Print Page  Close Window

SEC Filings

S-4/A
AVALON CABLE OF MICHIGAN INC/ filed this Form S-4/A on 05/28/1999
Entire Document
 
<PAGE>


AMRAC Clear View

   Avalon Cable LLC's wholly owned subsidiary, Avalon Cable of New England LLC,
acquired AMRAC Clear View on May 29, 1998. Accordingly, AMRAC Clear View is the
predecessor entity to both Avalon Cable LLC and Avalon Cable of New England
LLC.

   The selected historical statement of operations and balance sheet data of
AMRAC Clear View shown below for the four years ended December 31, 1997 have
been derived from the financial statements of AMRAC Clear View which have been
audited by Greenfield, Altman, Brown, Berger & Katz, P.C., independent
accountants. The selected historical financial and other data of AMRAC Clear
View shown below for the year ended December 31, 1993 has been derived from the
unaudited financial statements of AMRAC Clear View. The selected historical
financial and other data for the period ended May 28, 1997 have been derived
from the unaudited financial statements of AMRAC Clear View, which in the
opinion of management of the issuers, reflect all adjustments necessary to
present fairly the financial position and results of operations for the period
presented. The audited financial statements of AMRAC Clear View as of December
31, 1996 and 1997 and May 28, 1998 and for the three years ended December 31,
1997 and for the period ended May 28, 1998 are included elsewhere herein. The
operating results for the period ended May 28, 1998 are not necessarily
indicative of results to be expected for the year ending December 31, 1998. You
should read the information contained in this table in conjunction with the
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" section of this prospectus and the financial statements and related
notes thereto which you can find elsewhere in this prospectus.


<TABLE>
<CAPTION>
                                                                        Period Ended
                                  Year Ended December 31,                 May 28,
                          -------------------------------------------  ---------------
                           1993     1994     1995     1996     1997     1997    1998
                          -------  -------  -------  -------  -------  ------  -------
                                            (dollars in thousands)
<S>                       <C>      <C>      <C>      <C>      <C>      <C>     <C>
Statement of operations
 data
Revenues................  $ 1,483  $ 1,576  $ 1,701  $ 1,807  $ 1,902  $  786  $   779
Operating expenses......      891      900      975    1,045    1,038     435      443
Corporate overhead......      100       72       94       97      102      42       42
Depreciation and
 amortization...........      347      323      331      340      136      57       47
                          -------  -------  -------  -------  -------  ------  -------
Operating income........      145      281      301      325      626     252      247
Interest expense, net...     (147)    (142)    (130)     (91)     (47)    (23)     --
Other income, net.......      --       --       --       --        51     --       --
                          -------  -------  -------  -------  -------  ------  -------
Net (loss) income.......  $    (2) $   139  $   171  $   234  $   630  $  229  $   247
                          =======  =======  =======  =======  =======  ======  =======

Balance sheet data (end
 of period)
Total assets............  $ 1,490  $ 1,200  $ 1,001  $ 1,043  $ 1,374  $1,159  $ 1,073
Long-term debt
 (excluding current
 portion)...............    1,512    1,044      778      488      163     416      --
Partners' (deficit)
 equity.................     (394)    (286)    (180)      54      684     283      931
Cash flow data
Cash flows from
 operating activities...      369      459      436      622      689     313      276
Cash flows from
 investing activities...      (66)     (64)    (117)     (75)    (118)    (56)     (61)
Cash flows from
 financing activities...     (179)    (420)    (303)    (261)    (284)   (139)    (561)

Other financial data
EBITDA (1)..............  $   492  $   604  $   632  $   665  $   762  $  309  $   294
EBITDA margin (2).......     33.2%    38.3%    37.2%    36.8%    40.1%   39.3%    37.7%
Capital expenditures....  $    66  $    64  $   117  $    65  $   118  $   56  $    61
Ratio of earnings to
 fixed charges (3)......      1.0x     1.9x     2.2x     3.1x     9.3x    8.0x    44.4x
Other operating data
 (end of period)
Homes passed (4)........    6,025    6,250    6,447    6,640    6,775   6,693    6,955
Basic subscribers (5)...    4,277    4,558    4,808    4,901    5,025   4,964    5,101
Basic penetration (6)...     71.0%    72.9%    74.6%    73.8%    74.2%   74.2%    73.3%
Premium units (7).......    2,049    1,931    1,770    1,667    1,465   1,455    1,561
Premium penetration (8).     47.9%    42.4%    36.8%    34.0%    29.2%   29.3%    30.6%
Average monthly revenue
 per basic subscriber
 (9)....................      N/A      N/A  $ 30.27  $ 31.02  $ 31.94  $31.92  $ 30.77
</TABLE>


          (See Notes to Selected Historical Financial and Other Data)

                                       36