Print Page  Close Window

SEC Filings

S-4/A
CHARTER COMMUNICATIONS HOLDINGS CAPITAL CORP filed this Form S-4/A on 06/22/1999
Entire Document
 
<PAGE>   47
 
   
     NOTE A:  Pro forma balance sheet for our recent acquisitions and pending
acquisitions consists of the following (dollars in thousands):
    
 
   

<TABLE>
<CAPTION>
                                                                      AS OF MARCH 31, 1999
                             ------------------------------------------------------------------------------------------------------
                             RECENT ACQUISITIONS -- HISTORICAL                   PENDING ACQUISITIONS -- HISTORICAL
                             ---------------------------------   ------------------------------------------------------------------
                                                                 GREATER
                                           AMERICAN    TOTAL      MEDIA    INTERMEDIA                                      TOTAL
                             RENAISSANCE    CABLE      RECENT    SYSTEMS    SYSTEMS      HELICON     RIFKIN     OTHER     PENDING
                             -----------   --------   --------   -------   ----------   ---------   --------   -------   ----------
<S>                          <C>           <C>        <C>        <C>       <C>          <C>         <C>        <C>       <C>
Cash and cash
  equivalents..............   $  8,901     $  1,201   $ 10,102   $ 2,440    $     --    $  11,464   $  7,580   $   585   $   22,069
Accounts receivable, net...      1,283          620      1,903     2,577      13,949        1,619     12,009     1,450       31,604
Receivable from related
  party....................         --           --         --        --       5,038           --         --        --        5,038
Prepaid expenses and
  other....................        381        1,436      1,817     3,052       1,053        2,867      2,789       110        9,871
Deferred income tax
  asset....................         --           --         --        --          --           --         --        --           --
                              --------     --------   --------   -------    --------    ---------   --------   -------   ----------
  Total current assets.....     10,565        3,257     13,822     8,069      20,040       15,950     22,378     2,145       68,582
Receivable from related
  party....................         --           --         --        --          --           --         --        --           --
Property, plant and
  equipment................     64,594       15,327     79,921    58,196     225,682       88,723    283,208     9,934      665,743
Franchises.................    222,971      143,546    366,517     2,653     240,567       12,096    456,523    55,452      767,291
Deferred income tax
  assets...................         --           --         --        --      13,994           --         --        --       13,994
Other assets...............     16,129        2,334     18,463        80       3,697       83,546     72,148       205      159,676
                              --------     --------   --------   -------    --------    ---------   --------   -------   ----------
  Total assets.............   $314,259     $164,464   $478,723   $68,998    $503,980    $ 200,315   $834,257   $67,736   $1,675,286
                              ========     ========   ========   =======    ========    =========   ========   =======   ==========
Accounts payable and
  accrued expenses.........   $  7,649     $  3,623   $ 11,272   $ 6,022    $ 19,030    $  16,496   $ 34,486   $ 1,899   $   77,933
Current deferred revenue...         --           --         --     1,904      11,944           --      2,092     1,207       17,147
Note payable to related
  party....................        135           --        135        --       3,057           --         --        --        3,057
Other current
  liabilities..............      1,406           --      1,406        --          --           --         --        --           --
                              --------     --------   --------   -------    --------    ---------   --------   -------   ----------
  Total current
    liabilities............      9,190        3,623     12,813     7,926      34,031       16,496     36,578     3,106       98,137
Deferred revenue...........         --           --         --        --       3,900           --         --        --        3,900
Deferred income taxes......         --           --         --        --          --           --      7,405        --        7,405
Long-term debt.............    212,503      118,000    330,503        --          --      295,345    541,575    38,914      875,834
Note payable to related
  party, including accrued
  interest.................         --           --         --        --     412,436        5,137         --        --      417,573
Other long-term
  liabilities, including
  redeemable preferred
  shares...................         --           --         --     3,618      14,430       18,708         --        --       36,756
Equity.....................     92,566       42,841    135,407    57,454      39,183     (135,371)   248,699    25,716      235,681
                              --------     --------   --------   -------    --------    ---------   --------   -------   ----------
  Total liabilities and
    equity.................   $314,259     $164,464   $478,723   $68,998    $503,980    $ 200,315   $834,257   $67,736   $1,675,286
                              ========     ========   ========   =======    ========    =========   ========   =======   ==========
</TABLE>

    
 
                                       44