Print Page  Close Window

SEC Filings

S-4
RENAISSANCE MEDIA GROUP LLC filed this Form S-4 on 06/12/1998
Entire Document
 
<PAGE>
 
                       SELECTED FINANCIAL AND OTHER DATA
 
  The selected financial and other data set forth below were derived from the
combined financial statements of the Systems acquired in the Acquisition. The
financial data for the Systems as of December 31, 1996 and 1997 and for the
years ended December 31, 1995, 1996 and 1997 were derived from the combined
financial statements of the Systems which have been audited by Ernst & Young
LLP, independent auditors. The financial data for the Systems as of December
31, 1993, 1994, 1995 and March 31, 1997 and 1998 and 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 of the Systems
which, in the opinion of management, include all adjustments (consisting only
of normal recurring adjustments) necessary for a fair presentation of the
results of operations and financial condition of the Systems for such periods.
The selected financial and other data set forth below should be read in
conjunction with, and are qualified in their entirety by, "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
the financial statements and notes thereto include elsewhere in this
Prospectus.
 

<TABLE>
<CAPTION>
                                                                             THREE MONTHS
                                   YEAR ENDED DECEMBER 31,                  ENDED MARCH 31,
                         ------------------------------------------------  ------------------
                           1993      1994      1995      1996      1997      1997      1998
                         --------  --------  --------  --------  --------  --------  --------
                               (DOLLARS IN THOUSANDS, EXCEPT PER SUBSCRIBER DATA)
                             (PREDECESSOR) (1)         (INCLUDED IN TWI    (INCLUDED IN TWI
                                                         CABLE, INC.)        CABLE, INC.)
<S>                      <C>       <C>       <C>       <C>       <C>       <C>       <C>
STATEMENT OF OPERATIONS
 DATA:
 Revenues (2)........... $ 38,125  $ 40,168  $ 43,549  $ 47,327  $ 50,987  $ 12,446  $ 13,973
 System operating
  expenses (2) (3)......   17,618    18,656    20,787    22,626    23,142     5,778     6,013
 Non-system operating
  expenses (4)..........      765     2,032     2,200     2,733     2,782       695       703
 Depreciation,
  amortization and loss
  (gain) on disposal of
  fixed assets..........   16,305    16,583    17,610    18,116    19,317     4,672     4,611
                         --------  --------  --------  --------  --------  --------  --------
 Operating income.......    3,437     2,897     2,952     3,852     5,746     1,301     2,646
                         --------  --------  --------  --------  --------  --------  --------
 Interest expense.......  (12,058)  (11,603)  (11,871)      --        --        --        --
 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  $    642  $  1,455
                         ========  ========  ========  ========  ========  ========  ========
OTHER FINANCIAL DATA:
 Net cash provided by
  operations ...........     N.A.      N.A.  $  7,523  $ 23,088  $ 23,604  $  4,787  $  6,021
 EBITDA (5)............. $ 19,742  $ 19,480    20,562    21,968    25,063     5,973     7,257
 System cash flow (6)...   20,507    21,512    22,762    24,701    27,845     6,668     7,960
 Capital expenditures...    7,777     9,152     7,376     8,170     6,390     1,561       456
 EBITDA margin (2)......     51.8%     48.5%     47.2%     46.4%     49.2%     48.0%     51.9%
 Ratio of earnings to
  fixed charges (7).....      --        --        --        --        --        --        --
OTHER DATA:
 Homes passed (at period
  end) (8)..............  141,402   143,248   145,148   175,522   178,449   176,617   179,402
 Basic subscribers (at
  period end)...........  109,026   115,075   120,340   123,203   126,558   125,016   127,191
 Basic penetration (at
  period end) (8).......     77.1%     80.3%     82.9%     70.2%     70.9%     70.8%     70.9%
 Premium units (at
  period end)...........   56,764    62,434    60,462    64,716    64,963    63,890    61,053
 Premium penetration (at
  period end)...........     52.1%     54.3%     50.2%     52.5%     51.3%     51.1%     48.0%
 Average monthly revenue
  per basic
  subscriber (9)........ $  29.78  $  29.87  $  30.83  $  32.39  $  34.02  $  33.43  $  36.71
 Annual EBITDA per basic
  subscriber (10).......   185.03    173.85    174.69    180.40    200.70    192.51    228.79
 Annual system cash flow
  per basic
  subscriber (11) ......   192.20    191.98    193.38    202.85    222.97    214.91    250.96
 Annual capital
  expenditures per basic
  subscriber (12).......    72.89     81.68     62.66     67.09     51.17     50.31     14.38
BALANCE SHEET DATA (AT
 PERIOD END):
 Cash and cash
  equivalents........... $    322  $    419  $    566  $    570  $  1,371      N.A.  $  2,943
 Property, plant and
  equipment, net........   32,297    34,739    34,426    36,966    36,944      N.A.    35,994
 Total assets...........  148,405   142,316   132,905   300,049   288,914      N.A.   286,971
 Total debt.............  133,520   130,068   128,328       --        --       N.A.       --
 Net (liabilities)
  assets ...............  (43,716)  (48,939)  (54,292)  237,475   224,546      N.A.   222,008
</TABLE>

 
                                      31