Print Page  Close Window

SEC Filings

S-4
RENAISSANCE MEDIA GROUP LLC filed this Form S-4 on 06/12/1998
Entire Document
 
<PAGE>
 
                        SUMMARY FINANCIAL AND OTHER DATA
 
  The summary financial and other data set forth below were derived from the
combined financial statements of the Systems to be acquired in the Acquisition
and the pro forma combined financial statements of the Company. The summary
statement of operations data for the years ended December 31, 1995, 1996 and
1997 and the balance sheet data as of December 31, 1997 were derived from the
audited combined financial statements of the Systems included elsewhere in this
Prospectus. The summary statement of operations data for the years ended
December 31, 1993 and 1994 and the three months ended March 31, 1997 and 1998
were derived from unaudited combined financial statements for the Systems
which, in the opinion of management, include all adjustments (consisting only
of normal recurring adjustments) necessary for a fair presentation of the
Systems' results of operations for such periods. The summary financial and
other data presented below should be read in conjunction with, and are
qualified in their entirety by, "Pro Forma Financial Data," "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
the financial statements and notes thereto included elsewhere in this
Prospectus.
 

<TABLE>
<CAPTION>
                                      YEAR ENDED DECEMBER 31,                    THREE MONTHS ENDED MARCH 31,
                         ------------------------------------------------------  ----------------------------
                                                                                      SYSTEMS
                                   SYSTEMS HISTORICAL                               HISTORICAL
                         -------------------------------------------  PRO FORMA  --------------------  PRO FORMA
                          1993     1994     1995     1996     1997    1997 (1)     1997       1998      1998 (1)
                         -------  -------  -------  -------  -------  ---------  ---------  ---------  ------------
                                       (DOLLARS IN THOUSANDS, EXCEPT PER SUBSCRIBER DATA)
                                                     (INCLUDED IN
                            (PREDECESSOR) (2)         TWI CABLE,                 (INCLUDED IN TWI
                                                         INC.)                     CABLE, INC.)
<S>                      <C>      <C>      <C>      <C>      <C>      <C>        <C>        <C>        <C>
STATEMENT OF OPERATIONS DATA:
 Revenues (3)........... $38,125  $40,168  $43,549  $47,327  $50,987  $ 50,987     $12,446    $13,973      13,973
 System operating
  expenses (3) (4)......  17,618   18,656   20,787   22,626   23,142    24,157       5,778      6,013       6,261
 Non-system operating
  expenses (5)..........     765    2,032    2,200    2,733    2,782     2,782         695        703         804
 Depreciation,
  amortization and loss
  (gain) on disposal of
  fixed assets..........  16,305   16,583   17,610   18,116   19,317    26,683       4,672      4,611       6,671
                         -------  -------  -------  -------  -------  --------   ---------  ---------   ---------
 Operating income.......   3,437    2,897    2,952    3,852    5,746    (2,635)      1,301      2,646         237
                         -------  -------  -------  -------  -------  --------   ---------  ---------   ---------
 Interest expense, net.. (12,058) (11,603) (11,871)     --       --    (19,117)        --         --        4,612
 Income tax benefit
  (expense).............   3,449    3,482    3,567   (1,502)  (2,262)      --         (659)    (1,191)        --
                         -------  -------  -------  -------  -------  --------   ---------  ---------   ---------
 Net (loss) income...... $(5,172) $(5,224) $(5,352) $ 2,350  $ 3,484  $(21,752)  $     642  $   1,455      (4,375)
                         =======  =======  =======  =======  =======  ========   =========  =========   =========
OTHER FINANCIAL DATA:
 Net cash provided by
  operations............    N.A.     N.A.  $ 7,523  $23,088  $23,604      N.A.       4,787      6,021        N.A.
 EBITDA (6)............. $19,742  $19,480   20,562   21,968   25,063  $ 24,048       5,973      7,257       6,908
 System cash flow (7)...  20,507   21,512   22,762   24,701   27,845    26,830       6,668      7,960       7,712
 Capital expenditures...   7,777    9,152    7,376    8,170    6,390     6,390       1,561        456         456
 EBITDA margin (3)......    51.8%    48.5%    47.2%    46.4%    49.2%     47.2%       48.0%      51.9%       49.4%
 Ratio of earnings to
  fixed
  charges (8)...........     --       --       --       --       --        --          --         --          --
OTHER DATA:
 Homes passed (at period
  end) (9).............. 141,402  143,248  145,148  175,522  178,449   178,449     176,617    179,402     179,402
 Basic subscribers (at
  period end)........... 109,026  115,075  120,340  123,203  126,558   126,558     125,016    127,191     127,191
 Basic penetration (at
  period end) (9).......    77.1%    80.3%    82.9%    70.2%    70.9%     70.9%       70.8%      70.9%       70.9%
 Premium units (at
  period end)...........  56,764   62,434   60,462   64,716   64,963    64,963      63,890     61,053      61,053
 Premium penetration (at
  period end)...........    52.1%    54.3%    50.2%    52.5%    51.3%     51.3%       51.1%      48.0%       48.0%
 Average monthly revenue
  per basic subscriber
  (10).................. $ 29.78  $ 29.87  $ 30.83  $ 32.39  $ 34.02  $  34.02   $   33.43  $   36.71   $   36.71
 Annual EBITDA per basic
  subscriber (11).......  185.03   173.85   174.69   180.40   200.70    192.57      192.51     228.79      217.79
 Annual system cash flow
  per basic subscriber
  (12)..................  192.20   191.98   193.38   202.85   222.97    214.85      214.91     250.96      243.14
 Annual capital
  expenditures per basic
  subscriber (13).......   72.89    81.68    62.66    67.09    51.17     51.17       50.31      14.38       14.38
</TABLE>


<TABLE>
<CAPTION>
                                AS OF DECEMBER 31, 1997    AS OF MARCH 31, 1998
                                -----------------------    --------------------
                                  SYSTEMS         PRO       SYSTEMS      PRO
                                 HISTORICAL    FORMA (1)   HISTORICAL FORMA (1)
                                ------------  -----------  ---------- ---------
<S>                             <C>           <C>          <C>        <C>
BALANCE SHEET DATA:
 Cash and cash equivalents.....  $      1,371  $     1,962  $ 2,943      1,989
 Property, plant and equipment,
  net..........................        36,944       65,216   35,994     65,271
 Total assets..................       288,914      322,543  286,971    322,634
 Total debt....................           --       210,012      --         --
 Net assets/members' equity....       224,546      108,537  222,008    108,614
</TABLE>

 
                                       16