.
|
|
(i)
|
Single play subscriber numbers reflect customers who subscribe to
one of the Company’s primary services.
|
|
(j)
|
Double play subscriber numbers reflect customers who subscribe to
two of the Company’s primary services.
|
|
(k)
|
Triple play subscriber numbers reflect customers who subscribe to
all three of the Company’s primary services.
|
|
(l)
|
Customer relationships represent the number of subscribers who
receive at least one of the Company’s primary services. For example,
a subscriber who purchases only high-speed data service and no video
service will count as one customer relationship, and a subscriber
who purchases both video and high-speed data services will also
count as only one customer relationship.
|
|
(m)
|
Video penetration represents video subscribers as a percentage of
the estimated number of video service-ready single residence homes,
apartment and condominium units and commercial establishments passed
by the Company’s cable systems without further extending the
transmission lines (“passings”).
|
|
(n)
|
High-speed data penetration represents total residential and
commercial high-speed data subscribers as a percentage of the
estimated number of high-speed data service-ready passings.
|
|
(o)
|
Digital Phone penetration represents total residential and
commercial Digital Phone subscribers as a percentage of the
estimated number of Digital Phone service-ready passings.
|
|
(p)
|
Digital video penetration represents digital video subscribers as a
percentage of video subscribers.
|
|
(q)
|
Double play penetration represents double play subscribers as a
percentage of customer relationships.
|
|
(r)
|
Triple play penetration represents triple play subscribers as a
percentage of customer relationships.
|
|
(s)
|
Bundled penetration represents total double play and triple play
subscribers as a percentage of customer relationships.
|
|
(t)
|
Customer relationships penetration represents customer relationships
as a percentage of the estimated number of video service-ready
passings.
|
Use of Operating Income (Loss) before Depreciation and Amortization,
Adjusted OIBDA and Free Cash Flow
Operating Income (Loss) before Depreciation and Amortization is a
financial measure not calculated and presented in accordance with U.S.
generally accepted accounting principles (“GAAP”). The Company defines
Operating Income (Loss) before Depreciation and Amortization as
Operating Income (Loss) before depreciation of tangible assets and
amortization of intangible assets. The Company also evaluates the
performance of its business using Operating Income (Loss) before
Depreciation and Amortization excluding the impact of noncash
impairments of goodwill, intangible and fixed assets, as well as gains
and losses on asset sales, merger-related and restructuring costs and
costs associated with equity awards granted to offset the reduction in
value as a result of the Company’s separation from Time Warner Inc.
(“Time Warner”) of Time Warner equity awards held by TWC employees
(“Separation-related “make-up” equity award costs”) (referred to herein
as “Adjusted OIBDA”). Management utilizes Operating Income (Loss) before
Depreciation and Amortization and Adjusted OIBDA, among other measures,
in evaluating the performance of the Company’s business because they
eliminate the uneven effect across its business of considerable amounts
of depreciation of tangible assets and amortization of intangible assets
recognized in business combinations. Additionally, management utilizes
Operating Income (Loss) before Depreciation and Amortization and
Adjusted OIBDA because it believes these measures provide valuable
insight into the underlying performance of the Company’s individual
cable systems by removing the effects of items that are not within the
control of local personnel charged with managing these systems such as
net income (loss) attributable to noncontrolling interests, income tax
benefit (provision), other income (expense), net, and interest expense,
net. Similarly, management uses Adjusted OIBDA less Capital Expenditures
to evaluate the performance of its business because it reflects
management’s capital spending decisions. In this regard, Operating
Income (Loss) before Depreciation and Amortization, Adjusted OIBDA and
Adjusted OIBDA less Capital Expenditures are significant components of
measures used in the Company’s annual incentive compensation programs.
A limitation of Operating Income (Loss) before Depreciation and
Amortization and Adjusted OIBDA, however, is that they do not reflect
the periodic costs of certain capitalized tangible and intangible assets
used in generating revenues in the Company’s business. Moreover,
Adjusted OIBDA does not reflect gains and losses on asset sales, any
impairment charge related to goodwill, intangible assets and fixed
assets, merger-related and restructuring costs or Separation-related
“make-up” equity award costs. To compensate for this limitation,
management evaluates the investments in such tangible and intangible
assets through other financial measures, such as capital expenditure
budget variances, investment spending levels and return on capital
analyses. Another limitation of these measures is that they do not
reflect the significant costs borne by the Company for income taxes,
debt servicing costs, the share of Operating Income (Loss) before
Depreciation and Amortization and Adjusted OIBDA related to
noncontrolling interests, the results of the Company’s equity
investments or other non-operational income or expense. Management
compensates for this limitation through other financial measures such as
a review of net income (loss) attributable to TWC and net income (loss)
attributable to TWC per common share.
Free Cash Flow is a non-GAAP financial measure. The Company defines Free
Cash Flow as cash provided by operating activities (as defined under
GAAP) plus excess tax benefits from the exercise of stock options, less
cash provided by (used by) discontinued operations, capital
expenditures, cash paid for other intangible assets, partnership
distributions and principal payments on capital leases. Management uses
Free Cash Flow to evaluate the Company’s business. The Company believes
this measure is an important indicator of its liquidity, including its
ability to reduce net debt and make strategic investments, because it
reflects the Company’s operating cash flow after considering the
significant capital expenditures required to operate its business. A
limitation of this measure, however, is that it does not reflect
payments made in connection with investments and acquisitions, which
reduce liquidity. To compensate for this limitation, management
evaluates such expenditures through other financial measures such as
return on investment analyses.
Operating Income (Loss) before Depreciation and Amortization, Adjusted
OIBDA, Adjusted OIBDA less Capital Expenditures and Free Cash Flow
should be considered in addition to, not as a substitute for, the
Company’s Operating Income (Loss), net income (loss) attributable to TWC
and various cash flow measures (e.g., cash provided by operating
activities), as well as other measures of financial performance and
liquidity reported in accordance with GAAP, and may not be comparable to
similarly titled measures used by other companies.
About Time Warner Cable
Time Warner Cable is the second-largest cable operator in the U.S., with
technologically advanced, well-clustered systems located in five
geographic areas — New York State (including New York City), the
Carolinas, Ohio, southern California (including Los Angeles) and Texas.
Time Warner Cable serves more than 14 million customers who subscribe to
one or more of its video, high-speed data and voice services. Time
Warner Cable Business Class offers a suite of phone, Internet, Ethernet
and cable television services to businesses of all sizes. Time Warner
Cable Media Sales, the advertising arm of Time Warner Cable, offers
national, regional and local companies innovative advertising solutions
that are targeted and affordable. More information about the services of
Time Warner Cable is available at www.timewarnercable.com,
www.twcbc.com
and www.twcmediasales.com.
Information on Conference Call
Time Warner Cable’s earnings conference call can be heard live at
8:30 am ET on Wednesday, July 29, 2009. To listen to the call, visit www.timewarnercable.com/investors.
Caution Concerning Forward-Looking Statements
This document includes certain forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. These
statements are based on management’s current expectations or beliefs,
and are subject to uncertainty and changes in circumstances. Actual
results may vary materially from those expressed or implied by the
statements herein due to changes in economic, business, competitive,
technological, strategic and/or regulatory factors, and other factors
affecting the operations of Time Warner Cable Inc. More detailed
information about these factors may be found in filings by Time Warner
Cable Inc. with the Securities and Exchange Commission, including its
most recent Annual Report on Form 10-K and Quarterly Reports on Form
10-Q. Time Warner Cable is under no obligation to, and expressly
disclaims any such obligation to, update or alter its forward-looking
statements, whether as a result of new information, future events, or
otherwise.
|
TIME WARNER CABLE INC.
CONSOLIDATED BALANCE SHEET
(Unaudited)
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
(recast)
|
|
|
(in millions)
|
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and equivalents
|
$
|
528
|
|
|
$
|
5,449
|
|
|
Receivables, less allowances of $112 million and $90 million as of
June 30, 2009 and December 31, 2008, respectively
|
|
617
|
|
|
|
692
|
|
|
Receivables from affiliated parties
|
|
—
|
|
|
|
161
|
|
|
Deferred income tax assets
|
|
142
|
|
|
|
156
|
|
|
Prepaid expenses and other current assets
|
|
306
|
|
|
|
201
|
|
|
Total current assets
|
|
1,593
|
|
|
|
6,659
|
|
|
Investments
|
|
911
|
|
|
|
895
|
|
|
Property, plant and equipment, net
|
|
13,557
|
|
|
|
13,537
|
|
|
Intangible assets subject to amortization, net
|
|
390
|
|
|
|
493
|
|
|
Intangible assets not subject to amortization
|
|
24,091
|
|
|
|
24,094
|
|
|
Goodwill
|
|
2,103
|
|
|
|
2,101
|
|
|
Other assets
|
|
127
|
|
|
|
110
|
|
|
Total assets
|
$
|
42,772
|
|
|
$
|
47,889
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
$
|
355
|
|
|
$
|
546
|
|
|
Deferred revenue and subscriber-related liabilities
|
|
170
|
|
|
|
156
|
|
|
Payables to affiliated parties
|
|
40
|
|
|
|
209
|
|
|
Accrued programming expense
|
|
712
|
|
|
|
530
|
|
|
Other current liabilities
|
|
1,551
|
|
|
|
1,432
|
|
|
Total current liabilities
|
|
2,828
|
|
|
|
2,873
|
|
|
Long-term debt
|
|
22,626
|
|
|
|
17,727
|
|
|
Mandatorily redeemable preferred equity membership units issued by a
subsidiary
|
|
300
|
|
|
|
300
|
|
|
Deferred income tax liabilities, net
|
|
8,515
|
|
|
|
8,193
|
|
|
Other liabilities
|
|
582
|
|
|
|
522
|
|
|
TWC shareholders’ equity:
|
|
|
|
|
Class A common stock, $0.01 par value, 0 shares and 300.7 million
shares
issued and outstanding as of June 30, 2009 and December 31, 2008,
respectively
|
|
—
|
|
|
|
3
|
|
|
Class B common stock, $0.01 par value, 0 shares and 25.0 million
shares
issued and outstanding as of June 30, 2009 and December 31, 2008,
respectively
|
|
—
|
|
|
|
—
|
|
|
Common stock, $0.01 par value, 352.4 million shares and 0 shares
issued and outstanding as of June 30, 2009 and December 31, 2008,
respectively
|
|
4
|
|
|
|
—
|
|
|
Paid-in capital
|
|
9,774
|
|
|
|
19,514
|
|
|
Accumulated other comprehensive loss, net
|
|
(459
|
)
|
|
|
(467
|
)
|
|
Accumulated deficit
|
|
(1,402
|
)
|
|
|
(1,886
|
)
|
|
Total TWC shareholders’ equity
|
|
7,917
|
|
|
|
17,164
|
|
|
Noncontrolling interests
|
|
4
|
|
|
|
1,110
|
|
|
Total equity
|
|
7,921
|
|
|
|
18,274
|
|
|
Total liabilities and equity
|
$
|
42,772
|
|
|
$
|
47,889
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes.
|
|
TIME WARNER CABLE INC.
CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
(recast)
|
|
|
|
(recast)
|
|
|
(in millions, except per share data)
|
|
Revenues:
|
|
|
|
|
|
|
|
|
Subscription:
|
|
|
|
|
|
|
|
|
Video
|
$
|
2,706
|
|
|
$
|
2,636
|
|
|
$
|
5,373
|
|
|
$
|
5,239
|
|
|
High-speed data
|
|
1,123
|
|
|
|
1,032
|
|
|
|
2,224
|
|
|
|
2,026
|
|
|
Voice
|
|
471
|
|
|
|
397
|
|
|
|
922
|
|
|
|
763
|
|
|
Total Subscription
|
|
4,300
|
|
|
|
4,065
|
|
|
|
8,519
|
|
|
|
8,028
|
|
|
Advertising
|
|
174
|
|
|
|
233
|
|
|
|
319
|
|
|
|
430
|
|
|
Total revenues
|
|
4,474
|
|
|
|
4,298
|
|
|
|
8,838
|
|
|
|
8,458
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
Costs of revenues(a)
|
|
2,120
|
|
|
|
2,018
|
|
|
|
4,247
|
|
|
|
4,025
|
|
|
Selling, general and administrative(a)
|
|
704
|
|
|
|
706
|
|
|
|
1,434
|
|
|
|
1,455
|
|
|
Depreciation
|
|
701
|
|
|
|
722
|
|
|
|
1,392
|
|
|
|
1,423
|
|
|
Amortization
|
|
62
|
|
|
|
65
|
|
|
|
119
|
|
|
|
130
|
|
|
Restructuring costs
|
|
7
|
|
|
|
4
|
|
|
|
50
|
|
|
|
6
|
|
|
(Gain) loss on sale of cable systems
|
|
(2
|
)
|
|
|
45
|
|
|
|
(2
|
)
|
|
|
45
|
|
|
Total costs and expenses
|
|
3,592
|
|
|
|
3,560
|
|
|
|
7,240
|
|
|
|
7,084
|
|
|
Operating Income
|
|
882
|
|
|
|
738
|
|
|
|
1,598
|
|
|
|
1,374
|
|
|
Interest expense, net
|
|
(336
|
)
|
|
|
(219
|
)
|
|
|
(626
|
)
|
|
|
(418
|
)
|
|
Other expense, net
|
|
(13
|
)
|
|
|
(14
|
)
|
|
|
(64
|
)
|
|
|
(3
|
)
|
|
Income before income taxes
|
|
533
|
|
|
|
505
|
|
|
|
908
|
|
|
|
953
|
|
|
Income tax provision
|
|
(216
|
)
|
|
|
(200
|
)
|
|
|
(407
|
)
|
|
|
(382
|
)
|
|
Net income
|
|
317
|
|
|
|
305
|
|
|
|
501
|
|
|
|
571
|
|
|
Less: Net income attributable to noncontrolling interests
|
|
(1
|
)
|
|
|
(28
|
)
|
|
|
(21
|
)
|
|
|
(52
|
)
|
|
Net income attributable to TWC
|
$
|
316
|
|
|
$
|
277
|
|
|
$
|
480
|
|
|
$
|
519
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to TWC per common share:
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.90
|
|
|
$
|
0.85
|
|
|
$
|
1.39
|
|
|
$
|
1.59
|
|
|
Diluted
|
$
|
0.89
|
|
|
$
|
0.85
|
|
|
$
|
1.39
|
|
|
$
|
1.59
|
|
|
Average common shares outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
352.3
|
|
|
|
325.6
|
|
|
|
345.7
|
|
|
|
325.6
|
|
|
Diluted
|
|
353.7
|
|
|
|
326.0
|
|
|
|
346.4
|
|
|
|
325.9
|
|
|
|
|
|
|
|
|
|
|
|
Special cash dividend declared and paid per share of common stock
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
30.81
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Costs of revenues and selling, general and administrative
expenses exclude depreciation.
|
|
See accompanying notes.
|
|
TIME WARNER CABLE INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
2009
|
|
2008
|
|
|
|
|
(recast)
|
|
|
(in millions)
|
|
OPERATING ACTIVITIES
|
|
|
Net income
|
$
|
501
|
|
|
$
|
571
|
|
|
Adjustments for noncash and nonoperating items:
|
|
|
|
|
Depreciation and amortization
|
|
1,511
|
|
|
|
1,553
|
|
|
Pretax (gain) loss on asset sales
|
|
(2
|
)
|
|
|
36
|
|
|
Loss from equity investments, net of cash distributions
|
|
26
|
|
|
|
5
|
|
|
Deferred income taxes
|
|
335
|
|
|
|
376
|
|
|
Equity-based compensation
|
|
54
|
|
|
|
48
|
|
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
Receivables
|
|
79
|
|
|
|
18
|
|
|
Accounts payable and other liabilities
|
|
111
|
|
|
|
(30
|
)
|
|
Other changes
|
|
(44
|
)
|
|
|
(42
|
)
|
|
Cash provided by operating activities
|
|
2,571
|
|
|
|
2,535
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
Investments and acquisitions, net of cash acquired and distributions
received
|
|
17
|
|
|
|
(26
|
)
|
|
Capital expenditures
|
|
(1,529
|
)
|
|
|
(1,708
|
)
|
|
Proceeds from asset sales
|
|
7
|
|
|
|
11
|
|
|
Cash used by investing activities
|
|
(1,505
|
)
|
|
|
(1,723
|
)
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
Borrowings (repayments), net(a)
|
|
—
|
|
|
|
(166
|
)
|
|
Borrowings(b)
|
|
10,071
|
|
|
|
5,203
|
|
|
Repayments(b)
|
|
(5,177
|
)
|
|
|
(2,145
|
)
|
|
Debt issuance costs
|
|
(24
|
)
|
|
|
(85
|
)
|
|
Payment of special cash dividend
|
|
(10,856
|
)
|
|
|
—
|
|
|
Other financing activities
|
|
(1
|
)
|
|
|
(2
|
)
|
|
Cash provided (used) by financing activities
|
|
(5,987
|
)
|
|
|
2,805
|
|
|
|
|
|
|
|
Increase (decrease) in cash and equivalents
|
|
(4,921
|
)
|
|
|
3,617
|
|
|
Cash and equivalents at beginning of period
|
|
5,449
|
|
|
|
232
|
|
|
Cash and equivalents at end of period
|
$
|
528
|
|
|
$
|
3,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Borrowings (repayments), net, reflects borrowings under TWC’s
commercial paper program with original maturities of three months or
less, net of repayments of such borrowings.
|
|
(b)
|
|
Amounts represent borrowings and repayments related to debt
instruments with original maturities greater than three months.
|
|
|
|
|
|
See accompanying notes.
|
|
TIME WARNER CABLE INC.
|
|
RECONCILIATION OF NON-GAAP AND OTHER FINANCIAL MEASURES
|
|
(Unaudited)
|
|
Reconciliation of Operating Income to
|
|
Adjusted Operating Income before Depreciation and Amortization
less Capital Expenditures
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
(in millions)
|
|
(in millions)
|
|
Operating Income
|
$
|
882
|
|
|
$
|
738
|
|
|
$
|
1,598
|
|
|
$
|
1,374
|
|
|
Depreciation
|
|
701
|
|
|
|
722
|
|
|
|
1,392
|
|
|
|
1,423
|
|
|
Amortization
|
|
62
|
|
|
|
65
|
|
|
|
119
|
|
|
|
130
|
|
|
Operating Income before Depreciation and Amortization
|
|
1,645
|
|
|
|
1,525
|
|
|
|
3,109
|
|
|
|
2,927
|
|
|
Restructuring costs
|
|
7
|
|
|
|
4
|
|
|
|
50
|
|
|
|
6
|
|
|
(Gain) loss on sale of cable systems
|
|
(2
|
)
|
|
|
45
|
|
|
|
(2
|
)
|
|
|
45
|
|
|
Separation-related “make-up” equity award costs
|
|
2
|
|
|
|
—
|
|
|
|
2
|
|
|
|
—
|
|
|
Adjusted Operating Income before Depreciation and Amortization
|
|
1,652
|
|
|
|
1,574
|
|
|
|
3,159
|
|
|
|
2,978
|
|
|
Less: Capital Expenditures
|
|
(760
|
)
|
|
|
(862
|
)
|
|
|
(1,529
|
)
|
|
|
(1,708
|
)
|
|
Adjusted Operating Income before Depreciation and Amortization less
Capital Expenditures
|
$
|
892
|
|
|
$
|
712
|
|
|
$
|
1,630
|
|
|
$
|
1,270
|
|
|
Reconciliation of Cash Provided by Operating Activities to Free
Cash Flow and
Free Cash Flow per Diluted Common Share
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
(in millions)
|
|
(in millions)
|
|
Cash provided by operating activities
|
$
|
1,430
|
|
|
$
|
1,349
|
|
|
$
|
2,571
|
|
|
$
|
2,535
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
(760
|
)
|
|
|
(862
|
)
|
|
|
(1,529
|
)
|
|
|
(1,708
|
)
|
|
Cash paid for other intangible assets
|
|
(5
|
)
|
|
|
(11
|
)
|
|
|
(10
|
)
|
|
|
(19
|
)
|
|
Partnership distributions and principal payments on capital leases
|
|
(1
|
)
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
|
(2
|
)
|
|
Free Cash Flow
|
$
|
664
|
|
|
$
|
475
|
|
|
$
|
1,031
|
|
|
$
|
806
|
|
|
Free Cash Flow per diluted common share
|
$
|
1.88
|
|
|
$
|
1.46
|
|
|
$
|
2.98
|
|
|
$
|
2.47
|
|
|
Average diluted common shares outstanding
|
|
353.7
|
|
|
|
326.0
|
|
|
|
346.4
|
|
|
|
325.9
|
|
|
Reconciliation of Net Debt
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
2009
|
|
2008
|
|
|
(in millions)
|
|
Long-term debt
|
$
|
22,626
|
|
|
$
|
17,727
|
|
|
Debt due within one year
|
|
—
|
|
|
|
1
|
|
|
Total debt
|
|
22,626
|
|
|
|
17,728
|
|
|
Less: Cash and equivalents
|
|
(528
|
)
|
|
|
(5,449
|
)
|
|
Net debt(a)
|
|
22,098
|
|
|
|
12,279
|
|
|
Mandatorily redeemable preferred membership units issued by a
subsidiary
|
|
300
|
|
|
|
300
|
|
|
Net debt and mandatorily redeemable preferred membership units
issued by a subsidiary
|
$
|
22,398
|
|
|
$
|
12,579
|
|
|
|
|
|
|
|
|
|
|
|
(a) Net debt is defined as total debt less cash and equivalents.
|
TIME WARNER CABLE INC.
NOTES TO FINANCIAL INFORMATION
(Unaudited)
1. CHANGES IN BASIS OF PRESENTATION
Effective January 1, 2009, Time Warner Cable Inc. (the “Company” or
“TWC”) adopted Financial Accounting Standards Board Statement of
Financial Accounting Standards No. 160, Noncontrolling Interests in
Consolidated Financial Statements—an amendment of ARB No. 51 (“FAS
160”). As provided for in FAS 160, the Company has recast the
presentation of noncontrolling interests in the prior year financial
statements so that they are comparable to those of 2009.
On March 12, 2009, the Company implemented a reverse stock split of all
outstanding and treasury shares of TWC Common Stock at a 1-for-3 ratio.
The Company has recast the presentation of share and per share data in
the prior year financial statements to reflect the reverse stock split.
Certain other reclassifications have been made to the prior year
financial information to conform to the June 30, 2009 presentation.
During the first quarter of 2009, the Company revised its definition of
Adjusted Operating Income before Depreciation and Amortization to
exclude restructuring costs in addition to the previously excluded
items. Additionally, the Company revised its definition of Free Cash
Flow to deduct cash paid for other intangible assets. These revised
definitions have been applied for all periods presented.
2. ITEMS AFFECTING COMPARABILITY
The following items affected comparability for the three and six months
ended June 30, 2009 and 2008 (in millions, except per share data):
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Restructuring costs
|
$ (7
|
)
|
|
$ (4
|
)
|
|
$ (50
|
)
|
|
$ (6
|
)
|
|
Equity award reimbursement obligation to Time Warner(a)
|
(6
|
)
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
Investment gains (losses)
|
3
|
|
|
(8
|
)
|
|
3
|
|
|
1
|
|
|
Gain (loss) on sale of cable systems(b)
|
2
|
|
|
(45
|
)
|
|
2
|
|
|
(45
|
)
|
|
Amortization adjustment(c)
|
2
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
Separation-related “make-up” equity award costs(d)
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
Separation-related costs(e)
|
(1
|
)
|
|
(41
|
)
|
|
(41
|
)
|
|
(43
|
)
|
|
Impairment of the Company’s investment in The Reserve Fund’s Primary
Fund
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
Pretax impact
|
(9
|
)
|
|
(98
|
)
|
|
(93
|
)
|
|
(93
|
)
|
|
Income tax impact of the above items
|
2
|
|
|
35
|
|
|
30
|
|
|
32
|
|
|
Income tax impact of certain state tax law changes in California
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
Income attributable to noncontrolling interests impact on certain of
the above items
|
—
|
|
|
4
|
|
|
1
|
|
|
3
|
|
|
After-tax impact
|
$ (7
|
)
|
|
$ (59
|
)
|
|
$ (100
|
)
|
|
$ (58
|
)
|
|
Impact per basic and diluted common share
|
$ (0.02
|
)
|
|
$ (0.18
|
)
|
|
$ (0.29
|
)
|
|
$ (0.18
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Amounts represent the change in the equity award reimbursement
obligation to Time Warner Inc. (“Time Warner”), which fluctuates
primarily with the fair value and expected volatility of Time Warner
common stock and is recorded in earnings in the period of change.
|
|
(b)
|
2009 amounts represent a gain related to the fourth quarter of 2008
sale of cable systems as a result of working capital adjustments.
2008 amounts represent a noncash impairment loss on the sale of
cable systems.
|
|
(c)
|
Amounts represent adjustments to reduce excess amortization recorded
in prior years.
|
|
(d)
|
As a result of the Company’s separation from Time Warner, pursuant
to their terms, Time Warner equity awards held by TWC employees were
forfeited and/or experienced a reduction in value. Amounts represent
costs associated with TWC stock options and restricted stock units
granted to its employees to offset these forfeitures and/or reduced
values.
|
|
(e)
|
Amounts consist of direct transaction costs (e.g., legal and
professional fees) and debt issuance costs. Direct transaction costs
were $1 million and $10 million for the three months ended June 30,
2009 and 2008, respectively, and $28 million and $12 million for the
six months ended June 30, 2009 and 2008, respectively. Debt issuance
costs were $13 million for the six months ended June 30, 2009 and
$31 million for both the three and six months ended June 30, 2008.
|
Time Warner Cable Inc.
Corporate
Communications
Alex Dudley, 212-364-8229
or Justin
Venech, 212-364-8242
or
Investor
Relations
Tom Robey, 212-364-8218
or Laraine Mancini,
212-364-8202