Print Page  Close Window

SEC Filings

S-4
RENAISSANCE MEDIA GROUP LLC filed this Form S-4 on 06/12/1998
Entire Document
 
<PAGE>
 
                          RENAISSANCE MEDIA GROUP LLC
 
              NOTES TO UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                               DECEMBER 31, 1997
                                (IN THOUSANDS)
 
  The unaudited pro forma combined balance sheet gives effect to the following
pro forma adjustments. The approximate sources and uses of funds for the
Transactions (excluding the issuance of equity to Time Warner) are as follows:
 

<TABLE>
   <S>                                                                 <C>
   SOURCES OF FUNDS
     Gross proceeds of the Notes...................................... $100,012
     Borrowings under the Term Loans..................................  110,000
     Cash Equity Contributions........................................   99,000
     Working Capital Adjustment.......................................    1,000
                                                                       --------
       Total cash sources............................................. $310,012
                                                                       ========
   USE OF FUNDS
     Cash purchase price for the Systems.............................. $300,000
     Estimated transaction fees.......................................   10,012
                                                                       --------
       Total cash uses................................................ $310,012
                                                                       ========
</TABLE>

 
  (1) Pursuant to the Asset Purchase Agreement, the Company is required to
      assume certain working capital items, including accounts receivable,
      prepaid expenses and certain accrued liabilities. At December 31, 1997,
      the net effect of these working capital items (as of the Closing Date)
      was a net liability of $1,000, which would have resulted in a cash
      payment from Time Warner of $1,000, computed as follows:
 

<TABLE>
       <S>                                                               <C>
       Accounts receivable.............................................. $  576
       Prepaid expenses/other assets....................................    452
                                                                         ------
         Total assets...................................................  1,028
                                                                         ------
       Accrued franchise fees...........................................    617
       Subscriber advanced payments and deposits........................    593
       Other accrued liabilities........................................    818
                                                                         ------
         Total liabilities..............................................  2,028
                                                                         ------
       Net liabilities.................................................. $1,000
                                                                         ======
</TABLE>

 
  (2) Represents payment of the $15,000 escrow deposit to Time Warner under
      the Asset Purchase Agreement and the payment of the $59 accrued
      interest on the escrow deposit to Renaissance Media.
 
  (3) Pursuant to the Asset Purchase Agreement, no assets or liabilities
      other than those reflected in footnote (1) above will be assumed by
      Renaissance Media. Pursuant to the Asset Purchase Agreement,
      Renaissance Media is indemnified for non-assumed liabilities.
 
 
                                      35