Print Page  Close Window

SEC Filings

S-4
RENAISSANCE MEDIA GROUP LLC filed this Form S-4 on 06/12/1998
Entire Document
 
<PAGE>
 
                                CAPITALIZATION
 
  The following table sets forth the combined capitalization of the Systems
and Holdings and Renaissance Media as of December 31, 1997 and March 31, 1998,
and the pro forma capitalization of the Company as of December 31, 1997 and
March 31, 1998 as adjusted to give effect to the Transactions. This table
should be read in conjunction with "Selected and Other Financial Data," "Pro
Forma Financial Data," "Management's Discussion and Analysis of Financial
Condition and Results of Operations," and the financial statements and the
notes thereto included elsewhere in this Prospectus.
 

<TABLE>
<CAPTION>
                               AS OF DECEMBER 31, 1997                 AS OF MARCH 31, 1998
                         ------------------------------------  -------------------------------------
                                     HOLDINGS                               HOLDINGS
                                        AND                                   AND
                                    RENAISSANCE                           RENAISSANCE
                                       MEDIA                                 MEDIA
                          SYSTEMS    COMBINED                   SYSTEMS   CONSOLIDATED
                         HISTORICAL HISTORICAL  PRO FORMA (1)  HISTORICAL  HISTORICAL  PRO FORMA (1)
                         ---------- ----------- -------------  ---------- ------------ -------------
                                                       (IN THOUSANDS)
<S>                      <C>        <C>         <C>            <C>        <C>          <C>
Long-term debt:
  Senior Credit Facility
   (2)..................  $    --     $   --      $110,000      $    --     $   --       $110,000
  Notes offered hereby,
   at initial accreted
   value................       --         --       100,012           --         --        100,012
                          --------    -------     --------      --------    -------      --------
  Total long-term debt..       --         --       210,012           --         --        210,012
                          --------    -------     --------      --------    -------      --------
Equity:
  Total net
   assets/equity .......   224,546     15,037      108,537(3)    222,008     15,114       108,614(3)
                          --------    -------     --------      --------    -------      --------
    Total
     capitalization.....  $224,546    $15,037     $318,549      $222,008    $15,114      $318,626
                          ========    =======     ========      ========    =======      ========
</TABLE>

- --------
(1) See "Pro Forma Financial Data."
(2) Does not reflect the $40.0 million of financing available under the
    Revolver. See "Description of Certain Indebtedness."
(3) Consists in part of the Equity Contributions to Holdings which were
    contributed to the Company as equity.
 
                                      30