Print Page  Close Window

SEC Filings

S-4
CHARTER COMMUNICATIONS HOLDINGS CAPITAL CORP filed this Form S-4 on 04/30/1999
Entire Document
 
<PAGE>   21
 
       UNAUDITED SUMMARY HISTORICAL COMBINED FINANCIAL AND OPERATING DATA
 
     The Unaudited Summary Historical Combined Financial and Operating Data for
the years ended December 31, 1996, 1997 and 1998 have been derived from the
separate financial statements of Charter Holdings, CCA Group and CharterComm
Holdings, which have been audited by Arthur Andersen LLP, independent public
accountants, and are included elsewhere in this Prospectus. The combined
financial and operating data represent the sum of the results of each of the
Charter Companies. Each of the companies was managed by CCI under the terms of
its respective management agreement with CCI during the presented periods. Since
the Charter Companies were under common management, we believe presenting
combined financial information of these companies is informative.
 
     As a result of the Charter Acquisition, the Company has applied push down
accounting which had the effect of increasing total assets, total debt and
members' equity as of December 23, 1998. In addition, the Company has
retroactively restated its financial statements to include the results of
operations of Marcus for the period from December 24, 1998, through December 31,
1998, and the balance sheet of Marcus as of December 31, 1998. As a result of
the Charter Acquisition and the Marcus Combination, we believe that the periods
on or prior to December 23, 1998 are not comparable to the periods after
December 23, 1998.
 

<TABLE>
<CAPTION>
                                                                    COMBINED CHARTER COMPANIES
                                                                     YEAR ENDED DECEMBER 31,
                                                              --------------------------------------
                                                                 1996          1997          1998
                                                              ----------    ----------    ----------
                                                                      (DOLLARS IN THOUSANDS,
                                                                      EXCEPT CUSTOMER DATA)
<S>                                                           <C>           <C>           <C>
COMBINED STATEMENT OF OPERATIONS:
Revenues....................................................  $  368,553    $  484,155    $  594,414
                                                              ----------    ----------    ----------
Operating expenses:
  Operating, general and administrative.....................     190,084       249,419       301,107
  Depreciation and amortization.............................     154,273       198,718       254,105
  Management fees/corporate expense charges(a)..............      15,094        20,759        39,114
                                                              ----------    ----------    ----------
     Total operating expenses...............................     359,451       468,896       594,326
                                                              ----------    ----------    ----------
Income from operations......................................  $    9,102    $   15,259    $       88
                                                              ==========    ==========    ==========
OTHER FINANCIAL DATA:
Operating cash flow(b)......................................  $  178,469    $  236,099    $  293,307
EBITDA(c)...................................................     163,375       215,340       268,597
EBITDA margin(d)............................................        44.3%         44.5%         45.2%
Capital expenditures........................................  $  110,291    $  162,607    $  438,076
BALANCE SHEET DATA (AT END OF PERIOD):
Total assets................................................  $1,660,242    $2,002,181    $7,235,656
Total debt..................................................   1,195,899     1,846,159     3,523,201
Members' equity.............................................      26,099       (80,505)    3,429,291
</TABLE>

 
                                       17