Al Fried Llc Analytics Report CVC 070909 Ak Marked
Upcoming SlideShare
Loading in...5
×
 

Al Fried Llc Analytics Report CVC 070909 Ak Marked

on

  • 418 views

My initiation report on CVC published prior to a 130% increase in share price.

My initiation report on CVC published prior to a 130% increase in share price.

Statistics

Views

Total Views
418
Views on SlideShare
418
Embed Views
0

Actions

Likes
0
Downloads
0
Comments
0

0 Embeds 0

No embeds

Accessibility

Categories

Upload Details

Uploaded via as Adobe PDF

Usage Rights

© All Rights Reserved

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Processing…
Post Comment
Edit your comment

Al Fried Llc Analytics Report CVC 070909 Ak Marked Al Fried Llc Analytics Report CVC 070909 Ak Marked Document Transcript

  • Rich Tullo Trading Desk Analyst rtullo@albertfried.com (212) 422 – 7282 July 14, 2009Cablevision Systems Corp.Ticker CVC Rating BUY Stock ChartPrice: $12.84* Price Target: $23.00MCAP.: 5,386mm Shares Out.: 247mmAvg. Vol.: 1.4mm Short Int.: 5.996 mm10 Day52 Week 52 Week $28.00* $9.34High: Low: 2006 2007 2008 2009E 2010EEV/EBITDA P/E 5.9x 11.1x Revenue 5,828,493 6,484,481 7,230,116 7,724,827 8,193,9422010E: 2010E: EPS $ (0.45) $ 0.74 $ (0.78) $ 0.94 $ 1.57Notes: In 2008 CVC completed the Purchase of Newsday and only includes Newsday results in its 2H:08 filings.Initiate Coverage of CVC with BUY Rating and $23 TargetKey Points:• We like CVC’s recurring revenue model and expect strong customer retention as home entertain- ment becomes a priority when consumers cut luxury spending in a stay-cation economy.• In our view, CVC’s “out of the box” business development strategy should create shareholder value in the long-run.• Cable Advertising is more sustainable and will recover faster than traditional Local TV and Newspa- per advertising , in our view, as local advertisers follow potential customers onto the new media.• We think CVC’s Madison Square Garden is a hidden asset. According to SEC filings, MSG’s book value is $743 million; we think MSG’s book value is understated by approximately $500 million.• As CVC refinances its debt; credit risk will diminish in our view. In the absence of bolt-on opportuni- ties, we expect management will return cash to shareholders or pay-down debt.• We derive our $23 price target by applying a 14x multiple to our $1.57 2010 EPS forecast, which is roughly in-line with the market multiple.• Our Price Target is also supported by our sum of the parts analysis which implies a $23 intrinsic value and with roughly 30% upside to our target, we initiate coverage of CVC with a BUY rating. See important notes, disclosures and disclaimers on page 10, 11 before making investment decisions.
  • Description: Cablevision Systems Corporation (NYSE: CVC) is a telecommunications, media and entertainment company .that provides Broadband Internet Access, Cable TV Service, Cable TV Content, News, Sports and Theatrical entertainmentsthrough its four subsidiaries; Telecommunications Services, Madison Square Garden , Rainbow Holdings and Newsday. CVCalso own a stake in Clear View Cinemas chain of 50 movie theaters.• Telecommunication Services (70% of sales): Roughly 4.7 million households subscribe to CVC video, data and telecom services and in 1Q:09 CVC generated about $136 in revenue per subscriber.• Madison Square Garden (13% of sales): CVC’s Madison Square Garden subsidiary owns the Madison Square sports arena, The New York Rangers NHL Hockey Team, The New York Knickerbockers NBA Basket Ball Team, The New York Liberty WNBA Women’s Basketball Team as well as the MSG Cable Sports Network and the FUSE TV cable music chan- nel. MSG also owns The Radio City Music Hall, The WAMU Theater, The Beacon Theater and The Chicago Theater.• Rainbow Holdings (14% of Sales): CVC’s Rainbow Holdings unit operates the WE, Sundance, IFC, AMC and Voom HD Cable TV Networks. Rainbow provides a mix of scripted and reality TV programming and produces the Emmy award winning series “Ad Men”. Rainbow generates revenue from cable TV carriage agreements and from advertising sales. In 1Q:09, Rainbow revenue expanded roughly 11% to $249 million (from $225 million in the 1Q:08) as sales in tradi- tional media declined 5% to 20%.• Newsday (2% of Sales): The Newsday Newspaper Group publishes Long Island New York’s Newsday newspaper which is the largest “US suburban local newspaper” according to the Newspaper Association of America or NAA. Newsday also operates several internet Websites and the AM New York “Free” advertising supported daily newspaper in New York City. Newsday also operates TV Newsday a newly launched local cable TV News channel. Exhibit I: Cablevision Systems Unit Sales Unit Sales (in thousands USD) 2007 %∆ 2008 %∆ 2009E %∆ 2010E %∆ 2011E %∆ 2012E Telecommunications Services 4,721,169 9.4% 5,165,367 6% 5,475,289 7% 5,858,559 7% 6,256,941 6% 6,651,129 Rainbow 843,548 16.2% 980,133 10% 1,078,146 12% 1,206,446 8% 1,302,961 8% 1,407,198 Madison Square Garden 1,002,182 4.1% 1,042,958 1% 1,053,388 6% 1,116,591 1% 1,128,873 1% 1,140,162 Newsday NA NA 180,597 70% 307,015 1% 310,085 1% 313,186 5% 328,845 Eliminations (82,418) 68.6% (138,939) 36% (189,011) -17% (157,738) -10% (141,427) 2% (143,567) Total 6,484,481 11.5% 7,230,116 6.8% 7,724,827 6.1% 8,193,942 6.4% 8,720,535 6.0% 9,243,767 Source: Albert Friend and Company LLC. Estimates and Company ReportsInvestment Thesis: CVC shares are down roughly 55% from the 52 week high on concerns over the U.S. economy andthe CVC’s balance sheet. We think CVC shares are attractive at the current price level as we expect Cable TV revenuegrowth to continue and we think management has taken steps to create shareholder value. We forecast local advertisingspending will continue to migrate to Cable TV and the Internet . We derive our $23 Price Target by applying a 14x marketmultiple to our $1.57 2010 EPS estimate. We also argue that MSG is a hidden asset. Our sum of the parts analysis sug-gests that MSG has a equity value of $1.2 billion or $4.05 per share. According to our sum-of-the parts model CVC is fairlyvalued at $23, therefore with 30% upside to our target we initiate coverage of CVC shares with a BUY rating. Exhibit II: Cablevision Systems Sum of Parts Valuation Sum of Parts (EV/EBITDA 2010E) in thousands USD except per share figures Telecomm Madison Expected Scenario Services Rainbow Square Garden Newsday Total EV/EBITDA Multiple 6x 9x 30x 4x 6.9x Debt Allocation 7,724,986 1,757,187 500,000 600,000 10,582,173 Equity 4,985,744 848,736 1,174,886 (376,739) 6,632,627 Intrinsic Value Estimate $17.18 $2.92 $4.05 ($1.30) $22.85 Source: Albert Friend and Company LLC. Estimates and Company Reports
  • Industry Overview: Cable TV, was once a practical solution to unreliable TV broadcast signals in rural areas of the U.S. .Today the Cable industry has evolved into $86 billion U.S. industry owing to advances in Digital, Satellite and InformationTechnology. There are roughly 7,500 cable systems operating in the U.S. at the end of 2008 which is down roughly 31%from 1998 owing to industry consolidation. Cable systems compete with Free Broadcast TV, Cables Systems, Satellite TVNetworks and now Broadband Networks offered by Telco’s in the markets they serve.According to the National Cable TV and Communications Association roughly 125 million homes are passed by Cable TVlines in the US and roughly 50% of the homes passed take at least basic cable service. Moreover, since the June U.S. tran-sition to digital broadcasting the most homes passed have access to Digital Cable and High Speed Internet Service. TheJune U.S. conversion to Digital TV broadcasts may be a catalyst for increased cable subscribers. According to SNL Kagan, aleading industry data provider, the transition is expected to increase multi-channel subscriptions without generating alarge-scale migration. SNL Kagan conservatively estimates that 10% of over-the-air households will opt for multi-channel, with cable receiving the majority of converts and satellite and Telco splitting the remainder.Bundling or the packaging of TV Channels is an issue for Cable Service Providers. Cable companies offer package plans atvaries monthly subscription rates. Some consumer advocacy groups have lobbied for unbundling of channels , cited thatconsumers could save money by buying TV channels on an A la Carte’ basis. Most investors assume unbundling would bebad for industry sales. According Ali Yurukoglu (an NYU economist, that uses econometric models to value Cable TV pack-ages) consumers could save as much as 6% if allowed to switch to A la Carte’ pricing. Thus we expect package rates to re-main the industry standard and continued investment in on-demand content for consumers that are willing to pay a pre-mium prices for unbundled programming.We argue that the A La Carte’ pricing model A) Does not capture the true of the bundled Cable TV plans as the sum of theparts is greater than the whole, in our view B) Does not value the opportunity costs of replacing bundled programming withCable or Internet channels C) Underestimates the price consumers would pay for TV channels on an A La Carte’ basis andD) Does not account for the loss of niche’ Local, Hispanic and Urban TV channels which are economically unviable, accord-ing to our analysis, if unbundled from the basic cable subscription.We expect advertising sales trends to remain strong. Cable advertising sales are roughly 30% of industry revenue or $26billion. In 2008 Cable TV advertising grew roughly 3% versus a decline of 3% for Spot TV according to TNS market Intelli-gence. In 2007, Cable TV advertising grew 6.5% versus a decline of 10% for Spot TV. The long-term trend is that local ad-vertisers (like consumers) are switching from traditional media such as Newspapers and Local TV to New Media such asCable TV and the Internet. We think that trend has accelerated as second tier Local TV Channels and Newspapers are fold-ing owing to the collapse of the real-estate and auto markets.Madison Square Garden: We think the current CVC share price does not reflect the current or potential value of theCompany’s Madison Square Garden Assets. As we noted earlier MSG, is more than the eponymous sports arena located inthe heart of Manhattan. According to Forbes Magazine the New York Rangers Hockey Team, valued at $411 million, is thesecond most valuable NHL franchise. Exhibit III TM Source Forbes Magazine
  • Madison Square Garden Cont...: The Knicks, despite the team’s lackluster record in the NBA, is the #1 basketball .franchise according to Forbes. Forbes values the NY Knicks at $613 million. While Forbes values The Knicks and the NHLRangers at a combined $1.024 billion we think Forbes does not capture the cumulative value of MSG’s assets. Exhibit IV Valuation Breakdown TMDespite concerns about the commercial real estate market, MSG’s Madison Square Garden, Radio City Music Hall, andBeacon Theater are Trophy Class A properties which under normal market conditions would be valued at significant premi-ums over commercial real-estate cap rates (defined as the ratio of net operating income to the average sale price of com-parable properties). Thus we think the Forbes valuation underestimates the intrinsic value of MSG’s franchises and relatedreal-estate assets.The Madison Square Garden Arena cost roughly $123 million to build in 1968 and MSG’s book value is roughly $750 mil-lion according to the Company’s SEC filings. We think the replacement value of the MSG arena alone is about $860 millionbased on a 5% annual construction inflation rate. Owing to its location in Mid-town Manhattan Madison Square Garden isalso one of the world’s busiest venues second only to M.E.N in Manchester England. In addition to hosting roughly 120Hockey and Men’s and Women’s Basketball Games (annually) MSG hosts 200 other events including music concerts, ro-deos, and dog shows. We derive our $1.7 billion enterprise valuation for MSG by taking the sum of MSG’s sports franchisesincluding broadcast rights ($600 million), the replacement value of the Madison Square Garden Arena ($860 million), thevalue of the combined theater assets ($220 million), the value of Fuse TV and concessions ($60 million) and the projecteddebt ($500) incurred for the 2011-2012 renovation. While the 30x EV/EBITDA multiple for MSG seems inflated it trans-lates to a 3.3% cap-rate (on trough net operating income) . The cap-rate we derive approximates what an investor wouldpay for Trophy Class Properties in Manhattan given today’s interest rates in a normalized real-estate market. However wealso argue that sports teams generate lumpy cash flows and there is upside to MSG’s EBITDA should the Knicks advance tothe NBA play-offs. We estimate a successful play-off run could ad roughly $10 million per play-off round to MSG’s EBITDA.Sum of the parts: We use CVC’s 6x EV/EBITDA peer group average to derive our $12.8 billion enterprise value estimatefor CVC telecom business. We also use a peer group 9x multiple to derive our $2.5 billion Rainbow Holdings enterprisevalue. While the 9x group multiple seems rich, assets such as the Weather Channel have been sold at lofty multiples owingto investor expectations that Cable Advertising trends will continue to be favorable. We value Newsday by applying a 4xEV/EBITDA multiple to derive our negative $500 million enterprise value. Our $25 million 2010 EBITDA which assumesonly a modest recovery from 2008 breakeven results. While we think Newsday may ultimately prove to be a good acquisi-tion its value in our view will be derived by cross-selling newspaper subscriptions, and leveraging the Newsday and AM NewYork brands on the Internet, 3G Mobile Networks and over CVC’s proprietary Cable System. Net of debt we think CVC’s eq-uity is worth $6.6 billion or $22.86 per share. We also think there is upside to our sum of the parts valuation as CVC’s man-agement has entertained a management lead buy-out at $36 per share in 2007. Moreover, we think CVC’s Telecommuni-cations business may be attractive to a strategic industry partner such as ATT (NYSE: T, NC) or Verizon (NYSE VZ, NC) whichare expanding there own broadband networks in the New York Tri-state Area and could advantage of programming syner-gies at the “cable head”.
  • Balance Sheet and Cash Flows: Like all. cable operators CVC has a leveraged balance sheet with roughly $11 billionin net debt at the end of 1Q:09. While some analysts have modeled CVC will reduce leverage we estimate only a moderatereduction in leverage. We model an increase in CVC cash balances based on management’s comments. We think its likelythat once CVC rolls its near term maturities to 2016 and beyond, the Company will use its excess cash to make bolt on ac-quisitions or pay a special dividend to shareholders. (We note in 2006 CVC paid a $10 per share special dividend).CVC hedges roughly 92% of its debt with plain vanilla swap instruments and thus we expect CVC to be protected againstvolatile swings in interest rates as CVC debt is locked in at roughly 6.9%. Moreover, while we carefully watch the credit mar-kets we think a slower recovery benefits CVC as interest rates will remain low. In a booming economy we anticipate thatCVC will be able to raise unregulated communications rates and grow its top-line faster than nominal GDP while many of itscosts are fixed. We also think MSG revenue could accelerate at rates faster than inflation as many of its sports contractsare locked in for several years.While non-cash charges and large depreciation expenses have historically resulted in EPS volatility CVC generates ampleFree-Cash-Flow. In 2008, despite the worst recession since the FDR era CVC generated $1.22 in FCF per share to yieldroughly 10%. In 2009 we expect a slight reduction FCF to $1.55 owing to decreases in accruals and working capital to yield8.8%. In 2010 as CVC top line improves we expect FCF to expand to $1.81 per share to yield 10.3%.Risks to Invest Thesis:• CVC may not be able to respond to rising interest rates or inflation which could result in results below our projections.• CVC results could suffer from above expected client defections resulting from a weak economy or competition.• CVC is a highly leveraged enterprise and the failure to raise capital could result in a distressed equity share price.• New faster adoption rates for technologies such as 3G wireless or IPTV could result in revenue declines.• CVC’s capital structure allocation and acquisition strategies have undermined managements reputation with investors and continued missteps could result in low multiples than our models suggest.• Changes in consumer preferences could undermine the sports attendance and TV audience.• Verizon has requested that the FCC force CVC to allow VZ to carry CVC’s MSG channel on its FIOS network. While the FCC has no clear regulatory authority over cable, the case could get referred to the FTC under a worst case scenario.Recent Results: In 1Q:09 CVC revenue expanded 10.6% to $1.9 billion (from $1.7 Billion in 1Q:08) owing to increasedTelecommunications service fees, the afore mentioned increased Ad sales at Rainbow holdings, and the $83 million contri-bution from the Newsday acquisition. As operating margins improved to 15.7% (from 14.3%) operating income expandedto $297 in 1Q:09 from $245 million in in 1Q:08. Increased top-line and expanding margins resulted in 1Q:09 EPS of $0.15per share a marked improvement of the $0.11 loss per share posted in 1Q;08.Earnings and Revenue Forecasts: Despite challenging economic conditions and a recessionary advertising marketwe forecast modest top-line growth of 7% for 1Q:09 and CVC to remain profitable. We expect operating margins to decline13.7% in 1Q:09 (from 17.5% in 1Q:08) owing to challenges faced by CVC’s Newsday unit and from fewer special events inthe quarter as compared to the year-ago-period. Under a worst case scenario, we expect CVC to post 1Q:09 EPS of $0.15as compared to $0.40 in 1Q:09 which is well below the Wall Street consensus forecast of $0.30. However as the shareprice is down over 50% from its 52 week high we think below consensus results 1Q:09 are already reflected in the currentshare price and expected by most institutional investors.As the economy improves we expect CVC media and telecom franchises to participate. We expect 2009 revenue to grow7% to $7.7 billion (from $7.2 billion in 2008). We expect a profit in 2H:09 against a 2H:08 loss per share. We forecast2009 EPS of $0.97. In 2010, we expect 7% top-line growth as ad rates expand and with revenue growth we predict operat-ing margins will expand to 16.5% in 2010. Owing to better revenue and operating margins we forecast EPS to expandnearly 62% to $1.57 which is ahead of the consensus estimate but realistic in our view given a recovering U.S. economy.
  • CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIESINCOME STATEMENT(Dollars in thousands, except per share amounts) 2006 2007 1Q:08 2Q:08 3Q:08 4Q:08 2008A 1Q:09A 2Q:09E 3Q:09E 4Q:09E 2009E 2010ERevenues, net 5,828,493 6,484,481 1,720,692 1,712,421 1,744,981 2,052,022 7,230,116 1,902,613 1,832,290 1,814,780 2,175,143 7,724,827 8,193,942Operating expenses: Technical and operating 2,651,890 2,891,337 792,439 709,684 738,255 1,004,008 3,244,386 870,861 842,854 834,799 1,004,916 3,553,430 3,616,657 Selling, general and administrative 1,471,366 1,558,455 421,330 417,822 447,480 451,725 1,738,357 455,113 454,408 431,918 522,034 1,863,473 1,916,140 Depreciation and amortization (including impairments) 1,119,829 1,118,888 260,992 287,622 277,541 681,654 1,507,809 278,991 283,999 278,313 278,313 1,119,617 1,303,341Operating income 588,892 911,068 245,541 299,296 281,339 (136,495) 689,681 297,820 250,530 124,068 204,069 568,668 1,355,805Other income (expense): Interest expense (891,674) 940,852 (211,653) (156,321) (196,554) (202,180) (796,930) (195,155) (198,858) (200,973) (200,973) (795,959) (851,059) Interest income 6,698 40,154 4,649 4,426 2,807 2,729 14,056 2,729 2683 2683 2683 10,778 10732Income (loss) from continuing operations before income taxes (282,493) 102,845 (43,591) 216,657 66,355 (515,753) (309,318) 39,052 59,374 100,960 201,089 421,081 635,478 Income tax (expense) benefit 140,462 (79,181) 15,363 (100,392) (39,286) 194,345 82,688 (19,048) (16,625) (26,250) (58,316) (147,378) 184,289Income (loss) from continuing operations (142,031) 23,664 (28,228) 116,265 27,069 (321,408) (226,630) 20,004 42,750 74,711 142,773 273,703 451,189Loss from discontinued operations, net of taxes 16,428.00 195,235 (473.0) (503) 32 (2) (946) (18)Net income (loss) (125,603) 218,899 (28,701) 115,762 27,101 (321,410) (227,576) 19,986 42,750 74,711 142,773 273,703 456,817 Noncontrolling interests & change in accounting principal (862.00) (443) (2,905) 199Net income (loss) attributable to Cablevision Systems Corporation shareholders -126,465 218,456 (31,606) 115,762 27,101 (321,410) (227,576) 20,185 42,750 74,711 142,773 273,703 456,817Basic net income (loss) per share:Income (loss) from continuing operations attributable to Cablevision Systems Corporation shareholders (0.50) 0.08 (0.11) 0.40 0.09 (1.11) (0.78) 0.07 0.15 0.26 0.49 0.97 1.57Loss from discontinued operations attributable to Cablevision Systems Corporation shareholders 0.06 0.68 (0.00) (0.00) (0.00) (0.00) - -Net income (loss) attributable to Cablevision Systems Corporation shareholders (0.45) 0.76 (0.11) 0.40 0.09 (1.11) (0.78) 0.07 0.15 0.26 0.49 0.97 1.57Basic weighted average common shares (in thousands) 283,627 288,271 289,950 289,950 289,950 290,365 290,286 290,286 290,286 290,286 290,286 290,286 290,288Diluted net income (loss) per share:Income (loss) from continuing operations attributable to Cablevision Systems Corporation shareholders (0.50) 0.08 (0.11) 0.40 0.09 (1.11) (0.78) 0.07 0.15 0.26 0.49 0.94 1.57Loss from discontinued operations attributable to Cablevision Systems Corporation shareholders 0.06 0.66 (0) (0) (0) (0) - -Net income (loss) attributable to Cablevision Systems Corporation shareholders (0.45) 0.74 (0.11) 0.40 0.09 (1.11) (0.78) 0.07 0.15 0.26 0.49 0.94 1.57Diluted weighted average common shares (in thousands) 283,627 294,604 289,950 289,950 289,950 290,365 290,286 290,286 290,286 290,286 290,286 290,286 290,288Other Metrics and Per Share DataNet Income TTM (125,603) 218,899 NA NA NA NA (227,576) (193,689) (231,573) (183,765) 273,702.69 273,703 456,817Operating Income TTM 588,892 911,068 NA NA NA NA 689,681 693,194 927,784 535,923 568,668 568,668 1,303,341EBITDA 1,708,721 2,029,956 506,533 586,918 558,880 545,159 2,267,768 576,811 534,529 402,381 482,382 1,996,103 2,659,146EBITDA TTM 1,708,721 2,029,956 2,267,768 2,267,768 2,267,768 2,267,768 2,267,768 2,267,768 2,215,379 2,058,880 1,996,103 1,996,103 2,659,146Enterprise Value 17,762,604 16,886,645 17,282,555 15,000,320 15,566,918 17,068,081 17,068,081 16,280,926 15,872,473 15,872,473 15,872,473 16,172,473 15,726,277EV/EBITDA 10.4 8.3 7.6 6.6 6.9 7.5 7.5 7.2 7.2 7.7 8.0 8.1 5.9Margins % of SalesGross Margin % 54.5% 55.4% 53.9% 58.6% 57.7% 51.1% 55.1% 54.2% 54.0% 54.0% 53.8% 54.0% 55.9%Operating Margin % 10.1% 14.0% 14.3% 17.5% 16.1% -6.7% 9.5% 15.7% 13.7% 6.8% 9.4% 7.4% 16.5%EBITDA Margin % 29.3% 31.3% 29.4% 34.3% 32.0% 26.6% 31.4% 30.3% 29.2% 22.2% 22.2% 25.8% 32.5%Net Income Margin % -2.4% 0.4% -1.6% 6.8% 1.6% -15.7% -3.1% 1.1% 2.3% 4.1% 6.6% 3.5% 5.5%Annual change %Revenue 0.00% 11.25% 0.00% 0.00% 0.00% 0.00% 11.50% 10.57% 7.00% 4.00% 6.00% 7.00% 7.00%Gross Margin 0.00% 9.03% 0.00% 0.00% 0.00% 0.00% 12.21% 9.90% -1.33% -2.66% 11.66% 4.66% 9.73%Operating Income 0.00% 54.71% 0.00% 0.00% 0.00% 0.00% -24.30% 21.29% -10.29% -55.90% NM -17.55% 138.42%Net Income NM NM NM NM NM NM NM NM NM NM NM NM 64.85%Source:Albert Fried andCompany LLC and Company Reports
  • CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIESCONSOLIDATED BALANCE SHEETS(in thousands USD) 2006 2007 1Q:08 2Q:08 3Q:08 2008A 1Q:09A 2009E 2010ECurrent Assets: Cash and cash equivalents 524,401 360,662 322,755 773,586 314,987 322,755 207,603 620,700 766,896 Total current assets 1,667,447 1,744,287 1,858,869 2,698,851 2,332,819 1,858,869 2,259,571 2,649,222 2,837,690 Property, plant and equipment, 3,713,030 3,472,203 3,472,640 3,361,239 3,436,085 3,472,640 3,407,988 3,339,759 3,544,819 Total Assets 9,844,616 9,140,577 9,383,208 9,909,875 10,197,268 9,383,208 9,702,362 10,013,784 10,405,926 Current Liabilities: Accounts payable 389,400 370,044 385,966 391,100 391,713 385,966 375,941 386,241 409,697 Accrued liabilities: 1,023,488 834,374 893,746 777,037 757,973 893,746 780,426 780,426 780,426 Deferred revenue 162,463 198,658 182,155 150,975 217,896 182,155 142,157 172,157 172,157 Total current liabilities 2,430,698 2,351,538 2,297,158 2,361,069 2,865,533 2,297,158 2,107,779 2,203,079 2,078,880 Defined Benefit Plan 82,517 57,596 13,235 121,420 Deferred revenue 14,337 12,691 11,618 13,849 13,235 12,645 12,645 12,645 Program rights obligations 312,344 307,185 342,373 317,634 318,623 342,373 318,667 318,667 318,667 Liabilities under derivative obligations 204,887 132,647 263,240 85,383 98,084 263,240 247,587 247,587 247,587 Other liabilities 251,437 264,446 374,837 329,569 328,489 253,417 361,016 467,259 788,107 Deferred tax liabilities 73,724 326,736 161,114 652,023 702,975 161,114 566,957 566,957 566,957 Bank debt 4,898,750 4,778,750 5,343,750 4,833,750 5,386,250 5,343,750 5,256,250 5,256,250 5,103,905 Collateralized indebtedness 819,306 628,081 214,474 241,566 241,468 214,474 250,421 250,421 250,421 Capital lease obligations 60,056 56,531 57,673 57,874 56,531 55,135 55,135 55,135 Senior notes due in 2009 55,406 1,250,920 1,250,920 Senior notes due after 2009 5,494,004 4,995,148 4,096,491 3,995,719 3,096,294 4,096,491 4,351,141 4,351,141 4,351,141 Senior subordinated notes 497,011 323,311 323,564 323,437 323,501 323,564 323,627 323,627 323,627 Minority interest 49,689 1,182 590 17,153 7,768 Total Liabilities 15,184,110 14,239,367 14,737,687 13,210,031 13,450,093 14,745,455 13,851,225 14,052,768 14,097,072 Redeemable noncontrolling interests 11,537 11,537 11,537 Stockholders’ Deficiency: Total stockholders’ deficiency (5,339,253) (5,098,790) (5,366,824) (3,300,156) (3,252,825) (5,362,247) (4,160,400) (4,050,522) (3,702,683)Cash Per Share $ 1.85 $ 1.27 $ 1.11 $ 2.67 $ 1.09 $ 1.11 $ 0.72 $ 2.14 $ 2.64Current ratio 0.7 0.7 0.8 1.1 0.8 0.8 1.1 1.2 1.4Long Term Debt to Capital 1.83 1.91 1.92 1.54 1.56 1.91 1.69 1.66 1.59Fixed Charge Coverage Ratio 1.60 2.04 2.36 1.39 1.74 0.55 2.36 1.64 2.44Leverage Ratio 6.9 5.3 5.0 4.1 4.0 5.0 2.4 5.1 3.8EBITDA-to-Interst coverage ratio 1.9 2.1 2.4 3.9 2.9 11.4 3.0 2.5 3.2Days sales outstanding 32.3 29.8 30.4 28.3 30.4 29.0 28.3 29.0 29.0Accounts payable days 53.6 47.9 42.5 42.8 42.8 42.5 39.1 39.7 40.2Source: Albert Fried and Company LLC and Company Reports
  • CABLEVISION SYSTEMS CORPORATION AND SUBSIDIARIES -CONSOLIDATED STATEMENTS OF CASH FLOWin thousands USD 2006 2007 1Q:08 2Q:08 3Q:08 4Q:08 2008A 1Q:09A 2009E 2010ECash flows from operating activities: Income (loss) from continuing operations (142,031) 23,664 (12,247) 80,354 26,671 (321,408) (226,630) 20,004 273,703 456,817Adjustments to reconcile income (loss) from continuing operations - Depreciation and amortization (including impairments) 1,119,829 1,118,888 260,992 287,622 277,541 681,654 1,507,809 278,991 1,119,617 1,303,341 Equity in net income of affiliates (6,698) (4,377) - Non-cash restructuring expense 42,519 42,519 414 414 Gain on sale of programming interests, net (183,286) (448) (357) (805.0) (766) (766) Loss (gain) on investments, net (284,542) 214,257 (21,616) 110,751 (13,324) 60,603 136,414 70,282 50,000 (10,000) Gain on equity derivative contracts, net 103,104 (170,325) 4,731 (55,729) (118,219) (58,625) (78,625) 15,000 Unrealized loss on interest rate swaps 218,740 (149,868) (25,562) 11,739 167,240 153,417 10,170 10,170 (10,000) Write-off of deferred financing cost 14,083 2,919 - 549 549 Loss on extinguishment of debt 13,125 19,113 2,424 - - 2,424 21,308 31,308 40,000 Amortization of deferred financing costs and discounts on indebtedness 50,150 50,151 11,157 10,557 11,684 9,238 42,636 12,846 52,846 Accretion of discount on Cablevision senior notes held by Newsday 7448 (7,448) 8,155 8,155 Amortization of other deferred costs 27,696 34,324 14,113 6,396 8,585 29,094 Share-based compensation expense related to equity classified awards 63,675 53,077 11638 16,518 19,107 12,976 60,239 14,720 58,000 62,000 Deferred income taxes (150,008) 52,576 -4988 94,504 10,993 (206,702) (106,193) 13,930 (24,408) Amortization and write-off of program rights 123,827 145,072 36185 37,834 44,206 54,115 172,340 42,957 160,000 140,000 Provision for doubtful account 41,386 52,165 9610 11,537 20,902 19,239 61,288 15,257 61,288 Changes in other assets and liabilities (160,743) (488,614) (142,754) (59,070) 406,504 (536,319) (331,639) (96,099) (500,000) (600,000) Minority (1,614) (321) 2905 509 (2,451) (9,071) (8,108) 11,537 115,383 Net cash provided by operating activities 926,875 939,740 261,434 411,766 824,251 (80,865) 1,416,586 354,093 1,233,787 1,566,452Cash flows from investing activities: Capital expenditures (885,833) (781,306) (193,460) (190,201) (249,918) (275,522) (909,101) (183,768) (783,768) (1,040,000) Payments for acquisitions, net of cash acquired (105,788) (619,569) (57,233) (782,590) (208) (208) Proceeds from sale of equipment, net of costs of disposal 17,704 3,336 820 113 (556) 2,075 2,452 524 524 Distribution from (contribution to) equity method investees (1,000) 24,506 - Proceeds from sale of programming and affiliate interests 212,904 500 400 900 900 900 Decrease (increase) in investment securities and other investments 907 277 (1,278) (36,595) 344 (71) (37,600) 1,100 1,100 Decrease (increase) in restricted cash (2,936) 5,812 (766) (1,310) (12,738) 9,672 (5,142) (5,256) (5,256) (5,256) Additions to other intangible assets (1,551) (16,771) (3,218) (3,820) (6,121) (13,159) (137) (137)Net cash used in investing activities (872,709) (551,242) (194,684) (336,999) (885,757) (326,800) (1,744,240) (186,845) (786,845) (1,045,256)Cash flows from financing activities: Proceeds from bank debt 5,463,000 73,000 210,000 665,000 51,000 926,000 1,200,000 Repayment of bank debt (2,322,000) (176,750) (27,500) (27,500) (62,500) (43,500) (161,000) (87,500) (1,200,000) Issuance of senior notes 500,000 - - 500,000 Proceeds from issuance of senior notes 1,250,920 1,250,920 Repurchase of senior notes - (973,681) (973,681) (300,000) Redemption of senior subordinated notes and debentures (263,125) (693,158) (500,000) - (500,000) (277,245) (277,245) Proceeds from collateralized indebtedness 595,035 113,609 57,792 43,073 214,474 35,947 35,947 Repayment of collateralized indebtedness (548,867) (479,620) (56,441) (43,073) (579,134) (35,947) (143,788) Dividend payments to common stockholders (2,840,780) (67,319) (32,021) (32,833) (64,854) 56 224 (65,000) Proceeds from derivative contracts 6,496 (24,261) (29,082) (29,082) Settlement of derivative contracts (50,864) - Capital contribution from (dividend payments) to Cablevision, net 127 1,268 1,141 (2,536) Principal payments on capital lease obligations (1,780) (1,330) 450 2,660 (1,358) (1,358) Proceeds from stock option exercises and settlements 15,334 30,794 6,645 1,641 8,286 Payments on capital lease obligations and other debt (8,739) (7,285) (4,345) (1,174) (5,519) (6,000) (6,000) Deemed repurchase of restricted stock (69,025) (222) (4,020) (4,242) (27,115) (27,115) (4,000) Additions to deferred financing and other costs (47,540) (12,039) (23,848) (52) (35,939) Distributions to minority partners (14,709) (13,549) (116) (985) 103 (271) (1,269)Net cash provided by (used in) financing activities (16,759) (923,292) (29,269) (196,597) 551,754 (53,346) 296,803 (145,005) (171,178) (375,000)Net increase (decrease) in cash and cash equivalents from continuing operations 37,407.00 (534,794) 37,481 (121,830) 490,248 (461,011) (30,851) 22,243 275,764 146,196Cash flows of discontinued operations: Net cash provided by (used in) operating activities (152) (51) (59,701) 10 (59,894) (31) (31) Net cash provided by investing activities 679 0 52,159 - 52,838 Net change in cash classified in assets held for sale 117,619 371,055 527 (51) (7,542) 10 (7,056) (31) (31) 0Net effect of discontinued operations on cash and cash equivalentsCash and cash equivalents at beginning of year 369,375 524,401 331,901 369,909 331,901 814,607 360,662 322,755 344,967 620,700Cash and cash equivalents at end of year 524,401 360,662 369,909 248,028 814,607 353,606 322,755 344,967 620,700 766,896Free cash flow (FCF) 41,042 158,434 67,974 221,565 574,333 (356,387) 507,485 170,325 450,019 526,452Free cash flow per share (FCF) $0.14 $0.55 $0.23 $0.76 $1.98 ($1.23) $1.75 $0.59 $1.55 $1.81Operating cash flow (OCF) per share $3.27 $3.26 $0.90 $1.42 $2.84 ($0.28) $4.89 $1.22 $4.26 $5.40Simple cash flow (SCF) per share $0.32 $1.25 $0.19 $0.61 $0.19 $0.29 $1.28 $0.40 $2.10 $2.48Yield to FCF 0.8% 12.5% 5.3% 17.3% 45.0% -27.9% 9.9% 13.3% 8.8% 10.3%Simple cash yield 1.8% 28.4% 4.3% 13.9% 4.3% 6.6% 7.3% 2.3% 11.9% 14.1%Source:Albert Fried andCompany LLC and Company Reports
  • Price Chart BUY: $17.84 Target: $23.00 7/14/09
  • Research at Albert Fried & Company LLC © Copyright 2009IMPORTANT DISCLOSURESThe Albert Fried & Company LLC Equity Research rating system consists of BUY, MARKET PERFORM and SELLrecommendations. NC, denotes “Not Covered”.BUY suggests capital appreciation of at least 30% from initiation of coverage over the next 12 months, while MARKET PER-FORM denotes that a stock is not likely to provide similar gains over a 12-month period and SELL suggests a price decline of30% over the next 12-month period .As of 01/01/09, Albert Fried & Company LLC provides research on 4 companies, of which 3 (75%) are rated BUY and 0 (0%)are rated Market Perform and 1 (25%) is rated SELL. .Of the BUYS, Albert Fried & Company, LLC has received investment banking income from 0 companies (0%).Of the BUY 0 (0%) trade above and 3 (100%) trades below our price targets.Of the Market Perform, 0 (0%) trade above and 0 (0%) trade below our price targets.Of the SELL rated stocks. 1 (100%) trades above our price target.Any estimates or forecasts may not be met. This report contains forward-looking statements, which involve risks and uncertainties.Actual results may differ materially from the projections described in the forward-looking statements. The material contained in thisreport is for informational purposes only and is not a solicitation, or an offer or recommendation, to buy or sell securities mentioned.Neither Albert Fried & Company LLC nor any person involved in the preparation of this publication accepts any liability or responsibilityfor the accuracy or completeness of this publication and none of them makes any representation or warranty in relation thereto. Re-cipients of this report should conduct their own investigation, confirmation and analysis of the information contained in this publica-tion. Much of the company-specific data and information in this report was obtained directly from the company’s SEC filings, reputablenews wires or the company’s management. No recipient should act on the basis of any matter contained in this publication withoutconsidering and, if necessary, taking appropriate legal, financial, and other professional advice upon the recipient’s own particularcircumstances. Investors are advised to undertake their own investigation of the merits of investing in the Companies profiled in thisreport. Information contained herein is based on sources we believe to be reliable but we do not guarantee their accuracy. Prices andopinions concerning the composition of market sectors included in this report reflect the judgments as of this date and are subject tochange without notice. Reprints of Albert Fried & Company LLC reports are prohibited without permission.The research analyst (Richard R Tullo) certifies on June 14, 2009 that this report accurately reflects his/her personal views about thesubject securities and issuers and that none of the research analysts compensation was, is or will be directly or indirectly related tothe analysts specific recommendations or views contained in this research report.Occasionally, Albert Fried & Company LLC may receive a fee, directly or indirectly, at the time of an underwriting for an individualcompany already under research coverage, for which the covering analyst will not be compensated. Albert Fried & Company LLC, orpersons associated with it may own securities of the issues described herein and may make purchases or sales while this report is incirculation. Albert Fried & Company LLC, policy does not allow any analyst to own shares in any company he/she covers. No employeeor household member thereof, serves as an officer or director of a covered company. Albert Fried & Company LLC does not make amarket in any securities contained in this report. Additional information is available upon request.Other Important Disclosures:Under FINRA Rule 2711 the term research report does not include: A) communications that are limited to the following i) discussions of broad-based indices; ii) commentaries on economic, political or market conditions iv) statistical summaries of multiple companies financial data, including listings of current ratings; V) recommendations regarding increasing or decreasing holdings in particular industries or sectors; (B) the following communications, even if they include an analysis of an individual equity security and information reasonably sufficient upon which to base an investment decision: (i) any communication distributed to fewer than 15 persons