##### Table of Contents

UNITED STATES

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, 2011

COMMISSION FILE NUMBER: 000-32647





KNOLOGY, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|DELAWARE                                                       |  | 58-2424258                          
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|KNOLOGY, INC. 1241 O.G. SKINNER DRIVE WEST POINT, GEORGIA      |  | 31833                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

Registrants telephone number, including area code: (706) 645-8553





Indicate by check mark whether the registrant: (1) has 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 registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.    Yes  x    No   ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check One)



|                        |  |                                                 |  |                           |  |  
|----------------------- |  | ----------------------------------------------- |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                               |  | Accelerated filer         |  | x
|                        |  |                                                 | 
|Non-accelerated filer   |  |  ̈ (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act.):    Yes   ̈    No  x

As of April 30, 2011, Knology, Inc. had 37,366,344 shares of common stock outstanding.







---

##### Table of Contents

EXPLANATORY NOTE

Knology, Inc. (the Company, we, us, and our) is filing this Amendment No. 1 to its
Quarterly Report on Form 10-Q/A (this Amended Form 10-Q) to amend its Quarterly Report on Form 10-Q for the quarter ended March 31, 2011, initially filed with the Securities and Exchange Commission (the SEC) on
May 10, 2011 (the Original Form 10-Q). This Amended Form 10-Q is being filed to amend and restate its unaudited condensed consolidated financial statements and related disclosures for the quarters ended March 31, 2010 and 2011
as discussed in Note 13 to the accompanying restated financial statements.

On October 25, 2011, the Board of Directors
of the Company, after consultation with and upon the recommendation of the Audit Committee and management of the Company, concluded that its audited consolidated financial statements included in the Companys Form 10-K for the year ended
December 31, 2010 and its unaudited financial statements included in the Companys quarterly reports on Form 10-Q for the quarterly periods ended March 31, 2011 and June 30, 2011 cannot be relied upon due to an error relating to
its interest rate swaps. The errors related to the misinterpretation of the valuation information and subsequent recording of our interest rate swaps, specifically the inclusion of accrued interest in the third party valuation while separately
accruing interest payable. The error resulted in recording other income in the amount of $4,307,000 in 2010. The correction of this error removes the amount from 2010 other income and records the amount as other income in 2009, the year the
liability was initially recognized on the income statement.

This Amended Form 10-Q amends and restates Items 1, 2 and 3 of
Part I and Item 6 of Part II of the Original Form 10-Q, and no other items in the Original Form 10-Q are amended hereby. Except to account for the amended and restated information described above, the foregoing items have not been updated to
reflect events occurring after the filing date of the Original Form 10-Q. Accordingly, this Amended Form 10-Q should be read in conjunction with our filings made with the SEC on and after the filing of the Original Form 10-Q. Pursuant to the rules
of the SEC, Item 6 of Part II of the Original Form 10-Q has been amended to contain currently-dated certifications from our chief executive officer and chief financial officer, as required by Sections 302 and 906 of the Sarbanes-Oxley Act of
2002.

Concurrently with the filing of this Amended Form 10-Q, we are filing conforming amendments to Items 1, 2 and 3 of Part
I and Item 6 of Part II of the Form 10-Q for the quarter ended June 30, 2011, originally filed on August 8, 2011 and Items 6, 7, 7A, and 9A of Part II and Item 15 of Part IV of the Form 10-K, originally filed on March 15, 2011.

Unless otherwise specifically identified as the Original Form 10-Q, Amended Form 10-Q or the
Form 10-Q/A, any references to the Form 10-Q made throughout this document shall refer to the Form 10-Q filed with the SEC on May 10, 2011, as amended.



---

##### Table of Contents

KNOLOGY, INC. AND SUBSIDIARIES

QUARTER ENDED MARCH 31, 2011

INDEX



|        |  |                                                                                                                            |  |      |    | 
|------- |  | -------------------------------------------------------------------------------------------------------------------------- |  | ---- | -- | 
|        |  |                                                                                                                            |  | PAGE |   
|PART I  |  | FINANCIAL INFORMATION                                                                                                      |  |      |    | 
|ITEM 1  |  | FINANCIAL STATEMENTS                                                                                                       |  |      |    | 
|        |  |                                                                                                                           
|        |  | Condensed Consolidated Balance Sheets as of December 31, 2010 and Unaudited as of March 31, 2011                           |  |      | 3  | 
|        |  |                                                                                                                           
|        |  | Unaudited Condensed Consolidated Statements of Operations for the three months ended March 31, 2010 (as restated) and 2011 |  |      | 4  | 
|        |  |                                                                                                                           
|        |  | Unaudited Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2010 (as restated) and 2011 |  |      | 5  | 
|        |  |                                                                                                                           
|        |  | Notes to Unaudited Condensed Consolidated Financial Statements                                                             |  |      | 6  | 
|        |  |                                                                                                                           
|ITEM 2  |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS                                      |  |      | 13 | 
|        |  |                                                                                                                           
|ITEM 3  |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                                                 |  |      | 20 | 
|        |  |                                                                                                                           
|ITEM 4  |  | CONTROLS AND PROCEDURES                                                                                                    |  |      | 21 | 
|        |  |                                                                                                                           
|PART II |  | OTHER INFORMATION                                                                                                          |  |      |    | 
|        |  |                                                                                                                           
|ITEM 1  |  | LEGAL PROCEEDINGS                                                                                                          |  |      | 22 | 
|        |  |                                                                                                                           
|ITEM 1A |  | RISK FACTORS                                                                                                               |  |      | 22 | 
|        |  |                                                                                                                           
|ITEM 2  |  | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS                                                                |  |      | 22 | 
|        |  |                                                                                                                           
|ITEM 3  |  | DEFAULTS UPON SENIOR SECURITIES                                                                                            |  |      | 22 | 
|        |  |                                                                                                                           
|ITEM 4  |  | (REMOVED AND RESERVED)                                                                                                     |  |      | 22 | 
|        |  |                                                                                                                           
|ITEM 5  |  | OTHER INFORMATION                                                                                                          |  |      | 22 | 
|        |  |                                                                                                                           
|ITEM 6  |  | EXHIBITS                                                                                                                   |  |      | 24 | 
|        |  |                                                                                                                           
|        |  | SIGNATURES                                                                                                                 |  |      | 25 | 



2



---

##### Table of Contents

PART 1. FINANCIAL INFORMATION

ITEM 1.      FINANCIAL STATEMENTS

KNOLOGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS, EXCEPT SHARE AND
PER SHARE DATA)



|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ---------------- | --------- |  | ------------------------ | - | --------- |  |  | 
|                                                                                                                                                                                     |  | December 31,2010 |           |  | March 31,2011(Unaudited) |   |           | 
|ASSETS                                                                                                                                                                               |  |                  |          
|                                                                                                                                                                                     |  |                  |          
|CURRENT ASSETS:                                                                                                                                                                      |  |                  |           |  |                          |   |           |  |  | 
|Cash and cash equivalents                                                                                                                                                            |  | $                | 47,120    |  |                          | $ | 74,592    |  |  | 
|Restricted cash                                                                                                                                                                      |  |                  | 1,401     |  |                          |   | 1,401     |  |  | 
|Certificates of deposit                                                                                                                                                              |  |                  | 6,105     |  |                          |   | 6,000     |  |  | 
|Accounts receivable, net of allowance for doubtful accounts of $1,439 and $1,257 as of December 31, 2010 and March 31, 2011,
respectively                                            |  |                  | 37,504    |  |                          |   | 35,666    |  |  | 
|Prepaid expenses and other                                                                                                                                                           |  |                  | 3,373     |  |                          |   | 5,406     |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     |  |                  |          
|Total current assets                                                                                                                                                                 |  |                  | 95,503    |  |                          |   | 123,065   |  |  | 
|                                                                                                                                                                                     |  |                  |          
|PROPERTY, PLANT AND EQUIPMENT, NET                                                                                                                                                   |  |                  | 400,347   |  |                          |   | 404,196   |  |  | 
|                                                                                                                                                                                     |  |                  |          
|GOODWILL                                                                                                                                                                             |  |                  | 253,933   |  |                          |   | 254,069   |  |  | 
|                                                                                                                                                                                     |  |                  |          
|CUSTOMER BASE, NET                                                                                                                                                                   |  |                  | 19,250    |  |                          |   | 18,388    |  |  | 
|                                                                                                                                                                                     |  |                  |          
|DEFERRED DEBT ISSUANCE AND DEBT MODIFICATION COSTS, NET                                                                                                                              |  |                  | 8,167     |  |                          |   | 12,591    |  |  | 
|                                                                                                                                                                                     |  |                  |          
|INVESTMENTS                                                                                                                                                                          |  |                  | 4,011     |  |                          |   | 5,127     |  |  | 
|                                                                                                                                                                                     |  |                  |          
|OTHER INTANGIBLES AND OTHER ASSETS, NET                                                                                                                                              |  |                  | 6,467     |  |                          |   | 6,312     |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     |  |                  |          
|Total assets                                                                                                                                                                         |  | $                | 787,678   |  |                          | $ | 823,748   |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     | 
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                 |  |                  |          
|                                                                                                                                                                                     |  |                  |          
|CURRENT LIABILITIES:                                                                                                                                                                 |  |                  |           |  |                          |   |           |  |  | 
|Current portion of long term debt                                                                                                                                                    |  | $                | 9,561     |  |                          | $ | 10,941    |  |  | 
|Accounts payable                                                                                                                                                                     |  |                  | 28,217    |  |                          |   | 33,213    |  |  | 
|Accrued liabilities                                                                                                                                                                  |  |                  | 20,360    |  |                          |   | 18,972    |  |  | 
|Unearned revenue                                                                                                                                                                     |  |                  | 16,949    |  |                          |   | 17,237    |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     |  |                  |          
|Total current liabilities                                                                                                                                                            |  |                  | 75,087    |  |                          |   | 80,363    |  |  | 
|                                                                                                                                                                                     |  |                  |          
|NONCURRENT LIABILITIES:                                                                                                                                                              |  |                  |           |  |                          |   |           |  |  | 
|Long term debt, net of current portion                                                                                                                                               |  |                  | 721,751   |  |                          |   | 739,088   |  |  | 
|Interest rate swaps                                                                                                                                                                  |  |                  | 6,699     |  |                          |   | 8,344     |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     |  |                  |          
|Total noncurrent liabilities                                                                                                                                                         |  |                  | 728,450   |  |                          |   | 747,432   |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     |  |                  |          
|Total liabilities                                                                                                                                                                    |  |                  | 803,537   |  |                          |   | 827,795   |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     |  |                  |          
|COMMITMENTS AND CONTINGENCIES                                                                                                                                                        |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     |  |                  |          
|STOCKHOLDERS EQUITY:                                                                                                                                                                |  |                  |           |  |                          |   |           |  |  | 
|Preferred stock, $.01 par value per share; 199,000,000 shares authorized, none outstanding                                                                                           |  |                  | 0         |  |                          |   | 0         |  |  | 
|Non-voting common stock, $.01 par value per share; 25,000,000 shares authorized, none outstanding                                                                                    |  |                  | 0         |  |                          |   | 0         |  |  | 
|Common stock, $.01 par value per share; 200,000,000 shares authorized, 37,160,283 and 37,357,222 shares issued and outstanding at
December 31, 2010 and March 31, 2011, respectively |  |                  | 372       |  |                          |   | 374       |  |  | 
|Additional paid-in capital                                                                                                                                                           |  |                  | 610,492   |  |                          |   | 612,746   |  |  | 
|Accumulated other comprehensive loss                                                                                                                                                 |  |                  | 0         |  |                          |   | (2,676)   |  |  | 
|Accumulated deficit                                                                                                                                                                  |  |                  | (626,723) |  |                          |   | (614,491) |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     |  |                  |          
|Total stockholders deficit                                                                                                                                                          |  |                  | (15,859)  |  |                          |   | (4,047)   |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     |  |                  |          
|Total liabilities and stockholders equity                                                                                                                                           |  | $                | 787,678   |  |                          | $ | 823,748   |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 
|                                                                                                                                                                                     |  |                  |           |  |                          |   |           |  |  | 

See notes to condensed consolidated financial statements.



3



---

##### Table of Contents

KNOLOGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)



|                                                             |  |                             |            |  |      |   |            |  |  | 
|------------------------------------------------------------ |  | --------------------------- | ---------- |  | ---- | - | ---------- |  |  | 
|                                                             |  | Three Months EndedMarch 31, |            |  |     
|                                                             |  | 2010(as restated)           |            |  | 2011 |   |            | 
|OPERATING REVENUES:                                          |  |                             |            |  |      |   |            |  |  | 
|Video                                                        |  | $                           | 49,081     |  |      | $ | 59,520     |  |  | 
|Voice                                                        |  |                             | 32,309     |  |      |   | 32,968     |  |  | 
|Data                                                         |  |                             | 25,669     |  |      |   | 30,864     |  |  | 
|Other                                                        |  |                             | 3,059      |  |      |   | 4,610      |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |           
|Total operating revenues                                     |  |                             | 110,118    |  |      |   | 127,962    |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |           
|OPERATING EXPENSES:                                          |  |                             |            |  |      |   |            |  |  | 
|Direct costs (excluding depreciation and amortization)       |  |                             | 36,116     |  |      |   | 41,361     |  |  | 
|Selling, general and administrative                          |  |                             | 37,852     |  |      |   | 41,418     |  |  | 
|Depreciation and amortization                                |  |                             | 22,345     |  |      |   | 23,272     |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |           
|Total operating expenses                                     |  |                             | 96,313     |  |      |   | 106,051    |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |           
|OPERATING INCOME                                             |  |                             | 13,805     |  |      |   | 21,911     |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |           
|OTHER INCOME (EXPENSE):                                      |  |                             |            |  |      |   |            |  |  | 
|Interest income                                              |  |                             | 116        |  |      |   | 36         |  |  | 
|Interest expense                                             |  |                             | (11,488)   |  |      |   | (10,573)   |  |  | 
|Debt modification expense                                    |  |                             | 0          |  |      |   | (181)      |  |  | 
|Gain on interest rate swaps                                  |  |                             | 993        |  |      |   | 1,032      |  |  | 
|Amortization of deferred loss on interest rate swaps         |  |                             | (4,480)    |  |      |   | 0          |  |  | 
|Other income, net                                            |  |                             | 95         |  |      |   | 7          |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |           
|Total other expense                                          |  |                             | (14,764)   |  |      |   | (9,679)    |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |           
|NET INCOME (LOSS)                                            |  | $                           | (959)      |  |      | $ | 12,232     |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |           
|BASIC NET INCOME (LOSS) PER SHARE                            |  | $                           | (0.03)     |  |      | $ | 0.33       |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |           
|DILUTED NET INCOME (LOSS) PER SHARE                          |  | $                           | (0.03)     |  |      | $ | 0.31       |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |           
|BASIC WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING   |  |                             | 36,647,361 |  |      |   | 37,243,788 |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |           
|DILUTED WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING |  |                             | 36,647,361 |  |      |   | 38,919,920 |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 
|                                                             |  |                             |            |  |      |   |            |  |  | 

See notes to condensed consolidated financial statements.



4



---

##### Table of Contents

KNOLOGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(DOLLARS IN THOUSANDS)



|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|---------------------------------------------------------------------------------------- |  | --------------------------- | ------- | - | ---- | - | ------- | - |  | 
|                                                                                         |  | Three Months EndedMarch 31, |         |   |     
|                                                                                         |  | 2010(as restated)           |         |   | 2011 |   |         |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                    |  |                             |         |   |      |   |         |   |  | 
|Net income (loss)                                                                        |  | $                           | (959    | ) |      | $ | 12,232  |   |  | 
|                                                                                         |  |                             |        
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                             |         |   |      |   |         |   |  | 
|Depreciation and amortization                                                            |  |                             | 22,345  |   |      |   | 23,272  |   |  | 
|Non-cash stock compensation                                                              |  |                             | 1,451   |   |      |   | 1,694   |   |  | 
|Non-cash bank loan interest expense                                                      |  |                             | 738     |   |      |   | 481     |   |  | 
|Non-cash gain on interest rate swaps                                                     |  |                             | (993    | ) |      |   | (1,031  | ) |  | 
|Non-cash amortization of deferred loss on interest rate swaps                            |  |                             | 4,480   |   |      |   | 0       |   |  | 
|Provision for bad debt                                                                   |  |                             | 1,212   |   |      |   | 1,652   |   |  | 
|Gain on disposition of assets                                                            |  |                             | (30     | ) |      |   | (2      | ) |  | 
|Changes in operating assets and liabilities:                                             |  |                             |         |   |      |   |         |   |  | 
|Accounts receivable                                                                      |  |                             | (1,259  | ) |      |   | 186     |   |  | 
|Prepaid expenses and other assets                                                        |  |                             | (854    | ) |      |   | (2,044  | ) |  | 
|Accounts payable                                                                         |  |                             | 350     |   |      |   | 4,996   |   |  | 
|Accrued liabilities                                                                      |  |                             | 630     |   |      |   | (1,388  | ) |  | 
|Unearned revenue                                                                         |  |                             | 1,175   |   |      |   | 288     |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |        
|Total adjustments                                                                        |  |                             | 29,245  |   |      |   | 28,104  |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |        
|Net cash provided by operating activities                                                |  |                             | 28,286  |   |      |   | 40,336  |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |        
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                    |  |                             |         |   |      |   |         |   |  | 
|Capital expenditures                                                                     |  |                             | (15,953 | ) |      |   | (26,007 | ) |  | 
|Maturities of certificates of deposit                                                    |  |                             | 15,000  |   |      |   | 105     |   |  | 
|Investment in certificates of deposit and other short term investments                   |  |                             | (14,973 | ) |      |   | 0       |   |  | 
|Investment in Tower Cloud, Inc.                                                          |  |                             | 0       |   |      |   | (1,116  | ) |  | 
|MDU signing bonuses and other intangible expenditures                                    |  |                             | (342    | ) |      |   | (234    | ) |  | 
|Proceeds from sale of property                                                           |  |                             | 33      |   |      |   | 14      |   |  | 
|Change in restricted cash                                                                |  |                             | 0       |   |      |   | 0       |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |        
|Net cash used in investing activities                                                    |  |                             | (16,235 | ) |      |   | (27,238 | ) |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |        
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                    |  |                             |         |   |      |   |         |   |  | 
|Proceeds from long term debt                                                             |  |                             | 0       |   |      |   | 20,000  |   |  | 
|Principal payments on debt and short-term borrowings                                     |  |                             | (12,857 | ) |      |   | (1,283  | ) |  | 
|Expenditures related to modification of long term debt                                   |  |                             | 0       |   |      |   | (4,905  | ) |  | 
|Stock options exercised                                                                  |  |                             | 558     |   |      |   | 562     |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |        
|Net cash provided by (used in) financing activities                                      |  |                             | (12,299 | ) |      |   | 14,374  |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |        
|NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                     |  |                             | (248    | ) |      |   | 27,472  |   |  | 
|CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                           |  |                             | 44,016  |   |      |   | 47,120  |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |        
|CASH AND CASH EQUIVALENTS AT END OF PERIOD                                               |  | $                           | 43,768  |   |      | $ | 74,592  |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |        
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:                                       |  |                             |         |   |      |   |         |   |  | 
|Cash paid during the periods for interest                                                |  | $                           | 10,781  |   |      | $ | 11,005  |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |        
|Non-cash financing activities:                                                           |  |                             |         |   |      |   |         |   |  | 
|Debt acquired in capital lease transactions                                              |  | $                           | 962     |   |      | $ | 0       |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 
|                                                                                         |  |                             |         |   |      |   |         |   |  | 

See notes to condensed consolidated financial statements.



5



---

##### Table of Contents

KNOLOGY, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

AS OF AND FOR THE THREE MONTHS ENDED MARCH 31, 2011

(UNAUDITED)

(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

1. ORGANIZATION AND NATURE OF BUSINESS

Knology, Inc. and its subsidiaries, including its
predecessors (Knology or the Company), is a publicly traded company incorporated under the laws of the State of Delaware in September 1998.

Knology owns and operates an advanced interactive broadband network and provides residential and business customers broadband communications services, including analog and digital cable television, local
and long-distance telephone, high-speed Internet access, and broadband carrier services to various markets in the Southeastern and Midwestern United States. Certain subsidiaries are subject to regulation by state public service commissions of
applicable states for intrastate telecommunications services. For applicable interstate matters related to telephone service, certain subsidiaries are subject to regulation by the Federal Communications Commission.

2. BASIS OF PRESENTATION

The
accompanying unaudited condensed consolidated financial statements of the Company include the accounts of the Company and all of its subsidiaries. The information included in the condensed consolidated balance sheet at December 31, 2010 has
been derived from audited financial statements. The unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted (GAAP) in the United States for interim
financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management,
all normally recurring adjustments considered necessary for the fair presentation of the financial statements have been included, and the financial statements present fairly the financial position and results of operations for the interim periods
presented. These financial statements should be read in conjunction with the consolidated financial statements and notes thereto, together with managements discussion and analysis of financial condition and results of operations contained in
the Companys Annual Report on Form 10-K/A for the year ended December 31, 2010. The Company operates as one operating segment.

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ACCOUNTING ESTIMATES

The preparation of financial statements in conformity with GAAP
requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and
expenses during the reporting period. On an on-going basis, the Company evaluates its estimates, including those related to collectability of accounts receivable, valuation of investments, valuation of stock based compensation, useful lives of
property, plant and equipment, recoverability of goodwill and intangible assets, income taxes and contingencies. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the
circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions
or conditions. These changes in estimates are recognized in the period they are realized.

REVENUE RECOGNITION

Knology accounts for the revenue, costs and expense related to residential cable services (including video, voice, data and other services) in accordance
with the proper FASB accounting guidance relating to financial reporting by cable television companies. These deliverables together constitute Cable Services for the Company and are bundled together in various combinations to our
customers. All deliverables are billed in advance on a monthly basis and revenue is recognized in the same manner with the passage of time for these deliverables. The revenues are allocated between these deliverables based upon the estimated selling
price of each component which is the same for all customers in a market taking the particular package sold. The deliverables in the arrangement do not qualify as separate units of accounting since there is no right of return associated with the
delivered portion of the services. Installation revenue for residential cable services is recognized to the extent of direct selling costs incurred. Direct selling costs, or commissions, have exceeded installation revenue in all reported periods and
are expensed as period costs in accordance with the FASB guidance. Credit risk is managed by disconnecting services to customers who are delinquent.

All other revenue is accounted for in accordance with the FASBs revenue recognition guidance. In accordance with this guidance, revenue from advertising sales is recognized as the advertising is
transmitted over the Companys broadband network. Revenue derived from other sources, including commercial data and other services, is recognized as services are provided, as persuasive evidence of an arrangement exists, the price to the
customer is fixed and determinable and collectability is reasonably assured.

The Company generates recurring revenues for its broadband
offerings of video, voice and data and other services. Revenues generated from these services primarily consists of a fixed monthly fee for access to cable programming, local phone services and enhanced services and access to the Internet.
Additional fees are charged for services including pay-per-view movies, events such as boxing matches and concerts, long distance service and cable modem rental. Revenues are recognized as services are provided, but advance billings or cash payments
received in advance of services performed are recorded as unearned revenue.

RECENTLY ADOPTED ACCOUNTING STANDARDS

In October 2009, the Financial Accounting Standards Board (the FASB) issued new accounting guidance on the recognition of revenue from
multiple-deliverable arrangements. The new guidance is effective for financial statements issued for fiscal years beginning on or after June 15, 2010, unless the company elected to adopt the content on a retroactive basis. The adoption of this
guidance did not have a material impact on the Companys results of operations or financial position.

In December 2010, the Financial
Accounting Standards Board (the FASB) issued new accounting guidance concerning when to perform step two of the goodwill impairment test for reporting units with zero or negative carrying amounts. The new guidance is effective for
financial statements issued for interim and annual periods beginning after December 15, 2010. The adoption of this guidance did not have a material impact on the Companys results of operations or financial position.

In December 2010, the FASB issued new accounting guidance updating the pro forma financial reporting and disclosure requirements for material business
combinations. The new guidance is effective prospectively for business combinations with an acquisition date on or after the beginning of the first annual reporting period beginning on or after December 15, 2010. The adoption of this guidance
did not have a material impact on the Companys results of operations or financial position.



6



---

##### Table of Contents

In February 2010, the FASB issued new accounting guidance that amends and establishes general standards of
accounting for and disclosures of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. The new guidance is effective for interim and annual financial periods ending after
February 24, 2010. The adoption of this guidance did not have a material impact on the Companys results of operations or financial position.

In January 2010, the FASB issued new accounting guidance that improves fair value measurement disclosures by requiring new disclosures about transfers into and out of levels of the fair value hierarchy.
It also requires separate disclosures about purchases, sales, issuances, and settlements related to the fair value hierarchy. The new guidance is effective for interim and annual financial periods beginning after December 15, 2009. The adoption
of this guidance did not have a material impact on the Companys results of operations or financial position.

4. CASH

Cash

Cash and cash equivalents are
highly liquid investments with a maturity of three months or less at the date of purchase and consist of time deposits and investment in money market accounts with commercial banks and financial institutions. At times throughout the year and at
quarter-end, cash balances held at financial institutions were in excess of federally insured limits.

Restricted Cash

Restricted cash is presented as a current asset since the associated maturity dates expire within one year of the balance sheet date. At
December 31, 2010 and March 31, 2011, the Company has $1,401 of cash that is restricted in use, all of which the Company has pledged as collateral related to certain insurance, franchise and surety bond agreements.

5. CERTIFICATES OF DEPOSIT

Certificates of deposit are short-term investments with original maturities of more than three months and up to twelve months.

6. GOODWILL AND INTANGIBLE ASSETS

The
Company performs a goodwill impairment test in accordance with the FASBs accounting guidance annually as of January 1. There was no impairment identified as a result of the January 1, 2011 impairment test, nor has there been any
event in the three months ended March 31, 2011 that indicated a need for reassessment.

7. DERIVATIVE FINANCIAL INSTRUMENTS

On April 18, 2007, the Company entered into an interest rate swap contract to mitigate interest rate risk on an initial notional
amount of $555,000 in connection with the term loan associated with the acquisition of PrairieWave Holdings, Inc. (PrairieWave). The swap agreement became effective on May 3, 2007 and ended on July 3, 2010.

On December 19, 2007, the Company entered into a second interest rate swap contract to mitigate interest rate risk on an initial notional amount of
$59,000, amortizing 1% annually, in connection with the incremental term loan incurred in connection with the acquisition of Graceba Total Communications Group, Inc. (Graceba). The swap agreement became effective on January 4, 2008
and ended on September 30, 2010.

Until December 31, 2008, the Company matched 3-month LIBOR rates on the term loans and the
interest rate swaps, creating effective hedges under the FASBs guidance on accounting for derivative instruments and hedging activities. Due to a significant difference between the 1-month and 3-month LIBOR rates, the Company decided to reset
the borrowing rate on the debt using 1-month LIBOR.



| |  |  | On December 31, 2008, the Company reset the borrowing rate on the $59,000 term loan to 1-month LIBOR (although this became an ineffective
hedge under the FASBs accounting guidance, there was no material effect on the Companys financial results for the one day in 2008).
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  |  | On January 2, 2009, the Company reset the borrowing rate on the $555,000 term loan to 1-month LIBOR.
| | - |  | ----------------------------------------------------------------------------------------------------

| |  |  | The Company will determine LIBOR rates on future reset dates based on prevailing conditions at the time.
| | - |  | --------------------------------------------------------------------------------------------------------

As a result of the LIBOR rates on the term loans (1-month LIBOR) not matching the LIBOR rate on the interest rate swaps (3-month LIBOR), the Company is
no longer eligible for hedge accounting related to the interest rate swaps associated with both of these loans.



7



---

##### Table of Contents

Until the December 31, 2008 reset of the borrowing rate on the $59,000 term loan, changes in the fair
value of the Companys swap agreements were recorded as Accumulated other comprehensive loss in the equity section of the balance sheet, and the swap in variable to fixed interest rate was recorded as Interest expense on
the statement of operations when the interest was incurred. Starting with the reset of the borrowing rate on December 31, 2008, changes in the fair value of the interest rate swaps are recorded as Gain (loss) on interest rate swaps
in the Other income (expense) section of the statement of operations as they are incurred. The remaining balance in Accumulated other comprehensive loss in the stockholders equity section of the balance sheet that is
related to the interest rate swaps is amortized as Amortization of deferred loss on interest rate swaps on the statement of operations over the remaining life of the derivative instruments. The Company recorded amortization expense
related to the deferred loss on interest rate swaps in the amounts of $4,480 and $0 for the three months ended March 31, 2010 (as restated) and 2011, respectively. As of March 31, 2011, the entire remaining amount in accumulated other
comprehensive loss related to these interest rate swaps has been amortized.

On November 25, 2009, the Company entered into a third
interest rate swap contract to mitigate interest rate risk on an initial notional amount of $400,000. The swap agreement, which became effective July 3, 2010 and ends April 3, 2012, fixes $382,600 of the floating rate debt at 1.98% as of
March 31, 2011.

The notional amount for the next annual period is summarized below:



|                |  |                 |  |        |         |  |  | 
|--------------- |  | --------------- |  | ------ | ------- |  |  | 
|Start date      |  | End date        |  | Amount |         |  | 
|January 3, 2011 |  | April 2, 2011   |  | $      | 382,600 |  |  | 
|                |  |                 | 
|April 3, 2011   |  | July 2, 2011    |  | $      | 381,400 |  |  | 
|                |  |                 | 
|July 3, 2011    |  | October 2, 2011 |  | $      | 380,200 |  |  | 
|                |  |                 | 
|October 3, 2011 |  | January 2, 2012 |  | $      | 379,000 |  |  | 
|                |  |                 | 
|January 3, 2012 |  | April 2, 2012   |  | $      | 362,800 |  |  | 

As with the previous two interest rate swaps, this interest rate instrument is not designated as a hedge and therefore
does not utilize hedge accounting. Changes in the fair value of the swap agreement are recorded as Gain (loss) on interest rate swaps in the Other income (expense) section of the statement of operations and the swap in
variable to fixed interest rate is recorded as Interest expense on the statement of operations when the interest is incurred. The Company recorded a gain on the change in the fair value of the interest rate swaps in the amounts of $993
(as restated) and $1,032 for the three months ended March 31, 2010 and 2011, respectively.

On February 22, 2011, the Company
entered into two new interest rate swap contracts to mitigate interest rate risk on an initial notional amount of a combined $377,000. The first of these two swap agreements, which does not become effective until April 2, 2012 and ends
July 1, 2016, will fix the scheduled notional amount of the floating rate debt at 3.383%. The second swap agreement, which does not become effective until April 2, 2012 and ends January 1, 2015, will fix the scheduled notional amount
of the floating rate debt at 2.705%.

Unlike the other interest rate swaps, these two new interest rate instruments are designated as hedges
under the appropriate FASB guidance. The Company is committed to place the term debt on 3-month LIBOR prior to the effective date of the interest rate swaps and to remain on the 3-month LIBOR rate throughout the term of the interest rate swaps. As a
result, the LIBOR rates on the term loans (3-month LIBOR) will match the LIBOR rate on the interest rate swaps (3-month LIBOR), and the Company will remain eligible for hedge accounting related to these swap agreements. Changes in the fair value of
these swaps are recorded as Accumulated other comprehensive loss in the equity section of the balance sheet and the swap in variable to fixed interest rate is recorded as Interest expense on the statement of operations when
the interest is incurred. The Company assesses for ineffectiveness on its derivative instruments on a quarterly basis, and there was no ineffectiveness as of March 31, 2011.

8. DEBT

On March 14, 2007, the Company entered into an Amended and Restated Credit
Agreement (the Original Credit Agreement) that provided for a $580,000 credit facility, consisting of a $555,000 term loan (the Initial Term Loan) and a $25,000 revolving credit facility. On April 3, 2007, the Company
received proceeds of $555,000 to fund the $255,000 PrairieWave acquisition purchase price, refinance the Companys existing first and second lien term loans, and pay transaction costs associated with the transactions. This term loan bore
interest at LIBOR plus 2.25% and was payable quarterly, with a June 30, 2012 maturity date. Prior to Amendment No. 2 discussed below, this term loan originally amortized at a rate of 1% per annum.



8



---

##### Table of Contents

On January 4, 2008, the Company entered into a First Amendment to the Original Credit Agreement which
provided for a $59,000 incremental term loan (the First Amendment Incremental Term Loan) used to fund in part the $75,000 Graceba acquisition purchase price. This term loan bore interest at LIBOR plus 2.75% and was payable quarterly,
with a June 30, 2012 maturity date. Prior to Amendment No. 2 discussed below, this term loan originally amortized at a rate of 1% per annum.

On September 28, 2009, the Company entered into Amendment No. 2 to the Original Credit Agreement (Amendment No. 2) which extended the maturity date of an aggregate $399,000 of
existing term loans under the Credit Agreement by two years (the Extended Term Loan). The Extended Term Loan bore interest at LIBOR plus 3.50% and amortized at a rate of 1% per annum, payable quarterly, with a June 30, 2014
maturity date. Amendment No. 2 also, among other modifications, increased the revolving credit facility to $35,000 from $25,000 and allowed for an annual, cumulative restricted payment allowance of $10,000 for dividends and/or share
repurchases utilizing excess cash flow and subject to a maximum leverage test.

On October 15, 2010, the Company entered into a new
Credit Agreement that provided for a $770,000 second credit facility with proceeds used to partially fund the $165,000 Sunflower Broadband (Sunflower) acquisition purchase price, refinance the companys existing credit facility, and
pay related transaction costs. The new Credit Agreement includes a $50,000 revolving credit facility, a $175,000 Term Loan A and a $545,000 Term Loan B. The Term Loan A bore interest at LIBOR plus a margin ranging from 3.5% to 4.25% and had a term
of five years with annual amortization of $8,750, $8,750, $17,500 and $26,250 in 2012, 2013, 2014 and 2015, respectively, with the balance due at maturity. The Term Loan B bore interest at LIBOR plus 4%, with a LIBOR floor of 1.5%, and had a term of
six years with 1% principal amortization annually with the balance due at maturity.

On February 18, 2011, the Company amended the new
Credit Agreement and entered into a new Amended and Restated Credit Agreement. The interest rate on Term Loan A was repriced to LIBOR plus a margin ranging from 2.5% to 3.25% and the maturity was extended to February 2016. The interest rate on Term
Loan B was repriced to LIBOR plus 3%, with a LIBOR floor of 1%, and the maturity was extended to August 2017. In connection with the terms of the repricing, the credit facility was amended to increase the capacity of the incremental basket from
$200,000 to $250,000, and the Term Loan A principal was increased $20,000 with the proceeds to be used to partially fund the future acquisition from CoBridge Broadband, LLC of certain cable and broadband operations in Fort Gordon, Georgia and Troy,
Alabama.

Long-term debt at December 31, 2010 and March 31, 2011 consisted of the following:



|                                                                                                                                                                                                                                                                 |  |                  |         |  |               |   |         |  |  | 
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------- |  | ------------- | - | ------- |  |  | 
|                                                                                                                                                                                                                                                                 |  | December 31,2010 |         |  | March 31,2011 |   |         | 
|Term Loan A, at a rate of LIBOR plus a margin ranging from 2.5% to 3.25% (3.26% total rate at March 31, 2011), with annual principal amortization
as noted above, principal payable quarterly with final principal and any unpaid interest due February 18, 2016 |  | $                | 175,000 |  |               | $ | 195,000 |  |  | 
|                                                                                                                                                                                                                                                                 |  |                  |        
|Term Loan B, at a rate of LIBOR plus 3%, with a LIBOR floor of 1% (4.00% total rate at March 31, 2011), with $5,450 annual principal
amortization, principal payable quarterly with final principal and any unpaid interest due August 18, 2017                  |  |                  | 545,000 |  |               |   | 545,000 |  |  | 
|                                                                                                                                                                                                                                                                 |  |                  |        
|Capitalized lease obligations, at various rates, with monthly principal and interest payments through April 2017                                                                                                                                                 |  |                  | 11,312  |  |               |   | 10,029  |  |  | 
|                                                                                                                                                                                                                                                                 |  |                  |         |  |               |   |         |  |  | 
|                                                                                                                                                                                                                                                                 |  |                  |        
|                                                                                                                                                                                                                                                                 |  |                  | 731,312 |  |               |   | 750,029 |  |  | 
|                                                                                                                                                                                                                                                                 |  |                  |        
|Less current portion of long-term debt                                                                                                                                                                                                                           |  |                  | 9,561   |  |               |   | 10,941  |  |  | 
|                                                                                                                                                                                                                                                                 |  |                  |         |  |               |   |         |  |  | 
|                                                                                                                                                                                                                                                                 |  |                  |        
|Total long-term debt, net of current portion                                                                                                                                                                                                                     |  | $                | 721,751 |  |               | $ | 739,088 |  |  | 
|                                                                                                                                                                                                                                                                 |  |                  |         |  |               |   |         |  |  | 
|                                                                                                                                                                                                                                                                 |  |                  |         |  |               |   |         |  |  | 



9



---

##### Table of Contents

The term loans are guaranteed by all of the Companys subsidiaries. The term loans are also secured by
first liens on all of the Companys assets and the assets of its guarantor subsidiaries.

The New Credit Agreement contains defined
events of default. The New Credit Agreement also contains defined representations and warranties and various affirmative and negative covenants, including:



| |  |  | limitations on the incurrence of additional debt;
| | - |  | -------------------------------------------------



| |  |  | limitations on the incurrence of liens;
| | - |  | ---------------------------------------



| |  |  | restrictions on investments;
| | - |  | ----------------------------



| |  |  | restrictions on the sale of assets;
| | - |  | -----------------------------------



| |  |  | restrictions on the payment of cash dividends on and the redemption or repurchase of capital stock;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | mandatory prepayment of amounts outstanding, as applicable, with excess cash flow, proceeds from asset sales, use of proceeds from the issuance of debt
obligations, proceeds from any equity offerings, and proceeds from casualty losses;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | restrictions on mergers and acquisitions, sale/leaseback transactions and fundamental changes in the nature of our business;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | limitations on capital expenditures; and
| | - |  | ----------------------------------------



| |  |  | maintenance of minimum ratios of debt to EBITDA (as defined in the credit agreements) and EBITDA to cash interest.
| | - |  | ------------------------------------------------------------------------------------------------------------------

As of March 31, 2011, the Company was in compliance with its debt covenants.

9. FAIR VALUE OF FINANCIAL INSTRUMENTS

The Company adopted the required provisions of the
FASBs accounting guidance pertaining to the valuation of financial instruments on January 1, 2008. This guidance defines fair value, expands related disclosure requirements and specifies a hierarchy of valuation techniques based on the
nature of the inputs used to develop the fair value measures. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
The FASB accounting guidance establishes a three-tier fair value of hierarchy, which prioritizes the inputs used in measuring fair value as follows:



| |  |  | Level 1  Observable inputs such as quoted prices in active markets for identical assets or liabilities;
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | Level 2  Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities,
quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 3  Unobservable inputs that are supported by little or no market activity, which require management judgment or estimation.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



10



---

##### Table of Contents

Assets and liabilities measured at fair value on a recurring basis are summarized below:



|                    |  |                |   |  |         |   |       |        |  |   |                                       |  |  |   |       |  |  | 
|------------------- |  | -------------- | - |  | ------- | - | ----- | ------ |  | - | ------------------------------------- |  |  | - | ----- |  |  | 
|                    |  | March 31, 2011 |   |  |        
|                    |  | Level1         |   |  | Level 2 |   |       | Level3 |  |   | TotalAssets/Liabilities,at Fair Value |  |  |  
|Liabilities         |  |                |   |  |         |   |       |        |  |   |                                       |  |  |   |       |  |  | 
|Interest rate swaps |  | $              | 0 |  |         | $ | 8,344 |        |  | $ | 0                                     |  |  | $ | 8,344 |  |  | 
|                    |  |                |   |  |         |   |       |        |  |   |                                       |  |  |   |       |  |  | 
|                    |  |                |   |  |        
|Total Liabilities   |  | $              | 0 |  |         | $ | 8,344 |        |  | $ | 0                                     |  |  | $ | 8,344 |  |  | 
|                    |  |                |   |  |         |   |       |        |  |   |                                       |  |  |   |       |  |  | 
|                    |  |                |   |  |         |   |       |        |  |   |                                       |  |  |   |       |  |  | 

The Company used a discounted cash flow analysis applied to the LIBOR forward yield curve to value the interest rate
swaps on its balance sheet at March 31, 2011.

The carrying values of cash and cash equivalents, certificates of deposit, accounts
receivable, accounts payable and accrued liabilities are reasonable estimates of their fair values due to the short maturity of these financial instruments.

The estimated fair value of the Companys variable-rate debt is subject to the effects of interest rate risk. On March 31, 2011, the estimated fair value of that debt, based on a dealer quote
considering current market rates, was approximately $743,700, compared to a carrying value of $740,000.

10. COMMITMENTS AND CONTINGENCIES

LEGAL PROCEEDINGS

The
Company is subject to litigation in the normal course of its business. However, in the Companys opinion, there is no legal proceeding pending against it that would have a material adverse effect on its financial position, results of operations
or liquidity. The Company is also a party to regulatory proceedings affecting the segments of the communications industry generally in which it engages in business.

UNUSED LETTERS OF CREDIT

The Companys unused letters of credit for vendors and
suppliers was $2,012 as of March 31, 2011, which reduces the funds available under the $50,000 five year senior secured revolving loan and letter of credit facility.

11. NONCASH COMPENSATION EXPENSE

The Company utilizes the recognition provisions of the
related FASB accounting guidance, which requires all stock compensation to employees, including employee stock option and restricted stock awards, to be recognized in the financial statements based on their fair values as the awards vest. The fair
value of a stock award is estimated at the date of grant using the Black-Scholes option pricing model. There have been no changes in the methodology for calculating the expense since the original filing of the Companys Annual Report on Form
10-K for the year ended December 31, 2010.

During the first quarter of 2011, the Company granted employees options to purchase 390,514
shares of common stock with a market value of $6,035. These options vest equally over the next four years. The Company during the first quarter of 2011 also granted 138,000 shares of performance-based restricted shares with a market value of $2,147
to certain officers. The shares vest equally on each of the three anniversaries following the grant date.

The Company recognized stock-based
compensation of $1,451 and $1,694 for the three months ended March 31, 2010 and 2011, respectively.

12. INCOME TAXES

On January 1, 2007, the Company adopted the provisions of the appropriate FASB accounting guidance in accounting for uncertainty in income taxes.
The guidance addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. Also, the Company may recognize the tax benefit from an uncertain tax position only if
it is



11



---

##### Table of Contents

more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial
statements from such a position should be measured based on the largest benefit that has a greater than fifty percent likelihood of being realized upon ultimate settlement. The accounting literature also provides further guidance on derecognition,
classification, interest and penalties on income taxes, accounting in interim periods and requires increased disclosures. Since the date of adoption, the Company has not recorded a liability for unrecognized tax benefits at any time.

The Company recognizes interest and penalties related to uncertain tax positions in income tax expense (as applicable). As of March 31, 2011, the
Company made no provisions for interest or penalties related to uncertain tax positions.

The Company and its subsidiaries file income tax
returns in the U.S. federal jurisdiction and various state jurisdictions. For federal tax purposes, the Companys 2007 through 2010 tax years remain open for examination by the tax authorities under the normal three year statute of limitations.
Generally, for state tax purposes, the Companys 2007 through 2010 tax years remain open for examination by the tax authorities under a three year statute of limitations. Should the Company utilize any of its U.S. or state loss carryforwards,
its carryforward losses, which date back to 1995, would be subject to examination.

13. RESTATEMENT OF QUARTERLY FINANCIAL INFORMATION
(UNAUDITED)

Starting with the reset of the borrowing rate on December 31, 2008, changes in the fair value of the interest rate swaps
are recorded as Gain (loss) on interest rate swaps in the Other income (expense) section of the statement of operations as they are incurred. The remaining balance in Accumulated other comprehensive loss in the
stockholders equity section of the balance sheet that was related to the interest rate swaps was amortized as Amortization of deferred loss on interest rate swaps on the statement of operations over the remaining life of the
derivative instruments. As of December 31, 2010, the entire remaining amount in accumulated other comprehensive loss relating to these interest rate swaps has been amortized.

The interest rate swaps are valued by an independent third party. An error occurred, due to a misinterpretation of the valuation information and subsequent recording, specifically related to the inclusion
of accrued interest in the third party valuation as well as separately accruing interest payable. The correction of the error in the valuation of the derivative resulted in a credit to other income in the amount of $4,163 in the second quarter of
2010. The impact of this correction of an error on the affected line items of the Companys March 31, 2009 and 2010 quarterly financial statement is set forth below:

Consolidated Statement of Operations

for the Three Months Ended
March 31, 2010



|                                                     |  |   |  |                                           |          |  |  |   |             |        |  |   |             |  |          | 
|---------------------------------------------------- |  | - |  | ----------------------------------------- | -------- |  |  | - | ----------- | ------ |  | - | ----------- |  | -------- | 
|                                                     |  |   |  | As Previously Reported on      
Form 10-Q |          |  |  |   | Adjustments |        |  |   | As Restated | 
|Gain on interest rate swaps                          |  | $ |  |                                           | 1,031    |  |  | $ |             | (38)   |  | $ |             |  | 993      | 
|Amortization of deferred loss on interest rate swaps |  |   |  |                                           | (4,374)  |  |  |   |             | (106)  |  |   |             |  | (4,480)  | 
|                                                     |  |   |  |                                           |          | 
|Total other expense                                  |  |   |  |                                           | (14,620) |  |  |   |             | (144)  |  |   |             |  | (14,764) | 
|                                                     |  |   |  |                                           |          | 
|Net Loss                                             |  | $ |  |                                           | (815)    |  |  | $ |             | (144)  |  | $ |             |  | (959)    | 
|                                                     |  |   |  |                                           |          | 
|Basic Loss per Share                                 |  | $ |  |                                           | (0.02)   |  |  | $ |             | (0.01) |  | $ |             |  | (0.03)   | 
|                                                     |  |   |  |                                           |          | 
|Diluted Loss per Share                               |  | $ |  |                                           | (0.02)   |  |  | $ |             | (0.01) |  | $ |             |  | (0.03)   | 



12



---

##### Table of Contents

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

The Managements Discussion and Analysis of Financial Condition and Results of Operations and other portions of this quarterly report on Form 10-Q/A include forward-looking statements
within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995, that are subject to future events, risks and uncertainties that could cause actual results to differ materially from those expressed
or implied. Important factors that either individually or in the aggregate could cause actual results to differ materially from those expressed include, without limitation,



| |  |  | that we will not retain or grow our customer base:
| | - |  | --------------------------------------------------



| |  |  | that we will fail to be competitive with existing and new competitors:
| | - |  | ----------------------------------------------------------------------



| |  |  | that we will not adequately respond to technological developments that impact our industry and markets:
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | that needed financing will not be available to us if and as needed:
| | - |  | -------------------------------------------------------------------



| |  |  | that a significant change in the growth rate of the overall U.S. economy will occur such that there is a material impact on consumer and corporate
spending:
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | that we will not be able to complete future acquisitions, that we may have difficulties integrating acquired businesses, or that the cost of such
integration will be greater than we expect: and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | that some other unforeseen difficulties occur, as well as those risks set forth in our Annual Report on Form 10-K/A for the year ended
December 31, 2010, and our other filings with the SEC.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

This list is intended to identify only certain of the principal
factors that could cause actual results to differ materially from those described in the forward-looking statements included herein. Forward-looking statements relating to expectations about future results or events are based upon information
available to us as of todays date, and we do not assume any obligation to update any of these statements.

For convenience in this
quarterly report, Knology, we, us, and the Company refer to Knology, Inc. and our consolidated subsidiaries, taken as a whole.

Overview

We were formed as a Delaware corporation in September 1998. Our shares of common
stock are publicly traded on the NASDAQ Global Market. We are a fully integrated provider of video, voice, data and advanced communications services to residential and business customers in ten markets in the southeastern United States and three
markets in the midwestern United States. We provide a full suite of video, voice and data services in Dothan, Huntsville and Montgomery, Alabama; Panama City and portions of Pinellas County, Florida; Augusta, Columbus and West Point, Georgia;
Charleston, South Carolina; Knoxville, Tennessee; Lawrence, Kansas; and Rapid City and Sioux Falls, South Dakota, as well as portions of Minnesota and Iowa. Our primary business is the delivery of bundled communication services over our own network.
In addition to our bundled package offerings, we sell these services on an unbundled basis.

We have built our business through:



| |  |  | construction and expansion of our broadband network to offer integrated video, voice and data services;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | organic growth of connections through increased penetration of services to new marketable homes and our existing customer base, along with new service
offerings;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | upgrades of acquired networks to introduce expanded broadband services including bundled video, voice and data services; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | acquisitions of other broadband companies.
| | - |  | ------------------------------------------

The following is a discussion of our consolidated financial condition and results of operations for the three months ended March 31, 2011, and certain factors that are expected to affect our
prospective financial condition. The following discussion and analysis should be read in conjunction with the financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q/A.



13



---

##### Table of Contents

Acquisition and Expansion

On October 15, 2010, we completed the acquisition of Sunflower, a provider of video, voice and data services to residential and business customers in Douglas County, Lawrence, Kansas and the
surrounding area for $165 million. In connection with the acquisition, Knology has entered into a $770 million secured credit facility with proceeds used to partially fund the acquisition purchase price, refinance the companys existing credit
facility, and pay related transaction costs. Knology also used approximately $48 million of cash on hand to partially fund the transaction.

On February 21, 2011, we signed a definitive agreement to acquire from CoBridge Broadband, LLC certain cable and broadband operations in Fort
Gordon, Georgia and Troy, Alabama for $30 million. The combined operations of these two markets represent approximately $15 million in expected annual revenues (unaudited). The transaction is expected to close in the second quarter of 2011, subject
to certain normal and customary closing conditions, including regulatory approvals. We expect to fund the proposed transaction by using $10 million of cash on hand and $20 million in proceeds from the additional Term Loan A closed in connection with
the debt repricing transaction discussed below.

In connection with the CoBridge acquisition discussed above, on February 18, 2011, we
entered into a debt repricing transaction that will reduce our annual interest expense by approximately $10 million. The interest rate on Term Loan A was repriced to LIBOR plus a margin ranging from 2.5% to 3.25% and the maturity was extended to
February 2016. The interest rate on Term Loan B was repriced to LIBOR plus 3%, with a LIBOR floor of 1%, and the maturity was extended to August 2017. In connection with the terms of the repricing, the credit facility was amended to increase the
capacity of the incremental basket from $200 million to $250 million, and the Term Loan A principal was increased $20 million with the proceeds to be used to partially fund the acquisition, as noted above.

Homes Passed and Connections

We report
homes passed as the number of residential and business units, such as single residence homes, apartments and condominium units, passed by our broadband network and listed in our database. Marketable homes passed are homes passed other
than those we believe are covered by exclusive arrangements with other providers of competing services. Because we deliver multiple services to our customers, we report the total number of connections for video, voice and data rather than the total
number of customers. We count each video, voice or data purchase as a separate connection. For example, a single customer who purchases cable television, local telephone and Internet access services would count as three connections. We do not record
the purchase of digital video services by an analog video customer as an additional connection.

As we continue to sell bundled services, we
expect more of our video customers to purchase voice, data and other enhanced services in addition to basic video services. Further, business customers primarily take voice and data services, with relatively smaller amounts of video products. On the
other hand, we believe some of our phone customers, especially customers who are only taking our voice product, are moving to alternative voice products (e.g., mobile phones). As a result of these various factors, we expect that our data connections
will grow the fastest and that voice connections will benefit from our growing commercial business.

Critical Accounting Policies

Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States, which
require us to make estimates and assumptions. See our consolidated financial statements and related notes thereto contained in our Annual Report on Form 10-K/A for the year ended December 31, 2010, which contains accounting policies including
those that may involve a higher degree of judgment and complexity and other disclosures required by accounting principles generally accepted in the United States.

Revenues

Our operating revenues are primarily derived from monthly charges for video,
voice and data services and other services to residential and business customers. We provide these services over our network. Our products and services involve different types of charges and in some cases different methods of accounting for
recording revenues. Below is a description of our significant sources of revenue:



| |  |  | Video revenues. Our video revenues consist of fixed monthly fees for expanded basic, premium and digital cable television services, as well as
fees from pay-per-view and video-on-demand movies and events such as boxing matches and concerts that involve a charge for each viewing. Video revenues accounted for approximately 46.5% of our consolidated revenues for the three months ended
March 31, 2011, compared to 44.6% for the three months ended March 31, 2010.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Voice revenues. Our voice revenues consist primarily of fixed monthly fees for local service and enhanced services, such as call waiting, voice
mail and measured and flat rate long-distance service. Voice revenues accounted for approximately 25.8% of our consolidated revenues for the three months ended March 31, 2011, compared to 29.3% for the three months ended March 31, 2010.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Data revenues. Our data revenues consist primarily of fixed monthly fees for data service and rental of cable modems. Data revenues accounted
for approximately 24.1% of our consolidated revenues for the three months ended March 31, 2011, compared to 23.3 % for the three months ended March 31, 2010.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



14



---

##### Table of Contents

| |  |  | Other revenues. Other revenues result principally from broadband carrier services. Other revenues accounted for approximately 3.6% of our
consolidated revenues for the three months ended March 31, 2011, compared to 2.8% for the three months ended March 31, 2010.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Our ability to increase the number of our connections and, as a result, our revenues is directly affected by the level of competition we face in each of our markets with respect to each of our service
offerings:



| |  |  | In providing video services, we currently compete with AT&T, Bright House, CenturyLink, Charter, Comcast, Mediacom, MidCo, Qwest, Time Warner and
Verizon. We also compete with satellite television providers such as DirecTV and Echostar. Our other competitors include broadcast television stations and other satellite television companies. We expect in the future to face additional competition
from telephone companies providing video services within their service areas.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In providing local and long-distance telephone services, we compete with the ILEC and various long-distance providers in each of our markets. AT&T,
CenturyLink, Qwest and Verizon are the incumbent local phone companies in our markets. They offer both local and long-distance services in our markets and are particularly strong competitors. We also compete with providers of long-distance telephone
services, such as AT&T, CenturyLink (which acquired Embarq Communications in 2009) and Verizon. We expect an increase in the deployment of VoIP services and expect to continue to compete with Vonage Holding Company, cable competitors as they
roll out VoIP and other providers.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In providing data services, we compete with ILECs that offer dial-up and DSL services, providers of satellite-based Internet access services, cable
television companies, providers of wireless high-speed data services, and providers of dial-up Internet service. Data services and Internet access is a rapidly growing business and competition is increasing in each of our markets.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Some of our competitors have competitive advantages such as greater experience, resources, marketing capabilities and stronger name recognition.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------

Costs and Expenses

Our operating expenses include direct cost of services, selling, general and administrative expenses, and depreciation and amortization.

Direct costs of services include:



| |  |  | Direct costs of video services. Direct costs of video services consist primarily of monthly fees to the National Cable Television Cooperative
and other programming providers. Programming costs are our largest single cost, and we expect this trend to continue. Programming costs as a percentage of video revenue were approximately 50.9% for the three months ended March 31, 2011,
compared to 52.6% for the three months ended March 31, 2010. We have entered into contracts with various entities to provide programming to be aired on our network. We pay a monthly fee for these programming services, generally based on the
average number of subscribers to the program, although some fees are adjusted based on the total number of subscribers to the system and/or the system penetration percentage. Since programming cost is partially based on numbers of subscribers, it
will increase as we add more subscribers. It will also increase as costs per channel increase over time, including retransmission costs we incur with traditional networks.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Direct costs of voice services. Direct costs of voice services consist primarily of transport cost and network access fees. The direct cost of
voice services as a percentage of voice revenues was approximately 18.1% for the three months ended March 31, 2011 compared to 18.5% for the three months ended March 31, 2010
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Direct costs of data services. Direct costs of data services consist primarily of transport costs and network access fees. The direct cost of
data services as a percentage of data revenue was approximately 6.2% for the three months ended March 31, 2011, compared to 7.9% for the three months ended March 31, 2010.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Direct costs of other services. Direct costs of other services consist primarily of transport cost and network access fees. The direct cost of
other services as a percentage of other revenue was approximately 39.2% for the three months ended March 31, 2011, compared to 35.7% for the three months ended March 31, 2010. The increase is a result of our increase in broadband carrier
service revenue for the period.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Pole attachment and other network rental expenses. Pole attachment and other network rental expenses consist primarily of pole attachment rents
paid to utility companies for space on their utility poles to deliver our various services and network hub rents. Pole attachment and other network rental expenses as a percentage of total revenue was approximately 1.1% for the three months ended
March 31, 2011, compared to 1.1% for the three months ended March 31, 2010.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We provide our services in
competitive markets and we are not always able to pass along significant price increases and maintain margins, especially for our video services. However, we expect higher-margin data and other revenue to become larger percentages of our overall
revenue, and the favorable product mix may potentially offset pressures on gross profits within individual product lines.

Selling, general
and administrative expenses include:



| |  |  | Sales and marketing expenses. Sales and marketing expenses include the cost of sales and marketing personnel and advertising and promotional
expenses.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

| |  |  | Network operations and maintenance expenses. Network operations and maintenance expenses include payroll and departmental costs incurred for
network design, 24 hours a day, seven days a week maintenance monitoring and plant maintenance activity.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Service and installation expenses. Service and installation expenses include payroll and departmental costs incurred for customer installation
and service technicians.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Customer service expenses. Customer service expenses include payroll and departmental costs incurred for customer service representatives and
customer service management, primarily at our centralized call centers.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | General and administrative expenses. General and administrative expenses consist of corporate and subsidiary management and administrative
costs.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------

Depreciation and amortization expenses include depreciation of our interactive broadband networks and equipment and
amortization of costs in excess of net assets and other intangible assets primarily related to acquisitions.

As our sales and marketing
efforts continue and our networks expand, we expect to add customer connections resulting in increased revenue. We also expect our cost of services and operating expenses to increase as we add connections and grow our business.

Results of Operations

Three months
ended March 31, 2011 compared to three months ended March 31, 2010

The following table sets forth financial data as a percentage
of operating revenues for the three months ended March 31, 2010 and 2011.



|                                                     |  |                              |     |   |      |  |     |   |  | 
|---------------------------------------------------- |  | ---------------------------- | --- | - | ---- |  | --- | - |  | 
|                                                     |  | Three months endedMarch 
31, |     |   |     
|                                                     |  | 2010(as restated)            |     |   | 2011 |  |     |  
|Operating revenues:                                  |  |                              |     |   |      |  |     |   |  | 
|Video                                                |  |                              | 45  | % |      |  | 46  | % |  | 
|Voice                                                |  |                              | 29  |   |      |  | 26  |   |  | 
|Data                                                 |  |                              | 23  |   |      |  | 24  |   |  | 
|Other                                                |  |                              | 3   |   |      |  | 4   |   |  | 
|                                                     |  |                              |     |   |      |  |     |   |  | 
|                                                     |  |                              |    
|Total                                                |  |                              | 100 |   |      |  | 100 |   |  | 
|Operating expenses:                                  |  |                              |     |   |      |  |     |   |  | 
|Direct costs                                         |  |                              | 33  |   |      |  | 32  |   |  | 
|Selling, general and administrative                  |  |                              | 34  |   |      |  | 33  |   |  | 
|Depreciation and amortization                        |  |                              | 20  |   |      |  | 18  |   |  | 
|                                                     |  |                              |     |   |      |  |     |   |  | 
|                                                     |  |                              |    
|Total                                                |  |                              | 87  |   |      |  | 83  |   |  | 
|                                                     |  |                              |     |   |      |  |     |   |  | 
|                                                     |  |                              |    
|Operating income                                     |  |                              | 13  |   |      |  | 17  |   |  | 
|Interest expense                                     |  |                              | (10 | ) |      |  | (8  | ) |  | 
|Gain on interest rate swaps                          |  |                              | 1   |   |      |  | 1   |   |  | 
|Amortization of deferred loss on interest rate swaps |  |                              | (4  | ) |      |  | 0   |   |  | 
|                                                     |  |                              |     |   |      |  |     |   |  | 
|                                                     |  |                              |    
|Total other expense                                  |  |                              | (13 | ) |      |  | (7  | ) |  | 
|                                                     |  |                              |     |   |      |  |     |   |  | 
|                                                     |  |                              |    
|Net income (loss)                                    |  |                              | (1  | ) |      |  | 10  |   |  | 
|                                                     |  |                              |     |   |      |  |     |   |  | 
|                                                     |  |                              |     |   |      |  |     |   |  | 



16



---

##### Table of Contents

Revenues. Operating revenues increased 16.2% from $110.1 million for the three months ended
March 31, 2010, to $130.0 million for three months ended March 31, 2011. Operating revenues from video services increased 21.3% from $49.1 million for the three months ended March 31, 2010, to $55.5 million for the same period in
2011. Operating revenues from voice services increased 2.0% from $32.3 million for the three months ended March 31, 2010, to $33.0 million for the same period in 2011. Operating revenues from data services increased 20.2% from $25.7 million for
the three months ended March 31, 2010, to $30.9 million for the same period in 2011. Operating revenues from other services increased 50.7% from $3.1 million for the three months ended March 31, 2010, to $4.6 million for the same period in
2011.

The increased revenues are due primarily to an increase in the number of connections, from 703,663 as of March 31, 2010, to
773,090 as of March 31, 2011 and rate increases effective in the first quarter 2010 and first quarter of 2011. The additional connections resulted primarily from:



| |  |  | the acquisition of Sunflower;
| | - |  | -----------------------------



| |  |  | continued growth in our bundled customers;
| | - |  | ------------------------------------------



| |  |  | continued strong growth in business sales; and
| | - |  | ----------------------------------------------



| |  |  | continued penetration in our mature markets.
| | - |  | --------------------------------------------

The increased voice services revenues are due primarily to the Sunflower acquisition. There continues to be a decrease in revenue from voice services among our existing customer base as a result of
customers choosing service plans offering discounted features such as voice mail, call waiting, and call forwarding.

Direct Costs.
Direct costs increased 14.5% from $36.1 million for the three months ended March 31, 2010, to $41.4 million for the three months ended March 31, 2011. Direct costs of video services increased 17.4% from $25.8 million for the three months
ended March 31, 2010, to $30.3 million for the same period in 2011. Direct costs of voice services remained unchanged at $6.0 million for the three months ended March 31, 2010 and for the same period in 2011. Direct costs of data services
decreased 6.2% from $2.0 million for the three months ended March 31, 2010, to $1.9 million for the same period in 2011 due to the grooming of our data circuits and capacity to handle the increasing volume of data usage. Direct costs of other
services increased 65.4% from $1.1 million for the three months ended March 31, 2010, to $1.8 million for the same period in 2011. Pole attachment and other network rental expenses increased 12.6% from $1.2 million for the three months ended
March 31, 2010 to $1.4 million for the same period in 2011. We expect our cost of services to increase as we add more connections. The increase in direct costs of video services are primarily due to programming costs increases, which have been
increasing over the last several years on an aggregate basis due to an increase in subscribers and on a per subscriber basis due to an increase in costs per program channel. Further, local commercial television broadcast stations are charging
retransmission fees similar to fees charged by other program providers. We expect the trend of annual increases to continue and we may not be able to pass these higher costs on to customers because of competitive factors, which could adversely
affect our cash flow and gross profit. We expect increases in voice, data and other direct costs of services with the additions of leased facilities used to backhaul our traffic to our switching facilities as connections and data capacity
requirements increase. At the same time, we are constantly looking for ways to reduce these expenses with less expensive facilities and better design of the network connectivity as we experienced in data services.

Selling, general and administrative expenses. Our selling, general and administrative expenses increased 9.4% from $37.9 million for the
three months ended March 31, 2010, to $41.4 million for the three months ended March 31, 2011. The increase in these operating costs was affected by the Sunflower acquisition and occurred in compensation, rent, repair and maintenance, bad
debt expense, and fuel cost. These increases were partially offset by decreases in consultant costs, and billing expense. Our non-cash stock compensation expense increased 16.7% from $1.5 million for the three months ended March 31, 2010 to
$1.7 million for the same period in 2011.

Depreciation and amortization. Our depreciation and amortization increased 4.1% from
$22.3 million for the three months ended March 31, 2010, to $23.3 million for the three months ended March 31, 2011 primarily due to the Sunflower acquisition in the fourth quarter of 2010.

Interest expense. Interest expense decreased from $11.5 million for the three months ended March 31, 2010, to $10.6 million for the
three months ended March 31, 2011. The decrease in interest expense is primarily a result of the decrease in interest rates on our term loans. In addition, we recorded $4.5 million in amortization of deferred loss associated with interest rate
swaps for the three months ended March 31, 2010 (as restated) compared to no amortization of deferred loss associated with interest rate swaps in 2011. A gain of $1.0 million was recorded on the value of the interest rate swaps for the three
months ended March 31, 2010 (as restated) and 2011.

Net income (loss). We incurred a net loss of $959,000 for the three months
ended March 31, 2010 (as restated) compared to net income of $12.2 million for the three months ended March 31, 2011. We expect net income to occur more frequently as our business matures.



17



---

##### Table of Contents

Liquidity and Capital Resources

Overview

As of March 31, 2011, we had approximately $82.0 million of cash, cash
equivalents, restricted cash and certificates of deposit on our balance sheet. Our net working capital on March 31, 2011 and December 31, 2010 was $42.7 million and $20.4 million, respectively.

On September 28, 2009, the Company entered into Amendment No. 2 to our then existing Credit Agreement which extended the maturity date of an
aggregate $397 million of term loans under the Credit Agreement by two years. The Extended Term Loan bore interest at LIBOR plus 3.50% and amortized at a rate of 1% per annum, payable quarterly, with a June 30, 2014 maturity date.
Amendment No. 2 also, among other modifications, increased the revolving credit facility to $35.0 million from $25.0 million and allowed for an annual, cumulative restricted payment allowance of $10 million for dividends and/or share
repurchases utilizing excess cash flow and subject to a maximum leverage test.

On October 15, 2010, the Company entered into a new
Credit Agreement that provided for a $770.0 million second credit facility with proceeds used to partially fund the $165.0 million Sunflower acquisition purchase price, refinance the companys existing credit facility, and pay related
transaction costs. The new Credit Agreement includes a $50.0 million revolving credit facility, a $175.0 million Term Loan A and a $545.0 million Term Loan B. The Term Loan A bore interest at LIBOR plus a margin ranging from 3.5% to 4.25% and had a
term of five years with annual amortization of $8.75 million, $8.75 million, $17.5 million and $26.25 million in 2012, 2013, 2014 and 2015, respectively, with the balance due at maturity. The Term Loan B bore interest at LIBOR plus 4%, with a LIBOR
floor of 1.5%, and had a term of six years with 1% principal amortization annually with the balance due at maturity. On November 25, 2009, the Company entered into an interest rate swap contract to mitigate interest rate risk on an initial
notional amount of $400.0 million. The swap agreement, which became effective July 3, 2010 and ends April 3, 2012, fixed $382.6 million of the floating rate debt at 1.98% as of March 31, 2011. This interest rate instrument was not
designated as a hedge and therefore did not utilize hedge accounting. Changes in the fair value of the swap agreement were recorded as Gain (loss) on interest rate swaps in the Other income (expense) section of the statement
of operations and the swap in variable to fixed interest rate was recorded as Interest expense on the statement of operations when the interest was incurred.

On February 18, 2011, the Company amended the new Credit Agreement and entered into a new Amended and Restated Credit Agreement. The interest rate on term loan A was repriced to LIBOR plus a margin
ranging from 2.5% to 3.25% and the maturity was extended to February 2016. The interest rate on Term Loan B was repriced to LIBOR plus 3%, with a LIBOR floor of 1%, and the maturity was extended to August 2017. In connection with the terms of the
repricing, the credit facility was amended to increase the capacity of the incremental basket from $200.0 million to $250.0 million, and the Term Loan A principal was increased $20.0 million with the proceeds to be used to partially fund the future
acquisition from CoBridge Broadband, LLC of certain cable and broadband operations in Fort Gordon, Georgia and Troy, Alabama. On February 22, 2011, the Company entered into two new interest rate swap contracts to mitigate interest rate risk on
an initial notional amount of a combined $377.0 million. The first of these two swap agreements, which does not become effective until April 2, 2012 and ends July 1, 2016, will fix the scheduled notional amount of the floating rate debt at
3.383%. The second swap agreement, which does not become effective until April 2, 2012 and ends January 1, 2015, will fix the scheduled notional amount of the floating rate debt at 2.705%.

The Credit Agreement is guaranteed by substantially all of the Companys subsidiaries and secured by a first-priority lien and security interest in
substantially all of the Companys assets and the assets of its subsidiaries. The Credit Agreement contains customary representations, warranties, various affirmative and negative covenants and customary events of default. As of March 31,
2011, we are in compliance with all of our debt covenants.

We believe there is adequate liquidity from cash on hand, cash provided from
operations and funds available under our $50.0 million revolving credit facility to meet our capital spending requirements and to execute our current business plan.

Operating, Investing and Financing Activities

Net cash provided by operating activities
totaled $28.3 million and $40.3 million for the three months ended March 31, 2010 and 2011, respectively. The net cash flow activity related to operations consists primarily of changes in operating assets and liabilities and adjustments to net
income for non-cash transactions including:



| |  |  | depreciation and amortization;
| | - |  | ------------------------------



| |  |  | non-cash stock compensation;
| | - |  | ----------------------------



| |  |  | non-cash bank loan interest expense;
| | - |  | ------------------------------------



| |  |  | non-cash gain on interest rate swaps;
| | - |  | -------------------------------------



| |  |  | non-cash amortization of deferred loss on interest rate swaps;
| | - |  | --------------------------------------------------------------



| |  |  | provision for bad debt; and
| | - |  | ---------------------------



| |  |  | loss (gain) on disposition of assets.
| | - |  | -------------------------------------

Net cash used by our investing activities was $16.2 million and $27.2 million for the three months ended March 31, 2010 and 2011, respectively. Our investing activities for the three months ended
March 31, 2010 consisted primarily of $16.0 million of capital



18



---

##### Table of Contents

expenditures, $15.0 million for the purchase of certificates of deposit and other short term investments, and $342,000 in payments of MDU signing bonuses offset by $15.0 million proceeds from
certificates of deposit. Investing activities for the three months ended March 31, 2011 consisted primarily of $26.0 million of capital expenditures, $1.1 million for an additional investment in TowerCloud, Inc., and $234,000 in payments of MDU
signing bonuses offset by $105,000 proceeds from certificates of deposit.

Net cash used by our financing activities was $12.3 million for the
three months ended March 31, 2010 and net cash provided by financing activities was $14.4 million for the three months ended March 31, 2011. Financing activities for the three months ended March 31, 2010, consisted of $12.9 million in
principal payments on debt offset by proceeds of $558,000 from the exercise of stock options. For the three months ended March 31, 2011, financing activities consisted of $20.0 million of proceeds from long term debt and $562,000 from the
exercise of stock options offset by $4.9 million of expenditure related to the modification of the long term debt and $1.2 million in principal payments on debt.

Capital Expenditures

We spent approximately $26.2 million in capitalized expenditures
during the three months ended March 31, 2011, of which $11.4 million related to the purchase and installation of customer premise equipment and enhancements, $4.7 million related to network equipment, billing and information systems and
other capital items and $10.1 million related to plant extensions.

We expect to spend approximately $99.0 million in capital expenditures
during 2011. We believe we will have sufficient cash on hand and cash from internally generated cash flow to cover our planned operating expenses and capital expenditures and to service our debt during 2011. Our existing indebtedness limits the
amount of our capital expenditures on an annual basis.

Recent Accounting Pronouncements

See the Notes to Condensed Consolidated Financial Statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q/A and the Notes to our
Consolidated Financial Statements contained in our Annual Report on Form 10-K/A for the year ended December 31, 2010.



19



---

##### Table of Contents

|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

We use interest rate swap contracts to manage the impact of interest rate changes on earnings and operating cash flows. Interest rate swaps involve the receipt of variable-rate amounts in exchange for
fixed-rate payments over the life of the agreements without exchange of the underlying principal amount. We believe that these agreements are with counterparties who are creditworthy financial institutions.

On November 25, 2009, the Company entered into a third interest rate swap contract to mitigate interest rate risk on an initial notional amount of
$400.0 million. The swap agreement, which became effective July 3, 2010 and ends April 3, 2012, fixed $382.6 million of the floating rate debt at 1.98% as of March 31, 2011.

The notional amount for the next annual period is summarized below:



|                |  |  |  |                 |  |  |  |               
|--------------- |  |  |  | --------------- |  |  |  | --------------
|Start date      |  |  |  | End date        |  |  |  | Amount        
|                |  |  |  |                
|January 3, 2011 |  |  |  | April 2, 2011   |  |  |  | $382.6 million
|                |  |  |  |                
|April 3, 2011   |  |  |  | July 2, 2011    |  |  |  | $381.4 million
|                |  |  |  |                
|July 3, 2011    |  |  |  | October 2, 2011 |  |  |  | $380.2 million
|                |  |  |  |                
|October 3, 2011 |  |  |  | January 2, 2012 |  |  |  | $379.0 million
|                |  |  |  |                
|January 3, 2012 |  |  |  | April 2, 2012   |  |  |  | $362.8 million

On February 22, 2011, the Company entered into two new interest rate swap contracts to mitigate interest rate risk
on an initial notional amount of a combined $377.0 million. The first of these two swap agreements, which does not become effective until April 2, 2012 and ends July 1, 2016, will fix the scheduled notional amount of the floating rate debt
at 3.383%. The second swap agreement, which does not become effective until April 2, 2012 and ends January 1, 2015, will fix the scheduled notional amount of the floating rate debt at 2.705%.

The Company recorded a gain on the change in the fair value of the interest rate swaps in the amounts of $1.0 million for the three months ended
March 31, 2010 (as restated) and 2011.



20



---

##### Table of Contents

|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

Evaluation of
Disclosure Controls and Procedures. The Companys management, with the participation of the Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Companys disclosure controls and procedures (as
defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) as of March 31, 2011. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of
March 31, 2011, the Companys disclosure controls and procedures are effective.

Changes in Internal Control over Financial
Reporting. There have been no changes in our internal control over financial reporting that occurred during the quarter ended March 31, 2011 that have materially affected, or are reasonably likely to materially affect, our internal control
over financial reporting.



21



---

##### Table of Contents

PART II. OTHER INFORMATION



|ITEM 1. | Legal Proceedings
|------- | -----------------

We are subject to
litigation in the normal course of our business. However, in our opinion there is no legal proceeding pending against us which would have a material adverse effect on our financial position, results of operations or liquidity. We are also a party to
regulatory proceedings affecting the segments of the communications industry generally in which we engage in business.



|ITEM 1A. | Risk Factors
|-------- | ------------

In addition to the other
information set forth in this Quarterly Report on Form 10-Q/A, you should carefully consider the factors discussed in Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2010,
which could materially affect our business, financial condition or future results. The risks described in our Annual Report on Form 10-K and in this Quarterly Report on Form 10-Q/A are not the only risks that we face. Additional risks and
uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.



|ITEM 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

None.



|ITEM 3. | Defaults Upon Senior Securities
|------- | -------------------------------

None.



|ITEM 4. | (Removed and Reserved)
|------- | ----------------------



|ITEM 5. | Other Information
|------- | -----------------

On May 4, 2011,
we held our annual meeting of stockholders.



| | (1) | The stockholders elected each of the Class III directors to serve for a three-year term expiring in 2014 and until their respective successors are duly elected and
qualified:
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                       |  |     |            |  |          |  |           |                  |  |  |           |  |  | 
|---------------------- |  | --- | ---------- |  | -------- |  | --------- | ---------------- |  |  | --------- |  |  | 
|                       |  | For |            |  | Withheld |  |           | Broker Non-Votes |  |  |          
|Rodger L. Johnson      |  |     | 29,922,112 |  |          |  | 563,069   |                  |  |  | 2,960,943 |  |  | 
|Campbell B. Lanier III |  |     | 28,954,684 |  |          |  | 1,530,497 |                  |  |  | 2,960,943 |  |  | 



| | (2) | The stockholders approved, on a non-binding, advisory basis, the compensation of the Companys named executive officers (Say-on-Pay):
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------



|           |  |     |            |  |         |  |         |         |  |  |                  |  |  |  |           |  |  | 
|---------- |  | --- | ---------- |  | ------- |  | ------- | ------- |  |  | ---------------- |  |  |  | --------- |  |  | 
|           |  | For |            |  | Against |  |         | Abstain |  |  | Broker Non-Votes |  |  | 
|Say-on-Pay |  |     | 30,291,237 |  |         |  | 182,661 |         |  |  | 11,283           |  |  |  | 2,960,943 |  |  | 



| | (3) | The stockholders selected, on a non-binding, advisory basis, one year as the frequency for the non-binding, advisory vote on the compensation of the
Companys named executive officers (Say-When-on-Pay):
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                |  |        |            |  |         |  |        |         |  |  |           |  |  |                    |       |  |  |  |           |  |  | 
|--------------- |  | ------ | ---------- |  | ------- |  | ------ | ------- |  |  | --------- |  |  | ------------------ | ----- |  |  |  | --------- |  |  | 
|                |  | 1 year |            |  | 2 years |  |        | 3 years |  |  | Abstain   |  |  | Broker Non-
 Votes |       |  | 
|Say-When-on-Pay |  |        | 28,228,871 |  |         |  | 38,759 |         |  |  | 2,211,080 |  |  |                    | 6,471 |  |  |  | 2,960,943 |  |  | 

In light of these results, the Companys board of directors has determined to hold annual non-binding, advisory
votes on the compensation of its named executive officers.



22



---

##### Table of Contents

| | (4) | The stockholders ratified the appointment of BDO USA, LLP as the Companys independent registered public accounting firm for the fiscal year ending
December 31, 2011:
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                             |  |     |            |  |         |  |        |         |  |  |       |  |  | 
|---------------------------- |  | --- | ---------- |  | ------- |  | ------ | ------- |  |  | ----- |  |  | 
|                             |  | For |            |  | Against |  |        | Abstain |  |  |      
|Ratification of BDO USA, LLP |  |     | 33,429,743 |  |         |  | 12,911 |         |  |  | 3,470 |  |  | 



23



---

##### Table of Contents

|ITEM 6. | Exhibits
|------- | --------



|              |  |                                                                                                                                                                                                                                                                                                                                        
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Exhibit Description                                                                                                                                                                                                                                                                                                                    
|              | 
|3.1           |  | Amended and Restated Certificate of Incorporation of Knology, Inc. (Incorporated herein by reference to Exhibit 3.1 to Knology, Inc.s Quarterly Report Form 10-Q for the period
ended June 30, 2004).                                                                                                                                 
|              | 
|3.2           |  | Certificate of Designations of Powers, Preferences, Rights, Qualifications, Limitations and Restrictions of Series X Junior Participating Preferred Stock of Knology, Inc.
(Incorporated herein by reference to Exhibit 3.1 to Knology, Inc.s Current Report on Form 8-K filed July 29, 2005).                                        
|              | 
|3.3           |  | Bylaws of Knology, Inc. (Incorporated herein by reference to Exhibit 3.2 to Knology Inc.s Registration Statement on Form S-1 (File No. 333-89179)).                                                                                                                                                                                   
|              | 
|10.1          |  | Amendment Agreement dated as of February 18, 2011 to the Credit Agreement dated as of October 15, 2010, among Knology, Inc., the Lenders party thereto, and Credit Suisse
AG, as Administrative Agent and as Collateral Agent for the Lenders.                                                                                         
|              | 
|10.2          |  | Amended And Restated Credit Agreement, dated as of February 18, 2011 among Knology, Inc., the Lenders party thereto, the Issuers, Credit Suisse AG, acting through one or more
of its branches, as Administrative Agent for the Lenders and the Issuers and as Collateral Agent for the Secured Parties under the Collateral Documents.
|              | 
|10.3          |  | Reaffirmation Agreement dated as of February 18, 2010, among Knology, Inc., the Subsidiary Guarantors identified on the signature pages thereto and Credit Suisse AG, acting
through one or more of its branches, as Administrative Agent.                                                                                             
|              | 
|31.1          |  | Certification of Chief Executive Officer of Knology, Inc. pursuant to Securities Exchange Act Rules 13a-14.                                                                                                                                                                                                                            
|              | 
|31.2          |  | Certification of Chief Financial Officer of Knology, Inc. pursuant to Securities Exchange Act Rules 13a-14.                                                                                                                                                                                                                            
|              | 
|32.1          |  | Statement of the Chief Executive Officer of Knology, Inc. pursuant to 18 U.S.C. § 1350.                                                                                                                                                                                                                                                
|              | 
|32.2          |  | Statement of the Chief Financial Officer of Knology, Inc. pursuant to 18 U.S.C. § 1350.                                                                                                                                                                                                                                                



24



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

KNOLOGY, INC.



|                 |  |  |  |     |  |                                     
|---------------- |  |  |  | --- |  | ------------------------------------
|                 |  |  |  |    
|October 26, 2011 |  |  |  | By: |  | /s/ Rodger L. Johnson               
|                 |  |  |  |     |  | Rodger L. Johnson                   
|                 |  |  |  |     |  | Chairman and Chief Executive Officer
|                 |  |  | 
|October 26, 2011 |  |  |  | By: |  | /s/ Robert K. Mills                 
|                 |  |  |  |     |  | Robert K. Mills                     
|                 |  |  |  |     |  | Chief Financial Officer             



25