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>   41
 
     NOTE C:  Pro forma operating results for the Pending Acquisitions consist
of the following (dollars in thousands):
 

<TABLE>
<CAPTION>
                                                      HISTORICAL -- YEAR ENDED DECEMBER 31, 1998
                              ------------------------------------------------------------------------------------------
                                GMI                      INTERMEDIA                               OTHER         TOTAL
                              SYSTEMS    RENAISSANCE      SYSTEMS     HELICON     RIFKIN(A)    ACQUISITIONS   HISTORICAL
                              -------   --------------   ----------   --------    ----------   ------------   ----------
<S>                           <C>       <C>              <C>          <C>         <C>          <C>            <C>
Revenues....................  $78,635      $ 41,524       $176,062    $ 75,577     $124,382      $25,021      $ 521,201
                              -------      --------       --------    --------     --------      -------      ---------
Operating expenses:
 Operating, general and
   administrative...........  48,852         21,037         86,753      40,179       63,815       12,059        272,695
 Corporate expense
   charges..................      --             --             --          --           --           --             --
 Depreciation and
   amortization.............   8,612         19,107         85,982      24,290       47,657        9,578        195,226
 Management fees............      --             --          3,147       3,496        4,106          471         11,220
                              -------      --------       --------    --------     --------      -------      ---------
   Total operating
     expenses...............  57,464         40,144        175,882      67,965      115,578       22,108        479,141
                              -------      --------       --------    --------     --------      -------      ---------
Income from operations......  21,171          1,380            180       7,612        8,804        2,913         42,060
Interest expense............    (535)       (14,358)       (25,449)    (27,634)     (30,482)      (6,876)      (105,334)
Interest Income.............                    158            341          93           --          122            714
Other income (expense)......    (493)            --         23,030          --       44,959            3         67,499
                              -------      --------       --------    --------     --------      -------      ---------
Income (loss) before income
 tax expense (benefit)......  20,143        (12,820)        (1,898)    (19,929)      23,281       (3,838)         4,939
Income tax (benefit)
 expense....................   7,956            135          1,623          --       (4,178)          --          5,536
                              -------      --------       --------    --------     --------      -------      ---------
Income (loss) before
 extraordinary item.........  $12,187      $(12,955)      $ (3,521)   $(19,929)    $ 27,459      $(3,838)     $    (597)
                              =======      ========       ========    ========     ========      =======      =========
</TABLE>

 
                                       37