<PAGE>
As filed with the Securities and Exchange Commission on September 5, 1997
================================================================================
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
--------------------
SCHEDULE 13E-4/A
(AMENDMENT NO. 1)
ISSUER TENDER OFFER STATEMENT
(PURSUANT TO SECTION 13(E)(1)
OF THE SECURITIES EXCHANGE ACT OF 1934)
--------------------
TELE-COMMUNICATIONS, INC.
(NAME OF ISSUER)
TELE-COMMUNICATIONS, INC.
(NAME OF PERSON(S) FILING STATEMENT)
TELE-COMMUNICATIONS, INC. SERIES A LIBERTY MEDIA GROUP COMMON STOCK AND
TELE-COMMUNICATIONS, INC. SERIES B LIBERTY MEDIA GROUP COMMON STOCK
(TITLE OF CLASS OF SECURITIES)
87924V507 (SERIES A)
87924V606 (SERIES B)
(CUSIP NUMBER OF CLASS OF SECURITIES)
--------------------
STEPHEN M. BRETT, ESQ.
TELE-COMMUNICATIONS, INC.
TERRACE TOWER II
5619 DTC PARKWAY
ENGLEWOOD, COLORADO 80111-3000
(303) 267-5500
(NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
INCLUDING AREA CODE, OF PERSON AUTHORIZED TO RECEIVE
NOTICES AND COMMUNICATIONS ON BEHALF
OF THE PERSON(S) FILING STATEMENT)
--------------------
COPY TO:
ELIZABETH M. MARKOWSKI, ESQ.
BAKER & BOTTS, L.L.P.
599 LEXINGTON AVENUE
NEW YORK, NEW YORK 10022-6030
(212) 705-5000
--------------------
================================================================================
<PAGE>
INTRODUCTION
This Amendment No. 1 ("Amendment No. 1") amends the Issuer Tender Offer
Statement on Schedule 13E-4 filed by Tele-Communications, Inc., a Delaware
corporation (the "Company"), with the Securities and Exchange Commission on
August 19, 1997 (the "Schedule 13E-4"), in connection with the offer by the
Company to purchase up to an aggregate of 10,000,000 shares of its Tele-
Communications, Inc. Series A Liberty Media Group Common Stock, par value $1.00
per share (the "Series A Liberty Media Group Common Stock"), and its Tele-
Communications, Inc. Series B Liberty Media Group Common Stock, par value $1.00
per share (the "Series B Liberty Media Group Common Stock" and, together with
the Series A Liberty Media Group Common Stock, the "Liberty Media Group Common
Stock"), at $27 per share, net to the seller in cash, upon the terms and subject
to the conditions set forth in the Company's Offer to Purchase, dated August 19,
1997 (the "Offer to Purchase"), and in the related Letter of Transmittal (which
together constitute the "Offer"), copies of which are filed as Exhibits (a)(1)
and (a)(2) respectively, to the Schedule 13E-4. Capitalized terms used and not
defined herein have the meanings assigned to such terms in the Offer to Purchase
and the Schedule 13E-4.
The purpose of this Amendment No. 1 is to amend certain portions of the
Offer to Purchase which were incorporated by reference in Item 8(e) of the
original Schedule 13E-4 filed on August 19, 1997.
ITEM 8. ADDITIONAL INFORMATION.
Item 8(e) is hereby amended in its entirety to read as follows:
(e) The information in the materials filed herewith as Item 9(a)(1)
through 9(g)(2) is incorporated herein by reference, except that Item 9(a)(1)
of the Offer to Purchase, is hereby amended as follows:
1. Under the caption "INTRODUCTION" on page 3 of the Offer to Purchase,
the following sentence should be added to the end of the first paragraph:
The safe harbor provisions of the Private Securities Litigation Reform
Act of 1995 do not extend to forward looking statements made with
respect to a tender offer.
2. The text set forth under the caption "THE OFFER -- 6. Certain
Conditions of the Offer" on pages 13-14 of the Offer to Purchase, is hereby
amended to read in its entirety as follows (additions reflected in italics):
Notwithstanding any other provision of the Offer, the Company
shall not be required to accept for payment, purchase or pay for any
Shares tendered, and may terminate or amend the Offer or may postpone
the acceptance for payment of, or the purchase of and the payment for
Shares tendered, subject to the rules under the Exchange Act, if at
any time on or after August 18, 1997 and prior to the Expiration Date
any of the following events shall have occurred (or shall have been
determined by the Company to have occurred) that, in the Company's
reasonable judgment in any such
2
<PAGE>
case and regardless of the circumstances giving rise thereto
(including any action or omission to act by the Company), makes it
inadvisable to proceed with the Offer or with such acceptance for
payment or payment:
(a) there shall have been threatened, instituted or pending any
action or proceeding by any government or governmental, regulatory or
administrative agency, authority or tribunal or any other person,
domestic or foreign, before any court, authority, agency or tribunal
that directly or indirectly (i) challenges the making of the Offer,
the acquisition of some or all of the Shares pursuant to the Offer or
otherwise relates in any manner to the Offer, or (ii) in the Company's
reasonable judgment, could materially and adversely affect the
business, condition (financial or other), income, operations or
prospects of the Company and its subsidiaries, taken as a whole, or
the Liberty Media Group as a whole, or otherwise materially impair in
any way the contemplated future conduct of the business of the Company
or any of its subsidiaries or materially impair the contemplated
benefits of the Offer to the Company;
(b) there shall have been any action threatened, pending or
taken, or approval withheld, or any statute, rule, regulation,
judgment, order or injunction threatened, proposed, sought,
promulgated, enacted, entered, amended, enforced or deemed to be
applicable to the Offer or the Company or any of its subsidiaries, by
any court or any authority, agency or tribunal that, in the Company's
reasonable judgment, would or might directly or indirectly (i) make
the acceptance for payment of, or payment for, some or all of the
Shares illegal or otherwise restrict or prohibit consummation of the
Offer; (ii) delay or restrict the ability of the Company, or render
the Company unable, to accept for payment or pay for some or all of
the Shares; (iii) materially impair the contemplated benefits of the
Offer to the Company; or (iv) materially and adversely affect the
business, condition (financial or other), income, operations or
prospects of the Company and its subsidiaries, taken as a whole, or
the Liberty Media Group as a whole, or otherwise materially impair in
any way the contemplated future conduct of the business of the Company
or any of its subsidiaries;
(c) there shall have occurred (i) any general suspension of
trading in, or limitation on prices for, securities on any national
securities exchange or in the over-the-counter market; (ii) the
declaration of a banking moratorium or any suspension of payments in
respect of banks in the United States; (iii) the commencement of a
war, armed hostilities or other international or national calamity
directly or indirectly involving the United States; (iv) any
limitation (whether or not mandatory) by any governmental regulatory
or administrative agency or authority on, or any event that, in the
Company's reasonable judgment, might affect, the extension of credit
by banks or other lending institutions in the United States; (v) any
significant decrease in the market price of the Shares or any change
in the general political, market, economic or financial conditions in
the United
3
<PAGE>
States or abroad that could, in the reasonable judgment of the
Company, have a material adverse effect on the business, operations or
prospects of the Company or the Liberty Media Group or the trading in
the Shares; (vi) in the case of any of the foregoing existing at the
time of the commencement of the Offer, a material acceleration or
worsening thereof; or (vii) any decline in either the Dow Jones
Industrial Average or the Standard and Poor's Index of 500 Industrial
Companies by an amount in excess of 10% measured from the close of
business on August 18, 1997;
(d) a tender or exchange offer with respect to some or all of
the Shares (other than the Offer), or a merger or acquisition proposal
for the Company, shall have been proposed, announced or made by
another person or shall have been publicly disclosed, or the Company
shall have learned after the date of this Offer that (i) any person or
"group" (within the meaning of Section 13(d)(3) of the Exchange Act)
shall have acquired or proposed to acquire beneficial ownership of
more than 5% of the outstanding Shares, or any new group shall have
been formed that beneficially owns more than 5% of the outstanding
Shares; or
(e) any change or changes shall have occurred in the business,
financial condition, assets, income, operations, prospects or stock
ownership of the Company or its subsidiaries that, in the Company's
reasonable judgment, is or may be material to the Company or its
subsidiaries.
The foregoing conditions are for the sole benefit of the Company
and may be asserted by the Company regardless of the circumstances
(including any action or inaction by the Company) giving rise to any
such condition. Further, such conditions may be waived by the Company,
in whole or in part, at any time and from time to time in its sole
discretion. The Company's failure at any time to exercise any of the
foregoing rights shall not be deemed a waiver of any such right and
each such right shall be deemed an ongoing right which may be asserted
at any time and from time to time. Any determination by the Company
concerning the events described above will be final and binding.
ITEM 9. MATERIAL TO BE FILED AS EXHIBITS.
(g)(1) Pages II-50 through II-129 of the Company's Annual Report on Form
10-K for the fiscal year ended December 31, 1996.
(g)(2) The Company's Quarterly Report on Form 10-Q for the quarter ended
June 30, 1997 (Incorporated herein by reference to the Company's Quarterly
Report on Form 10-Q for the quarter ended June 30, 1997.
4
<PAGE>
SIGNATURE
After due inquiry and to the best of the Company's knowledge and belief,
the undersigned certifies that the information set forth in this Schedule 13E-4
is true, complete and correct.
Dated: September 4, 1997 TELE-COMMUNICATIONS, INC.
By: /s/ Robert R. Bennett
----------------------
Name: Robert R. Bennett
Title: Executive Vice President
5
<PAGE>
EXHIBIT INDEX
Exhibit No. Description
- ----------- -----------
(g)(1) Pages II-50 through II-129 of the Company's Annual Report on Form 10-K
for the fiscal year ended December 31, 1996.
(g)(2) The Company's Quarterly Report on Form 10-Q for the quarter ended June
30, 1997.
6
<PAGE>
INDEPENDENT AUDITORS' REPORT
----------------------------
The Board of Directors and Stockholders
Tele-Communications, Inc.:
We have audited the accompanying consolidated balance sheets of
Tele-Communications, Inc. and subsidiaries as of December 31, 1996 and 1995, and
the related consolidated statements of operations, stockholders' equity, and
cash flows for each of the years in the three-year period ended December 31,
1996. These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Tele-Communications,
Inc. and subsidiaries as of December 31, 1996 and 1995, and the results of their
operations and their cash flows for each of the years in the three-year period
ended December 31, 1996, in conformity with generally accepted accounting
principles.
KPMG Peat Marwick LLP
Denver, Colorado
March 24, 1997
II-50
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
December 31, 1996 and 1995
<TABLE>
<CAPTION>
1996 1995
------- ------
Assets amounts in millions
- ------
<S> <C> <C>
Cash and cash equivalents $ 394 118
Trade and other receivables, net 448 407
Inventories, net -- 104
Prepaid expenses 81 65
Prepaid program rights 49 47
Committed film inventory 136 122
Investments in affiliates, accounted for under the
equity method, and related receivables (note 4) 3,012 2,372
Investment in Time Warner, Inc. ("Time Warner")
(note 5) 2,027 --
Investment in Turner Broadcasting System, Inc.
("TBS") (note 5) -- 955
Property and equipment, at cost:
Land 77 88
Distribution systems 10,078 9,545
Support equipment and buildings 1,541 1,429
------- ------
11,696 11,062
Less accumulated depreciation 4,168 3,653
------- ------
7,528 7,409
------- ------
Franchise costs 17,875 14,322
Less accumulated amortization 2,439 2,092
------- ------
15,436 12,230
------- ------
Other assets, at cost, net of amortization 1,133 1,748
------- ------
$30,244 25,577
======= ======
</TABLE>
(continued)
II-51
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets, continued
December 31, 1996 and 1995
<TABLE>
<CAPTION>
1996 1995
-------- ------
Liabilities and Stockholders' Equity amounts in millions
- ------------------------------------
<S> <C> <C>
Accounts payable $ 216 243
Accrued interest 274 233
Accrued programming expense 347 318
Other accrued expenses 812 1,114
Debt (note 8) 14,926 13,211
Deferred income taxes (note 14) 6,012 4,584
Other liabilities 253 195
------- ------
Total liabilities 22,840 19,898
------- ------
Minority interests in equity of consolidated subsidiaries 1,493 651
Redeemable preferred stocks (note 9) 658 478
Company-obligated mandatorily redeemable preferred
securities of subsidiary trusts ("Trust Securities")
holding solely subordinated debt securities of TCI
Communications, Inc. ("TCIC") (note 10) 1,000 --
Stockholders' equity (note 11):
Series Preferred Stock, $.01 par value -- --
Class B 6% Cumulative Redeemable Exchangeable
Junior Preferred Stock, $.01 par value -- --
Tele-Communications, Inc. Series A TCI Group
common stock, $1 par value. Authorized
1,750,000,000 shares; issued 696,325,478 shares
in 1996 and 672,211,009 shares in 1995 696 672
Tele-Communications, Inc. Series B TCI Group
common stock, $1 par value. Authorized
150,000,000 shares; issued 84,647,065 shares in
1996 and 84,691,554 shares in 1995 85 85
Tele-Communications, Inc. Series A Liberty Media
Group common stock, $1 par value. Authorized
750,000,000 shares; issued 227,844,437 shares
in 1996 and 224,942,830 shares in 1995 228 225
Tele-Communications, Inc. Series B Liberty Media
Group common stock, $1 par value. Authorized
75,000,000 shares; issued 21,189,369 shares in
1996 and 21,196,868 shares in 1995 21 21
Additional paid-in capital 3,672 3,986
Cumulative foreign currency translation adjustment,
net of taxes 26 (9)
Unrealized holding gains for available-for-sale
securities, net of taxes 15 338
Accumulated deficit (176) (454)
------- ------
4,567 4,864
Series A TCI Group common stock, at cost, held by
subsidiaries (116,853,196 shares and 100,524,364
shares in 1996 and 1995, respectively) (314) (314)
------- ------
Total stockholders' equity 4,253 4,550
------- ------
Commitments and contingencies (note 15) $30,244 25,577
======= ======
</TABLE>
See accompanying notes to consolidated financial statements.
II-52
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statements of Operations
Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
1996 1995 1994
------- ------ -----
amounts in millions,
except per share amounts
<S> <C> <C> <C>
Revenue (note 16):
Communications and programming services (note 6) $ 7,038 5,586 4,250
Net sales from electronic retailing services 984 920 432
------- ------ -----
8,022 6,506 4,682
------- ------ -----
Operating costs and expenses:
Operating 2,917 2,161 1,507
Cost of sales from electronic retailing services 605 603 263
Selling, general and administrative 2,224 1,754 1,114
Compensation (adjustment to compensation)
relating to options and stock appreciation rights (13) 57 (8)
Restructuring charges 41 17 --
Depreciation 1,093 899 700
Amortization 523 473 318
------- ------ -----
7,390 5,964 3,894
------- ------ -----
Operating income (note 16) 632 542 788
Other income (expense):
Interest expense (1,096) (1,010) (785)
Interest and dividend income 64 52 36
Share of losses of affiliates, net (note 4) (473) (193) (112)
Share of earnings of Liberty Media Corporation -- -- 128
Loss on early extinguishment of debt (note 8) (71) (6) (9)
Minority interests in losses (earnings) of
consolidated subsidiaries, net (56) 17 2
Gain on sale of subsidiary stock (note 13) -- 123 --
Gain on sale of stock by equity investee (note 4) 12 165 161
Gain (loss) on disposition of assets 1,593 49 (10)
Other, net (65) (30) (17)
------- ------ -----
(92) (833) (606)
------- ------ -----
Earnings (loss) before income taxes 540 (291) 182
Income tax benefit (expense) (note 14) (262) 120 (120)
------- ------ -----
Net earnings (loss) (note 16) 278 (171) 62
Dividend requirements on preferred stocks (35) (34) (8)
------- ------ -----
Net earnings (loss) attributable to common
stockholders (note 6) $ 243 (205) 54
======= ====== =====
</TABLE>
(continued)
II-53
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statements of Operations, continued
Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
1996 1995 1994
------ ------ ----
amounts in millions,
except per share amounts
<S> <C> <C> <C>
Net earnings (loss) attributable to common
stockholders (note 2):
TCI Class A and Class B common stock $ -- (71) 54
TCI Group Series A and Series B
common stock 813) (107) --
Liberty Media Group Series A and
Series B common stock 1,056 (27) --
------ ------ ----
$ 243 (205) 54
====== ====== ====
Primary net earnings (loss) attributable to
common stockholders per common and
common equivalent share (notes 2 and 6):
TCI Class A and Class B common stock $ -- (.11) .10
TCI Group Series A and Series
B common stock $(1.22) (.16) --
Liberty Media Group Series A and Series
B common stock $ 3.97 (.11) --
Fully diluted net earnings (loss)
attributable to common stockholders
per common and common equivalent share
(notes 2 and 6):
TCI Class A and Class B common stock $ -- (.11) .10
TCI Group Series A and Series B
common stock $(1.22) (.16) --
Liberty Media Group Series A and Series
B common stock $ 3.88 (.11) --
</TABLE>
See accompanying notes to consolidated financial statements.
II-54
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statements of Stockholders' Equity
Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
Common Stock
-------------------------------------------------------------
Class B TCI TCI Group Liberty Media Group Additional
Preferred ----------------- ------------------- ------------------- paid-in
Stock Class A Class B Series A Series B Series A Series B capital
--------- ------- ------- -------- -------- -------- -------- ----------
amounts in millions
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1993* $ -- 482 47 -- -- -- -- 2,293
Unrealized holding gains for available-
for-sale securities as of January 1,
1994 -- -- -- -- -- -- -- --
Net earnings -- -- -- -- -- -- -- --
Conversion of redeemable preferred
stock (note 9) -- 1 -- -- -- -- -- 17
Issuance of common stock upon
conversion of notes (note 8) -- 3 -- -- -- -- -- --
Issuance of common stock upon exercise
of stock option -- -- -- -- -- -- -- 3
Acquisition and retirement of common
stock -- -- -- -- -- -- -- (2)
Issuance of common stock for
acquisition -- 85 42 -- -- -- -- 383
Accreted dividends on all classes of
preferred stock -- -- -- -- -- -- -- (8)
Accreted dividends on all classes of
preferred stock not subject to
mandatory redemption requirements -- -- -- -- -- -- -- 4
Foreign currency translation adjustment -- -- -- -- -- -- -- --
Issuance of TCI Class A common stock to
subsidiaries of TCI in Reorganization -- -- -- -- -- -- -- (23)
Issuance of Class A common stock for
investment -- 6 -- -- -- -- -- 124
Repayment of note receivable from
related party -- -- -- -- -- -- -- --
Change in unrealized holding gains for
available-for-sale securities -- -- -- -- -- -- -- --
---- --- --- --- --- --- --- ------
Balance at December 31, 1994 $ -- 577 89 -- -- -- -- 2,791
---- --- --- --- --- --- --- -----
</TABLE>
<TABLE>
<CAPTION>
Unrealized
holding
gains
Cumulative (losses) for Note
foreign available- receivable
currency for-sale from Total
translation securities, related Accumulated Treasury stockholders'
adjustment net of taxes party deficit stock equity
----------- ------------ ---------- ----------- -------- -------------
amounts in millions
<S> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1993* (29) -- -- (344) (333) 2,116
Unrealized holding gains for available-
for-sale securities as of January
1, 1994 -- 297 -- -- -- 297
Net earnings -- -- -- 62 -- 62
Conversion of redeemable preferred
stock (note 9) -- -- -- -- -- 18
Issuance of common stock upon
conversion of notes (note 8) -- -- -- -- -- 3
Issuance of common stock upon exercise
of stock option -- -- -- -- -- 3
Acquisition and retirement of common
stock -- -- -- -- -- (2)
Issuance of common stock for
acquisition -- 4 (15) -- (285) 214
Accreted dividends on all classes of
preferred stock -- -- -- -- -- (8)
Accreted dividends on all classes of
preferred stock not subject to
mandatory redemption requirements -- -- -- -- -- 4
Foreign currency translation adjustment 25 -- -- -- -- 25
Issuance of TCI Class A common stock to
subsidiaries of TCI in Reorganization -- -- -- -- 23 --
Issuance of Class A common stock for
investment -- -- -- -- -- 130
Repayment of note receivable from
related party -- -- 15 -- (15) --
Change in unrealized holding gains for
available-for-sale securities -- (207) -- -- -- (207)
--- ---- --- ---- ---- -----
Balance at December 31, 1994 (4) 94 -- (282) (610) 2,655
--- ---- --- ---- ---- -----
</TABLE>
(continued)
II-55
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statement of Stockholders' Equity, continued
Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
Common Stock
-------------------------------------------------------------
Class B TCI TCI Group Liberty Media Group Additional
Preferred ----------------- ------------------- ------------------- paid-in
Stock Class A Class B Series A Series B Series A Series B capital
--------- ------- ------- -------- -------- -------- -------- ----------
amounts in millions
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1994 $ -- 577 89 -- -- -- -- 2,791
Net loss -- -- -- -- -- -- -- --
Issuance of common stock in public
offering -- 20 -- -- -- -- -- 381
Issuance of common stock in private
offering -- 1 -- -- -- -- -- 29
Issuance of common stock for acquisitions
and investments (note 6) -- 59 -- -- -- -- -- 1,329
Issuance of Class A common stock to
subsidiary of TCI in Reorganization -- -- -- -- -- -- -- (6)
Issuance of Class A common stock to
subsidiary in exchange for investment -- -- -- -- -- -- -- (1)
Retirement of Class A common stock
previously held by subsidiary -- -- -- -- -- -- -- 29
Exchange of common stock held by
subsidiaries of TCI for Convertible
Redeemable Participating Preferred
Stock, Series F ("Series F Preferred
Stock") (note 9) -- (86) (4) -- -- -- -- (542)
Conversion of Series F Preferred Stock
held by subsidiary for Series A TCI
Group common stock -- -- -- 101 -- -- -- 213
Distribution of Series A and Series B
Liberty Media Group common stock to
TCI common stockholders (note 1) -- -- -- -- -- 225 21 (246)
Costs associated with Distribution to
stockholders -- -- -- -- -- -- -- (8)
Redesignation of TCI common stock into
Series A and Series B TCI Group
common stock (note 1) -- (571) (85) 571 85 -- -- --
Accreted dividends on all classes of
preferred stock -- -- -- -- -- -- -- (34)
Accreted dividends on all classes of
preferred stock not subject to
mandatory redemption requirements -- -- -- -- -- -- -- 10
Payment of preferred stock dividends -- -- -- -- -- -- -- (10)
Issuance of common stock by subsidiary
(note 13) -- -- -- -- -- -- -- 51
Foreign currency translation adjustment -- -- -- -- -- -- -- --
Change in unrealized holding gains for
available-for-sale securities -- -- -- -- -- -- -- --
Adjustment to reflect elimination of
reporting delay with respect to
certain foreign subsidiaries -- -- -- -- -- -- -- --
---- ---- --- --- --- --- --- -----
Balance at December 31, 1995 $ -- -- -- 672 85 225 21 3,986
---- ---- --- --- --- --- --- -----
<CAPTION>
Unrealized
holding
gains
Cumulative (losses) for Note
foreign available- receivable
currency for-sale from Total
translation securities, related Accumulated Treasury stockholders'
adjustment net of taxes party deficit stock equity
----------- ------------ ---------- ----------- -------- -------------
amounts in millions
<S> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1994 (4) 94 -- (282) (610) 2,655
Net loss -- -- -- (171) -- (171)
Issuance of common stock in public
offering -- -- -- -- -- 401
Issuance of common stock in private
offering -- -- -- -- -- 30
Issuance of common stock for acquisitions
and investments (note 6) -- -- -- -- -- 1,388
Issuance of Class A common stock to
subsidiary of TCI in Reorganization -- -- -- -- 6 --
Issuance of Class A common stock to
subsidiary in exchange for investment -- -- -- -- 1 --
Retirement of Class A common stock
previously held by subsidiary -- -- -- -- (29) --
Exchange of common stock held by
subsidiaries of TCI for Convertible
Redeemable Participating Preferred
Stock, Series F ("Series F Preferred
Stock") (note 9) -- -- -- -- 632 --
Conversion of Series F Preferred Stock
held by subsidiary for Series A TCI
Group common stock -- -- -- -- (314) --
Distribution of Series A and Series B
Liberty Media Group common stock to
TCI common stockholders (note 1) -- -- -- -- -- --
Costs associated with Distribution to
stockholders -- -- -- -- -- (8)
Redesignation of TCI common stock into
Series A and Series B TCI Group
common stock (note 1) -- -- -- -- -- --
Accreted dividends on all classes of
preferred stock -- -- -- -- -- (34)
Accreted dividends on all classes of
preferred stock not subject to
mandatory redemption requirements -- -- -- -- -- 10
Payment of preferred stock dividends -- -- -- -- -- (10)
Issuance of common stock by subsidiary
(note 13) -- -- -- -- -- 51
Foreign currency translation adjustment (5) -- -- -- -- (5)
Change in unrealized holding gains for
available-for-sale securities -- 244 -- -- -- 244
Adjustment to reflect elimination of
reporting delay with respect to
certain foreign subsidiaries -- -- -- (1) -- (1)
--- --- --- ----- ---- -----
Balance at December 31, 1995 (9) 338 -- (454) (314) 4,550
--- --- --- ----- ---- -----
</TABLE>
(continued)
II-56
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statement of Stockholders' Equity, continued
Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
Common Stock
-------------------------------------------------------------
Class B TCI TCI Group Liberty Media Group Additional
Preferred ----------------- ------------------- ------------------- paid-in
Stock Class A Class B Series A Series B Series A Series B capital
--------- ------- ------- -------- -------- -------- -------- ----------
amounts in millions
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1995 $ -- -- -- 672 85 225 21 3,986
Net earnings -- -- -- -- -- -- -- --
Issuance of common stock for
acquisition (note 6) -- -- -- 11 -- 4 -- 250
Issuance of common stock upon
conversion of notes -- -- -- 2 -- 1 -- (1)
Issuance of common stock upon
conversion of preferred stock -- -- -- 1 -- -- -- 15
Exchange of cost investment for TCI
Group and Liberty Media Group
common stock -- -- -- (6) -- (2) -- (122)
Contribution of common stock to
subsidiary -- -- -- 16 -- -- -- (16)
Spin-off of TCI Satellite
Entertainment, Inc. (note 7) -- -- -- -- -- -- -- (405)
Accreted dividends on all classes of
preferred stock -- -- -- -- -- -- -- (35)
Accreted dividends on all classes of
preferred stock not subject to
mandatory redemption requirements -- -- -- -- -- -- -- 10
Payment of preferred stock -- -- -- -- -- -- -- (10)
dividends
Foreign currency translation
adjustment -- -- -- -- -- -- -- --
Recognition of unrealized holding
gains on available-for-sale
securities (note 5) -- -- -- -- -- -- -- --
Recognition of unrealized holding
losses on available-for-sale
securities -- -- -- -- -- -- -- --
Change in unrealized holding gains
for available-for-sale securities -- -- -- -- -- -- -- --
---- --- --- --- --- --- --- -----
Balance at December 31, 1996 $ -- -- -- 696 85 228 21 3,672
==== === === === === === === =====
<CAPTION>
Unrealized
holding
gains
Cumulative (losses) for Note
foreign available- receivable
currency for-sale from Total
translation securities, related Accumulated Treasury stockholders'
adjustment net of taxes party deficit stock equity
----------- ------------ ---------- ----------- -------- -------------
amounts in millions
<S> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1995 (9) 338 -- (454) (314) 4,550
Net earnings -- -- -- 278 -- 278
Issuance of common stock for
acquisition (note 6) -- -- -- -- -- 265
Issuance of common stock upon
conversion of notes -- -- -- -- -- 2
Issuance of common stock upon
conversion of preferred stock -- -- -- -- -- 16
Exchange of cost investment for TCI
Group and Liberty Media Group
common stock -- -- -- -- -- (130)
Contribution of common stock to
subsidiary -- -- -- -- -- --
Spin-off of TCI Satellite
Entertainment, Inc. (note 7) -- -- -- -- -- (405)
Accreted dividends on all classes of
preferred stock -- -- -- -- -- (35)
Accreted dividends on all classes of
preferred stock not subject to
mandatory redemption requirements -- -- -- -- -- 10
Payment of preferred stock
dividends -- -- -- -- -- (10)
Foreign currency translation
adjustment 35 -- -- -- -- 35
Recognition of unrealized holding
gains on available-for-sale
securities (note 5) -- (428) -- -- -- (428)
Recognition of unrealized holding
losses on available-for-sale
securities -- 64 -- -- -- 64
Change in unrealized holding gains
for available-for-sale securities -- 41 -- -- -- 41
--- ---- --- ---- ---- -----
Balance at December 31, 1996 26 15 -- (176) (314) 4,253
=== ==== === ==== ==== =====
</TABLE>
See accompanying notes to consolidated financial statements.
II-57
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
1996 1995 1994
------- ------ ------
amounts in millions
(see note 3)
<S> <C> <C> <C>
Cash flows from operating activities:
Net earnings (loss) $ 278 (171) 62
Adjustments to reconcile net earnings (loss) to net
cash provided by operating activities:
Depreciation and amortization 1,616 1,372 1,018
Compensation (adjustment to compensation) relating
to options and stock appreciation rights (13) 57 (8)
Payments of stock appreciation rights (3) (9) --
Restructuring charges 41 17 --
Payments of restructuring charges (8) (17) --
Share of losses of affiliates 473 193 112
Share of earnings of Liberty Media Corporation -- -- (128)
Loss on early extinguishment of debt 71 6 9
Minority interests in earnings (losses) 56 (17) (2)
Gain on sale of subsidiary stock -- (123) --
Gain on sale of stock by equity investee (12) (165) (161)
Loss (gain) on disposition of assets (1,593) (49) 10
Deferred income tax expense (benefit) 224 (153) 37
Other noncash charges (credits) 11 (28) (2)
Changes in operating assets and liabilities,
net of the effect of acquisitions:
Change in receivables (115) (70) 15
Change in inventories (8) 16 (26)
Change in prepaids (23) (86) (97)
Change in accrued interest 40 45 13
Change in other accruals and payables 193 139 56
------- ------ ------
Net cash provided by operating activities 1,228 957 908
------- ------ ------
Cash flows from investing activities:
Cash paid for acquisitions (598) (477) (358)
Capital expended for property and equipment (2,055) (1,782) (1,264)
Cash proceeds from disposition of assets 341 166 39
Additional investments in and loans to affiliates
and others (798) (1,134) (445)
Repayments of loans to affiliates and others 679 18 148
Other investing activities (38) (135) (15)
------- ------ ------
Net cash used in investing activities (2,469) (3,344) (1,895)
------- ------ ------
Cash flows from financing activities:
Borrowings of debt 8,163 8,152 4,676
Repayments of debt (7,969) (6,567) (3,607)
Prepayment penalties (60) -- --
Proceeds from sale of subsidiary stock 223 445 --
Proceeds from issuances of common stock -- 431 1
Proceeds from issuance of Trust Securities 971 -- --
Contributions by minority shareholders of subsidiaries 319 -- --
Payment of dividends on subsidiary preferred stock and
Trust Securities (95) (6) (6)
Payment of preferred stock dividends (35) (24) (4)
Costs associated with Distribution to stockholders -- (8) --
Other financing activities -- 8 --
------- ------ ------
Net cash provided by financing activities 1,517 2,431 1,060
------- ------ ------
Net increase in cash and cash equivalents 276 44 73
Cash and cash equivalents at beginning of year 118 74 1
------- ------ ------
Cash and cash equivalents at end of year $ 394 118 74
======= ====== ======
</TABLE>
See accompanying notes to consolidated financial statements.
II-58
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 1996, 1995 and 1994
(1) Organization
------------
Principles of Consolidation
---------------------------
The accompanying consolidated financial statements include the accounts
of Tele-Communications, Inc. and those of all majority-owned
subsidiaries ("TCI" or the "Company"). All significant intercompany
accounts and transactions have been eliminated in consolidation.
Preferred stock of TCI which is owned by subsidiaries of TCI eliminates
in consolidation. Common stock of the Company held by subsidiaries is
treated as treasury stock in consolidation.
Industry Segments
-----------------
The Company currently has significant operations principally in two
industry segments: cable and communications services ("Communications")
and programming services ("Programming"). Programming includes the
production, acquisition and distribution of globally branded
entertainment, education and information programming services and
software for distribution through all available formats and media; and
home shopping via television and other interactive media, direct
marketing, advertising sales, infomercials and transaction processing.
Home Shopping is a programming service which includes a retail
function. The Company's cable and communications segment is comprised
of five lines of business: Domestic Cable and Communications (the
"Cable Unit"); International Cable and Programming ("TINTA");
Telephony; Internet; and Technology/Venture Capital. TINTA, Telephony,
Internet and Technology/Venture Capital are not separately reportable
segments due to their relative insignificance. The Company has
investments accounted for under the equity method and the cost method,
which also operate in the Communications and Programming industries.
See note 16 for additional segment information.
Targeted Stock
--------------
On August 3, 1995, the TCI stockholders authorized the TCI Board of
Directors (the "Board") to issue two new series of stock ("Liberty
Group Stock") which reflect the separate performance of TCI's business
which produces and distributes programming services ("Liberty Media
Group"). Additionally, the stockholders of TCI approved the
redesignation of the previously authorized TCI Class A and Class B
common stock into Series A TCI Group and Series B TCI Group common
stock ("TCI Group Stock"). The issuance of the Liberty Group Stock did
not result in any transfer of assets or liabilities of TCI or any of
its subsidiaries or affect the rights of holders of TCI's or any of its
subsidiaries' debt. On August 10, 1995, TCI distributed, in the form of
a dividend, one share of Liberty Group Stock for each four shares of
TCI Group Stock owned. Such distribution (the "Distribution")
represented one hundred percent of the equity value attributable to the
Liberty Media Group.
As of December 31, 1996, the TCI Group Stock reflects the separate
performance of TCI's subsidiaries and assets not attributed to Liberty
Media Group, including TCI's Cable Unit, TINTA, Telephony unit,
Internet unit and Technology/Venture Capital unit. Such subsidiaries
and assets are referred to as "TCI Group".
(continued)
II-59
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Notwithstanding the attribution of assets and liabilities, equity and
items of income and expense to TCI Group or to Liberty Media Group for
purposes of preparing their combined financial statements, the change
in the capital structure of TCI does not affect the ownership or the
respective legal title to assets or responsibility for liabilities of
TCI or any of its subsidiaries. TCI and its subsidiaries each continue
to be responsible for their respective liabilities. Holders of TCI
Group Stock or Liberty Group Stock are holders of common stock of TCI
and continue to be subject to risks associated with an investment in
TCI and all of its businesses, assets and liabilities. The issuance of
Liberty Group Stock did not affect the rights of creditors of TCI.
Dividends on TCI Group Stock are payable at the sole discretion of the
Board out of the lesser of assets of TCI legally available for
dividends and the available dividend amount with respect to TCI Group,
as defined. Determinations to pay dividends on TCI Group Stock will be
based primarily upon the financial condition, results of operations and
business requirements of TCI Group and TCI as a whole.
Dividends on Liberty Group Stock are payable at the sole discretion of
the Board out of the lesser of all assets of TCI legally available for
dividends and the available dividend amount with respect to Liberty
Media Group, as defined. Determinations to pay dividends on Liberty
Group Stock will be based primarily upon the financial condition,
results of operations and business requirements of Liberty Media Group
and TCI as a whole.
After the Distribution, existing preferred stock and debt securities of
TCI that were convertible into or exchangeable for shares of TCI Class
A common stock were, as a result of the operation of antidilution
provisions, adjusted so that there will be delivered upon their
conversion or exchange (in addition to the same number of shares of
redesignated Series A TCI Group Stock as were theretofore issuable
thereunder) the number of shares of Series A Liberty Group Stock that
would have been issuable in the Distribution with respect to the TCI
Class A common stock issuable upon conversion or exchange had such
conversion or exchange occurred prior to the record date for the
Distribution. Options to purchase TCI Class A common stock outstanding
at the time of the Distribution were adjusted by issuing to the holders
of such options separate options to purchase that number of shares of
Series A Liberty Group Stock which the holder would have been entitled
to receive had the holder exercised such option to purchase TCI Class A
common stock prior to the record date for the Distribution and
reallocating a portion of the aggregate exercise price of the
previously outstanding options to the newly issued options to purchase
Series A Liberty Group Stock.
(continued)
II-60
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
A number of wholly-owned subsidiaries of the Company which are part of
TCI Group owned shares of TCI Class A common stock and TCI preferred
stock ("Subsidiary Shares"). Because the Distribution was made as a
dividend to all holders of TCI's Class A common stock and Class B
common stock and, pursuant to the anti-dilution provisions set forth
therein, to the holders of securities convertible into TCI Class A
common stock and Class B common stock upon the conversion thereof,
shares of Liberty Group Stock would otherwise have been issued and
become issuable in respect of the Subsidiary Shares held by these
subsidiaries and would have been attributed to TCI Group. The Liberty
Group Stock issued in connection with the Distribution was intended to
constitute 100% of the equity value thereof to the holders of the TCI
Class A common stock and TCI Class B common stock, and TCI Group did
not initially have any interest in Liberty Media Group represented by
any outstanding shares of Liberty Group Stock (an "Inter-Group
Interest"). Therefore, TCI determined to exchange all of the
outstanding Subsidiary Shares for shares of Series F Preferred Stock.
See note 9. The rights, privileges and preferences of the Series F
Preferred Stock did not entitle its holders to receive Liberty Group
Stock in the Distribution or upon conversion of the Series F Preferred
Stock.
Stock Dividend
--------------
Effective January 13, 1997, the Company issued a stock dividend to
holders of Liberty Group Stock consisting of one share of Series A
Liberty Group Stock for every two shares of Series A Liberty Group
Stock owned and one share of Series A Liberty Group Stock for every two
shares of Series B Liberty Group Stock owned (the "Liberty Group Stock
Dividend"). The Liberty Group Stock Dividend has been treated as a
stock split, and accordingly, all share and per share amounts have been
retroactively restated to reflect the Liberty Group Stock Dividend.
Telephony Group Stock Proposal
------------------------------
On March 12, 1997, the TCI stockholders authorized the Board to issue
two new series of the Company's common stock, par value $1.00 per
share, (and a corresponding increase in the total number of authorized
shares of common stock) to be designated Tele-Communications, Inc.
Series A Telephony Group common stock and Tele-Communications, Inc.
Series B Telephony Group common stock (collectively, the "Telephony
Group Stock"). The Telephony Group Stock, if issued, would be intended
to reflect the separate performance of Telephony Group, which initially
consists of the Company's investments in certain entities engaged in
the domestic wireline and wireless telephony businesses. A total of 750
million shares of Series A Telephony Group Stock and 75 million shares
of Series B Telephony Group Stock were authorized. As of March 24,
1997, no shares of Telephony Group Stock have been issued.
(continued)
II-61
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Upon authorization of the Telephony Group Stock and until shares of
Telephony Group Stock are issued, the investments attributed to
Telephony Group will be included in TCI Group. The TCI Group Stock will
continue to reflect all of the assets, liabilities and common
stockholders' equity value of the Company attributable to Telephony
Group, in addition to the separate performance of the Company's
domestic cable distribution business; telephony distribution and
communications business (other than the investments attributed to
Telephony Group); international cable, telephony and programming
businesses; technology/venture capital business; and any other business
of the Company not attributed to either Liberty Media Group or
Telephony Group. As shares of Telephony Group Stock are issued and
distributed or sold, the percentage of the common stockholders' equity
value of the Company attributable to Telephony Group that is or is
intended to be reflected in the TCI Group Stock will be reduced
accordingly. The composition of Liberty Media Group was not affected by
the authorization, and will not be affected by the issuance, of
Telephony Group Stock.
(2) Summary of Significant Accounting Policies
------------------------------------------
Cash and Cash Equivalents
-------------------------
Cash and cash equivalents consist of investments which are readily
convertible into cash and have maturities of three months or less at
the time of acquisition.
Receivables
-----------
Receivables are reflected net of an allowance for doubtful accounts.
Such allowance at December 31, 1996 and 1995 was not material.
Program Rights
--------------
Prepaid program rights are amortized on a film-by-film basis over the
specific number of exhibitions. Committed film inventory and program
rights payable are recorded at the estimated costs of the programs when
the film is available for airing less prepayments. These amounts are
amortized on a film-by-film basis over the specific number of
exhibitions.
Investments
-----------
All marketable equity securities held by the Company are classified as
available-for-sale and are carried at fair value. Unrealized holding
gains and losses on securities classified as available-for-sale are
carried net of taxes as a separate component of stockholders' equity.
Realized gains and losses are determined on a specific-identification
basis.
(continued)
II-62
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Other investments in which the ownership interest is less than 20% and
are not considered marketable securities are generally carried at cost.
For those investments in affiliates in which the Company's voting
interest is 20% to 50%, the equity method of accounting is generally
used. Under this method, the investment, originally recorded at cost,
is adjusted to recognize the Company's share of the net earnings or
losses of the affiliates as they occur rather than as dividends or
other distributions are received, limited to the extent of the
Company's investment in, advances to and commitments for the investee.
The Company's share of net earnings or losses of affiliates includes
the amortization of the difference between the Company's investment and
its share of the net assets of the investee. Recognition of gains on
sales of properties to affiliates accounted for under the equity method
is deferred in proportion to the Company's ownership interest in such
affiliates.
Changes in the Company's proportionate share of the underlying equity
of a subsidiary or equity method investee, which result from the
issuance of additional equity securities by such subsidiary or equity
investee, generally are recognized as gains or losses in the Company's
consolidated statements of operations.
Long-Lived Assets
-----------------
(a) Property and Equipment
----------------------
Property and equipment is stated at cost, including
acquisition costs allocated to tangible assets acquired.
Construction costs, including interest during construction and
applicable overhead, are capitalized. During 1996, 1995 and
1994, interest capitalized was not material.
Depreciation is computed on a straight-line basis using
estimated useful lives of 3 to 15 years for distribution
systems, 3 to 40 years for support equipment and buildings.
Repairs and maintenance are charged to operations, and
renewals and additions are capitalized. At the time of
ordinary retirements, sales or other dispositions of property,
the original cost and cost of removal of such property are
charged to accumulated depreciation, and salvage, if any, is
credited thereto. Gains or losses are only recognized in
connection with the sales of properties in their entirety.
(b) Franchise Costs
---------------
Franchise costs include the difference between the cost of
acquiring cable television systems and amounts allocated to
their tangible assets. Such amounts are generally amortized on
a straight-line basis over 40 years. Costs incurred by the
Company in negotiating and renewing franchise agreements are
amortized on a straight-line basis over the life of the
franchise, generally 10 to 20 years.
(continued)
II-63
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
In March of 1995, the Financial Accounting Standards Board (the
"FASB") issued Statement of Financial Accounting Standards No. 121,
Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of ("Statement No. 121"), effective for fiscal
years beginning after December 15, 1995. Statement No. 121 requires
impairment losses to be recorded on long-lived assets used in
operations when indicators of impairment are present and the
undiscounted cash flows estimated to be generated by those assets are
less than the assets' carrying amount. Statement No. 121 also
addresses the accounting for long-lived assets that are expected to be
disposed of. The Company adopted Statement No. 121 effective January
1, 1996. Such adoption did not have a significant effect on the
financial position or results of operations of the Company.
Pursuant to Statement No. 121, the Company periodically reviews the
carrying amounts of its long-lived assets, franchise costs and certain
other assets to determine whether current events or circumstances
warrant adjustments to such carrying amounts. The Company considers
historical and expected future net operating losses to be its primary
indicators of potential impairment. Assets are grouped and evaluated
for impairment at the lowest level for which there are identifiable
cash flows that are largely independent of the cash flows of other
groups of assets ("Assets"). The Company deems Assets to be impaired if
the Company is unable to recover the carrying value of such Assets over
their expected remaining useful life through a forecast of undiscounted
future operating cash flows directly related to the Assets. If Assets
are deemed to be impaired, the loss is measured as the amount by which
the carrying amount of the Assets exceeds their fair value. The Company
generally measures fair value by considering sales prices for similar
assets or by discounting estimated future cash flows. Considerable
management judgment is necessary to estimate discounted future cash
flows. Accordingly, actual results could vary significantly from such
estimates.
Interest Rate Derivatives
-------------------------
Amounts receivable or payable under derivative financial instruments
used to manage interest rate risks arising from the Company's financial
liabilities are recognized as interest expense. Gains and losses on
early terminations of derivatives are included in the carrying amount
of the related debt and amortized as yield adjustments over the
remaining term of the derivative financial instruments. The Company
does not use such instruments for trading purposes.
Minority Interests
------------------
Recognition of minority interests' share of losses of consolidated
subsidiaries is limited to the amount of such minority interests'
allocable portion of the common equity of those consolidated
subsidiaries. Further, the minority interests' share of losses is not
recognized if the minority holders of common equity of consolidated
subsidiaries have the right to cause the Company to repurchase such
holders' common equity.
(continued)
II-64
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Included in minority interests in equity of consolidated subsidiaries
is $902 million and $49 million in 1996 and 1995, respectively, of
preferred stocks (and accumulated dividends thereon) of certain
subsidiaries. The current dividend requirements on these preferred
stocks aggregate $47 million per annum and such dividend requirements
are reflected as minority interests in the accompanying consolidated
statements of operations.
Foreign Currency Translation
----------------------------
All balance sheet accounts of foreign investments are translated at the
current exchange rate as of the end of the accounting period. Statement
of operations items are translated at average currency exchange rates.
The resulting translation adjustment is recorded as a separate
component of stockholders' equity.
Net Sales from Electronic Retailing Services
--------------------------------------------
Revenue includes merchandise sales reduced by incentive discounts and
sales returns to arrive at net sales from electronic retailing
services. Revenue is recorded for credit card sales upon transaction
authorization, and for check sales upon receipt of customer payment,
which does not vary significantly from the time goods are shipped. The
Company's sales policy allows merchandise to be returned at the
customer's discretion, generally up to 30 days.
Stock Based Compensation
------------------------
Statement of Financial Accounting Standards No. 123, Accounting for
Stock-Based Compensation ("Statement No. 123") was issued by the FASB
in October 1995. Statement No. 123 establishes financial accounting
and reporting standards for stock-based employee compensation plans as
well as transactions in which an entity issues its equity instruments
to acquire goods or services from non-employees. As allowed by
Statement No. 123, the Company continues to account for stock-based
employee compensation pursuant to APB Opinion No. 25. The Company has
included the disclosures required by Statement No. 123 in note 11.
Earnings (Loss) Per Common and Common Equivalent Share
------------------------------------------------------
(a) TCI Class A and B Common Stock
------------------------------
Loss per common share attributable to common stockholders for
the period from January 1, 1995 through the Distribution was
computed by dividing net loss attributable to common
stockholders by the weighted average number of common shares
outstanding (648.2 million). Common stock equivalents were not
included in the computation of weighted average shares
outstanding because their inclusion would be anti-dilutive.
(continued)
II-65
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Primary earnings per common and common equivalent share
attributable to common stockholders for the year ended
December 31, 1994 was computed by dividing net earnings
attributable to common stockholders by the weighted average
number of common and common equivalent shares outstanding
(540.8 million).
Fully diluted earnings per common and common equivalent share
attributable to common stockholders for the year ended
December 31, 1994 was computed by dividing earnings
attributable to common stockholders by the weighted average
number of common and common equivalent shares outstanding
(540.8 million). Shares issuable upon conversion of the
Convertible Preferred Stock, Series C ("Series C Preferred
Stock") (see note 9) have not been included in the computation
of weighted average shares because their effect would be
anti-dilutive.
(b) TCI Group Stock
---------------
The loss attributable to TCI Group stockholders per common
share for the year ended December 31, 1996 and for the period
from the Distribution to December 31, 1995 was computed by
dividing net loss attributable to TCI Group Series A and
Series B common stockholders by the weighted average number of
common shares outstanding of TCI Group Stock during the period
(664.8 million and 656.4 million, respectively). Common stock
equivalents were not included in the computation of weighted
average shares outstanding because their inclusion would be
anti-dilutive.
(c) Liberty Group Stock
-------------------
Primary earnings attributable to Liberty Media Group
stockholders per common and common equivalent share for the
year ended December 31, 1996 was computed by dividing net
earnings attributable to Liberty Media Group Series A and
Series B common stockholders by the weighted average number of
common and common equivalent shares outstanding of Liberty
Media Group Series A and Series B common stock during the
period, as adjusted for the effect of the Liberty Group Stock
Dividend (266.3 million).
Fully diluted earnings attributable to Liberty Media Group
stockholders per common and common equivalent share for the
year ended December 31, 1996 was computed by dividing earnings
attributable to Liberty Media Group Series A and Series B
common stockholders by the weighted average number of common
and common equivalent shares outstanding of Liberty Media
Group Series A and Series B common stock during the period, as
adjusted for the effect of the Liberty Group Stock Dividend
(272.4 million). Shares issuable upon conversion of the Series
C Preferred Stock, the Convertible Preferred Stock, Series D
(the "Series D Preferred Stock"), and the Redeemable
Convertible Liberty Media Group Preferred Stock, Series H have
been included in the computation of weighted average shares.
(continued)
II-66
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The loss attributable to Liberty Media Group stockholders per
common share for the period from the Distribution to December
31, 1995 was computed by dividing net loss attributable to
Liberty Media Group Series A and Series B common stockholders
by the weighted average number of common shares outstanding of
Liberty Group Stock during the period, as adjusted for the
effect of the Liberty Group Stock Dividend (246.1 million).
Common stock equivalents were not included in the computation
of weighted average shares outstanding because their inclusion
would be anti-dilutive.
Estimates
---------
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and
liabilities at the date of the financial statements and the reported
amounts of revenue and expenses during the reporting period. Actual
results could differ from those estimates.
Reclassifications
-----------------
Certain amounts have been reclassified for comparability with the 1996
presentation.
(3) Supplemental Disclosures to Consolidated Statements of Cash Flows
-----------------------------------------------------------------
Cash paid for interest was $1,056 million, $965 million and $758
million for the years ended December 31, 1996, 1995 and 1994,
respectively. Cash paid for income taxes was $25 million in 1996, $63
million in 1995 and was not material in 1994.
Significant noncash investing and financing activities are reflected in
the following table. See also note 7 for the impact of the spin-off of
TCI Satellite Entertainment, Inc.
<TABLE>
<CAPTION>
Years ended
December 31,
------------------------------
1996 1995 1994
------- ------ -----
amounts in millions
<S> <C> <C> <C>
Cash paid for acquisitions:
Fair value of assets acquired $ 4,998 3,571 1,921
Liabilities assumed, net of current assets (1,811) (445) (648)
Deferred tax liability recorded in
acquisitions (1,379) (1,083) (190)
Minority interests in equity of acquired
entities (113) 49 (35)
Note receivable from related party assumed -- -- 15
Common stock and preferred stock issued in
acquisitions (457) (1,615) (808)
Preferred stock of subsidiaries issued in
acquisitions (640) -- --
Common stock issued to subsidiaries -- -- 285
Unrealized gains on available-for-sale
securities of acquired entities -- -- (182)
------- ------ -----
Cash paid for acquisitions $ 598 477 358
======= ====== =====
</TABLE>
(continued)
II-67
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
<TABLE>
<CAPTION>
Years ended
December 31,
------------------------------
1996 1995 1994
---- ---- ----
amounts in millions
<S> <C> <C> <C>
Exchange of consolidated subsidiaries for
note receivable and equity investments $894 -- --
==== === ===
Conversion of debt into additional minority
interest in consolidated subsidiary $ -- 14 --
==== === ===
Assets contributed for interest in limited
liability company $ -- 3 --
==== === ===
Issuance of subsidiary stock for equity
investment $ -- 11 --
==== === ===
</TABLE>
(4) Investments in Affiliates
The Company has various investments accounted for under the equity
method. The following table includes the Company's carrying value and
percentage ownership of the more significant investments at December
31, 1996.
<TABLE>
<CAPTION>
December 31, 1996
------------------------------------
Percentage Carrying
Ownership Value
---------- ---------
amounts in millions
<S> <C> <C>
Sprint Spectrum Holding Company, L.P., MinorCo, L.P.
and PhillieCo, L.P. 30% - 35.3% $ 830
Teleport Communications Group, Inc. ("TCG") 31.1% 276
Home Shopping Network, Inc. ("HSN") 19.9% 142
BDTV INC. and BDTV II, INC. 99% 200
Telewest Communications plc ("Telewest") 27% 488
Various foreign equity investments (other
than Telewest) var. 422
Discovery Communications, Inc. 49% 118
QVC, Inc. 43% 104
</TABLE>
(continued)
II-68
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Summarized unaudited financial information for affiliates is as
follows:
<TABLE>
<CAPTION>
December 31,
------------------
1996 1995
------- ------
Combined Financial Position amounts in millions
- ---------------------------
<S> <C> <C>
Property and equipment, net $ 4,770 3,464
Franchise costs, net 3,392 1,302
Other assets, net 13,287 8,127
------- ------
Total assets $21,449 12,893
======= ======
Debt $ 8,657 5,438
Due to TCI 42 47
Other liabilities 5,539 1,803
Owners' equity 7,211 5,605
------- ------
Total liabilities and equity $21,449 12,893
======= ======
</TABLE>
<TABLE>
<CAPTION>
Years ended December 31,
-------------------------------
1996 1995 1994
------- ------ ------
Combined Operations amounts in millions
<S> <C> <C> <C>
Revenue $ 5,996 4,540 3,033
Operating expenses (5,488) (3,956) (2,678)
Depreciation and
amortization (1,037) (542) (261)
------- ------ ------
Operating income (loss) (529) 42 94
Interest expense (631) (349) (112)
Other, net (369) (151) 13
------- ------ ------
Net loss $(1,529) (458) (5)
======= ====== ======
</TABLE>
The Company is a partner in a series of partnerships formed to engage
in the business of providing wireless communications services, using
the radio spectrum for broadband personal communications services
("PCS"), to residential and business customers nationwide, using the
"Sprint" brand (the "PCS Ventures"). The PCS Ventures include Sprint
Spectrum and MinorCo, L.P. (collectively, the "Sprint PCS
Partnerships") and PhillieCo, L.P. ("PhillieCo"). The partners of each
of the Sprint PCS Partnerships are subsidiaries of Sprint Corporation
("Sprint"), Comcast Corporation, Cox Communications, Inc. ("Cox") and
the Company. The partners of PhillieCo are subsidiaries of Sprint, Cox
and the Company. The Company has a 30% partnership interest in each of
the Sprint PCS Partnerships and a 35.3% interest as a partner in
PhillieCo.
II-69
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The Sprint PCS Partnerships have licenses, and have affiliated with
other entities (including PhillieCo) that have licenses, to provide PCS
service to MTAs (or metropolitan trading areas) covering over 190
million "Pops" (or population equivalents), based on the Donnelley
Marketing Service estimate of the December 31, 1995 population of the
relevant geographic areas. The Sprint PCS Partnerships' licenses, which
cover 29 markets, were acquired in an auction conducted by the Federal
Communications Commission ("FCC") that ended in March 1995, for an
aggregate license cost of approximately $2.1 billion. The Sprint PCS
Partnerships have invested in (acquiring a 49% interest) and affiliated
with American PCS, L.P. ("APC"), which owns a PCS license for and
operates a PCS system in the Baltimore/Washington, D.C. MTA, and Cox
California PCS, L.P. ("Cox-California"), which holds a PCS license for
the Los Angeles/San Diego MTA and currently operates a PCS system in
San Diego, California. The Sprint PCS Partnerships may invest in other
entities that hold PCS Licenses. PhillieCo holds the license for the
Philadelphia MTA, which was acquired at a license cost of $85 million.
During December 1996, the Sprint PCS Partnerships initiated the
commercial launch of PCS service in seven markets.
From inception through 1996, the four partners have contributed
approximately $3.0 billion to the Sprint PCS Partnerships (of which the
Company contributed an aggregate of approximately $0.9 billion,
including approximately $0.2 billion during the year ended December 31,
1996.) The remaining capital that the Sprint PCS Partnerships will
require to fund the construction of the PCS systems and the commitments
made to APC and Cox-California will be substantial. The partners had
agreed in forming the Sprint PCS Partnerships to contribute up to an
aggregate of approximately $4.2 billion of equity thereto, from
inception through fiscal 1999, subject to certain requirements. The
Company expects that the remaining approximately $1.2 billion of such
amount (of which the Company's share is approximately $0.4 billion)
will be contributed by the end of the second quarter of 1998 (although
there can be no assurance that any additional capital will be
contributed). The Company expects that the Sprint PCS Partnerships will
require additional equity thereafter.
TCG, a competitive local exchange carrier, conducted an initial public
offering (the "TCG IPO") on July 2, 1996 in which it sold 27,025,000
shares of Class A common stock at $16.00 per share to the public for
aggregate net proceeds of approximately $410,000,000. As a result of
the TCG IPO, the Company's ownership interest in TCG was reduced from
approximately 35% to approximately 31%. Accordingly, the Company
recognized a gain amounting to $12 million (before deducting deferred
income tax expense of approximately $5 million).
As of April 29, 1996, Liberty Media Group, The News Corporation Limited
("News Corp.") and TINTA formed two sports programming ventures. In the
United States, Liberty Media Group and News Corp. formed Liberty/Fox
U.S. Sports LLC ("Fox Sports") into which Liberty Media Group
contributed interests in its national and regional sports networks and
into which News Corp. contributed its fx cable network and certain
other assets. Liberty Media Group received a 50% interest in Fox Sports
and $350 million in cash.
(continued)
II-70
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Internationally, News Corp. and a limited liability company
("Liberty/TINTA") formed by Liberty Sports, Inc., a wholly-owned
subsidiary of Liberty Media Group, and TINTA formed a venture ("Fox
Sports International") to operate previously existing sports services
in Latin America and Australia and a variety of new sports services
throughout the world, except in Asia and in the United Kingdom, Japan
and New Zealand where prior arrangements preclude an immediate
collaboration. Liberty/TINTA owns 50% of Fox Sports International with
News Corp. owning the other 50%. News Corp. contributed various
international sports rights and certain trademark rights. Liberty/TINTA
contributed Prime Deportiva, a Spanish language sports service
distributed in Latin American and in Hispanic markets in the United
States; an interest in Torneos y Competencias S.A., an Argentinean
sports programming and production business; various international
sports and satellite transponder rights and cash. Liberty/TINTA also
contributed its 50% interest in Premier Sports and All-Star Sports.
Both are Australian 24-hour sports services available via multichannel,
multipoint distribution systems or cable television. Fox Sports
International is accounted for using the equity method.
As part of the formation of Fox Sports International, Liberty/TINTA is
entitled to receive from News Corp. 7.5% of the outstanding stock of
Star Television Limited. Upon delivery of such stock to Liberty/TINTA,
News Corp. is entitled to receive from Liberty/TINTA $20 million and
rights under various Asian sports programming agreements. Star
Television Limited operates a satellite-delivered television platform
in Asia.
Pursuant to an agreement among Liberty Media Group, Barry Diller and
certain of their respective affiliates entered into in August 1995 and
amended in August 1996 (the "BDTV Agreement"), Liberty Media Group
contributed to BDTV INC. ("BDTV-I"), in August 1996, an option (the
"Option") to purchase 2 million shares of Class B common stock of
Silver King Communications, Inc. ("Silver King") (which shares
represented voting control of Silver King at such time) and $3,500,000
in cash, representing the exercise price of the Option. BDTV-I is a
corporation formed by Liberty Media Group and Mr. Diller pursuant to
the BDTV Agreement, in which Liberty Media Group owns over 99% of the
equity and none of the voting power (except for protective rights with
respect to certain fundamental corporate actions) and Mr. Diller owns
less than 1% of the equity and all of the voting power. BDTV-I
exercised the option shortly after its contribution, thereby becoming
the controlling stockholder of Silver King. Such change in control of
Silver King had been approved by the FCC in June 1996, subject,
however, to the condition that the equity interest of Liberty Media
Group in Silver King not exceed 21.37% without the prior approval of
the FCC (the "FCC Order").
(continued)
II-71
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Pursuant to an Agreement and Plan of Exchange and Merger entered into
in August 1996, Silver King acquired Home Shopping Network, Inc.
("HSN") by merger of HSN with a subsidiary of Silver King in December
1996 (the "HSN Merger") where HSN is the surviving corporation and a
subsidiary of Silver King following the HSN Merger. Liberty Media Group
accounted for the HSN Merger as a sale of a portion of its investment
in HSN and accordingly, recorded a pre-tax gain of approximately $47
million. In order to effect the HSN Merger in compliance with the FCC
Order, Liberty Media Group agreed to defer receiving certain shares of
Silver King that would otherwise have become issuable to it in the HSN
Merger until such time as it was permitted to own such shares. As a
result, the HSN Merger was structured so that Liberty Media Group
received (i) 7,809,111 shares of Class B common stock of Silver King,
all of which shares Liberty Media Group contributed to BDTV II INC.
("BDTV-II"), (ii) the contractual right (the "Contingent Right") to be
issued up to an additional 2,591,752 shares of Class B common stock of
Silver King from time to time upon the occurrence of certain events
which would allow Liberty Media Group to own additional shares in
compliance with the FCC Order (including events resulting in the
dilution of Liberty Media Group's percentage equity interest), and
(iii) 739,141 shares of Class B common stock and 17,566,702 shares of
common stock of HSN (representing approximately 19.9% of the equity of
HSN). BDTV-II is a corporation formed by Liberty Media Group and Barry
Diller pursuant to the BDTV Agreement, in which the relative equity
ownership and voting power of Liberty Media Group and Mr. Diller are
substantially the same as their respective equity ownership and voting
power in BDTV-I.
As a result of the HSN Merger, HSN is no longer a subsidiary of Liberty
Media Group and therefore, the financial results of HSN will no longer
be consolidated with the financial results of Liberty Media Group.
Although Liberty Media Group no longer possesses voting control over
HSN, it continues to have an indirect equity interest in HSN through
its ownership of the equity securities of BDTV-I and BDTV-II as well as
a direct interest in HSN which would be exchangeable into shares of
Silver King. Accordingly, HSN, BDTV-I and BDTV-II are accounted for
using the equity method.
Telewest is a company that is currently operating and constructing
cable television and telephone systems in the United Kingdom ("UK").
Telewest was formed on October 3, 1995 upon the merger (the "TeleWest
Merger") of TeleWest Communications plc ("TeleWest Communications")
with SBC (CableComms) (UK). Prior to the TeleWest Merger, the Company
had an effective ownership interest of approximately 36% in TeleWest
Communications. As a result of the TeleWest Merger, the Company
recognized a gain of approximately $165 million (before deducting
deferred income taxes of $58 million), which gain represents the
difference between the Company's recorded cost for TeleWest
Communications and the Company's 27% effective proportionate share of
Telewest's net assets.
Telewest contributed $109 million, $70 million and $43 million of the
Company's share of its affiliates' losses during the years ended
December 31, 1996, 1995 and 1994, respectively. In addition, the
Company has other less significant equity method investments in video
distribution and programming businesses located in the UK, other parts
of Europe, Asia, Latin America and certain other foreign countries. In
the aggregate, such other equity method investments accounted for $79
million, $62 million and $50 million of the Company's share of its
affiliates' losses in 1996, 1995 and 1994, respectively.
(continued)
II-72
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
As a result of TeleWest Communications' November 1994 initial public
offering and the associated dilution of the Company's ownership
interest of TeleWest Communications, the Company recognized a gain
amounting to $161 million (before deducting the related tax expense of
$57 million).
Certain of the Company's affiliates are general partnerships and any
subsidiary of the Company that is a general partner in a general
partnership is, as such, liable as a matter of partnership law for all
debts (other than non-recourse debts) of that partnership in the event
liabilities of that partnership were to exceed its assets.
(5) Investment in Time Warner
-------------------------
At December 31, 1995, TCI owned shares of TBS common stock and shares
of TBS preferred stock that were convertible into TBS common stock. The
Company's total holdings represented an approximate 7.5% voting
interest for those matters which preferred and common voted as a single
class. On October 10, 1996, Time Warner and TBS consummated a merger
(the "TBS/Time Warner Merger") whereby TBS shareholders received 0.75
of a Time Warner common share for each TBS Class A and Class B common
share held, and each holder of TBS Class C preferred stock received
0.80 of a Time Warner common share for each of the 6 shares of TBS
Class B common stock into which each share of Class C preferred stock
could have been converted.
Time Warner, TBS, TCI and Liberty Media Corporation ("Liberty") entered
into an Agreement Containing Consent Order with the Federal Trade
Commission ("FTC") dated August 14, 1996, as amended on September 4,
1996 (the "FTC Consent Decree"). Pursuant to the FTC Consent Decree,
among other things, Liberty agreed to exchange the shares of Time
Warner common stock to be received in the TBS/Time Warner Merger for
shares of a separate series of Time Warner common stock with limited
voting rights (the "TW Exchange Stock"). Holders of the TW Exchange
Stock are entitled to one one-hundredth (l/100th) of a vote for each
share with respect to the election of directors. Holders of the TW
Exchange Stock will not have any other voting rights, except as
required by law or with respect to limited matters, including
amendments of the terms of the TW Exchange Stock adverse to such
holders. Subject to the federal communications laws, each share of the
TW Exchange Stock will be convertible at any time at the option of the
holder on a one-for-one basis for a share of Time Warner common stock.
Holders of TW Exchange Stock are entitled to receive dividends ratably
with the Time Warner common stock and to share ratably with the holders
of Time Warner common stock in assets remaining for common stockholders
upon dissolution, liquidation or winding up of Time Warner.
In connection with the TBS/Time Warner Merger, the Company received
approximately 50.6 million shares of the TW Exchange Stock in exchange
for its TBS holdings. As a result of the TBS/Time Warner Merger, the
Company recognized a pre-tax gain of approximately $1.5 billion in the
fourth quarter of 1996.
At December 31, 1996, the Company's investment in Time Warner, carried
at cost, had an aggregate fair value of approximately $2 billion based
upon the market value of the marketable common stock into which it is
convertible.
(continued)
II-73
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Subject to a number of conditions, including receipt of a ruling from
the Internal Revenue Service ("IRS") that such dividend would be tax
free to the Liberty Media Group stockholders, TCI agreed that it would
distribute in the form of a stock dividend (the "Spin-Off") to the
Liberty Media Group stockholders the stock of a new company ("Spinco")
which would hold the TW Exchange Stock and the business of Southern
Satellite Systems, Inc. ("Southern"), a wholly owned subsidiary of
Liberty Media Group which distributes the TBS SuperStation signal in
the United States and Canada. The level of Liberty Media Group's
ownership interest in Time Warner will be restricted until the Spin-Off
occurs, at which time, such restriction would be eased for Spinco.
If the Spin-Off occurs, certain control stockholders of TCI would
exchange the Spinco common stock they receive for a Spinco convertible
preferred security which would only be entitled to vote on major
corporate transactions involving Spinco.
In connection with the TBS/Time Warner Merger, Liberty and Time Warner
entered into, among other agreements, an agreement providing for the
grant to Time Warner of an option (the "Contract Option") to enter into
a contract with Southern (the "Distribution Contract") pursuant to
which Southern would provide Time Warner with certain uplinking and
distribution services relating to WTBS and would assist Time Warner in
converting WTBS from a superstation into a copyright paid cable
programming service. The Contract Option will be granted no later than
the fifth business day following the earlier of May 31, 1997, the
receipt of a favorable IRS ruling and the determination that the IRS
ruling will not be obtained. On the date of grant, Time Warner will
issue to Southern, in consideration for the Contract Option and certain
noncompetition covenants, an aggregate of 5.0 million shares of TW
Exchange Stock and $66,666,700, payable to Time Warner's option in cash
or TW Exchange Stock. If Time Warner exercises the Contract Option and
enters into the Distribution Contract, Time Warner will be obligated to
make quarterly payments to Southern in an amount which, when added to
Southern's net cash flow, would aggregate approximately $213.3 million
on a present value basis discounted to the effective date of the
Distribution Contract.
(6) Acquisitions
------------
On July 31, 1996, pursuant to certain agreements entered into among
TCIC, a subsidiary of TCI, TCI, Viacom International, Inc. and Viacom,
Inc. ("Viacom"), TCIC acquired all of the common stock of a subsidiary
of Viacom ("Cable Sub") which owned Viacom's cable systems and related
assets (the "Viacom Acquisition").
The transaction was structured as a tax-free reorganization in which
Cable Sub transferred all of its non-cable assets, as well as all of
its liabilities other than current liabilities, to a new subsidiary of
Viacom ("New Viacom Sub"). Cable Sub also transferred to New Viacom Sub
the proceeds (the "Loan Proceeds") of a $1.7 billion loan facility (the
"Loan Facility") arranged by TCIC, TCI and Cable Sub. Following these
transfers, Cable Sub retained cable assets with a value at closing of
approximately $2.326 billion and the obligation to repay the Loan
Proceeds. Neither Viacom nor New Viacom Sub has any obligation with
respect to repayment of the Loan Proceeds.
(continued)
II-74
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Prior to the consummation of the Viacom Acquisition, Viacom offered to
the holders of shares of Viacom Class A Common Stock and Viacom Class B
Common Stock (collectively, "Viacom Common Stock") the opportunity to
exchange (the "Exchange Offer") a portion of their shares of Viacom
Common Stock for shares of Class A Common Stock, par value $100 per
share, of Cable Sub ("Cable Sub Class A Stock"). Immediately following
the completion of the Exchange Offer, TCIC acquired from Cable Sub
shares of Cable Sub Class B Common Stock (the "Share Issuance") for
$350 million (which was used to reduce Cable Sub's obligations under
the Loan Facility). At the time of the Share Issuance, the Cable Sub
Class A Stock received by Viacom stockholders pursuant to the Exchange
Offer automatically converted into 5% Class A Senior Cumulative
Exchangeable Preferred Stock (the "Exchangeable Preferred Stock") of
Cable Sub with a stated value of $100 per share (the "Stated Value").
The Exchangeable Preferred Stock is exchangeable, at the option of the
holder commencing after the fifth anniversary of the date of issuance,
for shares of Series A TCI Group Stock at an exchange rate of 5.447
shares of Series A TCI Group Stock for each share of Exchangeable
Preferred Stock exchanged. The Exchangeable Preferred Stock is subject
to redemption, at the option of Cable Sub, after the fifth anniversary
of the date of issuance, initially at a redemption price of $102.50 per
share and thereafter at prices declining ratably annually to $100 per
share on and after the eighth anniversary of the date of issuance, plus
accrued and unpaid dividends to the date of redemption. The
Exchangeable Preferred Stock is also subject to mandatory redemption on
the tenth anniversary of the date of issuance at a price equal to the
Stated Value per share plus accrued and unpaid dividends. Amounts
payable by Cable Sub in satisfaction of its optional or mandatory
redemption obligations with respect to the Exchangeable Preferred Stock
may be made in cash or, at the election of Cable Sub, in shares of
Series A TCI Group Stock, or in any combination of the foregoing.
The Viacom Acquisition has been accounted for by the purchase method.
Accordingly, the results of operations of Cable Sub have been
consolidated with those of the Company since the date of acquisition,
and the Company recorded Cable Sub's assets and liabilities at fair
value. On a pro forma basis, the Company's revenue, net loss, and net
loss per share of TCI Group Stock would have been increased by $280
million, $55 million and $.08, respectively, for the year ended
December 31, 1996; and revenue, net loss, net loss per share of TCI
Group Stock and net loss per share of TCI Class A Common Stock would
have been increased by $446 million, $115 million, $.07 and $.10,
respectively, for the year ended December 31, 1995 had Cable Sub been
consolidated with the Company on January 1, 1995. The foregoing
unaudited pro forma financial information is based upon historical
results of operations adjusted for acquisition costs and, in the
opinion of management, is not necessarily indicative of the results had
the Company operated Cable Sub since January 1, 1995.
As of January 26, 1995, TCI, TCIC and TeleCable Corporation
("TeleCable") consummated a transaction, whereby TeleCable was merged
into TCIC. The aggregate $1.6 billion purchase price was satisfied by
TCIC's assumption of approximately $300 million of TeleCable's net
liabilities and the issuance to TeleCable's shareholders of
approximately 42 million shares of TCI Class A common stock and 1
million shares of Series D Preferred Stock with an aggregate initial
liquidation value of $300 million (see note 9).
(continued)
II-75
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
On April 25, 1995, TINTA acquired a 51% ownership interest in
Cablevision for a purchase price of $282 million, before liabilities
assumed. The purchase price was paid with cash consideration of $195
million and TINTA's issuance of $87 million principal amount of secured
negotiable promissory notes payable to the selling shareholders. TINTA
has an option during the two-year period ended April 25, 1997 to
increase its ownership interest in Cablevision up to 80% at a cost per
subscriber similar to the initial purchase price, adjusted however for
certain fluctuations in applicable foreign currency exchange rates.
(7) Spin-Off of TCI Satellite Entertainment, Inc.
---------------------------------------------
Through December 4, 1996, the Company had an investment in a direct
broadcast satellite partnership, PRIMESTAR Partners L.P. ("Primestar"),
which the Company accounted for under the equity method. Primestar
provides programming and marketing support to each of its cable
partners who provide satellite television service to their customers.
On December 4, 1996, the Company distributed (the "Satellite Spin-off")
to the holders of shares of TCI Group Stock all of the issued and
outstanding common stock of TCI Satellite Entertainment, Inc.
("Satellite"). At the time of the Satellite Spin-off, Satellite's
assets and operations included the Company's interest in Primestar, the
Company's business of distributing Primestar programming and two
communications satellites. As a result of the Satellite Spin-off,
Satellite's operations are no longer consolidated with the Company's.
In addition, the Satellite Spin-off effected a change in the conversion
rate for each of the Company's equity and debt securities that are
convertible into Series A TCI Group Stock. See notes 8, 9 and 11.
Summarized financial information of Satellite as of and through the
date of the Satellite Spin-off is as follows (amounts in millions):
<TABLE>
<CAPTION>
Financial Position
- ------------------
<S> <C>
Cash, receivables and other assets $ 104
Investment in PRIMESTAR Partners L.P. 32
Property and equipment, net 1,111
-------
$ 1,247
=======
Accounts payable and accrued liabilities $ 60
Due to PRIMESTAR Partners L.P. 458
Due to TCI 324
Equity 405
-------
$ 1,247
=======
Operations
- ----------
Revenue $ 377
Operating expenses (373)
Depreciation (166)
-------
Loss before income tax benefit (162)
Income tax benefit 53
-------
Net loss $ (109)
=======
</TABLE>
(continued)
II-76
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(8) Debt
----
Debt is summarized as follows:
<TABLE>
<CAPTION>
Weighted average December 31,
interest rate at -------------------
December 31, 1996 1996 1995
----------------- -------- -----
amounts in millions
<S> <C> <C>
Debt of subsidiaries:
Notes payable 8.3% $ 9,308 7,713
Bank credit facilities 6.6% 4,813 3,854
Commercial paper 6.1% 638 1,469
Convertible notes (a) 9.5% 43 45
Other debt 124 130
-------- ------
$ 14,926 13,211
======== ======
</TABLE>
(a) These convertible notes, which are stated net of unamortized
discount of $178 million and $186 million at December 31,
1996 and 1995, respectively, mature on December 18, 2021. The
notes require (so long as conversion of the notes has not
occurred) an annual interest payment through 2003 equal to
1.85% of the face amount of the notes. During 1996, certain
of these notes were converted into 1,623,800 shares of Series
A TCI Group Stock and 608,925 shares of Series A Liberty
Group Stock. During 1995 and 1994, certain of these notes
were converted into 3,416 shares and 2,350,000 shares of TCI
Class A common stock, respectively. At December 31, 1996, the
notes were convertible, at the option of the holders, into an
aggregate of 37,083,773 shares of Series A TCI Group Stock
and 13,906,404 shares of Series A Liberty Group Stock (as
adjusted to give effect to the Liberty Group Stock Dividend).
During the year ended December 31, 1996, in order to reduce future
interest costs, the Company redeemed certain notes payable which had an
aggregate principle balance of $904 million and fixed interest rates
ranging from 7.88% to 10.44% (the "Redemption"). In connection with the
Redemption, the Company recognized a loss on early extinguishment of
debt of $62 million. Such loss related to prepayment penalties
amounting to $60 million and the retirement of deferred loan costs.
Also, during the year ended December 31, 1996, certain subsidiaries of
the Company terminated, at such subsidiaries' option, certain revolving
bank credit facilities with aggregate commitments of approximately $2
billion and refinanced certain other bank credit facilities. In
connection with such termination and refinancings, the Company
recognized a loss on early extinguishment of debt of $9 million related
to the retirement of deferred loan costs. At December 31, 1996,
subsidiaries of the Company had approximately $1.8 billion in unused
lines of credit, excluding amounts related to lines of credit which
provide availability to support commercial paper.
The bank credit facilities and various other debt instruments of the
Company's subsidiaries generally contain restrictive covenants which
require, among other things, the maintenance of certain earnings,
specified cash flow and financial ratios (primarily the ratios of cash
flow to total debt and cash flow to debt service, as defined), and
include certain limitations on indebtedness, investments, guarantees,
dispositions, stock repurchases and/or dividend payments.
(continued)
II-77
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
As security for borrowings under one of its bank credit facilities, the
Company has pledged 116,853,195 shares of Series A TCI Group Stock held
by a subsidiary of the Company. As security for borrowings under
another of its credit facilities, TCI has pledged a portion of its Time
Warner common stock.
The fair value of the debt of the Company's subsidiaries is estimated
based on the quoted market prices for the same or similar issues or on
the current rates offered to the Company for debt of the same remaining
maturities. The fair value of debt, which has a carrying value of
$14,926 million, was $15,523 million at December 31, 1996.
In order to achieve the desired balance between variable and fixed rate
indebtedness, the Company has entered into various interest rate
exchange agreements pursuant to which it (i) pays fixed interest rates
(the "Fixed Rate Agreements") ranging from 7.2% to 9.3% and receives
variable interest rates on notional amounts of $310 million at December
31, 1996 and (ii) pays variable interest rates (the "Variable Rate
Agreements") and receives fixed interest rates ranging from 4.8% to
7.4% on notional amounts of $1,750 million at December 31, 1996. During
the years ended December 31, 1996, 1995 and 1994, the Company's net
payments pursuant to the Fixed Rate Agreements were $14 million, $13
million and $26 million, respectively; and the Company's net receipts
(payments) pursuant to the Variable Rate Agreements were $15 million,
(less than $1 million), and $36 million, respectively. During the year
ended December 31, 1996, the Company terminated certain Variable Rate
Agreements with an aggregate notional amount of $700 million. The
Company received $16 million upon such terminations. After giving
effect to the Company's interest rate exchange agreements,
approximately 49% of the Company's indebtedness bears interest at fixed
rates.
The Company's Fixed Rate Agreements and Variable Rate Agreements expire
as follows (amounts in millions, except percentages):
<TABLE>
<CAPTION>
Fixed Rate Agreements Variable Rate Agreements
------------------------------------------- ------------------------------------------------
Expiration Interest Rate Notional Expiration Interest Rate Notional
Date To Be Paid Amount Date To Be Received Amount
---------- ------------- -------- ---------- -------------- --------
<S> <C> <C> <C> <C> <C>
October 1997 7.2%-9.3% $ 80 April 1997 7.0% $ 200
December 1997 8.7% 230 September 1998 4.8%-5.4% 450
------ April 1999 7.4% 50
$ 310 February 2000 5.8%-6.6% 300
====== March 2000 5.8%-6.0% 675
September 2000 5.1% 75
------
$1,750
======
</TABLE>
The Company is exposed to credit losses for the periodic settlements of
amounts due under these interest rate exchange agreements in the event
of nonperformance by the other parties to the agreements. However, the
Company does not anticipate that it will incur any material credit
losses because it does not anticipate nonperformance by the
counterparties.
(continued)
II-78
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The fair value of the interest rate exchange agreements is the
estimated amount that the Company would pay or receive to terminate the
agreements at December 31, 1996, taking into consideration current
interest rates and assuming the current creditworthiness of the
counterparties. At December 31, 1996, the Company would be required to
pay an estimated $15 million to terminate the Variable Rate Agreements
and an estimated $7 million to terminate the Fixed Rate Agreements.
Certain of TCI's subsidiaries are required to maintain unused
availability under bank credit facilities to the extent of outstanding
commercial paper. Also, certain of TCI's subsidiaries pay fees ranging
from 1/4% to 1/2% per annum on the average unborrowed portion of the
total amount available for borrowings under bank credit facilities.
Annual maturities of debt for each of the next five years are as
follows (amounts in millions):
1997 $1,418*
1998 490
1999 721
2000 766
2001 1,079
* Includes $638 million of commercial paper.
(9) Redeemable Preferred Stocks
---------------------------
The conversion rates identified below for the redeemable preferred
stocks that are convertible into Series A TCI Group Stock were
adjusted, as applicable, on December 4, 1996 as a result of the
Satellite Spin-off. See note 7. The conversion rates for the redeemable
preferred stocks that are convertible into Series A Liberty Group Stock
have been adjusted to give effect to the Liberty Group Stock Dividend.
See note 1.
Convertible Preferred Stock, Series C. TCI issued 70,575 shares of a
series of TCI Series Preferred Stock designated "Convertible Preferred
Stock, Series C," par value $.01 per share, as partial consideration
for an acquisition by TCI. There were 80,000 shares of Series C
Preferred Stock authorized and 70,575 shares outstanding at December
31, 1996.
Each share of Series C Preferred Stock is convertible, at the option of
the holders, into 116.24 shares of Series A TCI Group Stock and 37
shares of Series A Liberty Group Stock, subject to anti-dilution
adjustments. The dividend, liquidation and redemption features of the
Series C Preferred Stock will be determined by reference to the
liquidation value of the Series C Preferred Stock, which as of any date
of determination is equal, on a per share basis, to the sum of (i)
$2,375, plus (ii) all dividends accrued on such share through the
dividend payment date on or immediately preceding such date of
determination to the extent not paid on or before such date, plus
(iii), for purposes of determining liquidation and redemption payments,
all unpaid dividends accrued on the sum of clauses (i) and (ii) above,
to such date of determination.
(continued)
II-79
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Subject to the prior preferences and other rights of any class or
series of TCI preferred stock ranking pari passu with the Series C
Preferred Stock, the holders of Series C Preferred Stock are entitled
to receive and, subject to any prohibition or restriction contained in
any instrument evidencing indebtedness of TCI, TCI is obligated to pay
preferential cumulative cash dividends out of funds legally available
therefor. Dividends accrue cumulatively at an annual rate of 5-1/2% of
the liquidation value per share, whether or not such dividends are
declared or funds are legally or contractually available for payment of
dividends, except that if TCI fails to redeem shares of Series C
Preferred Stock required to be redeemed on a redemption date, dividends
will thereafter accrue cumulatively at an annual rate of 15% of the
liquidation value per share. Accrued dividends are payable quarterly on
January 1, April 1, July 1 and October 1 of each year, commencing on
the first dividend payment date after the issuance of the Series C
Preferred Stock. Dividends not paid on any dividend payment date will
be added to the liquidation value on such date and remain a part
thereof until such dividends and all dividends accrued thereon are paid
in full. Dividends accrue on unpaid dividends at the rate of 5-1/2% per
annum, unless such dividends remain unpaid for two consecutive quarters
in which event such rate will increase to 15% per annum. The Series C
Preferred Stock ranks prior to the Series A TCI Group Stock, Series A
Liberty Group Stock and Class B Preferred Stock and pari passu with the
Series F Preferred Stock with respect to the declaration and payment of
dividends.
Upon the dissolution, liquidation or winding up of TCI, holders of the
Series C Preferred Stock will be entitled to receive from the assets of
TCI available for distribution to stockholders an amount in cash, per
share, equal to the liquidation value. The Series C Preferred Stock
will rank prior to the TCI common stock and Class B Preferred Stock and
pari passu with the Series F Preferred Stock as to any such
distributions.
The Series C Preferred Stock is subject to optional redemption at any
time after the seventh anniversary of its issuance, in whole or in
part, by TCI at a redemption price, per share, equal to the then
liquidation value of the Series C Preferred Stock. Subject to the
rights of any other class or series of the Company's preferred stock
ranking pari passu with the Series C Preferred Stock, the Series C
Preferred Stock is required to be redeemed by the Company at any time
after such seventh anniversary at the option of the holder, in whole or
in part (provided that the aggregate liquidation value of the shares to
be redeemed is in excess of $1 million), in each case at a redemption
price, per share, equal to the liquidation value.
(continued)
II-80
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
For so long as any dividends are in arrears on the Series C Preferred
Stock or any class or series of TCI preferred stock ranking pari passu
with the Series C Preferred Stock and until all dividends accrued up to
the immediately preceding dividend payment date on the Series C
Preferred Stock and such parity stock shall have been paid or declared
and set apart so as to be available for payment in full thereof and for
no other purpose, TCI may not redeem or otherwise acquire any shares of
Series C Preferred Stock, any such parity stock or any class or series
of its preferred stock ranking junior (including the TCI common stock
and the Series C Preferred Stock) unless all then outstanding shares of
Series C Preferred Stock and such parity stock are redeemed. If TCI
fails to redeem shares of Series C Preferred Stock required to be
redeemed on a redemption date, and until all such shares are redeemed
in full, TCI may not redeem any such parity stock or junior stock, or
otherwise acquire any shares of such stock or Series C Preferred Stock.
Nothing contained in the two immediately preceding sentences shall
prevent TCI from acquiring (i) shares of Series C Preferred Stock and
any such parity stock pursuant to a purchase or exchange offer made to
holders of all outstanding shares of Series C Preferred Stock and such
parity stock, if (a) as to holders of all outstanding shares of Series
C Preferred Stock, the terms of the purchase or exchange offer for all
such shares are identical, (b) as to holders for all outstanding shares
of a particular series or class of parity stock, the terms of the
purchase or exchange offer for all such shares are identical and (c) as
among holders of all outstanding shares of Series C Preferred Stock and
parity stock, the terms of each purchase or exchange offer are
substantially identical relative to the respective liquidation prices
of the shares of Series C Preferred Stock and each series or class of
such parity stock, or (ii) shares of Series C Preferred Stock, parity
stock or junior stock in exchange for, or through the application of
the proceeds of the sale of, shares of junior stock.
The Series C Preferred Stock is subject to restrictions on transfer
although it has certain customary registration rights with respect to
the underlying shares of TCI Group and Liberty Group Stock. The Series
C Preferred Stock may vote on all matters submitted to a vote of the
holders of the TCI common stock, has one vote for each share of TCI
Group and Liberty Group Stock into which the shares of Series C
Preferred Stock are converted for such purpose, and may vote as a
single class with the TCI common stock. The Series C Preferred Stock
has no other voting rights except as required by the Delaware General
Corporation Law ("DGCL") and except that the consent of the holders of
record of shares representing at least two-thirds of the liquidation
value of the outstanding shares of the Series C Preferred Stock is
necessary to (i) amend the designation, rights, preferences and
limitations of the Series C Preferred Stock as set forth in the TCI
Charter and (ii) to create or designate any class or series of TCI
preferred stock that would rank prior to the Series C Preferred Stock.
Convertible Preferred Stock, Series D. The Company issued 1,000,000
shares of a series of TCI Series Preferred Stock designated
"Convertible Preferred Stock, Series D", par value $.01 per share, as
partial consideration for the merger between TCIC and TeleCable (see
note 6). At December 31, 1996, there were 997,222 shares of Series D
Preferred Stock outstanding.
(continued)
II-81
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The holders of the Series D Preferred Stock shall be entitled to
receive, when and as declared by the Board out of unrestricted funds
legally available therefor, cumulative dividends, in preference to
dividends on any stock that ranks junior to the Series D Preferred
Stock (currently the TCI Group Stock, the Liberty Group Stock and the
Class B Preferred Stock), that shall accrue on each share of Series D
Preferred stock at the rate of 5-1/2% per annum of the liquidation
value ($300 per share). Dividends are cumulative, and in the event that
dividends are not paid in full on two consecutive dividend payment
dates or in the event that TCI fails to effect any required redemption
of Series D Preferred Stock, accrue at the rate of 10% per annum of the
liquidation value. The Series D Preferred Stock ranks on parity with
the Series C Preferred Stock and the Series F Preferred Stock.
Each share of Series D Preferred Stock is convertible into 10 shares of
Series A TCI Group Stock and 3.5 shares of Series A Liberty Group
Stock, subject to adjustment upon certain events specified in the
certificate of designation establishing Series D Preferred Stock. In
addition to the aforementioned shares of TCI common stock, holders of
Series D Preferred Stock are entitled to one share of Satellite common
stock for each share of Series D Preferred Stock converted. Such shares
of Satellite common stock represent the number of shares of Satellite
common stock that they would have received had they converted their
Series D Preferred Stock into TCI Group Stock prior to the Satellite
Spin-off. To the extent any cash dividends are not paid on any dividend
payment date, the amount of such dividends will be deemed converted
into shares of TCI common stock at a conversion rate equal to 95% of
the then current market price of common stock, and upon issuance of
common stock to holders of Series D Preferred Stock in respect of such
deemed conversion, such dividend will be deemed paid for all purposes.
Shares of Series D Preferred Stock are redeemable for cash at the
option of the holder at any time after the tenth anniversary of the
issue date at a price equal to the liquidation value in effect as of
the date of the redemption. Shares of Series D Preferred Stock may also
be redeemed for cash at the option of TCI after the fifth anniversary
of the issue date at such redemption price or after the third
anniversary of the issue date if the market value per share exceeds
certain defined levels for periods specified in the certificate of
designation.
If TCI fails to effect any required redemption of Series D Preferred
Stock, the holders thereof will have the option to convert their shares
of Series D Preferred Stock into common stock at a conversion rate of
95% of the then current market value of common stock, provided that
such option may not be exercised unless the failure to redeem continues
for more than a year.
Except as required by law, holders of Series D Preferred Stock are not
entitled to vote on any matters submitted to a vote of the stockholders
of TCI.
(continued)
II-82
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Convertible Redeemable Participating Preferred Stock, Series F. The
Company is authorized to issue 500,000 shares of Series F Preferred
Stock, par value $.01 per share. Subsidiaries of TCI hold all the
issued and outstanding shares (278,307 shares). Immediately prior to
the record date for the Distribution, the Company caused each of its
subsidiaries holding Subsidiary Shares to exchange such shares for
shares of Series F Preferred Stock having an aggregate value of not
less than that of the Subsidiary Shares so exchanged. Subsidiaries of
TCI exchanged all of the Subsidiary Shares for 355,141 shares of Series
F Preferred Stock. Subsequent to such exchange, a holder of 78,077
shares of Series F Preferred Stock converted its holdings into
100,524,364 shares of Series A TCI Group Stock.
Each holder of Series F Preferred Stock has the right to receive upon
conversion 1,496.65 shares of Series A TCI Group Stock. The
anti-dilution provisions of the Series F Preferred Stock provide that
the conversion rate of the Series F Preferred Stock will be adjusted by
increasing the number of shares of Series A TCI Group Stock issuable
upon conversion in the event of any non-cash dividend or distribution
of the Series A TCI Group Stock to give effect to the value of the
securities, assets or other property so distributed; however, no such
adjustment shall entitle the holder to receive the actual security,
asset or other property so distributed upon the conversion of shares of
Series F Preferred Stock.
The holders of the Series F Preferred Stock are entitled to
participate, on an as-converted basis, with the holders of the Series A
TCI Group Stock, with respect to any cash dividends or distribution
declared and paid on the Series A TCI Group Stock. Dividends or
distribution on the Series A TCI Group Stock which are not paid in cash
would result in the adjustment of the applicable conversion rate as
described above.
Upon the dissolution, liquidation or winding up of the Company, holders
of the Series F Preferred Stock will be entitled to receive from the
assets of the Company available for distribution to stockholders an
amount, in cash or property or a combination thereof, per share of
Series F Preferred Stock, equal to the sum of (x) $.01 and (y) the
amount to be distributed per share of Series A TCI Group Stock in such
liquidation, dissolution or winding up multiplied by the applicable
conversion rate of a share of Series F Preferred Stock.
The Series F Preferred Stock is subject to optional redemption by the
Company at any time after its issuance, in whole or in party, at a
redemption price, per share, equal to the issue price of a share of
Series F Preferred Stock (as adjusted in respect of stock splits,
reverse splits and other events affecting the shares of Series F
Preferred Stock), plus any dividends which have been declared but are
unpaid as of the date fixed for such redemption. The Company may elect
to pay the redemption price (or designated portion thereof) of the
shares of Series F Preferred Stock called for redemption by issuing to
the holder thereof, in respect of its shares to be redeemed, a number
of shares of Series A TCI Group Stock equal to the aggregate redemption
price (or designated portion thereof) of such shares divided by the
average of the last sales prices of the Series A TCI Group Stock for a
period specified, and subject to the adjustments described, in the
certificate of designation establishing the Series F Preferred Stock.
(continued)
II-83
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Redeemable Convertible TCI Group Preferred Stock, Series G ("Series G
Preferred Stock") and Redeemable Convertible Liberty Media Group
Preferred Stock, Series H ("Series H Preferred Stock"). In January,
1996, TCI issued 7,259,380 shares of a series of TCI Series Preferred
Stock designated "Redeemable Convertible TCI Group Preferred Stock,
Series G" and 7,259,380 shares of a series of TCI Series Preferred
Stock designated "Redeemable Convertible Liberty Media Group Preferred
Stock, Series H" as consideration for an acquisition. At December 31,
1996, there were 6,695,427 shares of each of Series G Preferred Stock
and Series H Preferred Stock outstanding.
The initial liquidation value for the Series G Preferred Stock and
Series H Preferred Stock is $21.60 per share and $5.40 per share,
respectively, subject in both cases, to increase in an amount equal to
aggregate accrued but unpaid dividends, if any. Dividends will begin to
accrue on the Series G and Series H Preferred Stock on the first
anniversary of issuance of the Series G and Series H Preferred Stock,
and will thereafter be payable semi-annually commencing August 1, 1997,
at the rate of 4% per annum on the liquidation value. Any dividends
paid on the Series G and Series H Preferred Stock may be paid, at TCI's
election, in cash or shares of TCI Group Stock. Additional dividends
will accrue on unpaid dividends initially at a rate of 4% per annum.
The dividend rate on dividends that remain unpaid for six months will
increase to 8.625% per annum.
Each share of Series G Preferred Stock is convertible at the option of
the holder at any time prior to the close of business on the last
business day prior to redemption into 1.19 shares of Series A TCI Group
Stock and each share of Series H Preferred Stock is convertible at any
time prior to the close of business on the last business day prior to
redemption into .2625 shares of Series A Liberty Group Stock. However,
the shares of Series A Liberty Group Stock issuable upon conversion of
the Series H Preferred Stock shall be adjusted to provide for the
Liberty Group Stock Dividend. The conversion rights of Series G and
Series H Preferred Stock are subject to adjustment in certain
circumstances.
Among other such adjustments, if the Liberty Group Stock, or any other
redeemable capital stock of TCI into which either series of Preferred
Stock may be convertible ("Redeemable Capital Stock"), is redeemed in
full by TCI (the "Redemption Event"), then, except as otherwise
described below, the shares of such Series G and Series H Preferred
Stock will thereafter be convertible into the kind and amount of
consideration that would have been received in such Redemption Event by
a holder of the number of shares of Redeemable Capital Stock that would
have been issuable upon conversion of such shares of Series G and
Series H Preferred Stock, if they had been converted in full
immediately prior to such Redemption Event.
(continued)
II-84
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
However, if any series of Redeemable Capital Stock into which a series
of Series G or Series H Preferred Stock is then convertible is redeemed
in full by TCI in exchange for securities of another issuer
("Redemption Securities"), TCI may elect to provide the holders of such
Series G or Series H Preferred Stock with the right to exchange such
Series G or Series H Preferred Stock, concurrently with the Redemption
Event, for preferred stock of such other issuer ("Mirror Preferred
Stock"). Such Mirror Preferred Stock shall be convertible into
Redemption Securities and shall otherwise have terms and conditions
comparable to the Series G or Series H Preferred Stock exchanged. If
TCI provides such an exchange right, any holder that does not then
choose to participate in such exchange will continue to hold such
Series G or Series H Preferred Stock but such holder will lose the
conversion right with respect to the Redeemable Capital Stock redeemed
in the Redemption Event and will not have any right to receive
Redemption Securities in lieu thereof. A holder that participates in
such exchange will receive Mirror Preferred Stock convertible into
Redemption Securities, but will no longer hold the Series G or Series H
Preferred Stock so exchanged.
An alternative provision will apply if, at the time of exercise of any
such exchange right provided by TCI, the holder of the applicable
series of Series G or Series H Preferred Stock would be entitled to
receive on conversion any property in addition to the Redeemable
Capital Stock being redeemed. In that case, holders that choose to
participate in the exchange will receive both Mirror Preferred Stock
issued by the issuer of the Redemption Securities of the other issuer
and a new preferred stock of TCI convertible into such additional
property. In such event, the Mirror Preferred Stock and such new TCI
preferred stock will have a combined liquidation value equal to the
liquidation value of the Series G or Series H Preferred Stock exchanged
and will otherwise have terms and conditions comparable to such Series
G or Series H Preferred Stock.
The Series G and Series H Preferred Stock are redeemable at TCI's
option, in whole or in part, any time on or after February 1, 2001. The
Series G and Series H Preferred Stock will be redeemable in full on
February 1, 2016, to the extent then outstanding. In all cases, the
redemption price per share will be the liquidation value thereof,
including the amount of any accrued but unpaid dividends thereon, to
and including the redemption date.
The Series G and Series H Preferred Stock will rank prior to TCI common
stock and the TCI Class B Preferred Stock and pari passu with all other
currently outstanding classes and series of TCI preferred stock with
respect to the declaration and payment of dividends and in liquidation.
The Series G and Series H Preferred Stock will vote in any general
election of directors of TCI and will have one vote per share for such
purposes and will vote as a single class with the TCI common stock, the
TCI Class B Preferred Stock and any other class or series of TCI
Preferred Stock entitled to vote in any general election of directors.
The Series G and Series H Preferred Stock will have no other voting
rights except as required by the DGCL.
II-85
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(10) Company-Obligated Mandatorily Redeemable Preferred Securities of
----------------------------------------------------------------
Subsidiary Trusts Holding Solely Subordinated Debt Securities of TCIC
---------------------------------------------------------------------
In January 1996, TCI Communications Financing I ("Trust I"), an
indirect wholly-owned subsidiary of the Company, issued $16 million in
common securities to TCIC, and issued $500 million of 8.72% Trust
Originated Preferred SecuritiesSM (the "Trust I Preferred Securities"
and together with the common securities, the "Trust I Securities") to
the public. Trust I exists for the exclusive purposes of issuing Trust
I Securities and investing the proceeds thereof into an aggregate
principal amount of $516 million of 8.72% Subordinated Deferrable
Interest Notes due January 31, 2045 (the "8.72% Subordinated Debt
Securities") of TCIC. The 8.72% Subordinated Debt Securities are
unsecured obligations of TCIC and are subordinate and junior in right
of payment to certain other indebtedness of the Company. Upon
redemption of the 8.72% Subordinated Debt Securities, the Trust I
Preferred Securities will be mandatorily redeemable. TCIC effectively
provides a full and unconditional guarantee of Trust I's obligations
under the Trust I Preferred Securities.
In May 1996, TCI Communications Financing II ("Trust II"), an indirect
wholly-owned subsidiary of the Company, issued $16 million in common
securities to TCIC, and issued $500 million of 10% Trust Preferred
Securities (the "Trust II Preferred Securities" and together with the
common securities, the "Trust II Securities") to the public. Trust II
exists for the exclusive purposes of issuing Trust II Securities and
investing the proceeds thereof into an aggregate principal amount of
$516 million of 10% Subordinated Deferrable Interest Notes due May 31,
2045 (the "10% Subordinated Debt Securities") of TCIC. The 10%
Subordinated Debt Securities are unsecured obligations of TCIC and are
subordinate and junior in right of payment to certain other
indebtedness of the Company. Upon redemption of the 10% Subordinated
Debt Securities, the Trust II Preferred Securities will be mandatorily
redeemable. TCIC effectively provides a full and unconditional
guarantee of Trust II's obligations under the Trust II Preferred
Securities.
The Trust I and Trust II Preferred Securities are presented together in
a separate line item in the accompanying consolidated balance sheet
captioned "Company-obligated mandatorily redeemable preferred
securities of subsidiary trusts holding solely subordinated debt
securities of TCI Communications, Inc." Dividends accrued on the Trust
I and Trust II Preferred Securities are included in minority interests
in losses (earnings) of consolidated subsidiaries in the accompanying
consolidated statements of operations.
(11) Stockholders' Equity
--------------------
Common Stock
------------
The Series A TCI Group Stock and Series A Liberty Group Stock each have
one vote per share, and the Series B TCI Group Stock and Series B
Liberty Group Stock each have ten votes per share. Each share of Series
B TCI Group Stock is convertible, at the option of the holder, into one
share of Series A TCI Group Stock, and each share of Series B Liberty
Group Stock is convertible, at the option of the holder, into one share
of Series A Liberty Group Stock. See note 1.
(continued)
II-86
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The rights of holders of the TCI Group Stock upon liquidation of TCI
are based upon the ratio of the aggregate market capitalization, as
defined, of the TCI Group Stock to the aggregate market capitalization,
as defined, of the TCI Group Stock and the Liberty Group Stock.
Similarly, the rights of holders of the Liberty Group Stock upon
liquidation of TCI are based upon the ratio of the aggregate market
capitalization, as defined, of the Liberty Group Stock to the aggregate
market capitalization, as defined, of the Liberty Group Stock and the
TCI Group Stock.
Employee Benefit Plans
----------------------
The Company has several employee stock purchase plans (the "Plans") to
provide employees an opportunity for ownership in the Company and to
create a retirement fund. Terms of the Plans generally provide for
employees to contribute up to 10% of their compensation to a trust for
investment in TCI Group Stock and Liberty Media Group Stock. The
Company, by annual resolution of the Board, generally contributes up to
100% of the amount contributed by employees. Certain of the Company's
subsidiaries have their own employee benefit plans. Contributions to
all plans aggregated $35 million, $28 million and $21 million for 1996,
1995 and 1994, respectively.
Preferred Stock
---------------
Class A Preferred Stock. The Company is authorized to issue 700,000
shares of Class A Preferred Stock, par value $.01 per share.
Subsidiaries of TCI held all of the issued and outstanding shares of
such stock, amounting to 592,797 shares. The holders of the Class A
Preferred Stock exchanged such Subsidiary Shares for shares of Series F
Preferred Stock immediately prior to the record date of the
Distribution. See note 1.
Class B 6% Cumulative Redeemable Exchangeable Junior Preferred Stock.
The Company is authorized to issue 1,675,096 shares of Class B
Preferred Stock and 1,620,026 of such shares are issued and
outstanding.
Dividends accrue cumulatively (but without compounding) at an annual
rate of 6% of the stated liquidation value of $100 per share (the
"Stated Liquidation Value"), whether or not such dividends are declared
or funds are legally available for payment of dividends. Accrued
dividends will be payable annually on March 1 of each year (or the next
succeeding business day if March 1 does not fall on a business day),
and, in the sole discretion of the Board, may be declared and paid in
cash, in shares of Series A TCI Group Stock or in any combination of
the foregoing. Accrued dividends not paid as provided above on any
dividend payment date will accumulate and such accumulated unpaid
dividends may be declared and paid in cash, shares of Series A TCI
Group Stock or any combination thereof at any time (subject to the
rights of any senior stock and, if applicable, to the concurrent
satisfaction of any dividend arrearages on any class or series of TCI
preferred stock ranking on a parity with the Class B Preferred Stock
with respect to dividend rights) with reference to any regular dividend
payment date, to holders of record of Class B Preferred Stock as of a
special record date fixed by the Board (which date may not be more than
45 days nor less than 10 days prior to the date fixed for the payment
of such accumulated unpaid dividends). The Class B Preferred Stock
ranks junior to the Series F Preferred Stock with respect to the
declaration and payment of dividends.
(continued)
II-87
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
If all or any portion of a dividend payment is to be paid through the
issuance and delivery of shares of Series A TCI Group Stock, the number
of such shares to be issued and delivered will be determined by
dividing the amount of the dividend to be paid in shares of Series A
TCI Group Stock by the Average Market Price of the Series A TCI Group
Stock. For this purpose, "Average Market Price" means the average of
the daily last reported sale prices (or, if no sale price is reported
on any day, the average of the high and low bid prices on such day) of
a share of Series A TCI Group Stock for the period of 20 consecutive
trading days ending on the tenth trading day prior to the regular
record date or special record date, as the case may be, for the
applicable dividend payment.
In the event of any liquidation, dissolution or winding up of TCI, the
holders of Class B Preferred Stock will be entitled, after payment of
preferential amounts on any class or series of stock ranking prior to
the Class B Preferred Stock with respect to liquidating distributions,
to receive from the assets of TCI available for distribution to
stockholders an amount in cash or property or a combination thereof,
per share, equal to the Stated Liquidation Value thereof, plus all
accumulated and accrued but unpaid dividends thereon to and including
the redemption date. TCI does not have any mandatory obligation to
redeem the Class B Preferred Stock as of any fixed date, at the option
of the holders or otherwise.
Subject to the prior preferences and other rights of any class or
series of TCI preferred stock, the Class B Preferred Stock will be
exchangeable at the option of TCI in whole but not in part at any time
for junior subordinated debt securities of TCI ("Junior Exchange
Notes"). The Junior Exchange Notes will be issued pursuant to an
indenture (the "Indenture"), to be executed by TCI and a qualified
trustee to be chosen by TCI.
If TCI exercises its optional exchange right, each holder of
outstanding shares of Class B Preferred Stock will be entitled to
receive in exchange therefor newly issued Junior Exchange Notes of a
series authorized and established for the purpose of such exchange, the
aggregate principal amount of which will be equal to the aggregate
Stated Liquidation Value of the shares of Class B Preferred Stock so
exchanged by such holder, plus all accumulated and accrued but unpaid
dividends thereon to and including the exchange date. The Junior
Exchange Notes will be issuable only in principal amounts of $100 or
any integral multiple thereof and a cash adjustment will be paid to the
holder for any excess principal that would otherwise be issuable. The
Junior Exchange Notes will mature on the fifteenth anniversary of the
date of issuance and will be subject to earlier redemption at the
option of TCI, in whole or in part, for a redemption price equal to the
principal amount thereof plus accrued but unpaid interest. Interest
will accrue, and be payable annually, on the principal amount of the
Junior Exchange Notes at a rate per annum to be determined prior to
issuance by adding a spread of 215 basis points to the "Fifteen Year
Treasury Rate" (as defined in the Indenture). Interest will accrue on
overdue principal at the same rate, but will not accrue on overdue
interest.
The Junior Exchange Notes will represent unsecured general obligations
of TCI and will be subordinated in right of payment to all Senior Debt
(as defined in the Indenture). Accordingly, holders of Class B
Preferred Stock who receive Junior Exchange Notes in exchange therefor
may have difficulty selling such Notes.
(continued)
II-88
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
For so long as any dividends are in arrears on the Class B Preferred
Stock or any class or series of TCI preferred stock ranking pari passu
with the Class B Preferred Stock which is entitled to payment of
cumulative dividends prior to the redemption, exchange, purchase or
other acquisition of the Class B Preferred Stock, and until all
dividends accrued up to the immediately preceding dividend payment date
on the Class B Preferred Stock and such parity stock shall have been
paid or declared and set apart so as to be available for payment in
full thereof and for no other purpose, neither TCI nor any subsidiary
thereof may redeem, exchange, purchase or otherwise acquire any shares
of Class B Preferred Stock, any such parity stock or any class or
series of its capital stock ranking junior to the Class B Preferred
Stock (including the TCI common stock), or set aside any money or
assets for such purpose, unless all of the outstanding shares of Class
B Preferred Stock and such parity stock are redeemed. If TCI fails to
redeem or exchange shares of Class B Preferred Stock on a date fixed
for redemption or exchange, and until such shares are redeemed or
exchanged in full, TCI may not redeem or exchange any parity stock or
junior stock, declare or pay any dividend on or make any distribution
with respect to any junior stock or set aside money or assets for such
purpose and neither TCI nor any subsidiary thereof may purchase or
otherwise acquire any Class B Preferred Stock, parity stock or junior
stock or set aside money or assets for any such purpose. The failure of
TCI to pay any dividends on any class or series of parity stock or to
redeem or exchange on any date fixed for redemption or exchange any
shares of Class B Preferred Stock shall not prevent TCI from (i) paying
any dividends on junior stock solely in shares of junior stock or the
redemption purchase or other acquisition of junior stock solely in
exchange for (together with cash adjustment for fractional shares, if
any) or (but only in the case of a failure to pay dividends on any
parity stock) through the application of the proceeds from the sale of,
shares of junior stock; or (ii) the payment of dividends on any parity
stock solely in shares of parity stock and/or junior stock or the
redemption, exchange, purchase or other acquisition of Class B
Preferred Stock or parity stock solely in exchange for (together with a
cash adjustment for fractional shares, if any), or (but only in the
case of failure to pay dividends on any parity stock) through the
application of the proceeds from the sale of, parity stock and/or
junior stock.
The Class B Preferred Stock will vote in any general election of
directors, will have one vote per share for such purpose and will vote
as a single class with the TCI common stock and any class or series of
TCI preferred stock entitled to vote in any general election of
directors. The Class B Preferred Stock will have no other voting rights
except as required by the DGCL.
Series Preferred Stock. The TCI Series Preferred Stock is issuable,
from time to time, in one or more series, with such designations,
preferences and relative participating, option or other special rights,
qualifications, limitations or restrictions thereof, as shall be stated
and expressed in a resolution or resolutions providing for the issue of
such series adopted by the Board. The Company is authorized to issue
50,000,000 shares of Series Preferred Stock.
All shares of any one series of the TCI Series Preferred Stock are
required to be alike for every particular and all shares are required
to rank equally and be identical in all respects, except insofar as
they may vary with respect to matters which the Board is expressly
authorized by the TCI Charter to determine in the resolution or
resolutions proving for the issue of any series of the TCI Series
Preferred Stock.
(continued)
II-89
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Redeemable Convertible Preferred Stock, Series E. The Company is
authorized to issue 400,000 shares of Redeemable Convertible Preferred
Stock, Series E, par value $.01. Subsidiaries of TCI held all of the
issued and outstanding shares of such stock, amounting to 246,402
shares. The holders of the Series E Preferred Stock exchanged such
Subsidiary Shares for shares of Series F Preferred Stock immediately
prior to the record date of the Distribution.
Stock Options
-------------
In 1994, the Company adopted the Tele-Communications, Inc. 1994 Stock
Incentive Plan (the "1994 Plan"). The Plan provided for awards to be
made in respect of a maximum of 16 million shares of TCI Class A common
stock. Awards may be made as grants of stock options, stock
appreciation rights, restricted shares, stock units or any combination
thereof.
The 1994 Plan was adjusted to provide that the number and type of
shares subject to future awards consists of a number of shares of
Series A TCI Group Stock equal to the number of shares of Class A
common stock subject to future awards immediately prior to the
Distribution and a number of shares of Series A Liberty Group Stock
equal to one-fourth of the number of shares of Class A common stock
subject to future awards immediately prior to Distribution. Following
the Distribution, the Compensation Committee of TCI may in its
discretion grant awards, including awards of options on, or stock
appreciation rights respecting, shares of Series A TCI Group Stock,
Series A Liberty Group Stock, or combinations thereof, in such amounts
and types as it determines in accordance with the terms of the 1994
Plan, as adjusted.
In 1995, the Company adopted the Tele-Communications, Inc. 1995
Employee Stock Incentive Plan (the "1995 Plan"). In addition, the
Company has established the Tele-Communications, Inc. 1996 Stock
Incentive Plan (the "1996 Plan" and together with the 1994 Plan and the
1995 Plan, the "Incentive Plans") which was approved by stockholders at
the TCI 1996 annual meeting. The 1996 Plan provides (i) for stock-based
awards to be made in respect of a maximum of 16 million shares of
Series A TCI Group Stock and a maximum of 6 million shares of Series A
Liberty Group Stock (subject to certain adjustments described below)
and (ii) for cash awards in amounts determined by the TCI compensation
committee. Series A TCI Group Stock and Series A Liberty Group Stock
shall be hereinafter collectively referred to as the "Common Stock".
Awards may be made as grants of stock options ("Options"), stock
appreciation rights ("SARs"), restricted shares ("Restricted Shares"),
stock units ("Stock Units"), performance awards ("Performance Awards"),
or any combination thereof (collectively, "Awards"). Shares in respect
of which Awards are made may be either authorized but unissued shares
of Common Stock or issued shares reacquired by the Company, including
shares purchased in the open market. Shares of Common Stock that are
subject to Awards that expire, terminate or are annulled for any reason
without having been exercised (or, with respect to Tandem SARs deemed
exercised, by virtue of the exercise of a related Option), or are
Restricted Shares or Stock Units that are forfeited prior to becoming
vested, or are subject to Awards of SAR's that are exercised for cash,
will return to the pool of such shares available for grant under the
1996 Plan.
(continued)
II-90
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
In connection with the Distribution, each holder of an outstanding
option or stock appreciation right received an additional option or
stock appreciation right, as applicable, covering a number of shares of
Series A Liberty Group Stock equal to one-fourth of the number of
shares of Class A common stock theretofore subject to the outstanding
option or stock appreciation right, and the outstanding option or stock
appreciation right would continue in effect as an option or stock
appreciation right covering the same number of shares of Series A TCI
Group Stock (as redesignated) that were theretofore subject to the
option or stock appreciation right. The aggregate pre-adjustment strike
price of the outstanding options or stock appreciation rights was
allocated between the outstanding options or stock appreciation rights
and the newly issued options or stock appreciation rights in a ratio
determined by the Compensation Committee. The following descriptions of
stock options and/or stock appreciation rights have been adjusted to
reflect such change.
Awards of Series A TCI Group Stock made under the Incentive Plans were
adjusted in connection with the Satellite Spin-off such that
immediately prior to the Satellite Spin-off, each option was divided
into two separately exercisable options: (i) an option to purchase
Satellite Series A common stock (an "Add-on Satellite Option"),
exercisable for the number of shares of Satellite Series A common stock
that would have been issued in the Satellite Spin-off in respect of the
shares of Series A TCI Group Stock subject to the applicable TCI
option, if such TCI option had been exercised in full immediately prior
to the record date of the Satellite Spin-off, and containing
substantially equivalent terms as the existing TCI option, and (ii) an
option to purchase Series A TCI Group Stock (an "Adjusted TCI Option"),
exercisable for the same number of shares of Series A TCI Group Stock
as the corresponding TCI option had been. The aggregate exercise price
of each TCI option was allocated between the Add-on Satellite Option
and the Adjusted TCI Option into which it is divided, and all other
terms of the Add-on Satellite Option and Adjusted TCI Option will in
all material respects be the same as such TCI option. Similar
adjustments were made to the outstanding TCI SARs, resulting in the
holders thereof holding Adjusted TCI SARs and Add-on Satellite SARs
instead of TCI SARs, effective immediately prior to the Satellite
Spin-off.
As a result of the foregoing, certain persons who remain TCI employees
or non-employee directors after the Satellite Spin-off and certain
persons who were TCI employees prior to the Satellite Spin-off but
became Satellite employees after the Satellite Spin-off hold both
Adjusted TCI Options and separate Add-on Satellite Options and/or hold
both Adjusted TCI SARs and separate Add-on Satellite SARs. The
obligations with respect to the Adjusted TCI Options, Add-on Satellite
Options, Adjusted TCI SARs and Add-on Satellite SARs held by TCI
employees and non-employee directors following the Satellite Spin-off
are obligations solely of TCI. The obligations with respect to the
Adjusted TCI Options, Add-on Satellite Options, Adjusted TCI SARs and
Add-on Satellite SARs held by persons who are Satellite employees at
the time of the Satellite Spin-off and following the Satellite Spin-off
are no longer TCI employees are obligations solely of Satellite. Prior
to the Satellite Spin-off, TCI and Satellite entered into an agreement
to sell to each other from time to time at the then current market
price shares of Series A TCI Group Stock and Satellite Series A common
stock, respectively, as necessary to satisfy their respective
obligations under such securities.
(continued)
II-91
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
As a result of the Liberty Stock Dividend, options to purchase shares
of Liberty Group Stock were increased by one option for each two
options previously granted, and the exercise price was also adjusted
accordingly. The folowing Liberty Group Stock option disclosures have
been adjusted to reflect such changes.
The following table presents the number and weighted average exercise
price ("WAEP") of certain options in tandem with SARs to purchase Class
A common stock, Series A TCI Group Stock and Series A Liberty Group
Stock pursuant to the Incentive Plans:
<TABLE>
<CAPTION>
Series A
Class A Series A Liberty
common TCI Group Group
stock WAEP Stock WAEP Stock WAEP
----------- ----- ---------- ---- --------- ----
<S> <C> <C> <C> <C> <C> <C>
Outstanding at
January 1, 1994 8,309,336 $16.61 -- --
Granted 3,220,000 22.00 -- --
Assumed 54,600 19.56 -- --
Exercised (217,483) 17.26 -- --
Canceled (45,625) 20.13 -- --
----------- ---------- ---------
Outstanding at
December 31, 1994 11,320,828 18.13 -- --
Converted from (11,218,866) 18.15 11,218,866 $13.58 --
Class A options
Adjustment for -- -- 4,207,056 $12.10
Distribution
Granted -- 7,507,500 16.99 3,879,000 15.95
Exercised (91,962) 16.07 (933,516) 12.45 (340,504) 11.11
Canceled (10,000) 17.25 (90,500) 13.07 (33,936) 11.66
----------- ---------- ---------
Outstanding at
December 31, 1995 -- 17,702,350 15.08 7,711,616 14.08
Exercised -- (196,300) 12.70 (87,730) 11.89
Canceled -- (132,200) 15.35 (27,900) 12.68
----------- ---------- ---------
Outstanding at
December 31, 1996 -- 17,373,850 12.97 7,595,986 14.11
=========== ========== =========
Exercisable at December 31, 1994 3,053,348 16.35 -- --
=========== ========== =========
Exercisable at December 31, 1995 -- 4,717,230 12.87 1,774,222 11.48
=========== ========== =========
Exercisable at December 31, 1996 -- 8,189,828 11.89 3,290,718 12.71
=========== ========== =========
Vesting Period 4-5 yrs 4-5 yrs
========== =========
</TABLE>
On December 13, 1995, pursuant to the 1994 Plan, the Company awarded
330,000 restricted shares of Series A TCI Group common stock and 45,000
restricted shares of Series A Liberty Group Stock to certain officers
and other key employees of the Company. Such restricted shares vest as
to 50% on December 13, 2000 and as to the remaining 50% on December 13,
2001.
SARs with respect to 1,357,875 shares of Series A TCI Group Stock and
533,811 shares of Series A Liberty Group Stock were outstanding at
December 31, 1996. These rights have an adjusted strike price of $0.52
and $0.54 per share, respectively, and become exercisable and vest
evenly over seven years, beginning March 28, 1991. The SARs expire on
March 28, 2001. The Company has the option of paying the holder in
stock or cash. During the year ended December 31, 1996, SARs with
respect to 65,625 shares of Series A TCI Group Stock were exercised.
(continued)
II-92
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
On August 3, 1995, stockholders of the Company approved the Director
Stock Option Plan (the "DSOP") including the grant, effective as of
November 16, 1994, to each person that as of that date was a member of
the Board and was not an employee of the Company or any of its
subsidiaries, of options to purchase 50,000 shares of TCI Class A
common stock. Pursuant to the DSOP, options to purchase 300,000 shares
of TCI Class A common stock were granted at an exercise price of $22.00
per share. Such options had a weighted average fair value of $16.49 on
the date of grant. Options issued pursuant to the DSOP vest and become
exercisable over a five-year period from the date of grant and expire
10 years from the date of grant. During the year ended December 31,
1995, options to purchase 50,000 shares of Series A TCI Group Stock and
options to purchase 18,750 shares of Series A Liberty Group Stock with
a WAEP of $16.50 and $14.67, respectively, were canceled. During the
year ended December 31, 1996, options to purchase 150,000 shares of
Series A TCI Group Stock and options to purchase 56,250 shares of
Series A Liberty Group stock were issued pursuant to the DSOP. Such
option had a weighted average fair value of $9.83 and $11.51,
respectively, on the date of grant.
At December 31, 1996, 400,000 options with respect to TCI Group Stock
granted pursuant to the DSOP were outstanding, 100,000 of which were
exercisable. Such options had a range of exercise prices of $12.25 to
$16.99, with a WAEP of $14.06, and a weighted average remaining
contractual life of 8.63 years.
At December 31, 1996, 150,000 options with respect to Liberty Group
Stock granted pursuant to the DSOP were outstanding, 37,500 of which
were exercisable. Such options had a range of exercise prices of $14.67
to $17.50, with a WAEP of $15.65, and a weighted average remaining
contractual life of 8.63 years.
The estimated fair values noted above are based on the Black-Scholes
model and are stated in current annualized dollars on a present value
basis. The key assumptions used in the model for purposes of these
calculations include the following: (a) a discount rate equal to the
10-year Treasury rate on the date of grant; (b) a 35% volatility
factor, (c) the 10-year option term; (d) the closing price of the
respective common stock on the date of grant; and (e) an expected
dividend rate of zero. The actual value that the subject directors may
realize will depend upon the extent to which the stock price exceeds
the exercise price on the date the options are exercised. Accordingly,
the value realized by such directors will not necessarily be the value
determined by the model.
Estimated compensation relating to restricted stock awards, options
with tandem SARs and SARs has been recorded through December 31, 1996
pursuant to APB Opinion No. 25. Such estimate is subject to future
adjustment based upon market value, and ultimately, on the final
determination of market value when the rights are exercised or the
restricted stock awards are vested. Had the Company accounted for its
stock based compensation pursuant to the fair value based accounting
method in Statement No. 123, the amount of compensation would not have
been materially different from what has been reflected in the
accompanying consolidated financial statements.
(continued)
II-93
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Other
-----
In connection with the exercise of a stock option by an
officer/director of Liberty, a note was given to Liberty as partial
payment of the exercise price. This note bore interest at 7.54% per
annum. The Company recorded the net assumed note receivable, amounting
to $15 million, from such officer as a reduction of stockholders'
equity. On October 27, 1994, such officer tendered to the Company
634,917 shares of TCI Class B common stock in full payment of principal
and interest amounting to $15 million.
The excess of consideration received on debentures converted or options
exercised over the par value of the stock issued is credited to
additional paid-in capital.
At December 31, 1996, there were 127,607,438 shares of Series A TCI
Group Stock and 30,090,303 shares of Series A Liberty Group Stock (as
adjusted to give effect to the Liberty Group Stock Dividend) reserved
for issuance under exercise privileges related to options, convertible
debt securities and convertible preferred stock and upon vesting of the
restricted stock awards described in this note 11 and in notes 8 and 9.
In addition, one share of Series A TCI Group Stock is reserved for each
outstanding share of Series B TCI Group Stock and one share of Series A
Liberty Group Stock is reserved for each outstanding share of Series B
Liberty Group Stock. See note 1 for the effect of the Distribution on
the conversion rights of holders of convertible securities.
(12) Transactions with Officers and Directors
----------------------------------------
Effective January 31, 1996, a director of the Company purchased
one-third of the Company's interest in two limited partnerships and
obtained two ten-year options to purchase the Company's remaining
partnership interests. The purchase price for the one-third partnership
interests was 37.209 shares of WestMarc Communications, Inc.
("WestMarc", a wholly-owned subsidiary of the Company) Series C
Cumulative Compounding Preferred Stock owned by such director, and the
purchase price for the ten-year options was $100 for each option. All
options are exercisable for cash in the aggregate amount of $3,000,000.
On July 1, 1996, pursuant to a Restricted Stock Award Agreement, an
executive officer of TCI was transferred all of TCI's right title and
interest in and to 62 shares of the 12% Series C Cumulative Compounding
Preferred Stock of WestMarc owned by TCI. Such preferred stock has a
liquidation value of $1,999,500 and is subject to forfeiture by such
officer in the event of certain circumstances from the date of grant
through December 13, 2005.
(continued)
II-94
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Effective December 1, 1996, an executive officer of the Company and an
executive officer of TCIC were each granted options representing 1.0%
of the Company's common equity in TCI Telephony Services, Inc., a
consolidated subsidiary of the Company, ("Telephony Services"). The
aggregate exercise price for each such option is equal to 1.0% of (i)
the Company's cumulative investment in Telephony Services as of
December 1, 1996, adjusted for a 6% per annum interest factor from the
date each such investment was made to the date of such exercise, less
(ii) the sum of (x) $500 million and (y) the amount of the tax benefits
generated by Telephony Services (up to $500 million) as and when used
by TCI. Each such executive officer was also granted a similar option
representing 1.0% of the Company's common equity in TCI Wireline, Inc.,
another consolidated subsidiary of the Company, ("Wireline"). The
aggregate exercise price for each such Wireline option is equal to 1.0%
of the Company's cumulative investment in Wireline as of December 1,
1996, adjusted for a 6% per annum interest factor from the date each
such investment was made to the date of such exercise. Any exercise by
one of such executive officers of all or part of one of such options
(as to either the Telephony Services option or the Wireline option)
would need to be accompanied by the exercise by such executive officer
of a pro rata portion of the other such option. All of such options
vest 20% per annum beginning February 1, 1997, and will expire on
February 1, 2006.
Effective December 1, 1996, two executive officers of the Company and
an executive officer of TCIC were each granted options representing
1.0% of the Company's common equity in TCI.NET, Inc., a consolidated
subsidiary of the Company. The aggregate exercise price for each such
TCI.NET, Inc. option is equal to 1.0% of the Company's cumulative
investment in TCI.NET, Inc. as of December 31, 1996, adjusted for a 6%
per annum interest factor from the date each such investment was made
to the date of such exercise price. Such options vest 20% per annum
beginning February 1, 1997 and expire on February 1, 2006.
On the date of the Satellite Spin-off, the Company granted options to
two of its executive officers to purchase 1.0% and an option to an
employee of TCIC to acquire 0.5% of Satellite's issued and outstanding
common stock. The exercise price for each such option is equal to 1.0%
or 0.5%, as applicable, of the Company's net investment in Satellite on
the date of the Satellite Spin-off. Such options vest 20% per annum
beginning February 1, 1997 and expire on February 1, 2006.
Estimated compensation relating to the aforementioned restricted stock
award and options has been recorded through December 31, 1996 pursuant
to APB Opinion No. 25. Such estimate is subject to future adjustment
based upon market value, and ultimately, on the final determination of
market value when the rights are exercised or the restricted stock
awards are vested. Had the Company accounted for its stock based
compensation pursuant to the fair value based accounting method in
Statement No. 123, the amount of compensation would not have been
materially different from what has been reflected in the accompanying
consolidated financial statements.
(continued)
II-95
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(13) Sale of Subsidiary Stock
------------------------
On July 18, 1995, TINTA completed an initial public offering (the
"IPO") in which it sold 20 million shares of TINTA Series A common
stock to the public for consideration of $16.00 per share aggregating
$320 million, before deducting related expenses (approximately $19
million). The shares sold to the public represented 17% of TINTA's
total issued and outstanding common stock. Also in July 1995, TINTA
issued 687,500 shares of TINTA Series A common stock as partial
consideration for a 35% ownership interest in Torneos Y Competencias
S.A., an Argentine sports programming company (the "TYC Acquisition").
As a result of the IPO and the TYC Acquisition, the Company recognized
a gain amounting to $123 million.
In June 1995, Flextech issued share capital for cash and preferred
shares of Thomson Directories Limited. In connection with such
issuance, the Company recorded a $51 million increase to stockholders'
equity and a $93 million increase to minority interests in equity of
consolidated subsidiaries. No gain was recognized in the Company's
consolidated statement of operations due primarily to the existence of
the Company's contingent obligations to repurchase certain of the
Flextech share capital.
(14) Income Taxes
------------
TCI files a consolidated Federal income tax return with all of its 80%
or more owned subsidiaries. Consolidated subsidiaries in which the
Company owns less than 80% each file a separate income tax return. TCI
and such subsidiaries calculate their respective tax liabilities on a
separate return basis which are combined in the accompanying
consolidated financial statements.
Income tax benefit (expense) for the years ended December 31, 1996,
1995 and 1994 consists of:
Current Deferred Total
------- -------- -----
amounts in millions
Year ended December 31, 1996:
Federal $ (25) (175) (200)
State and local (13) (49) (62)
----- ---- ----
$ (38) (224) (262)
===== ==== ====
Year ended December 31, 1995:
Federal $ (23) 130 107
State and local (10) 23 13
----- ---- ----
$ (33) 153 120
===== ==== ====
Year ended December 31, 1994:
Federal $ (69) (29) (98)
State and local (14) (8) (22)
----- ---- ----
$ (83) (37) (120)
===== ==== ====
(continued)
II-96
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Income tax benefit (expense) differs from the amounts computed by applying the
Federal income tax rate of 35% as a result of the following:
Years ended
December 31,
------------------------
1996 1995 1994
---- ---- ----
amounts in millions
Computed "expected" tax benefit (expense) $(189) 102 (64)
Amortization not deductible for tax purposes (22) (25) (13)
Minority interest in losses (earnings) of
consolidated subsidiaries (3) 9 (3)
Gain on sale of subsidiary stock -- 43 --
Recognition of losses of consolidated partnership -- -- (10)
State and local income taxes, net of federal
income tax benefit (49) (4) (20)
Valuation allowance on foreign corporation -- -- (10)
Other 1 (5) --
----- ---- ----
$(262) 120 (120)
===== ==== ====
The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities at
December 31, 1996 and 1995 are presented below:
<TABLE>
<CAPTION>
December 31,
--------------------
1996 1995
------- -------
amounts in millions
<S> <C> <C>
Deferred tax assets:
Net operating loss carryforwards $ 679 583
Less - valuation allowance (121) (121)
Investment tax credit carryforwards 118 118
Less - valuation allowance (41) (41)
Alternative minimum tax credit carryforwards 95 95
Investments in affiliates, due principally to losses of
affiliates recognized for financial statement purposes
in excess of losses recognized for income tax purposes 232 176
Future deductible amounts principally due to
non-deductible accruals 79 90
Other 11 10
------- -------
Net deferred tax assets 1,052 910
------- -------
Deferred tax liabilities:
Property and equipment, principally due to
differences in depreciation 1,193 1,111
Franchise costs, principally due to differences in
amortization 4,676 3,569
Investment in affiliates, due principally to
undistributed earnings of affiliates 917 499
Intangible assets, principally due to differences in
amortization 36 42
Leases capitalized for tax purposes 90 53
Other 152 220
------- -------
Total gross deferred tax liabilities 7,064 5,494
------- -------
Net deferred tax liability $ 6,012 $ 4,584
======= =======
</TABLE>
(continued)
II-97
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The valuation allowance for deferred tax assets as of December 31, 1996
was $162 million. Such balance did not change from December 31, 1995.
At December 31, 1996, the Company had net operating loss carryforwards
for income tax purposes aggregating approximately $1,499 million of
which, if not utilized to reduce taxable income in future periods, $136
million expires in 2003, $117 million in 2004, $355 million in 2005,
$288 million in 2006, $138 million in 2009, $167 million in 2010 and
$298 million in 2011. Certain subsidiaries of the Company had
additional net operating loss carryforwards for income tax purposes
aggregating approximately $236 million and these net operating losses
are subject to certain rules limiting their usage.
At December 31, 1996, the Company had remaining available investment
tax credits of approximately $63 million which, if not utilized to
offset future Federal income taxes payable, expire at various dates
through 2005. Certain subsidiaries of the Company had additional
investment tax credit carryforwards aggregating approximately $55
million and these investment tax credit carryforwards are subject to
certain rules limiting their usage.
Certain of the Federal income tax returns of TCI and its subsidiaries
which filed separate income tax returns are presently under examination
by the IRS for the years 1992 through 1995 (the "IRS Examinations").
Certain income tax issues related to the years 1981-1991 have been
resolved in the Company's favor. The IRS has until April 1997 to appeal
such decisions (the "IRS Appeals"). In the opinion of management, any
additional tax liability, not previously provided for, resulting from
the IRS Examinations or the IRS Appeals, ultimately determined to be
payable, should not have a material adverse effect on the consolidated
financial position of the Company.
(15) Commitments and Contingencies
-----------------------------
On October 5, 1992, Congress enacted the Cable Television Consumer
Protection and Competition Act of 1992 (the "1992 Cable Act"). In 1993
and 1994, the FCC adopted certain rate regulations required by the 1992
Cable Act and imposed a moratorium on certain rate increases. As a
result of such actions, the Company's basic and tier service rates and
its equipment and installation charges (the "Regulated Services") are
subject to the jurisdiction of local franchising authorities and the
FCC. Basic and tier service rates are evaluated against competitive
benchmark rates as published by the FCC, and equipment and installation
charges are based on actual costs. Any rates for Regulated Services
that exceeded the benchmarks were reduced as required by the 1993 and
1994 rate regulations. The rate regulations do not apply to the
relatively few systems which are subject to "effective competition" or
to services offered on an individual service basis, such as premium
movie and pay-per-view services.
(continued)
II-98
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The Company believes that it has complied in all material respects with
the provisions of the 1992 Cable Act, including its rate setting
provisions. However, the Company's rates for Regulated Services are
subject to review by the FCC, if a complaint has been filed, or the
appropriate franchise authority, if such authority has been certified.
If, as a result of the review process, a system cannot substantiate its
rates, it could be required to retroactively reduce its rates to the
appropriate benchmark and refund the excess portion of rates received.
Any refunds of the excess portion of tier service rates would be
retroactive to the date of complaint. Any refunds of the excess portion
of all other Regulated Service rates would be retroactive to one year
prior to the implementation of the rate reductions.
The Company is obligated to pay fees for the rights to exhibit certain
films that are released by various producers through 2009 (the "Film
Licensing Obligations"). Based on customer levels at December 31, 1996,
these agreements require minimum payments aggregating approximately
$571 million. The aggregate amount of the Film Licensing Obligations
under other license agreements is not currently estimable because such
amount is dependent upon the number of qualifying films released
theatrically by certain motion picture studios as well as the domestic
theatrical exhibition receipts upon the release of such qualifying
films. Nevertheless, the Company's aggregate payments under the Film
Licensing Obligations could prove to be significant.
The Company has made certain financial commitments related to the
acquisition of sports program rights through 2004. At December 31,
1996, such commitments aggregated $226 million.
The Company has guaranteed notes payable and other obligations of
affiliated and other companies with outstanding balances of
approximately $278 million at December 31, 1996. Although there can be
no assurance, management of the Company believes that it will not be
required to meet its obligations under such guarantees, or if it is
required to fulfill any of such guarantees, that they will not be
material to the Company.
The Company leases business offices, has entered into converter lease
agreements, pole rental agreements and transponder lease agreements and
uses certain equipment under lease arrangements. Rental expense under
such arrangements amounted to $187 million, $142 million and $82
million in 1996, 1995 and 1994, respectively.
Future minimum lease payments under noncancellable operating leases for
each of the next five years are summarized as follows (amounts in
millions):
1997 $ 173
1998 163
1999 149
2000 126
2001 116
Thereafter 354
It is expected that, in the normal course of business, expiring leases
will be renewed or replaced by leases on other properties; thus, it is
anticipated that future minimum lease commitments will not be less than
the amount shown for 1997.
(continued)
II-99
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Certain key employees of the Company hold restricted stock awards,
options and options with tandem SARs to acquire shares of certain
subsidiaries' common stock. Estimates of the compensation related to
the restricted stock awards and options and/or SARs have been recorded
in the accompanying consolidated financial statements pursuant to APB
Opinion No. 25. Such estimates are subject to future adjustment based
upon the market value of the respective common stock and, ultimately,
on the final market value when the rights are exercised or the
restricted stock awards are vested. Had the Company accounted for its
stock based compensation pursuant to the fair value based accounting
method in Statement No. 123, the amount of compensation would not have
been materially different from what has been reflected in the
accompanying consolidated financial statements.
Estimates of compensation relating to phantom stock appreciation rights
("PSARs") granted to employees of a subsidiary of TCI have been
recorded in the accompanying combined financial statements, but is
subject to future adjustment based upon a valuation model derived from
such subsidiary's cash flow, working capital and debt. Effective
January 1, 1994, these employees have a put right that requires such
subsidiary to purchase their respective PSARs. The subsidiary may call
the PSARs on or after January 1, 1996.
The Company has contingent liabilities related to legal proceedings and
other matters arising in the ordinary course of business. Although it
is reasonably possible the Company may incur losses upon conclusion of
such matters, an estimate of any loss or range of loss cannot be made.
In the opinion of management, it is expected that amounts, if any,
which may be required to satisfy such contingencies will not be
material in relation to the accompanying consolidated financial
statements.
(continued)
II-100
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(16) Information about the Company's Operations
------------------------------------------
The following is selected information about the Company's operations
for the years ended December 31, 1996, 1995 and 1994. Separate amounts
of the Company's home shopping service have been provided to enhance
the readers understanding of the Company.
Programming
--------------------
Communi- Electronic Other Intersegment
cations Retailing Programming Eliminations Total
-------- --------- ----------- ------------ -----
1996 amounts in millions
Revenue $ 6,790 984 355 (107) 8,022
======= ==== ===== ==== ======
Operating income
(loss) $ 546 36 50 -- 632
======= ==== ===== ==== ======
Depreciation and
amortization $ 1,555 37 24 -- 1,616
======= ==== ===== ==== ======
Capital expenditures
$ 2,043 5 7 -- 2,055
======= ==== ===== ==== ======
Identifiable assets $27,154 442 2,617 31 30,244
======= ==== ===== ==== ======
1995
Revenue $ 5,153 920 521 (88) 6,506
======= ==== ===== ==== ======
Operating income
(loss) $ 653 (85) (26) -- 542
======= ==== ===== ==== ======
Depreciation and
amortization $ 1,274 43 55 -- 1,372
======= ==== ===== ==== ======
Capital expenditures
$ 1,733 13 36 -- 1,782
======= ==== ===== ==== ======
Identifiable assets $23,059 725 1,793 -- 25,577
======= ==== ===== ==== ======
1994
Revenue $ 4,043 432 240 (33) 4,682
======= ==== ===== ==== ======
Operating income
(loss) $ 781 9 (2) -- 788
======= ==== ===== ==== ======
Depreciation and
amortization $ 992 15 11 -- 1,018
======= ==== ===== ==== ======
Capital
expenditures $ 1,239 19 6 -- 1,264
======= ==== ===== ==== ======
Identifiable assets $17,121 739 1,448 (32) 19,276
======= ==== ===== ==== ======
(continued)
II-101
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(17) Quarterly Financial Information (Unaudited)
-------------------------------------------
<TABLE>
<CAPTION>
1st 2nd 3rd 4th
Quarter Quarter Quarter Quarter
--------- --------- --------- ---------
amounts in millions,
except per share amounts
<S> <C> <C> <C> <C>
1996:
Revenue:
As previously reported $ 1,959 2,022 2,135
Adjustment to reclassify franchise fee revenue (67) (70) (74)
Adjustment to reclassify shipping and handling
revenue (27) -- --
Adjustment to reflect optical fiber leases as
capital leases (4) (4) (3)
--------- --------- ---------
As adjusted $ 1,861 1,948 2,058 2,155
======== ========= ========= =========
Operating income:
As previously reported $ 176 173 223
Adjustment to reflect optical fiber leases as
capital leases (4) (4) (3)
--------- --------- ---------
As adjusted $ 172 169 220 71
======== ========= ========= =========
Net earnings (loss):
As previously reported $ (118) (184) (136)
Adjustment to reflect optical fiber leases as
capital leases (3) (3) (2)
--------- --------- ---------
As adjusted $ (121) (187) (138) 724
======== ========= ========= =========
Primary earnings (loss) attributable to common stockholders per common and
common equivalent share:
Series A and Series B TCI Group Stock:
As previously reported $ (.22) (.29) (.24)
Adjustment to reflect optical fiber leases as
capital leases -- (.01) (.01)
--------- --------- ---------
As adjusted $ (.22) (.30) (.25) (.46)
======= ========= ========= =========
Series A and Series B Liberty Group Stock (a) $ .06 .02 .07 3.83
Fully diluted earnings (loss) attributable to common stockholders per common
and common equivalent share:
Series A and Series B TCI Group Stock:
As previously reported $ (.22) (.29) (.24)
Adjustment to reflect optical fiber leases as
capital leases -- (.01) (.01)
--------- --------- ----------
As adjusted $ (.22) (.30) (.25) (.46)
======= ========= ========= =========
Series A and Series B Liberty Group Stock (a) $ .06 .02 .07 3.74
1995:
Revenue:
As previously reported $ 1,524 1,674 1,761 1,892
Adjustment to reclassify franchise fee revenue (56) (62) (63) (65)
Adjustment to reclassify shipping and handling
revenue (22) (26) (23) (28)
--------- --------- --------- ---------
As adjusted $ 1,446 1,586 1,675 1,799
======== ========= ========= =========
Operating income $ 180 135 176 51
Net earnings (loss) $ (44) (95) 32 (64)
Primary and fully diluted earnings (loss) attributable
to common stockholders per common and common
equivalent share:
TCI Class A and Class B common stock $ (.08) (.16) .12 N/A
Series A and Series B TCI Group Stock N/A N/A $ (.09) (.07)
Series A and Series B Liberty Group Stock (a) N/A N/A $ (.02) (.09)
</TABLE>
------------------
(a) Adjusted to give effect to the Liberty Group Stock Dividend.
II-102
<PAGE>
INDEPENDENT AUDITORS' REPORT
----------------------------
The Board of Directors and Stockholders
Tele-Communications, Inc.:
We have audited and reported separately herein on the consolidated financial
statements of Tele-Communications, Inc. and subsidiaries as of December 31, 1996
and 1995 and for each of the years in the three-year period ended December 31,
1996.
We have also audited the accompanying combined balance sheets of Liberty Media
Group (a combination of certain assets of Tele-Communications, Inc., as defined
in note 1) as of December 31, 1996 and 1995, and the related combined statements
of operations, equity, and cash flows for each of the years in the three-year
period ended December 31, 1996. These combined financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these combined financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
The combined financial statements of Liberty Media Group are presented for
purposes of additional analysis of the consolidated financial statements of
Tele-Communications, Inc. and subsidiaries. As more fully described in note 1,
the combined financial statements of Liberty Media Group are intended to reflect
the performance of the businesses of Tele-Communications, Inc., which produce
and distribute cable television programming services. The combined financial
statements of Liberty Media Group should be read in conjunction with the
consolidated financial statements of Tele-Communications, Inc. and subsidiaries.
In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the financial position of Liberty Media Group
as of December 31, 1996 and 1995, and the results of their operations and their
cash flows for each of the years in the three-year period ended December 31,
1996, in conformity with generally accepted accounting principles.
KPMG Peat Marwick LLP
Denver, Colorado
March 24, 1997
II-103
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Combined Balance Sheets
December 31, 1996 and 1995
<TABLE>
<CAPTION>
1996 1995
------------- -------------
Assets amounts in thousands
- ------
<S> <C> <C>
Cash and cash equivalents $ 317,359 41,225
Trade and other receivables, net 24,796 107,180
Inventories, net -- 103,968
Prepaid expenses 1,150 14,176
Prepaid program rights 32,063 32,170
Committed film inventory 20,092 29,931
Investments in affiliates, accounted for under the
equity method, and related receivables (note 4) 545,121 299,331
Investment in Time Warner, Inc. ("Time Warner")
(note 5) 2,016,799 --
Investment in Turner Broadcasting System, Inc.
("TBS") (note 5) -- 945,282
Other investments and related receivables (note 6) 81,537 110,791
Property and equipment, at cost:
Land 39 21,254
Support equipment and buildings 17,756 180,051
Computer and broadcast equipment -- 44,962
---------- ---------
17,795 246,267
Less accumulated depreciation 7,846 42,233
---------- ---------
9,949 204,034
---------- ---------
Intangibles:
Excess cost over acquired net assets 8,755 364,995
Other intangibles -- 279,467
Cable distribution fees -- 115,746
---------- ---------
8,755 760,208
Less accumulated amortization 2,126 142,741
---------- ---------
6,629 617,467
---------- ---------
Other assets, at cost, net of amortization 3,457 12,081
---------- ---------
$3,058,952 2,517,636
========== =========
</TABLE>
(continued)
II-104
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Combined Balance Sheets, continued
December 31, 1996 and 1995
<TABLE>
<CAPTION>
1996 1995
-------------- -----------------
Liabilities and Combined Equity amounts in thousands
- -------------------------------
<S> <C> <C>
Accounts payable and accrued liabilities $ 19,397 261,237
Accrued compensation relating to phantom stock
appreciation rights (note 10) 17,758 2,183
Program rights payable 33,700 34,864
Deferred revenue 6,166 50,803
Debt (note 7) 1,620 250,990
Deferred income taxes (note 8) 582,089 201,909
Other liabilities -- 14,261
-------------- -----------------
Total liabilities 660,730 816,247
-------------- -----------------
Minority interests in equity of consolidated
subsidiaries 1,052 87,960
Combined equity (note 9):
Combined equity 2,355,021 1,336,125
Due to TCI Group 42,149 7,496
Unrealized holding gains for available-for-sale
securities, net of taxes -- 269,808
-------------- -----------------
2,397,170 1,613,429
-------------- -----------------
Commitments and contingencies (note 10)
$ 3,058,952 2,517,636
============== =================
</TABLE>
See accompanying notes to combined financial statements.
II-105
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Combined Statements of Operations
Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
1996 1995 1994
---------- --------- ---------
amounts in thousands,
except per share amounts
<S> <C> <C> <C>
Revenue:
Net sales from electronic retailing services $ 984,117 919,796 1,014,384
Programming services:
From TCI Group (note 9) 106,734 79,738 64,660
From others 248,508 441,312 292,371
---------- --------- ---------
1,339,359 1,440,846 1,371,415
---------- --------- ---------
Cost of sales, operating costs and expenses:
Cost of sales 605,116 602,849 618,972
Operating 265,586 426,445 325,565
Selling, general and administrative 282,265 372,216 340,462
Charges by TCI Group (note 9) 21,915 23,899 14,180
Compensation relating to phantom rights and stock
appreciation rights (notes 9 and 10) 17,353 11,686 --
Adjustment to compensation relating to stock
appreciation rights (note 9) -- -- (8,574)
Restructuring charges -- 16,846 --
Depreciation 15,543 24,769 22,574
Amortization 45,149 73,242 26,762
---------- --------- ---------
$1,252,927 1,551,952 1,339,941
---------- --------- ---------
Operating income (loss) 86,432 (111,106) 31,474
Other income (expense):
Interest expense (16,671) (17,395) (10,333)
Interest expense to TCI Group -- (1,920) (2,348)
Dividend and interest income, primarily from affiliates 22,040 11,552 20,249
Share of earnings (losses) of affiliates (note 4) 7,524 (15,092) 30,833
Minority interests in lossess (earnings) of consolidated
subsidiaries (13,257) 34,518 (10,083)
Gain (loss) on disposition of assets (note 5) 1,537,408 (2,195) 181,088
Litigation settlements -- (9,003) --
Other, net 575 17 (2,375)
---------- --------- ---------
1,537,619 482 207,031
---------- --------- ---------
Earnings (loss) before income taxes 1,624,051 (110,624) 238,505
Income tax benefit (expense) (note 8) (567,655) 54,292 (103,941)
---------- --------- ---------
Net earnings (loss) $1,056,396 (56,332) 134,564
========== ========= =========
Primary earnings (loss) per common and common equivalent
share (note 2) $ 3.97 (.11)
========== =========
Fully diluted earnings (loss) per common and common
equivalent share (note 2) $ 3.88 (.11)
========== =========
</TABLE>
See accompanying notes to combined financial statements.
II-106
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Combined Statements of Equity
Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
Unrealized
holding gains
for available-for- Total
Combined Due to sale securities, combined
equity TCI Group net of taxes equity
---------- --------- ------------ ---------
amounts in thousands
<S> <C> <C> <C> <C>
Balance at December 31, 1993 $1,185,381 2,738 -- 1,188,119
Unrealized holding gains for
available-for-sale securities as of -- -- 292,918 292,918
January 1, 1994
Net earnings 134,564 -- -- 134,564
Sale of programming to TCI Group (64,660) -- -- (64,660)
Cost allocations from TCI Group 14,180 -- -- 14,180
Accrued cable distribution fees to TCI
Group from Home Shopping Network,
Inc. ("HSN") -- 28,170 -- 28,170
Allocation of compensation relating to
stock appreciation rights (8,574) -- -- (8,574)
Interest expense allocation from TCI
Group 2,348 -- -- 2,348
Intergroup tax allocation 78,238 -- -- 78,238
Acquisition of Prime Ticket Networks, 210,796 -- -- 210,796
L.P.
Net cash transfers to TCI Group (160,833) (2,184) -- (163,017)
Change in unrealized holding gains for
available-for-sale securities -- -- (194,729) (194,729)
---------- --------- ---------- ---------
Balance at December 31, 1994 1,391,440 28,724 98,189 1,518,353
Net loss (56,332) -- -- (56,332)
Sale of programming to TCI Group (43,079) (36,659) -- (79,738)
Cost allocations from TCI Group 14,480 9,419 -- 23,899
Cable distribution fees paid to TCI
Group from HSN -- (26,540) -- (26,540)
Allocation of compensation relating to
stock appreciation rights 6,765 2,738 -- 9,503
Interest expense allocation from TCI
Group 1,786 134 -- 1,920
Intergroup tax allocation 435 (407) -- 28
Deferred tax assets transferred to TCI
Group (13,717) -- -- (13,717)
Deferred tax assets transferred to TCI
Group upon implementation of tax
sharing agreement (note 8) (2,410) -- -- (2,410)
Net cash transferred from TCI Group 17,637 30,087 -- 47,724
Contribution to combined equity for
acquisitions 19,120 -- -- 19,120
Change in unrealized holding gains for
available-for-sale securities -- -- 171,619 171,619
---------- --------- ---------- ---------
Balance at December 31, 1995 1,336,125 7,496 269,808 1,613,429
Net earnings 1,056,396 -- -- 1,056,396
Repurchase of Liberty Group Stock (37,500) -- -- (37,500)
Sale of programming to TCI Group -- (106,734) -- (106,734)
Cost allocations from TCI Group -- 21,915 -- 21,915
Cable distribution fees paid to TCI Group from
HSN -- 2,620 -- 2,620
Adjustment to allocation of compensation
relating to stock appreciation rights -- (2,789) -- (2,789)
Allocation of payment of compensation relating
to stock appreciation rights -- (192) -- (192)
Intergroup tax allocation -- 32,042 -- 32,042
Net cash transfers from TCI Group -- 87,791 -- 87,791
Recognition of previously unrealized gains on
available-for-sale securities -- -- (355,922) (355,922)
Change in unrealized holding gains on
available-for-sale securities -- -- 86,114 86,114
---------- --------- ---------- ---------
Balance at December 31, 1996 $2,355,021 42,149 -- 2,397,170
========== ========= ========== =========
</TABLE>
See accompanying notes to combined financial statements.
II-107
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Combined Statements of Cash Flows
Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
1996 1995 1994
---------- --------- ---------
amounts in thousands
(see note 3)
<S> <C> <C> <C>
Cash flows from operating activities:
Net earnings (loss) $1,056,396 (56,332) 134,564
Adjustments to reconcile net earnings (loss) to net cash
provided by operating activities:
Depreciation and amortization 60,692 98,011 49,336
Compensation relating to phantom rights and stock
appreciation rights 17,353 11,686 --
Adjustment to compensation relating to stock appreciation
rights -- -- (8,574)
Payment of compensation relating to phantom rights and
stock appreciation rights (1,218) -- --
Share of losses (earnings) of affiliates, net (7,524) 15,092 (30,833)
Deferred income tax expense (benefit) 542,613 (53,900) 25,703
Intergroup tax allocation 32,042 28 --
Noncash interest expense 4,097 1,920 --
Minority interests in earnings (losses) 13,257 (34,518) 10,083
Litigation settlements -- 9,003 --
Payments of litigation settlements (3,725) (30,313) --
Loss (gain) on disposition of assets (1,537,408) 2,195 (181,088)
Other noncash charges (1,003) 4,501 1,491
Changes in operating assets and liabilities, net of the effect of
acquisitions:
Change in receivables (40,180) (11,851) (13,437)
Change in inventories 1,180 7,895 (18,455)
Change in prepaid expenses (6,182) (16,658) (10,418)
Change in payables, accruals and deferred revenue 19,461 54,937 48,810
---------- --------- ---------
Net cash provided by operating activities 149,851 1,696 7,182
---------- --------- ---------
Cash flows from investing activities:
Cash paid for acquisitions (55,000) (36,596) --
Capital expended for property and equipment (11,734) (48,700) (32,455)
Additional investments in and loans to affiliates and others (36,044) (69,479) (23,856)
Return of capital from affiliates 6,144 20,009 9,880
Collections on loans to affiliates and others 1,918 2,501 149,162
Cash paid for cable distribution fees (31,529) (43,875) (71,871)
Proceeds from disposition of assets 27,623 373 180,429
Other investing activities (7,572) 14,168 (2,245)
---------- --------- ---------
Net cash provided (used) by investing activities (106,194) (161,599) 209,044
---------- --------- ---------
Cash flows from financing activities:
Borrowings of debt 278,899 222,549 46,859
Repayments of debt (333,906) (50,284) (139,096)
Change in cash transfers from TCI Group 5,592 (34,655) (149,442)
Repurchase of Liberty Group Stock (37,500) -- --
Contributions by minority shareholders of subsidiaries 319,457 2,084 6,272
Distributions to minority shareholders of subsidiaries (65) (1,529) (400)
---------- --------- ---------
Net cash provided (used) by financing activities 232,477 138,165 (235,807)
---------- --------- ---------
Net increase (decrease) in cash and cash
equivalents 276,134 (21,738) (19,581)
Cash and cash equivalents at beginning of year 41,225 62,963 82,544
---------- --------- ---------
Cash and cash equivalents at end of year $ 317,359 41,225 62,963
========== ========= =========
</TABLE>
See accompanying notes to combined financial statements.
II-108
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
December 31, 1996,1995 and 1994
(1) Basis of Presentation
---------------------
The accompanying combined financial statements include the accounts of
the subsidiaries and assets of Tele- Communications, Inc. ("TCI") that
are attributed to Liberty Media Group, as defined below. All
significant intercompany accounts and transactions have been
eliminated.
On August 3, 1995, the stockholders of TCI authorized the Board of
Directors of TCI (the "Board") to issue two new series of stock
("Liberty Group Stock") which reflect the separate performance of TCI's
business which produces and distributes cable television programming
services ("Liberty Media Group"). Additionally, the stockholders of TCI
approved the redesignation of the previously authorized TCI Class A and
Class B common stock into Series A TCI Group and Series B TCI Group
common stock ("TCI Group Stock"). Liberty Media Group's programming
services include production, acquisition and distribution through all
available formats and media of branded entertainment, educational and
informational programming and software, including multimedia products.
Additionally, Liberty Media Group is engaged in electronic retailing,
direct marketing, advertising sales relating to programming services,
infomercials and transaction processing.
The issuance of Liberty Group Stock did not result in any transfer of
assets or liabilities of TCI or any of its subsidiaries or affect the
rights of holders of TCI's or any of its subsidiaries' debt. On August
10, 1995, TCI distributed, in the form of a dividend, one share of
Liberty Group Stock for each four shares of TCI Group Stock owned. Such
distribution (the "Distribution") represented one hundred percent of
the equity value attributable to Liberty Media Group.
As of December 31, 1996, the TCI Group Stock reflects the separate
performance of TCI's subsidiaries and assets not attributed to Liberty
Media Group, including (i) TCI's Domestic Cable and Communications
unit, (ii) TCI's International Cable and Programming unit and (iii)
TCI's Technology/Venture Capital unit. Such subsidiaries and assets are
collectively referred to as "TCI Group". Intercompany balances
resulting from transactions with such units are reflected as borrowings
from or loans to TCI Group and, prior to the Distribution, are included
in combined equity in the accompanying combined financial statements.
See note 9.
Notwithstanding the attribution of assets and liabilities, equity and
items of income and expense to Liberty Media Group for purposes of
preparing its combined financial statements, the change in the capital
structure of TCI does not affect the ownership or the respective legal
title to assets or responsibility for liabilities of TCI or any of its
subsidiaries. TCI and its subsidiaries will each continue to be
responsible for their respective liabilities. Holders of Liberty Group
Stock are holders of common stock of TCI and continue to be subject to
risks associated with an investment in TCI and all of its businesses,
assets and liabilities. The issuance of Liberty Group Stock did not
affect the rights of creditors of TCI.
(continued)
II-109
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Financial effects arising from any portion of TCI that affect the
consolidated results of operations or financial condition of TCI could
affect the combined results of operations or financial condition of
Liberty Media Group and the market price of shares of Liberty Group
Stock. In addition, net losses of any portion of TCI, dividends and
distributions on, or repurchases of, any series of common stock, and
dividends on, or certain repurchases of preferred stock would reduce
funds of TCI legally available for dividends on all series of common
stock. Accordingly, Liberty Media Group financial information should be
read in conjunction with the TCI consolidated financial information.
Dividends on Liberty Group Stock are payable at the sole discretion of
the Board out of the lesser of all assets of TCI legally available for
dividends and the available dividend amount with respect to Liberty
Media Group, as defined. Determinations to pay dividends on Liberty
Group Stock will be based primarily upon the financial condition,
results of operations and business requirements of Liberty Media Group
and TCI as a whole.
After the Distribution, existing preferred stock and debt securities of
TCI that were convertible into or exchangeable for shares of TCI Class
A common stock were, as a result of the operation of antidilution
provisions, adjusted so that there will be delivered upon their
conversion or exchange (in addition to the same number of shares of
redesignated Series A TCI Group Stock as were theretofore issuable
thereunder) the number of shares of Series A Liberty Group Stock that
would have been issuable in the Distribution with respect to the TCI
Class A common stock issuable upon conversion or exchange had such
conversion or exchange occurred prior to the record date for the
Distribution. Options to purchase TCI Class A common stock outstanding
at the time of the Distribution were adjusted by issuing to the holders
of such options separate options to purchase that number of shares of
Series A Liberty Group Stock which the holder would have been entitled
to receive had the holder exercised such option to purchase TCI Class A
common stock prior to the record date for the Distribution and
reallocating a portion of the aggregate exercise price of the
previously outstanding options to the newly issued options to purchase
Series A Liberty Group Stock.
The issuance of shares of Series A Liberty Group Stock upon such
conversion, exchange or exercise of such convertible securities will
not result in any transfer of funds or other assets from TCI Group to
Liberty Media Group in consideration of such issuance. In the case of
the exercise of such options to purchase Series A Liberty Group Stock,
the proceeds received upon the exercise of such options will be
attributed to Liberty Media Group.
Effective January 13, 1997, TCI issued a stock dividend to holders of
Liberty Group Stock consisting of one share of Series A Liberty Group
Stock for every two shares of Series A Liberty Group Stock owned and
one share of Series A Liberty Group Stock for every two shares of
Series B Liberty Group Stock owned (the "Liberty Group Stock
Dividend"). The Liberty Group Stock Dividend has been treated as a
stock split, and accordingly, all share and per share amounts have been
retroactively restated to reflect the Liberty Group Stock Dividend.
(continued)
II-110
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(2) Summary of Significant Accounting Policies
------------------------------------------
Cash and Cash Equivalents
-------------------------
Cash equivalents consist of investments which are readily convertible
into cash and have maturities of three months or less at the time of
acquisition.
Receivables
-----------
Receivables are reflected net of an allowance for doubtful accounts.
Such allowance at December 31, 1996 and 1995 was not material.
Program Rights
--------------
Prepaid program rights are amortized on a film-by-film basis over the
specific number of exhibitions. Committed film inventory and program
rights payable are recorded at the estimated costs of the programs when
the film is available for airing less prepayments. These amounts are
amortized on a film-by-film basis over the specific number of
exhibitions.
Investments
-----------
All marketable equity securities held by Liberty Media Group are
classified as available-for-sale and are carried at fair value.
Unrealized holding gains and losses on securities classified as
available-for-sale are carried net of taxes as a separate component of
combined equity. Realized gains and losses are determined on a
specific-identification basis.
Other investments in which the ownership interest is less than 20% and
are not considered marketable securities are generally carried at cost.
For those investments in affiliates in which Liberty Media Group's
voting interest is 20% to 50%, the equity method of accounting is
generally used. Under this method, the investment, originally recorded
at cost, is adjusted to recognize Liberty Media Group's share of net
earnings or losses of the affiliates as they occur rather then as
dividends or other distributions are received, limited to the extent of
Liberty Media Group's investment in, advances to and commitments for
the investee. Liberty Media Group's share of net earnings or losses of
affiliates includes the amortization of the difference between Liberty
Media Group's investment and its share of the net assets of the
investee. However, recognition of gains on sales of properties to
affiliates accounted for under the equity method is deferred in
proportion to Liberty Media Group's ownership interest in such
affiliates.
Changes in Liberty Media Group's proportionate share of the underlying
equity of a subsidiary or equity method investee, which result from the
issuance of additional equity securities by such subsidiary or equity
investee, generally are recognized as gains or losses in Liberty Media
Group's consolidated statements of operations.
(continued)
II-111
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Long-Lived Assets
-----------------
(a) Property and Equipment
----------------------
Property and equipment, including significant improvements, is
stated at cost which includes acquisition costs allocated to
tangible assets acquired.
Depreciation is computed on a straight-line basis using
estimated useful lives of 3 to 40 years for support equipment
and buildings (furniture and other equipment are depreciated
from 3 to 8 years and buildings and improvements are
depreciated from 20 to 40 years).
Repairs and maintenance and any gains or losses on disposition
of assets are included in operations.
(b) Excess Cost Over Acquired Net Assets
------------------------------------
Excess cost over acquired net assets consists of the difference
between the cost of acquiring programming entities and amounts
assigned to their tangible assets. Such amounts are amortized
on a straight-line basis over 30 years.
In March of 1995, the Financial Accounting Standards Board (the "FASB")
issued Statement of Financial Accounting Standards No. 121, Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be
Disposed Of ("Statement No. 121"), effective for fiscal years beginning
after December 15, 1995. Statement No. 121 requires impairment losses
to be recorded on long-lived assets used in operations when indicators
of impairment are present and the undiscounted cash flows estimated to
be generated by those assets are less than the assets' carrying amount.
The accounting for long-lived assets that are expected to be disposed
are also addressed in Statement No. 121. Liberty Media Group adopted
Statement No. 121 effective January 1, 1996. Such adoption did not
have a significant effect on the financial position or results of
operations of Liberty Media Group.
Pursuant to Statement No. 121, Liberty Media Group periodically reviews
the carrying amount of its long-lived assets and certain other assets
to determine whether current events or circumstances warrant
adjustments to such carrying amounts. Liberty Media Group considers
historical and expected future net operating losses to be its primary
indicators of potential impairment. Assets are grouped and evaluated
for impairment at the lowest level for which there are identifiable
cash flows that are largely independent of the cash flows of other
groups of assets ("Assets"). Liberty Media Group deems Assets to be
impaired if Liberty Media Group is unable to recover the carrying value
of such Assets over their expected remaining useful life through a
forecast of undiscounted future operating cash flows directly related
to the Assets. If Assets are deemed to be impaired, the loss is
measured as the amount by which the carrying amount of the Assets
exceeds their fair value. Liberty Media Group generally measures fair
value by considering sales prices for similar assets or by discounting
estimated future cash flows. Considerable management judgment is
necessary to estimate discounted future cash flows. Accordingly,
actual results could vary significantly from such estimates.
(continued)
II-112
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Minority Interests
------------------
Recognition of minority interests' share of losses of consolidated
subsidiaries is limited to the amount of such minority interests'
allocable portion of the common equity of those consolidated
subsidiaries. Further, the minority interests' share of losses is not
recognized if the minority holders of common equity of consolidated
subsidiaries have the right to cause Liberty Media Group to repurchase
such holders' common equity.
Deferred Revenue
----------------
Deferred revenue represents advance billings primarily to home
satellite dish owners and providers. Such revenue is recognized in the
month service is provided.
Net Sales From Electronic Retailing Services
--------------------------------------------
Revenue includes merchandise sales reduced by incentive discounts and
sales returns to arrive at net sales from electronic retailing
services. Revenue is recorded for credit card sales upon transaction
authorization, and for check sales upon receipt of customer payment,
which does not vary significantly from the time goods are shipped.
Liberty Media Group's sales policy allows merchandise to be returned at
the customer's discretion, generally up to 30 days.
Stock Based Compensation
------------------------
Statement of Financial Accounting Standards No. 123, Accounting for
Stock-Based Compensation ("Statement No. 123") was issued by the FASB
in October 1995. Statement No. 123 establishes financial accounting
and reporting standards for stock-based employee compensation plans as
well as transactions in which an entity issues its equity instruments
to acquire goods or services from non-employees. As allowed by
Statement No. 123, Liberty Media Group continues to account for
stock-based employee compensation pursuant to APB Opinion No. 25. See
note 9.
Earnings (Loss) Per Common and Common Equivalent Share
------------------------------------------------------
Primary earnings attributable to Liberty Media Group stockholders per
common share for the year ended December 31, 1996 was computed by
dividing net earnings attributable to Liberty Media Group Series A and
Series B common stockholders by the weighted average number of common
shares of Liberty Media Group Series A and Series B common stock
outstanding during the period, as adjusted for the effect of the
Liberty Group Stock Dividend (266.3 million). Common stock equivalents
were not included in the computation because their inclusion would be
anti-dilutive to TCI.
(continued)
II-113
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Fully diluted earnings attributable to Liberty Media Group stockholders
per common and common equivalent share for the year ended December 31,
1996 was computed by dividing earnings attributable to Liberty Media
Group Series A and Series B common stockholders by the weighted average
number of common and common equivalent shares outstanding of Liberty
Media Group Series A and Series B common stock during the period, as
adjusted for the effect of the Liberty Group Stock Dividend (272.4
million). Shares issuable upon conversion of TCI's Convertible
Preferred Stock, Series C; Convertible Preferred Stock, Series D; and
Redeemable Convertible Liberty Media Group Preferred Stock, Series H
have been included in the computation of weighted average shares.
The loss per common share for the period from the Distribution to
December 31, 1995 was computed by dividing net loss attributable to
Liberty Media Group Series A and Series B common stockholders by the
weighted average number of common shares of Liberty Media Group Series
A and Series B common stock outstanding during the period, as adjusted
for the effect of the Liberty Group Stock Dividend (246.1 million).
Common stock equivalents were not included in the computation of
weighted average shares outstanding because their inclusion would be
anti-dilutive.
Earnings per common share are omitted from the statements of operations
for the periods from January 1, 1995 through the Distribution and for
the year ended December 31, 1994 as Liberty Group Stock was not part of
the capital structure of TCI until August 10, 1995, the date of the
Distribution.
Estimates
---------
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and
liabilities at the date of the financial statements and the reported
amounts of revenue and expenses during the reporting period. Actual
results could differ from those estimates.
Reclassifications
-----------------
Certain amounts have been reclassified for comparability with the 1996
presentation.
(3) Supplemental Disclosures to Combined Statements of Cash Flows
-------------------------------------------------------------
Cash paid for interest was $16,032,000, $14,968,000 and $8,853,000 for
the years ended December 31, 1996, 1995 and 1994, respectively. Cash
paid for income taxes during the years ended December 31, 1996, 1995
and 1994 was $1,553,000, $1,707,000 and $83,267,000, respectively. In
addition, Liberty Media Group received income tax refunds amounting to
$14,648,000 and $11,258,000 during the years ended December 31, 1996
and 1995, respectively.
(continued)
II-114
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Significant noncash investing and financing activities are as follows:
<TABLE>
<CAPTION>
Years ended
December 31,
-------------------------------------
1996 1995 1994
------- ------- --------
amounts in thousands
<S> <C> <C> <C>
Cash paid for acquisitions:
Fair value of assets acquired $55,000 35,329 302,043
Net liabilities assumed -- (934) (21,350)
Contribution to combined equity from TCI
for acquisition -- (19,120) (210,796)
Deferred tax asset (liability) recorded in
acquisition -- 1,084 (69,897)
Minority interests in equity of acquired
entities -- 20,237 --
------- ------- --------
Cash paid for acquisitions $55,000 36,596 --
======= ======= ========
Exchange of consolidated subsidiaries for
note receivable and equity investments $574,104 -- --
======= ======= ========
Conversion of debt into additional minority $ -- 14,215 --
======= ======= ========
Assets contributed for interest in limited
liability company $ -- 2,633 --
======= ======= ========
</TABLE>
(4) Investments in Affiliates
-------------------------
Summarized unaudited results of operations for affiliates accounted for
under the equity method are as follows:
<TABLE>
<CAPTION>
December 31,
--------------------------------------
1996 1995
---------------- ----------------
amounts in thousands
<S> <C> <C>
Combined Financial Position
- ---------------------------
Property and equipment, net $ 524,949 $ 340,072
Program rights 360,129 256,255
Cable distribution rights 276,342 184,160
Due from Liberty Media Group -- 11,313
Other intangibles 2,892,021 1,174,738
Other assets 1,619,096 989,993
---------------- --------------
Total assets $ 5,672,537 2,956,531
================ ==============
Debt $ 1,811,509 1,359,471
Due to Liberty Media Group 9,239 1,654
Program rights payable 162,212 92,287
Other liabilities 1,939,108 924,812
Owners' equity 1,750,469 578,307
---------------- --------------
Total liabilities and equity $ 5,672,537 2,956,531
================ ==============
</TABLE>
(continued)
II-115
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
<TABLE>
<CAPTION>
Years ended
December 31,
---------------------------------------------------
1996 1995 1994
----------------- ----------------- ---------------
amounts in thousands
<S> <C> <C> <C>
Combined Operations
- -------------------
Revenue $ 3,392,548 2,632,908 2,152,341
Operating expenses (3,167,329) (2,338,703) (1,880,754)
Depreciation and amortization (153,325) (137,663) (90,780)
----------------- --------------- -------------
Operating income 71,894 156,542 180,807
Interest expense (103,321) (107,506) (31,900)
Other, net (187,787) (95,446) (117,014)
----------------- --------------- -------------
Net earnings (loss) $ (219,214) (46,410) 31,893
================= =============== =============
</TABLE>
The following table reflects the carrying value of Liberty Media
Group's investments, accounted for under the equity method, including
related receivables:
<TABLE>
<CAPTION>
December 31,
----------------------------
1996 1995
-------- -------
amounts in thousands
<S> <C> <C>
Discovery Communications, Inc.
("Discovery") $117,724 117,373
QVC, Inc. ("QVC") 103,855 81,160
Sunshine Network ("Sunshine") (a) -- 8,221
SportsChannel Chicago ("Chicago") (a) -- 29,722
Home Team Sports Limited Partnership
("HTS") (a) -- 3,514
International Cable Channels Partnership,
Ltd. ("ICCP") 9,411 11,563
Premier Sports (a) -- 4,212
Bet Holdings, Inc. ("BET") 20,225 15,353
Courtroom Television Network ("Court") 2,160 7,711
Liberty/Fox U.S. Sports LLC
("Fox Sports") (a) (21,964) --
Superstar/Netlink Group LLC
("Superstar/Netlink") (b) (37,236) --
DMX Inc. ("DMX") 2,331 --
HSN (c) 141,921 --
BDTV INC. and BDTV II INC. (c) 199,701 --
Other 6,993 20,502
-------- -------
$545,121 299,331
======== =======
</TABLE>
(continued)
II-116
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(a) As of April 29, 1996, Liberty Media Group, The News
Corporation Limited ("News Corp.") and Tele- Communications
International, Inc. ("TINTA"), a consolidated subsidiary of
TCI, formed two sports programming ventures. In the United
States, Liberty Media Group and News Corp. formed Fox Sports
into which Liberty Media Group contributed interests in its
national and regional sports networks and into which News
Corp. contributed its fx cable network and certain other
assets. Liberty Media Group received a 50% interest in Fox
Sports and $350 million in cash.
Internationally, News Corp. and Liberty/TINTA LLC
("Liberty/TINTA"), a limited liability corporation owned 50% by
Liberty Media Group and 50% by TINTA, formed a venture ("Fox
Sports International") to operate previously existing sports
services in Latin American and Australia and a variety of new
sports services throughout the world except in Asia and in the
United Kingdom, Japan and New Zealand where prior arrangements
preclude an immediate collaboration. Liberty/TINTA owns 50% of
Fox Sports International with News Corp. owning the other 50%.
News Corp. contributed various international sports rights and
certain trademark rights. Liberty/TINTA contributed Prime
Deportiva, a Spanish language sports service distributed in
Latin American and in Hispanic markets in the United States; an
interest in Torneos y Competencias S.A., an Argentinean sports
programming and production business; various international
sports and satellite transponder rights and cash. Liberty/TINTA
also contributed its 50% interest in Premier Sports and
All-Star Sports. Both are Australian 24-hour sports services
available via multi-channel, multi-point distribution systems
or cable television. Liberty/TINTA is accounted for using the
equity method.
As part of the formation of Fox Sports International,
Liberty/TINTA is entitled to receive from News Corp. 7.5% of
the outstanding stock of Star Television Limited. Upon delivery
of such stock to Liberty/TINTA, News Corp. is entitled to
receive from Liberty/TINTA $20 million and rights under various
Asian sports programming agreements. Star Television Limited
operates a satellite-delivered television platform in Asia.
(b) On April 1, 1996, United Video Satellite Group, Inc. ("UVSG")
and Liberty Media Group formed Superstar/Netlink, a limited
liability company of UVSG's Superstar Satellite Entertainment
combined with Netlink USA's ("Netlink") retail business.
Liberty Media Group and UVSG each own 50% of
Superstar/Netlink. As of April 1, 1996, Netlink's retail
business no longer consolidates with the financial results of
Liberty Media Group.
(continued)
II-117
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(c) Pursuant to an agreement among Liberty Media Group, Barry
Diller and certain of their respective affiliates entered into
in August 1995 and amended in August 1996 (the "BDTV
Agreement"), Liberty Media Group contributed to BDTV INC.
("BDTV-I"), in August 1996, an option (the "Option") to
purchase 2 million shares of Class B common stock of Silver
King Communications, Inc. ("Silver King") (which shares
represented voting control of Silver King at such time) and
$3,500,000 in cash, representing the exercise price of the
Option. BDTV-I is a corporation formed by Liberty Media Group
and Mr. Diller pursuant to the BDTV Agreement, in which
Liberty Media Group owns over 99% of the equity and none of
the voting power (except for protective rights with respect to
certain fundamental corporate actions) and Mr. Diller owns
less than 1% of the equity and all of the voting power.
BDTV-I exercised the option shortly after its contribution,
thereby becoming the controlling stockholder of Silver King.
Such change in control of Silver King had been approved by the
Federal Communications Commission ("FCC") in June 1996,
subject, however, to the condition that the equity interest of
Liberty Media Group in Silver King not exceed 21.37% without
the prior approval of the FCC (the "FCC Order").
Pursuant to an Agreement and Plan of Exchange and Merger
entered into in August 1996, Silver King acquired HSN by merger
of HSN with a subsidiary of Silver King in December 1996 (the
"HSN Merger") where HSN is the surviving corporation and a
subsidiary of Silver King following the HSN Merger. Liberty
Media Group accounted for the HSN Merger as a sale of a portion
of its investment in HSN and accordingly, recorded a pre-tax
gain of approximately $47 million. In order to effect the HSN
Merger in compliance with the FCC Order, Liberty Media Group
agreed to defer receiving certain shares of Silver King that
would otherwise have become issuable to it in the HSN Merger
until such time as it was permitted to own such shares. As a
result, the HSN Merger was structured so that Liberty Media
Group received (i) 7,809,111 shares of Class B common stock of
Silver King, all of which shares Liberty Media Group
contributed to BDTV II INC. ("BDTV-II"), (ii) the contractual
right (the "Contingent Right") to be issued up to an additional
2,591,752 shares of Class B common stock of Silver King from
time to time upon the occurrence of certain events which would
allow Liberty Media Group to own additional shares in
compliance with the FCC Order (including events resulting in
the dilution of Liberty Media Group's percentage equity
interest), and (iii) 739,141 shares of Class B common stock and
17,566,702 shares of common stock of HSN (representing
approximately 19.9% of the equity of HSN). BDTV-II is a
corporation formed by Liberty Media Group and Barry Diller
pursuant to the BDTV Agreement, in which the relative equity
ownership and voting power of Liberty Media Group and Mr.
Diller are substantially the same as their respective equity
ownership and voting power in BDTV-I.
(continued)
II-118
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
As a result of the HSN Merger, HSN is no longer a subsidiary of
Liberty Media Group and therefore, the financial results of HSN
will no longer be consolidated with the financial results of
Liberty Media Group. Although Liberty Media Group no longer
possesses voting control over HSN, it continues to have an
indirect equity interest in HSN through its ownership of the
equity securities of BDTV-I and BDTV-II as well as a direct
interest in HSN which would be exchangeable into shares of
Silver King. Accordingly, HSN, BDTV-I and BDTV-II are accounted
for using the equity method.
The following table reflects Liberty Media Group's share of earnings
(losses) of each of the aforementioned affiliates:
Years ended
December 31,
---------------------------------------
1996 1995 1994
------ -------- ------
amounts in thousands
Discovery $351 4,191 7,093
QVC 22,720 2,261 10,830
Sunshine 634 2,524 1,376
Chicago 3,065 6,560 6,465
HTS 397 744 531
ICCP (2,755) (1,973) (1,469)
Premier Sports (3,199) (8,478) --
BET 4,872 4,158 3,071
Court (2,543) (21,064) --
Liberty/TINTA (6,603) -- --
Superstar/Netlink 10,754 -- --
DMX (13,617) -- --
BDTV-I and BDTV-II (954) -- --
Other (a) (5,598) (4,015) 2,936
------- -------- ------
$ 7,524 (15,092) 30,833
======= ======= ======
(a) Included in other investments is Liberty Media Group's 49.9%
partnership interest in QE+ Ltd. ("QE+"), a limited partnership
which distributes STARZ!, a first-run movie premium programming
service launched in 1994. Entities attributed to TCI Group hold
the remaining 50.1% partnership interest.
(continued)
II-119
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
The QE+ limited partnership agreement provides that TCI Group
will be required to make special capital contributions to QE+
through July 1, 2005, up to a maximum amount of $350 million,
approximately $203 million of which was paid through December
31, 1996. QE+ is obligated to pay TCI Group a preferred return
of 10% per annum on the first $200 million of its special
capital contributions beginning five years from the date of the
contribution or five years from January 1, 1996, whichever is
later. Any TCI Group special capital contributions in excess of
$200 million will be entitled to a preferred return of 10% per
annum from the date of the contribution. QE+ is required to
apply 75% of its available cash flow, as defined, to repay the
TCI Group special capital contributions and any preferred
return payable thereon. To the extent such special capital
contributions are insufficient to fund the cash requirements of
QE+, TCI Group and Liberty Media Group will each have the
option to fund such cash requirements in proportion to their
respective ownership percentages.
Liberty Media Group also has the right to acquire an additional
10.1% general partnership interest in QE+ based on a formula
designed to approximate the fair value of such interest. Such
right is exercisable for a period of ten years beginning
January 1, 1999 after QE+ has had positive cash flow for two
consecutive calendar quarters. The right is exercisable only
after all special capital contributions from TCI Group have
been repaid, including any preferred return as discussed above.
Encore Media Corporation ("Encore") (90% owned by Liberty Media
Group) earns management fees from QE+ equal to 20% of managed
costs, as defined. In addition, effective July 1, 1995, Liberty
Media Group started earning a "Content Fee" for certain
services provided to QE+ equal to 4% of the gross revenue of
QE+. Such Content Fees aggregated $3,735,000 and $972,000 for
the year ended December 31, 1996 and the six months ended
December 31, 1995, respectively, and are included in revenue
from TCI Group in the combined statements of operations. The
Content Fee agreement expires on June 30, 2001, subject to
renewal on an annual basis thereafter. Payment of the Content
Fee will be subordinated to the repayment of the contributions
made by TCI Group and the preferred return thereon.
Certain of Liberty Media Group's affiliates are general partnerships
and any subsidiary of Liberty Media Group that is a general partner in
a general partnership is, as such, liable as a matter of partnership
law for all debts (other than non-recourse debts) of that partnership
in the event liabilities of that partnership were to exceed its assets.
(continued)
II-120
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(5) Investment in Time Warner
-------------------------
At December 31, 1995, Liberty Media Group owned shares of TBS common
stock and shares of TBS preferred stock that were convertible into TBS
common stock. Liberty Media Group's total holdings represented an
approximate 7.5% voting interest for those matters which preferred and
common stock voted as a single class. On October 10, 1996, Time Warner
and TBS consummated a merger (the "TBS/Time Warner Merger") whereby TBS
shareholders received 0.75 of a Time Warner common share for each TBS
Class A and Class B common share held, and each holder of TBS Class C
preferred stock received 0.80 of a Time Warner common share for each of
the 6 shares of TBS Class B common stock into which each share of Class
C preferred stock could have been converted.
Time Warner, TBS, TCI and Liberty Media Corporation ("Liberty") entered
into an Agreement Containing Consent Order with the Federal Trade
Commission ("FTC") dated August 14, 1996, as amended on September 4,
1996 (the "FTC Consent Decree"). Pursuant to the FTC Consent Decree,
among other things, Liberty agreed to exchange the shares of Time
Warner common stock to be received in the TBS/Time Warner Merger for
shares of a separate series of Time Warner common stock with limited
voting rights (the "TW Exchange Stock"). Holders of the TW Exchange
Stock are entitled to one one-hundredth (l/100th) of a vote for each
share with respect to the election of directors. Holders of the TW
Exchange Stock will not have any other voting rights, except as
required by law or with respect to limited matters, including
amendments of the terms of the TW Exchange Stock adverse to such
holders. Subject to the federal communications laws, each share of the
TW Exchange Stock will be convertible at any time at the option of the
holder on a one-for-one basis for a share of Time Warner common stock.
Holders of TW Exchange Stock are entitled to receive dividends ratably
with the Time Warner common stock and to share ratably with the holders
of Time Warner common stock in assets remaining for common stockholders
upon dissolution, liquidation or winding up of Time Warner.
In connection with the TBS/Time Warner Merger, Liberty Media Group
received approximately 50.6 million shares of the TW Exchange Stock in
exchange for its TBS holdings. As a result of the TBS/Time Warner
Merger, Liberty Media Group recognized a pre-tax gain of approximately
$1.5 billion in the fourth quarter of 1996.
At December 31, 1996, Liberty Media Group's investment in Time Warner,
carried at cost, had an aggregate fair value of approximately $2
billion based upon the market value of the marketable common stock into
which it is convertible.
As security for borrowings under one of its credit facilities, Liberty
Media Group pledged a portion of its TBS common stock. Upon
consummation of the TBS/Time Warner Merger, the revolving credit
agreement was amended and provides as security for this indebtedness
the TW Exchange Stock received for the previously pledged TBS Class B
Common Stock. See note 7.
II-121
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Subject to a number of conditions, including receipt of a ruling from
the Internal Revenue Service ("IRS") that such dividend would be tax
free to the Liberty Media Group stockholders, TCI agreed that it would
distribute in the form of a stock dividend (the "Spin-Off") to the
Liberty Media Group stockholders the stock of a new company ("Spinco")
which would own, directly or indirectly, the TW Exchange Stock and the
business of Southern Satellite Systems, Inc. ("Southern"), a wholly
owned subsidiary of Liberty Media Group which distributes the TBS
SuperStation ("WTBS") signal in the United States and Canada. The level
of Liberty Media Group's ownership interest in Time Warner will be
restricted until the Spin-Off occurs, at which time, such restriction
would be eased for Spinco.
If the Spin-Off occurs, certain control stockholders of TCI would
exchange the Spinco common stock they receive for a Spinco convertible
preferred security which would only be entitled to vote on major
corporate transactions involving Spinco.
In connection with the TBS/Time Warner Merger, Liberty and Time Warner
entered into, among other agreements, an agreement providing for the
grant to Time Warner of an option (the "Contract Option") to enter into
a contract with Southern (the "Distribution Contract") pursuant to
which Southern would provide Time Warner with certain uplinking and
distribution services relating to WTBS and would assist Time Warner in
converting WTBS from a superstation into a copyright paid cable
programming service. The Contract Option will be granted no later than
the fifth business day following the earlier of May 31, 1997, the
receipt of a favorable IRS ruling and the determination that the IRS
ruling will not be obtained. On the date of grant, Time Warner will
issue to Southern, in consideration for the Contract Option and certain
noncompetition covenants, an aggregate of 5.0 million shares of TW
Exchange Stock and $66,666,700, payable to Time Warner's option in cash
or TW Exchange Stock. If Time Warner exercises the Contract Option and
enters into the Distribution Contract, Time Warner will be obligated to
make quarterly payments to Southern in an amount which, when added to
Southern's net cash flow, would aggregate approximately $213.3 million
on a present value basis discounted to the effective date of the
Distribution Contract.
(6) Other Investments
-----------------
Other investments and related receivables are summarized as follows:
<TABLE>
<CAPTION>
December 31,
---------------------------------
1996 1995
------------- ------------
amounts in thousands
<S> <C> <C>
Marketable equity securities, at fair value $ 790 16,681
Convertible debt, at cost, which approximates fair value 23,000 23,000
Other investments, at cost, and related receivables 57,747 71,110
------------- ---------------
$ 81,537 110,791
============= ===============
</TABLE>
(continued)
II-122
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Management of Liberty Media Group estimates that the market value,
calculated utilizing a variety of approaches including multiple of cash
flow, per subscriber value, a value of comparable public or private
businesses or publicly quoted market prices, of all of Liberty Media
Group's other investments aggregated $162 million and $192 million at
December 31, 1996 and December 31, 1995, respectively. No independent
external appraisals were conducted for those assets.
(7) Debt
----
Debt is summarized as follows:
<TABLE>
<CAPTION>
December 31,
-----------------------------------
1996 1995
------------- ------------
amounts in thousands
<S> <C> <C>
Note payable to bank (a) $ 1,620 --
Bank credit facility (b) -- 30,000
Note payable to partnership -- 5,654
Notes payable to bank -- 206,600
Other debt, with varying rates and maturities -- 8,736
------------- ------------
$ 1,620 250,990
============= ===========
</TABLE>
(a) Payable by Encore Media Corporation
-----------------------------------
This note payable provides for borrowings up to $50 million
through September 30, 1999, at which time the commitment is
required to be reduced in eight equal, quarterly amounts
through June 30, 2001. Interest on borrowings under the note is
tied to, at Encore's option, the bank's prime rate plus an
applicable margin or the London Interbank Offered Rate plus an
applicable margin (8.25% at December 31, 1996). Encore is
required to pay a commitment fee which varies based on Encore's
leverage ratio. The note is secured by substantially all of
Encore's assets.
(b) Payable by Communications Capital Corp. ("CCC")
-----------------------------------------------
This revolving credit agreement, as amended, provides for
borrowings up to $325 million through August of 1997.
Borrowings under such agreement bear interest at optional
measures which approximate the prime rate. As security for this
indebtedness, Liberty Media Group pledged substantially all of
its TBS Class B common stock. Upon consummation of the TBS/Time
Warner Merger, the revolving credit agreement was amended and
provides as security for this indebtedness the TW Exchange
Stock received for the previously pledged TBS Class B Common
Stock. CCC must pay an annual commitment fee of .3125% of the
unfunded portion of the commitment.
(continued)
II-123
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
The fair value of Liberty Media Group's debt is estimated based on the
quoted market prices for the same or similar issues or on the current
rates offered to Liberty Media Group for debt of the same remaining
maturities. The fair market value of such debt approximated its
carrying value at December 31, 1996.
(8) Income Taxes
------------
TCI files a consolidated Federal income tax return with all of its 80%
or more owned subsidiaries. Consolidated subsidiaries in which TCI owns
less than 80% each file a separate tax return. TCI and such
subsidiaries calculate their respective tax liabilities on a separate
return basis. Income tax expense for Liberty Media Group is based upon
those items in the consolidated tax calculations of TCI applicable to
Liberty Media Group. Intergroup tax allocation represents an
apportionment of tax expense or benefit (other than deferred taxes) and
alternative minimum taxes to Liberty Media Group in relation to its
amount of taxable earnings or losses. Prior to the Distribution, the
payable or receivable arising from the intergroup tax allocation has
been reflected as an increase or decrease in combined equity.
Subsequent to the Distribution, such amounts are reflected as
borrowings from or loans to TCI Group.
A tax sharing agreement (the "Tax Sharing Agreement") among entities
attributed to Liberty Media Group, TCI and certain subsidiaries of TCI
was implemented effective July 1, 1995. The Tax Sharing Agreement
formalizes certain of the elements of a pre-existing tax sharing
arrangement and contains additional provisions regarding the allocation
of certain consolidated income tax attributes and the settlement
procedures with respect to the intercompany allocation of current tax
attributes. The Tax Sharing Agreement encompasses U.S. federal, state,
local and foreign tax consequences and relies upon the U.S. Internal
Revenue Code of 1986 as amended, and any applicable state, local and
foreign tax law and related regulations. Beginning on the July 1, 1995
effective date, Liberty Media Group is responsible to TCI for its share
of current consolidated income tax liabilities. TCI is responsible to
Liberty Media Group to the extent that Liberty Media Group's income tax
attributes generated after the effective date are utilized by TCI to
reduce its consolidated income tax liabilities. Accordingly, all tax
attributes generated by Liberty Media Group's operations after the
effective date including, but not limited to, net operating losses, tax
credits, deferred intercompany gains, and the tax basis of assets are
inventoried and tracked for the entities comprising Liberty Media
Group. In connection with the implementation of the Tax Sharing
Agreement, Liberty Media Group recorded a decrease to its deferred
income tax liability and an increase to its combined equity of
$2,410,000.
(continued)
II-124
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Income tax benefit (expense) consists of:
<TABLE>
<CAPTION>
Current Deferred Total
------- -------- -----
amounts in thousands
<S> <C> <C> <C>
Year ended December 31, 1996:
State and local intergroup tax expense allocation $ (1,251) (95,417) (96,668)
Federal intergroup tax expense allocation (23,791) (447,196) (470,987)
----------- -------- --------
$ (25,042) (542,613) (567,655)
=========== ======== ========
Year ended December 31, 1995:
State and local intergroup tax benefit (expense)
allocation $ (2,192) 8,920 6,728
Federal intergroup tax benefit allocation 2,584 44,980 47,564
----------- -------- --------
$ 392 53,900 54,292
=========== ======== ========
Year ended December 31, 1994:
State and local intergroup tax expense allocation $ (16,699) (4,742) (21,441)
Federal intergroup tax expense allocation (61,539) (20,961) (82,500)
----------- -------- --------
$ (78,238) (25,703) (103,941)
=========== ======== ========
</TABLE>
Income tax benefit (expense) differs from the amounts computed by the
federal tax rate of 35% as a result of the following:
<TABLE>
<CAPTION>
Year ended December 31,
----------------------------------------
1996 1995 1994
---------- ---------- -----------
amounts in thousands
<S> <C> <C> <C>
Computed expected tax benefit (expense) $(568,418) 38,726 (83,477)
Dividends excluded for income tax purposes 2,114 1,116 1,134
Minority interest of consolidated subsidiaries (4,735) 13,333 (3,548)
Amortization not deductible for income tax purposes (3,765) (5,723) (4,774)
Excess executive compensation -- 688 --
State and local income taxes, net of
federal income tax benefit (61,250) 2,043 (13,937)
Change in allocated state tax rate -- 2,353 --
Recognition of difference in income tax basis of
investments in consolidated subsidiaries 66,735 -- 920
Other, net 1,664 1,756 (259)
--------- ---------- -----------
$(567,655) 54,292 (103,941)
========= ========== ===========
</TABLE>
(continued)
II-125
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities at
December 31, 1996 and 1995 are presented below:
<TABLE>
<CAPTION>
December 31,
------------------------
1996 1995
-------- -------
amounts in thousands
<S> <C> <C>
Deferred tax assets:
Net operating and capital loss carryforwards $9,264 36,254
Charitable contribution carryforward 166 733
Inventory costs -- 10,339
Provision for returns and allowance -- 9,460
Future deductible amount attributable to
accrued stock appreciation rights and
deferred compensation 6,927 3,094
Property and equipment, due principally to
differences in depreciation 5,475 6,087
Intangible assets, due principally to
differences in amortization 1,428 --
Other future deductible amounts due
principally to non-deductible accruals 395 996
-------- -------
Deferred tax assets 23,655 66,963
-------- -------
Deferred tax liabilities:
Lease obligations, capitalized for income
tax purposes 17,075 18,249
Intangible assets, due principally to
differences in amortization -- 3,392
Investments in affiliates, due principally
to undistributed earnings of affiliates 588,669 247,231
-------- -------
Deferred tax liabilities 605,744 268,872
-------- -------
Net deferred tax liabilities $582,089 201,909
======== =======
</TABLE>
There was no valuation allowance for deferred tax assets as of December
31, 1996 and 1995.
At December 31, 1996, Liberty Media Group had net operating and capital
loss carryforwards for income tax purposes aggregating approximately
$50,049,000 which, if not utilized to reduce taxable income in future
periods, expire as follows: $2,352,000 in 2003, $478,000 in 2004,
$11,345,000 in 2005, $22,528,000 in 2006 and $13,346,000 in 2007.
Pursuant to the Tax Sharing Agreement, Liberty Media Group has already
received benefit for approximately $26,625,000 of the net operating
loss carryforward disclosed above. Liberty Media Group is responsible
to TCI to the extent this amount of net operating loss carryforward is
utilized by TCI in future periods.
(continued)
II-126
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(9) Combined Equity
---------------
General
-------
The rights of holders of the Liberty Group Stock upon liquidation of
TCI are based upon the ratio of the aggregate market capitalization, as
defined, of the Liberty Group Stock to the aggregate market
capitalization, as defined, of the TCI Group Stock and the Liberty
Group Stock.
Stock Options and Stock Appreciation Rights
-------------------------------------------
Estimates of the compensation relating to options and/or stock
appreciation rights granted to employees of Liberty Media Group are
allocated to Liberty Media Group and have been recorded in the
accompanying combined financial statements pursuant to APB Opinion No.
25. Such estimates are subject to future adjustment based upon the
market value of Series A TCI Group Stock and the Series A Liberty Group
Stock and, ultimately, on the final determination of market value when
the rights are exercised. Had Liberty Media Group accounted for its
stock based compensation pursuant to the fair value based accounting
method in Statement No. 123, the amount of compensation would not have
been materially different from what has been reflected in the
accompanying combined financial statements. Prior to the Distribution,
the payable or receivable arising from the compensation related to the
options and/or stock appreciation rights has been reflected as an
increase or decrease in combined equity. Subsequent to the
Distribution, such amounts are reflected as borrowings from or loans to
TCI Group.
Transactions with TCI and Other Related Parties
-----------------------------------------------
Certain TCI corporate general and administrative costs are charged to
Liberty Media Group at rates set at the beginning of the year based on
projected utilization for that year. The utilization-based charges are
set at levels that management believes to be reasonable and that
approximate the costs Liberty Media Group would incur for comparable
services on a stand-alone basis. During the years ended December 31,
1996 and 1995, Liberty Media Group was allocated $2,723,000 and
$3,066,000, respectively, in corporate general and administrative costs
by TCI Group.
Entities included in Liberty Media Group lease satellite transponder
facilities from TCI Group. Charges by TCI Group for such arrangements
and other related operating expenses for the years ended December 31,
1996, 1995 and 1994 aggregated $11,946,000, $14,709,000 and $7,542,000,
respectively.
Certain subsidiaries attributed to Liberty Media Group produce and/or
distribute sports and other programming to cable television operators
(including TCI Group) and others. Charges to TCI Group are based upon
customary rates charged to others.
HSN pays a commission to TCI Group for merchandise sales to customers
who are subscribers of TCI Group's cable systems. Aggregate commissions
and charges by TCI Group were $7,187,000, $6,124,000 and $6,638,000 for
the years ended December 31, 1996, 1995 and 1994, respectively.
(continued)
II-127
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
TCI Group manages certain treasury activities for Liberty Media Group
on a centralized basis. Previously, cash receipts of certain businesses
attributed to Liberty Media Group were remitted to TCI Group and
certain cash disbursements of Liberty Media Group were funded by TCI
Group on a daily basis. Prior to the Distribution, the net amounts of
such cash activities are included in combined equity. Subsequent to the
Distribution, such cash activities are included in borrowings from or
loans to TCI Group or, if determined by the Board, as an equity
contribution to Liberty Media Group.
The Board could determine from time to time that debt of TCI not
incurred by entities attributed to Liberty Media Group or preferred
stock and the proceeds thereof should be specifically attributed to and
reflected on the combined financial statements of Liberty Media Group
to the extent that the debt is incurred or the preferred stock is
issued for the benefit of Liberty Media Group.
For all periods prior to the Distribution, all financial impacts of
equity offerings are attributed entirely to TCI Group. After the
Distribution, all financial impacts of issuances of additional shares
of TCI Group Stock will be attributed entirely to TCI Group, and all
financial impacts of issuances of additional shares of Liberty Group
Stock, the proceeds of which are attributed to Liberty Media Group,
will to such extent be reflected entirely in the combined financial
statements of Liberty Media Group. Financial impacts of dividends or
other distributions on, and purchases of, TCI Group Stock will be
attributed entirely to TCI Group, and financial impacts of dividends or
other distributions of Liberty Group Stock will be attributed entirely
to Liberty Media Group. Financial impacts of repurchases of Liberty
Group Stock the consideration for which is charged to Liberty Media
Group will be reflected entirely in the combined financial statements
of Liberty Media Group, and financial impacts of repurchases of Liberty
Group Stock the consideration for which is charged to TCI Group will be
attributed entirely to TCI Group.
Subsequent to the Distribution, borrowings from or loans to TCI Group
bear interest at such rates and have repayment schedules and other
terms as are established by the Board. The Board expects to make such
determinations, either in specific instances or by setting generally
applicable policies from time to time, after consideration of such
factors as it deems relevant, including, without limitation, the use of
proceeds by and creditworthiness of the recipient Group, the capital
expenditure plans and investment opportunities available to each Group
and the availability, cost and time associated with alternative
financing sources.
(10) Commitments and Contingencies
-----------------------------
Liberty Media Group is obligated to pay fees for the rights to exhibit
certain films that are released by various producers through 2009 (the
"Film Licensing Obligations"). Based on subscriber levels at December
31, 1996, these agreements require minimum payments aggregating
approximately $194 million. The aggregate amount of the Film Licensing
Obligations under these license agreements is not currently estimable
because such amount is dependent upon the number of qualifying films
released theatrically by certain motion picture studios as well as the
domestic theatrical exhibition receipts upon the release of such
qualifying films. Nevertheless, required aggregate payments under the
Film Licensing Obligations could prove to be significant.
(continued)
II-128
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Liberty Media Group leases business offices, has entered into
transponder lease agreements and uses certain equipment under lease
arrangements. Rental expense under such arrangements amounted to
$40,039,000, $47,569,000 and $34,274,000 for the years ended December
31, 1996, 1995 and 1994, respectively.
Future minimum lease payments under noncancellable operating leases for
each of the next five years are summarized as follows (amounts in
thousands):
1997 $ 20,227
1998 20,256
1999 14,881
2000 12,825
2001 10,507
Thereafter 23,751
It is expected that in the normal course of business, leases that
expire will be renewed or replaced by leases on other properties; thus,
it is anticipated that future minimum lease commitments will not be
less than the amounts shown for 1997.
Estimates of compensation relating to phantom stock appreciation rights
("PSARs") granted to employees of a subsidiary of Liberty Media Group
have been recorded in the accompanying combined financial statements,
but is subject to future adjustment based upon a valuation model
derived from such subsidiary's cash flow, working capital and debt.
Effective January 1, 1994, these employees have a put right that
requires such subsidiary to purchase their respective PSARs. The
subsidiary may call the PSARs on or after January 1, 1996.
II-129
<PAGE>
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C. 20549
F O R M 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 1997
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the transition period from _____ to _____
Commission File Number 0-20421
TELE-COMMUNICATIONS, INC.
------------------------------------------------------
(Exact name of Registrant as specified in its charter)
State of Delaware 84-1260157
------------------------------- ------------------------------------
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)
5619 DTC Parkway
Englewood, Colorado 80111
---------------------------------------- ----------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (303) 267-5500
Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months and (2) has been subject to such filing
requirements for the past 90 days. Yes X No
--- ---
The number of shares outstanding of Tele-Communications, Inc.'s common
stock (net of treasury shares and shares held by subsidiaries) as of July 31,
1997, was:
<TABLE>
<S> <C> <C>
Tele-Communications, Inc. Series A TCI Group common stock - 660,181,987 shares,
Tele-Communications, Inc. Series B TCI Group common stock - 52,405,138 shares,
Tele-Communications, Inc. Series A Liberty Media Group common stock - 223,083,080 shares,
Tele-Communications, Inc. Series B Liberty Media Group common stock - 21,175,465 shares,
Tele-Communications, Inc. Series A Telephony Group common stock - 0 shares,
and
Tele-Communications, Inc. Series B Telephony Group common stock - 0 shares.
</TABLE>
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(unaudited)
<TABLE>
<CAPTION>
June 30, December 31,
1997 1996
-------- -----------
Assets amounts in millions
- ------
<S> <C> <C>
Cash and cash equivalents $ 406 394
Trade and other receivables, net 565 448
Prepaid expenses 81 81
Prepaid program rights 79 49
Committed film inventory 129 136
Investments in affiliates, accounted for under the
equity method, and related receivables (note 5) 3,046 3,012
Investment in Time Warner, Inc. ("Time Warner") (note 6) 2,344 2,027
Property and equipment, at cost:
Land 75 77
Distribution systems 10,335 10,039
Support equipment and buildings 1,539 1,541
------- ------
11,949 11,657
Less accumulated depreciation 4,422 4,129
------- ------
7,527 7,528
------- ------
Franchise costs 18,416 17,875
Less accumulated amortization 2,621 2,439
------- ------
15,795 15,436
------- ------
Other assets, net of amortization 988 1,133
------- ------
$30,960 30,244
======= ======
(continued)
</TABLE>
I-1
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets, continued
(unaudited)
<TABLE>
<CAPTION>
June 30, December 31,
1997 1996
-------- -----------
Liabilities and Stockholders' Equity amounts in millions
- ------------------------------------
<S> <C> <C>
Accounts payable $ 101 216
Accrued interest 272 274
Accrued programming expense 329 347
Other accrued expenses 1,053 812
Deferred option premium (note 6) 306 --
Debt (note 8) 14,743 14,926
Deferred income taxes 5,928 6,012
Other liabilities 319 253
-------- ---------
Total liabilities 23,051 22,840
-------- ---------
Minority interests in equity of consolidated subsidiaries 1,376 1,493
Redeemable preferred stocks 661 658
Company-obligated mandatorily redeemable
preferred securities of subsidiary
trusts ("Trust Preferred Securities")
holding solely subordinated debt
securities of TCI Communications, Inc.
("TCIC")(note 9) 1,500 1,000
Stockholders' equity (note 10):
Series Preferred Stock, $.01 par value -- --
Class B 6% Cumulative Redeemable
Exchangeable Junior Preferred
Stock, $.01 par value -- --
Tele-Communications, Inc. Series A TCI
Group common stock, $1 par value. Authorized
1,750,000,000 shares; issued 745,724,192 shares
in 1997 and 696,325,478 shares in 1996 746 696
Tele-Communications, Inc. Series B TCI Group
common stock, $1 par value. Authorized 150,000,000
shares; issued 84,767,178 shares in 1997 and
84,647,065 shares in 1996 85 85
Tele-Communications, Inc. Series A Liberty Media
Group common stock, $1 par value. Authorized
750,000,000 shares; issued 228,801,906 shares
in 1997 and 227,844,437 shares in 1996 229 228
Tele-Communications, Inc. Series B Liberty Media
Group common stock, $1 par value. Authorized
75,000,000 shares; issued 21,175,465 shares
in 1997 and 21,189,369 shares in 1996 21 21
Tele-Communications, Inc. Series A Telephony Group
Stock, $1 par value. Authorized 750,000,000 shares,
no shares outstanding -- --
Tele-Communications, Inc. Series B Telephony Group
Stock, $1 par value. Authorized 75,000,000 shares,
no shares outstanding -- --
Additional paid-in capital 4,493 3,672
Cumulative foreign currency translation adjustment,
net of taxes 15 26
Unrealized holding gains for available-for-sale
securities, net of taxes 28 15
Accumulated deficit (388) (176)
-------- ---------
5,229 4,567
Treasury stock and common stock held by subsidiaries,
at cost (note 10) (857) (314)
-------- ---------
Total stockholders' equity 4,372 4,253
-------- ---------
Commitments and contingencies (note 12) $ 30,960 30,244
======== =========
</TABLE>
See accompanying notes to consolidated financial statements.
I-2
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statements of Operations
(unaudited)
<TABLE>
<CAPTION>
Three months ended Six months ended
June 30, June 30,
----------------- ----------------
1997 1996 1997 1996
------- ------ ------ ------
amounts in millions,
except per share amounts
<S> <C> <C> <C> <C>
Revenue:
Communications and programming services $ 1,887 1,704 3,714 3,309
Net sales from electronic retailing services (note 5) -- 244 -- 500
------- ------ ------ ------
1,887 1,948 3,714 3,809
------- ------ ------ ------
Operating costs and expenses:
Operating 736 707 1,432 1,369
Cost of sales from electronic retailing services (note 5) -- 152 -- 317
Selling, general and administrative 435 530 828 1,031
Compensation (adjustment to compensation) relating to
stock appreciation rights 56 4 71 (5)
Depreciation 261 259 502 511
Amortization 146 127 279 245
------- ------ ------ ------
1,634 1,779 3,112 3,468
------- ------ ------ ------
Operating income 253 169 602 341
Other income (expense):
Interest expense (294) (265) (583) (526)
Interest and dividend income 18 14 39 24
Share of losses of affiliates, net (note 5) (182) (96) (338) (211)
Loss on early extinguishment of debt (note 8) (11) (66) (11) (66)
Minority interests in earnings of
consolidated subsidiaries, net (56) (6) (94) (4)
Gain on sale of stock by equity investee (note 5) 21 -- 21 --
Gain on disposition of assets (note 5) 43 -- 62 10
Other, net (4) (11) (6) (5)
------- ------ ------ ------
(465) (430) (910) (778)
------- ------ ------ ------
Loss before income taxes (212) (261) (308) (437)
Income tax benefit 58 74 96 129
------- ------ ------ ------
Net loss (154) (187) (212) (308)
Dividend requirements on preferred stocks (11) (9) (21) (18)
------- ------ ------ ------
Net loss attributable to common stockholders $ (165) (196) (233) (326)
======= ====== ====== ======
Net earnings (loss) attributable to common stockholders:
TCI Group Series A and Series B common stock $ (171) (200) (255) (345)
Liberty Media Group Series A and Series B common
stock 6 4 22 19
------- ------ ------ ------
$ (165) (196) (233) (326)
======= ====== ====== ======
Net earnings (loss) attributable to common stockholders
per common share (note 2):
TCI Group Series A and Series B common stock $ (.25) (.30) (.37) (.52)
======= ====== ====== ======
Liberty Media Group Series A and Series B common stock $ .03 .02 .09 .08
======= ====== ====== ======
</TABLE>
See accompanying notes to consolidated financial statements.
I-3
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statement of Stockholders' Equity
Six months ended June 30, 1997
(unaudited)
<TABLE>
<CAPTION>
Common Stock
---------------------------------------------------------
Class B TCI Group Liberty Media Group Telephony Group Additional-
Preferred ------------------ ------------------- ----------------- paid-in
Stock Series A Series B Series A Series B Series A Series B capital
--------- -------- -------- ------- -------- -------- -------- --------
amounts in millions
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Balance at January 1, 1997 $ -- 696 85 228 21 -- -- 3,672
Net loss -- -- -- -- -- -- -- --
Issuance of common stock for
acquisitions -- 16 -- -- -- -- -- 242
Issuance of Series A TCI Group common
stock in exchange for Series B TCI
Group common
stock (note 10) -- 31 -- -- -- -- -- 499
Repurchase of common stock in public
market -- -- -- -- -- -- -- --
Issuance of common stock by equity
investee (note 5) -- -- -- -- -- -- -- 99
Issuance of common stock upon
conversion of notes -- 3 -- 1 -- -- -- (1)
Issuance of common stock to
Tele-Communications, Inc. Employee
Stock Purchase Plan -- -- -- -- -- -- -- 8
Accreted dividends on all classes of
preferred stock -- -- -- -- -- -- -- (21)
Accreted dividends on all classes of
preferred stock not subject to
mandatory redemption requirements -- -- -- -- -- -- -- 5
Payment of preferred stock dividends -- -- -- -- -- -- -- (10)
Foreign currency translation
adjustment -- -- -- -- -- -- -- --
Change in unrealized holding gains
for available-for-sale securities -- -- -- -- -- -- -- --
----- --- -- --- -- -- -- ------
Balance at June 30, 1997 $ -- 746 85 229 21 -- -- 4,493
===== === == === == == == ======
<CAPTION>
Unrealized Treasury
Cumulative holding stock and
foreign gains for common
currency available- stock
translation for-sale held by Total
adjustment, securities, Accumulated subsidiaries, stockholders'
net of taxes net of taxes deficit at cost equity
-------------- -------------- ------------ ------------- -----------
amounts in millions
<S> <C> <C> <C> <C> <C>
Balance at January 1, 1997 26 15 (176) (314) 4,253
Net loss -- -- (212) -- (212)
Issuance of common stock for
acquisitions -- -- -- -- 258
Issuance of Series A TCI Group common
stock in exchange for Series B TCI
Group common
stock (note 10) -- -- -- (530) --
Repurchase of common stock in public
market -- -- -- (13) (13)
Issuance of common stock by equity
investee (note 5) -- -- -- -- 99
Issuance of common stock upon
conversion of notes -- -- -- -- 3
Issuance of common stock to
Tele-Communications, Inc. Employee
Stock Purchase Plan -- -- -- -- 8
Accreted dividends on all classes of
preferred stock -- -- -- -- (21)
Accreted dividends on all classes of
preferred stock not subject to
mandatory redemption requirements -- -- -- -- 5
Payment of preferred stock dividends -- -- -- -- (10)
Foreign currency translation
adjustment (11) -- -- -- (11)
Change in unrealized holding gains
for available-for-sale securities -- 13 -- -- 13
------ ----------- ------------ --------- ---------
Balance at June 30, 1997 15 28 (388) (857) 4,372
====== =========== ============ ========= =========
</TABLE>
See accompanying notes to consolidated financial statements.
I-4
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(unaudited)
<TABLE>
<CAPTION>
Six months ended
June 30,
--------------------
1997 1996
-------- ----------
amounts in millions
(see note 4)
<S> <C> <C>
Cash flows from operating activities:
Net loss $ (212) (308)
Adjustments to reconcile net loss to net cash provided by operating
activities:
Depreciation and amortization 781 756
Compensation (adjustment to compensation) relating to stock
appreciation rights 71 (5)
Payments of obligation relating to stock appreciation rights (14) (3)
Share of losses of affiliates, net 338 211
Loss on early extinguishment of debt 11 66
Minority interests in earnings of consolidated subsidiaries, net 94 4
Gain on sale of stock by equity investee (21) --
Gain on disposition of assets (62) (10)
Deferred income tax benefit (147) (146)
Payments of restructuring charges (19) --
Other noncash charges -- 9
Changes in operating assets and liabilities, net of the effect of
acquisitions:
Change in receivables (125) (15)
Change in inventories -- 12
Change in prepaids (92) (15)
Change in accrued interest (2) 34
Change in other accruals and payables 164 (62)
----------- -----------
Net cash provided by operating activities 765 528
----------- -----------
Cash flows from investing activities:
Cash paid for acquisitions (206) (156)
Capital expended for property and equipment (215) (955)
Additional investments in and loans to affiliates and others (184) (576)
Repayments of loans to affiliates 174 16
Proceeds from disposition of assets 193 102
Cash received in exchanges 15 50
Other investing activities (116) (99)
----------- -----------
Net cash used in investing activities (339) (1,618)
----------- -----------
Cash flows from financing activities:
Borrowings of debt 1,238 4,674
Repayments of debt (2,030) (4,781)
Prepayment penalties (7) (60)
Proceeds from issuance of common stock 4 --
Proceeds from issuance of Trust Preferred Securities 490 971
Proceeds from issuance of subsidiary preferred stock 48 223
Contributions by minority shareholders of subsidiaries 6 314
Repurchase of Liberty Media Group common stock (13) --
Payment for repurchase of subsidiary common stock (42) --
Payment of preferred stock dividends (23) (23)
Payment of dividends on subsidiary preferred stock and Trust Preferred
Securities (85) (12)
----------- -----------
Net cash provided (used) by financing activities (414) 1,306
----------- -----------
Net increase in cash and cash equivalents 12 216
Cash and cash equivalents at beginning of period 394 118
----------- -----------
Cash and cash equivalents at end of period $ 406 334
=========== ===========
</TABLE>
See accompanying notes to consolidated financial statements.
I-5
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1997
(unaudited)
(1) General
-------
The accompanying consolidated financial statements include the
accounts of Tele-Communications, Inc. and those of all majority-owned
subsidiaries ("TCI" or the "Company"). All significant intercompany
accounts and transactions have been eliminated in consolidation.
The accompanying interim consolidated financial statements are
unaudited but, in the opinion of management, reflect all adjustments
(consisting of normal recurring accruals) necessary for a fair
presentation of the results for such periods. The results of
operations for any interim period are not necessarily indicative of
results for the full year. These consolidated financial statements
should be read in conjunction with the consolidated financial
statements and notes thereto contained in TCI's Annual Report on Form
10-K for the year ended December 31, 1996.
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and
liabilities at the date of the financial statements and the reported
amounts of revenue and expenses during the reporting period. Actual
results could differ from those estimates.
Effective January 13, 1997, the Company issued a stock dividend to
holders of Tele-Communications, Inc. Series A and Series B Liberty
Media Group common Stock ("Liberty Group Stock") consisting of one
share of Series A Liberty Group Stock for every two shares of Series A
Liberty Group Stock owned and one share of Series A Liberty Group
Stock for every two shares of Series B Liberty Group Stock owned (the
"Liberty Group Stock Dividend"). The Liberty Group Stock Dividend has
been treated as a stock split, and accordingly, all share and per
share amounts have been retroactively restated to reflect the Liberty
Group Stock Dividend.
Certain amounts have been reclassified for comparability with the 1997
presentation.
(2) Earnings (Loss) Per Common and Common Equivalent Share
------------------------------------------------------
The Financial Accounting Standards Board recently issued Statement of
Financial Accounting Standards No. 128, "Earnings Per Share"
("Statement No. 128"). Statement No. 128 requires the presentation of
basic earnings per share ("EPS") and, for companies with potentially
dilutive securities, such as convertible debt, options and warrants,
diluted EPS. Statement No. 128 is effective for annual and interim
periods ending after December 31, 1997. The Company does not expect
that Statement No. 128 will have a material impact on the Company's
earnings (loss) per share as described below.
(continued)
I-6
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
TCI Group Series A and Series B Common Stock
--------------------------------------------
The loss attributable to Tele-Communications, Inc. Series A and Series
B TCI Group common stock ("TCI Group Stock") stockholders per common
share was computed by dividing net loss attributable to TCI Group
Series A and Series B common stockholders by the weighted average
number of common shares outstanding of TCI Group Stock during the
period (682.9 million and 668.4 million for the three months ended
June 30, 1997 and 1996, respectively; and 680.1 million and 663.2
million for the six months ended June 30, 1997 and 1996,
respectively). Common stock equivalents were not included in the
computation of weighted average shares outstanding because their
inclusion would be anti-dilutive.
Liberty Media Group Series A and Series B Common Stock
------------------------------------------------------
Earnings attributable to Liberty Group Stock stockholders per common
share was computed by dividing net earnings attributable to Liberty
Group Stock stockholders by the weighted average number of common
shares outstanding of Liberty Group Stock during the period (249.7
million and 250.6 million for the three months ended June 30, 1997 and
1996, respectively; and 249.6 million and 248.7 million for the six
months ended June 30, 1997 and 1996, respectively). Common stock
equivalents were not included in the computation because their
inclusion would be anti-dilutive to TCI.
(3) Derivative Financial Instruments
--------------------------------
The Company has entered into variable and fixed interest rate exchange
agreements ("Interest Rate Swaps") which it uses to manage interest
rate risk arising from the Company's financial liabilities. Such
Interest Rate Swaps are accounted for as hedges; and accordingly,
amounts receivable or payable under Interest Rate Swaps are recognized
as adjustments to interest expense. Gains and losses on early
terminations of Interest Rate Swaps are included in the carrying
amount of the related debt and amortized as yield adjustments over the
remaining term of the derivative financial instruments. The Company
does not use such instruments for trading purposes.
Derivative financial instruments that can be settled, at the Company's
option, in shares of the Company's common stock are accounted for as
equity instruments. Periodic settlements of amounts payable/receivable
pursuant to such financial instruments are included in additional
paid-in capital.
(continued)
I-7
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
From time to time, the Company uses certain derivative financial
instruments to manage its foreign currency risks. Because the Company
generally views its foreign operating subsidiaries and affiliates as
long-term investments, the Company generally does not attempt to hedge
existing investments in its foreign affiliates and subsidiaries.
However, the Company may enter into forward contracts to reduce its
exposure to short-term (generally no more than one year) movements in
the exchange rates applicable to firm funding commitments that are
denominated in currencies other than the U.S. dollar. When high
correlation of changes in the market value of the forward contract and
changes in the fair value of the firm commitment is probable, the
forward contract is accounted for as a hedge. Changes in the market
value of a forward contract that qualifies as a hedge and any gains or
losses on early termination of such a forward contract are deferred
and included in the measurement of the item (generally an investment
in, or an advance to, a foreign affiliate) that results from the
funding of such commitment. Market value changes in derivative
financial instruments that do not qualify as hedges are recognized
currently in the consolidated statements of operations. To date, the
Company's use of forward contracts, as described above, has not had a
material impact on the Company's financial position or results of
operations.
(4) Supplemental Disclosures to Consolidated Statements of Cash Flows
-----------------------------------------------------------------
Cash paid for interest was $589 million and $492 million for the six
months ended June 30, 1997 and 1996, respectively. Cash paid for
income taxes during these periods was not material.
Summary of cash paid for acquisitions and cash received in exchanges
is as follows:
<TABLE>
<CAPTION>
Six months ended
June 30,
--------------------
1997 1996
-------- ----------
amounts in millions
<S> <C> <C>
Cash paid for acquisitions:
Fair value of assets acquired $ (1,123) (1,330)
Liabilities assumed, net of current assets 622 377
Deferred tax liability recorded in acquisitions 34 244
Minority interests in equity of acquired entities 3 92
Common stock and preferred stock issued in acquisitions 258 461
---------- -----------
Cash paid for acquisitions $ (206) (156)
========== ===========
Cash received in exchanges:
Aggregate cost basis of assets acquired $ (395) (193)
Historical cost of assets exchanged 399 222
Gain recorded on exchange of assets 11 21
---------- -----------
Cash received in exchanges $ 15 50
========== ===========
(continued)
</TABLE>
I-8
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(5) Investments in Affiliates
-------------------------
The Company has various investments accounted for under the equity
method. The following table includes the Company's carrying value and
percentage ownership of the more significant investments at June 30,
1997.
<TABLE>
<CAPTION>
June 30, 1997
-----------------------------------
Percentage Carrying
Ownership Value
------------- ------------
amounts in millions
<S> <C> <C>
Sprint Spectrum Holding Company, L.P., MinorCo, L.P.
and PhillieCo, L.P. 30% - 35% $ 703
Teleport Communications Group, Inc. ("TCG") 30% 271
Home Shopping Network, Inc. ("HSN") 19.9% 144
BDTV INC. and BDTV II INC. 99% 201
Flextech p.l.c. ("Flextech") 35.9% 267
Telewest Communications plc ("Telewest") 27% 401
Various foreign equity investments (other than Telewest
and Flextech) various 293
Discovery Communications, Inc. 49% 118
QVC, Inc. 43% 116
</TABLE>
Summarized unaudited results of operations for affiliates accounted
for under the equity method are as follows:
<TABLE>
<CAPTION>
Six months ended
Combined Operations June 30,
------------------- --------------------
1997 1996
-------- ----------
amounts in millions
<S> <C> <C>
Revenue $ 3,608 2,639
Operating expenses (3,444) (2,296)
Depreciation and amortization (598) (335)
----------- ------------
Operating income (loss) (434) 8
Interest expense (368) (239)
Other, net (248) (117)
----------- ------------
Net loss $ (1,050) (348)
=========== ============
</TABLE>
The Company is a partner in a series of partnerships formed to engage
in the business of providing wireless communications services, using
the radio spectrum for broadband personal communications services
("PCS"), to residential and business customers nationwide, using the
"Sprint"(R) brand (a registered trademark of Sprint Communications
Company, L.P.) (the "PCS Ventures"). The PCS Ventures include Sprint
Spectrum Holding Company, L. P. ("Sprint Spectrum") and MinorCo, L.P.
(collectively, the "Sprint PCS Partnerships") and PhillieCo, L.P.
("PhillieCo"). The partners of each of the Sprint PCS Partnerships are
subsidiaries of Sprint Corporation ("Sprint"), Comcast Corporation,
Cox Communications, Inc. ("Cox") and the Company. The partners of
PhillieCo are subsidiaries of Sprint, Cox and the Company. The Company
has a 30% partnership interest in each of the Sprint PCS Partnerships
and a 35% interest as a partner in PhillieCo. During the six months
ended June 30, 1997 and 1996, the Sprint PCS Partnerships contributed
$155 million and $79 million, respectively, to the Company's share of
affiliate losses. Such 1996 amount includes $34 million related to
prior periods.
(continued)
I-9
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The Sprint PCS Partnerships have licenses, and have affiliated (or
agreed to affiliate) with other entities (including PhillieCo) that
have licenses, to provide PCS service to MTAs (or major trading areas)
covering over 190 million "Pops" (or population equivalents) at
December 31, 1996. Of the Sprint PCS Partnerships' licenses (which
cover 30 (of 51) MTAs), 29 were acquired in an auction conducted by
the Federal Communications Commission ("FCC") that ended in March
1995, for an aggregate license cost of approximately $2.1 billion and
one PCS license (covering the Omaha MTA) was contributed to the Sprint
PCS Partnerships by an affiliate of Cox in February 1997. The Sprint
PCS Partnerships have invested in (acquiring a 49% interest) and
affiliated with American PCS, L.P. ("APC"), which owns a PCS license
for and operates a PCS system in the Baltimore/Washington, D.C. MTA,
and Cox California PCS, L.P. ("Cox-California"), which holds a PCS
license for the Los Angeles/San Diego MTA and currently operates a PCS
system in San Diego and Orange County, California. The Sprint PCS
Partnerships may invest in other entities that hold PCS licenses.
PhillieCo holds the license for the Philadelphia MTA, which was
acquired at a license cost of $85 million and currently operates a PCS
system in Philadelphia, Pennsylvania. During December 1996, the Sprint
PCS Partnerships initiated the commercial launch of PCS service in
seven markets. As of July 15, 1997, Sprint PCS had launched service in
over 50 cities in the U.S.
From inception through March 1997, the four partners have contributed
approximately $3.0 billion to the Sprint PCS Partnerships (of which
the Company contributed an aggregate of approximately $0.9 billion).
The remaining capital that the Sprint PCS Partnerships will require to
fund the construction of the PCS systems and to fund operating losses
and the commitments made to APC and Cox-California will be
substantial. The partners had agreed in forming the Sprint PCS
Partnerships to contribute up to an aggregate of approximately $4.2
billion of equity thereto, from inception through fiscal 1999, subject
to certain requirements. The Company expects that the remaining
approximately $1.2 billion of such amount (of which the Company's
share is approximately $0.4 billion) will be contributed by the end of
the first quarter of 1998 (although there can be no assurance that any
additional capital will be contributed). The Company expects that the
Sprint PCS Partnerships will require additional equity thereafter.
Pursuant to an agreement entered into in connection with certain
financings by Sprint Spectrum, under certain circumstances the
partners in Sprint Spectrum may be required to make additional
contributions to Sprint Spectrum to fund projected cash shortfalls to
the extent that the amount of the partners' aggregate contributions to
Sprint Spectrum (exclusive of certain amounts, including amounts
invested in certain affiliates of Sprint Spectrum), following December
31, 1995 are less than $1.0 billion; however, based on the currently
expected timing and use of the partners' contributions to Sprint
Spectrum, the Company currently believes that such agreement will not
result in the Company's being required to make any incremental capital
contributions in addition to its pro rata portion of the
aforementioned $4.2 billion amount.
(continued)
I-10
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
During the six months ended June 30, 1997, TCG, a competitive local
exchange carrier, issued 4,857,083 shares of Class A common stock at
an average price per share of $19.25 for certain acquisitions. The
total consideration paid by TCG through the issuance of common stock
was approximately $93,000,000. As a result of TCG issuing additional
shares, the Company's ownership interest in TCG was reduced from
approximately 31% to approximately 30%. Accordingly, the Company
recognized a gain amounting to $21 million (before deducting deferred
income tax expense of approximately $8 million) representing the
difference between the carrying amount of the Company's investment in
TCG and the Company's proportionate share of TCG's net assets.
Pursuant to an agreement among Liberty Media Corporation ("Liberty"),
a subsidiary of TCI, Barry Diller and certain of their respective
affiliates entered into in August 1995 and amended in August 1996 (the
"BDTV Agreement"), Liberty contributed to BDTV INC. ("BDTV-I"), in
August 1996, an option (the "Option") to purchase 2 million shares of
Class B common stock of Silver King Communications, Inc. ("Silver
King") (which shares represented voting control of Silver King at such
time) and $3,500,000 in cash, representing the exercise price of the
Option. BDTV-I is a corporation formed by Liberty and Mr. Diller
pursuant to the BDTV Agreement, in which Liberty owns over 99% of the
equity and none of the voting power (except for protective rights with
respect to certain fundamental corporate actions) and Mr. Diller owns
less than 1% of the equity and all of the voting power. BDTV-I
exercised the Option shortly after its contribution, thereby becoming
the controlling stockholder of Silver King. Such change in control of
Silver King had been approved by the FCC in June 1996, subject,
however, to the condition that the equity interest of Liberty in
Silver King not exceed 21.37% without the prior approval of the FCC
(the "FCC Order").
Pursuant to an Agreement and Plan of Exchange and Merger entered into
in August 1996, Silver King acquired HSN by merger of HSN with a
subsidiary of Silver King in December 1996 (the "HSN Merger"). In
order to effect the HSN Merger in compliance with the FCC Order,
Liberty agreed to defer receiving certain shares of Silver King that
would otherwise have become issuable to it in the HSN Merger until
such time as it was permitted to own such shares. As a result, the HSN
Merger was structured so that Liberty received (i) 7,809,111 shares of
Class B common stock of Silver King, all of which shares Liberty
contributed to BDTV II INC. ("BDTV-II"), (ii) the contractual right to
be issued up to an additional 2,591,752 shares of Class B common stock
of Silver King from time to time upon the occurrence of certain events
which would allow Liberty to own additional shares in compliance with
the FCC Order (including events resulting in the dilution of Liberty's
percentage equity interest), and (iii) 739,141 shares of Class B
common stock and 17,566,702 shares of common stock of HSN
(representing approximately 19.9% of the equity of HSN). BDTV-II is a
corporation formed by Liberty and Barry Diller pursuant to the BDTV
Agreement, in which the relative equity ownership and voting power of
Liberty and Mr. Diller are substantially the same as their respective
equity ownership and voting power in BDTV-I.
(continued)
I-11
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
As a result of the HSN Merger, HSN is no longer a subsidiary of
Liberty and therefore, the financial results of HSN are no longer
consolidated with the financial results of Liberty. Although Liberty
no longer possesses voting control over HSN, it continues to have an
indirect equity interest in HSN through its ownership of the equity
securities of BDTV-I and BDTV-II as well as a direct interest in HSN
which would be exchangeable into shares of Silver King. Accordingly,
HSN, BDTV-I and BDTV-II are accounted for using the equity method.
At March 31, 1997, the Company held a voting interest of approximately
50% in Flextech, a company engaged in the distribution and production
of programming for multichannel video distribution systems in the
United Kingdom ("UK"). In April 1997, Flextech and BBC Worldwide
Limited formed two separate joint ventures (the "BBC Joint Ventures")
and entered into certain related transactions. The consummation of the
BBC Joint Ventures and related transactions resulted in, among other
things, a reduction of the Company's ownership interest in Flextech to
35.9%. As a result of such dilution the Company recorded a $152
million increase to the carrying value of the Company's investment in
Flextech, a $53 million increase to deferred income tax liability and
a $99 million increase to equity. No gain was recognized due primarily
to certain contingent obligations of the Company with respect to one
of the BBC Joint Ventures.
Telewest is a company that is currently operating and constructing
cable television and telephone systems in the UK. Telewest contributed
$73 million and $70 million of the Company's share of its affiliates'
losses during the six months ended June 30, 1997 and 1996,
respectively. In addition to the Company's investments in Telewest and
Flextech, the Company has other less significant equity method
investments in video distribution and programming businesses located in
the UK, other parts of Europe, Asia, Latin America and certain other
foreign countries. In the aggregate, Flextech and such other equity
method investments accounted for $49 million and $37 million of the
Company's share of its affiliates' losses in 1997 and 1996,
respectively.
During the six months ended June 30, 1997, TSX Corporation ("TSX"), an
equity affiliate of the Company, and Antec Corporation ("Antec")
entered into a business combination with Antec being the surviving
entity. In connection with such transaction, the Company recognized a
$29 million gain (before deducting deferred income tax expense of
approximately $12 million) representing the difference between the
fair value of the Antec shares received ($52 million) and the carrying
value of the Company's investment in TSX at the date of the
transaction ($23 million). Upon completion of this transaction, the
Company's ownership interest decreased from an approximate 45%
interest in TSX to an approximate 16% ownership interest in Antec. The
Company accounts for its investment in Antec using the cost method.
Certain of the Company's affiliates are general partnerships and any
subsidiary of the Company that is a general partner in a general
partnership is, as such, liable as a matter of applicable partnership
law for all debts of that partnership in the event liabilities of that
partnership were to exceed its assets.
(continued)
I-12
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(6) Investment in Time Warner
-------------------------
Through October 9, 1996, TCI owned shares of Turner Broadcasting
System, Inc. ("TBS") common stock and shares of TBS preferred stock
that were convertible into TBS common stock. On October 10, 1996, Time
Warner and TBS consummated a merger (the "TBS/Time Warner Merger")
whereby TBS shareholders received 0.75 of a Time Warner common share
for each TBS Class A and Class B common share held, and each holder of
TBS Class C preferred stock received 0.80 of a Time Warner common
share for each of the 6 shares of TBS Class B common stock into which
each share of Class C preferred stock could have been converted.
Time Warner, TBS, TCI and Liberty entered into an Agreement Containing
Consent Order with the Federal Trade Commission ("FTC") dated August
14, 1996, as amended on September 4, 1996 (the "FTC Consent Decree").
Pursuant to the FTC Consent Decree, among other things, Liberty agreed
to exchange the shares of Time Warner common stock to be received in
the TBS/Time Warner Merger for shares of a separate series of Time
Warner common stock with limited voting rights (the "TW Exchange
Stock"). Holders of the TW Exchange Stock are entitled to one
one-hundredth (l/100th) of a vote for each share with respect to the
election of directors. Holders of the TW Exchange Stock will not have
any other voting rights, except as required by law or with respect to
limited matters, including amendments of the terms of the TW Exchange
Stock adverse to such holders. Subject to the federal communications
laws, each share of the TW Exchange Stock will be convertible at any
time at the option of the holder on a one-for-one basis for a share of
Time Warner common stock. Holders of TW Exchange Stock are entitled to
receive dividends ratably with the Time Warner common stock and to
share ratably with the holders of Time Warner common stock in assets
remaining for common stockholders upon dissolution, liquidation or
winding up of Time Warner. In connection with the TBS/Time Warner
Merger, the Company received approximately 50.6 million shares of the
TW Exchange Stock in exchange for its TBS holdings.
In connection with the TBS/Time Warner Merger, Liberty and Time Warner
entered into, among other agreements, an agreement providing for the
grant to Time Warner of an option (the "Contract Option") to enter
into a contract with Southern Satellite Systems, Inc. ("Southern"), a
wholly owned subsidiary of Liberty which distributes the TBS
SuperStation ("WTBS") signal in the United States and Canada, pursuant
to which Southern would provide Time Warner with certain uplinking and
distribution services relating to WTBS and would assist Time Warner in
converting WTBS from a superstation into a copyright paid cable
programming service. Subsequent to the TBS/Time Warner Merger, Liberty
Media Group and Time Warner revised the structure of the Contract
Option. On June 24, 1997, under the new agreement, Liberty granted
Time Warner a five year option to acquire the business of Southern
through a purchase of assets. Liberty received 6.4 million shares of
TW Exchange Stock in consideration for the grant. If Time Warner
exercises the option, the purchase price for Southern's business would
be approximately $213 million, payable in a form which is mutually
acceptable of cash or Time Warner stock. At June 30, 1997, the
Company's investment in Time Warner, carried at cost, had an aggregate
fair value of approximately $2.8 billion based upon the market value
of the marketable common stock into which it is convertible.
(continued)
I-13
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(7) Acquisitions
------------
In January 1997, the Company acquired the 50% ownership interest in
TKR Cable Company ("TKR Cable") that the Company did not previously
own and certain additional assets for aggregate consideration of
approximately $970 million. The Company issued approximately 16
million shares of TCI Group Stock, assumed $584 million of TKR Cable's
debt and paid cash of $88 million and shares of Time Warner common
stock valued at $41 million upon consummation of such acquisition.
On July 31, 1996, pursuant to certain agreements entered into among
TCIC, a subsidiary of TCI; TCI; Viacom International, Inc. and Viacom,
Inc. ("Viacom"), TCIC acquired all of the common stock of a subsidiary
of Viacom ("Cable Sub") which owned Viacom's cable systems and related
assets (the "Viacom Acquisition").
The transaction was structured as a tax-free reorganization in which
Cable Sub transferred all of its non-cable assets, as well as all of
its liabilities other than current liabilities, to a new subsidiary of
Viacom ("New Viacom Sub"). Cable Sub also transferred to New Viacom
Sub the proceeds (the "Loan Proceeds") of a $1.7 billion loan facility
(the "Loan Facility") arranged by TCIC, TCI and Cable Sub. Following
these transfers, Cable Sub retained cable assets with a value at
closing of approximately $2.326 billion and the obligation to repay
the Loan Proceeds. Neither Viacom nor New Viacom Sub has any
obligation with respect to repayment of the Loan Proceeds.
Prior to the consummation of the Viacom Acquisition, Viacom offered to
the holders of shares of Viacom Class A Common Stock and Viacom Class
B Common Stock (collectively, "Viacom Common Stock") the opportunity
to exchange (the "Exchange Offer") a portion of their shares of Viacom
Common Stock for shares of Class A Common Stock, par value $100 per
share, of Cable Sub ("Cable Sub Class A Stock"). Immediately following
the completion of the Exchange Offer, TCIC acquired from Cable Sub
shares of Cable Sub Class B common stock (the "Share Issuance") for
$350 million (which was used to reduce Cable Sub's obligations under
the Loan Facility). At the time of the Share Issuance, the Cable Sub
Class A Stock received by Viacom stockholders pursuant to the Exchange
Offer automatically converted into 5% Class A Senior Cumulative
Exchangeable Preferred Stock of Cable Sub with a stated value of $100
per share. Upon completion of the Viacom Acquisition, Cable Sub was
renamed TCI Pacific Communications, Inc.
In June 1997, the Company entered into an agreement with Cablevision
Systems Corporation ("Cablevision") pursuant to which the Company
agreed to contribute certain of its cable television systems serving
approximately 820,000 customers to Cablevision in exchange for
approximately 12.2 million newly issued Cablevision Class A shares.
Such shares represent approximately 33% of Cablevision's total
outstanding shares. Cablevision will also assume approximately $669
million of TCI's debt. The transaction is subject to, among other
matters, Cablevision shareholder and regulatory approvals. There is no
assurance that the transaction will be consummated.
(continued)
I-14
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(8) Debt
----
Debt is summarized as follows:
<TABLE>
<CAPTION>
June 30, December 31,
1997 1996
--------------- -----------------
amounts in millions
<S> <C> <C>
Notes payable (a) $ 9,061 9,308
Bank credit facilities (b) 4,923 4,813
Commercial paper 570 638
Convertible notes (c) 40 43
Other debt 149 124
----------- ----------------
$ 14,743 14,926
=========== ================
</TABLE>
(a) During the six months ended June 30, 1997, in order to reduce
future interest costs, the Company redeemed certain notes
payable which had an aggregate principal balance of $190
million and fixed interest rates ranging from 8.75% to 10.13%
(the "1997 Redemption"). In connection with the 1997
Redemption, the Company recognized a loss on early
extinguishment of debt of $11 million. Such loss related to
prepayment penalties amounting to $7 million and the
retirement of deferred loan costs.
During the six months ended June 30, 1996, the Company
redeemed certain notes payable which had an aggregate
principle balance of $809 million and fixed interest rates
ranging from 8.67% to 10.44% (the "1996 Redemption"). In
connection with the 1996 Redemption, the Company recognized a
loss on early extinguishment of debt of $62 million. Such
loss related to prepayment penalties amounting to $60 million
and the retirement of deferred loan costs.
(b) During the second quarter of 1996, certain subsidiaries of
the Company terminated, at such subsidiaries' option, certain
revolving bank credit facilities with aggregate commitments
of approximately $2 billion. In connection with such
termination, the Company recognized a loss on early
extinguishment of debt of $4 million related to the
retirement of deferred loan costs.
At June 30, 1997, subsidiaries of the Company had
approximately $2.4 billion in unused lines of credit,
excluding amounts related to lines of credit which provide
availability to support commercial paper.
(c) These convertible notes, which are stated net of unamortized
discount of $167 million at June 30, 1997 and $178 million at
December 31, 1996, mature on December 18, 2021. The notes
require, so long as conversion of the notes has not occurred,
an annual interest payment through 2003 equal to 1.85% of the
face amount of the notes. During the six months ended June
30, 1997, certain of these notes were converted into
2,230,628 shares of Series A TCI Group Stock and 840,235
shares of Series A Liberty Group Stock. At June 30, 1997, the
notes were convertible, at the option of the holders, into an
aggregate of 34,853,145 shares of Series A TCI Group Stock
and 13,069,918 shares of Series A Liberty Group Stock.
(continued)
I-15
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The bank credit facilities and various other debt instruments of the
Company's subsidiaries generally contain restrictive covenants which
require, among other things, the maintenance of certain earnings,
specified cash flow and financial ratios (primarily the ratios of cash
flow to total debt and cash flow to debt service, as defined), and
include certain limitations on indebtedness, investments, guarantees,
dispositions, stock repurchases and/or dividend payments.
As security for borrowings under one of the Company's bank credit
facilities, the Company has pledged 116,853,195 shares of Series A TCI
Group Stock held by a subsidiary of the Company. Also, as security for
borrowings under another of the Company's credit facilities, the
Company has pledged a portion of its Time Warner common stock with an
estimated market value of $2.2 billion.
The fair value of the debt of the Company's subsidiaries is estimated
based on the quoted market prices for the same or similar issues or on
the current rates offered to the Company for debt of the same
remaining maturities. At June 30, 1997, the fair value of the
Company's debt was $14,796 million, as compared to a carrying value of
$14,743 million on such date.
In order to achieve the desired balance between variable and fixed
rate indebtedness, the Company has entered into various Interest Rate
Swaps pursuant to which it (i) pays fixed interest rates (the "Fixed
Rate Agreements") ranging from 7.1% to 9.3% and receives variable
interest rates on notional amounts of $410 million at June 30, 1997
and (ii) pays variable interest rates (the "Variable Rate Agreements")
and receives fixed interest rates ranging from 4.8% to 9.7% on
notional amounts of $2,050 million at June 30, 1997. During the six
months ended June 30, 1997 and 1996, the Company's net payments
pursuant to the Fixed Rate Agreements were $4 million and $8 million,
respectively; and the Company's net receipts pursuant to the Variable
Rate Agreements were $11 million and $8 million, respectively.
The Company's Fixed Rate Agreements and Variable Rate Agreements
expire as follows (dollar amounts in millions):
<TABLE>
<CAPTION>
Fixed Rate Agreements Variable Rate Agreements
--------------------- ------------------------
Expiration Interest rate Notional Expiration Interest rate Notional
date to be paid amount date to be received amount
---------- ------------- -------- ---------- -------------- ---------
<S> <C> <C> <C> <C> <C>
October 1997 7.1%-9.3% $ 180 September 1998 4.8%-5.4% $ 450
December 1997 8.7% 230 April 1999 7.4% 50
------- February 2000 5.8%-6.6% 300
$ 410 March 2000 5.8%-6.0% 675
======= September 2000 5.1% 75
March 2027 9.7% 300
December 2036 9.7% 200
---------
$ 2,050
=========
</TABLE>
The Company is exposed to credit losses for the periodic settlements
of amounts due under the Interest Rate Swaps in the event of
nonperformance by the other parties to the agreements. However, the
Company does not anticipate that it will incur any material credit
losses because it does not anticipate nonperformance by the
counterparties.
(continued)
I-16
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The fair value of the Interest Rate Swaps is the estimated amount that
the Company would pay or receive to terminate the agreements at June
30, 1997, taking into consideration current interest rates and the
current creditworthiness of the counterparties. At June 30, 1997, the
Company would be required to pay an estimated $4 million to terminate
the Fixed Rate Agreements and an estimated $25 million to terminate
the Variable Rate Agreements.
Certain of TCI's subsidiaries are required to maintain unused
availability under bank credit facilities to the extent of outstanding
commercial paper. Also, certain of TCI's subsidiaries pay fees ranging
from 1/4% to 1/2% per annum on the average unborrowed portion of the
total amount available for borrowings under bank credit facilities.
(9) Company-Obligated Mandatorily Redeemable Preferred Securities of
----------------------------------------------------------------
Subsidiary Trusts Holding Solely Subordinated Debt Securities of TCIC
---------------------------------------------------------------------
In 1996 and 1997, the Company, through certain subsidiary trusts, (the
"Trusts"), issued preferred securities as follows:
<TABLE>
<CAPTION>
Subsidiary Trust Interest Rate Face Amount
---------------- ------------- -----------
in millions
<S> <C> <C>
TCI Communications Financing I 8.72% $ 500
TCI Communications Financing II 10.00% 500
TCI Communications Financing III 9.65% 300
TCI Communications Financing IV 9.72% 200
----------
$ 1,500
==========
</TABLE>
The Trusts exist for the exclusive purpose of issuing the Trust
Preferred Securities and investing the proceeds thereof into
Subordinated Deferrable Interest Notes (the "Subordinated Debt
Securities") of TCIC. The Subordinated Debt Securities have interest
rates equal to the interest rate of the corresponding Trust Preferred
Securities and have maturity dates ranging from 30 to 49 years from
the date of issuance. The Subordinated Debt Securities are unsecured
obligations of TCIC and are subordinate and junior in right of payment
to certain other indebtedness of the Company. Upon redemption of the
Subordinated Debt Securities, the Trust Preferred Securities will be
mandatorily redeemable. TCIC effectively provides a full and
unconditional guarantee of the Trusts' obligations under the Trust
Preferred Securities.
The Trust Preferred Securities are presented together in a separate
line item in the accompanying consolidated balance sheets captioned
"Company-obligated mandatorily redeemable preferred securities of
subsidiary trusts holding solely subordinated debt securities of TCI
Communications, Inc." Dividends accrued on the Trust Preferred
Securities are included in minority interests in earnings of
consolidated subsidiaries in the accompanying consolidated financial
statements.
(continued)
I-17
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(10) Stockholders' Equity
--------------------
In August 1995, TCI issued the Liberty Group Stock which reflects the
separate performance of TCI's assets which produces and distributes
programming services ("Liberty Media Group").
As of June 30, 1997, the TCI Group Stock reflects the separate
performance of TCI's subsidiaries and assets not attributed to Liberty
Media Group, including (i) TCI's Cable and Communications unit, (ii)
TCI's International Cable and Programming Unit, Tele-Communications
International, Inc. ("TINTA") and (iii) TCI's Technology/Venture
Capital unit. Such subsidiaries and assets are referred to as "TCI
Group".
Notwithstanding the attribution of assets and liabilities, equity and
items of income and expense to TCI Group or to Liberty Media Group for
purposes of preparing their combined financial statements, the change
in the capital structure of TCI did not affect the ownership or the
respective legal title to assets or responsibility for liabilities of
TCI or any of its subsidiaries. TCI and its subsidiaries each continue
to be responsible for their respective liabilities. Holders of TCI
Group Stock or Liberty Group Stock are holders of common stock of TCI
and continue to be subject to risks associated with an investment in
TCI and all of its businesses, assets and liabilities. The issuance of
Liberty Group Stock did not affect the rights of creditors of TCI.
On March 12, 1997, the TCI stockholders authorized the TCI Board of
Directors to issue two new series of the Company's common stock, par
value $1.00 per share, (and a corresponding increase in the total
number of authorized shares of common stock) to be designated
Tele-Communications, Inc. Series A Telephony Group common stock and
Tele-Communications, Inc. Series B Telephony Group common stock
(collectively, the "Telephony Group Stock"). The Telephony Group
Stock, if issued, would be intended to reflect the separate
performance of Telephony Group, which initially consists of the
Company's investments in certain entities engaged in the domestic
wireline and wireless telephony businesses. A total of 750 million
shares of Series A Telephony Group Stock and 75 million shares of
Series B Telephony Group Stock were authorized. As of June 30, 1997,
no shares of Telephony Group Stock have been issued.
On May 14, 1997, the TCI Board of Directors authorized, subject to
stockholder approval, the redesignation of Series A and Series B
Telephony Group Stock as Tele-Communications, Inc. Series A and Series
B TCI Ventures Group common stock ("TCI Ventures Group Stock"). The
TCI Ventures Group Stock is intended to reflect the separate
performance of the TCI Ventures Group, which will include
substantially all of TCI Group's international and non-cable assets.
TCI will amend the approved Telephony Group Stock to expand that group
to track such assets, including TCI's investments in At Home
Corporation, TINTA, United Video Satellite Group, Inc. and others. The
tracking stock will be issued through an exchange offer whereby the
Company's stockholders will have the opportunity to exchange their TCI
Group Stock for TCI Ventures Group Stock in the ratio of one share of
TCI Ventures Group Stock in exchange for each share of TCI Group Stock
properly tendered.
(continued)
I-18
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Treasury Stock and Common Stock Held by Subsidiaries, at Cost
-------------------------------------------------------------
<TABLE>
<CAPTION>
June 30, 1997 December 31, 1996
------------------------------- --------------------------------
Number of Number of
shares Cost basis shares Cost basis
--------------- ------------- --------------- --------------
(dollar amounts in millions)
<S> <C> <C> <C> <C>
Treasury stock is summarized as follows:
Series B TCI Group Stock 30,545,864 $ 530 -- $ --
Series A Liberty Group Stock 562,000 13 -- --
Common stock held by subsidiaries is
summarized as follows:
Series A TCI Group Stock 116,853,196 314 116,853,196 314
-------------- --------------
$ 857 $ 314
============== ==============
</TABLE>
In June 1996, the Company exchanged (the "Exchange") 30,545,864 shares
of Series A TCI Group Stock ("TCOMA") for the same number of shares of
Series B TCI Group Stock owned by the estate (the "Estate") of the
former Chairman of the Board of Directors of the Company. Subsequent
to the Exchange, the Estate sold (the "Sale") the shares of TCOMA
received in the Exchange, together with approximately 1.5 million
shares of TCOMA that the Estate previously owned (the "Option
Shares"), to two investment banking firms (the "Investment Bankers")
for approximately $530 million (the "Sale Price"). Subsequent to the
Sale, TCI entered into an agreement with the Investment Bankers
whereby TCI has the option, but not the obligation, to purchase the
Option Shares at any time within two years (the "Option Period") from
the date of the Sale. During the Option Period, the Company is to
settle quarterly any increase or decrease, in the market value of the
Option Shares. At TCI's option, such quarterly settlements may be
satisfied with shares of TCOMA, or subject to certain conditions with
cash or letters of credit. In addition, the Company is required to pay
the Investment Bankers a quarterly fee equal to the LIBOR rate plus 1%
on the Sale Price. Due to the Company's ability to settle quarterly
price fluctuations with shares of TCOMA, the Company will treat all
amounts paid or received under this arrangement as increases or
decreases to equity.
Stock Options
-------------
Estimated compensation relating to restricted stock awards, stock
appreciation rights ("SARs") and options with tandem SARs awarded by
the Company has been recorded through June 30, 1997, but is subject to
future adjustment based upon market value, and ultimately, on the
final determination of market value when the rights are exercised or
the restricted stock awards are vested.
(continued)
I-19
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Other
-----
At June 30, 1997, there were 125,616,994 shares of Series A TCI Group
Stock and 29,915,040 shares of Series A Liberty Group Stock reserved
for issuance under exercise privileges related to options, convertible
debt securities and convertible preferred stock. Also, one share of
Series A TCI Group Stock is reserved for each share of Series B TCI
Group Stock, and one share of Series A Liberty Group Stock is reserved
for each share of Series B Liberty Group Stock. Additionally,
subsidiaries of TCI own an aggregate of 278,307 shares of TCI
Convertible Redeemable Participating Preferred Stock, Series F
("Series F Preferred Stock"). Each share of Series F Preferred Stock
is convertible into 1,496.65 shares of Series A TCI Group Stock.
(11) Transactions with Officers and Directors
----------------------------------------
On March 4, 1997, an executive officer who is also a director of the
Company received an advance from a wholly-owned subsidiary of the
Company in the amount of $5,787,505. On March 5, 1997, such individual
received a second advance from a wholly-owned subsidiary of the
Company in the amount of $5,813,755. The terms of the advances were
memorialized by a promissory note. The interest rate on such loans is
1% over the one-month LIBOR rate compounded annually. Principal
outstanding on the note is due March 31, 1999 and interest is payable
annually on March 1 of each year. The loan is unsecured.
(12) Commitments and Contingencies
-----------------------------
The Company is obligated to pay fees for the rights to exhibit certain
films that are released by various producers through 2017 (the "Film
Licensing Obligations"). Based on customer levels at June 30, 1997,
these agreements require minimum payments aggregating approximately
$815 million. The aggregate amount of the Film Licensing Obligations
under other license agreements is not currently estimable because such
amount is dependent upon the number of qualifying films released
theatrically by certain motion picture studios as well as the domestic
theatrical exhibition receipts upon the release of such qualifying
films. Nevertheless, the Company's aggregate payments under the Film
Licensing Obligations could prove to be significant.
The Company has made certain financial commitments related to the
acquisition of sports program rights through 2004. At June 30, 1997,
such commitments aggregated $209 million.
The Company has guaranteed notes payable and other obligations of
affiliated and other companies with outstanding balances of
approximately $468 million at June 30, 1997. With respect to the
Company's guarantees of $166 million of such obligations, TCI has been
indemnified for any loss, claim or liability that TCI may incur, by
reason of such guarantees. Although there can be no assurance,
management of the Company believes that it will not be required to
meet its obligations under such guarantees, or if it is required to
meet any of such obligations, that they will not be material to the
Company.
(continued)
I-20
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Certain key employees of the Company hold restricted stock awards,
options and options with tandem SARs to acquire shares of certain
subsidiaries' common stock. Estimates of the compensation related to
the restricted stock awards and options and/or SARs have been recorded
in the accompanying consolidated financial statements, but are subject
to future adjustment based upon the market value of the respective
common stock and, ultimately, on the final market value when the
rights are exercised or the restricted stock awards are vested.
Estimates of compensation relating to phantom stock appreciation
rights ("PSARs") granted to employees of a subsidiary of TCI have been
recorded in the accompanying combined financial statements, but is
subject to future adjustment based upon a valuation model derived from
such subsidiary's cash flow, working capital and debt. Effective
January 1, 1994, these employees have a put right that requires such
subsidiary to purchase their respective PSARs. The subsidiary may call
the PSARs on or after January 1, 1996.
The Company has contingent liabilities related to legal proceedings
and other matters arising in the ordinary course of business. Although
it is reasonably possible the Company may incur losses upon conclusion
of such matters, an estimate of any loss or range of loss cannot be
made. In the opinion of management, it is expected that amounts, if
any, which may be required to satisfy such contingencies will not be
material in relation to the accompanying consolidated financial
statements.
I-21
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
Management's Discussion and Analysis of
- ---------------------------------------
Financial Condition and Results of Operations
---------------------------------------------
The following discussion and analysis should be read in conjunction
with the Company's Management's Discussion and Analysis of Financial Condition
and Results of Operations included in the Company's Annual Report on Form 10-K
for the year ended December 31, 1996. The following discussion focuses on
material changes in the trends, risks and uncertainties affecting the Company's
results of operations and financial condition. Reference should also be made to
the Company's consolidated financial statements included herein.
(1) Material changes in financial condition:
---------------------------------------
The Company is currently organized based upon four lines of business:
Domestic Cable and Communications; Programming; TINTA; and Technology/Venture
Capital. Within the Domestic Cable and Communications line of business, the
Company operates three strategic business units: Cable, Telephony and Internet.
The Company's organizational structure provides for financial and operational
independence in the four operating units, each under the direction of its own
chief executive officer, while maintaining the synergies and scale economies
provided by a common corporate parent. While none of TINTA, the
Technology/Venture Capital unit, the Telephony unit or the Internet unit is
currently significant to the Company as a whole, the Company believes each unit
has growth potential and each unit is unique enough in nature to warrant
separate operational focus.
During March 1997, the Company, through special purpose entities
formed as Delaware business trusts, issued $300 million in face value of 9.65%
Capital Securities and $200 million in face value of 9.72% Trust Preferred
Securities. The Company used the net proceeds from such issuances to retire
commercial paper and repay certain other indebtedness.
In January 1997, the Company acquired the 50% ownership interest in
TKR Cable that the Company did not previously own and certain additional assets
for aggregate consideration of approximately $970 million. The Company issued
approximately 16 million shares of TCI Group Stock, assumed $584 million of TKR
Cable's debt and paid cash of $88 million and shares of Time Warner common
stock valued at $41 million upon consummation of such acquisition.
On July 31, 1996, TCIC consummated the Viacom Acquisition whereby TCIC
acquired all of the common stock of Cable Sub which owned Viacom's cable
systems and related assets. The transaction was structured as a tax-free
reorganization in which Cable Sub initially transferred all of its non-cable
assets, as well as all of its liabilities other than current liabilities, to
New Viacom Sub. Cable Sub also transferred to New Viacom Sub the proceeds of
the Loan Facility. Following these transfers, Cable Sub retained cable assets
with a value at closing of approximately $2.326 billion and the obligation to
repay the Loan Proceeds borrowed under the Loan Facility. Neither Viacom nor
New Viacom Sub has any obligation with respect to repayment of the Loan
Proceeds. For additional discussion of the Viacom Acquisition, see note 7 to
the accompanying consolidated financial statements.
(continued)
I-22
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
(1) Material changes in financial condition (continued):
---------------------------------------------------
In June 1997, the Company entered into an agreement with Cablevision
pursuant to which the Company agreed to contribute certain of its cable
television systems serving approximately 820,000 customers to Cablevision in
exchange for approximately 12.2 million newly issued Cablevision Class A
shares. Such shares represent approximately 33% of Cablevision's total
outstanding shares. Cablevision will also assume approximately $669 million of
TCI's debt. The transaction is subject to, among other matters, Cablevision
shareholder and regulatory approvals. There is no assurance that the
transaction will be consummated.
During the second quarter of 1997 and 1996, in order to reduce future
interest costs, the Company redeemed certain notes payable which had an
aggregate principle balance of $190 million and $809 million, respectively. In
connection with such redemptions, the Company recognized losses on early
extinguishment of debt of $11 million and $62 million, respectively. Such
losses related to prepayment penalties and the retirement of deferred loan
costs.
Also, during the second quarter of 1996, certain subsidiaries of the
Company terminated, at such subsidiaries' option, certain revolving bank credit
facilities with aggregate commitments of approximately $2 billion. In
connection with such termination, the Company recognized a loss on early
extinguishment of debt of $4 million related to the retirement of deferred loan
costs.
At June 30, 1997, subsidiaries of the Company had approximately $2.4
billion of availability in unused lines of credit, excluding amounts related to
lines of credit which provide availability to support commercial paper.
Although such subsidiaries of the Company were in compliance with the
restrictive covenants contained in their credit facilities at said date,
additional borrowings under the credit facilities are subject to the
subsidiaries' continuing compliance with the restrictive covenants after giving
effect to such additional borrowings. Such restrictive covenants require, among
other things, the maintenance of certain earnings, specified cash flow and
financial ratios (primarily the ratios of cash flow to total debt and cash flow
to debt service, as defined), and include certain limitations on indebtedness,
investments, guarantees, dispositions, stock repurchases and/or dividend
payments. See note 8 to the accompanying consolidated financial statements for
additional information regarding the material terms of the subsidiaries' lines
of credit.
(continued)
I-23
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
(1) Material changes in financial condition (continued):
---------------------------------------------------
One measure of liquidity is commonly referred to as "interest
coverage." Interest coverage, which is measured by the ratio of Operating Cash
Flow (operating income before depreciation, amortization, compensation relating
to stock appreciation rights and adjustments to compensation relating to stock
appreciation rights) ($1,454 million and $1,092 million for the six months
ended June 30, 1997 and 1996, respectively) to interest expense ($583 million
and $526 million for the six months ended June 30, 1997 and 1996,
respectively), is determined by reference to the consolidated statements of
operations. The Company's interest coverage ratio was 249% and 208% for the six
months ended June 30, 1997 and 1996, respectively. Management of the Company
believes that the foregoing interest coverage ratio is adequate in light of the
relative predictability of its cable television operations and interest
expense, 44% of which results from fixed rate indebtedness. However, the
Company's current intent is to reduce its outstanding indebtedness such that
its interest coverage ratio could be increased. There is no assurance that the
Company will be able to achieve such objective. Operating Cash Flow is a
measure of value and borrowing capacity within the cable television industry
and is not intended to be a substitute for cash flows provided by operating
activities, a measure of performance prepared in accordance with generally
accepted accounting principles, and should not be relied upon as such.
Operating Cash Flow, as defined, does not take into consideration substantial
costs of doing business, such as interest expense, and should not be considered
in isolation to other measures of performance.
Another measure of liquidity is net cash provided by operating
activities, as reflected in the accompanying consolidated statements of cash
flows. Net cash provided by operating activities ($765 million and $528 million
for the six months ended June 30, 1997 and 1996, respectively) reflects net
cash from the operations of the Company available for the Company's liquidity
needs after taking into consideration the aforementioned additional substantial
costs of doing business not reflected in Operating Cash Flow. Prior to 1997,
amounts expended by the Company for its investing activities generally have
exceeded net cash provided by operating activities. The Company has reevaluated
its capital expenditure strategy and currently anticipates that it will expend
significantly less for property and equipment in 1997 than it did in 1996. In
this regard, the amount of capital expended by the Company for property and
equipment was $215 million during the six months ended June 30, 1997, as
compared to $955 million during the corresponding period in 1996. The Company
currently estimates that it will spend approximately $725 million for capital
expenditures during 1997. To the extent that net cash provided by operating
activities exceeds net cash used in investing activities in 1997, the Company
currently anticipates that such excess cash will initially be used to reduce
outstanding debt.
In the event the Company is unable to achieve such objectives,
management believes that net cash provided by operating activities, the ability
of the Company and its subsidiaries to obtain additional financing (including
the subsidiaries available lines of credit and access to public debt markets),
issuances and sales of the Company's equity or equity of its subsidiaries, and
proceeds from disposition of assets will provide adequate sources of short-term
and long-term liquidity in the future. See the Company's consolidated
statements of cash flows included in the accompanying consolidated financial
statements.
(continued)
I-24
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
(1) Material changes in financial condition (continued):
---------------------------------------------------
The Company is obligated to pay fees for the rights to exhibit certain
films that are released by various producers through 2017. Based on customer
levels at June 30, 1997, these agreements require minimum payments aggregating
approximately $815 million. The aggregate amount of the Film Licensing
Obligations under other license agreements is not currently estimable because
such amount is dependent upon the number of qualifying films released
theatrically by certain motion picture studios as well as the domestic
theatrical exhibition receipts upon the release of such qualifying films.
Nevertheless, the Company's aggregate payments under the Film Licensing
Obligations could prove to be significant.
The Company has made certain financial commitments related to the
acquisition of sports program rights through 2004. At June 30, 1997, such
commitments aggregated $209 million.
The Company has guaranteed notes payable and other obligations of
affiliated and other companies with outstanding balances of approximately $468
million at June 30, 1997. With respect to the Company's guarantees of $166
million of such obligations, TCI has been indemnified for any loss, claim or
liability that TCI may incur, by reason of such guarantees. Although there can
be no assurance, management of the Company believes that it will not be
required to meet its obligations under such guarantees, or if it is required to
meet any of such obligations, that they will not be material to the Company.
The Company's various partnerships and other affiliates accounted for
under the equity method generally fund their acquisitions, required debt
repayments and capital expenditures through borrowings under and refinancing of
their own credit facilities (which are generally not guaranteed by the
Company), through net cash provided by their own operating activities and in
certain circumstances through required capital contributions from their
partners.
In order to achieve the desired balance between variable and fixed
rate indebtedness and to diminish its exposure to extreme increases in variable
interest rates, the Company has entered into various Interest Rate Swaps.
Pursuant to the Interest Rate Swaps, the Company (i) pays fixed interest rates
ranging from 7.1% to 9.3% and receives variable interest rates on notional
amounts of $410 million at June 30, 1997 and (ii) pays variable interest rates
and receives fixed interest rates ranging from 4.8% to 9.7% on notional amounts
of $2,050 million at June 30, 1997. During the six months ended June 30, 1997
and 1996, the Company's net payments pursuant to the Fixed Rate Agreements were
$4 million and $8 million, respectively; and the Company's net receipts
pursuant to the Variable Rate Agreements were $11 million and $8 million,
respectively. The Company is exposed to credit losses for the periodic
settlements of amounts due under the Interest Rate Swaps in the event of
nonperformance by the other parties to the agreements. However, the Company
does not anticipate that it will incur any material credit losses because it
does not anticipate nonperformance by the counterparties. See note 8 to the
accompanying consolidated financial statements for additional information
regarding Interest Rate Swaps.
At June 30, 1997, after considering the net effect of the
aforementioned Interest Rate Swaps, the Company had $6,448 million (or 44%) of
fixed-rate debt and $8,295 million (or 56%) of variable-rate debt. Accordingly,
in an environment of rising interest rates, the Company could experience an
increase in its interest expense.
(continued)
I-25
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
(1) Material changes in financial condition (continued):
---------------------------------------------------
In June 1996, the Company exchanged 30,545,864 shares of TCOMA for the
same number of shares of Series B TCI Group Stock owned by the Estate of the
former Chairman of the Board of Directors of the Company. Subsequent to the
Exchange, the Estate sold the shares of TCOMA received in the Exchange,
together with approximately 1.5 million shares of TCOMA that the Estate
previously owned, to two investment banking firms for approximately $530
million. Subsequent to the Sale, TCI entered into an agreement with the
Investment Bankers whereby TCI has the option, but not the obligation, to
purchase the Option Shares at any time within two years (the "Option Period")
from the date of the Sale. During the Option Period, the Company is to settle
quarterly any increase or decrease, in the market value of the Option Shares.
At TCI's option, such quarterly settlements may be satisfied with shares of
TCOMA, or subject to certain conditions with cash or letters of credit. In
addition, the Company is required to pay the Investment Bankers a quarterly
fee equal to the LIBOR rate plus 1% on the Sale Price. Due to the Company's
ability to settle quarterly price fluctuations with shares of TCOMA, the
Company will treat all amounts paid or received under this arrangement as
increases or decreases to equity.
On March 12, 1997, the TCI stockholders authorized the TCI Board of
Directors to issue two new series of the Company's common stock, par value
$1.00 per share, (and a corresponding increase in the total number of
authorized shares of common stock) to be designated Tele-Communications, Inc.
Series A Telephony Group common stock and Tele-Communications, Inc. Series B
Telephony Group common stock. The Telephony Group Stock, if issued, would be
intended to reflect the separate performance of Telephony Group, which
initially consists of the Company's investments in certain entities engaged in
the domestic wireline and wireless telephony businesses. A total of 750 million
shares of Series A Telephony Group Stock and 75 million shares of Series B
Telephony Group Stock were authorized. As of June 30, 1997, no shares of
Telephony Group Stock have been issued.
On May 14, 1997, the TCI Board of Directors authorized, subject to
stockholder approval, the redesignation of Series A and Series B Telephony
Group Stock as Tele-Communications, Inc. Series A and Series B TCI Ventures
Group common stock. The TCI Ventures Group Stock is intended to reflect the
separate performance of the TCI Ventures Group, which will include
substantially all of TCI Group's international and non-cable assets. TCI will
amend the approved Telephony Group Stock to expand that group to track such
assets, including TCI's investments in At Home Corporation, TINTA, United Video
Satellite Group, Inc. and others. The tracking stock will be issued through an
exchange offer whereby the Company's stockholders will have the opportunity to
exchange their TCI Group Stock for TCI Ventures Group Stock in the ratio of one
share of TCI Ventures Group Stock in exchange for each share of TCI Group Stock
properly tendered.
During the second quarter of 1997, Liberty Media Group repurchased
562,000 shares of Series A Liberty Group Stock in open market transactions at
an aggregate cost of $13 million. Such shares are reflected as treasury stock
in the accompanying consolidated financial statements.
(continued)
I-26
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
(1) Material changes in financial condition (continued):
----------------------------------------------------
Effective July 31, 1997, TCI merged Kearns-Tribune Corporation into a
wholly-owned TCI subsidiary. The merger was valued at $731 million. TCI
exchanged 47.2 million shares of Series A TCI Group Stock for shares of
Kearns-Tribune Corporation which held 17.9 million shares of TCI Group Stock
and 6.7 million shares of Liberty Group Stock. Liberty Media Group purchased
from TCI Group the 6.7 million shares of Liberty Group Stock that were acquired
in such transaction for $168 million in cash.
(2) Material changes in results of operations:
------------------------------------------
Communications and Programming Services Revenue
-----------------------------------------------
The operation of the Company's cable television systems is regulated
at the federal, state and local levels. The Cable Television Consumer
Protection and Competition Act of 1992 and the Telecommunications Act of 1996
(collectively, the "Cable Acts") established rules under which the Company's
basic and tier service rates and its equipment and installation charges (the
"Regulated Services") are regulated if a complaint is filed or if the
appropriate franchise authority is certified. Approximately 78% of the
Company's basic customers were served by cable television systems that were
subject to such rate regulation.
During the six months ended June 30, 1997, 64% of the Company's
revenue from Communications and Programming Services was derived from Regulated
Services. As noted above, any increases in rates charged for Regulated Services
are regulated by the Cable Acts. Moreover, competitive factors may limit the
Company's ability to increase its service rates.
Through December 4, 1996, the Company had an investment in a direct
broadcast satellite partnership, PRIMESTAR Partners L.P. ("Primestar").
Primestar provides programming and marketing support to each of its cable
partners who provide satellite television service to their customers. On
December 4, 1996, the Company distributed (the "Satellite Spin-off") to the
holders of shares of TCI Group Stock all of the issued and outstanding common
stock of TCI Satellite Entertainment, Inc. ("Satellite"). At the time of the
Satellite Spin-off, Satellite's assets and operations included the Company's
interest in Primestar, the Company's business of distributing Primestar
programming and two communications satellites. As a result of the Satellite
Spin-off, Satellite's operations are no longer consolidated with those of the
Company.
Revenue from communications and programming services increased 11% for
the three months ended June 30, 1997, as compared to the corresponding period of
1996. Exclusive of the effects of acquisitions, revenue from the Company's
domestic cable customers accounted for 3% of such increase primarily as a result
of an 8% increase in basic revenue and an 8% decrease in premium revenue. The
Company experienced a 10% increase in its average basic rate, a 2% decrease in
the number of average basic customers, a 7% increase in its average premium rate
and a 13% decrease in the number of average premium customers. The Company's
revenue from domestic cable operations aggregated $1,605 million and $1,430
million for the three months ended June 30, 1997 and 1996, respectively. In
addition, the Company's revenue from communications and programming services
increased 11% due to acquisitions, decreased 5% due to the Satellite Spin-off
and increased 4% due to the Company's domestic programming revenue (from Encore
Media Corporation and QE+Ltd.), international cable revenue and other revenue.
The remaining 2% decrease is due to the deconsolidation of the Company's sports
programming businesses.
(continued)
I-27
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
(2) Material changes in results of operations (continued):
-----------------------------------------------------
Revenue from communications and programming services increased 12% for
the six months ended June 30, 1997, as compared to the corresponding period of
1996. Exclusive of the effects of acquisitions, revenue from the Company's
domestic cable customers accounted for 4% of such increase primarily as a result
of a 10% increase in basic revenue and a 5% decrease in premium revenue. The
Company experienced an 11% increase in its average basic rate, a 1% decrease in
the number of average basic customers, a 4% increase in its average premium rate
and an 8% decrease in the number of average premium customers. The Company's
revenue from domestic cable operations aggregated $3,161 million and $2,763
million for the six months ended June 30, 1997 and 1996, respectively. In
addition, the Company's revenue from communications and programming services
increased 13% due to acquisitions, decreased 5% due to the Satellite Spin-off
and decreased 3% due to the deconsolidation of the Company's sports programming
businesses. Increases in the Company's domestic programming revenue (from Encore
Media Corporation and QE+Ltd.), international cable revenue and other revenue
accounted for the remaining 3% increase.
Net Sales From Electronic Retailing Services
--------------------------------------------
As a result of the HSN Merger in December 1996, HSN is no longer a
consolidated subsidiary of the Company. Accordingly, the Company no longer
reports revenue or cost of sales related to electronic retailing services. See
note 5 to the accompanying consolidated financial statements.
Operating Costs and Expenses
----------------------------
Operating expenses increased 4% and 5% for the three months and six
months ended June 30, 1997, respectively, as compared to the corresponding
periods of 1996. Exclusive of the effects of acquisitions, net of dispositions,
such expenses increased 6% and 7%, respectively. Programming expenses accounted
for the majority of such increase. The Company cannot determine whether and to
what extent increases in the cost of programming will affect its future
operating costs.
Selling, general and administrative expenses decreased 18% and 20% for
the three months and six months ended June 30, 1997, as compared to the
corresponding periods of 1996. Such decreases are primarily due to
dispositions, including Satellite and HSN. Exclusive of the effects of
dispositions, net of acquisitions, such expenses increased less than 1% and
decreased 1%, respectively. The Company currently anticipates that marketing
expense will increase for the six months ended December 31, 1997, as compared
to the six months ended June 30, 1997.
The change in the Company's depreciation expense in 1997 is the result
of the net effect of a decrease due to the Satellite Spin-off offset by
increases due to acquisitions and capital expenditures. The increase in
amortization expense in 1997 is due to acquisitions.
The Company records compensation relating to stock appreciation rights
and restricted stock awards granted to certain employees. Such compensation is
subject to future adjustment based upon market value, and ultimately, on the
final determination of market value when the rights are exercised or the
restricted stock awards are vested.
(continued)
I-28
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
(2) Material changes in results of operations (continued):
------------------------------------------------------
Other Income and Expenses
-------------------------
Interest expense aggregated $294 million and $583 million for the
three months and six months ended June 30, 1997, respectively, as compared to
$265 million and $526 million for the corresponding periods in 1996. The
majority of such increase in interest expense is due to increased debt balances
as a result of the Viacom Acquisition in August 1996. See note 7 to the
accompanying consolidated financial statements.
At June 30, 1997, the Company had an effective ownership interest of
approximately 27% in Telewest, a company that is currently operating and
constructing cable television and telephone systems in the UK. Telewest, which
is accounted for under the equity method, had a carrying value at June 30, 1997
of $401 million and comprised $73 million and $70 million of the Company's share
of its affiliates' losses during the six months ended June 30, 1997 and 1996,
respectively. In addition to the Company's investments in Telewest and Flextech,
the Company has other less significant investments accounted for under the
equity method in video distribution and programming businesses located in the
UK, other parts of Europe, Asia, Latin America and certain other foreign
countries. In the aggregate, Flextech and such other equity method investments
had a carrying value of $560 million at June 30, 1997 and accounted for $49
million and $37 million of the Company's share of its affiliates' losses for the
six months ended June 30, 1997 and 1996, respectively. Additionally, included in
share of losses of affiliates for the six months ended June 30, 1997 and 1996 is
$155 million and $79 million, respectively, attributable to the Sprint PCS
Partnerships. Such 1996 amount includes $34 million associated with prior
periods. The increase in the share of losses of the Sprint PCS Partnerships is
attributed primarily to general and administrative costs associated with the
start-up of operations and Sprint Spectrum's share of losses in APC.
Minority interests in earnings of consolidated subsidiaries aggregated
$56 million and $94 million for the three months and six months ended June 30,
1997, respectively, as compared to $6 million and $4 million for the
corresponding periods in 1996. The majority of such change is due to the
issuance of additional Trust Preferred Securities in May 1996 and March 1997
and the accrual of dividends on preferred securities issued in August 1996 by a
subsidiary of the Company.
During the six months ended June 30, 1997, as a result of TCG issuing
additional shares of its Class A common stock for certain acquisitions, the
Company's ownership interest in TCG was reduced from approximately 31% to
approximately 30%. Accordingly, the Company recognized a gain amounting to $21
million (before deducting deferred income tax expense of approximately $8
million). See note 5 to the accompanying consolidated financial statements.
Also, during the six months ended June 30, 1997, TSX, an equity
affiliate of the Company, and Antec entered into a business combination with
Antec being the surviving entity. In connection with such transaction, the
Company recognized a $29 million gain (before deducting deferred income tax
expense of approximately $12 million) representing the difference between the
fair value of the Antec shares received and the carrying value of the Company's
investment in TSX at the date of the transaction. Upon completion of this
transaction, the Company's ownership interest decreased from an approximate 45%
interest in TSX to an approximate 16% ownership interest in Antec. See note 5
to the accompanying consolidated financial statements.
(continued)
I-29
<PAGE>
TELE-COMMUNICATIONS, INC. AND SUBSIDIARIES
(2) Material changes in results of operations (continued):
------------------------------------------------------
Net Loss
--------
The Company's net loss (before preferred stock dividend requirements)
of $154 million for the three months ended June 30, 1997 represents a change of
$33 million, as compared to the Company's net loss (before preferred stock
dividend requirements) of $187 million for the three months ended June 30,
1996. The Company's net loss (before preferred stock dividend requirements) of
$212 million for the six months ended June 30, 1997 represents a change of $96
million, as compared to the Company's net loss (before preferred stock dividend
requirements) of $308 million for the six months ended June 30, 1996. Such
changes are primarily the net result of an increase in operating income, a
decrease in loss on early extinguishment of debt and the gains recognized as a
result of the TCG and TSX transactions discussed above partially offset by
increases in share of losses of affiliates, dividends on preferred securities
issued by certain subsidiaries of the Company reflected as minority interests
in earnings of consolidated subsidiaries and interest expense.
I-30
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Combined Balance Sheets
(unaudited)
<TABLE>
<CAPTION>
June 30, December 31,
1997 1996
-------------- -------------
Assets amounts in millions
- ------
<S> <C> <C>
Cash and cash equivalents $ 25 56
Trade and other receivables, net 542 423
Prepaid expenses 81 80
Prepaid program rights 47 17
Committed film inventory 111 116
Investments in affiliates, accounted for under the equity method,
and related receivables (note 5) 2,468 2,457
Property and equipment, at cost:
Land 75 77
Distribution systems 10,330 10,033
Support equipment and buildings 1,526 1,529
------------ ------------
11,931 11,639
Less accumulated depreciation 4,413 4,121
------------ ------------
7,518 7,518
------------ ------------
Franchise costs 18,416 17,875
Less accumulated amortization 2,621 2,439
------------ ------------
15,795 15,436
------------ ------------
Other assets, net of amortization 915 1,051
------------ ------------
$ 27,502 27,154
============ ============
(continued)
</TABLE>
I-31
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Combined Balance Sheets, continued
(unaudited)
<TABLE>
<CAPTION>
June 30, December 31,
1997 1996
------------- --------------
Liabilities and Combined Equity amounts in millions
- -------------------------------
<S> <C> <C>
Accounts payable $ 98 216
Accrued interest 272 274
Accrued programming expense 295 313
Other accrued expenses 1,020 787
Debt (note 7) 14,743 14,924
Deferred income taxes 5,355 5,430
Other liabilities 297 235
------------- -------------
Total liabilities 22,080 22,179
------------- -------------
Minority interests in equity of consolidated subsidiaries 1,324 1,454
Redeemable preferred stock 661 658
Company-obligated mandatorily redeemable preferred securities
of subsidiary trusts ("Trust Preferred Securities")
holding solely subordinated debt securities of
TCI Communications, Inc. ("TCIC") (note 8) 1,500 1,000
Combined equity (note 9):
Combined equity, including preferred stocks of
Tele-Communications, Inc. ("TCI") 1,963 1,864
Cumulative foreign currency translation adjustment,
net of taxes 15 26
Unrealized holding gains for available-for-sale securities, net
of taxes 28 15
Due from Liberty Media Group (69) (42)
------------- -------------
Combined equity 1,937 1,863
------------- -------------
Commitments and contingencies (note 12)
$ 27,502 27,154
============= =============
</TABLE>
See accompanying notes to combined financial statements.
I-32
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Combined Statements of Operations
(unaudited)
<TABLE>
<CAPTION>
Three months ended Six months ended
June 30, June 30,
------------------------------ ------------------------------
1997 1996 1997 1996
------------ ------------ ------------ -------------
amounts in millions, except per share amounts
<S> <C> <C> <C> <C>
Revenue $ 1,851 1,654 3,642 3,123
Operating costs and expenses:
Operating 716 649 1,392 1,194
Programming charges from Liberty Media
Group (note 10) 24 28 47 57
Selling, general and administrative 410 462 791 870
Charges to Liberty Media Group (note 10) (2) (6) (4) (12)
Compensation (adjustment to compensation)
relating to stock appreciation rights
(notes 9 and 12) 41 (3) 51 (11)
Depreciation 261 256 501 502
Amortization 145 117 278 222
-------- -------- -------- ---------
1,595 1,503 3,056 2,822
-------- -------- -------- ---------
Operating income 256 151 586 301
Other income (expense):
Interest expense (293) (258) (582) (513)
Interest and dividend income 10 12 20 20
Share of losses of affiliates, net
(note 5) (183) (98) (342) (221)
Loss on early extinguishment of debt
(note 7) (11) (66) (11) (66)
Minority interests in earnings of
consolidated subsidiaries, net (57) (6) (90) (1)
Gain on sale of stock by equity investee
(note 5) 21 -- 21 --
Gain on disposition of assets (note 5) 43 -- 62 8
Other, net (6) (5) (8) (1)
-------- -------- -------- ---------
(476) (421) (930) (774)
-------- -------- -------- ---------
Loss before income taxes (220) (270) (344) (473)
Income tax benefit 60 79 110 146
-------- -------- -------- ---------
Net loss (160) (191) (234) (327)
Dividend requirements on preferred stocks (11) (9) (21) (18)
-------- -------- -------- ---------
Net loss attributable to common
stockholders $ (171) (200) (255) (345)
======== ======== ======== =========
Loss attributable to common stockholders
per common share (note 2) $ (.25) (.30) (.37) (.52)
======== ========= ========= =========
</TABLE>
See accompanying notes to combined financial statements.
I-33
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Combined Statement of Equity
Six months ended June 30, 1997
(unaudited)
<TABLE>
<CAPTION>
Unrealized
Combined Cumulative holding
equity, foreign gains for Due
including currency available- from
preferred translation for-sale Liberty
stocks of adjustment, securities, Media Combined
TCI net of taxes net of taxes Group equity
--------- ------------ ------------ ------ --------
amounts in millions
<S> <C> <C> <C> <C> <C>
Balance at January 1, 1997 $ 1,864 26 15 (42) 1,863
Net loss (234) -- -- -- (234)
Purchase of programming from Liberty Media Group -- -- -- 47 47
Cost allocations to Liberty Media Group -- -- -- (4) (4)
Adjustment to allocation of compensation relating
to stock appreciation rights -- -- -- (16) (16)
Intergroup tax allocation to Liberty Media Group -- -- -- (22) (22)
Net cash transfers to Liberty Media Group -- -- -- (32) (32)
Change in unrealized gains for available-for-sale
securities -- -- 13 -- 13
Foreign currency translation adjustment -- (11) -- -- (11)
Accreted dividends on TCI preferred stock subject
to mandatory redemption requirements (16) -- -- -- (16)
Payment of TCI preferred stock dividends (10) -- -- -- (10)
Issuance of TCI Group common stock for acquisition
and investment 258 -- -- -- 258
Issuance of common stock by equity investee (note 5) 99 -- -- -- 99
Issuance of TCI common stock upon conversion of
notes 2 -- -- -- 2
Issuance of TCI Group common stock to TCI
Employee Stock Purchase Plan 6 -- -- -- 6
Repayment of intercompany amount due to
Liberty/TINTA LLC (6) -- -- -- (6)
------- --- --- ---- ------
Balance at June 30, 1997 $ 1,963 15 28 (69) 1,937
======= === === ==== ======
</TABLE>
See accompanying notes to combined financial statements.
I-34
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Combined Statements of Cash Flows
(unaudited)
<TABLE>
<CAPTION>
Six months ended
June 30,
-------------------
1997 1996
------- ------
amounts in millions
(see note 4)
<S> <C> <C>
Cash flows from operating activities:
Net loss $ (234) (327)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization 779 724
Compensation (adjustment to compensation) relating to stock appreciation
rights 51 (11)
Payments of obligation relating to stock appreciation rights (14) (2)
Share of losses of affiliates, net 342 221
Loss on early extinguishment of debt 11 66
Minority interests in earnings of consolidated subsidiaries, net 90 1
Gain on sale of stock by equity investee (21) --
Gain on disposition of assets (62) (8)
Intergroup tax allocation (22) (8)
Deferred income tax benefit (138) (152)
Payments of restructuring charges (19) --
Other noncash credits -- (3)
Changes in operating assets and liabilities, net of the effect of
acquisitions:
Change in receivables (127) 15
Change in prepaids (95) (22)
Change in accruals and payables 157 (56)
Change in accrued interest (2) 37
--------- ---------
Net cash provided by operating activities 696 475
--------- ---------
Cash flows from investing activities:
Cash paid for acquisitions (206) (101)
Capital expended for property and equipment (215) (949)
Additional investments in and loans to affiliates and others (162) (574)
Repayment of loans to affiliates 173 16
Proceeds from dispositions of assets 193 55
Cash received in exchanges 15 50
Change in due from Liberty Media Group 11 9
Other investing activities (120) (72)
--------- ---------
Net cash used in investing activities (311) (1,566)
--------- ---------
Cash flows from financing activities:
Borrowings of debt 1,236 4,472
Repayments of debt (2,027) (4,547)
Prepayment penalties (7) (60)
Proceeds from issuance of common stock 3 --
Proceeds from issuance of Trust Preferred Securities 490 971
Proceeds from issuance of subsidiary preferred stock 48 223
Contributions by minority shareholders of subsidiaries 7 --
Distributions to minority shareholders of subsidiaries (10) --
Payment for repurchase of subsidiary common stock (42) --
Payment of preferred stock dividends (23) (23)
Payment of dividends on subsidiary preferred stock and Trust Preferred
Securities (85) (12)
Repayment of intercompany amount due to Liberty/TINTA LLC (6) --
--------- ---------
Net cash provided (used) by financing activities (416) 1,024
--------- ---------
Net decrease in cash and cash equivalents (31) (67)
Cash and cash equivalents at beginning of period 56 77
--------- ---------
Cash and cash equivalents at end of period $ 25 10
========= =========
</TABLE>
See accompanying notes to combined financial statements.
I-35
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
March 31, 1997
(unaudited)
(1) Basis of Presentation
---------------------
The accompanying combined financial statements include the accounts of
the subsidiaries and assets of TCI that are attributed to TCI Group,
as defined below. All significant intercompany accounts and
transactions have been eliminated. Preferred stock of TCI, which is
owned by subsidiaries of TCI, eliminates in combination. Common stock
of TCI held by subsidiaries is included in combined equity.
On August 3, 1995, the stockholders of TCI authorized the Board of
Directors of TCI (the "Board") to issue two new series of stock
("Liberty Group Stock") which reflect the separate performance of
TCI's assets which produce and distribute cable television programming
services ("Liberty Media Group"). Additionally, the stockholders, of
TCI approved the redesignation of the previously authorized Class A
and Class B common stock into Series A TCI Group and Series B TCI
Group common stock ("TCI Group Stock"). On August 10, 1995, TCI
distributed, in the form of a dividend, one share of Liberty Group
Stock for each four shares of TCI Group Stock owned. Such distribution
(the "Distribution") represented one hundred percent of the equity
value attributable to Liberty Media Group. Issuance of the Liberty
Group Stock did not result in any transfer of assets or liabilities of
TCI or any of its subsidiaries or affect the rights of holders of
TCI's or any of its subsidiaries' debt.
As of June 30, 1997, the TCI Group Stock reflects the separate
performance of TCI's subsidiaries and assets not attributed to Liberty
Media Group, including (i) TCI's Domestic Cable and Communications
unit, (ii) TCI's International Cable and Programming unit,
Tele-Communications International, Inc. ("TINTA") and (iii) TCI's
Technology/Venture Capital unit. Such subsidiaries and assets are
collectively referred to as "TCI Group".
Notwithstanding the attribution of assets and liabilities, equity and
items of income and expense to TCI Group for purposes of preparing its
combined financial statements, the change in the capital structure of
TCI did not affect the ownership or the respective legal title to
assets or responsibility for liabilities of TCI or any of its
subsidiaries. TCI and its subsidiaries each continue to be responsible
for their respective liabilities. Holders of TCI Group Stock are
holders of common stock of TCI and continue to be subject to risks
associated with an investment in TCI and all of its businesses, assets
and liabilities. The issuance of Liberty Group Stock did not affect
the rights of creditors of TCI.
Financial effects arising from any portion of TCI that affect the
consolidated results of operations or financial condition of TCI could
affect the combined results of operations or financial condition of
TCI Group and the market price of shares of the TCI Group Stock. In
addition, net losses of any portion of TCI, dividends or distributions
on, or repurchases of, any series of common stock, and dividends on,
or certain repurchases of preferred stock would reduce the funds of
TCI legally available for dividends on all series of common stock.
Accordingly, TCI Group financial information should be read in
conjunction with the TCI financial information.
(continued)
I-36
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
The accompanying interim combined financial statements are unaudited
but, in the opinion of management, reflect all adjustments (consisting
of normal recurring accruals) necessary for a fair presentation of the
results for such periods. The results of operations for any interim
period are not necessarily indicative of results for the full year.
These combined financial statements should be read in conjunction with
the audited combined financial statements of TCI Group for the year
ended December 31, 1996.
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and
liabilities at the date of the financial statements and the reported
amounts of revenue and expenses during the reporting period. Actual
results could differ from those estimates.
Certain amounts have been reclassified for comparability with the 1997
presentation.
(2) Loss Per Common Share
---------------------
The Financial Accounting Standards Board recently issued Statement of
Financial Accounting Standards No. 128, "Earnings Per Share"
("Statement No. 128"). Statement No. 128 requires the presentation of
basic earnings per share ("EPS") and, for companies with potential
dilutive securities, such as convertible debt, options and warrants,
diluted EPS. Statement No. 128 is effective for annual and interim
periods ending after December 31, 1997. TCI Group does not expect that
Statement No. 128 will have a material impact on TCI Group's loss per
share.
The loss attributable to TCI Group Stock stockholders per common share
was computed by dividing net loss attributable to TCI Group Stock
stockholders by the weighted average number of common shares
outstanding of TCI Group Stock during the period (682.9 million and
668.4 million for the three months ended June 30, 1997 and 1996,
respectively; and 680.1 million and 663.2 million for the six months
ended June 30, 1997 and 1996, respectively). Common stock equivalents
were not included in the computation of weighted average shares
outstanding because their inclusion would be anti-dilutive.
(3) Derivative Financial Instruments
--------------------------------
TCI Group has entered into variable and fixed interest rate exchange
agreements ("Interest Rate Swaps") which it uses to manage interest
rate risk arising from TCI Group's financial liabilities. Such
Interest Rate Swaps are accounted for as hedges; and accordingly,
amounts receivable or payable under Interest Rate Swaps are recognized
as adjustments to interest expense. Gains and losses on early
terminations of Interest Rate Swaps are included in the carrying
amount of the related debt and amortized as yield adjustments over the
remaining term of the derivative financial instruments. TCI Group does
not use such instruments for trading purposes.
(continued)
I-37
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Derivative financial instruments that can be settled, at TCI Group's
option, in shares of TCI Group's common stock are accounted for as
equity instruments. Periodic settlements of amounts payable/receivable
pursuant to such financial instruments are included in additional
paid-in capital.
From time to time, TCI Group uses certain derivative financial
instruments to manage its foreign currency risks. Because TCI Group
generally views its foreign operating subsidiaries and affiliates as
long-term investments, TCI Group generally does not attempt to hedge
existing investments in its foreign affiliates and subsidiaries.
However, TCI Group may enter into forward contracts to reduce its
exposure to short-term (generally no more than one year) movements in
the exchange rates applicable to firm funding commitments that are
denominated in currencies other than the U.S. dollar. When high
correlation of changes in the market value of the forward contract and
changes in the fair value of the firm commitment is probable, the
forward contract is accounted for as a hedge. Changes in the market
value of a forward contract that qualifies as a hedge and any gains or
losses on early termination of such a forward contract are deferred
and included in the measurement of the item (generally an investment
in, or an advance to, a foreign affiliate) that results from the
funding of such commitment. Market value changes in derivative
financial instruments that do not qualify as hedges are recognized
currently in the consolidated statements of operations. To date, TCI
Group's use of forward contracts, as described above, has not had a
material impact on TCI Group's financial position or results of
operations.
(4) Supplemental Disclosures to Combined Statements of Cash Flows
-------------------------------------------------------------
Cash paid for interest was $589 million and $476 million for the six
months ended June 30, 1997 and 1996, respectively. Cash paid for
income taxes during these periods was not material.
(continued)
I-38
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Summary of cash paid for acquisitions and cash received in exchanges
is as follows:
<TABLE>
<CAPTION>
Six months ended
June 30,
-------------------
1997 1996
--------- -------
amounts in millions
<S> <C> <C>
Cash paid for acquisitions:
Fair value of assets acquired $ (1,123) (1,275)
Liabilities assumed, net of current assets 622 377
Deferred tax liability recorded in acquisitions 34 244
Minority interests in equity of acquired entities 3 92
Common stock and preferred stock issued in acquisitions 258 461
---------- ----------
Cash paid for acquisitions $ (206) (101)
========== ==========
Cash received in exchanges:
Aggregate cost basis of assets acquired $ (395) (193)
Historical cost of assets exchanged 399 222
Gain recorded on exchange of assets 11 21
----------- ----------
Cash received in exchanges $ 15 50
========== ==========
</TABLE>
(5) Investments in Affiliates
-------------------------
TCI Group has various investments accounted for under the equity
method. The following table includes TCI Group's carrying value and
percentage ownership of the more significant investments at June 30,
1997.
<TABLE>
<CAPTION>
June 30, 1997
------------------------------------------
Percentage Carrying
Ownership Value
-------------- ---------------
amounts in millions
<S> <C> <C>
Sprint Spectrum Holding Company, L.P., MinorCo, L.P.
and PhillieCo, L.P. 30% - 35% $ 703
Teleport Communications Group, L.P. ("TCG") 30% 271
Flextech p.l.c. ("Flextech") 35.9% 267
Telewest Communications plc ("Telewest") 27% 401
Various foreign equity investments (other than Telewest
and Flextech) various 293
(continued)
</TABLE>
I-39
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Summarized unaudited results of operations for affiliates accounted
for under the equity method are as follows:
<TABLE>
<CAPTION>
Six months ended
Combined Operations June 30,
------------------- ---------------------------
1997 1996
------------- ------------
amounts in millions
<S> <C> <C>
Revenue $ 1,334 1,186
Operating expenses (1,444) (1,090)
Depreciation and amortization (479) (259)
---------- ----------
Operating loss (589) (163)
Interest expense (302) (185)
Other, net (152) (50)
---------- ----------
Net loss $ (1,043) (398)
========== ==========
</TABLE>
TCI Group is a partner in a series of partnerships formed to engage in
the business of providing wireless communications services, using the
radio spectrum for broadband personal communications services ("PCS"),
to residential and business customers nationwide, using the
"Sprint(R)" brand (a registered trademark of Sprint Communications
Company, L.P.) (the "PCS Ventures"). The PCS Ventures include Sprint
Spectrum Holding Company, L.P. ("Sprint Spectrum") and MinorCo, L.P.
(collectively, the "Sprint PCS Partnerships") and PhillieCo, L.P.
("PhillieCo"). The partners of each of the Sprint PCS Partnerships are
subsidiaries of Sprint Corporation ("Sprint"), Comcast Corporation,
Cox Communications, Inc. ("Cox") and TCI Group. The partners of
PhillieCo are subsidiaries of Sprint, Cox and TCI Group. TCI Group has
a 30% partnership interest in each of the Sprint PCS Partnerships and
a 35% interest as a partner in PhillieCo. During the six months ended
June 30, 1997 and 1996, the Sprint PCS Partnerships contributed $155
million and $79 million, respectively, to TCI Group's share of
affiliate losses. Such 1996 amount includes $34 million related to
prior periods.
(continued)
I-40
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
The Sprint PCS Partnerships have licenses, and have affiliated (or
agreed to affiliate) with other entities (including PhillieCo) that
have licenses, to provide PCS service to MTAs (or major trading areas)
covering over 190 million "Pops" (or population equivalents) at
December 31, 1996. Of the Sprint PCS Partnerships' licenses (which
cover 30 (of 51) MTAs), 29 were acquired in an auction conducted by
the Federal Communications Commission ("FCC") that ended in March
1995, for an aggregate license cost of approximately $2.1 billion and
one PCS license (covering the Omaha MTA) was contributed to the Sprint
PCS Partnerships by an affiliate of Cox in February 1997. The Sprint
PCS Partnerships have invested in (acquiring a 49% interest) and
affiliated with American PCS, L.P. ("APC"), which owns a PCS license
for and operates a PCS system in the Baltimore/Washington, D.C. MTA,
and Cox California PCS, L.P. ("Cox-California"), which holds a PCS
license for the Los Angeles/San Diego MTA and currently operates a PCS
system in San Diego and Orange County, California. The Sprint PCS
Partnerships may invest in other entities that hold PCS licenses.
PhillieCo holds the license for the Philadelphia MTA, which was
acquired at a license cost of $85 million and currently operates a PCS
system in Philadelphia, Pennsylvania. During December 1996, the Sprint
PCS Partnerships initiated the commercial launch of PCS service in
seven markets. As of July 15, 1997, Sprint PCS had launched service in
over 50 cities in the U.S.
From inception through March 1997, the four partners have contributed
approximately $3.0 billion to the Sprint PCS Partnerships (of which
TCI Group contributed an aggregate of approximately $0.9 billion). The
remaining capital that the Sprint PCS Partnerships will require to
fund the construction of the PCS systems and to fund operating losses
and the commitments made to APC and Cox-California will be
substantial. The partners had agreed in forming the Sprint PCS
Partnerships to contribute up to an aggregate of approximately $4.2
billion of equity thereto, from inception through fiscal 1999, subject
to certain requirements. TCI Group expects that the remaining
approximately $1.2 billion of such amount (of which TCI Group's share
is approximately $0.4 billion) will be contributed by the end of the
first quarter of 1998 (although there can be no assurance that any
additional capital will be contributed). TCI Group expects that the
Sprint PCS Partnerships will require additional equity thereafter.
Pursuant to an agreement entered into in connection with certain
financings by Sprint Spectrum, under certain circumstances the
partners in Sprint Spectrum may be required to make additional
contributions to Sprint Spectrum to fund projected cash shortfalls to
the extent that the amount of the partners' aggregate contributions to
Sprint Spectrum (exclusive of certain amounts, including amounts
invested in certain affiliates of Sprint Spectrum), following December
31, 1995 are less than $1.0 billion; however, based on the currently
expected timing and use of the partners' contributions to Sprint
Spectrum, TCI Group currently believes that such agreement will not
result in TCI Group's being required to make any incremental capital
contributions in addition to its pro rata portion of the
aforementioned $4.2 billion amount.
(continued)
I-41
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
During the six months ended June 30, 1997, TCG, a competitive local
exchange carrier, issued 4,857,083 shares of Class A common stock at
an average price per share of $19.25 for certain acquisitions. The
total consideration paid by TCG through the issuance of common stock
was approximately $93,000,000. As a result of TCG issuing additional
shares, TCI Group's ownership interest in TCG was reduced from
approximately 31% to approximately 30%. Accordingly, TCI Group
recognized a gain amounting to $21 million (before deducting deferred
income tax expense of approximately $8 million).
At March 31, 1997, TCI Group held a voting interest of approximately
50% in Flextech, a company engaged in the distribution and production
of programming for multichannel video distribution systems in the
United Kingdom ("UK"). In April 1997, Flextech and BBC Worldwide
Limited formed two separate joint ventures (the "BBC Joint Ventures")
and entered into certain related transactions. The consummation of the
BBC Joint Ventures and related transactions resulted in, among other
things, a reduction of TCI Group's ownership interest in Flextech to
35.9%. As a result of such dilution TCI Group recorded a $152 million
increase to the carrying value of TCI Group's investment in Flextech,
a $53 million increase to deferred income tax liability and a $99
million increase to equity. No gain was recognized due primarily to
certain contingent obligations of TCI Group with respect to one of the
BBC Joint Ventures.
Telewest is a company that is currently operating and constructing
cable television and telephone systems in the UK. Telewest contributed
$73 million and $70 million of TCI Group's share of its affiliates'
losses during the six months ended June 30, 1997 and 1996,
respectively. In addition to TCI Group's investments in Telewest and
Flextech, TCI Group has other less significant equity method
investments in video distribution and programming businesses located in
the UK, other parts of Europe, Asia, Latin America and certain other
foreign countries. In the aggregate, Flextech and such other equity
method investments accounted for $49 million and $37 million of TCI
Group's share of its affiliates' losses in 1997 and 1996, respectively.
During the six months ended June 30, 1997, TSX Corporation ("TSX"), an
equity affiliate of TCI Group, and Antec Corporation ("Antec") entered
into a business combination with Antec being the surviving entity. In
connection with this transaction, TCI Group recognized a $29 million
gain (before deducting deferred income tax expense of approximately
$12 million) representing the difference between the fair value of the
Antec shares received ($52 million) and the carrying value of its
investment in TSX at the date of the transaction ($23 million). Upon
completion of this transaction, TCI Group's ownership interest
decreased from an approximate 45% interest in TSX to an approximate
16% ownership interest in Antec. TCI Group accounts for its investment
in Antec using the cost method.
Certain of TCI Group's affiliates are general partnerships and any
subsidiary of TCI Group that is a general partner in a general
partnership is, as such, liable as a matter of applicable partnership
law for all debts of that partnership in the event liabilities of that
partnership were to exceed its assets.
(continued)
I-42
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(6) Acquisitions
------------
In January 1997, TCI Group acquired the 50% ownership interest in TKR
Cable Company ("TKR Cable") that TCI Group did not previously own and
certain additional assets for aggregate consideration of approximately
$970 million. TCI Group issued approximately 16 million shares of TCI
Group Stock, assumed $584 million of TKR Cable's debt and paid cash of
$88 million and shares of Time Warner, Inc. common stock valued at $41
million upon consummation of such acquisition.
On July 31, 1996, pursuant to certain agreements entered into between
TCI Group, Viacom International, Inc. and Viacom, Inc. ("Viacom"), TCI
Group acquired all of the common stock of a subsidiary of Viacom
("Cable Sub") which owned Viacom's cable systems and related assets
(the "Viacom Acquisition").
The transaction was structured as a tax-free reorganization in which
Cable Sub transferred all of its non-cable assets, as well as all of
its liabilities other than current liabilities, to a new subsidiary of
Viacom ("New Viacom Sub"). Cable Sub also transferred to New Viacom
Sub the proceeds (the "Loan Proceeds") of a $1.7 billion loan facility
(the "Loan Facility") arranged by TCI Group and Cable Sub. Following
these transfers, Cable Sub retained cable assets with a value at
closing of approximately $2.326 billion and the obligation to repay
the Loan Proceeds. Neither Viacom nor New Viacom Sub has any
obligation with respect to repayment of the Loan Proceeds.
Prior to the consummation of the Viacom Acquisition, Viacom offered to
the holders of shares of Viacom Class A Common Stock and Viacom Class
B Common Stock (collectively, "Viacom Common Stock") the opportunity
to exchange (the "Exchange Offer") a portion of their shares of Viacom
Common Stock for shares of Class A Common Stock, par value $100 per
share, of Cable Sub ("Cable Sub Class A Stock"). Immediately following
the completion of the Exchange Offer, TCI Group acquired from Cable
Sub shares of Cable Sub Class B common stock (the "Share Issuance")
for $350 million (which was used to reduce Cable Sub's obligations
under the Loan Facility). At the time of the Share Issuance, the Cable
Sub Class A Stock received by Viacom stockholders pursuant to the
Exchange Offer automatically converted into 5% Class A Senior
Cumulative Exchangeable Preferred Stock of Cable Sub with a stated
value of $100 per share. Upon completion of the Viacom Acquisition,
Cable Sub was renamed TCI Pacific Communications, Inc.
In June 1997, TCI Group entered into an agreement with Cablevision
Systems Corporation ("Cablevision") pursuant to which TCI Group agreed
to contribute certain of its cable television systems serving
approximately 820,000 customers to Cablevision in exchange for
approximately 12.2 million newly issued Cablevision Class A shares.
Such shares represent approximately 33% of Cablevision's total
outstanding shares. Cablevision will also assume approximately $669
million of TCI Group's debt. The transaction is subject to, among
other matters, Cablevision shareholder and regulatory approvals. There
is no assurance that the transaction will be consummated.
(continued)
I-43
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(7) Debt
----
Debt is summarized as follows:
<TABLE>
<CAPTION>
June 30, December 31,
1997 1996
---------- ------------
amounts in millions
<S> <C> <C>
Notes payable (a) $ 9,061 9,308
Bank credit facilities (b) 4,923 4,811
Commercial paper 570 638
Convertible notes (c) 40 43
Other debt 149 124
-------- --------
$ 14,743 14,924
======== ========
</TABLE>
(a) During the six months ended June 30, 1997, in order to reduce
future interest costs, TCI Group redeemed certain notes
payable which had an aggregate principal balance of $190
million and fixed interest rates ranging from 8.75% to 10.13%
(the "1997 Redemption"). In connection with the 1997
Redemption, TCI Group recognized a loss on early
extinguishment of debt of $11 million. Such loss related to
prepayment penalties amounting to $7 million and the
retirement of deferred loan costs.
During the six months ended June 30, 1996, TCI Group redeemed
certain notes payable which had an aggregate principle
balance of $809 million and fixed interest rates ranging from
8.67% to 10.44% (the "1996 Redemption"). In connection with
the 1996 Redemption, TCI Group recognized a loss on early
extinguishment of debt of $62 million. Such loss related to
prepayment penalties amounting to $60 million and the
retirement of deferred loan costs.
(b) During the second quarter of 1996, certain subsidiaries of
TCI Group terminated, at such subsidiaries' option, certain
revolving bank credit facilities with aggregate commitments
of approximately $2 billion. In connection with such
termination, TCI Group recognized a loss on early
extinguishment of debt of $4 million related to the
retirement of deferred loan costs.
At June 30, 1997, subsidiaries of TCI Group had approximately
$2 billion in unused lines of credit, excluding amounts
related to lines of credit which provide availability to
support commercial paper.
(c) These convertible notes, which are stated net of unamortized
discount of $167 million and $178 million at June 30, 1997
and December 31, 1996, respectively, mature on December 18,
2021. The notes require (so long as conversion of the notes
has not occurred) an annual interest payment through 2003
equal to 1.85% of the face amount of the notes. At June 30,
1997, the notes were convertible, at the option of the
holders, into an aggregate of 34,853,145 shares of Series A
TCI Group Stock and 13,069,918 shares of Series A Liberty
Group Stock.
(continued)
I-44
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
The bank credit facilities and various other debt instruments
attributable to TCI Group generally contain restrictive covenants
which require, among other things, the maintenance of certain
earnings, specified cash flow and financial ratios (primarily the
ratios of cash flow to total debt and cash flow to debt service, as
defined), and include certain limitations on indebtedness,
investments, guarantees, dispositions, stock repurchases and/or
dividend payments.
As security for borrowings under one of TCI Group's bank credit
facilities, TCI Group has pledged 116,853,195 shares of Series A TCI
Group Stock held by a subsidiary of TCI Group.
The fair value of the debt attributable to TCI Group is estimated
based on the quoted market prices for the same or similar issues or on
the current rates offered to TCI Group for debt of the same remaining
maturities. At June 30, 1997, the fair value of TCI Group's debt was
$14,796 million, as compared to a carrying value of $14,743 million on
such date.
In order to achieve the desired balance between variable and fixed
rate indebtedness, TCI Group has entered into various Interest Rate
Swaps pursuant to which it (i) pays fixed interest rates (the "Fixed
Rate Agreements") ranging from 7.1% to 9.3% and receives variable
interest rates on notional amounts of $410 million at June 30, 1997
and (ii) pays variable interest rates (the "Variable Rate Agreements")
and receives fixed interest rates ranging from 4.8% to 9.7% on
notional amounts of $2,050 million at June 30, 1997. During the six
months ended June 30, 1997 and 1996, TCI Group's net payments pursuant
to the Fixed Rate Agreements were $4 million and $8 million,
respectively; and TCI Group's net receipts pursuant to the Variable
Rate Agreements were $11 million and $8 million, respectively.
TCI Group's Fixed Rate Agreements and Variable Rate Agreements expire
as follows (dollar amounts in millions):
<TABLE>
<CAPTION>
Fixed Rate Agreements Variable Rate Agreements
--------------------- ------------------------
Expiration Interest rate Notional Expiration Interest rate Notional
date to be paid amount date to be received amount
---------- ------------- -------- ---------- -------------- --------
<S> <C> <C> <C> <C> <C>
October 1997 7.1%-9.3% $ 180 September 1998 4.8%-5.4% $ 450
December 1997 8.7% 230 April 1999 7.4% 50
------- February 2000 5.8%-6.6% 300
March 2000 5.8%-6.0% 675
$ 410 September 2000 5.1% 75
======= March 2027 9.7% 300
December 2036 9.7% 200
---------
$ 2,050
=========
</TABLE>
TCI Group is exposed to credit losses for the periodic settlements of
amounts due under the Interest Rate Swaps in the event of
nonperformance by the other parties to the agreements. However, TCI
Group does not anticipate that it will incur any material credit
losses because it does not anticipate nonperformance by the
counterparties.
(continued)
I-45
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
The fair value of the Interest Rate Swaps is the estimated amount that
TCI Group would pay or receive to terminate the agreements at June 30,
1997, taking into consideration current interest rates and the current
creditworthiness of the counterparties. At June 30, 1997, TCI Group
would be required to pay an estimated $4 million to terminate the
Fixed Rate Agreements and an estimated $25 million to terminate the
Variable Rate Agreements.
Certain subsidiaries attributed to TCI Group are required to maintain
unused availability under bank credit facilities to the extent of
outstanding commercial paper. Also, certain of TCI Group's
subsidiaries pay fees ranging from 1/4% to 1/2% per annum on the
average unborrowed portion of the total amount available for
borrowings under bank credit facilities.
(8) Company-Obligated Mandatorily Redeemable Preferred Securities of
----------------------------------------------------------------
Subsidiary Trusts Holding Solely Subordinated Debt Securities of
----------------------------------------------------------------
TCIC
----
In 1996 and 1997, TCI Group, through certain subsidiary trusts, (the
"Trusts"), issued preferred securities as follows:
<TABLE>
<CAPTION>
Subsidiary Trust Interest Rate Face Amount
---------------- ------------- -----------
in millions
<S> <C> <C>
TCI Communications Financing I 8.72% $ 500
TCI Communications Financing II 10.00% 500
TCI Communications Financing III 9.65% 300
TCI Communications Financing IV 9.72% 200
----------
$ 1,500
==========
</TABLE>
The Trusts exist for the exclusive purpose of issuing the Trust
Preferred Securities and investing the proceeds thereof into
Subordinated Deferrable Interest Notes (the "Subordinated Debt
Securities") of TCIC. The Subordinated Debt Securities have interest
rates equal to the interest rate of the corresponding Trust Preferred
Securities and have maturity dates ranging from 30 to 49 years from
the date of issuance. The Subordinated Debt Securities are unsecured
obligations of TCIC and are subordinate and junior in right of payment
to certain other indebtedness of TCI Group. Upon redemption of the
Subordinated Debt Securities, the Trust Preferred Securities will be
mandatorily redeemable. TCIC effectively provides a full and
unconditional guarantee of the Trusts' obligations under the Trust
Preferred Securities.
The Trust Preferred Securities are presented together in a separate
line item in the accompanying combined balance sheet captioned
"Company-obligated mandatorily redeemable preferred securities of
subsidiary trusts holding solely subordinated debt securities of TCI
Communications, Inc." Dividends accrued on the Trust Preferred
Securities are included in minority interests in earnings of
consolidated subsidiaries in the accompanying combined financial
statements.
(continued)
I-46
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(9) Combined Equity
---------------
General
-------
The rights of holders of the TCI Group Stock upon liquidation of TCI
are based upon the ratio of the aggregate market capitalization, as
defined, of the TCI Group Stock to the aggregate market
capitalization, as defined, of the TCI Group Stock and the Liberty
Group Stock.
In June 1996, TCI Group exchanged (the "Exchange") 30,545,864 shares of
Series A TCI Group Stock ("TCOMA") for the same number of shares of
Series B TCI Group Stock owned by the estate (the "Estate") of the
former Chairman of the Board of Directors of TCI. Subsequent to the
Exchange, the Estate sold (the "Sale") the shares of TCOMA received in
the Exchange, together with approximately 1.5 million shares of TCOMA
that the Estate previously owned (the "Option Shares"), to two
investment banking firms (the "Investment Bankers") for approximately
$530 million (the "Sale Price"). Subsequent to the Sale, TCI Group
entered into an agreement with the Investment Bankers whereby TCI Group
has the option, but not the obligation, to purchase the Option Shares
at any time within two years (the "Option Period") from the date of the
Sale. During the Option Period, TCI Group is to settle quarterly any
increase or decrease in the market value of the Option Shares. At TCI
Group's option, such quarterly settlements may be satisfied with shares
of TCOMA, or subject to certain conditions, with cash or letters of
credit. In addition, the Company is required to pay the Investment
Bankers a quarterly fee equal to the LIBOR rate plus 1% on the Sale
Price. Due to TCI Group's ability to settle quarterly price
fluctuations with shares of TCOMA, TCI Group will treat all amounts
paid or received under this arrangement as increases or decreases to
equity.
Stock Options and Stock Appreciation Rights
-------------------------------------------
Estimates of compensation relating to restricted stock awards, options
and/or stock appreciation rights ("SARs") granted to certain key
employees of TCI Group have been recorded in the accompanying combined
financial statements, but are subject to future adjustment based upon
the market value of Series A TCI Group Stock and Series A Liberty
Group Stock and, ultimately, on the final determination of market
value when the rights are exercised or the restricted shares are
vested.
(10) Transactions with Liberty Media Group and Other Related Parties
---------------------------------------------------------------
Certain TCI corporate general and administrative costs are charged to
Liberty Media Group at rates set at the beginning of the year based on
projected utilization for that year. The utilization-based charges are
set at levels that management believes to be reasonable and that
approximate the costs Liberty Media Group would incur for comparable
services on a stand-alone basis. During each of the six month periods
ended June 30, 1997 and 1996, Liberty Media Group was allocated $1
million in corporate general and administrative costs by TCI Group.
(continued)
I-47
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Prior to July 1, 1997, TCI Group had a 50.1% partnership interest in
QE+Ltd. ("QE+"), which distributes STARZ!, a first-run movie premium
programming service launched in 1994. Entities attributed to Liberty
Media Group held the remaining 49.9% partnership interest. Also prior
to July 1, 1997, Encore Media Corporation ("Encore") (90% owned by
Liberty Media Group) earned management fees from QE+ equal to 20% of
managed costs, as defined. In addition, Liberty Media Group earned a
"Content Fee" for certain services provided to QE+ equal to 4% of the
gross revenue of QE+. Such Content Fees aggregated $4 million and $2
million for the six months ended June 30, 1997 and 1996, respectively.
In July 1997, Liberty Media Group, TCI and John J. Sie, Chairman and
Chief Executive Officer of Encore and JJS Communications, Inc. ("JJS"),
a corporation wholly owned by Mr. Sie, entered into a series of
transactions pursuant to which the businesses of Encore and STARZ! were
contributed to a newly formed limited liability company ("Encore Media
Group"). Prior to the formation of Encore Media Group, JJS owned 10% of
Encore, which in connection with these transactions was exchanged for
Liberty Group Stock. Upon consummation of the transactions, Liberty
Media Group owns 80% of Encore Media Group and TCI Group owns 20%.
Liberty Media Group received its 80% ownership interest in Encore Media
Group in exchange for the contribution of its interests in QE+ and
Encore, the issuance of a $307 million note payable due on or before
December 29, 1997 (the "Note Payable") to TCI Group, the cancellation
and forgiveness of amounts due for Content Fees and the termination of
an option to increase its ownership interest in QE+. TCI Group received
the remaining 20% interest in Encore Media Group and the aforementioned
consideration from Liberty Media Group in exchange for TCI Group's
ownership interest in QE+ and certain special capital contributions
made by TCI Group to QE+. It is anticipated that Encore Media Group
will borrow $400 million (the "Encore Loan Proceeds") by December 29,
1997 and distribute the Encore Loan Proceeds to Liberty Media Group and
TCI Group in proportion to their ownership interests in Encore Media
Group. In addition, TCI Group has entered into a 25 year affiliation
agreement with a subsidiary of Encore Media Group pursuant to which TCI
Group will pay fixed monthly amounts in exchange for unlimited access
to substantially all of the existing Encore and STARZ! services. The
fixed annual amounts increase annually from $270 million in 1998 to
$360 million in 2004, and will increase with inflation thereafter. Upon
consummation of the aforementioned transactions, the operations of
STARZ! will be included in the consolidated financial results of
Liberty Media Group.
Entities included in Liberty Media Group lease satellite transponder
facilities from TCI Group. Charges by TCI Group for such arrangements
and other related operating expenses for the six months ended June 30,
1997 and 1996, aggregated $4 million and $7 million, respectively.
Certain subsidiaries attributed to Liberty Media Group produce and/or
distribute programming to cable television operators (including TCI
Group) and others. Charges to TCI Group are based upon customary rates
charged to others.
(continued)
I-48
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
TCI Group manages certain treasury activities for Liberty Media Group
on a centralized basis. Cash receipts of certain businesses attributed
to Liberty Media Group are remitted to TCI Group and certain cash
disbursements of Liberty Media Group are funded by TCI Group on a
daily basis. Such cash activities are included in borrowings from or
loans to TCI Group or, if determined by the Board, as an equity
contribution to be reflected as an Inter-Group Interest to Liberty
Media Group.
The Board could determine from time to time that debt of TCI Group not
incurred by entities attributed to Liberty Media Group or preferred
stock and the proceeds thereof should be specifically attributed to
and reflected on the combined financial statements of Liberty Media
Group to the extent that the debt is incurred or the preferred stock
is issued for the benefit of Liberty Media Group.
Subsequent to the Distribution, all financial impacts of issuances of
additional shares of TCI Group Stock are attributed entirely to TCI
Group, and all financial impacts of issuances of additional shares of
Liberty Group Stock, the proceeds of which are attributed to Liberty
Media Group, are reflected entirely in the combined financial
statements of Liberty Media Group. Financial impacts of dividends or
other distributions on, and purchases of, TCI Group Stock are
attributed entirely to TCI Group, and financial impacts of dividends
or other distributions on Liberty Group Stock are attributed entirely
to Liberty Media Group. Financial impacts of repurchases of Liberty
Group Stock, the consideration for which is charged to Liberty Media
Group, are reflected entirely in the combined financial statements of
Liberty Media Group, and the financial impacts of repurchases of
Liberty Group Stock the consideration for which is charged to TCI
Group, are attributed entirely to TCI Group.
Borrowings from or loans to Liberty Media Group bear interest at such
rates and have repayment schedules and other terms as are established
by the Board. The Board expects to make such determinations, either in
specific instances or by setting generally applicable policies from
time to time, after consideration of such factors as it deems relevant,
including, without limitation, the use of proceeds by and
creditworthiness of the recipient Group, the capital expenditure plans
and investment opportunities available to each Group and the
availability, cost and time associated with alternative financing
sources. Because TCI Group and Liberty Media Group are both 100% owned
by TCI, amounts due from Liberty Media Group have been classified as a
component of combined equity.
(continued)
I-49
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
A tax sharing agreement (the "Tax Sharing Agreement") among TCI Group
and certain other subsidiaries of TCI was implemented effective July
1, 1995. The Tax Sharing Agreement formalizes certain elements of a
pre-existing tax sharing arrangement and contains additional
provisions regarding the allocation of certain consolidated income tax
attributes and the settlement procedures with respect to the
intercompany allocation of current tax attributes. The Tax Sharing
Agreement encompasses U.S. federal, state, local and foreign tax
consequences and relies upon the U.S. Internal Revenue Code of 1986 as
amended, and any applicable state, local and foreign tax law and
related regulations. Beginning on the July 1, 1995 effective date, TCI
Group will be responsible to TCI for its share of current consolidated
income tax liabilities. TCI will be responsible to TCI Group to the
extent that TCI Group's income tax attributes generated after the
effective date are utilized by TCI to reduce its consolidated income
tax liabilities. Accordingly, all tax attributes generated by TCI
Group's operations after the effective date including, but not limited
to, net operating losses, tax credits, deferred intercompany gains,
and the tax basis of assets are inventoried and tracked for the
entities comprising TCI Group.
(11) Transactions with Officers and Directors
----------------------------------------
On March 4, 1997, an executive officer and director of TCI received an
advance from a wholly-owned subsidiary of TCI Group in the amount of
$5,787,505. On March 5, 1997, such executive officer and director
received a second advance from a wholly-owned subsidiary of TCI Group
in the amount of $5,813,755. The terms of the advances were
memorialized by a promissory note. The interest rate on such loans is
1% over the one-month LIBOR rate compounded annually. Principal
outstanding on the note is due March 31, 1999 and interest is payable
annually on March 1 of each year.
The loan is unsecured.
(12) Commitments and Contingencies
-----------------------------
TCI Group has guaranteed notes payable and other obligations of
affiliated and other companies with outstanding balances of
approximately $468 million at June 30, 1997. With respect to TCI
Group's guarantees of $166 million of such obligations, TCI Group has
been indemnified for any loss, claim or liability that TCI Group may
incur, by reason of such guarantees. Although there can be no
assurance, management of TCI Group believes that it will not be
required to meet its obligations under such guarantees, or if it is
required to meet any of such obligations, that they will not be
material to TCI Group.
TCI Group is obligated to pay fees for the rights to exhibit certain
films that are released by various producers through December 31, 2005
(the "Film Licensing Obligations"). Based on customer levels at June
30, 1997, these agreements require minimum payments aggregating $500
million. The aggregate amount of the Film Licensing Obligations is not
currently estimable because such amount is dependent upon the number
of qualifying films released theatrically by certain motion picture
studios as well as the domestic theatrical exhibition receipts upon
the release of such qualifying films. Nevertheless, TCI Group's
required aggregate payments under the Film Licensing Obligations could
prove to be significant.
(continued)
I-50
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
TCI Group has made certain financial commitments related to the
acquisition of sports program rights through 2004. At June 30, 1997,
such commitments aggregated $209 million.
Certain key employees of TCI Group hold restricted stock awards,
options and options with tandem SARs to acquire shares of certain
subsidiaries' common stock. Estimates of the compensation related to
the restricted stock awards and options and/or SARs have been recorded
in the accompanying consolidated financial statement, but are subject
to future adjustment based upon the market value of the respective
common stock and, ultimately, on the final market value when the
rights are exercised.
TCI Group has contingent liabilities related to legal proceedings and
other matters arising in the ordinary course of business. Although it
is reasonably possible TCI Group may incur losses upon conclusion of
such matters, an estimate of any loss or range of loss cannot be made.
In the opinion of management, it is expected that amounts, if any,
which may be required to satisfy such contingencies will not be
material in relation to the accompanying combined financial
statements.
I-51
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
Management's Discussion and Analysis of
- ---------------------------------------
Financial Condition and Results of Operations
---------------------------------------------
The following discussion and analysis should be read in conjunction
with TCI Group's Management's Discussion and Analysis of Financial Condition
and Results of Operations included in Tele-Communications, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 1996. The following discussion
focuses on material changes in trends, risks and uncertainties affecting TCI
Group's results of operations and financial condition. Reference should also be
made to TCI Group's combined financial statements included herein.
(1) Material changes in financial condition:
----------------------------------------
On August 3, 1995, the TCI stockholders authorized the Board to issue
the Liberty Group Stock. Additionally, stockholders of TCI approved the
redesignation of the previously authorized Class A and Class B common stock of
TCI into Series A and Series B TCI Group Stock. On August 10, 1995, TCI
distributed, in the form of a dividend, one share of Liberty Group Stock for
each four shares of TCI Group Stock owned. Such distribution represented one
hundred percent of the equity value attributable to Liberty Media Group. The
issuance of the Liberty Group Stock did not result in any transfer of assets or
liabilities of TCI or any of its subsidiaries or affect the rights of holders
of TCI's or any of its subsidiaries' debt.
As of June 30, 1997, the TCI Group Stock reflects the separate
performance of TCI Group, which is generally comprised of the subsidiaries and
assets not attributed to Liberty Media Group, including (i) TCI's Domestic
Cable and Communications unit, (ii) TCI's International Cable and Programming
unit and (iii) TCI's Technology/Venture Capital unit.
Notwithstanding the attribution of assets and liabilities, equity and
items of income and expense to TCI Group for purposes of preparing its combined
financial statements, the change in the capital structure of TCI did not affect
the ownership or the respective legal title to assets or responsibility for
liabilities of TCI or any of its subsidiaries. TCI and its subsidiaries each
continue to be responsible for their respective liabilities. Holders of TCI
Group Stock are holders of common stock of TCI and continue to be subject to
risks associated with an investment in TCI and all of its businesses, assets
and liabilities. The issuance of Liberty Group Stock did not affect the rights
of creditors of TCI.
Financial effects arising from any portion of TCI that affect the
consolidated results of operations or financial condition of TCI could affect
the combined results of operations or financial condition of TCI Group and the
market price of shares of the TCI Group Stock. In addition, net losses of any
portion of TCI, dividends or distributions on, or repurchases of, any series of
common stock, and dividends on, or certain repurchases of preferred stock would
reduce the funds of TCI legally available for dividends on all series of common
stock. Accordingly, TCI Group financial information should be read in
conjunction with the TCI and Liberty Media Group financial information.
(continued)
I-52
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
(1) Material changes in financial condition (continued):
----------------------------------------------------
TCI Group manages certain treasury activities for Liberty Media Group
on a centralized basis. Cash receipts of certain businesses attributed to
Liberty Media Group are remitted to TCI Group and certain cash disbursements of
Liberty Media Group are funded by TCI Group on a daily basis. Such cash
activities are included in borrowings from or loans to TCI Group or, if
determined by the Board, as an equity contribution to be reflected as an
Inter-Group Interest to Liberty Media Group.
The Board could determine from time to time that debt of TCI Group not
incurred by entities attributed to Liberty Media Group or preferred stock and
the proceeds thereof should be specifically attributed to and reflected on the
combined financial statements of Liberty Media Group to the extent that the
debt is incurred or the preferred stock is issued for the benefit of Liberty
Media Group.
Borrowings from or loans to TCI Group bear interest at such rates and
have repayment schedules and other terms as are established by the Board. The
Board expects to make such determinations, either in specific instances or by
setting generally applicable policies from time to time, after consideration of
such factors as it deems relevant, including, without limitation, the use of
proceeds by and creditworthiness of the recipient Group, the capital
expenditure plans and investment opportunities available to each Group and the
availability, cost and time associated with alternative financing sources.
During March 1997, TCI Group, through special purpose entities formed
as Delaware business trusts, issued $300 million in face value of 9.65% Capital
Securities and $200 million in face value of 9.72% Trust Preferred Securities.
The Company used the net proceeds from such issuances to retire commercial
paper and repay certain other indebtedness.
In January 1997, TCI Group acquired the 50% ownership interest in TKR
Cable that TCI Group did not previously own for aggregate consideration of
approximately $970 million. TCI Group issued approximately 16 million shares of
TCI Group Stock, assumed $584 million of TKR Cable's debt and paid cash of $88
million and shares of Time Warner common stock valued at $41 million upon
consummation of such acquisition.
On July 31, 1996, TCI Group consummated the Viacom Acquisition whereby
TCI Group acquired all of the common stock of Cable Sub which owned Viacom's
cable systems and related assets. The transaction was structured as a tax-free
reorganization in which Cable Sub initially transferred all of its non-cable
assets, as well as all of its liabilities other than current liabilities, to
New Viacom Sub. Cable Sub also transferred to New Viacom Sub the Loan Proceeds
of a $1.7 billion loan facility. Following these transfers, Cable Sub retained
cable assets with a value at closing of approximately $2.326 billion and the
obligation to repay the Loan Proceeds borrowed under the Loan Facility. Neither
Viacom nor New Viacom Sub has any obligation with respect to repayment of the
Loan Proceeds. For additional discussion of the Viacom Acquisition, see note 6
to the accompanying TCI Group combined financial statements.
(continued)
I-53
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
(1) Material changes in financial condition (continued):
----------------------------------------------------
In June 1997, TCI Group entered into an agreement with Cablevision
pursuant to which TCI Group agreed to contribute certain of its cable
television systems serving approximately 820,000 customers to Cablevision in
exchange for approximately 12.2 million newly issued Cablevision Class A
shares. Such shares represent approximately 33% of Cablevision's total
outstanding shares. Cablevision will also assume approximately $669 million of
TCI Group's debt. The transaction is subject to, among other matters,
Cablevision shareholder and regulatory approvals. There is no assurance that
the transaction will be consummated.
During the second quarter of 1997 and 1996, in order to reduce future
interest costs, TCI Group redeemed certain notes payable which had an aggregate
principle balance of $190 million and $809 million, respectively. In connection
with such redemptions, TCI Group recognized losses on early extinguishment of
debt of $11 million and $62 million, respectively. Such losses related to
prepayment penalties and the retirement of deferred loan costs.
Also, during the second quarter of 1996, certain subsidiaries of TCI
Group terminated, at such subsidiaries' option, certain revolving bank credit
facilities with aggregate commitments of approximately $2 billion. In
connection with such termination, TCI Group recognized a loss on early
extinguishment of debt of $4 million related to the retirement of deferred loan
costs.
At June 30, 1997, TCI Group had approximately $2 billion of
availability in unused lines of credit, excluding amounts related to lines of
credit which provide availability to support commercial paper. Although TCI
Group was in compliance with the restrictive covenants contained in its credit
facilities at said date, additional borrowings under the credit facilities are
subject to the subsidiaries' continuing compliance with the restrictive
covenants after giving effect to such additional borrowings. Such restrictive
covenants require, among other things, the maintenance of certain earnings,
specified cash flow and financial ratios (primarily the ratios of cash flow to
total debt and cash flow to debt service, as defined), and include certain
limitations on indebtedness, investments, guarantees, dispositions, stock
repurchases and/or dividend payments. See note 7 to the accompanying combined
financial statements for additional information regarding the material terms of
the lines of credit.
(continued)
I-54
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
(1) Material changes in financial condition (continued):
----------------------------------------------------
One measure of liquidity is commonly referred to as "interest
coverage." Interest coverage, which is measured by the ratio of Operating Cash
Flow (operating income before depreciation, amortization, compensation relating
to stock appreciation rights and adjustments to compensation relating to stock
appreciation rights ($1,416 million and $1,014 million for the six months ended
June 30, 1997 and 1996, respectively) to interest expense ($582 million and
$513 million for the six months ended June 30, 1997 and 1996, respectively), is
determined by reference to the combined statements of operations. TCI Group's
interest coverage ratio was 243% and 198% for the six months ended June 30,
1997 and 1996, respectively. Management of TCI Group believes that the
foregoing interest coverage ratio is adequate in light of the relative
predictability of its cable television operations and interest expense, 44% of
which results from fixed rate indebtedness. However, TCI Group's current intent
is to reduce its outstanding indebtedness such that its interest coverage ratio
could be increased. There is no assurance that TCI Group will be able to
achieve such objective. Operating Cash Flow is a measure of value and borrowing
capacity within the cable television industry and is not intended to be a
substitute for cash flows provided by operating activities, a measure of
performance prepared in accordance with generally accepted accounting
principles, and should not be relied upon as such. Operating Cash Flow, as
defined, does not take into consideration substantial costs of doing business,
such as interest expense, and should not be considered in isolation to other
measures of performance.
Another measure of liquidity is net cash provided by operating
activities, as reflected in the accompanying combined statements of cash flows.
Net cash provided by operating activities generally ($696 million and $475
million for the six months ended June 30, 1997 and 1996, respectively) reflects
net cash from the operations of TCI Group available for TCI Group's liquidity
needs after taking into consideration the aforementioned additional substantial
costs of doing business not reflected in Operating Cash Flow. Prior to 1997,
amounts expended by TCI Group for its investing activities have exceeded net
cash provided by operating activities. TCI Group has reevaluated its capital
expenditure strategy and currently anticipates that it will expend
significantly less for property and equipment in 1997 than it did in 1996. In
this regard, the amount of capital expended by TCI Group for property and
equipment was $215 million during the six months ended June 30, 1997, as
compared to $949 million during the corresponding period in 1996. TCI Group
currently estimates that it will spend approximately $725 million for capital
expenditures during 1997. To the extent that net cash provided by operating
activities exceeds net cash used in investing activities in 1997, TCI Group
currently anticipates that such excess cash will initially be used to reduce
outstanding debt.
In the event TCI Group is unable to achieve such objectives,
management believes that net cash provided by operating activities, the ability
of TCI Group to obtain additional financing (including the available lines of
credit and access to public debt markets), issuances and sales of TCI's equity
or equity of its subsidiaries, and proceeds from disposition of assets will
provide adequate sources of short-term and long-term liquidity in the future.
See TCI Group's combined statements of cash flows included in the accompanying
combined financial statements.
(continued)
I-55
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
(1) Material changes in financial condition (continued):
----------------------------------------------------
TCI Group has guaranteed notes payable and other obligations of
affiliated and other companies with outstanding balances of approximately $468
million at June 30, 1997. With respect to TCI Group's guarantees of $166
million of such obligations, TCI Group has been indemnified for any loss, claim
or liability that TCI Group may incur, by reason of such guarantees. Although
there can be no assurance, management of TCI Group believes that it will not be
required to meet its obligations under such guarantees, or if it is required to
meet any of such obligations, that they will not be material to TCI Group.
TCI Group is obligated to pay fees for the rights to exhibit certain
films that are released by various producers through December 31, 2005. Based
on customer levels at June 30, 1997, these agreements require minimum payments
aggregating approximately $500 million. The aggregate amount of the Film
Licensing Obligations is not currently estimable because such amount is
dependent upon the number of qualifying films released theatrically by certain
motion picture studios as well as the domestic theatrical exhibition receipts
upon the release of such qualifying films. Nevertheless, TCI Group's required
aggregate payments under the Film Licensing Obligations could prove to be
significant.
TCI Group has made certain financial commitments related to the
acquisition of sports program rights through 2004. At June 30, 1997, such
commitments aggregated $209 million.
TCI Group's various partnerships and other affiliates accounted for
under the equity method generally fund their acquisitions, required debt
repayments and capital expenditures through borrowings under and refinancing of
their own credit facilities (which are generally not guaranteed by TCI Group),
through net cash provided by their own operating activities and in certain
circumstances through required capital contributions from their partners.
In order to achieve the desired balance between variable and fixed
rate indebtedness and to diminish its exposure to extreme increases in variable
interest rates, TCI Group has entered into various Interest Rate Swaps.
Pursuant to the Interest Rate Swaps, TCI Group (i) pays fixed interest rates
ranging from 7.1% to 9.3% and receives variable interest rates on notional
amounts of $410 million at June 30, 1997 and (ii) pays variable interest rates
and receives fixed interest rates ranging from 4.8% to 9.7% on notional amounts
of $2,050 million at June 30, 1997. During the six months ended June 30, 1997
and 1996, TCI Group's net payments pursuant to the Fixed Rate Agreements were
$4 million and $8 million, respectively; and TCI Group's net receipts pursuant
to the Variable Rate Agreements were $11 million and $8 million, respectively.
TCI Group is exposed to credit losses for the periodic settlements of amounts
due under the Interest Rate Swaps in the event of nonperformance by the other
parties to the agreements. However, TCI Group does not anticipate that it will
incur any material credit losses because it does not anticipate nonperformance
by the counterparties. See note 7 to the accompanying combined financial
statements for additional information regarding Interest Rate Swaps.
At June 30, 1997, after considering the net effect of the
aforementioned Interest Rate Swaps, TCI Group had $6,448 million (or 44%) of
fixed-rate debt and $8,295 million (or 56%) of variable-rate debt. Accordingly,
in an environment of rising interest rates, TCI Group could experience an
increase in its interest expense.
(continued)
I-56
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
(1) Material changes in financial condition (continued):
----------------------------------------------------
In June 1996, TCI Group exchanged 30,545,864 shares of TCOMA for the
same number of shares of Series B TCI Group Stock owned by the estate (the
"Estate") of the former Chairman of the Board of Directors of TCI. Subsequent to
the Exchange, the Estate sold the shares of TCOMA received in the Exchange,
together with approximately 1.5 million shares of TCOMA that the Estate
previously owned, to two investment banking firms for approximately $530
million. Subsequent to the Sale, TCI Group entered into an agreement with the
Investment Bankers whereby TCI Group has the option, but not the obligation, to
purchase the Option Shares at any time within two years from the date of the
Sale. During the Option Period, TCI Group is to settle quarterly any increase or
decrease, in the market value of the Option Shares. At TCI Group's option, such
quarterly settlements may be satisfied with shares of TCOMA, or subject to
certain conditions with cash or letters of credit. In addition, TCI Group is
required to pay the Investment Bankers a quarterly fee equal to the LIBOR rate
plus 1% on the Sale Price. Due to TCI Group's ability to settle quarterly price
fluctuations with shares of TCOMA, TCI Group will treat all amounts paid or
received under this arrangement as increases or decreases to equity.
On March 12, 1997, the TCI stockholders authorized the Board to issue
two new series of TCI's common stock, par value $1.00 per share, (and a
corresponding increase in the total number of authorized shares of common
stock) to be designated Tele-Communications, Inc. Series A Telephony Group
common stock and Tele-Communications, Inc. Series B Telephony Group common
stock (collectively, the "Telephony Group Stock"). The Telephony Group Stock,
if issued, would be intended to reflect the separate performance of Telephony
Group, which initially consists of TCI's investments in certain entities
engaged in the domestic wireline and wireless telephony businesses. A total of
750 million shares of Series A Telephony Group Stock and 75 million shares of
Series B Telephony Group Stock were authorized. As of June 30, 1997, no shares
of Telephony Group Stock have been issued.
Upon authorization of the Telephony Group Stock and until shares of
Telephony Group Stock are issued, the investments attributed to Telephony Group
will be included in TCI Group. The TCI Group Stock will continue to reflect all
of the assets, liabilities and common stockholders' equity value of TCI
attributable to Telephony Group, in addition to the separate performance of
TCI's domestic cable distribution business, telephony distribution and
communications business (other than the investments attributed to Telephony
Group), international cable, telephony and programming businesses,
technology/venture capital business, and any other business of TCI not
attributed to either Liberty Media Group or Telephony Group.
(continued)
I-57
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
(1) Material changes in financial condition (continued):
----------------------------------------------------
On May 14, 1997, the Board authorized, subject to shareholder
approval, the redesignation of Series A and Series B Telephony Group Stock as
Tele-Communications, Inc. Series A and Series B TCI Ventures Group common stock
("TCI Ventures Group Stock"). The TCI Ventures Group Stock is intended to
reflect the separate performance of the TCI Ventures Group, which will
substantially be all of TCI Group's international and non-cable assets. TCI
will amend the approved Telephony Group Stock to expand that group to track
such assets, including TCI's investments in At Home Corporation, TINTA, United
Video Satellite Group, Inc. and others. The tracking stock will be issued
through an exchange offer whereby TCI Group's shareholders will have the
opportunity to exchange their TCI Group Stock for TCI Ventures Group Stock in
the ratio of one share of TCI Ventures Group Stock in exchange for each share
of TCI Group Stock properly tendered.
Effective July 31, 1997, TCI merged Kearns-Tribune Corporation into a
wholly-owned TCI subsidiary. The merger was valued at approximately $731
million. TCI exchanged 47.2 million shares of Series A TCI Group Stock for
shares of Kearns-Tribune Corporation which held 17.9 million shares of TCI
Group Stock and 6.7 million shares of Liberty Group Stock. Immediately
following the merger, Liberty Media Group purchased from TCI Group the 6.7
million shares of Liberty Group Stock that were acquired in such transaction
for $168 million in cash.
(2) Material changes in results of operations:
------------------------------------------
The operation of TCI Group's cable television systems is regulated at
the federal, state and local levels. The Cable Television Consumer Protection
and Competition Act of 1992 and the Telecommunications Act of 1996
(collectively, the "Cable Acts") established rules under which TCI Group's
basic and tier service rates and its equipment and installation charges (the
"Regulated Services") are regulated if a complaint is filed or if the
appropriate franchise authority is certified. Approximately 78% of TCI Group's
basic customers were served by cable television systems that were subject to
such rate regulation.
During the six months ended June 30, 1997, 66% of TCI Group's revenue
was derived from Regulated Services. As noted above, any increases in rates
charged for Regulated Services are regulated by the Cable Acts. Moreover,
competitive factors may limit TCI Group's ability to increase its service
rates.
Through December 4, 1996, TCI Group had an investment in a direct
broadcast satellite partnership, PRIMESTAR Partners L.P. ("Primestar").
Primestar provides programming and marketing support to each of its cable
partners who provide satellite television service to their customers. On
December 4, 1996, TCI distributed (the "Satellite Spin-off") to the holders of
shares of TCI Group Stock all of the issued and outstanding common stock of TCI
Satellite Entertainment, Inc. ("Satellite"). At the time of the Satellite
Spin-off, Satellite's assets and operations included TCI Group's interest in
Primestar, TCI Group's business of distributing Primestar programming and two
communications satellites. As a result of the Satellite Spin-off, Satellite's
operations are no longer consolidated with those of TCI Group.
(continued)
I-58
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
(2) Material changes in results of operations (continued):
------------------------------------------------------
Revenue increased 12% for the three months ended June 30, 1997, as
compared to the corresponding period of 1996. Exclusive of the effects of
acquisitions, revenue from TCI Group's domestic cable customers accounted for 3%
of such increase primarily as a result of an 8% increase in basic revenue and an
8% decrease in premium revenue. TCI Group experienced a 10% increase in its
average basic rate, a 2% decrease in the number of average basic customers, a 7%
increase in its average premium rate and a 13% decrease in the number of average
premium customers. In addition, TCI Group's revenue increased 12% due to
acquisitions and decreased 5% due to the Satellite Spin-off. International cable
revenue and other revenue accounted for the remaining 2% increase in revenue.
Revenue increased 17% for the six months ended June 30, 1997, as
compared to the corresponding period of 1996. Exclusive of the effects of
acquisitions, revenue from TCI Group's domestic cable customers accounted for 4%
of such increase primarily as a result of a 10% increase in basic revenue and a
5% decrease in premium revenue. TCI Group experienced an 11% increase in its
average basic rate, a 1% decrease in the number of average basic customers, a 4%
increase in its average premium rate and a 8% decrease in the number of average
premium subscribers. In addition, TCI Group's revenue increased 15% due to
acquisitions and decreased 5% due to the Satellite Spin-off. International cable
revenue and other revenue accounted for the remaining 3% increase in revenue.
Operating Costs and Expenses
----------------------------
Operating expenses increased 10% and 17% for the three months and six
months ended June 30, 1997, respectively, as compared to the corresponding
periods of 1996. Exclusive of the effects of acquisitions, net of dispositions,
such expenses increased 5% and 6%. Programming expenses accounted for the
majority of such increases. TCI Group cannot determine whether and to what
extent increases in the cost of programming will affect its future operating
costs.
Selling, general and administrative expenses decreased 11% and 9% for
the three months and six months ended June 30, 1997, respectively, as compared
to the corresponding periods of 1996. Exclusive of the effects of acquisitions,
net of dispositions, such expenses decreased 3% for each period. Such decrease
is due primarily to a reduction in salaries and related payroll expenses due to
work force reductions in the fourth quarter of 1996, as well as reduced
marketing and general overhead expenses. TCI Group currently anticipates that
marketing expense will increase for the six months ended December 31, 1997, as
compared to the six months ended June 30, 1997.
The change in TCI Group's depreciation expense in 1997 is the result
of the net effect of a decrease due to the Satellite Spin-off offset by
increases due to acquisitions and capital expenditures. The increase in TCI
Group's amortization expense in 1997 is due to acquisitions.
Certain corporate general and administrative costs are charged to
Liberty Media Group at rates set at the beginning of the year based on
projected utilization for that year. The utilization-based charges are set at
levels that management believes to be reasonable and that would approximate the
costs Liberty Media Group would incur for comparable services on a stand alone
basis. During each of the six month periods ended June 30, 1997 and 1996,
Liberty Media Group was allocated $1 million in corporate general and
administrative costs by TCI Group.
(continued)
I-59
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
(2) Material changes in results of operations (continued):
------------------------------------------------------
Prior to the determination of the Board to seek approval of
stockholders to distribute the Liberty Group Stock, TCI did not have formalized
intercompany allocation methodologies. In connection with such determination,
management of TCI has determined that TCI general corporate expenses should be
allocated to Liberty Media Group based on the amount of time TCI corporate
employees (e.g. legal, corporate, payroll, etc.) expend on Liberty Media Group
matters. TCI management evaluated several alternative allocation methods
including assets, revenue, operating income, and employees. Management did not
believe that any of these methods would reflect an appropriate allocation of
corporate expenses given the diverse nature of TCI's operating subsidiaries,
the relative maturity of certain of the operating subsidiaries, and the way in
which corporate resources are utilized.
TCI Group records compensation relating to stock appreciation rights
and restricted stock awards granted to certain employees by TCI or TINTA. Such
compensation is subject to future adjustment based upon market value, and
ultimately, on the final determination of market value when the rights are
exercised or the restricted stock awards are vested.
Other Income and Expenses
-------------------------
Interest expense aggregated $293 million and $582 million for the
three months and six months ended June 30, 1997, respectively, as compared to
$258 million and $513 million for the corresponding periods in 1996. The
majority of such increase in interest expense is due to increased debt balances
as a result of the Viacom Acquisition in August 1996. See note 6 to the
accompanying combined financial statements.
At June 30, 1997, TCI Group had an effective ownership interest of
approximately 27% in Telewest, a company that is currently operating and
constructing cable television and telephone systems in the UK. Telewest, which
is accounted for under the equity method, had a carrying value at June 30, 1997
of $401 million and comprised $73 million and $70 million of TCI Group's share
of its affiliates' losses during the six months ended June 30, 1997 and 1996,
respectively. In addition to TCI Group's investments in Telewest and Flextech,
TCI Group has other less significant investments accounted for under the equity
method in video distribution and programming businesses located in the UK, other
parts of Europe, Asia, Latin America and certain other foreign countries. In the
aggregate, Flextech and such other equity method investments had a carrying
value of $560 million at June 30, 1997 and accounted for $49 million and $37
million of TCI Group's share of its affiliates' losses for the six months ended
June 30, 1997 and 1996, respectively. Additionally, included in share of losses
of affiliates for the six months ended June 30, 1997 and 1996, is $155 million
and $79 million, respectively, attributable to the Sprint PCS Partnerships. Such
1996 amount includes $34 million associated with prior periods. The increase in
the share of losses of the Sprint PCS Partnerships is attributed primarily to
general and administrative costs associated with the start-up of operations and
Sprint Spectrum's share of losses in APC.
(continued)
I-60
<PAGE>
"TCI GROUP"
(a combination of certain assets, as defined in note 1)
(2) Material changes in results of operations (continued):
------------------------------------------------------
Minority interests in earnings of consolidated subsidiaries aggregated
$57 million and $90 million for the three months and six months ended June 30,
1997, respectively, as compared to $6 million and $1 million for the
corresponding periods in 1996. The majority of such change is due to the
issuance of additional Trust Preferred Securities in May 1996 and March 1997
and the accrual of dividends on preferred securities issued in August 1996 by a
subsidiary of TCI Group.
During the six months ended June 30, 1997, as a result of TCG issuing
additional shares of its Class A common stock for certain acquisitions, TCI
Group's ownership interest in TCG was reduced from approximately 31% to
approximately 30%. Accordingly, TCI Group recognized a gain amounting to $21
million (before deducting deferred income tax expense of approximately $8
million).
Also, during the six months ended June 30, 1997, TSX, an equity
affiliate of TCI Group, and Antec entered into a business combination with
Antec being the surviving entity. In connection with such transaction, TCI
Group recognized a $29 million gain (before deducting deferred income tax
expense of approximately $12 million) representing the difference between the
fair value of the Antec shares received and the carrying value of TCI Group's
investment in TSX at the date of the transaction. Upon completion of this
transaction, TCI Group's ownership interest decreased from an approximate 45%
interest in TSX to an approximate 16% ownership interest in Antec.
Net Loss
--------
TCI Group's net loss (before preferred stock dividend requirements) of
$160 million for the three months ended June 30, 1997 represents a change of
$31 million, as compared to TCI Group's net loss (before preferred stock
dividend requirements) of $191 million for the three months ended June 30,
1996. TCI Group's net loss (before preferred stock dividend requirements) of
$234 million for the six months ended June 30, 1997 represents a change of $93
million, as compared to TCI Group's net loss (before preferred stock dividend
requirements) of $327 million for the six months ended June 30, 1996. Such
changes are the net result of an increase in operating income, a decrease in
loss on early extinguishment of debt and the gains recognized as a result of
the TCG and TSX transactions discussed above partially offset by increases in
share of losses of affiliates, dividends on preferred securities issued by
certain subsidiaries of TCI Group reflected as minority interests in earnings
of consolidated subsidiaries and interest expense.
I-61
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Combined Balance Sheets
(unaudited)
<TABLE>
<CAPTION>
June 30, December 31,
1997 1996
-------- ------------
amounts in thousands
<S> <C> <C>
Assets
- ------
Cash and cash equivalents $ 359,641 317,359
Trade and other receivables, net 22,914 24,796
Prepaid program rights 32,031 32,063
Committed film inventory 18,643 20,092
Investments in affiliates, accounted for under
the equity method, and related receivables
(note 4) 561,332 545,121
Investment in Time Warner, Inc. ("Time Warner")
(note 5) 2,322,541 2,016,799
Other investments, at cost, and related receivables
(note 6) 82,092 81,537
Property and equipment, at cost:
Land 39 39
Support equipment and buildings 18,461 17,756
---------- ----------
18,500 17,795
Less accumulated depreciation 9,062 7,846
---------- ----------
9,438 9,949
---------- ----------
Other assets, at cost, net of amortization 9,959 11,236
---------- ----------
$3,418,591 3,058,952
========== ==========
</TABLE>
(continued)
I-62
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Combined Balance Sheets, continued
(unaudited)
<TABLE>
<CAPTION>
June 30, December 31,
1997 1996
--------- ------------
amounts in thousands
<S> <C> <C>
Liabilities and Combined Equity
- -------------------------------
Accounts payable and accrued liabilities $ 27,234 19,397
Accrued compensation relating to phantom rights (note 9) 22,334 17,758
Program rights payable 34,299 33,700
Deferred revenue 7,684 6,166
Deferred option premium (note 5) 305,742 --
Debt (note 7) -- 1,620
Deferred income taxes 573,485 582,089
----------- -----------
Total liabilities 970,778 660,730
----------- -----------
Minority interests in equity of consolidated subsidiaries 12,934 1,052
Combined equity (note 8):
Combined equity 2,365,972 2,355,021
Due to TCI Group 68,855 42,149
Unrealized gains on available-for-sale securities, net of taxes 52 --
----------- -----------
2,434,879 2,397,170
----------- -----------
Commitments and contingencies (note 9)
$ 3,418,591 3,058,952
=========== ===========
</TABLE>
See accompanying notes to combined financial statements.
I-63
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Combined Statements of Operations
(unaudited)
<TABLE>
<CAPTION>
Three months ended Six months ended
June 30, June 30,
------------------------------ -------------------------------
1997 1996 1997 1996
------------ ------------ ------------ -------------
amounts in thousands
<S> <C> <C> <C> <C>
Revenue:
Programming services:
From TCI Group (note 8) $ 24,127 28,000 46,638 56,870
From others 35,545 49,732 72,393 185,878
Net sales from electronic retailing services -- 243,988 -- 499,601
---------- ------------ ------------ -------------
59,672 321,720 119,031 742,349
---------- ------------ ------------ -------------
Cost of sales, operating costs and expenses:
Cost of sales -- 151,679 -- 316,491
Operating 19,903 60,575 39,429 179,885
Selling, general and administrative 24,768 66,191 37,232 157,350
Charges by TCI Group (note 8) 2,354 5,550 4,433 11,321
Compensation relating to phantom rights and
stock appreciation rights (notes 8 and 9) 14,466 7,119 20,040 5,711
Depreciation 611 3,962 1,216 9,057
Amortization 165 9,424 339 22,870
---------- ------------ ------------ -------------
62,267 304,500 102,689 702,685
---------- ------------ ------------ -------------
Operating income (loss) (2,595) 17,220 16,342 39,664
Other income (expense):
Interest expense (306) (6,022) (611) (12,501)
Dividend and interest income,
primarily from affiliates 8,212 2,206 19,247 4,371
Share of earnings of affiliates, net (note 4) 5,739 4,456 12,975 12,755
Minority interests in earnings of
consolidated subsidiaries (2,295) (2,873) (11,909) (6,357)
Gain (loss) on disposition of assets 581 (8,035) 581 (6,300)
Loss on early extinguishment of debt (320) -- (320) --
Other, net 6 1,610 115 3,782
---------- ------------ ------------ -------------
11,617 (8,658) 20,078 (4,250)
---------- ------------ ------------ -------------
Earnings before income taxes 9,022 8,562 36,420 35,414
Income tax expense (2,481) (4,573) (14,267) (16,584)
---------- ------------ ------------ -------------
Net earnings $ 6,541 3,989 22,153 18,830
========== ============ ============ =============
Earnings per common share (note 2) $ .03 .02 .09 .08
========== ============ ============ =============
</TABLE>
See accompanying notes to combined financial statements.
I-64
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Combined Statement of Equity
Six months ended June 30, 1997
(unaudited)
<TABLE>
<CAPTION>
Unrealized holding
gains on available- Total
Combined Due to for-sale securities, combined
equity TCI Group net of taxes equity
-------- -------- --------------------- --------------
amounts in thousands
<S> <C> <C> <C> <C>
Balance at January 1, 1997 $ 2,355,021 42,149 -- 2,397,170
Net earnings 22,153 -- -- 22,153
Contribution to combined equity for issuance of
Liberty Group Stock to TCI Employee Stock
Purchase Plan 2,054 -- -- 2,054
Purchase of Liberty Group Stock (13,256) -- -- (13,256)
Sale of programming to TCI Group -- (47,038) -- (47,038)
Cost allocations from TCI Group -- 4,433 -- 4,433
Compensation relating to stock appreciation
rights -- 15,464 -- 15,464
Intergroup tax allocation -- 21,992 -- 21,992
Net cash transfers from TCI Group -- 31,855 -- 31,855
Change in unrealized holding gains on
available-for-sale securities -- -- 52 52
---------------- --------- ---------- ---------------
Balance at June 30, 1997 $ 2,365,972 68,855 52 2,434,879
================ ========= ========== ===============
</TABLE>
See accompanying notes to combined financial statements.
I-65
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Combined Statements of Cash Flows
(unaudited)
<TABLE>
<CAPTION>
Six months ended
June 30,
-------------------------
1997 1996
--------- -----------
amounts in thousands
(see note 3)
<S> <C> <C>
Cash flows from operating activities:
Net earnings $ 22,153 18,830
Adjustments to reconcile net earnings to net cash provided by operating
activities:
Depreciation and amortization 1,555 31,927
Compensation relating to phantom rights and stock appreciation rights 20,040 5,711
Share of earnings of affiliates, net (12,975) (12,755)
Deferred income tax expense (benefit) (8,638) 5,660
Intergroup tax allocation 21,992 7,665
Minority interests in earnings 11,909 6,357
Loss (gain) on disposition of assets (581) 6,300
Loss on early extinguishment of debt 320 --
Payments of litigation settlements -- (3,125)
Payments for restructuring charges -- (414)
Noncash interest expense -- 3,378
Changes in operating assets and liabilities, net of acquisitions:
Change in receivables 1,882 (29,672)
Change in inventories -- 15,606
Change in prepaid expenses 1,449 4,105
Change in payables, accruals and deferred revenue 9,954 (6,687)
--------------- -------------
Net cash provided by operating activities 69,060 52,886
--------------- -------------
Cash flows from investing activities:
Cash proceeds from dispositions 581 47,045
Cash paid for acquisitions -- (55,000)
Capital expended for property and equipment (705) (6,244)
Additional investments in and loans to affiliates and others (16,112) (5,281)
Return of capital from affiliates 11,700 1,500
Collections on loans to affiliates and others 707 866
Cash paid for cable distribution fees -- (17,665)
Other investing activities 650 (8,983)
--------------- -------------
Net cash used in investing activities (3,179) (43,762)
--------------- -------------
Cash flows from financing activities:
Borrowings of debt 2,020 201,889
Repayments of debt (3,640) (233,615)
Contribution for issuance of Liberty Group Stock 2,054 --
Purchase of Liberty Group Stock (13,256) --
Change in cash transfers to TCI Group (10,750) (8,512)
Contributions by minority shareholders of subsidiaries 8 314,391
Distributions to minority shareholders of subsidiaries (35) (65)
--------------- -------------
Net cash provided (used) by financing activities (23,599) 274,088
--------------- -------------
Net increase in cash and cash equivalents 42,282 283,212
Cash and cash equivalents at beginning of period 317,359 41,225
--------------- -------------
Cash and cash equivalents at end of period $ 359,641 324,437
=============== =============
</TABLE>
See accompanying notes to combined financial statements.
I-66
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
June 30, 1997
(unaudited)
(1) Basis of Presentation
---------------------
The accompanying combined financial statements include the accounts of
the subsidiaries and assets of Tele-Communications, Inc. ("TCI") that
are attributed to Liberty Media Group, as defined below. All
significant intercompany accounts and transactions have been
eliminated.
On August 3, 1995, the stockholders of TCI authorized the Board of
Directors of TCI (the "Board") to issue two new series of stock
("Liberty Group Stock") which reflect the separate performance of
TCI's assets which produce and distribute cable television programming
services ("Liberty Media Group"). Additionally, the stockholders of
TCI approved the redesignation of the previously authorized TCI Class
A and Class B common stock into Series A TCI Group and Series B TCI
Group common stock ("TCI Group Stock"). Liberty Media Group's assets
include businesses which provide programming services including
production, acquisition and distribution through all available formats
and media of branded entertainment, educational and informational
programming and software, including multimedia products. Liberty Media
Group's assets also include businesses engaged in electronic
retailing, direct marketing, advertising sales relating to programming
services, infomercials and transaction processing.
On August 10, 1995, TCI distributed, in the form of a dividend, one
share of Liberty Group Stock for each four shares of TCI Group Stock
owned. Such distribution (the "Distribution") represented one hundred
percent of the equity value attributable to Liberty Media Group. The
issuance of Liberty Group Stock did not result in any transfer of
assets or liabilities of TCI or any of its subsidiaries or affect the
rights of holders of TCI's or any of its subsidiaries' debt.
As of June 30, 1997, the TCI Group Stock reflects the separate
performance of TCI's subsidiaries and assets not attributed to Liberty
Media Group, including (i) TCI's Domestic Cable and Communications
unit, (ii) TCI's International Cable and Programming unit and (iii)
TCI's Technology/Venture Capital unit. Such subsidiaries and assets
are collectively referred to as "TCI Group". Intercompany balances
resulting from transactions with such units are reflected as
borrowings from or loans to TCI Group. See note 8.
Notwithstanding the attribution of assets and liabilities, equity and
items of income and expense to Liberty Media Group for purposes of
preparing its combined financial statements, the change in the capital
structure of TCI does not affect the ownership or the respective legal
title to assets or responsibility for liabilities of TCI or any of its
subsidiaries. TCI and its subsidiaries will each continue to be
responsible for their respective liabilities. Holders of Liberty Group
Stock are holders of common stock of TCI and continue to be subject to
risks associated with an investment in TCI and all of its businesses,
assets and liabilities. The issuance of Liberty Group Stock did not
affect the rights of creditors of TCI.
(continued)
I-67
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Financial effects arising from any portion of TCI that affect the
consolidated results of operations or financial condition of TCI could
affect the combined results of operations or financial condition of
Liberty Media Group and the market price of shares of Liberty Group
Stock. In addition, net losses of any portion of TCI, dividends and
distributions on, or repurchases of, any series of common stock, and
dividends on, or certain repurchases of preferred stock would reduce
funds of TCI legally available for dividends on all series of common
stock. Accordingly, Liberty Media Group financial information should
be read in conjunction with the TCI consolidated financial
information.
The accompanying interim combined financial statements are unaudited
but, in the opinion of management, reflect all adjustments (consisting
of normal recurring accruals) necessary for a fair presentation of the
results for such periods. The results of operations for any interim
period are not necessarily indicative of results for the full year.
These combined financial statements should be read in conjunction with
the audited combined financial statements of Liberty Media Group for
the year ended December 31, 1996. Certain amounts have been
reclassified for comparability with the 1997 presentation.
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and
liabilities at the date of the financial statements and the reported
amounts of revenue and expenses during the reporting period. Actual
results could differ from those estimates.
(2) Earnings Per Common Share
-------------------------
Earnings attributable to Liberty Media Group stockholders per common
share was computed by dividing net earnings attributable to Liberty
Media Group Series A and Series B common stockholders by the weighted
average number of common shares of Liberty Media Group Series A and
Series B common stock outstanding during the period (249.7 million and
250.6 million for the three months ended June 30, 1997 and 1996,
respectively; and 249.6 million and 248.7 million for the six months
ended June 30, 1997 and 1996, respectively). Common stock equivalents
were not included in the computation because their inclusion would be
anti-dilutive to TCI.
The Financial Accounting Standards Board recently issued Statement of
Financial Accounting Standards No. 128, "Earnings Per Share"
("Statement No. 128"). Statement No. 128 requires the presentation of
basic earnings per share ("EPS") and, for companies with potentially
dilutive securities, such as convertible debt, options and warrants,
diluted EPS. Statement No. 128 is effective for annual and interim
periods ending after December 31, 1997. Liberty Media Group does not
expect that Statement No. 128 will have a material impact on Liberty
Media Group's earnings per share.
(3) Supplemental Disclosures to Combined Statements of Cash Flows
-------------------------------------------------------------
Cash paid for interest was $612,000 and $11,882,000 for the six months
ended June 30, 1997 and 1996, respectively. Cash paid for income taxes
during the six months ended June 30, 1997 and 1996 was $903,000 and
$569,000, respectively.
(continued)
I-68
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(4) Investments in Affiliates
-------------------------
Summarized unaudited results of operations for affiliates accounted
for under the equity method are as follows:
<TABLE>
<CAPTION>
Six months ended
June 30,
-----------------------------------
1997 1996
---------------- ----------------
amounts in thousands
<S> <C> <C>
Combined Operations
-------------------
Revenue $ 2,552,690 1,577,155
Operating expenses (2,287,382) (1,380,344)
Depreciation and amortization (121,990) (76,876)
---------------- ----------------
Operating income 143,318 119,935
Interest expense (66,510) (53,235)
Other, net (108,489) (71,716)
---------------- ----------------
Net loss $ (31,681) (5,016)
================ ================
</TABLE>
The following table reflects the carrying value of Liberty Media
Group's investments, accounted for under the equity method, including
related receivables:
<TABLE>
<CAPTION>
June 30, December 31,
1997 1996
----------- ------------
amounts in thousands
<S> <C> <C>
Discovery Communications, Inc. ("Discovery") $ 117,912 117,724
QVC, Inc. ("QVC") 116,237 103,855
International Cable Channels Partnership, Ltd. ("ICCP") 9,649 9,411
Bet Holdings, Inc. ("BET") 23,038 20,225
Courtroom Television Network ("Court") (991) 2,160
Liberty/Fox U.S. Sports LLC ("Fox Sports") (a) (21,530) (21,964)
Superstar/Netlink Group LLC ("Superstar/Netlink") (b) (38,560) (37,236)
DMX Inc. ("DMX") 1,620 2,331
Home Shopping Network, Inc. ("HSN") (c) 144,216 141,921
BDTV INC. and BDTV II INC. (c) 201,021 199,701
Other 8,720 6,993
------------- ----------------
$ 561,332 545,121
============= ================
</TABLE>
(a) As of April 29, 1996, Liberty Media Group, The News
Corporation Limited ("News Corp.") and Tele-Communications
International, Inc. ("TINTA"), a consolidated subsidiary of
TCI, formed two sports programming ventures. In the United
States, Liberty Media Group and News Corp. formed Fox Sports
into which Liberty Media Group contributed interests in its
national and regional sports networks and into which News
Corp. contributed its fx cable network and certain other
assets. Liberty Media Group received a 50% interest in Fox
Sports and $350 million in cash.
(continued)
I-69
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Internationally, News Corp. and Liberty/TINTA LLC
("Liberty/TINTA"), a limited liability corporation owned 50%
by Liberty Media Group and 50% by TINTA, formed a venture
("Fox Sports International") to operate previously existing
sports services in Latin American and Australia and a variety
of new sports services in selected areas throughout the
world. Liberty/TINTA and News Corp. each own 50% of Fox
Sports International. News Corp. contributed various
international sports rights and certain trademark rights.
Liberty/TINTA contributed its interests in certain
international sports programming services, various
international sports and satellite transponder rights and
cash. As of April 29, 1996, Liberty Media Group's sports
programming businesses no longer consolidate with the
financial results of Liberty Media Group.
As part of the formation of Fox Sports International,
Liberty/TINTA is entitled to receive from News Corp. 7.5% of
the outstanding stock of Star Television Limited. Upon
delivery of such stock to Liberty/TINTA, News Corp. is
entitled to receive from Liberty/TINTA $20 million and rights
under various Asian sports programming agreements. Star
Television Limited operates a satellite-delivered television
platform in Asia.
(b) On April 1, 1996, United Video Satellite Group, Inc.
("UVSG"), a consolidated subsidiary of TCI, and Liberty Media
Group formed Superstar/Netlink, a limited liability company
of UVSG's Superstar Satellite Entertainment combined with
Netlink USA's ("Netlink") retail business. Liberty Media
Group and UVSG each own 50% of Superstar/Netlink. As of April
1, 1996, Netlink's retail business no longer consolidates
with the financial results of Liberty Media Group.
(c) Pursuant to an agreement among Liberty Media Group, Barry
Diller and certain of their respective affiliates entered
into in August 1995 and amended in August 1996 (the "BDTV
Agreement"), Liberty Media Group contributed to BDTV INC.
("BDTV-I"), in August 1996, an option (the "Option") to
purchase 2 million shares of Class B common stock of Silver
King Communications, Inc. ("Silver King") (which shares
represented voting control of Silver King at such time) and
$3,500,000 in cash, representing the exercise price of the
Option. BDTV-I is a corporation formed by Liberty Media Group
and Mr. Diller pursuant to the BDTV Agreement, in which
Liberty Media Group owns over 99% of the equity and none of
the voting power (except for protective rights with respect
to certain fundamental corporate actions) and Mr. Diller owns
less than 1% of the equity and all of the voting power.
BDTV-I exercised the option shortly after its contribution,
thereby becoming the controlling stockholder of Silver King.
Such change in control of Silver King had been approved by
the Federal Communications Commission ("FCC") in June 1996,
subject, however, to the condition that the equity interest
of Liberty Media Group in Silver King not exceed 21.37%
without the prior approval of the FCC (the "FCC Order").
(continued)
I-70
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Pursuant to an Agreement and Plan of Exchange and Merger
entered into in August 1996, Silver King acquired HSN by
merger of HSN with a subsidiary of Silver King in December
1996 (the "HSN Merger"). In order to effect the HSN Merger in
compliance with the FCC Order, Liberty Media Group agreed to
defer receiving certain shares of Silver King that would
otherwise have become issuable to it in the HSN Merger until
such time as it was permitted to own such shares. As a
result, the HSN Merger was structured so that Liberty Media
Group received (i) 7,809,111 shares of Class B common stock
of Silver King, all of which shares Liberty Media Group
contributed to BDTV II INC. ("BDTV-II"), (ii) the contractual
right to be issued up to an additional 2,591,752 shares of
Class B common stock of Silver King from time to time upon
the occurrence of certain events which would allow Liberty
Media Group to own additional shares in compliance with the
FCC Order (including events resulting in the dilution of
Liberty Media Group's percentage equity interest), and (iii)
739,141 shares of Class B common stock and 17,566,702 shares
of common stock of HSN (representing approximately 19.9% of
the equity of HSN). BDTV-II is a corporation formed by
Liberty Media Group and Barry Diller pursuant to the BDTV
Agreement, in which the relative equity ownership and voting
power of Liberty Media Group and Mr. Diller are substantially
the same as their respective equity ownership and voting
power in BDTV-I.
As a result of the HSN Merger, HSN is no longer a subsidiary
of Liberty Media Group and therefore, the financial results
of HSN are no longer consolidated with the financial results
of Liberty Media Group. Although Liberty Media Group no
longer possesses voting control over HSN, it continues to
have an indirect equity interest in HSN through its ownership
of the equity securities of BDTV-I and BDTV-II as well as a
direct interest in HSN which would be exchangeable into
shares of Silver King. Accordingly, HSN, BDTV-I and BDTV-II
are accounted for using the equity method.
The following table reflects Liberty Media Group's share of earnings
(losses) of each of the aforementioned affiliates:
Six months ended
June 30,
--------------------------
1997 1996
------------ -----------
amounts in thousands
Discovery $ 188 8,864
QVC 12,382 8,962
ICCP (1,619) (1,141)
BET 2,813 2,299
Court (3,151) (993)
Superstar/Netlink 8,014 3,034
DMX (711) (12,045)
HSN 2,295 --
BDTV-I and BDTV-II 1,319 --
Other (a) (8,555) 3,775
------------ ----------
$ 12,975 12,755
============ ==========
(continued)
I-71
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(a) Included in other investments is Liberty Media Group's 49.9%
partnership interest in QE+ Ltd. ("QE+"), a limited
partnership which distributes STARZ!, a first-run movie
premium programming service launched in 1994. Entities
attributed to TCI Group hold the remaining 50.1% partnership
interest.
Encore Media Corporation ("Encore") (90% owned by Liberty
Media Group) earns management fees from QE+ equal to 20% of
managed costs, as defined. In addition, Liberty Media Group
earns a "Content Fee" for certain services provided to QE+
equal to 4% of the gross revenue of QE+. Such Content Fees
aggregated $4,266,000 and $1,666,000 for the six months ended
June 30, 1997 and 1996, respectively.
During July 1997, Liberty Media Group, TCI and John J. Sie,
Chairman and Chief Executive Officer of Encore and JJS
Communications, Inc. ("JJS"), a corporation wholly owned by
Mr. Sie, entered into a series of transactions pursuant to
which the businesses of Encore and STARZ! were contributed to
a newly formed limited liability company ("Encore Media
Group"). Prior to the formation of Encore Media Group, JJS
owned 10% of Encore, which in connection with these
transactions was exchanged for Liberty Group Stock. Upon
consummation of the transactions, Liberty Media Group owns
80% of Encore Media Group and TCI Group owns 20%. Liberty
Media Group received its 80% ownership interest in Encore
Media Group in exchange for the contribution of its interests
in QE+ and Encore, the issuance of a $307 million note
payable due on or before December 29, 1997 (the "Note
Payable") to TCI Group, the cancellation and forgiveness of
amounts due for Content Fees and the termination of an option
to increase its ownership interest in QE+. TCI Group received
the remaining 20% interest in Encore Media Group and the
aforementioned consideration from Liberty Media Group in
exchange for TCI Group's ownership interest in QE+ and
certain special capital contributions made by TCI Group to
QE+. It is anticipated that Encore Media Group will borrow
$400 million (the "Encore Loan Proceeds") by December 29,
1997 and distribute the Encore Loan Proceeds to Liberty Media
Group and TCI Group in proportion to their respective
ownership interest in Encore Media Group (see note 7). In
addition, TCI Group has entered into a 25 year affiliation
agreement with Encore Media Group pursuant to which TCI Group
will pay monthly fixed amounts in exchange for unlimited
access to substantially all of the existing Encore and STARZ!
services. Upon consummation of the aforementioned
transactions, the operations of STARZ! will be included in
the combined financial results of Liberty Media Group.
Certain of Liberty Media Group's affiliates are general partnerships
and any subsidiary of Liberty Media Group that is a general partner in
a general partnership is, as such, liable as a matter of partnership
law for all debts (other than non-recourse debts) of that partnership
in the event liabilities of that partnership were to exceed its
assets.
(continued)
I-72
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(5) Investment in Time Warner
-------------------------
On October 10, 1996, Time Warner and Turner Broadcasting System, Inc.
("TBS") consummated a merger (the "TBS/Time Warner Merger") whereby
TBS shareholders received 0.75 of a Time Warner common share for each
TBS Class A and Class B common share held, and each holder of TBS
Class C preferred stock received 0.80 of a Time Warner common share
for each of the 6 shares of TBS Class B common stock into which each
share of Class C preferred stock could have been converted.
Time Warner, TBS, TCI and Liberty Media Corporation ("Liberty")
entered into an Agreement Containing Consent Order with the Federal
Trade Commission ("FTC") dated August 14, 1996, as amended on
September 4, 1996 (the "FTC Consent Decree"). Pursuant to the FTC
Consent Decree, among other things, Liberty agreed to exchange the
shares of Time Warner common stock to be received in the TBS/Time
Warner Merger for shares of a separate series of Time Warner common
stock with limited voting rights (the "TW Exchange Stock"). Holders of
the TW Exchange Stock are entitled to one one-hundredth (l/100th) of a
vote for each share with respect to the election of directors. Holders
of the TW Exchange Stock will not have any other voting rights, except
as required by law or with respect to limited matters, including
amendments of the terms of the TW Exchange Stock adverse to such
holders. Subject to the federal communications laws, each share of the
TW Exchange Stock will be convertible at any time at the option of the
holder on a one-for-one basis for a share of Time Warner common stock.
Holders of TW Exchange Stock are entitled to receive dividends ratably
with the Time Warner common stock and to share ratably with the
holders of Time Warner common stock in assets remaining for common
stockholders upon dissolution, liquidation or winding up of Time
Warner. In connection with the TBS/Time Warner Merger, Liberty Media
Group received approximately 50.6 million shares of the TW Exchange
Stock in exchange for its TBS holdings.
As security for borrowings under one of its credit facilities, Liberty
Media Group has pledged a portion of its TW Exchange Stock.
In connection with the TBS/Time Warner Merger, Liberty and Time Warner
entered into, among other agreements, an agreement providing for the
grant to Time Warner of an option (the "Contract Option") to enter into
a contract with Southern Satellite Systems, Inc. ("Southern"), a wholly
owned subsidiary of Liberty Media Group which distributes the TBS
SuperStation ("WTBS") signal in the United States and Canada, pursuant
to which Southern would provide Time Warner with certain uplinking and
distribution services relating to WTBS and would assist Time Warner in
converting WTBS from a superstation into a copyright paid cable
programming service. Subsequent to the TBS/Time Warner Merger, Liberty
Media Group and Time Warner revised the structure of the Contract
Option. On June 24, 1997, under the new agreement, Liberty Media Group
granted Time Warner a five year option to acquire the business of
Southern through a purchase of assets. Liberty Media Group received 5
million shares of TW Exchange Stock along with $66,666,700 (1.4 million
shares) in additional shares of TW Exchange Stock in consideration for
the grant. If Time Warner exercises the option, the purchase price for
Southern's business would be $213,333,333, payable in a form which is
mutually acceptable of cash or Time Warner common stock. At June 30,
1997, Liberty Media Group's investment in Time Warner, carried at cost,
had an aggregate fair value of approximately $2.8 billion based upon
the market value of the marketable common stock into which it is
convertible.
(continued)
I-73
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
(6) Other Investments
-----------------
Other investments and related receivables are summarized as follows:
<TABLE>
<CAPTION>
June 30, December 31,
1997 1996
-------- ------------
amounts in thousands
<S> <C> <C>
Marketable equity securities, at fair value $ 1,342 790
Convertible debt, at cost, which approximates fair value 23,000 23,000
Other investments, at cost, and related receivables 57,750 57,747
---------------- --------
$ 82,092 81,537
================ ========
</TABLE>
Management of Liberty Media Group estimates that the market value,
calculated utilizing a variety of approaches including multiple of
cash flow, per subscriber value, a value of comparable public or
private businesses or publicly quoted market prices, of all of Liberty
Media Group's other investments aggregated $308 million and $162
million at June 30, 1997 and December 31, 1996, respectively. No
independent external appraisals were conducted for those assets.
(7) Debt
----
Debt at December 31, 1996 represents borrowings by Encore pursuant to
a bank credit facility which provides for borrowings up to $50 million
through September 30, 1999. On July 7, 1997 Encore Media Group
obtained a new $625 million senior, secured facility (the "Senior
Facility") in the form of a $225 million reducing revolving line of
credit and a $400 million, 364-day revolving credit facility
convertible to a term loan. Interest on the Senior Facility is tied to
the bank's prime rate plus an applicable margin or the LIBOR rate plus
an applicable margin. Encore Media Group is required to pay a
commitment fee which varies based on a leverage ratio. The credit
agreement for the Senior Facility contains certain provisions which
limit Encore Media Group as to additional indebtedness, sale of
assets, liens, guarantees, and distributions. Additionally, Encore
Media Group must maintain certain specified financial ratios. The
Senior Facility serves to replace the Encore bank credit facility
which was terminated.
(8) Combined Equity
---------------
Stock Options and Stock Appreciation Rights
-------------------------------------------
Estimates of the compensation relating to options and/or stock
appreciation rights granted to employees of Liberty Media Group have
been recorded in the accompanying combined financial statements, but
are subject to future adjustment based upon the market value of Series
A TCI Group Stock and Series A Liberty Group Stock (see note 1) and,
ultimately, on the final determination of market value when the rights
are exercised. The payable or receivable arising from the compensation
related to the options and/or stock appreciation rights is included in
the amount due to TCI.
(continued)
I-74
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Transactions with TCI and Other Related Parties
-----------------------------------------------
Certain TCI corporate general and administrative costs are charged to
Liberty Media Group at rates set at the beginning of the year based on
projected utilization for that year. The utilization-based charges are
set at levels that management believes to be reasonable and that
approximate the costs Liberty Media Group would incur for comparable
services on a stand-alone basis. During the six months ended June 30,
1997 and 1996, Liberty Media Group was allocated $526,000 and
$1,193,000, respectively, in corporate general and administrative
costs by TCI.
Entities included in Liberty Media Group lease satellite transponder
facilities from TCI Group. Charges by TCI Group for such arrangements
and other related operating expenses for the six months ended June 30,
1997 and 1996, aggregated $3,907,000 and $6,540,000, respectively.
Certain subsidiaries attributed to Liberty Media Group produce and/or
distribute programming to cable television operators (including TCI
Group) and others. Charges to TCI Group are based upon customary rates
charged to others.
TCI Group manages certain treasury activities for Liberty Media Group
on a centralized basis. Cash receipts of certain businesses attributed
to Liberty Media Group are remitted to TCI Group and certain cash
disbursements of Liberty Media Group are funded by TCI Group on a
daily basis. Such cash activities are included in borrowings from or
loans to TCI Group or, if determined by the Board, as an equity
contribution to be reflected as an Inter-Group Interest to Liberty
Media Group.
The Board could determine from time to time that debt of TCI not
incurred by entities attributed to Liberty Media Group or preferred
stock and the proceeds thereof should be specifically attributed to
and reflected in the combined financial statements of Liberty Media
Group to the extent that the debt is incurred or the preferred stock
is issued for the benefit of Liberty Media Group.
Subsequent to the Distribution, all financial impacts of issuances of
additional shares of TCI Group Stock will be attributed entirely to
TCI Group, and all financial impacts of issuances of additional shares
of Liberty Group Stock, the proceeds of which are attributed to
Liberty Media Group, will to such extent be reflected entirely in the
combined financial statements of Liberty Media Group. Financial
impacts of dividends or other distributions on, and purchases of, TCI
Group Stock will be attributed entirely to TCI Group, and financial
impacts of dividends or other distributions of Liberty Group Stock
will be attributed entirely to Liberty Media Group. Financial impacts
of repurchases of Liberty Group Stock the consideration for which is
charged to Liberty Media Group will be reflected entirely in the
combined financial statements of Liberty Media Group, and financial
impacts of repurchases of Liberty Group Stock the consideration for
which is charged to TCI Group will be attributed entirely to TCI
Group.
(continued)
I-75
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Notes to Combined Financial Statements
Borrowings from or loans to TCI Group bear interest at such rates and
have repayment schedules and other terms as are established by the
Board. The Board expects to make such determinations, either in
specific instances or by setting generally applicable policies from
time to time, after consideration of such factors as it deems relevant,
including, without limitation, the use of proceeds by and
creditworthiness of the recipient Group, the capital expenditure plans
and investment opportunities available to each Group and the
availability, cost and time associated with alternative financing
sources. Because TCI Group and Liberty Media Group are both 100% owned
by TCI, amounts due to TCI Group have been classified as a component of
combined equity.
A tax sharing agreement (the "Tax Sharing Agreement") among Liberty
Media Group, TCI and certain subsidiaries of TCI was implemented
effective July 1, 1995. The Tax Sharing Agreement formalizes certain
elements of a pre-existing tax sharing arrangement and contains
additional provisions regarding the allocation of certain consolidated
income tax attributes and the settlement procedures with respect to
the intercompany allocation of current tax attributes. The Tax Sharing
Agreement encompasses U.S. federal, state, local and foreign tax
consequences and relies upon the U.S. Internal Revenue Code of 1986 as
amended, and any applicable state, local and foreign tax law and
related regulations. Beginning on the July 1, 1995 effective date,
Liberty Media Group is responsible to TCI for its share of current
consolidated income tax liabilities. TCI is responsible to Liberty
Media Group to the extent that Liberty Media Group's income tax
attributes generated after the effective date are utilized by TCI to
reduce its consolidated income tax liabilities. Accordingly, all tax
attributes generated by Liberty Media Group's operations after the
effective date including, but not limited to, net operating losses,
tax credits, deferred intercompany gains, and the tax basis of assets
are inventoried and tracked for the entities comprising Liberty Media
Group.
(9) Commitments and Contingencies
-----------------------------
Liberty Media Group is obligated to pay fees for the rights to exhibit
certain films that are released by various producers through 2017 (the
"Film Licensing Obligations"). Based on customer levels at June 30,
1997, these agreements require minimum payments aggregating
approximately $315 million. The aggregate amount of the Film Licensing
Obligations under these license agreements is not currently estimable
because such amount is dependent upon the number of qualifying films
released theatrically by certain motion picture studios as well as the
domestic theatrical exhibition receipts upon the release of such
qualifying films. Nevertheless, required aggregate payments under the
Film Licensing Obligations could prove to be significant.
Liberty Media Group leases business offices, has entered into
transponder lease agreements, and uses certain equipment under lease
arrangements.
Estimates of compensation relating to phantom rights granted to
employees of a subsidiary of Liberty Media Group have been recorded in
the accompanying combined financial statements, but is subject to
future adjustment based upon a valuation model derived from such
subsidiary's cash flow, working capital and debt.
I-76
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
Management's Discussion and Analysis of
- ---------------------------------------
Financial Condition and Results of Operations
---------------------------------------------
The following discussion and analysis should be read in conjunction
with Liberty Media Group's Management's Discussion and Analysis of Financial
Condition and Results of Operations included in Tele-Communications, Inc.'s
Annual Report on Form 10-K for the year ended December 31, 1996. The following
discussion focuses on material changes in trends, risks and uncertainties
affecting Liberty Media Group's results of operations and financial condition.
Reference should also be made to the Liberty Media Group combined financial
statements included herein.
(1) Material changes in financial condition:
----------------------------------------
In August 1995, TCI issued two new series of stock which reflect the
separate performance of Liberty Media Group. While the Liberty Group Stock
constitutes common stock of TCI, issuance of Liberty Group Stock did not result
in any transfer of assets or liabilities of TCI or any of its subsidiaries or
affect the rights of holders of TCI's or any of its subsidiaries' debt.
As of June 30, 1997, the TCI Group Stock reflects the separate
performance of TCI Group, which is generally comprised of the subsidiaries and
assets not attributed to Liberty Media Group, including (i) TCI's Domestic
Cable and Communications unit, (ii) TCI's International Cable and Programming
unit and (iii) TCI's Technology/Venture Capital unit. Intercompany balances
resulting from transactions with such units are reflected as borrowings from or
loans to TCI Group. See note 8 to the accompanying combined financial
statements.
Notwithstanding the attribution of assets and liabilities, equity and
items of income and expense to Liberty Media Group for purposes of preparing
its combined financial statements, the change in the capital structure of TCI
did not affect the ownership or the respective legal title to assets or
responsibility for liabilities of TCI or any of its subsidiaries. TCI and its
subsidiaries each continue to be responsible for their respective liabilities.
Holders of Liberty Group Stock are holders of common stock of TCI and continue
to be subject to risks associated with an investment in TCI and all of its
businesses, assets and liabilities. The issuance of the Liberty Group Stock
does not affect the rights of creditors of TCI.
Financial effects arising from any portion of TCI that affect the
consolidated results of operations or financial condition of TCI could affect
the combined results of operations or financial condition of Liberty Media
Group and the market price of shares of Liberty Group Stock. In addition, net
losses of any portion of TCI, dividends and distributions on, or repurchases
of, any series of common stock, and dividends on, or certain repurchases of
preferred stock would reduce funds of TCI legally available for dividends on
all series of common stock. Accordingly, Liberty Media Group financial
information should be read in conjunction with the TCI consolidated financial
information.
(continued)
I-77
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
(1) Material changes in financial condition (continued):
----------------------------------------------------
TCI Group manages certain treasury activities for Liberty Media Group
on a centralized basis. Cash receipts of certain businesses attributed to
Liberty Media Group are remitted to TCI Group and certain cash disbursements of
Liberty Media Group are funded by TCI Group on a daily basis. Such cash
activities are included in borrowings from or loans to TCI Group or, if
determined by the Board, as an equity contribution to Liberty Media Group.
The Board could determine from time to time that debt of TCI not
incurred by entities attributed to Liberty Media Group or preferred stock and
the proceeds thereof should be specifically attributed to and reflected on the
combined financial statements of Liberty Media Group to the extent that the
debt is incurred or the preferred stock is issued for the benefit of Liberty
Media Group.
Borrowings from or loans to TCI Group bear interest at such rates and
have repayment schedules and other terms as are established by the Board. The
Board expects to make such determinations, either in specific instances or by
setting generally applicable policies from time to time, after consideration of
such factors as it deems relevant, including, without limitation, the use of
proceeds by and creditworthiness of the recipient Group, the capital
expenditure plans and investment opportunities available to each Group and the
availability, cost and time associated with alternative financing sources.
During the second quarter of 1997, Liberty Media Group repurchased
562,000 shares of Series A Liberty Group Stock in open market transactions at
an aggregate cost of $13,256,000. Such shares are reflected as a reduction of
combined equity in the accompanying combined financial statements.
Effective July 31, 1997, TCI merged Kearns-Tribune Corporation into a
wholly-owned TCI subsidiary. The merger was valued at approximately $731
million. TCI exchanged 47.2 million shares of Series A TCI Group Stock for
shares of Kearns-Tribune Corporation which held 17.9 million shares of TCI
Group Stock and 6.7 million shares of Liberty Group Stock. Liberty Media Group
purchased from TCI Group the 6.7 million shares of Liberty Group Stock that
were acquired in such transaction for $168 million in cash.
The TBS/Time Warner Merger was consummated on October 10, 1996
whereupon Liberty Media Group received approximately 50.6 million shares of TW
Exchange Stock in exchange for its TBS holdings. On June 24, 1997 Liberty Media
Group granted Time Warner a five year option to acquire the business of
Southern (the "Southern Option") through a purchase of assets. Liberty Media
Group received 6.4 million shares of TW Exchange Stock in consideration for the
grant. See note 5 to the accompanying combined financial statements.
Liberty Media Group's sources of funds include its available cash
balances, net cash provided by operating activities, cash distributions from
affiliates, dividend and interest payments, asset sales, availability under
certain credit facilities, and loans and/or equity contributions from TCI
Group. To the extent cash needs of Liberty Media Group exceed cash provided by
Liberty Media Group, TCI Group may transfer funds to Liberty Media Group.
Conversely, to the extent cash provided by Liberty Media Group exceeds cash
needs of Liberty Media Group, Liberty Media Group may transfer funds to TCI
Group.
(continued)
I-78
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
(1) Material changes in financial condition (continued):
----------------------------------------------------
Encore's loan agreement contains restrictions regarding transfers of
funds to other members of Liberty Media Group in the form of loans, advances or
cash dividends. However, other subsidiaries, principally Southern and Netlink's
wholesale C-band satellite business are not restricted from making transfers of
funds to other members of the group. The cash provided by operating activities
of Southern is a significant source of cash available for distribution to
Liberty Media Group as well as cash provided by operating activities of
Netlink's wholesale C-band satellite business. However, Netlink's wholesale
C-band satellite business, faces significant competition from other C-band
distributors as well as direct broadcast satellite ("DBS") services, which were
launched in 1994. Liberty Media Group believes that the entry of DBS will serve
to decrease the size of the C-Band market in the short and long term. During
1996, the C-Band industry decreased 4% to 2.3 million subscribers. A
significant deterioration of the C-Band market could have a material effect on
Netlink's wholesale C-band satellite business and consequently, Liberty Media
Group's cash provided by operating activities. While the decrease in the C-Band
industry, as well as the exercise of the Southern Option, could have an adverse
effect on Liberty Media Group's cash provided by operating activities, cash
generated by Liberty Media Group's remaining operating activities,
distributions from affiliates, dividend and interest payments and available
cash balances should provide adequate cash to meet its obligations.
As of June 30, 1997, Liberty Media Group holds approximately 57
million shares of TW Exchange Stock. Holders of TW Exchange Stock are entitled
to receive dividends ratably with Time Warner common stock. It is anticipated
that Time Warner will continue to pay dividends on its common stock and
consequently Liberty Media Group will receive dividends on the TW Exchange
Stock it holds. However, there can be no assurance that such dividends will
continue to be paid.
On August 1, 1997, Liberty IFE, Inc., a wholly owned subsidiary of
Liberty Media Group, which holds non-voting class C common stock of
International Family Entertainment, Inc. ("IFE") ("Class C Stock") and $23
million of IFE 6% convertible secured notes due 2004, convertible into Class C
Stock, ("Convertible Notes"), contributed its Class C Stock and Convertible
Notes to Fox Kids Worldwide, Inc. ("FKW") in exchange for $345 million in a new
series of 30 year nonconvertible 9% preferred stock of FKW.
During July 1997, Liberty Media Group, TCI, John J. Sie and JJS,
entered into a series of transactions pursuant to which the businesses of
Encore and STARZ! were contributed to Encore Media Group. Upon completion of
the transaction, Liberty Media Group owns 80% of Encore Media Group and TCI
Group owns 20%. JJS exchanged its interest in Encore for Liberty Group Stock.
Liberty Media Group acquired its 80% ownership interest in Encore Media Group
in exchange for the contribution of its interests in QE+ and Encore, the
issuance of a $307 million note payable due on or before December 29, 1997 to
TCI Group, the cancellation and forgiveness of amounts due for Content Fees and
the termination of an option to increase its ownership interest in QE+. TCI
Group acquired the remaining 20% interest in Encore Media Group and the
aforementioned consideration from Liberty Media Group in exchange for TCI
Group's ownership interest in QE+ and certain special capital contributions
made by TCI Group to QE+. In addition, TCI Group has entered into a 25 year
affiliation agreement with Encore Media Group pursuant to which TCI Group will
pay monthly fixed amounts to Encore Media Group in exchange for unlimited
access to substantially all of the existing Encore and STARZ! movies services.
Upon formation of Encore Media Group, the operations of STARZ! are included in
the combined financial results of Liberty Media Group.
(continued)
I-79
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
(1) Material changes in financial condition (continued):
----------------------------------------------------
Encore Media Group obtained a new $625 million senior, secured
facility (the "Senior Facility") in the form of a $225 million reducing
revolving line of credit and a $400 million, 364-day revolving credit facility
convertible to a term loan. Encore Media Group will borrow $400 million by
December 29, 1997 and distribute it to Liberty Media Group and TCI Group in
proportion to their ownership interests in Encore Media Group. The credit
agreement for the Senior Facility contains certain provisions which limit
Encore Media Group as to additional indebtedness, sale of assets, liens,
guarantees, and distributions. Additionally, Encore Media Group must maintain
certain specified financial ratios. The Senior Facility serves to replace the
Encore bank credit facility which was terminated.
Liberty Media Group has a revolving line of credit which provides for
borrowings of up to $325 million. No borrowings were outstanding at June 30,
1997.
Liberty Media Group intends to continue to develop its entertainment
and information programming services and has made certain financial commitments
related to the acquisition of programming. As of June 30, 1997, Liberty Media
Group's future minimum obligation related to certain film licensing agreements
was $315 million. The amount of the total obligation is not currently estimable
because such amount is dependent upon the number of qualifying films released
theatrically by certain motion picture studios as well as the domestic
theatrical exhibition receipts upon the release of such qualifying films.
Continued development may require additional financing and it cannot be
predicted whether Liberty Media Group will obtain such financing. If additional
financing cannot be obtained, Liberty Media Group could attempt to sell assets
but there can be no assurance that asset sales, if any, can be consummated at a
price and on terms acceptable to Liberty Media Group. Further, Liberty Media
Group and/or TCI could attempt to sell equity securities but, again, there can
be no certainty that such a sale could be accomplished on acceptable terms.
The FCC has initiated a number of rulemakings to implement various
provisions of the Telecommunications Act of 1996 (the "1996 Telecom Act").
Among other things, the 1996 Telecom Act requires the FCC to establish rules
and implementation schedules to ensure that video programming is fully
accessible to the hearing impaired through closed captioning. On August 7,
1997, the FCC adopted new rules which will require substantial closed
captioning over an eight to ten year phase-in period with only limited
exemptions. As a result, Liberty Media Group's programming interests are
expected to incur significant additional costs for closed captioning.
(continued)
I-80
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
(1) Material changes in financial condition (continued):
----------------------------------------------------
Revisions in the FCC's leased access rules also may affect Liberty
Media Group's programming interests. Section 612 of the Communications Act of
1934, as amended, requires a cable operator, depending upon the number of
activated channels in its cable system, to set aside up to 15 percent of
activated channels for leased access. On February 4, 1997 the FCC released
revised rules for calculating the maximum rate for leased commercial access to
tiered channels, which became effective April 11, 1997. The newly-adopted
formula yields a lower maximum rate than the current rate such that the use of
leased access may be expected to increase, thereby further restricting the
channel capacity available for carriage of Liberty Media Group's programming
services.
Netlink has entered into an agreement in principle with
representatives of the National Association of Broadcasters and of its
television network affiliate members. Netlink's wholesale C-band satellite
business uplinks the signals of broadcast television stations to C-Band
packagers and marketers in the United States and Canada. In uplinking and
selling the signals of broadcast television stations in the United States,
Netlink's wholesale C-band satellite business is subject to certain FCC
regulations and Copyright Act provisions. Pursuant to such regulations,
Netlink's wholesale C-band satellite business may only distribute the signals
of network broadcast stations to "unserved households" which are outside the
Grade B contours of a primary station affiliated with such network. The parties
to the agreement will identify by zip code those geographic areas which are
"unserved" by network affiliated stations. Depending upon finalization of the
agreement and such identification, Netlink's wholesale C-band satellite
business may be required to disconnect a substantial number of existing
subscribers which would have a material adverse effect upon the operations of
the Netlink wholesale C-band business.
Several recent copyright developments could have a significant impact
upon Southern and/or Netlink's wholesale C-band satellite business. On August
1, 1997, the United States Copyright Office released a "Review of the Copyright
Licensing Regimes Covering Retransmission of Broadcast Signals" in response to
a request from the Chairman of the United States Senate Committee on the
Judiciary. The United States Copyright Office recommended a number of
significant changes in the laws regulating the copyright licensing of broadcast
retransmissions which, if adopted, would have a significant impact upon
Southern and Netlink's wholesale C-band satellite business. A proceeding also
is pending before the Copyright Arbitration Royalty Panel under the United
States Copyright Office to determine the copyright fees to be paid by satellite
carriers under the Satellite Home Viewer Act. If the Copyright Arbitration
Royalty Panel adopted the proposals of copyright owners, the copyright fees
paid by Southern and Netlink for the retransmission of broadcast signals to
home satellite dish owners would increase significantly. The resulting
increases in retail prices may cause a decrease in the number of subscribers to
Southern and Netlink wholesale C-band satellite services.
(continued)
I-81
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
(2) Material changes in results of operations
-----------------------------------------
Liberty Media Group's programming services include production,
acquisition and distribution through all available formats and media of branded
entertainment, educational and informational programming and software,
including multimedia products, ("Entertainment and Information Programming
Services"). Through December 20, 1996, (the date of the HSN Merger) Liberty
Media Group was also engaged in electronic retailing, direct marketing,
advertising sales relating to programming services, infomercials and
transaction processing ("Electronic Retailing Services"). To enhance the
reader's understanding, separate financial data have been provided below for
Electronic Retailing Services, which include a retail function, and other
Entertainment and Information Programming Services. The table below sets forth,
for the periods indicated, certain financial information and the percentage
relationship that certain items bear to revenue. This summary provides trend
data related to the normal recurring operations of Liberty Media Group.
Corporate expenses have not been reflected in the following table but are
included in the following discussion. Liberty Media Group holds significant
equity investments the results of which are not a component of operating
income, but are discussed below under "Other Income and Expense". Other items
of significance are discussed separately under their own captions below.
<TABLE>
<CAPTION>
Three months ended June 30,
-------------------------------------
1997 1996
------------------ -----------------
dollar amounts in thousands
Entertainment and Information
- -----------------------------
Programming Services
- --------------------
<S> <C> <C> <C> <C>
Revenue 100% $ 59,672 100% $ 77,732
Operating costs and expenses 76% 45,245 70% 54,136
Compensation relating to phantom rights -- -- 9% 6,932
Depreciation and amortization 1% 747 5% 4,007
----- --------------- ----- --------------
Operating income 23% $ 13,680 16% $ 12,657
===== ============= ===== =============
Electronic Retailing Services
- -----------------------------
Revenue N/A N/A 100% $ 243,988
Cost of sales N/A N/A 62% 151,679
Operating costs and expenses N/A N/A 31% 76,422
Depreciation and amortization N/A N/A 4% 9,352
----- --------------
Operating income N/A N/A 3% $ 6,535
===== =============
</TABLE>
(continued)
I-82
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
(2) Material changes in results of operations (continued):
------------------------------------------------------
<TABLE>
<CAPTION>
Six months ended June 30,
-------------------------------------
1997 1996
--------------- -----------------
dollar amounts in thousands
Entertainment and Information
- -----------------------------
Programming Services
- --------------------
<S> <C> <C> <C> <C>
Revenue 100% $ 119,031 100% $ 242,748
Operating costs and expenses 66% 78,295 79% 191,350
Compensation relating to phantom rights 4% 4,576 3% 6,932
Depreciation and amortization 1% 1,498 5% 13,265
----- --------- ----- ---------
Operating income 29% $ 34,662 13% $ 31,201
===== ========= ===== =========
Electronic Retailing Services
- -----------------------------
Revenue N/A N/A 100% $ 499,601
Cost of sales N/A N/A 63% 316,491
Operating costs and expenses N/A N/A 31% 154,040
Depreciation and amortization N/A N/A 4% 18,610
----- ---------
Operating income N/A N/A 2% $ 10,460
===== =========
</TABLE>
Entertainment and Information Programming Services
- --------------------------------------------------
As of April 1, 1996, upon formation of Superstar/Netlink, Netlink's
retail operations no longer consolidate with the financial results of Liberty
Media Group. Similarly, effective April 29, 1996, Liberty Media Group's
regional sports programming businesses no longer consolidate with the financial
results of Liberty Media Group. See note 4 to the accompanying combined
financial statements. In addition, effective January 1, 1997, the operations
for TV Network Corporation ("Intro") were discontinued and therefore, revenue
from such operations was not realized in 1997. Consequently, revenue from
Entertainment and Information Programming Services decreased 23% or $18 million
and 51% or $124 million for the three months and six months ended June 30,
1997, respectively, as compared to the corresponding periods of 1996. Included
in such decreases are increases in revenue from Encore of approximately $11
million and $25 million for the three months and six months ended June 30,
1997, respectively. Encore's thematic multiplex services increased the number
of multiplex units from 8.9 million for the quarter ended June 30, 1996 to
approximately 11.9 million units for the quarter ended June 30, 1997 accounting
for $4 million and $10 million of Encore's increase in revenue for the three
month and six month periods, respectively. Encore and "MOVIEplex" (a cable
service which offers theme-by-day movies) units increased from approximately
9.4 million for the quarter ended June 30, 1996 to 20.1 million for the quarter
ended June 30, 1997 resulting in an increase in revenue for Encore of
approximately $4 million and $10 million for the three months and six months
ended June 30, 1997 compared to the respective periods in 1996. The remaining
increase in revenue from Encore was due to increased management fees from
affiliates.
(continued)
I-83
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
(2) Material changes in results of operations (continued):
------------------------------------------------------
Operating costs and expenses from Entertainment and Information
Programming Services decreased 16% or $9 million and 59% or $113 million for
the three months and six months ended June 30, 1997, respectively, as compared
to the corresponding periods of 1996. Because the operations of the regional
sports programming businesses, the operations of Netlink's retail business and
the operations of Intro were no longer included in Liberty Media Group's
combined financial results during 1997, these businesses were primarily
responsible for the decreases in operating costs and expenses in 1997.
Operating expenses, excluding compensation relating to phantom rights, for
Encore increased approximately $19 million and $31 million during the three
months and six months ended June 30, 1997, respectively. Programming costs
increased approximately $2 million and $6 million for Encore and the thematic
multiplex services due to more recent programming being purchased. Encore
incurred approximately $2 million for costs associated with transitioning to
digital technology during the six months ended June 30, 1997. Increased
marketing support resulting from higher subscribers and revenue accounted for
$6 million and $10 million of the increases in operating expenses. Increased
national advertising was responsible for approximately $10 million and $11
million of the increase. The remainder of the increases in Encore's operating
expenses, excluding compensation relating to phantom rights was due to
additional personnel and related costs supporting the overall growth of the
company.
Corporate Expenses
- ------------------
Corporate expenses are not reflected in the preceding table. During
1997, corporate expense, excluding the impact of the stock appreciation rights,
remained relatively comparable to the same periods of 1996. The amount of
expense associated with stock appreciation rights is based on the market price
of the underlying common stock as of the date of the financial statements. The
expense is subject to future adjustment based on market price fluctuations and,
ultimately, on the final determination of market value when the rights are
exercised.
Certain TCI Group corporate general and administrative costs are
charged to Liberty Media Group at rates set at the beginning of each year based
on projected utilization for that year. The utilization-based charges are set
at levels that management believes to be reasonable and that approximate the
costs Liberty Media Group would incur for comparable services on a stand alone
basis. During the six months ended June 30, 1997 and 1996, Liberty Media Group
was allocated $526,000 and $1,193,000, respectively, in corporate general and
administrative costs by TCI Group.
(continued)
I-84
<PAGE>
"LIBERTY MEDIA GROUP"
(a combination of certain assets, as defined in note 1)
(2) Material changes in results of operations (continued):
------------------------------------------------------
Other Income and Expense
- ------------------------
Liberty Media Group's share of earnings from affiliates was $13
million and $6 million for the three months and six months ended June 30, 1997,
compared to $13 million and $4 million for the corresponding periods of 1996.
Liberty Media Group's share of earnings of affiliates attributable to its
interest in Discovery decreased from $3 million and $9 million during the three
and six months ended June 30, 1996 to less than $1 million for each of the same
periods of 1997. Discovery's revenue increased 41% during the first six months
of 1997 compared to the same period in 1996. However, earnings before interest,
taxes, depreciation and amortization for Discovery decreased by 14%,
principally because of costs associated with launching new services (primarily
Animal Planet), continuing investments in international services and the
acquisition of The Nature Company. This decrease in share of earnings was
partially offset by an increase in share of earnings of Superstar/Netlink in
1997 of $2 million and $5 million with no corresponding amounts in 1996.
Additionally, Liberty Media Group's share of earnings of affiliates
attributable to its interest in QVC increased approximately $1 million and $3
million during the three months and six months ended June 30, 1997 compared to
the same periods of 1996. QVC's revenue increased by 11% during the first six
months of 1997, resulting in a corresponding 11% increase in earnings before
interest, taxes, depreciation and amortization over the first six months of
1996.
Dividend and interest income was $8 million and $19 million for the
three months and six months ended June 30, 1997, compared to $2 million and $4
million for the same periods in 1996. Dividend income increased $3 million and
$7 million during the quarter and six months ended June 30, 1997, compared to
the corresponding periods of 1996, principally due to the dividends received on
the TW Exchange Stock acquired in October 1996. Additionally, interest income
on excess cash balances has increased $3 million and $8 million during the
first quarter and six months of 1997, compared to 1996.
I-85
<PAGE>
TELE-COMMUNICATIONS, INC.
PART II - OTHER INFORMATION
Item 2. Change in Securities.
On June 10, 1997 (the "IP Phase I Closing Date"), the Company issued
139,513 shares of the Company's Series B TCI Group Common Stock (the
"IP I Shares") to the IP Series B Trust I ("Trust"). An executive
officer who is also a director of the Company is the trustee of the
Trust. The IP I Shares were issued in connection with a partial closing
under two Partnership Interest Purchase Agreements both dated as of
June 10, 1997, pursuant to which the Company acquired on the IP Phase I
Closing Date (a) a 1.103% limited partnership interest in InterMedia
Partners, a California limited partnership, (b) a 75% limited
partnership interest in InterMedia CM - LP, and (c) a 99.998% limited
partnership interest in InterMedia Capital Management, L.P. in exchange
for total consideration of the IP I Shares and cash and assumption of
current liabilities in an aggregate amount of $5,848,024.
Effective June 16, 1997, the Company issued 30,545,864 shares of
Series A TCI Group Stock to the estate of the former Chairman of the
Board of the Company in exchange for the same number of shares of
Series B TCI Group Stock. Such shares were valued at $505 million at
the time of issuance.
Each of the above described issuances of equity securities was made
pursuant to the private placement exemption from the Securities Act of
1933 (the "Act") afforded by Section 4(2) of the Act.
Item 6. Exhibit and Reports on Form 8-K.
(a) Exhibit -
(27) Tele-Communications, Inc. Financial Data Schedule
(b) Reports on Form 8-K filed during the quarter ended June 30,
1997:
None.
II-1
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
TELE-COMMUNICATIONS, INC.
Date: August 13, 1997 By: /s/ Leo J. Hindery, Jr.
------------------------
Leo J. Hindery, Jr.
President and Chief
Operating Officer
Date: August 13, 1997 By: /s/ Stephen M. Brett
---------------------
Stephen M. Brett
Executive Vice President
Date: August 13, 1997 By: /s/ Bernard W. Schotters
-------------------------
Bernard W. Schotters
Senior Vice President of
TCI Communications, Inc.
(Principal Financial Officer)
Date: August 13, 1997 By: /s/ Gary K. Bracken
--------------------
Gary K. Bracken
Senior Vice President of
TCI Communications, Inc.
(Principal Accounting Officer)
II-2
