-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, GEhjwOxJRkfaiG9PPhRSGuPlJi5yqE7qzwX038ZlpTJ2xhnwKXHWhmlLRZrUwIAi vWAYPJtUI6EGEnhdTRqTOQ== 0001157523-04-007136.txt : 20040730 0001157523-04-007136.hdr.sgml : 20040730 20040730080049 ACCESSION NUMBER: 0001157523-04-007136 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20040730 ITEM INFORMATION: FILED AS OF DATE: 20040730 FILER: COMPANY DATA: COMPANY CONFORMED NAME: INSIGHT COMMUNICATIONS CO INC CENTRAL INDEX KEY: 0001084421 STANDARD INDUSTRIAL CLASSIFICATION: CABLE & OTHER PAY TELEVISION SERVICES [4841] IRS NUMBER: 134053502 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-26677 FILM NUMBER: 04940548 BUSINESS ADDRESS: STREET 1: 126 EAST 56TH STREET CITY: NEW YORK STATE: NY ZIP: 10022 BUSINESS PHONE: 2123712266 MAIL ADDRESS: STREET 1: INSIGHT COMMUNICATIONS CO INC STREET 2: 126 EAST 56TH STREET CITY: NEW YORK STATE: NY ZIP: 10022 8-K 1 a4692122.txt INSIGHT COMMUNICATIONS 8-K SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report: July 30, 2004 Insight Communications Company, Inc. (Exact name of Registrant as specified in its charter) Delaware 0-26677 13-4053502 (State of incorporation) (Commission File No.) (IRS Employer Identification No.) 810 7th Avenue New York, New York 10019 (Address of principal executive offices) Registrant's telephone number: (917) 286-2300 Item 12. Results of Operations and Financial Condition. On July 30, 2004, we issued a press release announcing our financial results for the quarter ended June 30, 2004. A copy of the press release is being furnished as Exhibit 99.1 to this report and incorporated herein by reference. This press release contains disclosure of operating cash flow, system cash flow and free cash flow, each of which is a financial measure that is not calculated and presented in accordance with accounting principles generally accepted in the United States ("GAAP"). Tabular reconciliation of these non-GAAP measures to the most directly comparable financial measures calculated and presented in accordance with GAAP are presented on pages 10 and 12 to the press release. Disclosure regarding management's reasons for presenting these non-GAAP measures appears on page 5 of the press release. 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: July 30, 2004 By: /s/ Elliot Brecher ------------------ Elliot Brecher Senior Vice President and General Counsel EX-99.1 2 a4692122ex991.txt PRESS RELEASE EXHIBIT 99.1 Insight Announces Second Quarter 2004 Results NEW YORK--(BUSINESS WIRE)--July 30, 2004--Insight Communications Company (NASDAQ: ICCI) today announced financial results for the quarter ended June 30, 2004. "This year we set a new course for Insight, and I think that our second quarter accomplishments demonstrate that we are beginning to make progress on that path," said Michael S. Willner, president and chief executive officer of Insight Communications. "Clearly our strong financial performance stands out, but we are also encouraged that our focus on a number of key priorities is beginning to show results. Importantly, the telephone and managed systems transactions clean up outstanding issues, allowing us even greater focus on our operational priorities." Second Quarter Highlights Second quarter 2004 highlights for Insight Communications Company include: -- Revenue of $250.6 million, an increase of 12% over Q2 2003 -- Operating cash flow (operating income before depreciation and amortization) of $107.0 million, an increase of 13% over Q2 2003 -- Capital expenditures of $39.4 million -- Free cash flow (net cash provided by operating activities less capital expenditures) of $(0.1) million -- Total RGUs of 2,036,100 at quarter-end, a growth of 8% over Q2 2003 -- High-speed Internet customer net additions of 15,900, an increase of 42% over Q2 2003 net additions. Total HSI customers at quarter-end were 273,900, a penetration of 12% of HSI homes passed -- Basic customer net loss of 15,500, for a total of 1,282,400 customers at quarter-end -- Digital customer net loss of 200, decreasing customers to 418,200 at quarter-end, a penetration of 34% of the Digital Universe -- Telephone customer net additions of 1,500, bringing total telephone customers to 61,600 at quarter-end and penetration to 8% of marketable homes passed -- As of June 30, 2004, 97% of the company's customers were passed by two-way, 750 MHz or higher capacity upgraded network 1 Three Months Ended June 30, 2004 Compared to Three Months Ended June 30, 2003 The $27.6 million, or 12%, increase in revenue was primarily a result of an increase in basic cable service revenue of 9%, due to basic rate increases and gains in high-speed Internet and digital video revenues, which increased 39% and 23%, respectively, over the prior year's quarter and were driven by an increased customer base. Revenue by service offering was as follows (in thousands): Revenue by Service Offering ------------------------------------- Three Three Months Months Ended % of Ended % of % Change June 30, Total June 30, Total in 2004 Revenue 2003 Revenue Revenue --------- -------- --------- -------- -------- Basic $145,446 58.0% $133,625 59.9% 8.8% Digital 24,679 9.9% 20,049 9.0% 23.1% High-speed Internet 31,095 12.4% 22,352 10.0% 39.1% Premium / analog pay- per-view 14,612 5.8% 14,387 6.5% 1.6% Telephone 3,802 1.5% 2,796 1.2% 36.0% Advertising 16,883 6.8% 15,179 6.8% 11.2% Franchise fees 7,264 2.9% 6,812 3.1% 6.6% Other 6,857 2.7% 7,847 3.5% (12.6)% --------- -------- --------- -------- Total $250,638 100.0% $223,047 100.0% 12.4% ========= ======== ========= ======== Revenue Generating Units ("RGUs") as of June 30, 2004, which represent the sum of basic, digital, high-speed Internet, and telephone customers, increased approximately 8%, as compared to June 30, 2003. RGUs by type were as follows (in thousands): June 30, 2004 June 30, 2003 -------------- -------------- Basic 1,282.4 1,295.7 Digital 418.2 360.2 High-speed Internet 273.9 179.5 Telephone 61.6 42.1 -------------- -------------- Total RGUs 2,036.1 1,877.5 ============== ============== 2 Average monthly revenue per basic customer was $64.76 for the three months ended June 30, 2004, compared to $57.10 for the three months ended June 30, 2003, primarily reflecting basic rate increases and the continued growth of high-speed Internet and digital product offerings in all markets. Programming and other operating costs increased $7.2 million, or 9%. Programming costs increased primarily as a result of increased programming rates, and additionally as a result of increased video-on-demand and pay-per-view purchases quarter-over-quarter. Other operating costs increased primarily due to increased high-speed Internet service provider costs driven by the net addition of approximately 94,400 high-speed Internet customers since June 30, 2003. Other operating costs increased as a result of an increased volume of modems sold. Selling, general and administrative expenses increased $7.9 million, or 17%, primarily because of payroll and related costs due to the addition of new employees, annual salary increases for existing employees and increases in health insurance costs. Marketing expenses increased to support the continued rollout of high-speed Internet and digital products and also to maintain the company's core video customer base. Partially offsetting these increases was an increase in marketing support funds (recorded as a reduction to selling, general and administrative expenses) for the promotion of new channel launches. Depreciation and amortization expense increased $587,000, or 1%, primarily as a result of additional capital expenditures through June 30, 2004. These expenditures primarily included network extensions, upgrades to headends and purchases of customer premise equipment, all of which is considered necessary to continue to grow the customer base and expand service offerings. Partially offsetting this increase was a decrease in depreciation expense related to certain assets that have become fully depreciated since June 30, 2003. Operating cash flow increased $12.5 million, or 13%, primarily due to increased basic, digital and high-speed Internet revenue, which was offset by increases in programming and other operating costs and selling, general and administrative costs. Interest expense remained relatively flat quarter-over-quarter. The increase of $165,000 is primarily due to an increase in debt outstanding, which averaged $2.83 billion for the three months ended June 30, 2004, as compared to $2.63 billion for the three months ended June 30, 2003. This was partially offset by lower interest rates, which averaged 7.2% for the three months ended June 30, 2004, as compared to 7.7% for the three months ended June 30, 2003. As of June 30, 2003, the company had $2.84 billion of debt and preferred interests outstanding. 3 Minority interest, equal to 50% of Insight Midwest's net income or loss attributable to common interests, decreased $7.7 million, or 90%, as a direct result of the decrease in net loss recorded by Insight Midwest quarter-over-quarter. This decrease is primarily due to Insight Midwest's increased operating income and the absence of preferred interests, and is offset by increases in other expense for the three months ended June 30, 2004. Liquidity and Capital Resources Cash provided by operations for the six months ended June 30, 2004 and June 30, 2003 was $134.4 million and $104.5 million, respectively. The increase was primarily attributable to increased operating income and the timing of cash receipts and payments related to the company's working capital accounts. Cash used in investing activities for the six months ended June 30, 2004 and June 30, 2003 was $82.9 million and $112.0 million, respectively. The decrease was attributable to the swap of the company's Griffin, Ga. system for the New Albany, Ind. and Shelbyville, Ky. systems in the first quarter of 2003. Cash provided by/used in financing activities for the six months ended June 30, 2004 and June 30, 2003 was $(45.3) million and $37.6 million. During the six months ended June 30, 2004, the company: -- made scheduled debt amortization payments related to the A and B Term Loan portions of its credit facility, which totaled $31.1 million; -- repaid $6.0 million of revolver borrowings that were outstanding as of March 31, 2004 and did not need to re-borrow due to increased operating cash flow; and -- repurchased $10.0 million (amount at maturity) of its senior discount notes in order to capitalize on current market conditions and help lower outstanding debt. During the six months ended June 30, 2003, the company: -- borrowed $44.5 million under its credit facilities to support operations and capital spending, and -- made $7.0 million of scheduled preferred interest distribution payments, which ceased with the refinancing of debt of Insight Ohio during the third quarter of 2003. For the six months ended June 30, 2004 and June 30, 2003 the company spent $83.6 million and $84.1 million, respectively, in capital expenditures. These expenditures primarily included network extensions, upgrades to headends and purchases of customer premise equipment, all of which is considered necessary in order to continue to grow the customer base and expand service offerings. 4 Recent Developments Acquisition of Telephone Business On July 2, 2004, Insight Midwest entered into an agreement with Comcast Cable to acquire its telephone business in the markets served under the existing telephone joint operating agreement. This agreement provides that Insight Midwest leases certain capacity on its local network to Comcast Cable, for which it receives a fee. Additionally, Insight Midwest provides certain services and support for which it receives payments related to installations, marketing and billing. By acquiring ownership of the telephone business from Comcast Cable, Insight Midwest will gain operational and strategic control over the business. Comcast Cable has agreed to pay to Insight Midwest, upon the closing of the transaction, an amount equal to $20.0 million, less the cumulative negative free cash flow incurred by Comcast Cable in operating this telephone business between June 1, 2004 and the closing. In addition, Comcast Cable will provide as part of the agreement certain fixed assets related to the telephone business. The transfer of ownership and operational control of Comcast Cable's telephone business to Insight Midwest will take place after a transition period and is subject to customary closing conditions, including regulatory approvals. The closing is expected to occur during the first half of 2005. At this time, the company is unable to predict, with certainty, the actual closing date or the amount of cumulative negative free cash flow that will be incurred by Comcast Cable prior to the closing. Termination of Managed Systems Arrangement On March 17, 2000, Insight entered into a management agreement with an affiliate of Comcast to provide management services to cable television systems owned by Comcast. As of June 30, 2004, these systems served approximately 89,400 customers in the state of Indiana, for which Insight received a fee equal to 5% of the gross revenues of the systems as well as reimbursement of expenses. Effective July 31, 2004, the management agreement will be terminated by mutual agreement. Use of Non-GAAP Measures This press release contains disclosure of operating cash flow, system cash flow and free cash flow, each of which is a financial measure that is not calculated and presented in accordance with accounting principles generally accepted in the United States ("GAAP"). This release includes tabular reconciliation of operating income, Insight's most directly comparable financial measure calculated and presented in accordance with GAAP, to operating cash flow and system cash flow. This release also includes a reconciliation of net cash provided by operating activities, Insight's most directly comparable financial measure calculated and presented in accordance with GAAP, to free cash flow. 5 Insight defines operating cash flow as operating income or loss before depreciation and amortization. Insight defines free cash flow as net cash provided by operating activities less capital expenditures and distribution of preferred interests. Operating cash flow and free cash flow are useful to management in measuring the overall operational strength and performance of the company. A limitation of operating cash flow, however, is that it does not reflect the periodic costs of certain capitalized tangible and intangible assets used in generating the company's revenues. Management evaluates the costs of such tangible and intangible assets through other financial measures such as capital expenditures and investment spending. Another limitation of operating cash flow is that it does not reflect income net of interest expense, which is a significant expense of the company because of the substantial debt it incurred to acquire cable television systems and finance the capital expenditures for the upgrade of the cable network. System cash flow is another non-GAAP financial measure, which Insight uses to evaluate the underlying operating performance of its cable systems. Insight defines system cash flow as operating cash flow excluding management fees payable by the company's operating subsidiaries to Insight Communications, and excluding the corporate overhead of Insight Communications. Such management fees are equal to 3% of system revenues and are eliminated in consolidation. Corporate overhead is a component of Insight's selling, general and administrative expenses. System cash flow is subject to the same limitations as described above for operating cash flow. Despite the limitations of operating cash flow, system cash flow and free cash flow, management believes that the presentation of each financial measure is relevant and useful for investors because it allows investors to evaluate Insight's performance in a manner similar to the methods used by management. In addition, operating cash flow, system cash flow and free cash flow are commonly used in the cable television industry to analyze and compare cable television companies on the basis of liquidity, operating performance and leverage, although Insight's measures of operating cash flow, system cash flow and free cash flow may not be directly comparable to similar measures used by other companies. Operating cash flow, system cash flow and free cash flow should not 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 well as other measures of financial performance reported in accordance with GAAP. 6 About Insight Communications Insight Communications (NASDAQ: ICCI) is the 9th largest cable operator in the United States, serving approximately 1.4 million customers in the four contiguous states of Illinois, Kentucky, Indiana and Ohio. Insight specializes in offering bundled, state-of-the-art services in mid-sized communities, delivering basic and digital video, high-speed Internet and voice telephony in selected markets to its customers. Any statements in this press release that are not historical facts are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. The words "estimate," "expect," "anticipate" and other expressions that indicate future events and trends identify forward-looking statements. The above forward-looking statements are subject to risks and uncertainties and are subject to change based upon a variety of factors that could cause actual results to differ materially from those Insight Communications anticipates. Factors that could have a material and adverse impact on actual results include history and expectation of future net losses, competition, increasing programming costs, changes in laws and regulations, the substantial debt and the other risk factors described in Insight Communications' annual report on Form 10-K for the year ended December 31, 2003. All forward-looking statements in this press release are qualified by reference to the cautionary statements included in Insight Communications' Form 10-K. 7 INSIGHT COMMUNICATIONS COMPANY, INC. CONSOLIDATED BALANCE SHEETS (dollars in thousands) June 30, December 31, 2004 2003 ------------ ------------- unaudited Assets Cash and cash equivalents $66,406 $60,172 Investments 4,164 4,078 Trade accounts receivable, net of allowance for doubtful accounts of $1,242 and $1,123 as of June 30, 2004 and December 31, 2003 23,938 29,313 Launch funds receivable 4,729 9,421 Prepaid expenses and other assets 14,193 17,446 ------------ ------------- Total current assets 113,430 120,430 Fixed assets, net 1,184,738 1,216,304 Goodwill 72,430 72,430 Franchise costs, net of accumulated amortization of $359,229 and $359,229 as of June 30, 2004 and December 31, 2003 2,361,959 2,361,959 Deferred financing costs, net of accumulated amortization of $16,256 and $13,676 as of June 30, 2004 and December 31, 2003 30,528 33,288 Other non-current assets 5,135 5,244 ------------ ------------- Total assets $3,768,220 $3,809,655 ============ ============= Liabilities and stockholders' equity Accounts payable $20,527 $30,417 Accrued expenses and other liabilities 34,085 34,182 Accrued property taxes 25,757 22,954 Accrued programming costs 48,218 43,261 Deferred revenue 11,803 10,061 Interest payable 23,065 23,315 Debt - current portion 72,875 62,250 ------------ ------------- Total current liabilities 236,330 226,440 Deferred revenue 3,670 4,523 Debt 2,744,785 2,786,041 Other non-current liabilities 6,718 5,742 Minority interest 230,472 229,790 Stockholders' equity: Preferred stock; $.01 par value; 100,000,000 shares authorized; no shares issued and outstanding as of June 30, 2004 and December 31, 2003 - - Common stock; $.01 par value: Class A - 300,000,000 shares authorized; 50,845,465 and 50,685,317 shares issued and outstanding as of June 30, 2004 and December 31, 2003 509 507 Class B - 100,000,000 shares authorized; 8,879,468 shares issued and outstanding as of June 30, 2004 and December 31, 2003 88 88 Additional paid-in-capital 817,090 816,600 Accumulated deficit (260,815) (246,471) Deferred stock compensation (10,958) (13,582) Accumulated other comprehensive income (loss) 331 (23) ------------ ------------- Total stockholders' equity 546,245 557,119 ------------ ------------- Total liabilities and stockholders' equity $3,768,220 $3,809,655 ============ ============= Certain prior period amounts have been reclassified to conform to the current period presentation. 8 INSIGHT COMMUNICATIONS COMPANY, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) (in thousands, except per share amounts) Three months ended Six months ended June 30, June 30, ------------------- ------------------- 2004 2003 2004 2003 --------- --------- -------- ---------- restated(1) restated(1) Revenue $250,638 $223,047 $489,394 $438,092 Operating costs and expenses: Programming and other operating costs 88,844 81,638 176,755 161,506 Selling, general and administrative 54,837 46,951 105,129 92,045 Depreciation and amortization 60,862 60,275 120,021 115,269 --------- --------- --------- --------- Total operating costs and expenses 204,543 188,864 401,905 368,820 --------- --------- --------- --------- Operating income 46,095 34,183 87,489 69,272 Other income (expense): Gain on cable system exchange - - - 26,992 Interest expense (50,735) (50,570) (100,937) (102,016) Interest income 109 248 249 482 Other income (expense) (4,004) 1,820 (2,176) 1,815 --------- --------- --------- --------- Total other expense, net (54,630) (48,502) (102,864) (72,727) Loss before minority interest, impairment of investments and income taxes (8,535) (14,319) (15,375) (3,455) Minority interest income 841 8,492 720 2,014 Impairment write-down of investments - (1,500) - (1,500) --------- --------- --------- --------- Loss before income taxes (7,694) (7,327) (14,655) (2,941) Benefit for income taxes 167 614 311 1,871 --------- --------- --------- --------- Net loss (7,527) (6,713) (14,344) (1,070) Accrual of preferred interests - (5,203) - (10,353) --------- --------- --------- --------- Net loss applicable to common stockholders $(7,527) $(11,916) $(14,344) $(11,423) ========= ========= ========= ========= Basic and diluted loss per share attributable to common stockholders $(.13) $(.20) $(.24) $(.19) Basic and diluted weighted- average shares outstanding 59,714 60,125 59,688 60,103 Certain prior period amounts have been reclassified to conform to the current period presentation. (1) 2003 amounts have been restated due to an accounting change related to the tax impact of interest rate swaps. See Insight's 2003 Form 10-K for a complete discussion of those changes. 9 INSIGHT COMMUNICATIONS COMPANY, INC. FINANCIAL INFORMATION (unaudited) (in thousands) Three months ended June 30, 2004 2003 ---------- ---------- Revenues $250,638 $223,047 System Cash Flow 113,024 99,283 System Cash Flow Margin 45.1% 44.5% Corporate Overhead (6,671) (5,401) Management Fee Income 604 576 Operating Cash Flow 106,957 94,458 Operating Cash Flow Margin 42.7% 42.3% Capital Expenditures 39,398 43,566 Total Debt, including Preferred Interests (end of period)(a) 2,817,660 2,836,907 Reconciliation of Operating Income to Operating Cash Flow & System Cash Flow - --------------------------------------- Operating income $46,095 $34,183 Adjustment: Depreciation and amortization 60,862 60,275 ---------- ---------- Operating Cash Flow $106,957 $94,458 ---------- ---------- Adjustments: Corporate Overhead 6,671 5,401 Management Fee Income (604) (576) ---------- ---------- System Cash Flow $113,024 $99,283 ========== ========== Six months ended June 30, 2004 2003 ---------- ---------- Revenues $489,394 $438,092 System Cash Flow 219,573 194,053 System Cash Flow Margin 44.9% 44.3% Corporate Overhead (13,257) (10,746) Management Fee Income 1,194 1,234 Operating Cash Flow 207,510 184,541 Operating Cash Flow Margin 42.4% 42.1% Capital Expenditures 83,587 84,111 Reconciliation of Operating Income to Operating Cash Flow & System Cash Flow - --------------------------------------- Operating income $87,489 $69,272 Adjustment: Depreciation and amortization 120,021 115,269 ---------- ---------- Operating Cash Flow $207,510 $184,541 ---------- ---------- Adjustments: Corporate Overhead 13,257 10,746 Management Fee Income (1,194) (1,234) ---------- ---------- System Cash Flow $219,573 $194,053 ========== ========== (a) As of June 30, 2004, there were no preferred interests outstanding. Certain prior period amounts have been reclassified to conform to the current period presentation. 10 INSIGHT COMMUNICATIONS COMPANY, INC. OPERATING STATISTICS (unaudited) (in thousands, except per customer and penetration data) Q2 Q1 Q2 2004 2004 2003 --------- --------- --------- Customer Relationships 1,324.8 1,336.3 1,321.8 Total Average Monthly Revenue per Customer $64.76 $61.42 $57.10 Basic Cable - ----------- Homes Passed 2,349.7 2,335.4 2,300.2 Basic Cable Customers 1,282.4 1,297.9 1,295.7 Basic Cable Penetration 54.6% 55.6% 56.3% Cable Revenue $145,446 $139,005 $133,625 Average Monthly Cable Revenue per Customer $37.58 $35.76 $34.21 High-Speed Internet ("HSI") - --------------------------- HSI Homes Passed 2,284.8 2,245.6 2,189.0 HSI Customers 273.9 258.0 179.5 HSI Penetration 12.0% 11.5% 8.2% HSI Revenue $31,095 $28,940 $22,352 Average Monthly HSI Revenue per Customer $8.03 $7.44 $5.72 Average Monthly HSI Revenue per HSI Customer $38.97 $39.53 $42.85 Digital Cable - ------------- Digital Universe 1,231.3 1,247.1 1,241.7 Digital Customers 418.2 418.4 360.2 Digital Cable Penetration 34.0% 33.5% 29.0% Digital Revenue $24,679 $23,721 $20,049 Average Monthly Digital Revenue per Customer $6.38 $6.10 $5.13 Average Monthly Digital Revenue per Digital Customer $19.67 $19.26 $18.68 Telephone - --------- Telephone Universe (marketable homes) 732.7 714.9 612.9 Telephone Customers 61.6 60.1 42.2 Telephone Penetration (to marketable homes) 8.4% 8.4% 6.9% Telephone Revenue $3,802 $3,758 $2,796 Average Monthly Telephone Revenue per Customer $.98 $.97 $.72 Advertising Revenue - ------------------- Advertising Revenue $16,883 $13,987 $15,179 Average Monthly Advertising Revenue per Customer $4.36 $3.60 $3.89 Other Revenue - ------------- Other Revenue $28,733 $29,345 $29,046 Average Monthly Other Revenue per Customer $7.43 $7.55 $7.43 Certain prior period amounts have been reclassified to conform to the current period presentation. Note: All "per Customer" figures reflect revenue per Basic Cable Customer. 11 INSIGHT COMMUNICATIONS COMPANY, INC. NCTA STANDARD REPORTING CATEGORIES CAPITAL EXPENDITURES (unaudited) (in thousands) ---------------------------------- Q2 2004 YTD Q2 2004 FY 2003 FY Insight Consolidated Actual Actual Guidance Actual - ---------------------------------------------------------------------- Customer Premise Equipment $20,109 $46,963 $104,700 $99,347 Scaleable Infrastructure 3,613 7,344 16,051 14,707 Line Extensions 6,600 11,753 27,357 23,299 Upgrade/Rebuild 4,284 8,535 16,918 33,692 Support Capital 4,792 8,992 19,974 25,613 ---------------------------------- Total Insight Consolidated $39,398 $83,587 $185,000 $196,658 ---------------------------------- INSIGHT COMMUNICATIONS COMPANY, INC. RECONCILIATION OF OPERATING INCOME TO FREE CASH FLOW (unaudited) (in thousands) Three Months Ended Six Months Ended June 30, June 30, ----------------- ----------------- 2004 2003 2004 2003 -------- -------- -------- -------- Operating income $46,095 $34,183 $87,489 $69,272 Depreciation and amortization 60,862 60,275 120,021 115,269 -------- -------- -------- -------- Operating Cash Flow 106,957 94,458 207,510 184,541 Changes in working capital accounts (1) (2,180) 9,917 9,387 4,025 Cash paid for interest (65,451) (62,797) (82,315) (83,659) Cash paid for taxes (74) (300) (196) (423) -------- -------- -------- -------- Net cash provided by operating activities 39,252 41,278 134,386 104,484 Capital expenditures (39,398) (43,566) (83,587) (84,111) Distribution of preferred interests - - - (7,000) -------- -------- -------- -------- Free (negative) cash flow $(146) $(2,288) $50,799 $13,373 ======== ======== ======== ======== (1) Changes in working capital accounts is based on the net cash changes in current assets and current liabilities, excluding changes related to interest and taxes and other non-cash expenses. 12 CONTACT: Insight Communications John Abbot, 917/286-2300 -----END PRIVACY-ENHANCED MESSAGE-----