Print Page  Close Window

SEC Filings

424B3
CHARTER COMMUNICATIONS HOLDINGS CAPITAL CORP filed this Form 424B3 on 09/02/1999
Entire Document
 
<PAGE>   14
 
     The Unaudited Summary Pro Forma Financial Statements do not purport to be
indicative of what our financial position or results of operations would
actually have been had the transactions described above been completed on the
dates indicated or to project our results of operations for any future date. See
"Unaudited Pro Forma Financial Statements."
 

<TABLE>
<CAPTION>
                                                               UNAUDITED PRO FORMA STATEMENT OF OPERATIONS
                                                                     SIX MONTHS ENDED JUNE 30, 1999
                                            ---------------------------------------------------------------------------------
                                             CHARTER        RECENT                     PENDING      REFINANCING
                                             HOLDINGS    ACQUISITIONS    SUBTOTAL    ACQUISITIONS   ADJUSTMENTS      TOTAL
                                            ----------   ------------   ----------   ------------   -----------   -----------
                                                              (DOLLARS IN THOUSANDS, EXCEPT CUSTOMER DATA)
<S>                                         <C>          <C>            <C>          <C>            <C>           <C>
Revenues..................................  $  594,173    $ 127,246     $  721,419    $  181,625      $    --     $   903,044
                                            ----------    ---------     ----------    ----------      -------     -----------
Operating expenses:
  Operating, general and
    administrative........................     310,325       64,798        375,123       103,525           --         478,648
  Depreciation and amortization...........     313,621       62,691        376,312        96,898           --         473,210
  Stock option compensation expense.......      38,194           --         38,194            --           --          38,194
  Corporate expense charges(a)............      11,073        8,999         20,072            --           --          20,072
  Management fees.........................          --        2,815          2,815         2,524           --           5,339
                                            ----------    ---------     ----------    ----------      -------     -----------
    Total operating expenses..............     673,213      139,303        812,516       202,947           --       1,015,463
                                            ----------    ---------     ----------    ----------      -------     -----------
Loss from operations......................     (79,040)     (12,057)       (91,097)      (21,322)                    (112,419)
Interest expense..........................    (183,869)     (27,233)      (211,102)      (71,275)       6,900        (275,477)
Interest income...........................      10,189          259         10,448           197           --          10,645
Other income (expense)....................       2,682         (428)         2,254          (477)          --           1,777
                                            ----------    ---------     ----------    ----------      -------     -----------
Loss before extraordinary item............  $ (250,038)   $ (39,459)    $ (289,497)   $  (92,877)     $ 6,900     $  (375,474)
                                            ==========    =========     ==========    ==========      =======     ===========
OTHER FINANCIAL DATA:
EBITDA(b).................................  $  237,263    $  50,206     $  287,469    $   75,099                  $   362,568
EBITDA margin(c)..........................        39.9%        39.5%          39.8%         41.3%                        40.1%
Adjusted EBITDA(d)........................  $  283,848    $  62,448     $  346,296    $   78,100                  $   424,396
Cash flows from operating activities......     172,770       25,655        198,425        62,512                      260,937
Cash flows used in investing activities...    (321,691)     (36,466)      (358,157)      (75,511)                    (433,668)
Cash flows from (used in) financing
  activities..............................     257,631      (94,559)       163,072       173,974                      337,046
Cash interest expense.....................                                                                            216,851
Capital expenditures......................     263,309       25,576        288,885        74,892                      363,777
Total debt to annualized EBITDA...........                                                                                9.3x
Total debt to annualized Adjusted
  EBITDA..................................                                                                                7.9
EBITDA to cash interest expense...........                                                                                1.7
EBITDA to interest expense................                                                                                1.3
Deficiency of earnings to cover fixed
  charges(e)..............................                                                                        $   375,474
BALANCE SHEET DATA (AT END OF PERIOD):
Total assets..............................  $8,687,474    $ 604,011     $9,291,485    $2,397,189           --     $11,688,674
Total debt................................   5,134,310      588,024      5,722,334     1,007,700           --       6,730,034
Member's equity...........................   3,204,122           --      3,204,122     1,325,000           --       4,529,122
</TABLE>

 
                                       12