Delaware
|
43-1857213
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
PART I. FINANCIAL INFORMATION
|
Page
|
Item 1. Financial Statements - Charter Communications, Inc. and Subsidiaries
|
|
Condensed Consolidated Balance Sheets as of September 30, 2010
|
|
and December 31, 2009
|
4
|
Condensed Consolidated Statements of Operations for the three and nine
|
|
months ended September 30, 2010 and 2009
|
5
|
Condensed Consolidated Statements of Cash Flows for the
|
|
nine months ended September 30, 2010 and 2009
|
6
|
Notes to Condensed Consolidated Financial Statements
|
7
|
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
|
28
|
Item 3. Quantitative and Qualitative Disclosures about Market Risk
|
40
|
Item 4. Controls and Procedures
|
41
|
PART II. OTHER INFORMATION
|
|
Item 1. Legal Proceedings
|
42
|
Item 1A. Risk Factors
|
44
|
Item 5. Other Information
|
45
|
Item 6. Exhibits
|
46
|
SIGNATURES
|
S-1
|
EXHIBIT INDEX
|
E-1
|
·
|
our ability to sustain and grow revenues and free cash flow by offering video, high-speed Internet, telephone and other services to residential and commercial customers, and to maintain and grow our customer base, particularly in the face of increasingly aggressive competition, the need for innovation and related capital expenditures and the difficult economic conditions in the United States;
|
·
|
the impact of competition from other distributors, including but not limited to incumbent telephone companies, direct broadcast satellite operators, wireless broadband providers, and digital subscriber line ("DSL") providers and competition from video provided over the Internet;
|
·
|
general business conditions, economic uncertainty or downturn, high unemployment levels and the significant downturn in the housing sector and overall economy;
|
·
|
our ability to obtain programming at reasonable prices or to raise prices to offset, in whole or in part, the effects of higher programming costs (including retransmission consents);
|
·
|
our ability to adequately deliver customer service;
|
·
|
the effects of governmental regulation on our business;
|
·
|
the availability and access, in general, of funds to meet our debt obligations, prior to or when they become due, and to fund our operations and necessary capital expenditures, either through (i) cash on hand, (ii) free cash flow, (iii) access to the capital or credit markets including through new issuances, exchange offers or otherwise, especially given recent volatility and disruption in the capital and credit markets, or (iv) other sources and our ability to fund debt obligations (by dividend, investment or otherwise) to the applicable obligor of such debt; and
|
·
|
our ability to comply with all covenants in our indentures and credit facilities, any violation of which, if not cured in a timely manner, could trigger a default of our other obligations under cross-default provisions.
|
Item 1.
|
Financial Statements.
|
Successor
|
||||||||
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 655 | $ | 709 | ||||
Restricted cash and cash equivalents
|
27 | 45 | ||||||
Accounts receivable, less allowance for doubtful accounts of $20 and $11, respectively
|
241 | 248 | ||||||
Prepaid expenses and other current assets
|
96 | 69 | ||||||
Total current assets
|
1,019 | 1,071 | ||||||
INVESTMENT IN CABLE PROPERTIES:
|
||||||||
Property, plant and equipment, net of accumulated depreciation
|
6,867 | 6,833 | ||||||
Franchises
|
5,257 | 5,272 | ||||||
Customer relationships, net
|
2,081 | 2,335 | ||||||
Goodwill
|
951 | 951 | ||||||
Total investment in cable properties, net
|
15,156 | 15,391 | ||||||
OTHER NONCURRENT ASSETS
|
360 | 196 | ||||||
Total assets
|
$ | 16,535 | $ | 16,658 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable and accrued expenses
|
$ | 1,015 | $ | 898 | ||||
Current portion of long-term debt
|
589 | 70 | ||||||
Total current liabilities
|
1,604 | 968 | ||||||
LONG-TERM DEBT
|
12,585 | 13,252 | ||||||
OTHER LONG-TERM LIABILITIES
|
823 | 520 | ||||||
SHAREHOLDERS’ EQUITY:
|
||||||||
Class A common stock; $.001 par value; 900 million shares authorized;
|
||||||||
112,394,748 and 112,576,872 shares issued and outstanding, respectively
|
-- | -- | ||||||
Class B common stock; $.001 par value; 25 million shares authorized;
|
||||||||
2,241,299 shares issued and outstanding
|
-- | -- | ||||||
Preferred stock; $.001 par value; 250 million shares
|
||||||||
authorized; no non-redeemable shares issued and outstanding
|
-- | -- | ||||||
Additional paid-in capital
|
1,757 | 1,914 | ||||||
Accumulated equity (deficit)
|
(150 | ) | 2 | |||||
Accumulated other comprehensive loss
|
(84 | ) | -- | |||||
Total Charter shareholders’ equity
|
1,523 | 1,916 | ||||||
Noncontrolling interest
|
-- | 2 | ||||||
Total shareholders’ equity
|
1,523 | 1,918 | ||||||
Total liabilities and shareholders’ equity
|
$ | 16,535 | $ | 16,658 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
Successor
|
Predecessor
|
Successor
|
Predecessor
|
|||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
REVENUES
|
$ | 1,769 | $ | 1,693 | $ | 5,275 | $ | 5,045 | ||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Operating (excluding depreciation and
amortization)
|
788 | 739 | 2,317 | 2,174 | ||||||||||||
Selling, general and administrative
|
356 | 354 | 1,060 | 1,034 | ||||||||||||
Depreciation and amortization
|
385 | 327 | 1,134 | 977 | ||||||||||||
Impairment of franchises
|
-- | 2,854 | -- | 2,854 | ||||||||||||
Other operating (income) expenses, net
|
-- | 10 | 19 | (38 | ) | |||||||||||
1,529 | 4,284 | 4,530 | 7,001 | |||||||||||||
Income (loss) from operations
|
240 | (2,591 | ) | 745 | (1,956 | ) | ||||||||||
OTHER INCOME (EXPENSES):
|
||||||||||||||||
Interest expense, net (excluding unrecorded
contractual interest expense of $206 and
$421 for the three and nine months ended
September 30, 2009)
|
(222 | ) | (206 | ) | (645 | ) | (885 | ) | ||||||||
Reorganization items, net
|
(1 | ) | (198 | ) | (6 | ) | (523 | ) | ||||||||
Loss on extinguishment of debt
|
(3 | ) | -- | (38 | ) | -- | ||||||||||
Other income (expenses), net
|
-- | -- | 3 | (3 | ) | |||||||||||
(226 | ) | (404 | ) | (686 | ) | (1,411 | ) | |||||||||
Income (loss) before income taxes
|
14 | (2,995 | ) | 59 | (3,367 | ) | ||||||||||
INCOME TAX BENEFIT (EXPENSE)
|
(109 | ) | 565 | (211 | ) | 444 | ||||||||||
Consolidated net loss
|
(95 | ) | (2,430 | ) | (152 | ) | (2,923 | ) | ||||||||
Less: Net loss – noncontrolling interest
|
-- | 1,395 | -- | 1,571 | ||||||||||||
Net loss – Charter shareholders
|
$ | (95 | ) | $ | (1,035 | ) | $ | (152 | ) | $ | (1,352 | ) | ||||
LOSS PER COMMON SHARE,
BASIC AND DILUTED:
|
||||||||||||||||
Net loss – Charter shareholders
|
$ | (0.84 | ) | $ | (2.73 | ) | $ | (1.34 | ) | $ | (3.57 | ) | ||||
Weighted average common shares outstanding,
basic and diluted
|
113,110,889 | 379,066,320 | 113,081,242 | 378,718,134 |
Nine Months Ended
|
||||||||
Successor
|
Predecessor
|
|||||||
September 30,
|
September 30,
|
|||||||
2010
|
2009
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Consolidated net loss
|
$ | (152 | ) | $ | (2,923 | ) | ||
Adjustments to reconcile net loss to net cash flows from operating
activities:
|
||||||||
Depreciation and amortization
|
1,134 | 977 | ||||||
Impairment of franchises
|
-- | 2,854 | ||||||
Noncash interest expense
|
54 | 35 | ||||||
Noncash reorganization items, net
|
-- | 155 | ||||||
Loss on extinguishment of debt
|
35 | -- | ||||||
Deferred income taxes
|
204 | (451 | ) | |||||
Other, net
|
20 | 32 | ||||||
Changes in operating assets and liabilities, net of effects from dispositions:
|
||||||||
Accounts receivable
|
7 | 11 | ||||||
Prepaid expenses and other assets
|
15 | (37 | ) | |||||
Accounts payable, accrued expenses and other
|
105 | 355 | ||||||
Net cash flows from operating activities
|
1,422 | 1,008 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases of property, plant and equipment
|
(948 | ) | (819 | ) | ||||
Change in accrued expenses related to capital expenditures
|
(7 | ) | (18 | ) | ||||
Other, net
|
(7 | ) | (4 | ) | ||||
Net cash flows from investing activities
|
(962 | ) | (841 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Borrowings of long-term debt
|
2,757 | -- | ||||||
Repayments of long-term debt
|
(3,070 | ) | (52 | ) | ||||
Repayment of preferred stock
|
(138 | ) | -- | |||||
Payments for debt issuance costs
|
(76 | ) | -- | |||||
Other, net
|
(5 | ) | -- | |||||
Net cash flows from financing activities
|
(532 | ) | (52 | ) | ||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(72 | ) | 115 | |||||
CASH AND CASH EQUIVALENTS, beginning of period
|
754 | 960 | ||||||
CASH AND CASH EQUIVALENTS, end of period
|
$ | 682 | $ | 1,075 | ||||
CASH PAID FOR INTEREST
|
$ | 561 | $ | 685 |
1.
|
Organization and Basis of Presentation
|
September 30, 2010
|
December 31, 2009
|
|||||||||||||||||||||||
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||||||||||
Carrying
|
Accumulated
|
Carrying
|
Carrying
|
Accumulated
|
Carrying
|
|||||||||||||||||||
Amount
|
Amortization
|
Amount
|
Amount
|
Amortization
|
Amount
|
|||||||||||||||||||
Indefinite-lived intangible assets:
|
||||||||||||||||||||||||
Franchises
|
$ | 5,257 | $ | -- | $ | 5,257 | $ | 5,272 | $ | -- | $ | 5,272 | ||||||||||||
Goodwill
|
951 | -- | 951 | 951 | -- | 951 | ||||||||||||||||||
Trademarks
|
158 | -- | 158 | 158 | -- | 158 | ||||||||||||||||||
$ | 6,366 | $ | -- | $ | 6,366 | $ | 6,381 | $ | -- | $ | 6,381 | |||||||||||||
Finite-lived intangible assets:
|
||||||||||||||||||||||||
Customer relationships
|
$ | 2,359 | $ | 278 | $ | 2,081 | $ | 2,363 | $ | 28 | $ | 2,335 | ||||||||||||
Other intangible assets
|
48 | 5 | 43 | 33 | -- | 33 | ||||||||||||||||||
$ | 2,407 | $ | 283 | $ | 2,124 | $ | 2,396 | $ | 28 | $ | 2,368 |
3 months ended December 31, 2010
|
$ | 83 | ||
2011
|
312 | |||
2012
|
286 | |||
2013
|
259 | |||
2014
|
234 | |||
2015
|
208 | |||
Thereafter
|
742 | |||
$ | 2,124 |
September 30,
2010
|
December 31,
2009
|
|||||||
Accounts payable – trade
|
$ | 148 | $ | 113 | ||||
Accrued capital expenditures
|
39 | 46 | ||||||
Accrued expenses:
|
||||||||
Programming costs
|
295 | 270 | ||||||
Interest
|
125 | 90 | ||||||
Compensation
|
129 | 102 | ||||||
Franchise-related fees
|
48 | 53 | ||||||
Other
|
231 | 224 | ||||||
$ | 1,015 | $ | 898 |
September 30, 2010
|
December 31, 2009
|
|||||||||||||||
Principal
Amount
|
Accreted
Value
|
Principal
Amount
|
Accreted
Value
|
|||||||||||||
CCH II, LLC:
|
||||||||||||||||
13.5% senior notes due November 15, 2016
|
$ | 1,766 | $ | 2,066 | $ | 1,766 | $ | 2,092 | ||||||||
CCO Holdings, LLC:
|
||||||||||||||||
8.75% senior notes due November 15, 2013
|
-- | -- | 800 | 812 | ||||||||||||
7.25% senior notes due October 30, 2017
|
1,000 | 1,000 | -- | -- | ||||||||||||
7.875% senior notes due April 30, 2018
|
900 | 900 | -- | -- | ||||||||||||
8.125% senior notes due April 30, 2020
|
700 | 700 | -- | -- | ||||||||||||
Credit facility due September 6, 2014
|
350 | 311 | 350 | 304 | ||||||||||||
Charter Communications Operating, LLC:
|
||||||||||||||||
8% senior second-lien notes due April 30, 2012
|
1,100 | 1,114 | 1,100 | 1,120 | ||||||||||||
8.375% senior second-lien notes due April 30, 2014
|
-- | -- | 770 | 779 | ||||||||||||
10.875% senior second-lien notes due September 15, 2014
|
546 | 594 | 546 | 601 | ||||||||||||
Credit facilities
|
6,888 | 6,489 | 8,177 | 7,614 | ||||||||||||
Total Debt
|
$ | 13,250 | $ | 13,174 | $ | 13,509 | $ | 13,322 | ||||||||
Less: Current Portion
|
631 | 589 | 70 | 70 | ||||||||||||
Long-Term Debt
|
$ | 12,619 | $ | 12,585 | $ | 13,439 | $ | 13,252 |
·
|
A term B-1 loan with a remaining principal amount of approximately $3.3 billion, which is repayable in equal quarterly installments and aggregating in each loan year to 1% of the original amount of the term B-1 loan, with the remaining balance due at final maturity on March 6, 2014;
|
·
|
A term B-2 loan with a remaining principal amount of approximately $367 million, which is repayable in equal quarterly installments and aggregating in each loan year to 1% of the original amount of the term B-2 loan, with the remaining balance due at final maturity on March 6, 2014;
|
·
|
A term C loan with a remaining principal amount of approximately $3.0 billion, which is repayable in equal quarterly installments and aggregating in each loan year to 1% of the original amount of the term C loan, with the remaining balance due at final maturity on September 6, 2016;
|
·
|
A non-revolving loan with a remaining principal amount of approximately $199 million, which is repayable in full on March 6, 2013; and
|
·
|
A revolving loan which allows for borrowings of up to $1.3 billion. The revolving loan matures on March 6, 2015. However, if on December 1, 2013, Charter Operating has scheduled maturities in excess of $1.0 billion between January 1, 2014 and April 30, 2014, the revolving loan will mature on December 1, 2013 unless lenders holding more than 50% of the revolving loan consent to the maturity being March 6, 2015. As of
|
|
September 30, 2010, Charter Operating had maturities of $3.7 billion between January 1, 2014 and April 30, 2014. The revolving credit facility amount may be increased, but it may not exceed $1.75 billion in aggregate revolving commitments plus the amount outstanding under the non-revolving loan.
|
Controlling
|
Noncontrolling
|
|||||||||||
Interest
|
Interest
|
Total
|
||||||||||
Balance, December 31, 2009
|
$ | 1,916 | $ | 2 | $ | 1,918 | ||||||
Net loss
|
(152 | ) | -- | (152 | ) | |||||||
Charter Investment Inc.’s exchange of
Charter Holdco interest (see Note 13)
|
(176 | ) | (2 | ) | (178 | ) | ||||||
Change in fair value of interest rate swap agreements
|
(84 | ) | -- | (84 | ) | |||||||
Stock compensation expense
|
19 | -- | 19 | |||||||||
Balance, September 30, 2010
|
$ | 1,523 | $ | -- | $ | 1,523 |
8.
|
Comprehensive Loss
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
Successor
|
Predecessor
|
Successor
|
Predecessor
|
|||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Other expense, net:
|
||||||||||||||||
Loss on interest rate derivatives not
designated as hedges or ineffective
portion of hedges
|
$ | -- | $ | -- | $ | -- | $ | (4 | ) | |||||||
Accumulated other comprehensive loss:
|
||||||||||||||||
Loss on interest rate derivatives
designated as hedges (effective portion)
|
$ | (34 | ) | $ | -- | $ | (84 | ) | $ | (9 | ) | |||||
Amount of gain (loss) reclassified from
accumulated other comprehensive loss
into interest expense or reorganization
items, net
|
$ | (9 | ) | $ | 23 | $ | (17 | ) | $ | 12 |
September 30, 2010
|
December 31, 2009
|
|||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||
Value
|
Value
|
Value
|
Value
|
|||||||||
Debt
|
|
|||||||||||
CCH II debt
|
$
|
2,066
|
$
|
2,110
|
$
|
2,092
|
$
|
2,086
|
||||
CCO Holdings debt
|
2,600
|
2,670
|
812
|
816
|
||||||||
Charter Operating debt
|
1,708
|
1,784
|
2,500
|
2,527
|
||||||||
Credit facilities
|
6,800
|
7,080
|
7,918
|
8,000
|
·
|
Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
·
|
Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
|
·
|
Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
Three Months Ended | Nine Months Ended | |||||||||||||||
Successor
|
Predecessor
|
Successor
|
Predecessor
|
|||||||||||||
September 30,
2010
|
September 30,
2009
|
September 30,
2010
|
September 30,
2009
|
|||||||||||||
Loss on sales of assets, net
|
$ | 1 | $ | 3 | $ | 4 | $ | 6 | ||||||||
Special charges, net
|
(1) | 7 | 15 | (44) | ||||||||||||
$ | -- | $ | 10 | $ | 19 | $ | (38) |
Three Months Ended | Nine Months Ended | |||||||||||||||
Successor
|
Predecessor
|
Successor
|
Predecessor
|
|||||||||||||
September 30, 2010
|
September 30, 2009
|
September 30, 2010
|
September 30, 2009
|
|||||||||||||
Penalty interest, net
|
$ | -- | $ | 136 | $ | -- | $ | 257 | ||||||||
Loss on debt at allowed claim amount
|
-- | -- | -- | 97 | ||||||||||||
Professional fees
|
1 | 58 | 6 | 145 | ||||||||||||
Paul Allen management fee settlement –
related party
|
-- | -- | -- | 11 | ||||||||||||
Other
|
-- | 4 | -- | 13 | ||||||||||||
$ | 1 | $ | 198 | $ | 6 | $ | 523 |
Charter Communications, Inc.
|
||||||||||||||||||||||
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||||
Successor
|
||||||||||||||||||||||
As of September 30, 2010
|
||||||||||||||||||||||
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter Operating
and
Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||||
CURRENT ASSETS:
|
||||||||||||||||||||||
Cash and cash equivalents
|
$ | -- | $ | -- | $ | 3 | $ | 2 | $ | 650 | $ | -- | $ | 655 | ||||||||
Restricted cash and cash equivalents
|
-- | -- | -- | -- | 27 | -- | 27 | |||||||||||||||
Accounts receivable, net
|
-- | 1 | -- | -- | 240 | -- | 241 | |||||||||||||||
Receivables from related party
|
77 | 167 | 6 | 7 | -- | (257 | ) | -- | ||||||||||||||
Prepaid expenses and other current assets
|
2 | 17 | -- | -- | 77 | -- | 96 | |||||||||||||||
Total current assets
|
79 | 185 | 9 | 9 | 994 | (257 | ) | 1,019 | ||||||||||||||
INVESTMENT IN CABLE PROPERTIES:
|
||||||||||||||||||||||
Property, plant and equipment, net
|
-- | 35 | -- | -- | 6,832 | -- | 6,867 | |||||||||||||||
Franchises
|
-- | -- | -- | -- | 5,257 | -- | 5,257 | |||||||||||||||
Customer relationships, net
|
-- | -- | -- | -- | 2,081 | -- | 2,081 | |||||||||||||||
Goodwill
|
-- | -- | -- | -- | 951 | -- | 951 | |||||||||||||||
Total investment in cable properties, net
|
-- | 35 | -- | -- | 15,121 | -- | 15,156 | |||||||||||||||
CC VIII PREFERRED INTEREST
|
76 | 176 | -- | -- | -- | (252 | ) | -- | ||||||||||||||
INVESTMENT IN SUBSIDIARIES
|
1,850 | 1,376 | 3,214 | 5,876 | -- | (12,316 | ) | -- | ||||||||||||||
LOANS RECEIVABLE – RELATED PARTY
|
-- | 42 | 248 | 252 | -- | (542 | ) | -- | ||||||||||||||
OTHER NONCURRENT ASSETS
|
-- | 160 | -- | 45 | 157 | (2 | ) | 360 | ||||||||||||||
Total assets
|
$ | 2,005 | $ | 1,974 | $ | 3,471 | $ | 6,182 | $ | 16,272 | $ | (13,369 | ) | $ | 16,535 | |||||||
LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY
|
||||||||||||||||||||||
CURRENT LIABILITIES:
|
||||||||||||||||||||||
Accounts payable and accrued expenses
|
$ | 12 | $ | 120 | $ | 29 | $ | 57 | $ | 797 | $ | -- | $ | 1,015 | ||||||||
Current portion of long-term debt
|
-- | -- | -- | -- | 589 | -- | 589 | |||||||||||||||
Payables to related party
|
-- | -- | -- | -- | 257 | (257 | ) | -- | ||||||||||||||
Total current liabilities
|
12 | 120 | 29 | 57 | 1,643 | (257 | ) | 1,604 | ||||||||||||||
LONG-TERM DEBT
|
-- | -- | 2,066 | 2,911 | 7,608 | -- | 12,585 | |||||||||||||||
LOANS PAYABLE – RELATED PARTY
|
-- | -- | -- | -- | 542 | (542 | ) | -- | ||||||||||||||
OTHER LONG-TERM LIABILITIES
|
468 | 4 | -- | -- | 351 | -- | 823 | |||||||||||||||
Shareholders’/Member’s equity
|
1,525 | 1,850 | 1,376 | 3,214 | 5,876 | (12,318 | ) | 1,523 | ||||||||||||||
Noncontrolling interest
|
-- | -- | -- | -- | 252 | (252 | ) | -- | ||||||||||||||
Total shareholders’/member’s equity
|
1,525 | 1,850 | 1,376 | 3,214 | 6,128 | (12,570 | ) | 1,523 | ||||||||||||||
Total liabilities and shareholders’/member’s equity
|
$ | 2,005 | $ | 1,974 | $ | 3,471 | $ | 6,182 | $ | 16,272 | $ | (13,369 | ) | $ | 16,535 |
Charter Communications, Inc.
|
||||||||||||||||||||||
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||||
Successor
|
||||||||||||||||||||||
As of December 31, 2009
|
||||||||||||||||||||||
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||||
CURRENT ASSETS:
|
||||||||||||||||||||||
Cash and cash equivalents
|
$ | 185 | $ | 12 | $ | 6 | $ | -- | $ | 506 | $ | -- | $ | 709 | ||||||||
Restricted cash and cash equivalents
|
18 | -- | -- | -- | 27 | -- | 45 | |||||||||||||||
Accounts receivable, net
|
-- | 1 | -- | -- | 247 | -- | 248 | |||||||||||||||
Receivables from related party
|
41 | 178 | 1 | 5 | -- | (225 | ) | -- | ||||||||||||||
Prepaid expenses and other current assets
|
-- | 24 | -- | -- | 45 | -- | 69 | |||||||||||||||
Total current assets
|
244 | 215 | 7 | 5 | 825 | (225 | ) | 1,071 | ||||||||||||||
INVESTMENT IN CABLE PROPERTIES:
|
||||||||||||||||||||||
Property, plant and equipment, net
|
-- | 36 | -- | -- | 6,797 | -- | 6,833 | |||||||||||||||
Franchises
|
-- | -- | -- | -- | 5,272 | -- | 5,272 | |||||||||||||||
Customer relationships, net
|
-- | -- | -- | -- | 2,335 | -- | 2,335 | |||||||||||||||
Goodwill
|
-- | -- | -- | -- | 951 | -- | 951 | |||||||||||||||
Total investment in cable properties, net
|
-- | 36 | -- | -- | 15,355 | -- | 15,391 | |||||||||||||||
CC VIII PREFERRED INTEREST
|
68 | 157 | -- | -- | -- | (225 | ) | -- | ||||||||||||||
INVESTMENT IN SUBSIDIARIES
|
1,853 | 1,414 | 3,280 | 4,158 | -- | (10,705 | ) | -- | ||||||||||||||
LOANS RECEIVABLE – RELATED PARTY
|
-- | 13 | 239 | 242 | -- | (494 | ) | -- | ||||||||||||||
OTHER NONCURRENT ASSETS
|
-- | 160 | -- | -- | 38 | (2 | ) | 196 | ||||||||||||||
Total assets
|
$ | 2,165 | $ | 1,995 | $ | 3,526 | $ | 4,405 | $ | 16,218 | $ | (11,651 | ) | $ | 16,658 | |||||||
LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY
|
||||||||||||||||||||||
CURRENT LIABILITIES:
|
||||||||||||||||||||||
Accounts payable and accrued expenses
|
$ | 8 | $ | 134 | $ | 20 | $ | 9 | $ | 727 | $ | -- | $ | 898 | ||||||||
Current portion of long-term debt
|
-- | -- | -- | -- | 70 | -- | 70 | |||||||||||||||
Payables to related party
|
-- | -- | -- | -- | 225 | (225 | ) | -- | ||||||||||||||
Total current liabilities
|
8 | 134 | 20 | 9 | 1,022 | (225 | ) | 968 | ||||||||||||||
LONG-TERM DEBT
|
-- | -- | 2,092 | 1,116 | 10,044 | -- | 13,252 | |||||||||||||||
LOANS PAYABLE – RELATED PARTY
|
-- | -- | -- | -- | 494 | (494 | ) | -- | ||||||||||||||
OTHER LONG-TERM LIABILITIES
|
239 | 6 | -- | -- | 275 | -- | 520 | |||||||||||||||
Shareholders’/Member’s equity
|
1,918 | 1,853 | 1,414 | 3,280 | 4,158 | (10,707 | ) | 1,916 | ||||||||||||||
Noncontrolling interest
|
-- | 2 | -- | -- | 225 | (225 | ) | 2 | ||||||||||||||
Total shareholders’/member’s equity
|
1,918 | 1,855 | 1,414 | 3,280 | 4,383 | (10,932 | ) | 1,918 | ||||||||||||||
Total liabilities and shareholders’/member’s equity
|
$ | 2,165 | $ | 1,995 | $ | 3,526 | $ | 4,405 | $ | 16,218 | $ | (11,651 | ) | $ | 16,658 |
Charter Communications, Inc.
|
||||||||||||||||||||||
Condensed Consolidating Statement of Operations
|
||||||||||||||||||||||
Successor
|
||||||||||||||||||||||
For the nine months ended September 30, 2010
|
||||||||||||||||||||||
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||
REVENUES
|
$ | 26 | $ | 85 | $ | -- | $ | -- | $ | 5,275 | $ | (111 | ) | $ | 5,275 | |||||||
COSTS AND EXPENSES:
|
||||||||||||||||||||||
Operating (excluding depreciation and amortization)
|
-- | -- | -- | -- | 2,317 | -- | 2,317 | |||||||||||||||
Selling, general and administrative
|
26 | 85 | -- | -- | 1,060 | (111 | ) | 1,060 | ||||||||||||||
Depreciation and amortization
|
-- | -- | -- | -- | 1,134 | -- | 1,134 | |||||||||||||||
Other operating expenses, net
|
-- | -- | -- | -- | 19 | -- | 19 | |||||||||||||||
26 | 85 | -- | -- | 4,530 | (111 | ) | 4,530 | |||||||||||||||
Income from operations
|
-- | -- | -- | -- | 745 | -- | 745 | |||||||||||||||
OTHER INCOME (EXPENSES):
|
||||||||||||||||||||||
Interest expense, net
|
-- | 1 | (147 | ) | (87 | ) | (412 | ) | -- | (645 | ) | |||||||||||
Reorganization items, net
|
-- | -- | -- | -- | (6 | ) | -- | (6 | ) | |||||||||||||
Loss on extinguishment of debt
|
-- | -- | -- | (17 | ) | (21 | ) | -- | (38 | ) | ||||||||||||
Other income, net
|
3 | -- | -- | -- | -- | -- | 3 | |||||||||||||||
Equity in income of subsidiaries
|
33 | 13 | 160 | 264 | -- | (470 | ) | -- | ||||||||||||||
36 | 14 | 13 | 160 | (439 | ) | (470 | ) | (686 | ) | |||||||||||||
Income before income taxes
|
36 | 14 | 13 | 160 | 306 | (470 | ) | 59 | ||||||||||||||
INCOME TAX EXPENSE
|
(196 | ) | -- | -- | -- | (15 | ) | -- | (211 | ) | ||||||||||||
Consolidated net income (loss)
|
(160 | ) | 14 | 13 | 160 | 291 | (470 | ) | (152 | ) | ||||||||||||
Less: Net (income) loss – noncontrolling interest
|
8 | 19 | -- | -- | (27 | ) | -- | -- | ||||||||||||||
Net income (loss)
|
$ | (152 | ) | $ | 33 | $ | 13 | $ | 160 | $ | 264 | $ | (470 | ) | $ | (152 | ) |
Charter Communications, Inc.
|
||||||||||||||||||||||
Condensed Consolidating Statement of Operations
|
||||||||||||||||||||||
Predecessor
|
||||||||||||||||||||||
For the nine months ended September 30, 2009
|
||||||||||||||||||||||
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||
REVENUES
|
$ | 13 | $ | 88 | $ | -- | $ | -- | $ | 5,045 | $ | (101 | ) | $ | 5,045 | |||||||
COSTS AND EXPENSES:
|
||||||||||||||||||||||
Operating (excluding depreciation and amortization)
|
-- | -- | -- | -- | 2,174 | -- | 2,174 | |||||||||||||||
Selling, general and administrative
|
13 | 88 | -- | -- | 1,034 | (101 | ) | 1,034 | ||||||||||||||
Depreciation and amortization
|
-- | -- | -- | -- | 977 | -- | 977 | |||||||||||||||
Impairment of franchises
|
-- | -- | -- | -- | 2,854 | -- | 2,854 | |||||||||||||||
Other operating expenses, net
|
-- | -- | -- | -- | (38 | ) | -- | (38 | ) | |||||||||||||
13 | 88 | -- | -- | 7,001 | (101 | ) | 7,001 | |||||||||||||||
Loss from operations
|
-- | -- | -- | -- | (1,956 | ) | -- | (1,956 | ) | |||||||||||||
OTHER INCOME (EXPENSES):
|
||||||||||||||||||||||
Interest expense, net (excluding unrecorded
contractual interest of $421)
|
-- | (204 | ) | (190 | ) | (56 | ) | (435 | ) | -- | (885 | ) | ||||||||||
Reorganization items, net
|
-- | (55 | ) | (27 | ) | (14 | ) | (427 | ) | -- | (523 | ) | ||||||||||
Other expense, net
|
-- | -- | -- | -- | (3 | ) | -- | (3 | ) | |||||||||||||
Equity in losses of subsidiaries
|
(1,728 | ) | (2,960 | ) | (2,743 | ) | (2,673 | ) | -- | 10,104 | -- | |||||||||||
(1,728 | ) | (3,219 | ) | (2,960 | ) | (2,743 | ) | (865 | ) | 10,104 | (1,411 | ) | ||||||||||
Loss before income taxes
|
(1,728 | ) | (3,219 | ) | (2,960 | ) | (2,743 | ) | (2,821 | ) | 10,104 | (3,367 | ) | |||||||||
INCOME TAX BENEFIT
|
376 | -- | -- | -- | 68 | -- | 444 | |||||||||||||||
Consolidated net loss
|
(1,352 | ) | (3,219 | ) | (2,960 | ) | (2,743 | ) | (2,753 | ) | 10,104 | (2,923 | ) | |||||||||
Less: Net loss – noncontrolling interest
|
-- | 1,491 | -- | -- | 80 | -- | 1,571 | |||||||||||||||
Net loss
|
$ | (1,352 | ) | $ | (1,728 | ) | $ | (2,960 | ) | $ | (2,743 | ) | $ | (2,673 | ) | $ | 10,104 | $ | (1,352 | ) |
Charter Communications, Inc.
|
||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||
Successor
|
||||||||||||||||||||||
For the nine months ended September 30, 2010
|
||||||||||||||||||||||
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||||
Consolidated net income (loss)
|
$ | (160 | ) | $ | 14 | $ | 13 | $ | 160 | $ | 291 | $ | (470 | ) | $ | (152 | ) | |||||
Adjustments to reconcile net income (loss) to net cash flows from operating activities:
|
||||||||||||||||||||||
Depreciation and amortization
|
-- | -- | -- | -- | 1,134 | -- | 1,134 | |||||||||||||||
Noncash interest expense
|
-- | -- | (26 | ) | 8 | 72 | -- | 54 | ||||||||||||||
Loss on extinguishment of debt
|
-- | -- | -- | 15 | 20 | -- | 35 | |||||||||||||||
Deferred income taxes
|
196 | -- | -- | -- | 8 | -- | 204 | |||||||||||||||
Equity in income of subsidiaries
|
(33 | ) | (13 | ) | (160 | ) | (264 | ) | -- | 470 | -- | |||||||||||
Other, net
|
(2 | ) | 2 | -- | -- | 20 | -- | 20 | ||||||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||||||||
Accounts receivable
|
-- | -- | -- | -- | 7 | -- | 7 | |||||||||||||||
Prepaid expenses and other assets
|
(2 | ) | 7 | -- | -- | 10 | -- | 15 | ||||||||||||||
Accounts payable, accrued expenses and other
|
1 | (17 | ) | 9 | 47 | 65 | -- | 105 | ||||||||||||||
Receivables from and payables to related party
|
(20 | ) | (7 | ) | (14 | ) | (11 | ) | 52 | -- | -- | |||||||||||
Net cash flows from operating activities
|
(20 | ) | (14 | ) | (178 | ) | (45 | ) | 1,679 | -- | 1,422 | |||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||
Purchases of property, plant and equipment
|
-- | -- | -- | -- | (948 | ) | -- | (948 | ) | |||||||||||||
Change in accrued expenses related to capital expenditures
|
-- | -- | -- | -- | (7 | ) | -- | (7 | ) | |||||||||||||
Investment in subsidiary
|
(45 | ) | (77 | ) | (5 | ) | (1,697 | ) | -- | 1,824 | -- | |||||||||||
Distributions from subsidiary
|
-- | -- | 167 | 177 | -- | (344 | ) | -- | ||||||||||||||
Loans to subsidiaries
|
-- | (30 | ) | -- | -- | -- | 30 | -- | ||||||||||||||
Other, net
|
-- | -- | -- | -- | (7 | ) | -- | (7 | ) | |||||||||||||
Net cash flows from investing activities
|
(45 | ) | (107 | ) | 162 | (1,520 | ) | (962 | ) | 1,510 | (962 | ) | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||
Borrowings of long-term debt
|
-- | -- | -- | 2,600 | 157 | -- | 2,757 | |||||||||||||||
Borrowings from parent companies
|
-- | -- | -- | -- | 30 | (30 | ) | -- | ||||||||||||||
Repayments of long-term debt
|
-- | -- | -- | (826 | ) | (2,244 | ) | -- | (3,070 | ) | ||||||||||||
Repayment of preferred stock
|
(138 | ) | -- | -- | -- | -- | -- | (138 | ) | |||||||||||||
Payments for debt issuance costs
|
-- | -- | -- | (45 | ) | (31 | ) | -- | (76 | ) | ||||||||||||
Contribution from parent
|
-- | 109 | 13 | 5 | 1,697 | (1,824 | ) | -- | ||||||||||||||
Distributions to parent
|
-- | -- | -- | (167 | ) | (177 | ) | 344 | -- | |||||||||||||
Other, net
|
-- | -- | -- | -- | (5 | ) | -- | (5 | ) | |||||||||||||
Net cash flows from financing activities
|
(138 | ) | 109 | 13 | 1,567 | (573 | ) | (1,510 | ) | (532 | ) | |||||||||||
NET INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
|
(203 | ) | (12 | ) | (3 | ) | 2 | 144 | -- | (72 | ) | |||||||||||
CASH AND CASH EQUIVALENTS, beginning of period
|
203 | 12 | 6 | -- | 533 | -- | 754 | |||||||||||||||
CASH AND CASH EQUIVALENTS, end of period
|
$ | -- | $ | -- | $ | 3 | $ | 2 | $ | 677 | $ | -- | $ | 682 | ||||||||
Charter Communications, Inc.
|
||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||
Predecessor
|
||||||||||||||||||||||
For the nine months ended September 30, 2009
|
||||||||||||||||||||||
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||||
Consolidated net loss
|
$ | (1,352 | ) | $ | (3,219 | ) | $ | (2,960 | ) | $ | (2,743 | ) | $ | (2,753 | ) | $ | 10,104 | $ | (2,923 | ) | ||
Adjustments to reconcile net loss to net cash flows
from operating activities:
|
||||||||||||||||||||||
Depreciation and amortization
|
-- | -- | -- | -- | 977 | -- | 977 | |||||||||||||||
Impairment of franchises
|
-- | -- | -- | -- | 2,854 | -- | 2,854 | |||||||||||||||
Noncash interest expense
|
-- | 10 | 7 | 2 | 16 | -- | 35 | |||||||||||||||
Noncash reorganization items, net
|
-- | 56 | (7 | ) | -- | 106 | -- | 155 | ||||||||||||||
Deferred income taxes
|
(375 | ) | -- | -- | -- | (76 | ) | -- | (451 | ) | ||||||||||||
Equity in income of subsidiaries
|
1,728 | 2,960 | 2,743 | 2,673 | -- | (10,104 | ) | -- | ||||||||||||||
Other, net
|
-- | (1 | ) | -- | -- | 33 | -- | 32 | ||||||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||||||||
Accounts receivable
|
-- | (1 | ) | -- | -- | 12 | -- | 11 | ||||||||||||||
Prepaid expenses and other assets
|
-- | (11 | ) | -- | -- | (26 | ) | -- | (37 | ) | ||||||||||||
Accounts payable, accrued expenses and other
|
(7 | ) | 187 | 224 | 61 | (110 | ) | -- | 355 | |||||||||||||
Receivables from and payables to related party, including deferred management fees
|
6 | 26 | (8 | ) | (8 | ) | (16 | ) | -- | -- | ||||||||||||
Net cash flows from operating activities
|
-- | 7 | (1 | ) | (15 | ) | 1,017 | -- | 1,008 | |||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||
Purchases of property, plant and equipment
|
-- | -- | -- | -- | (819 | ) | -- | (819 | ) | |||||||||||||
Change in accrued expenses related to capital expenditures
|
-- | -- | -- | -- | (18 | ) | -- | (18 | ) | |||||||||||||
Other, net
|
-- | -- | -- | -- | (4 | ) | -- | (4 | ) | |||||||||||||
Net cash flows from investing activities
|
-- | -- | -- | -- | (841 | ) | -- | (841 | ) | |||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||
Repayments of long-term debt
|
-- | -- | -- | -- | (52 | ) | -- | (52 | ) | |||||||||||||
Repayments to parent companies
|
-- | -- | -- | 75 | (75 | ) | -- | -- | ||||||||||||||
Net cash flows from financing activities
|
-- | -- | -- | 75 | (127 | ) | -- | (52 | ) | |||||||||||||
NET INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
|
-- | 7 | (1 | ) | 60 | 49 | -- | 115 | ||||||||||||||
CASH AND CASH EQUIVALENTS, beginning of period
|
-- | 7 | 5 | 2 | 946 | -- | 960 | |||||||||||||||
CASH AND CASH EQUIVALENTS, end of period
|
$ | -- | $ | 14 | $ | 4 | $ | 62 | $ | 995 | $ | -- | $ | 1,075 |
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
Approximate as of
|
||||||||
September 30,
|
September 30,
|
|||||||
2010 (a)
|
2009 (a)
|
|||||||
Residential (non-bulk) basic video customers (b)
|
4,399,900 | 4,616,100 | ||||||
Multi-dwelling (bulk) and commercial unit customers (c)
|
252,800 | 263,000 | ||||||
Total basic video customers (b)(c)
|
4,652,700 | 4,879,100 | ||||||
Digital video customers (d)
|
3,379,300 | 3,174,800 | ||||||
Residential high-speed Internet customers (e)
|
3,238,700 | 3,010,100 | ||||||
Residential telephone customers (f)
|
1,688,000 | 1,499,800 | ||||||
Total Revenue Generating Units (g)
|
12,958,700 | 12,563,800 |
|
(a)
|
We calculate the aging of customer accounts based on the monthly billing cycle for each account. On that basis, at September 30, 2010 and 2009, customers include approximately 14,400 and 33,300 persons, respectively, whose accounts were over 60 days past due in payment, approximately 1,900 and 5,700
|
|
|
persons, respectively, whose accounts were over 90 days past due in payment, and approximately 1,100 and 2,500 persons, respectively, of which were over 120 days past due in payment.
|
|
(b)
|
"Basic video customers" include all residential customers who receive video cable services.
|
|
(c)
|
Included within "basic video customers" are those in commercial and multi-dwelling structures, which are calculated on an equivalent bulk unit ("EBU") basis. We calculate EBUs by dividing the bulk price charged to accounts in an area by the published rate charged to non-bulk residential customers in that market for the comparable tier of service rather than the most prevalent price charged. This EBU method of estimating basic video customers is consistent with the methodology used in determining costs paid to programmers and is consistent with the methodology used by other multiple system operators (“MSOs”). As we increase our published video rates to residential customers without a corresponding increase in the prices charged to commercial service or multi-dwelling customers, our EBU count will decline even if there is no real loss in commercial service or multi-dwelling customers.
|
|
(d)
|
"Digital video customers" include all basic video customers that have one or more digital set-top boxes or cable cards deployed.
|
|
(e)
|
"Residential high-speed Internet customers" represent those residential customers who subscribe to our high-speed Internet service.
|
|
(f)
|
“Residential telephone customers" represent those residential customers who subscribe to our telephone service.
|
|
(g)
|
"Revenue generating units" represent the sum total of all basic video, digital video, high-speed Internet and telephone customers, not counting additional outlets within one household. For example, a customer who receives two types of service (such as basic video and digital video) would be treated as two revenue generating units and, if that customer added on high-speed Internet service, the customer would be treated as three revenue generating units. This statistic is computed in accordance with the guidelines of the National Cable & Telecommunications Association (“NCTA”).
|
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||
Successor
|
Predecessor
|
Successor
|
Predecessor
|
|||||||||||||||||||||||||||
September 30, 2010
|
September 30, 2009
|
September 30, 2010
|
September 30, 2009
|
|||||||||||||||||||||||||||
REVENUES
|
$ | 1,769 | 100 | % | $ | 1,693 | 100 | % | $ | 5,275 | 100 | % | $ | 5,045 | 100 | % | ||||||||||||||
COSTS AND EXPENSES:
|
||||||||||||||||||||||||||||||
Operating (excluding depreciation
and amortization)
|
788 | 44 | % | 739 | 43 | % | 2,317 | 44 | % | 2,174 | 43 | % | ||||||||||||||||||
Selling, general and administrative
|
356 | 20 | % | 354 | 21 | % | 1,060 | 20 | % | 1,034 | 21 | % | ||||||||||||||||||
Depreciation and amortization
|
385 | 22 | % | 327 | 19 | % | 1,134 | 22 | % | 977 | 19 | % | ||||||||||||||||||
Impairment of franchises
|
-- | -- | 2,854 | 169 | % | -- | -- | 2,854 | 57 | % | ||||||||||||||||||||
Other operating (income) expenses,
net
|
-- | -- | 10 | 1 | % | 19 | -- | (38 | ) | (1 | %) | |||||||||||||||||||
1,529 | 86 | % | 4,284 | 253 | % | 4,530 | 86 | % | 7,001 | 139 | % | |||||||||||||||||||
Income (loss) from operations
|
240 | 14 | % | (2,591 | ) | (153 | %) | 745 | 14 | % | (1,956 | ) | (39 | )% | ||||||||||||||||
OTHER INCOME (EXPENSES):
|
||||||||||||||||||||||||||||||
Interest expense, net (excluding unrecorded
contractual interest expense of $206 and
$421 for the three and nine months
ended September 30, 2009)
|
(222 | ) | (206 | ) | (645 | ) | (885 | ) | ||||||||||||||||||||||
Reorganization items, net
|
(1 | ) | (198 | ) | (6 | ) | (523 | ) | ||||||||||||||||||||||
Loss on extinguishment of debt
|
(3 | ) | -- | (38 | ) | -- | ||||||||||||||||||||||||
Other income (expenses), net
|
-- | -- | 3 | (3 | ) | |||||||||||||||||||||||||
(226 | ) | (404 | ) | (686 | ) | (1,411 | ) | |||||||||||||||||||||||
Income (loss) before income taxes
|
14 | (2,995 | ) | 59 | (3,367 | ) | ||||||||||||||||||||||||
INCOME TAX BENEFIT (EXPENSE)
|
(109 | ) | 565 | (211 | ) | 444 | ||||||||||||||||||||||||
Consolidated net loss
|
(95 | ) | (2,430 | ) | (152 | ) | (2,923 | ) | ||||||||||||||||||||||
Less: Net loss –
noncontrolling interest
|
-- | 1,395 | -- | 1,571 | ||||||||||||||||||||||||||
Net loss – Charter shareholders
|
$ | (95 | ) | $ | (1,035 | ) | $ | (152 | ) | $ | (1,352 | ) | ||||||||||||||||||
LOSS PER COMMON SHARE, BASIC AND DILUTED:
|
||||||||||||||||||||||||||||||
Net loss – Charter shareholders
|
$ | (0.84 | ) | $ | (2.73 | ) | $ | (1.34 | ) | $ | (3.57 | ) | ||||||||||||||||||
Weighted average common shares
outstanding, basic and diluted
|
113,110,889 | 379,066,320 | 113,081,242 | 378,718,134 |
Successor
|
Predecessor
|
|||||||||||||||||||||||
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||||||||
September 30, 2010
|
September 30, 2009
|
2010 over 2009
|
||||||||||||||||||||||
Revenues
|
% of
Revenues
|
Revenues
|
% of
Revenues
|
Change
|
%
Change
|
|||||||||||||||||||
Video
|
$ | 918 | 52 | % | $ | 916 | 54 | % | $ | 2 | -- | |||||||||||||
High-speed Internet
|
404 | 23 | % | 371 | 22 | % | 33 | 9 | % | |||||||||||||||
Telephone
|
208 | 12 | % | 192 | 11 | % | 16 | 8 | % | |||||||||||||||
Commercial
|
126 | 7 | % | 113 | 7 | % | 13 | 12 | % | |||||||||||||||
Advertising sales
|
75 | 4 | % | 64 | 4 | % | 11 | 17 | % | |||||||||||||||
Other
|
38 | 2 | % | 37 | 2 | % | 1 | 3 | % | |||||||||||||||
$ | 1,769 | 100 | % | $ | 1,693 | 100 | % | $ | 76 | 4 | % |
Successor
|
Predecessor
|
|||||||||||||||||||||||
Nine Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||
September 30, 2010
|
September 30, 2009
|
2010 over 2009
|
||||||||||||||||||||||
Revenues
|
% of
Revenues
|
Revenues
|
% of
Revenues
|
Change
|
%
Change
|
|||||||||||||||||||
Video
|
$ | 2,776 | 53 | % | $ | 2,772 | 55 | % | $ | 4 | -- | |||||||||||||
High-speed Internet
|
1,201 | 23 | % | 1,098 | 22 | % | 103 | 9 | % | |||||||||||||||
Telephone
|
612 | 11 | % | 555 | 11 | % | 57 | 10 | % | |||||||||||||||
Commercial
|
365 | 7 | % | 330 | 6 | % | 35 | 11 | % | |||||||||||||||
Advertising sales
|
206 | 4 | % | 180 | 4 | % | 26 | 14 | % | |||||||||||||||
Other
|
115 | 2 | % | 110 | 2 | % | 5 | 5 | % | |||||||||||||||
$ | 5,275 | 100 | % | $ | 5,045 | 100 | % | $ | 230 | 5 | % |
Three months ended
September 30, 2010
compared to
three months ended
September 30, 2009
Increase / (Decrease)
|
Nine months ended
September 30, 2010
compared to
nine months ended
September 30, 2009
Increase / (Decrease)
|
|||||||
Incremental video services and rate adjustments
|
$ | 11 | $ | 41 | ||||
Increase in digital video customers
|
18 | 44 | ||||||
Decrease in basic video customers
|
(26 | ) | (77 | ) | ||||
Asset sales, net of acquisitions
|
(1 | ) | (4 | ) | ||||
$ | 2 | $ | 4 |
Three months ended
September 30, 2010
compared to
three months ended
September 30, 2009
Increase / (Decrease)
|
Nine months ended
September 30, 2010
compared to
nine months ended
September 30, 2009
Increase / (Decrease)
|
|||||||
Increase in residential high-speed Internet customers
|
$ | 29 | $ | 83 | ||||
Rate adjustments and service upgrades
|
4 | 20 | ||||||
$ | 33 | $ | 103 |
Three months ended
September 30, 2010
compared to
three months ended
September 30, 2009
Increase / (Decrease)
|
Nine months ended
September 30, 2010
compared to
nine months ended
September 30, 2009
Increase / (Decrease)
|
|||||||
Increase in residential telephone customers
|
$ | 25 | $ | 80 | ||||
Rate adjustments and service upgrades
|
(9 | ) | (23 | ) | ||||
$ | 16 | $ | 57 |
Three months ended
September 30, 2010
compared to
three months ended
September 30, 2009
Increase / (Decrease)
|
Nine months ended
September 30, 2010
compared to
nine months ended
September 30, 2009
Increase / (Decrease)
|
|||||||
Programming costs
|
$ | 25 | $ | 77 | ||||
Labor costs
|
11 | 33 | ||||||
Franchise and regulatory fees
|
2 | 12 | ||||||
Commercial services
|
3 | 8 | ||||||
Maintenance costs
|
3 | 5 | ||||||
Other, net
|
5 | 10 | ||||||
Asset sales, net of acquisitions
|
-- | (2 | ) | |||||
$ | 49 | $ | 143 |
Three months ended
September 30, 2010
compared to
three months ended
September 30, 2009
Increase / (Decrease)
|
Nine months ended
September 30, 2010
compared to
nine months ended
September 30, 2009
Increase / (Decrease)
|
|||||||
Commercial services
|
$ | 6 | $ | 19 | ||||
Bad debt and collection costs
|
(2 | ) | 7 | |||||
Marketing costs
|
(2 | ) | 6 | |||||
Stock compensation
|
1 | (6 | ) | |||||
Other, net
|
-- | 1 | ||||||
Asset sales, net of acquisitions
|
(1 | ) | (1 | ) | ||||
$ | 2 | $ | 26 |
Three months ended
September 30, 2010
compared to
three months ended
September 30, 2009
Increase / (Decrease)
|
Nine months ended
September 30, 2010
compared to
nine months ended
September 30, 2009
Increase / (Decrease)
|
|||||||
Special charges, net
|
$ | (8 | ) | $ | 59 | |||
Loss on sales of assets, net
|
(2 | ) | (2 | ) | ||||
$ | (10 | ) | $ | 57 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
Successor
|
Predecessor
|
Successor
|
Predecessor
|
|||||||||||||
September 30, 2010
|
September 30, 2009
|
September 30, 2010
|
September 30, 2009
|
|||||||||||||
Consolidated net loss
|
$ | (95 | ) | $ | (2,430 | ) | $ | (152 | ) | $ | (2,923 | ) | ||||
Plus: Interest expense, net
|
222 | 206 | 645 | 885 | ||||||||||||
Income tax (benefit) expense
|
109 | (565 | ) | 211 | (444 | ) | ||||||||||
Depreciation and amortization
|
385 | 327 | 1,134 | 977 | ||||||||||||
Impairment of franchises
|
-- | 2,854 | -- | 2,854 | ||||||||||||
Stock compensation expense
|
7 | 6 | 17 | 23 | ||||||||||||
Reorganization items, net
|
1 | 198 | 6 | 523 | ||||||||||||
Loss on extinguishment of debt
|
3 | -- | 38 | -- | ||||||||||||
Other, net
|
-- | 10 | 16 | (35 | ) | |||||||||||
Adjusted EBITDA
|
$ | 632 | $ | 606 | $ | 1,915 | $ | 1,860 | ||||||||
Net cash flows from operating
activities
|
$ | 441 | $ | 383 | $ | 1,422 | $ | 1,008 | ||||||||
Less: Purchases of property, plant and
equipment
|
(299 | ) | (279 | ) | (948 | ) | (819 | ) | ||||||||
Change in accrued expenses
related to capital expenditures
|
(7 | ) | 1 | (7 | ) | (18 | ) | |||||||||
Free cash flow
|
$ | 135 | $ | 105 | $ | 467 | $ | 171 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Customer premise equipment (a)
|
$ | 141 | $ | 152 | $ | 437 | $ | 460 | ||||||||
Scalable infrastructure (b)
|
64 | 46 | 259 | 141 | ||||||||||||
Line extensions (c)
|
23 | 18 | 61 | 49 | ||||||||||||
Upgrade/Rebuild (d)
|
4 | 6 | 20 | 20 | ||||||||||||
Support capital (e)
|
67 | 57 | 171 | 149 | ||||||||||||
Total capital expenditures (f)
|
$ | 299 | $ | 279 | $ | 948 | $ | 819 |
(a)
|
Customer premise equipment includes costs incurred at the customer residence to secure new customers, revenue units and additional bandwidth revenues. It also includes customer installation costs and customer premise equipment (e.g., set-top boxes and cable modems, etc.).
|
(b)
|
Scalable infrastructure includes costs not related to customer premise equipment or our network, to secure growth of new customers, revenue units, and additional bandwidth revenues, or provide service enhancements (e.g., headend equipment).
|
(c)
|
Line extensions include network costs associated with entering new service areas (e.g., fiber/coaxial cable, amplifiers, electronic equipment, make-ready and design engineering).
|
(d)
|
Upgrade/rebuild includes costs to modify or replace existing fiber/coaxial cable networks, including betterments.
|
(e)
|
Support capital includes costs associated with the replacement or enhancement of non-network assets due to technological and physical obsolescence (e.g., non-network equipment, land, buildings and vehicles).
|
(f)
|
Total capital expenditures includes $34 million and $19 million of capital expenditures related to commercial services for the three months ended September 30, 2010 and 2009, respectively, and $86 million and $54 million for the nine months ended September 30, 2010 and 2009, respectively.
|
2010
|
2011
|
2012
|
2013
|
2014
|
2015
|
Thereafter
|
Total
|
Fair Value at September 30, 2010
|
||||||||||||||||||||||||||||
Debt:
|
||||||||||||||||||||||||||||||||||||
Fixed Rate | $ | -- | $ | -- | $ | 1,100 | $ | -- | $ | 546 | $ | -- | $ | 4,366 | $ | 6,012 | $ | 6,564 | ||||||||||||||||||
Average Interest Rate | -- | -- | 8.00 | % | -- | 10.88 | % | -- | 10.05 | % | 9.75 | % | ||||||||||||||||||||||||
Variable Rate
|
$ | 17 | $ | 68 | $ | 68 | $ | 268 | $ | 3,952 | $ | 30 | $ | 2,835 | $ | 7,238 | $ | 7,080 | ||||||||||||||||||
Average Interest Rate
|
3.24 | % | 3.40 | % | 3.82 | % | 3.80 | % | 4.76 | % | 6.18 | % | 6.60 | % | 5.43 | % | ||||||||||||||||||||
Interest Rate Instruments:
|
||||||||||||||||||||||||||||||||||||
Variable to Fixed Rate
|
$ | -- | $ | -- | $ | -- | $ | 900 | $ | 800 | $ | 300 | $ | -- | $ | 2,000 | $ | 84 | ||||||||||||||||||
Average Pay Rate
|
-- | -- | -- | 5.21 | % | 5.65 | % | 5.99 | % | -- | 5.50 | % | ||||||||||||||||||||||||
Average Receive Rate
|
-- | -- | -- | 4.76 | % | 5.46 | % | 5.99 | % | -- | 5.22 | % |
Dated: November 3, 2010
|
By: /s / Kevin D. Howard
|
|
Name:
|
Kevin D. Howard
|
|
Title:
|
Senior Vice President - Finance, Controller and Chief Accounting Officer
|
Exhibit
|
Description
|
|
3.1
|
Amended and Restated Certificate of Incorporation of Charter Communications, Inc. (originally incorporated July 22, 1999) (incorporated by reference to Exhibit 3.1 to the current report on Form 8-K of Charter Communications, Inc. filed on August 20, 2010 (File No. 001-33664)).
|
|
10.1
|
Indenture relating to the 7.25% senior notes due 2017, dated as of September 27, 2010, by and among CCO Holdings, LLC, and CCO Holdings Capital Corp., as Issuers, Charter Communications, Inc., as Parent Guarantor, and The Bank of New York Mellon Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on September 30, 2010 (File No. 001-33664)).
|
|
10.2
|
Exchange and Registration Rights Agreement relating to the 7.25% senior notes due 2017, dated as of September 27, 2010, by and among CCO Holdings, LLC, CCO Holdings Capital Corp., Charter Communications, Inc., and Citigroup Global Markets Inc., Banc of America Securities LLC, Credit Suisse Securities (USA) LLC, Deutsche Bank Securities Inc., and UBS Securities LLC, as representatives of the initial purchasers (incorporated by reference to Exhibit 10.2 to the current report on Form 8-K of Charter Communications, Inc. filed on September 30, 2010 (File No. 001-33664)).
|
|
10.3*
|
Employment agreement between Christopher Winfrey and Charter Communications, Inc. dated as of November 1, 2010.
|
|
12.1*
|
Computation of Ratio of Earnings to Fixed Charges.
|
|
31.1*
|
Certificate of Chief Executive Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under the under the Securities Exchange Act of 1934.
|
|
31.2*
|
Certificate of Chief Financial Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under the Securities Exchange Act of 1934.
|
|
32.1*
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer).
|
|
32.2*
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer).
|