---



SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q/A

(Amendment No. 1)



Quarterly Report



Pursuant to Section 13 or 15 (d) of the

Securities Exchange Act of 1934



For the quarterly period ended March 31, 2003



Commission File Numbers: 333-57285-01

333-57285



---



Mediacom LLC

Mediacom Capital Corporation*

(Exact names of Registrants as specified in their charters)



|New York                                                       |  | 06-1433421                              
|-------------------------------------------------------------- |  | ----------------------------------------
|New York                                                       |  | 06-1513997                              
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Numbers)

100 Crystal Run Road

Middletown, New York 10941

(Address of principal executive offices)



(845) 695-2600

(Registrants telephone number)



---



Indicate by check mark whether the
Registrants (1) have filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrants were required to file such reports), and (2)
have been subject to such filing requirements for the past 90 days.  Yes  x  No ̈



Indicate by checkmark whether
the registrants are accelerated filers (as defined in Rule 12b-2 of the Act).  Yes ̈No  x



Indicate the number of shares outstanding of the Registrants common stock: Not Applicable



*Mediacom Capital Corporation meets the conditions set forth in General Instruction H (1) (a) and (b) of Form 10-Q and is therefore filing this form with
the reduced disclosure format.



---



---

EXPLANATORY NOTE



Mediacom LLC and Mediacom Capital Corporation hereby amend their Quarterly Report on Form 10-Q for the quarterly period
ended March 31, 2003, filed on May 15, 2003, as set forth in this Quarterly Report on Form 10-Q/A (Amendment No. 1) (the Form 10-Q/A). This Form 10-Q/A amends the following section on the Form 10-Q:



Item 2. Managements Discussion and Analysis of Financial Condition and
Results of Operations. The third paragraph under Liquidity and Capital Resources  Investing Activities reflects a typographical correction to the 2003 capital expenditure guidance to between $120.0 million and $130.0 million.



It was intended that Mediacom LLC and Mediacom Capital Corporation jointly
file the Form 10-Q/A on May 20, 2003. When the Form 10-Q/A was delivered electronically to the SEC, the filing agent inadvertently omitted the filing codes of Mediacom Capital Corporation. As a result, only Mediacom LLC was listed on the SEC
database as having filed the Form 10-Q/A. This report is being resubmitted to the SEC to reflect that the Form 10-Q/A has been filed by Mediacom Capital Corporation.



1



---

PART I



|ITEM  2. |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|-------- |  | -------------------------------------------------------------------------------------



The following discussion should be read in conjunction with the Companys consolidated financial statements as of and
for the three months ended March 31, 2003 and 2002 and with the Companys annual report on Form 10-K for the year ended December 31, 2002.



Organization



Mediacom LLC (Mediacom) was organized as a New York limited liability company in July 1995 and serves as a holding company for its operating
subsidiaries. Mediacom Capital Corporation, Mediacoms wholly-owned subsidiary, was organized as a New York corporation in March 1998 for the sole purpose of acting as a co-issuer with Mediacom of public debt securities and does not conduct
operations of its own. Mediacom Communications Corporation (MCC) was organized as a Delaware corporation in November 1999 and completed an initial public offering in February 2000. Immediately prior to the completion of MCCs
initial public offering, MCC issued shares of its common stock in exchange for all of Mediacoms outstanding membership interests and became Mediacoms sole member and manager. See Note 1 of the Companys consolidated financial
statements.



General



Approximately 89.3% of the Companys revenues for the three months
ended March 31, 2003 are attributable to video revenues from monthly subscription fees charged to customers for the Companys core cable television services, including basic, expanded basic and analog premium programming and digital cable
television programming services, wire maintenance, equipment rental, services to commercial establishments, pay-per-view charges, installation and reconnection fees, late payment fees and other ancillary revenues. Data revenues from high-speed
Internet access services and advertising revenues represent 9.4% and 1.3% of the Companys revenues, respectively. Franchise fees charged to customers for payment to local franchising authorities are included in their corresponding revenue
category.



The Companys operating expenses consist of
service costs and selling, general and administrative expenses directly attributable to its cable systems. Service costs include fees paid to programming suppliers, expenses related to wages and salaries of technical personnel, high-speed Internet
access costs and plant operating costs. Programming costs have historically increased at rates in excess of inflation due to the introduction of new programming services to the Companys basic subscribers and to increases in the rates charged
for existing programming services. Under the Federal Communication Commissions existing cable rate regulations, the Company is allowed to increase its rates for cable television services to more than cover any increases in the programming.
However, competitive conditions or other factors in the marketplace may limit the Companys ability to increase its rates. Selling, general and administrative expenses include wages and salaries for customer service and administrative
personnel, franchise fees and expenses related to billing, marketing, bad debt, advertising and office administration. Management fee expense reflects charges incurred under the Companys management agreements with MCC.



Depreciation and amortization associated with the Companys acquisition
activities and capital investment program, as well as the interest expense related to the Companys financing activities, has caused the Company to report net losses. The Company believes that such net losses are common for cable television
companies.



2



---

Actual Results of Operations



Three Months Ended March 31, 2003 Compared to Three Months Ended March 31, 2002



Selected Operating Data.The table below provides selected operating
data for the Companys cable systems.



|                  |  | March 31,2003 |  | March 31,2002
|----------------- |  | ------------- |  | -------------
|Basic subscribers |  | 750,000       |  | 762,000      
|Digital customers |  | 139,000       |  | 97,000       
|Data customers    |  | 92,000        |  | 45,000       



Revenues.
Revenues increased by 12.3% to $109.1 million for the three months ended March 31, 2003, as compared to $97.2 million for the three months ended March 31, 2002. Revenues by service offering were as follows (dollars in millions):



|            |  | Three Months Ended March 31, |      
|----------- |  | ---------------------------- | -----
|            |  | 2003                         |      
|            |  | Amount                       |      
|Video       |  | $                            | 97.4 
|Data        |  |                              | 10.3 
|Advertising |  |                              | 1.4  
|            |  |                              |      
|            |  | $                            | 109.1
|            |  |                              |      



Video revenues
increased by 5.8% to $97.4 million for the three months ended March 31, 2003, as compared to $92.1 million for the three months ended March 31, 2002. Video revenues increased primarily due to basic rate increases largely associated with programming
rate increases and to customer growth in the Companys digital cable services, partially offset by a decline in basic subscribers and analog premium service units.



Data revenues increased by 153.7% to $10.3 million for the three months ended March 31, 2003, as compared to $4.1 million
for the three months ended March 31, 2002. Data revenues increased primarily due to customer growth in the Companys high-speed Internet access service.



Advertising revenues increased by 39.3% to $1.4 million for the three months ended March 31, 2003, as compared to $1.0 million for the three months ended
March 31, 2002. Advertising revenues increased primarily due to a general improvement in local and national advertising markets and new markets managed by the Companys advertising sales business.



Service costs. Service costs increased 10.0% to $40.8 million for the
three months ended March 31, 2003, as compared to $37.1million for the three months ended March 31, 2002. Service costs for the three months ended March 31, 2002 include $1.3 million of incremental costs related to the Companys transition to
its Mediacom Online high-speed Internet access service. Excluding these incremental costs, service costs increased primarily due to greater operating costs directly related to customer growth in the Companys high-speed Internet access
services, and higher programming expenses, most notably rate increases by programming suppliers for existing basic services, including sports programming. The increase in programming expenses was partially offset by lower programming costs related
to a decline in analog premium service units. As a percentage of revenues, service costs were 37.4% for the three months ended March 31, 2003, as compared with 38.2% for the three months ended March 31, 2002.



Selling, general and administrative expenses. Selling, general and
administrative expenses increased 13.1% to $19.2 million for the three months ended March 31, 2003, as compared to $17.0 million for the three months ended March 31, 2002. Selling, general and administrative expenses increased primarily as a result
of higher bad debt expense, taxes and fees, marketing expenses related to the Companys digital and high-speed Internet services and advertising expenses related to the Companys new markets. As a percentage of revenues, selling, general
and



3



---

administrative expenses were 17.6% for the three months ended March 31, 2003 as compared with 17.5% for the three months
ended March 31, 2002.



Management fee expense. The
Companys management fee expense increased 14.7% to $1.7 million for the three months ended March 31, 2003, as compared to $1.5 million for the three months ended March 31, 2002. This increase reflects greater overhead costs charged by MCC. As
a percentage of revenues, management fee expense was 1.5% for the three months ended March 31, 2003 and March 31, 2002.



Depreciation and amortization. Depreciation and amortization increased 11.2% to $49.7 million for the three months ended March 31, 2003, as
compared to $44.7 million for the three months ended March 31, 2002. The increase is due to the Companys ongoing investments in its cable systems.



Non-cash stock charges relating to management fee expense.Non-cash stock charges relating to management fee expense were $1.0 million for the
three months ended March 31, 2002. This charge represented vesting in equity interests granted to certain members of MCCs management team.



Interest expense, net. Interest expense, net, increased 2.7% to $26.2 million for the three months ended March 31, 2003 as compared to $25.5
million for the three months ended March 31, 2002. This was primarily due to an increase in the aggregate notional amount of the Companys interest rate exchange agreements from $170.0 million as of March 31, 2002 to $440.0 million as of March
31, 2003. The Company pays fixed interest rates under its interest rate exchange agreements.



Gain on derivative instruments, net. Gain on derivative instruments, net, was $0.5 million for the three months ended March 31, 2003, as compared to $2.2 million for the three months ended March 31, 2002. The
reduction in this gain was primarily due to higher notional amounts of interest rate exchange agreements outstanding during the three months ended March 31, 2003 and a decline in market interest rates.



Investment income from affiliate. Investment income from affiliate was
$4.5 million for the three months ended March 31, 2003, and for the three months ended March 31, 2002. This amount represents the investment income on the Companys $150.0 million preferred equity investment in Mediacom Broadband LLC. See
Liquidity and Capital Resources-Investing Activities.



Other expenses. Other expenses were $1.0 million for the three months ended March 31, 2003, as compared to $1.4 million for the three months ended March 31, 2002. These charges represent fees on unused credit
commitments and amortization of deferred financing costs.



Net loss. Due to the factors described above, the Company generated a net loss of $24.4 million for the three months ended March 31, 2003 as compared to a net loss of $24.2 million for the three months ended March 31, 2002.



Liquidity and Capital Resources



The Companys business requires capital for the upgrade, expansion and
maintenance of its cable network and for the introduction of new advanced broadband services. In addition, the Company has pursued, and will continue to pursue, a business strategy that includes selective acquisitions and new product development.
The Company has funded and will continue to fund its working capital requirements, capital expenditures and acquisitions through a combination of internally generated funds and long-term borrowings.



Operating Activities



Net cash flows provided by operating activities were $14.0 million for the
three months ended March 31, 2003 as compared to net cash flows used in operations of $24.2 million for the corresponding period in 2002. The increase in net cash flows was primarily attributable to less cash used for accounts payable and accrued
expenses for the three months ended March 31, 2003.



4



---

Investing Activities



Net cash flows used in investing activities were $27.2 million and $43.3 million for the three months ended March 31, 2003
and 2002, respectively. The change in net cash flows resulted from a reduction in capital expenditures for the three months ended March 31, 2003.



The Companys capital expenditures were $27.1 million for the three months ended March 31, 2003. As of March 31, 2003, as a result of the
Companys cumulative capital investment in its network upgrade program, approximately 97% of the Companys cable network was upgraded with 550MHz to 870MHz bandwidth capacity and about 94% of the Companys homes passed were activated
with two-way communications capability. As of March 31, 2003, the Companys digital cable service was available to approximately 95% of its basic subscribers, and the Companys data service was marketed to about 89% of its homes passed by
the Companys cable systems.



The Company expects to
complete its planned network upgrade program by June 2003, at which time the Company anticipates that approximately 99% of its cable network will be upgraded with 550MHz to 870MHz bandwidth capacity with two-way communications capability. To achieve
these targets and to fund other requirements, including the costs of new advanced service installations and equipment, new plant construction, headend eliminations, regional fiber interconnections and network replacement, the Company expects to
invest between $120.0 million and $130.0 million in capital expenditures in 2003.



In July 2001, the Company made a $150.0 million preferred equity investment in Mediacom Broadband LLC, that was funded with borrowings under the Companys bank credit facilities. The preferred equity investment
has a 12% annual cash dividend, payable quarterly in cash. For the three months ended March 31, 2003, the Company received a $4.5 million cash dividend on the preferred equity.



Financing Activities



Net cash flows provided by financing activities were $2.8 million and $66.0 million for the three months ended March 31, 2003 and 2002, respectively.
The net change in cash flows resulted from lower borrowing requirements for the three months ended March 31, 2003.



The Company has two bank credit facilities, each in the amount of $550.0 million. These bank credit facilities expire in September 2008 and December 2008,
however, their final maturities are subject to earlier repayment on dates ranging from June 2007 to December 2007 if the Company does not refinance its $200.0 million 81⁄2% senior notes due April 2008 prior to March 31, 2007.



The Company has entered into interest rate exchange agreements, which expire
from April 2003 through March 2007, to hedge $440.0 million of floating rate debt. Under the terms of all of the Companys interest rate exchange agreements, the Company is exposed to credit loss in the event of nonperformance by the other
parties of the interest exchange agreements. However, the Company does not anticipate their nonperformance. As of the date of this report, about 77% of the Companys outstanding indebtedness was at fixed interest rates or subject to interest
rate protection.



As of March 31, 2003, the Companys
total debt was approximately $1.55 billion, it had unused credit commitments of about $332.1 million under its bank credit facilities and its annualized cost of debt capital was approximately 6.9%. On such date, approximately $265.3 million could be
borrowed and used for general corporate purposes under the most restrictive covenants in the Companys debt arrangements. As of March 31, 2003, the Company was in compliance with all covenants under its debt arrangements.



Although the Company has not generated earnings sufficient to cover fixed
charges, the Company has generated cash and obtained financing sufficient to meet its short-term requirements, including its debt service, working capital, capital expenditure and acquisition requirements. The Company expects that it will continue
to be able to generate funds and obtain financing sufficient to service its long-term business plan, service the Companys debt obligations and complete any future acquisitions. However, there can be no assurance that the Company will be able
to obtain sufficient financing, or, if it were able to do so, that the terms would be favorable to the Company.



5



---

Critical Accounting Policies



The foregoing discussion and analysis of the Companys financial condition and results of operations is based upon the
Companys consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires the Company to make estimates and
assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. Periodically the Company evaluates its estimates, including those related to doubtful accounts,
long-lived assets, capitalized costs and accruals. The Company bases its estimates on historical experience and on various other assumptions that the Company believes are reasonable. Actual results may differ from these estimates under different
assumptions or conditions.



The Company believes the following
represent the most significant and subjective estimates used in the preparation of its consolidated financial statements.



Property, Plant and Equipment



In accordance with Statement of Financial Accounting Standards (SFAS) No. 51, Financial Reporting by Cable Television Companies,
the Company capitalizes a portion of direct and indirect costs related to the construction, replacement and installation of property, plant and equipment. Capitalized costs are recorded as additions to property, plant and equipment and depreciated
over the life of the related assets. The Company performs periodic evaluations of the estimates used to determine the amount of costs that are capitalized.



Impairment of Long-Lived Assets



The Company follows the provisions of SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. SFAS No. 144 addresses
financial accounting and reporting for the impairment or disposal of long-lived assets and provides guidance on classification and accounting for such assets when held for sale or abandonment. There have been no changes in the Companys
circumstances that would indicate that the Company would need to perform an impairment review at March 31, 2003.



Goodwill and Other Intangible Assets



Effective January 1, 2002, the Company adopted SFAS No. 142, Goodwill and Other Intangible Assets. The provisions of SFAS No. 142 prohibit the
amortization of goodwill and indefinite-lived intangible assets and require such assets to be tested annually for impairment, or more frequently if impairment indicators arise. The Company has determined that its cable franchise costs are
indefinite-lived assets. The Companys annual impairment tests, performed as of September 30, 2002, determined that there was no impairment of goodwill or indefinite-lived intangible assets. There have been no events since then that would
require an analysis to be completed prior to September 30, 2003.



Inflation
and Changing Prices



The Companys systems
costs and expenses are subject to inflation and price fluctuations. Such changes in costs and expenses can generally be passed through to subscribers. Programming costs have historically increased at rates in excess of inflation and are expected to
continue to do so. The Company believes that under the Federal Communications Commissions existing cable rate regulations, the Company may increase rates for cable television services to more than cover any increases in programming. However,
competitive conditions and other factors in the marketplace may limit the Companys ability to increase its rates.





6



---

PART II



ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K



(a)  Exhibits



|ExhibitNumber |  | Exhibit Description                                          
|------------- |  | -------------------------------------------------------------
|              | 
|31.1          |  | Rule 15d-14(a) Certifications of Mediacom Capital Corporation
|              | 
|32.1          |  | Section 1350 Certifications of Mediacom Capital Corporation  



(b)  Reports on Form 8-K



The Company filed a Current Report on Form
8-KRegulation FD Disclosure, dated March 31, 2003.



7



---

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.



|                |  |  |  | MEDIACOM CAPITAL CORPORATION
|--------------- |  |  |  | ----------------------------
|                |  |  | 
|January 9, 2004 |  |  |  | By:                         
|                |  |  |  |                             





8