FORM 6-K CF CABLE TV INC. 300 Viger Avenue East, Montreal, Canada, H2X 3W4 [Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or |
Form 20-F |_| | Form 40-F |_| |
[Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g 3-2(b) under the Securities Exchange Act of 1934.] |
Yes |_| | No |X| |
[If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g 3-2(b): 82-____________.] |
CF CABLE TV INC. Documents index |
1. | Unaudited Consolidated Financial Statements of CF Cable TV Inc. for the quarter ended March 31, 2003; and Report to bondholders (Management Discussion and Analysis for the quarter ended March 31, 2003). |
Unaudited financial informationForm 6-K*for the quarter endedMarch 31, 2003 |
* | This document has not been filed with the U.S. Securities and Exchange Commission (SEC) but has been delivered to the SEC for informational purposes only. |
May 26, 2003 |
HighlightsThree months ended March 31FINANCIAL HIGHLIGHTS |
(in thousands of Canadian dollars) | 2003 | 2002 | Change | |||||
Revenues | $ | 38,997 | $ | 41,122 | -5.2 | % | ||
EBITDA | $ | 12,250 | $ | 15,264 | -19.7 | % | ||
Depreciation and amortisation | $ | 4,942 | $ | 4,902 | 0.8 | % | ||
Operating income | $ | 7,308 | $ | 10,362 | -29.5 | % | ||
Net income | $ | 11,772 | $ | 5,029 | 134.1 | % | ||
Cash flows from operating activities | $ | 2,176 | $ | 2,494 | -12.8 | % | ||
Capital expenditures | $ | 2,809 | $ | 3,194 | -12.1 | % | ||
OPERATIONAL HIGHLIGHTS |
Subscribers | 2003 | 2002 | ||||||
Basic Cable | ||||||||
Basic Subscribers (1) | 422,020 | 438,733 | -3.8 | % | ||||
Home passed (2) | 655,958 | 654,527 | 0.2 | % | ||||
% Penetration (3) | 64.3 | % | 67.0 | % | ||||
Basic Subscribers - Residential (4) | 367,835 | 385,206 | -4.5 | % | ||||
Extended Basic Tier - Residential Subscribers | 293,359 | 310,359 | -5.5 | % | ||||
% Penetration - Residential Basic Subscribers | 79.8 | % | 80.6 | % | ||||
Digital Cable | ||||||||
Digital Subscribers | 40,257 | 26,673 | 50.9 | % | ||||
% Penetration (5) | 9.5 | % | 6.1 | % | ||||
Number of digital terminals | 43,104 | 28,519 | 51.1 | % | ||||
(1) | Basic subscribers are subscribers who received basic cable service and includes analog and digital basic subscribers. |
(2) | Homes passed are number of living units, such as residence homes, apartments and condominium units, passed by the cable television distribution network in a given cable system service area to which we offer the named service. |
(3) | Represents subscribers as a percentage of homes passed. |
(4) | Residential basic subscribers are residential subscribers who received basic cable service and includes analog and digital basic subscribers. |
(5) | Represents digital subscribers as a percentage of basic subscribers. |
1 |
REPORT TO BONDHOLDERSConsolidated Statements of IncomeConsolidated operating revenues for the first quarter ended March 31, 2003 was $39.0 million compared to $41.1 million for the same period last year, a decrease of 5.2% resulting mainly from the loss of 16,713 basic service subscribers from Q1-2002 to Q1-2003. Operating income before depreciation and amortisation (EBITDA) totalled $12.3 million compared to $15.3 million for the first three months of 2002, a decrease of $3.0 million or 19.6%. Gross profit margins fell to 69.2% from 70.4% for the first quarter, a decrease of 1.2%. This reduction is mainly due to higher penetration rate of our digital service. The reduction in profit margin is also due to the increase in the monthly programming fees. Operating and administrative expenses increased to $14.7 million from $13.7 million, up by $1.0 million or 7.3%. The increase reflects, among other things, (i) an increase in costs related to call centers as they experienced an increase in the number of calls received for new product information and promotions, and (ii) a basic subscriber base that increased, relative to the basic subscriber base of Videotron, affecting its share of the operating and administrative expenses incurred by Videotron and its subsidiaries on a consolidated basis. Financial expenses decreased to $2.0 million compared to $3.0 million for the same period last year. This change is mainly due to the repayment of long-term debt and increased interest revenues on receivable from parent company. Change in exchange rate on US denominated debt generated a non-materialised gain of $8.3 million for the first quarter of 2003 compared $0,2 million for the same period last year, an increase of $8.1 million. The Company reported a net income of $11.8 million for the first quarter 2003 compared with $5.0 million for the first quarter 2002, an increase of $6.8 million or 136%. The change in results is mainly attributable to exchange gains on US denominated long-term debt in Q1-2003 compared to the same period last year. Liquidity and Capital ResourcesCash flows from operating activities reached $2.2 million in the first quarter of 2003 compared to $2.5 million in first quarter of the previous year. Cash flows from operations was $1.9 million lower than the previous year due to lower earnings. Non cash operating items were $1.6 million higher than last year due to account receivable from parent company. Investing activities resulted in cash outflows of $2.8 million in the first quarter of 2003 compared to a cash inflows of $3.8 million in the same quarter for the previous year. The sale of all cable infrastructure in dwellings of 20 units and more to an affiliated company in the first quarter of 2002 amounted to $6.8 million. Capital expenditures amounted to $2.8 million in the first quarter 2003 compared to $3.2 million in the same quarter in 2002. Financing activities did not generate any cash flow change in the first quarter of 2003 compared to $7.8 million in 2002, resulting in a net change of $7.8 million caused by a repayment of advances to parent company and by the acquisition of non-controlling interest in a subsidiary. Yvan Gingras 2 |
CF CABLE TV Inc.CONSOLIDATED STATEMENTS OF INCOME |
For the three-month periods ended | ||||||
(in thousands of Canadian dollars) (Unaudited) | March 31, 2003 | March 31, 2002 | ||||
Operating revenues | $ | 38,997 | $ | 41,122 | ||
Direct costs | 11,999 | 12,188 | ||||
26,998 | 28,934 | |||||
Operating and administrative expenses | 14,748 | 13,670 | ||||
Operating income before depreciation and amortisation | 12,250 | 15,264 | ||||
Depreciation and amortisation | 4,942 | 4,902 | ||||
Operating income | 7,308 | 10,362 | ||||
Financial expenses | 1,998 | 2,989 | ||||
Exchange (gain) loss on US denominated long-term debt (note 1 b) | (8,301 | ) | (249 | ) | ||
(6,303 | ) | 2,740 | ||||
13,611 | 7,622 | |||||
Income taxes | ||||||
Current | 167 | 171 | ||||
Future | 1,708 | 2,375 | ||||
1,875 | 2,546 | |||||
11,736 | 5,076 | |||||
Share in the results of a company subject to significant influence | 36 | 41 | ||||
Non-controlling interest in a subsidiary | — | (88 | ) | |||
Net income | $ | 11,772 | $ | 5,029 | ||
3 |
CF CABLE TV Inc.CONSOLIDATED STATEMENTS OF DEFICIT |
For the three-month periods ended | ||||||
(in thousands of Canadian dollars) (Unaudited) | March 31, 2003 | March 31, 2002 | ||||
Balance at beginning | $ | (35,639 | ) | $ | (45,038 | ) |
Cumulative effect of accounting change (note 1 b) | — | (8,480 | ) | |||
Balance at beginning restated | (35,639 | ) | (53,518 | ) | ||
Net income | 11,772 | 5,029 | ||||
Excess of the fair value over the carrying value | ||||||
of the assets sold to an affiliated company (note 2 a) | — | 1,861 | ||||
Balance at end | $ | (23,867 | ) | $ | (46,628 | ) |
4 |
CF CABLE TV Inc.CONSOLIDATED BALANCE SHEETS |
(in thousands of Canadian dollars) (Unaudited) | March 31, 2003 | December 31, 2002 | ||||
Assets | ||||||
Current assets | ||||||
Cash | $ | 67 | $ | 72 | ||
Amounts receivable from an affiliated company | 838 | 767 | ||||
Amounts receivable from parent company | 58,429 | 55,432 | ||||
Advance receivable from parent company | 733 | 733 | ||||
Prepaid expenses and other current assets | 657 | 523 | ||||
Income taxes receivable | 520 | — | ||||
61,244 | 57,527 | |||||
Investments | 914 | 878 | ||||
Fixed assets (note 3) | 182,013 | 184,119 | ||||
Deferred charges (note 4) | 4,720 | 4,814 | ||||
Future income tax assets | 1,123 | 1,123 | ||||
Goodwill | 167,892 | 167,892 | ||||
$ | 417,906 | $ | 416,353 | |||
Liabilities and Shareholder’s Equity | ||||||
Current liabilities | ||||||
Issued and outstanding cheques | $ | 647 | $ | 12 | ||
Accounts payable and accrued liabilities (note 5) | 25,655 | 29,619 | ||||
Amounts payable to affiliated companies (note 6) | 579 | 528 | ||||
Deferred revenue and prepaid services | 20,278 | 20,619 | ||||
47,159 | 50,778 | |||||
Long-term debt (note 7) | 110,983 | 119,291 | ||||
Due to parent company (note 8) | 25,969 | 25,969 | ||||
Future income taxes | 22,652 | 20,944 | ||||
Non-controlling interest in a subsidiary (note 2 c) | 10 | 10 | ||||
206,773 | 216,992 | |||||
Shareholders’ equity | ||||||
Share capital | 235,000 | 235,000 | ||||
Deficit | (23,867 | ) | (35,639 | ) | ||
211,133 | 199,361 | |||||
$ | 417,906 | $ | 416,353 | |||
5 |
CF CABLE TV Inc.CONSOLIDATED CASH FLOWS |
For the three-month periods ended | ||||||
(in thousands of Canadian dollars) (Unaudited) | March 31, 2003 | March 31, 2002 | ||||
Cash flows from operating activities | ||||||
Net income | $ | 11,772 | $ | 5,029 | ||
Adjustments for the following items: | ||||||
Amortisation of fixed assets | 4,915 | 4,763 | ||||
Amortisation of deferred charges | 27 | 139 | ||||
Amortisation of financing expenses | 67 | 67 | ||||
Future income taxes | 1,708 | 2,375 | ||||
Share in the results of a company subject to significant influence | (36 | ) | (41 | ) | ||
Exchange (gain) loss on US denominated long-term debt | (8,301 | ) | (249 | ) | ||
Other items | — | (13 | ) | |||
Cash flows from operations | 10,152 | 12,070 | ||||
Net change in non-cash operating items: | ||||||
Accounts receivable | — | 342 | ||||
Receivable (payable) from (to) parent and affiliated companies | (3,017 | ) | (8,390 | ) | ||
Income taxes receivable | (520 | ) | 14 | |||
Prepaid expenses and other current assets | (134 | ) | (269 | ) | ||
Accounts payable and accrued liabilities | (3,964 | ) | (510 | ) | ||
Deferred revenue and prepaid services | (341 | ) | (763 | ) | ||
(7,976 | ) | (9,576 | ) | |||
Cash flows from operating activities | 2,176 | 2,494 | ||||
Cash flows from investing activities | ||||||
Acquisition of fixed assets | (2,809 | ) | (3,194 | ) | ||
Assets transferred to affiliated companies (note 2 a) | — | 6,820 | ||||
Proceeds on disposal of fixed assets | — | 181 | ||||
Deferred charges transferred to affiliated companies | — | 29 | ||||
Cash flows from investing activities | (2,809 | ) | 3,836 | |||
Cash flows from financing activities | ||||||
Repayment of long-term debt | (7 | ) | (6 | ) | ||
Advances to parent company | — | (7,029 | ) | |||
Acquisition of non-controlling interest (note 2 c) | — | (800 | ) | |||
(7 | ) | (7,835 | ) | |||
Net change in cash and cash equivalents | (640 | ) | (1,505 | ) | ||
Cash and cash equivalents at beginning | 60 | 31 | ||||
Cash and cash equivalents at end | $ | (580 | ) | $ | (1,474 | ) |
Cash and cash equivalents are comprised of: | ||||||
Cash | $ | 67 | $ | 215 | ||
Issued and outstanding cheques | (647 | ) | (1,689 | ) | ||
$ | (580 | ) | $ | (1,474 | ) | |
6 |
CF CABLE TV INC. |
1. | Significant Accounting Principles |
(a) | Consolidated financial statements: |
These consolidated financial statements expressed in Canadian dollars are prepared in accordance with Canadian generally accepted accounting principles. |
The consolidated financial statements include the accounts of CF Cable TV inc. (the “Company”) and all its subsidiaries from the date of acquisition of their control. |
(b) | Accounting changes: |
(i) | Foreign currency translation: |
In November 2001, the CICA issued Handbook Section 1650, Foreign Currency Translation. It recommends to eliminate the deferral and amortisation of unrealised foreign currency translation gains and losses on long-lived monetary items for a recognition in the statement of operations. In the first quarter of 2002, the Company adopted the new recommendations retroactively and the comparative figures have been restated. The effect of adopting the new recommendation resulted in a decrease in deferred charges in the amount of $8.5 million and an increase in deficit in the amount of $8.5 million |
2. | Business reorganisation: |
(a) | On February 8, 2002, the Company and its subsidiaries sold to an affiliated company, Câblage QMI Inc., all their rights and obligations in their internal wire for a total consideration of $6.8 million which represents the transaction price agreed between affiliated companies. As consideration, the Company received 6,820 preferred shares of Câblage QMI Inc. in the amount of $6.8 million. Since this transaction is between companies under common control, the excess of fair value over the carrying value of the assets sold, representing $1.9 million has been credited to deficit. On February 8, 2002, Câblage QMI Inc. redeemed the preferred shares issued previously. |
(b) | In 2002, CF Cable TV Inc. proceeded to a reorganisation of the subsidiaries under the control of CF Cable TV Inc.: Vidéotron (RDL) Ltée, Vidéotron (Granby) Ltée, TDM Newco Ltée, Vidéotron (Richelieu) Ltée, Vidéotron (Laurentien) Ltée. These subsidiaries were merged or wound up into a parent company, renamed Vidéotron Regional Ltée, subsidiary of CF Câble TV Inc. |
(c) | In March and December 2002, Télécâble Charlevoix (1977) Inc., a subsidiary of the Company, redeemed respectively from its non-controlling shareholder 80,000 and 109,000 of Class “D” Preferred Shares for a total consideration of $0.8 million and $1.2 million including cumulative unpaid dividends of $0.1 million. |
7 |
CF CABLE TV INC. |
3. | Fixed assets: |
March 31, 2003 | |||||||||
Cost | Accumulated depreciation | Net book value | |||||||
(in thousands of dollars) | |||||||||
Receiving and distribution networks | $ | 321,655 | $ | 145,483 | $ | 176,172 | |||
Furniture and equipment | 19,283 | 17,290 | 1,993 | ||||||
Buildings | 4,767 | 1,657 | 3,110 | ||||||
Land | 738 | — | 738 | ||||||
$ | 346,443 | $ | 164,430 | $ | 182,013 | ||||
December 31, 2003 | |||||||||
Cost | Accumulated depreciation | Net book value | |||||||
(in thousands of dollars) | |||||||||
Receiving and distribution networks | $ | 318,860 | $ | 140,755 | $ | 178,105 | |||
Furniture and equipment | 19,269 | 17,142 | 2,127 | ||||||
Buildings | 4,767 | 1,617 | 3,150 | ||||||
Land | 737 | — | 737 | ||||||
$ | 343,633 | $ | 159,514 | $ | 184,119 | ||||
4. | Deferred charges: |
March 31, 2003 | December 31, 2002 | |||||
(in thousands of dollars) | ||||||
Long-term financing | $ | 1,105 | $ | 1,172 | ||
Development and pre-operating costs | 158 | 185 | ||||
Employee future benefit costs | 3,457 | 3,457 | ||||
$ | 4,720 | $ | 4,814 | |||
8 |
CF CABLE TV INC. |
5. | Accounts payable and accrued liabilities: |
March 31, 2003 | December 31, 2002 | |||||
(in thousands of dollars) | ||||||
Expenses and accounts payable | $ | 1,771 | $ | 2,567 | ||
Salaries and fringe benefits | 1,019 | 970 | ||||
Holidays and sick days | 203 | 183 | ||||
GST and PST | 1,287 | 1,366 | ||||
Municipal real estate tax | 1,099 | 1,727 | ||||
Licence fees | 15,517 | 15,570 | ||||
CRTC licence fees | 1,276 | 1,108 | ||||
Programming funds | 1,219 | 1,045 | ||||
Interest | 2,264 | 5,083 | ||||
$ | 25,655 | $ | 29,619 | |||
6. | Amounts payable to affiliated companies: |
March 31, 2003 | December 31, 2002 | |||||
(in thousands of dollars) | ||||||
Quebecor Media inc | $ | 9 | $ | 4 | ||
Vidéotron Télécom ltée | 158 | 147 | ||||
Groupe TVA | 75 | 255 | ||||
Câblage QMI | 69 | 69 | ||||
Vidéotron TVN Inc | 268 | 53 | ||||
$ | 579 | $ | 528 | |||
7. | Long-term debt: |
March 31, 2003 | December 31, 2002 | |||||
(in thousands of dollars) | ||||||
Senior Secured First Priority Notes at 9.125% interest rate (a) | $ | 110,966 | $ | 119,266 | ||
Mortgage (b) | 17 | 25 | ||||
$ | 110,983 | $ | 119,291 | |||
9 |
CF CABLE TV INC. |
7. | Long-term debt (continued): |
(a) | Senior Secured First Priority Notes: |
Senior Secured First Priority Notes having a par value of US$75.6 million (2002 - US$75.6 million), bear interest at the rate of 9.125%, and mature in 2007. The Notes are redeemable at the option of the Company on or after July 15, 2005 at 100% of the principal amount. These Notes are secured by first-ranking hypothecs on substantially all of the assets of CF Cable TV Inc. and certain of its subsidiaries. In addition, CF Cable TV Inc. and its subsidiaries have provided, to the extent permitted under the Notes Trust Indenture, guarantees in favour of the lenders under its parent credit agreement. In the case of realisation on the assets of CF Cable TV Inc. and its subsidiaries, the proceeds thereof would be firstly used to repay, on a pro rata basis, and as described in an inter-creditor agreement entered into on June 29, 2001, between, among others, the agent under the parent’s credit agreement and the trustee under the Notes Trust Indenture, the Senior Secured First Priority Notes and the first priority guarantees provided to the lenders under the parent’s credit agreement. In May 2002, the Company repurchased US$2.2 million of these Notes. |
(b) | Mortgage: |
The mortgage bears interest at a rate of 11% and matures in 2003. |
Minimum principal repayments on long-term debt in each of the years are as follows: |
(in thousands of dollars) | |||
2003 | $ | 17 | |
8. | Due to parent company: |
March 31, 2003 | December 31, 2002 | |||||
(in thousands of dollars) | ||||||
Inter-company Deeply Subordinated Debt, bank prime rate | ||||||
plus 2% and repayable after the total repayment of | ||||||
the Senior Secured First Priority Notes | $ | 25,969 | $ | 25,969 | ||
The repayment of capital and interest on the inter-company Deeply Subordinated Debt is subordinated to the repayment of the Senior Secured First Priority Notes maturing in 2007. The parent company waives annually the interests on this debt. |
10 |
CF CABLE TV INC. |
9. | Comparative figures: |
Certain figures of 2002 have been reclassified to conform with the presentation adopted in the quarter ended March 31, 2003. |
11 |
SIGNATUREPursuant 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. CF CABLE TV INC. |
(Signed) Claudine Tremblay |
By: Claudine Tremblay Assistant Secretary |
Date: May 29, 2003 |