These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Mark One)
|
||
|
[X]
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
|
|
For the fiscal year ended December 31, 2010
|
||
|
or
|
||
|
[
]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
|
|
Delaware
|
43-1857213
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
|
|
12405 Powerscourt Drive
|
||
|
St. Louis, Missouri 63131
|
(314) 965-0555
|
|
|
(Address of principal executive offices including zip code)
|
(Registrant’s telephone number, including area code)
|
|
Title of each class
|
Name of Exchange which registered
|
|
|
Class A Common Stock, $.001 Par Value
|
NASDAQ Global Select Market
|
|
|
Page No.
|
|||
|
PART I
|
||||
|
Item 1
|
Business
|
1
|
||
|
Item 1A
|
Risk Factors
|
16
|
||
|
Item 1B
|
Unresolved Staff Comments
|
27
|
||
|
Item 2
|
Properties
|
28
|
||
|
Item 3
|
Legal Proceedings
|
28
|
||
|
PART II
|
||||
|
Item 5
|
Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
31
|
||
|
Item 6
|
Selected Financial Data
|
34
|
||
|
Item 7
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
35
|
||
|
Item 7A
|
Quantitative and Qualitative Disclosure About Market Risk
|
61
|
||
|
Item 8
|
Financial Statements and Supplementary Data
|
63
|
||
|
Item 9
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
63
|
||
|
Item 9A
|
Controls and Procedures
|
63
|
||
|
Item 9B
|
Other Information
|
63
|
||
|
PART III
|
||||
|
Item 10
|
Directors, Executive Officers and Corporate Governance
|
64
|
||
|
Item 11
|
Executive Compensation
|
64
|
||
|
Item 12
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
64
|
||
|
Item 13
|
Certain Relationships and Related Transactions, and Director Independence
|
64
|
||
|
Item 14
|
Principal Accounting Fees and Services
|
64
|
||
|
PART IV
|
||||
|
Item 15
|
Exhibits and Financial Statement Schedules
|
65
|
||
|
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, to adequately meet the customer experience demands in our markets and to maintain and grow our customer base, particularly in the face of increasingly aggressive competition, the need for innovation and the related capital expenditures and the difficult economic conditions in the United States;
|
|
·
|
the impact of competition from other market participants, 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 level of activity in the housing sector;
|
|
·
|
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);
|
|
·
|
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, or (iii) access to the capital or credit markets; 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.
|
|
Approximate as of
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2010 (a)
|
2009 (a)
|
|||||||
|
Residential (non-bulk) basic video customers (b)
|
4,278,400 | 4,562,900 | ||||||
|
Multi-dwelling (bulk) and commercial unit customers (c)
|
242,000 | 261,100 | ||||||
|
Total basic video customers (b) (c)
|
4,520,400 | 4,824,000 | ||||||
|
Digital video customers (d)
|
3,363,200 | 3,218,100 | ||||||
|
Residential high-speed Internet customers (e)
|
3,246,100 | 3,062,300 | ||||||
|
Residential telephone customers (f)
|
1,717,000 | 1,556,000 | ||||||
|
Total Revenue Generating Units
(g)
|
12,846,700 | 12,660,400 | ||||||
|
|
(a)
|
We calculate the aging of customer accounts based on the monthly billing cycle for each account. On that basis, at December 31, 2010 and 2009, "customers" include approximately 15,700 and 25,900 persons, respectively, whose accounts were over 60 days past due in payment, approximately 1,800 and 3,500 persons, respectively, whose accounts were over 90 days past due in payment, and approximately 1,000 and 2,200 persons, respectively, whose accounts 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”).
|
|
•
|
Basic and Digital Video.
All of our video customers receive a package of basic programming which generally consists of local broadcast television, local community programming, including governmental and public access, and limited satellite-delivered or non-broadcast channels, such as weather, shopping and religious programming. Our digital video services include a digital set-top box, an interactive electronic programming guide with parental controls, an expanded menu of pay-per-view channels, including OnDemand (available nearly everywhere), digital quality music channels and the option to also receive a cable card. In addition to video programming, digital video service enables customers to receive our advanced video services such as DVRs and high definition television. Charter also offers premium sports content over the Internet on charter.net.
|
||
|
•
|
Premium Channels.
These channels provide original programming, commercial-free movies, sports, and other special event entertainment programming. Although we offer subscriptions to premium channels on an individual basis, we offer an increasing number of digital video channel packages and premium channel packages, and we offer premium channels combined with our advanced video services. Customers who purchase premium channels also have access to that programming OnDemand and increasingly over the Internet.
|
||
|
•
|
OnDemand, Subscription OnDemand and Pay-Per-View
.
OnDemand service allows customers to select from hundreds of movies and other programming at any time. These programming options may be accessed for a fee or, in some cases, for no additional charge. In some areas we also offer subscription OnDemand for a monthly fee or included in a digital tier premium channel subscription. Pay-per-view channels allow customers to pay on a per event basis to view a single showing of a recently released movie, a one-time special sporting event, music concert, or similar event on a commercial-free basis.
|
||
|
•
|
High Definition Television
.
High definition television offers our digital customers certain video programming at a higher resolution to improve picture and audio quality versus standard basic or digital video images. We have invested and continue to invest in switched digital video (“SDV”) technology and simulcast to increase the number of high definition channels offered.
|
||
|
•
|
Digital Video Recorder.
DVR service enables customers to digitally record programming and to pause and rewind live programming.
|
|
•
|
bandwidth capacity to enable traditional and two-way video and broadband services;
|
||
|
•
|
dedicated bandwidth for two-way services, which avoids return signal interference problems that can occur with two-way communication capability; and
|
||
|
•
|
signal quality and high service reliability.
|
|
Less than
|
Two-way
|
|||||||
|
550 MHz
|
550 MHz
|
750 MHz
|
860/870 MHz
|
activated
|
||||
|
2%
|
5%
|
46%
|
47%
|
97%
|
|
·
|
make us vulnerable to interest rate increases, because approximately 35% of our borrowings are, and may continue to be, subject to variable rates of interest;
|
|
·
|
expose us to increased interest expense to the extent we refinance existing debt, particularly our bank debt, with higher cost debt;
|
|
·
|
require us to dedicate a significant portion of our cash flow from operating activities to make payments on our debt, reducing our funds available for working capital, capital expenditures, and other general corporate expenses;
|
|
·
|
limit our flexibility in planning for, or reacting to, changes in our business, the cable and telecommunications industries, and the economy at large;
|
|
·
|
place us at a disadvantage compared to our competitors that have proportionately less debt;
|
|
·
|
adversely affect our relationship with customers and suppliers;
|
|
·
|
limit our ability to borrow additional funds in the future, or to access financing at the necessary level of the capital structure, due to applicable financial and restrictive covenants in our debt;
|
|
·
|
make it more difficult for us to obtain financing;
|
|
·
|
make it more difficult for us to satisfy our obligations to the holders of our notes and for us to satisfy our obligations to the lenders under our credit facilities; and
|
|
·
|
limit future increases in the value, or cause a decline in the value of our equity, which could limit our ability to raise additional capital by issuing equity.
|
|
·
|
incur additional debt;
|
|
·
|
repurchase or redeem equity interests and debt;
|
|
·
|
issue equity;
|
|
·
|
make certain investments or acquisitions;
|
|
·
|
pay dividends or make other distributions;
|
|
·
|
dispose of assets or merge;
|
|
·
|
enter into related party transactions; and
|
|
·
|
grant liens and pledge assets.
|
|
·
|
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, to adequately meet the customer experience demands in our markets and to maintain and grow our customer base, particularly in the face of increasingly aggressive competition, the need for innovation and the related capital expenditures and the difficult economic conditions in the United States;
|
|
·
|
the impact of competition from other market participants, including but not limited to incumbent telephone companies, direct broadcast satellite operators, wireless broadband providers and DSL providers and competition from video provided over the Internet;
|
|
·
|
general business conditions, economic uncertainty or downturn, high unemployment levels and the level of activity in the housing sector;
|
|
·
|
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); and
|
|
·
|
the effects of governmental regulation on our business.
|
|
·
|
the sum of its debts, including contingent liabilities, was greater than the fair saleable value of all its assets;
|
|
·
|
the present fair saleable value of its assets was less than the amount that would be required to pay its probable liability on its existing debts, including contingent liabilities, as they become absolute and mature; or
|
|
·
|
it could not pay its debts as they became due.
|
|
·
|
the lenders under CCO Holdings’ credit facility and Charter Operating's credit facilities and senior second-lien notes, whose interests are secured by substantially all of our operating assets, and all holders of other debt of CCO Holdings and Charter Operating, will have the right to be paid in full before us from any of our subsidiaries' assets; and
|
|
·
|
Charter and CCH I, the holders of preferred membership interests in our subsidiary, CC VIII, would have a claim on a portion of CC VIII’s assets that may reduce the amounts available for repayment to holders of our outstanding notes.
|
|
·
|
rules governing the provision of cable equipment and compatibility with new digital technologies;
|
|
·
|
rules and regulations relating to subscriber and employee privacy;
|
|
·
|
limited rate regulation;
|
|
·
|
rules governing the copyright royalties that must be paid for retransmitting broadcast signals;
|
|
·
|
requirements governing when a cable system must carry a particular broadcast station and when it must first obtain retransmission consent to carry a broadcast station;
|
|
·
|
requirements governing the provision of channel capacity to unaffiliated commercial leased access programmers;
|
|
·
|
rules limiting our ability to enter into exclusive agreements with multiple dwelling unit complexes and control our inside wiring;
|
|
·
|
rules, regulations, and regulatory policies relating to provision of high-speed Internet service, including net neutrality rules;
|
|
·
|
rules, regulations, and regulatory policies relating to provision of voice communications;
|
|
·
|
rules for franchise renewals and transfers; and
|
|
·
|
other requirements covering a variety of operational areas such as equal employment opportunity, emergency alert systems, technical standards, and customer service requirements.
|
|
High
|
Low
|
|||||||
|
Predecessor
|
||||||||
|
2009
|
||||||||
|
First quarter
|
$ | 0.22 | $ | 0.02 | ||||
|
Second quarter
|
$ | 0.05 | $ | 0.02 | ||||
|
Third quarter
|
$ | 0.04 | $ | 0.01 | ||||
|
Fourth quarter (through November 30, 2009)
|
$ | 0.03 | $ | 0.01 | ||||
|
Successor
|
||||||||
|
2009
|
||||||||
|
Fourth quarter (December 1, 2009 to December 31, 2009)
|
$ | 36.50 | $ | 33.00 | ||||
|
2010
|
||||||||
|
First quarter
|
$ | 35.00 | $ | 29.50 | ||||
|
Second quarter
|
$ | 39.75 | $ | 33.75 | ||||
|
Third quarter
|
$ | 36.50 | $ | 32.50 | ||||
|
Fourth quarter
|
$ | 38.94 | $ | 32.00 | ||||
|
Number of Securities
|
Number of Securities
|
|||||||
|
to be Issued Upon
|
Weighted Average
|
Remaining Available
|
||||||
|
Exercise of Outstanding
|
Exercise Price of
|
for Future Issuance
|
||||||
|
Options, Warrants
|
Outstanding Options,
|
Under Equity
|
||||||
|
Plan Category
|
and Rights
|
Warrants and Rights
|
Compensation Plans
|
|||||
|
Equity compensation plans approved
by security holders
|
13,797,026
|
|
$ 36.90
|
4,817,818
|
||||
|
Equity compensation plans not
approved by security holders
|
--
|
(1)
|
$ --
|
-- (1)
|
||||
|
TOTAL
|
13,797,026
|
(1)
|
$ 36.90
|
4,817,818(1)
|
||||
|
(1)
|
This total does not include 1,081,108 shares issued pursuant to restricted stock grants made under our 2009 Stock Incentive Plan, which are subject to vesting based on continued employment.
|
|
Period
|
(a)
Total Number of Shares Purchased
|
(b)
Average Price Paid per Share
|
(c)
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
(d)
Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
|
|
October 1-31, 2010
|
0
|
0
|
N/A
|
N/A
|
|
November 1-30, 2010
|
176,475 (1)
|
$33.68
|
N/A
|
N/A
|
|
December 1-31, 2010
|
0
|
0
|
N/A
|
N/A
|
|
Successor
|
Predecessor
|
|||||||||||||||||||||||
|
Year Ended
|
One Month Ended
|
Eleven Months Ended
|
||||||||||||||||||||||
|
December 31,
|
December 31,
|
November 30,
|
For the Years Ended December 31,
|
|||||||||||||||||||||
|
2010
|
2009
|
2009
|
2008 (a)
|
2007 (a)
|
2006 (a)
|
|||||||||||||||||||
|
Statement of Operations Data:
|
||||||||||||||||||||||||
|
Revenues
|
$ | 7,059 | $ | 572 | $ | 6,183 | $ | 6,479 | $ | 6,002 | $ | 5,504 | ||||||||||||
|
Operating income (loss) from
continuing operations
|
$ | 1,024 | $ | 84 | $ | (1,063 | ) | $ | (614 | ) | $ | 548 | $ | 367 | ||||||||||
|
Interest expense, net
|
$ | (877 | ) | $ | (68 | ) | $ | (1,020 | ) | $ | (1,905 | ) | $ | (1,861 | ) | $ | (1,901 | ) | ||||||
|
Income (loss) from continuing
operations before income taxes
|
$ | 58 | $ | 10 | $ | 9,748 | $ | (2,550 | ) | $ | (1,318 | ) | $ | (1,479 | ) | |||||||||
|
Net income (loss) – Charter shareholders
|
$ | (237 | ) | $ | 2 | $ | 11,364 | $ | (2,451 | ) | $ | (1,534 | ) | $ | (1,454 | ) | ||||||||
|
Basic earnings (loss) from continuing
operations per common share
|
$ | (2.09 | ) | $ | 0.02 | $ | 30.00 | $ | (6.56 | ) | $ | (4.17 | ) | $ | (5.03 | ) | ||||||||
|
Diluted earnings (loss) from continuing
operations per common share
|
$ | (2.09 | ) | $ | 0.02 | $ | 12.61 | $ | (6.56 | ) | $ | (4.17 | ) | $ | (5.03 | ) | ||||||||
|
Basic earnings (loss) per common share
|
$ | (2.09 | ) | $ | 0.02 | $ | 30.00 | $ | (6.56 | ) | $ | (4.17 | ) | $ | (4.38 | ) | ||||||||
|
Diluted earnings (loss) per common
share
|
$ | (2.09 | ) | $ | 0.02 | $ | 12.61 | $ | (6.56 | ) | $ | (4.17 | ) | $ | (4.38 | ) | ||||||||
|
Weighted-average shares outstanding,
basic
|
113,138,461 | 112,078,089 | 378,784,231 | 373,464,920 | 368,240,608 | 331,941,788 | ||||||||||||||||||
|
Weighted-average shares outstanding,
diluted
|
113,138,461 | 114,346,861 | 902,067,116 | 373,464,920 | 368,240,608 | 331,941,788 | ||||||||||||||||||
|
Balance Sheet Data (end of period):
|
||||||||||||||||||||||||
|
Investment in cable properties
|
$ | 15,027 | $ | 15,391 | $ | 12,448 | $ | 14,123 | $ | 14,505 | ||||||||||||||
|
Total assets
|
$ | 15,707 | $ | 16,658 | $ | 13,882 | $ | 14,666 | $ | 15,100 | ||||||||||||||
|
Total debt (including debt subject to
compromise)
|
$ | 12,306 | $ | 13,322 | $ | 21,666 | $ | 19,903 | $ | 18,962 | ||||||||||||||
|
Note payable – related party
|
$ | -- | $ | -- | $ | 75 | $ | 65 | $ | 57 | ||||||||||||||
|
Temporary equity (b)
|
$ | -- | $ | -- | $ | 241 | $ | 215 | $ | 198 | ||||||||||||||
|
Noncontrolling interest (c)
|
$ | -- | $ | 2 | $ | -- | $ | -- | $ | -- | ||||||||||||||
|
Charter shareholders’ equity (deficit)
|
$ | 1,478 | $ | 1,916 | $ | (10,506 | ) | $ | (7,887 | ) | $ | (6,119 | ) | |||||||||||
|
Other Financial Data:
|
||||||||||||||||||||||||
|
Ratio of earnings to fixed charges (d)
|
1.07 | 1.14 | 8.41 | N/A | N/A | N/A | ||||||||||||||||||
|
Deficiency of earnings to cover fixed
Charges (d)
|
N/A | N/A | N/A | $ | 2,550 | $ | 1,318 | $ | 1,241 | |||||||||||||||
|
(a)
|
Years ended December 31, 2008, 2007 and 2006 have been restated to reflect the retrospective application of accounting guidance for convertible debt with cash settlement features.
|
|
(b)
|
Prior to November 30, 2009, temporary equity represented nonvested shares of restricted stock and performance shares issued to employees and Mr. Allen’s previous 5.6% preferred membership interests in our indirect subsidiary, CC VIII. Mr. Allen’s CC VIII interest was classified as temporary equity as a result of Mr. Allen’s previous ability to put his interest to the Company upon a change in control. Mr. Allen has subsequently transferred his CC VIII interest to Charter pursuant to the Plan.
|
|
(c)
|
Noncontrolling interest, as of December 31, 2009, represents the fair value of Mr. Allen’s previous 0.19% interest of Charter Holdco on the Effective Date plus the allocation of income for the month ended December 31, 2009. On February 8, 2010, Mr. Allen exercised his remaining right to exchange Charter Holdco units for shares of Charter Class A common stock after which Charter Holdco became 100% owned by Charter.
|
|
(d)
|
Earnings include income (loss) before noncontrolling interest and income taxes plus fixed charges. Fixed charges consist of interest expense and an estimated interest component of rent expense.
|
|
·
|
Property, plant and equipment
|
|
·
|
Capitalization of labor and overhead costs
|
|
·
|
Impairment
|
|
·
|
Useful lives of property, plant and equipment
|
|
·
|
Intangible assets
|
|
·
|
Impairment of franchises
|
|
·
|
Impairment and amortization of customer relationships
|
|
·
|
Impairment of goodwill
|
|
·
|
Impairment of trademarks
|
|
·
|
Income taxes
|
|
·
|
Litigation
|
|
·
|
Programming agreements
|
|
·
|
Dispatching a “truck roll” to the customer’s dwelling for service connection;
|
|
·
|
Verification of serviceability to the customer’s dwelling (i.e., determining whether the customer’s dwelling is capable of receiving service by our cable network and/or receiving advanced or Internet services);
|
|
·
|
Customer premise activities performed by in-house field technicians and third-party contractors in connection with customer installations, installation of network equipment in connection with the installation of expanded services, and equipment replacement and betterment; and
|
|
·
|
Verifying the integrity of the customer’s network connection by initiating test signals downstream from the headend to the customer’s digital set-top box.
|
|
Cable distribution systems
|
7-20 years
|
|
Customer equipment and installations
|
4-8 years
|
|
Vehicles and equipment
|
1-6 years
|
|
Buildings and leasehold improvements
|
15-40 years
|
|
Furniture, fixtures and equipment
|
6-10 years
|
|
Successor
|
Combined
|
Predecessor
|
|||||||||||||||||||
|
2010
|
2009
|
2008
|
|||||||||||||||||||
|
Revenues
|
$ | 7,059 | 100 | % | $ | 6,755 | 100 | % | $ | 6,479 | 100 | % | |||||||||
|
Costs and Expenses:
|
|||||||||||||||||||||
|
Operating (excluding depreciation and amortization)
|
3,064 | 43 | % | 2,909 | 43 | % | 2,807 | 43 | % | ||||||||||||
|
Selling, general and administrative
|
1,422 | 20 | % | 1,380 | 20 | % | 1,386 | 21 | % | ||||||||||||
|
Depreciation and amortization
|
1,524 | 22 | % | 1,316 | 20 | % | 1,310 | 20 | % | ||||||||||||
|
Impairment of franchises
|
-- | -- | 2,163 | 32 | % | 1,521 | 24 | % | |||||||||||||
|
Other operating (income) expenses, net
|
25 | -- | (34 | ) | (1 | %) | 69 | 1 | % | ||||||||||||
| 6,035 | 85 | % | 7,734 | 114 | % | 7,093 | 109 | % | |||||||||||||
|
Income (loss) from operations
|
1,024 | 15 | % | (979 | ) | (14 | %) | (614 | ) | (9 | %) | ||||||||||
|
Interest expense, net (excluding unrecorded interest
expense of $558 for year ended December 31, 2009)
|
(877 | ) | (1,088 | ) | (1,905 | ) | |||||||||||||||
|
Gain due to Plan effects
|
-- | 6,818 | -- | ||||||||||||||||||
|
Gain due to fresh start accounting adjustments
|
-- | 5,659 | -- | ||||||||||||||||||
|
Reorganization items, net
|
(6 | ) | (647 | ) | -- | ||||||||||||||||
|
Gain (loss) on extinguishment of debt
|
(85 | ) | -- | 4 | |||||||||||||||||
|
Change in value of derivatives
|
-- | (4 | ) | (29 | ) | ||||||||||||||||
|
Other income (expense), net
|
2 | (1 | ) | (6 | ) | ||||||||||||||||
|
Income (loss) before income taxes
|
58 | 9,758 | (2,550 | ) | |||||||||||||||||
|
Income tax benefit (expense)
|
(295 | ) | 343 | 103 | |||||||||||||||||
|
Consolidated net income (loss)
|
(237 | ) | 10,101 | (2,447 | ) | ||||||||||||||||
|
Less: Net (income) loss – noncontrolling interest
|
-- | 1,265 | (4 | ) | |||||||||||||||||
|
Net income (loss) – Charter shareholders
|
$ | (237 | ) | $ | 11,366 | $ | (2,451 | ) | |||||||||||||
|
Successor
|
Combined
|
Predecessor
|
||||||||||||||||||||||||||||||||||||||
|
2010
|
2009
|
2008
|
2010 over 2009
|
2009 over 2008
|
||||||||||||||||||||||||||||||||||||
|
Revenues
|
% of Revenues
|
Revenues
|
% of Revenues
|
Revenues
|
% of Revenues
|
Change
|
% Change
|
Change
|
% Change
|
|||||||||||||||||||||||||||||||
|
Video
|
$ | 3,689 | 52 | % | $ | 3,686 | 54 | % | $ | 3,692 | 57 | % | $ | 3 | -- | $ | (6 | ) | -- | |||||||||||||||||||||
|
High-speed Internet
|
1,606 | 23 | % | 1,476 | 22 | % | 1,356 | 21 | % | 130 | 9 | % | 120 | 9 | % | |||||||||||||||||||||||||
|
Telephone
|
823 | 12 | % | 750 | 11 | % | 583 | 9 | % | 73 | 10 | % | 167 | 29 | % | |||||||||||||||||||||||||
|
Commercial
|
494 | 7 | % | 446 | 7 | % | 392 | 6 | % | 48 | 11 | % | 54 | 14 | % | |||||||||||||||||||||||||
|
Advertising sales
|
291 | 4 | % | 249 | 4 | % | 308 | 5 | % | 42 | 17 | % | (59 | ) | (19 | %) | ||||||||||||||||||||||||
|
Other
|
156 | 2 | % | 148 | 2 | % | 148 | 2 | % | 8 | 5 | % | -- | -- | ||||||||||||||||||||||||||
| $ | 7,059 | 100 | % | $ | 6,755 | 100 | % | $ | 6,479 | 100 | % | $ | 304 | 5 | % | $ | 276 | 4 | % | |||||||||||||||||||||
|
2010 compared
to 2009
|
2009 compared
to 2008
|
|||||||
|
Incremental video services and rate adjustments
|
$ | 57 | $ | 57 | ||||
|
Increase in digital video customers
|
62 | 42 | ||||||
|
Decrease in basic video customers
|
(102 | ) | (94 | ) | ||||
|
Asset sales, net of acquisitions
|
(14 | ) | (11 | ) | ||||
| $ | 3 | $ | (6 | ) | ||||
|
2010 compared
to 2009
|
2009 compared
to 2008
|
|||||||
|
Increase in residential high-speed Internet customers
|
$ | 109 | $ | 88 | ||||
|
Rate adjustments and service upgrades
|
23 | 34 | ||||||
|
Asset sales, net of acquisitions
|
(2 | ) | (2 | ) | ||||
| $ | 130 | $ | 120 | |||||
|
2010 compared
to 2009
|
2009 compared
to 2008
|
|||||||
|
Increase in residential telephone customers
|
$ | 102 | $ | 150 | ||||
|
Rate adjustments and service upgrades
|
(29 | ) | 17 | |||||
|
Asset sales, net of acquisitions
|
-- | -- | ||||||
| $ | 73 | $ | 167 | |||||
|
2010 compared
to 2009
|
2009 compared
to 2008
|
|||||||
|
Programming costs
|
$ | 82 | $ | 96 | ||||
|
Labor costs
|
38 | 26 | ||||||
|
Franchise and regulatory fees
|
16 | 10 | ||||||
|
Commercial services
|
10 | (1 | ) | |||||
|
Vehicle costs
|
6 | (12 | ) | |||||
|
Ad sales
|
6 | (10 | ) | |||||
|
Other, net
|
5 | -- | ||||||
|
Asset sales, net of acquisitions
|
(8 | ) | (7 | ) | ||||
| $ | 155 | $ | 102 | |||||
|
2010 compared
to 2009
|
2009 compared
to 2008
|
|||||||
|
Commercial services
|
$ | 22 | $ | 7 | ||||
|
Marketing costs
|
15 | 5 | ||||||
|
Bad debt and collection costs
|
3 | 9 | ||||||
|
Customer care
|
3 | (4 | ) | |||||
|
Employee costs
|
2 | (7 | ) | |||||
|
Stock compensation
|
(1 | ) | (6 | ) | ||||
|
Other, net
|
3 | (6 | ) | |||||
|
Asset sales, net of acquisitions
|
(5 | ) | (4 | ) | ||||
| $ | 42 | $ | (6 | ) | ||||
|
2010 compared
to 2009
|
2009 compared
to 2008
|
|||||||
|
Increases (decreases) in losses on sales of assets
|
$ | 2 | $ | (6 | ) | |||
|
Increases (decreases) in special charges, net
|
57 | (97 | ) | |||||
| $ | 59 | $ | (103 | ) | ||||
|
Successor
|
Combined
|
Predecessor
|
||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Charter Holdings debt notes repurchases / exchanges
|
$ | -- | $ | -- | $ | 3 | ||||||
|
Charter convertible note repurchases / exchanges
|
-- | -- | 5 | |||||||||
|
CCH II tender offer
|
-- | -- | (4 | ) | ||||||||
|
CCO Holdings debt notes repurchases / exchanges
|
(17 | ) | -- | -- | ||||||||
|
Charter Operating debt notes repurchases
|
(17 | ) | -- | -- | ||||||||
|
Charter Operating credit amendment / prepayments
|
(51 | ) | -- | -- | ||||||||
| $ | (85 | ) | $ | -- | $ | 4 | ||||||
|
Successor
|
Combined
|
Predecessor
|
||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Interest rate swaps
|
$ | -- | $ | (4 | ) | $ | (62 | ) | ||||
|
Embedded derivatives from convertible senior notes
|
-- | -- | 33 | |||||||||
| $ | -- | $ | (4 | ) | $ | (29 | ) | |||||
|
2010 compared
to 2009
|
2009 compared
to 2008
|
|||||||
|
Increases (decreases) in investment income
|
$ | (1 | ) | $ | 2 | |||
|
Change in value of preferred stock
|
5 | (3 | ) | |||||
|
Other, net
|
(1 | ) | 6 | |||||
| $ | 3 | $ | 5 | |||||
|
Successor
|
Combined
|
Predecessor
|
||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Consolidated net income (loss)
|
$ | (237 | ) | $ | 10,101 | $ | (2,447 | ) | ||||
|
Plus: Interest expense, net
|
877 | 1,088 | 1,905 | |||||||||
|
Income tax (benefit) expense
|
295 | (343 | ) | (103 | ) | |||||||
|
Depreciation and amortization
|
1,524 | 1,316 | 1,310 | |||||||||
|
Impairment of franchises
|
-- | 2,163 | 1,521 | |||||||||
|
Stock compensation expense
|
26 | 27 | 33 | |||||||||
|
(Gain) loss due to bankruptcy related items
|
6 | (11,830 | ) | -- | ||||||||
|
(Gain) loss on extinguishment of debt
|
85 | -- | (4 | ) | ||||||||
|
Other, net
|
23 | (29 | ) | 104 | ||||||||
|
Adjusted EBITDA
|
$ | 2,599 | $ | 2,493 | $ | 2,319 | ||||||
|
Net cash flows from operating activities
|
$ | 1,911 | $ | 594 | $ | 399 | ||||||
|
Less: Purchases of property, plant and equipment
|
(1,209 | ) | (1,134 | ) | (1,202 | ) | ||||||
|
Change in accrued expenses related to capital expenditures
|
8 | (10 | ) | (39 | ) | |||||||
|
Free cash flow
|
$ | 710 | $ | (550 | ) | $ | (842 | ) |
|
December 31, 2010
|
|||||||||||
|
Semi-Annual
|
|||||||||||
|
Principal
|
Accreted
|
Interest Payment
|
Maturity
|
||||||||
|
Amount
|
Value (a)
|
Dates
|
Date (b)
|
||||||||
|
CCH II, LLC:
|
|||||||||||
|
13.5% senior notes due 2016
|
$ | 1,766 | $ | 2,057 |
2/15 & 8/15
|
11/30/16
|
|||||
|
CCO Holdings, LLC:
|
|||||||||||
|
7.25% senior notes due 2017
|
1,000 | 1,000 |
4/30 & 10/30
|
10/30/17
|
|||||||
|
7.875% senior notes due 2018
|
900 | 900 |
4/30 & 10/30
|
4/30/18
|
|||||||
|
8.125% senior notes due 2020
|
700 | 700 |
4/30 & 10/30
|
4/30/20
|
|||||||
|
Credit facility
|
350 | 314 |
9/6/14
|
||||||||
|
Charter Communications Operating, LLC:
|
|||||||||||
|
8.00% senior second-lien notes due 2012
|
1,100 | 1,112 |
4/30 & 10/30
|
4/30/12
|
|||||||
|
10.875% senior second-lien notes due 2014
|
546 | 591 |
3/15 & 9/15
|
9/15/14
|
|||||||
|
Credit facilities
|
5,954 | 5,632 |
Varies (c)
|
||||||||
| $ | 12,316 | $ | 12,306 | ||||||||
|
(a)
|
The accreted values of the CCH II and Charter Operating notes and the CCO Holdings and Charter Operating credit facilities presented above represent the fair value of the debt as of the Effective Date, plus the accretion to the balance sheet date. However, the amount that is currently payable if the debt becomes immediately due is equal to the principal amount of the debt. We have availability under the revolving portion of our credit facility of approximately $1.1 billion as of December 31, 2010.
|
|
(b)
|
In general, the obligors have the right to redeem all of the notes set forth in the above table in whole or in part at their option, beginning at various times prior to their stated maturity dates, subject to certain conditions, upon the payment of the outstanding principal amount (plus a specified redemption premium) and all accrued and unpaid interest. For additional information see Note 7 to the accompanying consolidated financial statements contained in “Item 8. Financial Statements and Supplementary Data.”
|
|
(c)
|
Includes $2.4 billion and $307 million principal amount of term B-1 and term B-2 loans, respectively, repayable in equal quarterly installments and aggregating in each loan year to 1% of the original amount of the term loan, with the remaining balance due at final maturity on March 6, 2014, $3.0 billion principal amount of the term C loan repayable in equal quarterly installments and aggregating in each loan year to 1% of the original amount of the term loan, with the remaining balance due at final maturity on September 6, 2016, $199 million principal amount of a non-revolving loan repayable in full on March 6, 2013 and $80 million outstanding under a revolving credit facility. Amounts outstanding under the revolving credit facility mature on March 6, 2015; provided, however, that unless otherwise directed by the revolving lenders holding more than 50% of the revolving commitments, the termination date will be December 1, 2013 if, on December 1, 2013, Charter Operating and its subsidiaries do not have less than $1.0 billion of indebtedness on a consolidated basis with maturities between January 1, 2014 and April 30, 2014.
|
|
Payments by Period
|
||||||||||||||||||||
|
Less than
|
1-3 | 3-5 |
More than
|
|||||||||||||||||
|
Total
|
1 year
|
years
|
years
|
5 years
|
||||||||||||||||
|
Contractual Obligations
|
||||||||||||||||||||
|
Long-Term Debt Principal Payments (1)
|
$ | 12,316 | $ | 58 | $ | 1,495 | $ | 3,561 | $ | 7,202 | ||||||||||
|
Long-Term Debt Interest Payments (2)
|
4,896 | 847 | 1,648 | 1,365 | 1,036 | |||||||||||||||
|
Capital and Operating Lease Obligations (3)
|
89 | 23 | 36 | 20 | 10 | |||||||||||||||
|
Programming Minimum Commitments (4)
|
267 | 103 | 164 | -- | -- | |||||||||||||||
|
Other (5)
|
290 | 235 | 10 | 45 | -- | |||||||||||||||
|
Total
|
$ | 17,858 | $ | 1,266 | $ | 3,353 | $ | 4,991 | $ | 8,248 | ||||||||||
|
(1)
|
The table presents maturities of long-term debt outstanding as of December 31, 2010 and does not reflect the issuance of the CCO Holdings notes in January 2011 and the application of proceeds to repay borrowings under the Charter Operating credit facilities. Refer to Notes 7 and 21 to our accompanying consolidated financial statements contained in “Item 8. Financial Statements and Supplementary Data” for a description of our long-term debt and other contractual obligations and commitments.
|
|
|
(2)
|
Interest payments on variable debt are estimated using amounts outstanding at December 31, 2010 and the average implied forward London Interbank Offering Rate (“LIBOR”) rates applicable for the quarter during the interest rate reset based on the yield curve in effect at December 31, 2010. Actual interest payments will differ based on actual LIBOR rates and actual amounts outstanding for applicable periods.
|
|
|
(3)
|
We lease certain facilities and equipment under noncancelable operating leases. Leases and rental costs charged to expense for the years ended December 31, 2010, 2009, and 2008, were $24 million, $25 million and $24 million, respectively.
|
|
|
(4)
|
We pay programming fees under multi-year contracts ranging from three to ten years, typically based on a flat fee per customer, which may be fixed for the term, or may in some cases escalate over the term. Programming costs included in the accompanying statement of operations were approximately $1.8 billion, $1.7 billion and $1.6 billion, for the years ended December 31, 2010, 2009, and 2008, respectively. Certain of our programming agreements are based on a flat fee per month or have guaranteed minimum payments. The table sets forth the aggregate guaranteed minimum commitments under our programming contracts.
|
|
|
(5)
|
“Other” represents other guaranteed minimum commitments, which consist primarily of commitments to our billing services vendors.
|
|
|
·
|
We rent utility poles used in our operations. Generally, pole rentals are cancelable on short notice, but we anticipate that such rentals will recur. Rent expense incurred for pole rental attachments for the years ended December 31, 2010, 2009, and 2008, was $50 million, $47 million and $47 million.
|
|
|
·
|
We pay franchise fees under multi-year franchise agreements based on a percentage of revenues generated from video service per year. We also pay other franchise related costs, such as public education grants, under multi-year agreements. Franchise fees and other franchise-related costs included in the accompanying statement of operations were $178 million, $176 million and $179 million for the years ended December 31, 2010, 2009, and 2008, respectively.
|
|
|
·
|
We also have $73 million in letters of credit, primarily to our various worker’s compensation, property and casualty, and general liability carriers, as collateral for reimbursement of claims.
|
|
Successor
|
Combined
|
Predecessor
|
||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Customer premise equipment (a)
|
$ | 543 | $ | 593 | $ | 595 | ||||||
|
Scalable infrastructure (b)
|
311 | 216 | 251 | |||||||||
|
Line extensions (c)
|
90 | 70 | 80 | |||||||||
|
Upgrade/rebuild (d)
|
21 | 28 | 40 | |||||||||
|
Support capital (e)
|
244 | 227 | 236 | |||||||||
|
Total capital expenditures (f)
|
$ | 1,209 | $ | 1,134 | $ | 1,202 | ||||||
|
(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).
|
|
(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 $138 million, $83 million and $79 million of capital expenditures related to commercial services for the years ended December 31, 2010, 2009 and 2008, respectively.
|
|
·
|
A term B-1 loan with a remaining principal amount of approximately $2.4 billion, which is repayable in equal quarterly installments and aggregating $25 million in each loan year, with the remaining balance due at final maturity on March 6, 2014;
|
|
·
|
A term B-2 loan with a remaining principal amount of approximately $307 million, which is repayable in equal quarterly installments and aggregating $3 million in each loan year, 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 $30 million in each loan year, 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 repayable in full on March 6, 2013; and
|
|
·
|
A revolving loan with an outstanding balance of $80 million at December 31, 2010 and allowing for borrowings of up to $1.3 billion.
|
|
•
|
the failure to make payments when due or within the applicable grace period;
|
|
|
•
|
the failure to comply with specified covenants, including, but not limited to, a covenant to deliver audited financial statements for Charter Operating with an unqualified opinion from our independent accountants and without a “going concern” or like qualification or exception;
|
|
|
•
|
the failure to pay or the occurrence of events that cause or permit the acceleration of other indebtedness owing by CCO Holdings, Charter Operating, or Charter Operating’s subsidiaries in aggregate principal amounts in excess of $100 million;
|
|
|
•
|
the failure to pay or the occurrence of events that result in the acceleration of other indebtedness owing by certain of CCO Holdings’ direct and indirect parent companies in aggregate principal amounts in excess of $200 million;
|
|
|
•
|
the consummation of any transaction resulting in any person or group having power, directly or indirectly, to vote more than 50% of the ordinary voting power for the management of Charter Operating on a fully diluted basis or a change of control shall occur under any indebtedness of CCO Holdings, any first lien notes of Charter Operating |
|
|
or any specified long-term indebtedness of Charter Operating (as defined in the Credit Agreement) in excess of $200 million in aggregate principal amount some of which instruments contain a 35% beneficial ownership change of control provision; and
|
|
|
•
|
Charter Operating ceasing to be a wholly-owned direct subsidiary of CCO Holdings, except in certain limited circumstances.
|
|
|
·
|
a senior obligation of such guarantor;
|
|
|
·
|
structurally senior to the outstanding CCO Holdings notes and the outstanding CCH II notes;
|
|
|
·
|
senior in right of payment to any future subordinated indebtedness of such guarantor; and
|
|
·
|
effectively senior to the relevant subsidiary’s unsecured indebtedness, to the extent of the value of the
collateral but subject to the prior lien of the credit facilities.
|
|
|
·
|
with certain exceptions, all capital stock (limited in the case of capital stock of foreign subsidiaries, if any, to 66% of the capital stock of first tier foreign Subsidiaries) held by Charter Operating or any guarantor;
and
|
|
|
·
|
with certain exceptions, all intercompany obligations owing to Charter Operating or any guarantor.
|
|
Note Series
|
Redemption Dates
|
Percentage of Principal
|
||||
|
CCH II:
|
||||||
|
13.5% senior notes due 2016
|
December 1, 2012 – November 30, 2013
|
106.75%
|
||||
|
December 1, 2013 – November 30, 2014
|
103.375%
|
|||||
|
December 1, 2014 – November 30, 2015
|
101.6875%
|
|||||
|
Thereafter
|
100.000%
|
|||||
|
CCO Holdings:
|
||||||
|
7.25% senior notes due 2017
|
October 30, 2013 – October 29, 2014
|
105.438%
|
||||
|
October 30, 2014 – October 29, 2015
|
103.625%
|
|||||
|
October 30, 2015 – October 29, 2016
|
101.813%
|
|||||
|
Thereafter
|
100.000%
|
|||||
|
7.875% senior notes due 2018
|
April 30, 2013 – April 29, 2014
|
105.906%
|
||||
|
April 30, 2014 – April 29, 2015
|
103.938%
|
|||||
|
April 30, 2015 – April 29, 2016
|
101.969%
|
|||||
|
Thereafter
|
100.000%
|
|||||
|
8.125% senior notes due 2020
|
April 30, 2015 – April 29, 2016
|
104.063%
|
||||
|
April 30, 2016 – April 29, 2017
|
102.708%
|
|||||
|
April 30, 2017 – April 29, 2018
|
101.354%
|
|||||
|
Thereafter
|
100.000%
|
|||||
|
Charter Operating:
|
||||||
|
8% senior second-lien notes due 2012
|
Non-callable
|
*
|
||||
|
10.875% senior second-lien notes due 2014
|
March 15, 2012 – March 14, 2013
|
105.483%
|
||||
|
March 15, 2013 – March 14, 2014
|
102.719%
|
|||||
|
Thereafter
|
100.000%
|
|
|
*
|
Charter Operating may, at any time and from time to time, at their option, redeem the outstanding 8% second lien notes due 2012, in whole or in part, at a redemption price equal to 100% of the principal amount thereof plus accrued and unpaid interest, if any, to the redemption date, plus the Make-Whole Premium. The Make-Whole Premium is an amount equal to the excess of (a) the present value of the remaining interest and principal payments due on an 8% senior second-lien notes due 2012 to its final maturity date, computed using a discount rate equal to the Treasury Rate on such date plus 0.50%, over (b) the outstanding principal amount of such note.
|
|
·
|
incur indebtedness;
|
|
·
|
pay dividends or make distributions in respect of capital stock and other restricted payments;
|
|
·
|
issue equity;
|
|
·
|
make investments;
|
|
·
|
create liens;
|
|
·
|
sell assets;
|
|
·
|
consolidate, merge, or sell all or substantially all assets;
|
|
·
|
enter into sale leaseback transactions;
|
|
·
|
create restrictions on the ability of restricted subsidiaries to make certain payments; or
|
|
·
|
enter into transactions with affiliates.
|
|
Issuer
|
Leverage Ratio
|
|
|
CCH II
|
5.75 to 1
|
|
|
CCO Holdings
|
6.0 to 1
|
|
|
Charter Operating
|
4.25 to 1
|
|
|
·
|
up to an amount of debt under credit facilities not otherwise allocated as indicated below:
|
|
·
|
CCH II: $1 billion
|
|
·
|
CCO Holdings: $1.5 billion
|
|
·
|
Charter Operating: $6.8 billion
|
|
|
·
|
up to $75 million of debt incurred to finance the purchase or capital lease of new assets;
|
|
|
·
|
up to $300 million of additional debt for any purpose (in the case of CCO Holdings notes, the limit is the greater of $300 million and 5% of consolidated net tangible assets); and
|
|
|
·
|
other items of indebtedness for specific purposes such as intercompany debt, refinancing of existing debt, and interest rate swaps to provide protection against fluctuation in interest rates.
|
|
·
|
CCH II: the sum of 100% of CCH II’s Consolidated EBITDA, as defined, minus 1.3 times its Consolidated Interest Expense, as defined, cumulatively from October 1, 2009 plus 100% of new cash and appraised non-cash equity proceeds received by CCH II and not allocated to certain investments, cumulatively from November 30, 2009;
|
|
·
|
CCO Holdings: the sum of 100% of CCO Holdings’ Consolidated EBITDA, as defined, minus 1.3 times its Consolidated Interest Expense, as defined, cumulatively from April 1, 2010, plus 100% of new cash and appraised non-cash equity proceeds received by CCO Holdings and not allocated to certain investments, cumulatively from the issue date, plus $2 billion; and
|
|
·
|
Charter Operating: the sum of 100% of Charter Operating’s Consolidated EBITDA, as defined, minus 1.3 times its Consolidated Interest Expense, as defined, plus 100% of new cash and appraised non-cash equity proceeds received by Charter Operating and not allocated to certain investments, cumulatively from April 1, 2004, plus $100 million.
|
|
|
·
|
to repurchase management equity interests in amounts not to exceed $10 million per fiscal year;
|
|
|
·
|
regardless of the existence of any default, to pay pass-through tax liabilities in respect of ownership of equity interests in the applicable issuer or its restricted subsidiaries; or
|
|
|
·
|
to make other specified restricted payments including merger fees up to 1.25% of the transaction value, repurchases using concurrent new issuances, and certain dividends on existing subsidiary preferred equity interests.
|
|
·
|
investments in and generally amoung restricted subsidiaries or by restricted subsidiaries in the applicable issuer;
|
|
·
|
For CCH II:
|
|
·
|
investments aggregating up to $650 million at any time outstanding;
|
|
·
|
investments aggregating up to 100% of new cash equity proceeds received by CCH II since November 30, 2009 to the extent the proceeds have not been allocated to the restricted payments covenant;
|
|
·
|
For CCO Holdings:
|
|
·
|
investments aggregating up to $750 million at any time outstanding;
|
|
·
|
investments aggregating up to 100% of new cash equity proceeds received by CCO Holdings since the issue date to the extent the proceeds have not been allocated to the restricted payments covenant;
|
|
·
|
For Charter Operating:
|
|
·
|
investments aggregating up to $750 million at any time outstanding;
|
|
·
|
investments aggregating up to 100% of new cash equity proceeds received by CCO Holdings since April 27, 2004 to the extent the proceeds have not been allocated to the restricted payments covenant.
|
|
2011
|
2012
|
2013
|
2014
|
2015
|
Thereafter
|
Total
|
Fair Value at December 31, 2010
|
|||||||||||||||||||||||||
|
Debt:
|
||||||||||||||||||||||||||||||||
|
Fixed Rate
|
$ | -- | $ | 1,100 | $ | -- | $ | 546 | $ | -- | $ | 4,366 | $ | 6,012 | $ | 6,596 | ||||||||||||||||
|
Average Interest Rate
|
-- | 8.00 | % | -- | 10.88 | % | -- | 10.05 | % | 9.75 | % | |||||||||||||||||||||
|
Variable Rate
|
$ | 58 | $ | 58 | $ | 337 | $ | 2,985 | $ | 30 | $ | 2,836 | $ | 6,304 | $ | 6,252 | ||||||||||||||||
|
Average Interest Rate
|
3.50 | % | 4.24 | % | 4.75 | % | 5.69 | % | 7.25 | % | 7.75 | % | 6.54 | % | ||||||||||||||||||
|
Interest Rate Instruments:
|
||||||||||||||||||||||||||||||||
|
Variable to Fixed Rate
|
$ | -- | $ | -- | $ | 900 | $ | 800 | $ | 300 | $ | -- | $ | 2,000 | $ | 57 | ||||||||||||||||
|
Average Pay Rate
|
-- | -- | 5.21 | % | 5.65 | % | 5.99 | % | -- | 5.50 | % | |||||||||||||||||||||
|
Average Receive Rate
|
-- | -- | 5.51 | % | 6.41 | % | 7.00 | % | -- | 6.09 | % | |||||||||||||||||||||
|
|
(a)
|
The following documents are filed as part of this annual report:
|
|
|
(1)
|
Financial Statements.
|
|
|
(2)
|
Financial Statement Schedules.
|
|
|
(3)
|
The index to the exhibits begins on page E-1 of this annual report.
|
|
CHARTER COMMUNICATIONS, INC.,
|
||||
|
Registrant
|
||||
|
By:
|
/s/ Michael J. Lovett
|
|||
|
Michael J. Lovett
|
||||
|
President, Chief Executive Officer and Director
|
||||
|
Date: March 1, 2011
|
||||
|
Signature
|
Title
|
Date
|
||
|
/s/ Michael J. Lovett
Michael J. Lovett
|
President, Chief Executive Officer, Director
(Principal Executive Officer)
|
March 1, 2011
|
||
|
/s/ Christopher L. Winfrey
Christopher L. Winfrey
|
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
|
March 1, 2011
|
||
|
/s/ Kevin D. Howard
Kevin D. Howard
|
Senior Vice President – Finance, Controller and Chief
Accounting Officer (Principal Accounting Officer)
|
March 1, 2011
|
||
|
/s/ Robert Cohn
Robert Cohn
|
Director
|
March 1, 2011
|
||
|
/s/ W. Lance Conn
W. Lance Conn
|
Director
|
March 1, 2011
|
||
|
/s/ Darren Glatt
Darren Glatt
|
Director
|
March 1, 2011
|
||
|
/s/ Craig A. Jacobson
Craig A. Jacobson
|
Director
|
March 1, 2011
|
||
|
/s/ Bruce A. Karsh
Bruce A. Karsh
|
Director
|
March 1, 2011
|
||
|
/s/ Edgar Lee
Edgar Lee
|
Director
|
March 1, 2011
|
||
|
/s/ John D. Markley, Jr.
John D. Markley, Jr.
|
Director
|
March 1, 2011
|
||
|
/s/ David C. Merritt
David C. Merritt
|
Director
|
March 1, 2011
|
||
|
/s/ Stan Parker
Stan Parker
|
Director
|
March 1, 2011
|
||
|
/s/ Eric L. Zinterhofer
Eric L. Zinterhofer
|
Director
|
March 1, 2011
|
|
Exhibit
|
Description
|
|
|
2.1
|
Debtors’ Joint Plan of Reorganization filed pursuant to Chapter 11 of the United States Bankruptcy Code filed on July 15, 2009 with the United States Bankruptcy Court for the Southern District of New York in Case No. 09-11435 (Jointly Administered) (incorporated by reference to Exhibit 10.2 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on August 6, 2009 (File No. 001-33664).
|
|
|
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)).
|
|
|
3.2
|
Amended and Restated By-laws of Charter Communications, Inc. as of November 30, 2009 (incorporated by reference to Exhibit 3.2 to the current report on Form 8-K of Charter Communications, Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
|
4.1
|
Warrant Agreement, dated as of November 30, 2009, by and between Charter Communications, Inc. and Mellon Investor Services LLC (incorporated by reference to Exhibit 4.1 to the current report on Form 8-K of Charter Communications, Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
|
4.2
|
Warrant Agreement, dated as of November 30, 2009, by and between Charter Communications, Inc. and Mellon Investor Services LLC (incorporated by reference to Exhibit 4.2 to the current report on Form 8-K of Charter Communications, Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
|
4.3
|
Warrant Agreement, dated as of November 30, 2009, by and between Charter Communications, Inc. and Mellon Investor Services LLC (incorporated by reference to Exhibit 4.3 to the current report on Form 8-K of Charter Communications, Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
|
10.1(a)
|
Restructuring Agreement, dated February 11, 2009, by and between Charter Communications, Inc. and certain members of the Crossover Committee (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on February 13, 2009 (File No. 001-33664)).
|
|
|
10.1(b)
|
Amendment to Restructuring Agreement, dated July 30, 2009, by and between Charter Communications, Inc. and certain members of the Crossover Committee (incorporated by reference to Exhibit 10.1 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No. 001-33664)).
|
|
|
10.1(c)
|
Second Amendment to Restructuring Agreement, dated September 29, 2009, by and between Charter Communications, Inc. and certain members of the Crossover Committee (incorporated by reference to Exhibit 10.3 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No. 001-33664)).
|
|
|
10.1(d)
|
Third Amendment to Restructuring Agreement, dated October 13, 2009, by and between Charter Communications, Inc. and certain members of the Crossover Committee (incorporated by reference to Exhibit 10.5 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No. 001-33664)).
|
|
|
10.1(e)
|
Fourth Amendment to Restructuring Agreement, dated October 30, 2009, by and between Charter Communications, Inc. and certain members of the Crossover Committee (incorporated by reference to Exhibit 10.7 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No. 001-33664)).
|
|
|
10.1(f)
|
Fifth Amendment to Restructuring Agreement, dated November 10, 2009, by and between Charter Communications, Inc. and certain members of the Crossover Committee (incorporated by reference to same numbered exhibit to the Registration Statement on Form S-1 of Charter Communications, Inc. filed on December 31, 2009 (SEC File No. 333-164105)).
|
|
|
10.1(g)
|
Sixth Amendment to Restructuring Agreement, dated November 25, 2009, by and between Charter Communications, Inc. and certain members of the Crossover Committee (incorporated by reference to same numbered exhibit to the Registration Statement on Form S-1 of Charter Communications, Inc. filed on December 31, 2009 (SEC File No. 333-164105)).
|
|
|
10.2(a)
|
Restructuring Agreement, dated as of February 11, 2009, by and among Paul G. Allen, Charter Investment, Inc. and Charter Communications, Inc. (incorporated by reference to Exhibit 10.4 to the current report on Form 8-K of Charter Communications, Inc. filed on February 13, 2009 (File No. 001-33664)).
|
|
|
10.2(b)
|
Amendment to Restructuring Agreement, dated July 30, 2009, by and among Paul G. Allen, Charter
|
|
|
Investment, Inc. and Charter Communications, Inc. (incorporated by reference to Exhibit 10.2 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No. 001-33664)).
|
|
|
10.2(c)
|
Second Amendment to Restructuring Agreement, dated September 29, 2009, by and among Paul G. Allen, Charter Investment, Inc. and Charter Communications, Inc. (incorporated by reference to Exhibit 10.4 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No. 001-33664)).
|
|
|
10.2(d)
|
Third Amendment to Restructuring Agreement, dated October 13, 2009, by and among Paul G. Allen, Charter Investment, Inc. and Charter Communications, Inc. (incorporated by reference to Exhibit 10.6 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No. 001-33664)).
|
|
|
10.2(e)
|
Fourth Amendment to Restructuring Agreement, dated October 30, 2009, by and among Paul G. Allen, Charter Investment, Inc. and Charter Communications, Inc. (incorporated by reference to Exhibit 10.8 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No. 001-33664)).
|
|
|
10.2(f)
|
Fifth Amendment to Restructuring Agreement, dated November 11, 2009, by and among Paul G. Allen, Charter Investment, Inc. and Charter Communications, Inc. (incorporated by reference to same numbered exhibit to the Registration Statement on Form S-1 of Charter Communications, Inc. filed on December 31, 2009 (SEC File No. 333-164105)).
|
|
|
10.2(g)
|
Sixth Amendment to Restructuring Agreement, dated November 25, 2009, by and among Paul G. Allen, Charter Investment, Inc. and Charter Communications, Inc. (incorporated by reference to same numbered exhibit to the Registration Statement on Form S-1 of Charter Communications, Inc. filed on December 31, 2009 (SEC File No. 333-164105)).
|
|
|
10.3
|
Indenture relating to the 13.50% senior notes due 2016, dated as of November 30, 2009, by and among CCH II, LLC, CCH II Capital Corp. and The Bank of New York Mellon Trust Company, NA (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
|
10.4
|
Indenture relating to the 7.875% Senior Notes due 2018 and 8.125% Senior Notes due 2020, dated as of April 18, 2010, by and among CCO Holdings, LLC, CCO Holdings Capital Corp. and The Bank of New York Mellon Trust Company, N.A., as trustee (incorporated by reference to Exhibit 10.6 to the registration statement on Form S-1of Charter Communications, Inc. filed on June 30, 2010 (File No. 333-167877)).
|
|
|
10.5
|
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)).
|
|
|
10.6
|
Indenture relating to the 7.00% senior notes due 2019, dated as of January 11, 2011, 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 January 14, 2011 (File No. 001-33664)).
|
|
|
10.7
|
Indenture relating to the 8% senior second lien notes due 2012 dated as of April 27, 2004, by and among Charter Communications Operating, LLC, Charter Communications Operating Capital Corp. and Wells Fargo Bank, N.A. as trustee (incorporated by reference to Exhibit 10.32 to Amendment No. 2 to the registration statement on Form S-4 of CCH II, LLC filed on May 5, 2004 (File No. 333-111423)).
|
|
|
10.8(a)
|
Indenture relating to the 10.875% senior second lien notes due 2014 dated as of March 19, 2008, by and among Charter Communications Operating, LLC, Charter Communications Operating Capital Corp. and Wilmington Trust Company, trustee (incorporated by reference to Exhibit 10.1 to the quarterly report filed on Form 10-Q of Charter Communications, Inc. filed on May 12, 2008 (File No. 000-027927)).
|
|
|
10.8(b)
|
Collateral Agreement, dated as of March 19, 2008 by and among Charter Communications Operating, LLC, Charter Communications Operating Capital Corp., CCO Holdings, LLC and certain of its subsidiaries in favor of Wilmington Trust Company, as trustee (incorporated by reference to Exhibit 10.2 to the quarterly report filed on Form 10-Q of Charter Communications, Inc. filed on May 12, 2008 (File No. 000-027927)).
|
|
|
10.9
|
Registration Rights Agreement, dated as of November 30, 2009, by and among Charter Communications, Inc. and certain investors listed therein (incorporated by reference to Exhibit 10.2 to the current report on Form 8-K of Charter Communications, Inc. filed on December 4, 2009 (File
|
|
|
No. 001-33664)).
|
|
|
10.10
|
Exchange and Registration Rights Agreement, dated as of November 30, 2009, by and among CCH II, LLC, CCH II Capital Corp and certain investors listed therein (incorporated by reference to Exhibit 10.3 to the current report on Form 8-K of Charter Communications, Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
|
10.11
|
Exchange and Registration Rights Agreement related to the 7.875% Senior Notes due 2018 of CCO Holdings, LLC, CCO Holdings Capital Corp., dated as of April 28, 2010, by and among CCO Holdings, LLC, CCO Holdings Capital Corp., Charter Communications, Inc. and Credit Suisse Securities (USA) LLC, as representative of the several initial purchasers (incorporated by reference to Exhibit 10.9 to the registration statement on Form S-1of Charter Communications, Inc. filed on June 30, 2010 (File No. 333-167877)).
|
|
|
10.12
|
Exchange and Registration Rights Agreement related to the 8.125% Senior Notes due 2020 of CCO Holdings, LLC, CCO Holdings Capital Corp., dated as April 28, 2010, by and among CCO Holdings, LLC, CCO Holdings Capital Corp., Charter Communications, Inc. and Credit Suisse Securities (USA) LLC, as representative of the several initial purchasers (incorporated by reference to Exhibit 10.10 to the registration statement on Form S-1of Charter Communications, Inc. filed on June 30, 2010 (File No. 333-167877)).
|
|
|
10.13
|
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)).
|
|
|
10.14
|
Exchange and Registration Rights Agreement relating to $300 Million aggregate principal amount of the 7.00% senior notes due 2019, dated as of January 25, 2011 by and among CCO Holdings, LLC, CCO Holdings Capital Corp., Charter Communications, Inc., and
Deutsche Bank Securities Inc.,
Merrill Lynch, Pierce, Fenner & Smith Incorporated,
Citigroup Global Markets Inc., Credit Suisse Securities (USA) LLC, 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 January 27, 2011 (File No. 001-33664)).
|
|
|
10.15
|
Credit Agreement, dated as of March 6, 2007, among CCO Holdings, LLC, the lenders from time to time parties thereto and Bank of America, N.A., as administrative agent (incorporated by reference to Exhibit 10.3 to the current report on Form 8-K of Charter Communications, Inc. filed on March 12, 2007 (File No. 000-27927)).
|
|
|
10.16
|
Pledge Agreement made by CCO Holdings, LLC in favor of Bank of America, N.A., as Collateral Agent, dated as of March 6, 2007 (incorporated by reference to Exhibit 10.4 to the current report on Form 8-K of Charter Communications, Inc. filed on March 12, 2007 (File No. 000-27927)).
|
|
|
10.17
|
Amended and Restated Credit Agreement, dated as of March 31, 2010, among Charter Communications Operating, LLC, CCO Holdings, LLC, the lenders from time to time parties thereto and Bank of America, N.A., as administrative agent (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on April 6, 2010 (File No. 001-33664)).
|
|
|
10.18
|
Amended and Restated Guarantee and Collateral Agreement made by CCO Holdings, LLC, Charter Communications Operating, LLC and certain of its subsidiaries in favor of Bank of America, N.A., as administrative agent, dated as of March 18, 1999, as amended and restated as of March 31, 2010 (incorporated by reference to Exhibit 10.2 to the current report on Form 8-K of Charter Communications, Inc. filed on April 6, 2010 (File No. 001-33664)).
|
|
|
10.19
|
Amended and Restated Limited Liability Company Agreement, dated as of November 30, 2009, among Charter Communications, Inc, Charter Investment, Inc. and Charter Communications Holding Company, LLC (incorporated by reference to Exhibit 10.4 to the current report on Form 8-K of Charter Communications, Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
|
10.20
|
Exchange Agreement, dated as of November 30, 2009, among Charter Communications, Inc. , Charter Investment, Inc. Paul G. Allen and Charter Communications Holding Company, LLC (incorporated by reference to Exhibit 10.5 to the current report on Form 8-K of Charter Communications, Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
|
10.21(a)
|
Amended and Restated Management Agreement, dated as of June 19, 2003, between Charter Communications Operating, LLC and Charter Communications, Inc. (incorporated by reference to Exhibit 10.4 to the quarterly report on Form 10-Q filed by Charter Communications, Inc. on August 5, 2003 (File No. 333-83887)).
|
|
|
10.21(b)
|
First Amendment to the Amended and Restated Management Agreement, dated as of July 20, 2010,
|
|
|
between Charter Communications Operating, LLC and Charter Communications, Inc. (incorporated by reference to Exhibit 10.6 to the quarterly report on Form 10-Q filed by Charter Communications, Inc. on August 4, 2010 (File No. 001-33664)).
|
|
|
10.22(a)
|
Second Amended and Restated Mutual Services Agreement, dated as of June 19, 2003 between Charter Communications, Inc. and Charter Communications Holding Company, LLC (incorporated by reference to Exhibit 10.5(a) to the quarterly report on Form 10-Q filed by Charter Communications, Inc. on August 5, 2003 (File No. 000-27927)).
|
|
|
10.22(b)
|
First Amendment to the Second Amended and Restated Mutual Services Agreement, dated as of July 20, 2010, between Charter Communications, Inc. and Charter Communications Holding Company, LLC (incorporated by reference to Exhibit 10.7 to the quarterly report on Form 10-Q filed by Charter Communications, Inc. on August 4, 2010 (File No. 001-33664)).
|
|
|
10.23+
|
Charter Communications, Inc. Executive Bonus Plan (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Charter Communications, Inc. filed on December 16, 2010 (File No. 001-33664)).
|
|
|
10.24+
|
Charter Communications, Inc. Executive Incentive Performance Plan (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Charter Communications, Inc. filed December 16, 2010 (File No. 001-33664)).
|
|
|
10.25+
|
Charter Communications, Inc. Amended and Restated 2009 Stock Incentive Plan (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Charter Communications, Inc. filed on December 21, 2009 (File No. 001-33664)).
|
|
|
10.26+
|
Summary of Charter Communications, Inc. 2010 Executive Bonus Plan (incorporated by reference to Exhibit 10.6 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on May 6, 2010 (File No. 001-33664)).
|
|
|
10.27+
|
Amended and Restated Employment Agreement between Michael J. Lovett and Charter Communications, Inc., dated effective as of February 1, 2010 (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on April 13, 2010 (File No. 001-33664)).
|
|
|
10.28+
|
Employment Agreement between Christopher L. Winfrey and Charter Communications, Inc., dated as of November 1, 2010 (incorporated by reference to Exhibit 10.3 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on November 3, 2010 (File No. 001-33664)).
|
|
|
10.29+*
|
Amended and Restated Employment Agreement between Marwan Fawaz and Charter Communications, Inc. dated January 3, 2011.
|
|
|
10.30(a)+*
|
Amended and Restated Employment Agreement between Ted W. Schremp and Charter Communications, Inc. dated January 3, 2011.
|
|
|
10.30(b)+*
|
Separation Agreement and Mutual Release between Ted W. Schremp and Charter Communications, Inc. dated February 22, 2011.
|
|
|
10.31+*
|
Amended and Restated Employment Agreement between Gregory Doody and Charter Communications, Inc. dated as of January 3, 2011.
|
|
|
10.32+
|
Amended and Restated Employment Agreement between Kevin D. Howard and Charter Communications, Inc. dated as of March 1, 2010 (incorporated by reference to Exhibit 10.2 to the current report on Form 8-K filed by Charter Communications, Inc. on August 2, 2010 (File No. 001-33664)).
|
|
|
10.33(a)+
|
Amended and Restated Employment Agreement between Eloise E. Schmitz and Charter Communications, Inc., dated as of July 1, 2008 (incorporated by reference to Exhibit 10.4 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on August 5, 2008 (File No. 000-27927)).
|
|
|
10.33(b)+
|
Amendment to Amended and Restated Employment Agreement of Eloise Schmitz, dated November 30, 2009 (incorporated by reference to Exhibit 10.8 to the current report on Form 8-K of Charter Communications, Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
|
10.33(c)+
|
Separation Agreement and Mutual Release between Eloise Schmitz and Charter Communications, Inc. dated July 31, 2010 (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on August 6, 2010 (File No. 001-33664)).
|
|
|
10.34+
|
Charter Communications, Inc. Value Creation Plan adopted on March 12, 2009 (incorporated by reference to Exhibit 10.1 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on May 7, 2009 (File No. 001-33664)).
|
|
|
10.35
|
Form of Indemnification Agreement (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on February 12, 2010 (File No. 001-33664)).
|
|
|
12.1*
|
Computation of Ratio of Earnings to Fixed Charges.
|
|
|
21.1*
|
Subsidiaries of Charter Communications, Inc.
|
|
|
23.1*
|
Consent of KPMG LLP.
|
|
31.1*
|
|
Certificate of Chief Executive Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) 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).
|
|
|
_____________
|
|
*
|
Document attached.
|
|
Page
|
||
|
Audited Financial Statements
|
||
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
|
|
Consolidated Balance Sheets as of December 31, 2010 and 2009 (Successor)
|
F-4
|
|
|
Consolidated Statements of Operations for the Year Ended December 31, 2010 (Successor), One Month Ended
December 31, 2009 (Successor), Eleven Months Ended
November 30, 2009 (Predecessor) and Year Ended
December 31, 2008 (Predecessor)
|
F-5
|
|
|
Consolidated Statements of Changes in Shareholders’ Equity (Deficit) for the Year Ended December 31, 2010
(Successor), One Month Ended December 31, 2009
(Successor), Eleven Months Ended November 30, 2009
(Predecessor) and Year Ended December 31, 2008 (Predecessor)
|
F-6
|
|
|
Consolidated Statements of Cash Flows for the Year Ended December 31, 2010 (Successor), One Month Ended
December 31, 2009 (Successor), Eleven Months Ended
November 30, 2009 (Predecessor) and Year Ended
December 31, 2008 (Predecessor)
|
F-7
|
|
|
Notes to Consolidated Financial Statements
|
F-8
|
|
Successor
|
||||||||
|
December 31,
2010
|
December 31,
2009
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$ | 4 | $ | 709 | ||||
|
Restricted cash and cash equivalents
|
28 | 45 | ||||||
|
Accounts receivable, less allowance for doubtful accounts of
|
||||||||
|
$17 and $11, respectively
|
247 | 248 | ||||||
|
Prepaid expenses and other current assets
|
47 | 69 | ||||||
|
Total current assets
|
326 | 1,071 | ||||||
|
INVESTMENT IN CABLE PROPERTIES:
|
||||||||
|
Property, plant and equipment, net of accumulated
|
||||||||
|
depreciation of $1,190 and $94, respectively
|
6,819 | 6,833 | ||||||
|
Franchises
|
5,257 | 5,272 | ||||||
|
Customer relationships, net
|
2,000 | 2,335 | ||||||
|
Goodwill
|
951 | 951 | ||||||
|
Total investment in cable properties, net
|
15,027 | 15,391 | ||||||
|
OTHER NONCURRENT ASSETS
|
354 | 196 | ||||||
|
Total assets
|
$ | 15,707 | $ | 16,658 | ||||
|
|
||||||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 1,049 | $ | 898 | ||||
|
Current portion of long-term debt
|
-- | 70 | ||||||
|
Total current liabilities
|
1,049 | 968 | ||||||
|
LONG-TERM DEBT
|
12,306 | 13,252 | ||||||
|
OTHER LONG-TERM LIABILITIES
|
874 | 520 | ||||||
|
SHAREHOLDERS’ EQUITY:
|
||||||||
|
Class A common stock; $.001 par value; 900 million shares authorized;
|
||||||||
|
112,494,166 and 112,576,872 shares issued, 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
|
1,776 | 1,914 | ||||||
|
Accumulated equity (deficit)
|
(235 | ) | 2 | |||||
|
Treasury stock at cost; 176,475 and no shares, respectively
|
(6 | ) | -- | |||||
|
Accumulated other comprehensive loss
|
(57 | ) | -- | |||||
|
Total Charter shareholders’ equity
|
1,478 | 1,916 | ||||||
|
Noncontrolling interest
|
-- | 2 | ||||||
|
Total shareholders’ equity
|
1,478 | 1,918 | ||||||
|
Total liabilities and shareholders’ equity
|
$ | 15,707 | $ | 16,658 | ||||
|
Successor
|
Predecessor
|
|||||||||||||||
|
Year Ended
December 31,
|
One Month
Ended
December 31,
|
Eleven Months
Ended
November 30,
|
Year Ended
December 31,
|
|||||||||||||
|
2010
|
2009
|
2009
|
2008
|
|||||||||||||
|
REVENUES
|
$ | 7,059 | $ | 572 | $ | 6,183 | $ | 6,479 | ||||||||
|
COSTS AND EXPENSES:
|
||||||||||||||||
|
Operating (excluding depreciation and amortization)
|
3,064 | 246 | 2,663 | 2,807 | ||||||||||||
|
Selling, general and administrative
|
1,422 | 116 | 1,264 | 1,386 | ||||||||||||
|
Depreciation and amortization
|
1,524 | 122 | 1,194 | 1,310 | ||||||||||||
|
Impairment of franchises
|
-- | -- | 2,163 | 1,521 | ||||||||||||
|
Other operating (income) expenses, net
|
25 | 4 | (38 | ) | 69 | |||||||||||
| 6,035 | 488 | 7,246 | 7,093 | |||||||||||||
|
Income (loss) from operations
|
1,024 | 84 | (1,063 | ) | (614 | ) | ||||||||||
|
OTHER INCOME AND EXPENSES:
|
||||||||||||||||
|
Interest expense, net (excluding unrecorded interest
expense of $558 for the eleven months ended November 30, 2009)
|
(877 | ) | (68 | ) | (1,020 | ) | (1,905 | ) | ||||||||
|
Gain due to Plan effects
|
-- | -- | 6,818 | -- | ||||||||||||
|
Gain due to fresh start accounting adjustments
|
-- | -- | 5,659 | -- | ||||||||||||
|
Reorganization items, net
|
(6 | ) | (3 | ) | (644 | ) | -- | |||||||||
|
Gain (loss) on extinguishment of debt
|
(85 | ) | -- | -- | 4 | |||||||||||
|
Change in value of derivatives
|
-- | -- | (4 | ) | (29 | ) | ||||||||||
|
Other income (expense), net
|
2 | (3 | ) | 2 | (6 | ) | ||||||||||
| (966 | ) | (74 | ) | 10,811 | (1,936 | ) | ||||||||||
|
Income (loss) before income taxes
|
58 | 10 | 9,748 | (2,550 | ) | |||||||||||
|
Income tax benefit (expense)
|
(295 | ) | (8 | ) | 351 | 103 | ||||||||||
|
Consolidated net income (loss)
|
(237 | ) | 2 | 10,099 | (2,447 | ) | ||||||||||
|
Less: Net (income) loss – noncontrolling interest
|
-- | -- | 1,265 | (4 | ) | |||||||||||
|
Net income (loss) – Charter shareholders
|
$ | (237 | ) | $ | 2 | $ | 11,364 | $ | (2,451 | ) | ||||||
|
EARNINGS (LOSS) PER COMMON SHARE –
CHARTER SHAREHOLDERS:
|
||||||||||||||||
|
Basic
|
$ | (2.09 | ) | $ | 0.02 | $ | 30.00 | $ | (6.56 | ) | ||||||
|
Diluted
|
$ | (2.09 | ) | $ | 0.02 | $ | 12.61 | $ | (6.56 | ) | ||||||
|
Weighted average common shares outstanding, basic
|
113,138,461 | 112,078,089 | 378,784,231 | 373,464,920 | ||||||||||||
|
Weighted average common shares outstanding, diluted
|
113,138,461 | 114,346,861 | 902,067,116 | 373,464,920 | ||||||||||||
|
Accumulated
|
||||||||||||||||||||||||
|
Class A
|
Class B
|
Additional
|
Accumulated
|
Other
|
Total Charter
|
|||||||||||||||||||
|
Common
|
Common
|
Paid-In
|
Equity
|
Treasury
|
Comprehensive
|
Shareholders'
|
||||||||||||||||||
|
Stock
|
Stock
|
Capital
|
(Deficit)
|
Stock
|
Income (Loss)
|
Equity (Deficit)
|
||||||||||||||||||
|
PREDECESSOR:
|
||||||||||||||||||||||||
|
BALANCE, December 31, 2007, Predecessor
|
$ | -- | $ | -- | $ | 5,382 | $ | (13,146 | ) | $ | -- | $ | (123 | ) | $ | (7,887 | ) | |||||||
|
Changes in fair value of interest rate
|
||||||||||||||||||||||||
|
agreements
|
-- | -- | -- | -- | -- | (180 | ) | (180 | ) | |||||||||||||||
|
Stock compensation expense, net
|
-- | -- | 12 | -- | -- | -- | 12 | |||||||||||||||||
|
Preferred stock redemption
|
-- | -- | 5 | -- | -- | -- | 5 | |||||||||||||||||
|
Reacquisition of equity component of
|
||||||||||||||||||||||||
|
convertible notes
|
-- | -- | (5 | ) | -- | -- | -- | (5 | ) | |||||||||||||||
|
Net loss
|
-- | -- | -- | (2,451 | ) | -- | -- | (2,451 | ) | |||||||||||||||
|
BALANCE, December 31, 2008, Predecessor
|
-- | -- | 5,394 | (15,597 | ) | -- | (303 | ) | (10,506 | ) | ||||||||||||||
|
Changes in fair value of interest rate
|
||||||||||||||||||||||||
|
agreements
|
-- | -- | -- | -- | -- | (5 | ) | (5 | ) | |||||||||||||||
|
Stock compensation expense, net
|
-- | -- | 5 | -- | -- | -- | 5 | |||||||||||||||||
|
Net income
|
-- | -- | -- | 11,364 | -- | -- | 11,364 | |||||||||||||||||
|
Amortization of accumulated other
comprehensive loss related to interest
rate agreements
|
-- | -- | -- | -- | -- | 32 | 32 | |||||||||||||||||
|
Cancellation of Predecessor common stock
|
-- | -- | (5,399 | ) | -- | -- | -- | (5,399 | ) | |||||||||||||||
|
Elimination of Predecessor accumulated
deficit and accumulated other
comprehensive income (loss)
|
-- | -- | -- | 4,233 | -- | 276 | 4,509 | |||||||||||||||||
|
BALANCE, November 30, 2009, Predecessor
|
-- | -- | -- | -- | -- | -- | -- | |||||||||||||||||
|
SUCCESSOR:
|
||||||||||||||||||||||||
|
Issuance of new equity
|
-- | -- | 2,003 | -- | -- | -- | 2,003 | |||||||||||||||||
|
BALANCE, November 30, 2009, Successor
|
-- | -- | 2,003 | -- | -- | -- | 2,003 | |||||||||||||||||
|
Net income
|
-- | -- | -- | 2 | -- | -- | 2 | |||||||||||||||||
|
Charter Investment Inc.’s exchange of
Charter Holdco interest (see Note 18)
|
-- | -- | (90 | ) | -- | -- | -- | (90 | ) | |||||||||||||||
|
Stock compensation expense, net
|
-- | -- | 1 | -- | -- | -- | 1 | |||||||||||||||||
|
BALANCE, December 31, 2009, Successor
|
-- | -- | 1,914 | 2 | -- | -- | 1,916 | |||||||||||||||||
|
Net loss
|
-- | -- | -- | (237 | ) | -- | -- | (237 | ) | |||||||||||||||
|
Charter Investment Inc.’s exchange of
Charter Holdco interest (see Note 18)
|
-- | -- | (166 | ) | -- | -- | -- | (166 | ) | |||||||||||||||
|
Change in fair value of interest rate swap
agreements
|
-- | -- | -- | -- | -- | (57 | ) | (57 | ) | |||||||||||||||
|
Stock compensation expense, net
|
-- | -- | 28 | -- | -- | -- | 28 | |||||||||||||||||
|
Purchase of treasury stock
|
-- | -- | -- | -- | (6 | ) | -- | (6 | ) | |||||||||||||||
|
BALANCE, December 31, 2010, Successor
|
$ | -- | $ | -- | $ | 1,776 | $ | (235 | ) | $ | (6 | ) | $ | (57 | ) | $ | 1,478 | |||||||
|
Successor
|
Predecessor
|
|||||||||||||||
|
Year Ended December 31,
|
One Month
Ended
December 31,
|
Eleven Months
Ended
November 30,
|
Year Ended December 31,
|
|||||||||||||
|
2010
|
2009
|
2009
|
2008
|
|||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
|
Net income (loss) – Charter shareholders
|
$ | (237 | ) | $ | 2 | $ | 10,099 | $ | (2,447 | ) | ||||||
|
Adjustments to reconcile net income (loss) to net cash flows
from operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
1,524 | 122 | 1,194 | 1,310 | ||||||||||||
|
Impairment of franchises
|
-- | -- | 2,163 | 1,521 | ||||||||||||
|
Noncash interest expense
|
74 | 5 | 42 | 61 | ||||||||||||
|
Change in value of derivatives
|
-- | -- | 4 | 29 | ||||||||||||
|
Gain due to effects of Plan
|
-- | -- | (6,818 | ) | -- | |||||||||||
|
Gain due to fresh start accounting adjustments
|
-- | -- | (5,659 | ) | -- | |||||||||||
|
Noncash reorganizations items, net
|
-- | -- | 170 | -- | ||||||||||||
|
(Gain) loss on extinguishment of debt
|
81 | -- | -- | (5 | ) | |||||||||||
|
Deferred income taxes
|
287 | 7 | (358 | ) | (107 | ) | ||||||||||
|
Other, net
|
34 | 3 | 31 | 48 | ||||||||||||
|
Changes in operating assets and liabilities, net of effects from
acquisitions and dispositions:
|
||||||||||||||||
|
Accounts receivable
|
-- | 26 | (52 | ) | 3 | |||||||||||
|
Prepaid expenses and other assets
|
22 | 2 | (36 | ) | (1 | ) | ||||||||||
|
Accounts payable, accrued expenses and other
|
126 | 16 | (344 | ) | (13 | ) | ||||||||||
|
Payment of deferred management fees – related party
|
-- | -- | (25 | ) | -- | |||||||||||
|
Net cash flows from operating activities
|
1,911 | 183 | 411 | 399 | ||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
|
Purchases of property, plant and equipment
|
(1,209 | ) | (108 | ) | (1,026 | ) | (1,202 | ) | ||||||||
|
Change in accrued expenses related to capital expenditures
|
8 | -- | (10 | ) | (39 | ) | ||||||||||
|
Purchase of CC VIII, LLC interest
|
-- | -- | (150 | ) | -- | |||||||||||
|
Other, net
|
31 | (3 | ) | (7 | ) | 31 | ||||||||||
|
Net cash flows from investing activities
|
(1,170 | ) | (111 | ) | (1,193 | ) | (1,210 | ) | ||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
|
Proceeds from Rights Offering
|
-- | -- | 1,614 | -- | ||||||||||||
|
Borrowings of long-term debt
|
3,115 | -- | -- | 3,105 | ||||||||||||
|
Repayments of long-term debt
|
(4,352 | ) | (17 | ) | (1,054 | ) | (1,354 | ) | ||||||||
|
Repayment of preferred stock
|
(138 | ) | -- | -- | -- | |||||||||||
|
Payments for debt issuance costs
|
(76 | ) | -- | (39 | ) | (42 | ) | |||||||||
|
Purchase of treasury stock
|
(6 | ) | -- | -- | -- | |||||||||||
|
Other, net
|
(6 | ) | -- | -- | (13 | ) | ||||||||||
|
Net cash flows from financing activities
|
(1,463 | ) | (17 | ) | 521 | 1,696 | ||||||||||
|
NET INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS
|
(722 | ) | 55 | (261 | ) | 885 | ||||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
754 | 699 | 960 | 75 | ||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$ | 32 | $ | 754 | $ | 699 | $ | 960 | ||||||||
|
CASH PAID FOR INTEREST
|
$ | 735 | $ | 4 | $ | 1,096 | $ | 1,847 | ||||||||
|
NONCASH TRANSACTIONS:
|
||||||||||||||||
|
Liabilities subject to compromise discharged at emergence
|
$ | -- | $ | -- | $ | 7,829 | $ | -- | ||||||||
|
Cable distribution systems
|
7-20 years
|
|
Customer equipment and installations
|
4-8 years
|
|
Vehicles and equipment
|
1-6 years
|
|
Buildings and leasehold improvements
|
15-40 years
|
|
Furniture, fixtures and equipment
|
6-10 years
|
|
Successor
|
Predecessor
|
||||||||||
|
Year Ended
December 31,
|
One Month
Ended
December 31,
|
Eleven Months
Ended
November 30,
|
Year Ended
December 31,
|
||||||||
|
2010
|
2009
|
2009
|
2008
|
||||||||
|
Video
|
$
|
3,689
|
$
|
306
|
$
|
3,380
|
$
|
3,692
|
|||
|
High-speed Internet
|
1,606
|
127
|
1,349
|
1,356
|
|||||||
|
Telephone
|
823
|
65
|
685
|
583
|
|||||||
|
Commercial
|
494
|
39
|
407
|
392
|
|||||||
|
Advertising sales
|
291
|
22
|
227
|
308
|
|||||||
|
Other
|
156
|
13
|
135
|
148
|
|||||||
|
$
|
7,059
|
$
|
572
|
$
|
6,183
|
$
|
6,479
|
||||
|
Successor
|
Predecessor
|
|||||||||||||||
|
Year Ended December 31,
|
One Month
Ended
December 31,
|
Eleven Months Ended
November 30,
|
Year Ended December 31,
|
|||||||||||||
|
2010
|
2009
|
2009
|
2008
|
|||||||||||||
|
Balance, beginning of period
|
$ | 11 | $ | -- | $ | 18 | $ | 18 | ||||||||
|
Charged to expense
|
133 | 10 | 120 | 122 | ||||||||||||
|
Uncollected balances written off, net of recoveries
|
(127 | ) | 1 | (116 | ) | (122 | ) | |||||||||
|
Fresh start accounting adjustments
|
-- | -- | (22 | ) | -- | |||||||||||
|
Balance, end of period
|
$ | 17 | $ | 11 | $ | -- | $ | 18 | ||||||||
|
Successor
|
||||||||
|
December 31,
2010
|
December 31,
2009
|
|||||||
|
Cable distribution systems
|
$ | 5,251 | $ | 4,762 | ||||
|
Customer equipment and installations
|
2,101 | 1,597 | ||||||
|
Vehicles and equipment
|
115 | 95 | ||||||
|
Buildings and leasehold improvements
|
306 | 302 | ||||||
|
Furniture, fixtures and equipment
|
236 | 171 | ||||||
| 8,009 | 6,927 | |||||||
|
Less: accumulated depreciation
|
(1,190 | ) | (94 | ) | ||||
| $ | 6,819 | $ | 6,833 | |||||
|
Successor
|
||||||||||||||||||||||||
|
2010
|
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
|
$ | 2,358 | $ | 358 | $ | 2,000 | $ | 2,363 | $ | 28 | $ | 2,335 | ||||||||||||
|
Other intangible assets
|
53 | 7 | 46 | 33 | -- | 33 | ||||||||||||||||||
| $ | 2,411 | $ | 365 | $ | 2,046 | $ | 2,396 | $ | 28 | $ | 2,368 | |||||||||||||
|
2011
|
$ | 313 | ||
|
2012
|
287 | |||
|
2013
|
261 | |||
|
2014
|
234 | |||
|
2015
|
208 | |||
|
Thereafter
|
743 | |||
| $ | 2,046 |
|
Successor
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
Accounts payable – trade
|
$ | 168 | $ | 113 | ||||
|
Accrued capital expenditures
|
54 | 46 | ||||||
|
Accrued expenses:
|
||||||||
|
Interest
|
162 | 90 | ||||||
|
Programming costs
|
282 | 270 | ||||||
|
Franchise related fees
|
53 | 53 | ||||||
|
Compensation
|
124 | 102 | ||||||
|
Other
|
206 | 224 | ||||||
| $ | 1,049 | $ | 898 | |||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
|
Principal
|
Accreted
|
Principal
|
Accreted
|
|||||||||||||
|
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
|
CCH II, LLC:
|
||||||||||||||||
|
13.500% senior notes due November 15, 2016
|
$ | 1,766 | $ | 2,057 | $ | 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
|
350 | 314 | 350 | 304 | ||||||||||||
|
Charter Communications Operating, LLC:
|
||||||||||||||||
|
8.00% senior second-lien notes due April 30, 2012
|
1,100 | 1,112 | 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 | 591 | 546 | 601 | ||||||||||||
|
Credit facilities
|
5,954 | 5,632 | 8,177 | 7,614 | ||||||||||||
|
Total Debt
|
$ | 12,316 | $ | 12,306 | $ | 13,509 | $ | 13,322 | ||||||||
|
Less: Current Portion
|
-- | -- | 70 | 70 | ||||||||||||
|
Long-Term Debt
|
$ | 12,316 | $ | 12,306 | $ | 13,439 | $ | 13,252 | ||||||||
|
|
·
|
incur additional debt;
|
|
|
·
|
pay dividends on equity or repurchase equity;
|
|
|
·
|
make investments;
|
|
|
·
|
sell all or substantially all of their assets or merge with or into other companies;
|
|
|
·
|
sell assets;
|
|
|
·
|
enter into sale-leasebacks;
|
|
|
·
|
in the case of restricted subsidiaries, create or permit to exist dividend or payment restrictions with respect to the bond issuers, guarantee their parent companies debt, or issue specified equity interests;
|
|
|
·
|
engage in certain transactions with affiliates; and
|
|
|
·
|
grant liens.
|
|
·
|
A term B-1 loan with a remaining principal amount of approximately $2.4 billion, which is repayable in equal quarterly installments and aggregating $25 million in each loan year, with the remaining balance due at final maturity on March 6, 2014;
|
|
·
|
A term B-2 loan with a remaining principal amount of approximately $307 million, which is repayable in equal quarterly installments and aggregating $3 million in each loan year, 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 $30 million in each loan year, 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 repayable in full on March 6, 2013; and
|
|
·
|
A revolving loan with an outstanding balance of $80 million at December 31, 2010 and allowing for borrowings of up to $1.3 billion.
|
|
|
·
|
the failure to make payments when due or within the applicable grace period;
|
|
|
·
|
the failure to comply with specified covenants, including but not limited to a covenant to deliver audited financial statements for Charter Operating with an unqualified opinion from the Company’s independent accountants and without a “going concern” or like qualification or exception;
|
|
|
·
|
the failure to pay or the occurrence of events that cause or permit the acceleration of other indebtedness owing by CCO Holdings, Charter Operating, or Charter Operating’s subsidiaries in aggregate principal amounts in excess of $100 million;
|
|
|
·
|
the failure to pay or the occurrence of events that result in the acceleration of other indebtedness owing by certain of CCO Holdings’ direct and indirect parent companies in aggregate principal amounts in excess of $200 million;
|
|
|
·
|
the consummation of any transaction resulting in any person or group having power, directly or indirectly, to vote more than 50% of the ordinary voting power for the management of Charter Operating on a fully diluted basis or a change of control shall occur under any indebtedness of CCO Holdings, any first lien notes of Charter Operating or any specified long-term indebtedness of Charter Operating (as defined in the Credit Agreement) in excess of $200 million in aggregate principal amount some of which instruments contain a 35% beneficial ownership change of control provision; and
|
|
|
·
|
Charter Operating ceasing to be a wholly-owned direct subsidiary of CCO Holdings, except in certain limited circumstances.
|
|
Year
|
Amount
|
|||
|
2011
|
$ | 58 | ||
|
2012
|
1,158 | |||
|
2013
|
337 | |||
|
2014
|
3,531 | |||
|
2015
|
30 | |||
|
Thereafter
|
7,202 | |||
| $ | 12,316 | |||
|
Controlling
|
Noncontrolling
|
|||||||||||
|
Interest
|
Interest
|
Total
|
||||||||||
|
PREDECESSOR:
|
||||||||||||
|
Balance, December 31, 2008, Predecessor
|
$ | (10,506 | ) | $ | -- | $ | (10,506 | ) | ||||
|
Net income (loss)
|
11,364 | (1,265 | ) | 10,099 | ||||||||
|
Loss included in temporary equity (see Note 11)
|
-- | 7 | 7 | |||||||||
|
Changes in the fair value of interest rate agreements
|
(5 | ) | (4 | ) | (9 | ) | ||||||
|
Stock compensation expense, net
|
5 | -- | 5 | |||||||||
|
Amortization of accumulated other comprehensive loss related to interest rate agreements
|
32 | 29 | 61 | |||||||||
|
Cancellation of Predecessor common stock and
noncontrolling interest
|
(5,399 | ) | 1,233 | (4,166 | ) | |||||||
|
Elimination of Predecessor accumulated deficit and
accumulated other comprehensive income (loss)
|
4,509 | -- | 4,509 | |||||||||
|
Balance, November 30, 2009, Predecessor
|
-- | -- | -- | |||||||||
|
SUCCESSOR:
|
||||||||||||
|
Issuance of new equity
|
2,003 | 12 | 2,015 | |||||||||
|
Balance, November 30, 2009, Successor
|
2,003 | 12 | 2,015 | |||||||||
|
Net income
|
2 | -- | 2 | |||||||||
|
Charter Investment Inc.’s (“CII”) exchange of Charter Holdco
interest (see Note 18)
|
(90 | ) | (10 | ) | (100 | ) | ||||||
|
Stock compensation expense, net
|
1 | -- | 1 | |||||||||
|
Balance, December 31, 2009, Successor
|
1,916 | 2 | 1,918 | |||||||||
|
Net loss
|
(237 | ) | -- | (237 | ) | |||||||
|
CII’s exchange of Charter Holdco interest (see Note 18)
|
(166 | ) | (2 | ) | (168 | ) | ||||||
|
Change in fair value of interest rate swap agreements
|
(57 | ) | -- | (57 | ) | |||||||
|
Stock compensation expense, net
|
28 | -- | 28 | |||||||||
|
Purchase of treasury stock
|
(6 | ) | -- | (6 | ) | |||||||
|
Balance, December 31, 2010, Successor
|
$ | 1,478 | $ | -- | $ | 1,478 | ||||||
|
Class A
|
Class B
|
|||||||
|
Common
|
Common
|
|||||||
|
Stock
|
Stock
|
|||||||
|
PREDECESSOR:
|
||||||||
|
BALANCE, January 1, 2008, Predecessor
|
398,226,468 | 50,000 | ||||||
|
Option exercises and performance share vesting
|
1,616,906 | -- | ||||||
|
Restricted stock issuances, net of cancellations
|
10,194,534 | -- | ||||||
|
Issuances in exchange for preferred shares
|
4,699,986 | -- | ||||||
|
Returns pursuant to share lending agreement
|
(3,000,000 | ) | -- | |||||
|
BALANCE, December 31, 2008, Predecessor
|
411,737,894 | 50,000 | ||||||
|
Performance share vesting
|
890,692 | -- | ||||||
|
Restricted stock cancellations
|
(10,518,362 | ) | -- | |||||
|
Returns pursuant to share lending agreement
|
(18,784,300 | ) | -- | |||||
|
Cancellation of Predecessor Class A and Class B common stock
|
(383,325,924 | ) | (50,000 | ) | ||||
|
BALANCE, November 30, 2009, Predecessor
|
-- | -- | ||||||
|
SUCCESSOR:
|
||||||||
|
Issuance of new Charter Class A and Class B common
stock in connection with emergence from Chapter 11
|
109,748,948 | 2,241,299 | ||||||
|
Balance, November 30, 2009, Successor
|
109,748,948 | 2,241,299 | ||||||
|
CII exchange of Charter Holdco interest (see Note 18)
|
907,698 | -- | ||||||
|
Restricted stock issuances
|
1,920,226 | -- | ||||||
|
BALANCE, December 31, 2009, Successor
|
112,576,872 | 2,241,299 | ||||||
|
CII exchange of Charter Holdco interest (see Note 18)
|
212,923 | -- | ||||||
|
Restricted stock issuances, net of cancellations
|
(311,650 | ) | -- | |||||
|
Warrant exercise
|
21 | -- | ||||||
|
Stock issuance
|
16,000 | -- | ||||||
|
Purchase of treasury stock
|
(176,475 | ) | -- | |||||
|
BALANCE, December 31, 2010, Successor
|
112,317,691 | 2,241,299 | ||||||
|
Successor
|
Predecessor
|
|||||||||||||||
|
Year Ended December 31,
|
One Month
Ended
December 31,
|
Eleven Months Ended
November 31,
|
Year Ended December 31,
|
|||||||||||||
|
2010
|
2009
|
2009
|
2008
|
|||||||||||||
|
Other income (expense), net:
|
||||||||||||||||
|
Loss on interest rate derivates not designated
as hedges or ineffective portion of hedges
|
$ | -- | $ | -- | $ | (4 | ) | $ | (62 | ) | ||||||
|
Gain on embedded derivatives
|
-- | -- | -- | 33 | ||||||||||||
| $ | -- | $ | -- | $ | (4 | ) | $ | (29 | ) | |||||||
|
Accumulated other comprehensive loss:
|
||||||||||||||||
|
Loss on interest rate derivatives designated as
hedges (effective portion)
|
$ | (57 | ) | $ | -- | $ | (9 | ) | $ | (180 | ) | |||||
| $ | (57 | ) | $ | -- | $ | (9 | ) | $ | (180 | ) | ||||||
|
Amount of gain (loss) reclassified from
accumulated other comprehensive loss into
interest
expense or reorganization items, net
|
$ | (27 | ) | $ | -- | $ | 275 | $ | (76 | ) | ||||||
|
December 31, 2010
|
December 31, 2009
|
||||||||||||||
|
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||||||
|
Value
|
Value
|
Value
|
Value
|
||||||||||||
|
Debt
|
|
||||||||||||||
|
CCH II debt
|
$
|
2,057
|
$
|
2,113
|
$
|
2,092
|
$
|
2,086
|
|||||||
|
CCO Holdings debt
|
$
|
2,600
|
$
|
2,709
|
$
|
812
|
$
|
816
|
|||||||
|
Charter Operating debt
|
$
|
1,703
|
$
|
1,774
|
$
|
2,500
|
$
|
2,527
|
|||||||
|
Credit facilities
|
$
|
5,946
|
$
|
6,252
|
$
|
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.
|
|
Fair Value As of December 31, 2010
|
Fair Value As of December 31, 2009
|
|||||||||||||||||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||||||||||||
|
Other long-term liabilities:
|
||||||||||||||||||||||||||||||||
|
Preferred stock
|
$ | -- | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- | $ | 148 | $ | 148 | ||||||||||||||||
|
Interest rate derivatives
designated as hedges
|
-- | 57 | -- | 57 | -- | -- | -- | -- | ||||||||||||||||||||||||
| $ | -- | $ | 57 | $ | -- | $ | 57 | $ | -- | $ | -- | $ | 148 | $ | 148 | |||||||||||||||||
|
Successor
|
Predecessor
|
|||||||||||||||
|
Year Ended December 31,
|
One Month
Ended
December 31,
|
Eleven Months Ended
November 31,
|
Year Ended December 31,
|
|||||||||||||
|
2010
|
2009
|
2009
|
2008
|
|||||||||||||
|
Loss on sale of assets, net
|
$ | 9 | $ | 1 | $ | 6 | $ | 13 | ||||||||
|
Special charges, net
|
16 | 3 | (44 | ) | 56 | |||||||||||
| $ | 25 | $ | 4 | $ | (38 | ) | $ | 69 | ||||||||
|
Successor
|
Predecessor
|
|||||||||||||||
|
Year Ended December 31,
|
One Month
Ended
December 31,
|
Eleven Months Ended
November 30,
|
Year Ended December 31,
|
|||||||||||||
|
2010
|
2009
|
2009
|
2008
|
|||||||||||||
|
Charter Holdings debt notes repurchases / exchanges
|
$ | -- | $ | -- | $ | -- | $ | 3 | ||||||||
|
Charter convertible note repurchases / exchanges
|
-- | -- | -- | 5 | ||||||||||||
|
CCH II tender offer
|
-- | -- | -- | (4 | ) | |||||||||||
|
CCO Holdings debt notes repurchases / exchanges
|
(17 | ) | -- | -- | -- | |||||||||||
|
Charter Operating debt notes repurchases
|
(17 | ) | -- | -- | -- | |||||||||||
|
Charter Operating credit amendment / prepayments
|
(51 | ) | -- | -- | -- | |||||||||||
| $ | (85 | ) | $ | -- | $ | -- | $ | 4 | ||||||||
|
Successor
|
Predecessor
|
|||||||||||||||
|
Year Ended December 31,
|
One Month
Ended
December 31,
|
Eleven Months Ended
November 30,
|
Year Ended December 31,
|
|||||||||||||
|
2010
|
2009
|
2009
|
2008
|
|||||||||||||
|
Gain (loss) on investment
|
$ | -- | $ | -- | $ | 1 | $ | (1 | ) | |||||||
|
Change in value of preferred stock
|
2 | (3 | ) | -- | -- | |||||||||||
|
Other, net
|
-- | -- | 1 | (5 | ) | |||||||||||
| $ | 2 | $ | (3 | ) | $ | 2 | $ | (6 | ) | |||||||
|
Successor
|
Predecessor
|
|||||||||||||||||||||||||||||||
|
Year Ended
|
One Month Ended
|
Eleven Months Ended
|
Year Ended
|
|||||||||||||||||||||||||||||
|
December 31, 2010
|
December 31, 2009
|
November 30, 2009
|
December 31, 2008
|
|||||||||||||||||||||||||||||
|
Weighted
|
Weighted
|
Weighted
|
Weighted
|
|||||||||||||||||||||||||||||
|
Average
|
Average
|
Average
|
Average
|
|||||||||||||||||||||||||||||
|
Exercise
|
Exercise
|
Exercise
|
Exercise
|
|||||||||||||||||||||||||||||
|
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
|||||||||||||||||||||||||
|
Outstanding,
beginning of period
|
-- | $ | -- | -- | $ | -- | 22,044 | $ | 3.82 | 25,682 | $ | 4.02 | ||||||||||||||||||||
|
Granted
|
1,461 | $ | 35.12 | -- | $ | -- | -- | $ | -- | 45 | $ | 1.19 | ||||||||||||||||||||
|
Exercised
|
-- | $ | -- | -- | $ | -- | -- | $ | -- | (53 | ) | $ | 1.18 | |||||||||||||||||||
|
Cancelled
|
(30 | ) | $ | 35.38 | -- | $ | -- | (22,044 | ) | $ | 3.82 | (3,630 | ) | $ | 5.27 | |||||||||||||||||
|
Outstanding,
end of period
|
1,431 | $ | 35.12 | -- | $ | -- | -- | $ | -- | 22,044 | $ | 3.82 | ||||||||||||||||||||
|
Weighted average
remaining contractual
life
|
10 years
|
-- | -- |
6 years
|
||||||||||||||||||||||||||||
|
Options exercisable,
end of period
|
-- | $ | -- | -- | $ | -- | -- | $ | -- | 15,787 | $ | 4.53 | ||||||||||||||||||||
|
Weighted average fair
value of options g
ranted
|
$ | 17.00 | $ | -- | $ | -- | $ | 0.90 | ||||||||||||||||||||||||
|
Successor
|
Predecessor
|
||||||||||||||||||||||
|
Year Ended
December 31,
|
One Month Ended
December 31,
|
Eleven Months Ended
November 30,
|
Year Ended
December 31,
|
||||||||||||||||||||
|
2010
|
2009
|
2009
|
2008
|
||||||||||||||||||||
|
Weighted
|
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||
|
Average
|
Average
|
Average
|
Average
|
||||||||||||||||||||
|
Grant
|
Grant
|
Grant
|
Grant
|
||||||||||||||||||||
|
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
||||||||||||||||
|
Outstanding, beginning of period
|
1,920
|
$
|
35.25
|
--
|
$
|
--
|
12,009
|
$
|
1.21
|
4,112
|
$
|
2.87
|
|||||||||||
|
Granted
|
177
|
$
|
32.23
|
1,920
|
$
|
35.25
|
--
|
$
|
--
|
10,761
|
$
|
0.85
|
|||||||||||
|
Vested
|
(527)
|
$
|
35.14
|
--
|
$
|
--
|
(259)
|
$
|
1.08
|
(2,298)
|
$
|
2.36
|
|||||||||||
|
Cancelled
|
(489)
|
$
|
35.25
|
--
|
$
|
--
|
(11,750)
|
$
|
1.21
|
(566)
|
$
|
1.57
|
|||||||||||
|
Outstanding, end of period
|
1,081
|
$
|
34.81
|
1,920
|
$
|
35.25
|
--
|
$
|
--
|
12,009
|
$
|
1.21
|
|||||||||||
|
Predecessor
|
||||||||||
|
Eleven Months Ended
|
Year Ended,
|
|||||||||
|
November 30, 2009
|
December 31, 2008
|
|||||||||
|
Weighted
|
Weighted
|
|||||||||
|
Average
|
Average
|
|||||||||
|
Grant
|
Grant
|
|||||||||
|
Shares
|
Price
|
Shares
|
Price
|
|||||||
|
Outstanding, beginning of period
|
33,037
|
$
|
1.80
|
28,013
|
$
|
2.16
|
||||
|
Granted
|
--
|
$
|
--
|
10,137
|
$
|
0.84
|
||||
|
Vested
|
(951)
|
$
|
1.21
|
(1,562)
|
$
|
1.49
|
||||
|
Cancelled
|
(32,086)
|
$
|
1.81
|
(3,551)
|
$
|
2.08
|
||||
|
Outstanding, end of period
|
--
|
$
|
--
|
33,037
|
$
|
1.80
|
||||
|
Successor
|
Predecessor
|
|||||||||||||||
|
Year Ended
|
One Month
Ended
|
Eleven Months Ended
|
Year Ended
|
|||||||||||||
|
December 31,
2010
|
December 31,
2009
|
November 30,
2009
|
December 31,
2008
|
|||||||||||||
|
Current expense:
|
||||||||||||||||
|
Federal income taxes
|
$ | -- | $ | -- | $ | (1 | ) | $ | (2 | ) | ||||||
|
State income taxes
|
(8 | ) | (1 | ) | (6 | ) | (2 | ) | ||||||||
|
Current income tax expense
|
(8 | ) | (1 | ) | (7 | ) | (4 | ) | ||||||||
|
Deferred benefit (expense):
|
||||||||||||||||
|
Federal income taxes
|
(263 | ) | (6 | ) | 343 | 95 | ||||||||||
|
State income taxes
|
(24 | ) | (1 | ) | 15 | 12 | ||||||||||
|
Deferred income tax benefit (expense)
|
(287 | ) | (7 | ) | 358 | 107 | ||||||||||
|
Total income benefit (expense)
|
$ | (295 | ) | $ | (8 | ) | $ | 351 | $ | 103 | ||||||
|
Successor
|
Predecessor
|
|||||||||||
|
Year Ended
December 31,
|
One Month
Ended
December 31,
|
Eleven Months
Ended
November 30,
|
Year Ended
December 31,
|
|||||||||
|
2010
|
2009
|
2009
|
2008
|
|||||||||
|
Statutory federal income taxes
|
$
|
(20)
|
$
|
(4)
|
$
|
(3,412)
|
$
|
894
|
||||
|
Statutory state income taxes, net
|
(8)
|
(1)
|
(298)
|
151
|
||||||||
|
Nondeductible expenses
|
(4)
|
--
|
--
|
--
|
||||||||
|
Non-includable reorganization income
|
--
|
--
|
420
|
--
|
||||||||
|
Franchises
|
--
|
--
|
--
|
107
|
||||||||
|
Change in valuation allowance
|
(248)
|
(3)
|
3,826
|
(1,049)
|
||||||||
|
Changes in provision estimates
|
(23)
|
--
|
--
|
--
|
||||||||
|
Other
|
8
|
--
|
(185)
|
--
|
||||||||
|
Income tax benefit (expense)
|
$
|
(295)
|
$
|
(8)
|
$
|
351
|
$
|
103
|
||||
|
Successor
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Goodwill
|
$ | 192 | $ | 194 | ||||
|
Deferred financing
|
31 | 214 | ||||||
|
Investment in partnership
|
450 | 400 | ||||||
|
Loss carryforwards
|
2,643 | 2,428 | ||||||
|
Accrued and other
|
148 | 131 | ||||||
|
Total gross deferred tax assets
|
3,464 | 3,367 | ||||||
|
Less: valuation allowance
|
(2,275 | ) | (1,955 | ) | ||||
|
Deferred tax assets
|
$ | 1,189 | $ | 1,412 | ||||
|
Deferred tax liabilities:
|
||||||||
|
Indefinite life intangibles
|
$ | (575 | ) | $ | (123 | ) | ||
|
Other intangibles
|
(489 | ) | (705 | ) | ||||
|
Property, plant and equipment
|
(626 | ) | (642 | ) | ||||
|
Other
|
(1 | ) | -- | |||||
|
Indirect corporate subsidiaries:
|
||||||||
|
Indefinite life intangibles
|
(117 | ) | (114 | ) | ||||
|
Other
|
(143 | ) | (134 | ) | ||||
|
Deferred tax liabilities
|
(1,951 | ) | (1,718 | ) | ||||
|
Net deferred tax liabilities
|
$ | (762 | ) | $ | (306 | ) | ||
|
Balance at January 1, 2009 (Predecessor)
|
$ | -- | ||
|
Additions based on tax positions related to current period
|
20 | |||
|
Balance at November 30, 2009 (Predecessor)
|
20 | |||
|
Additions based on tax positions related to current period
|
3 | |||
|
Balance at December 31, 2009 (Successor)
|
23 | |||
|
Additions based on tax positions related to prior year
|
228 | |||
|
Reductions due to tax positions related to prior year
|
(27 | ) | ||
|
Balance at December 31, 2010 (Successor)
|
$ | 224 |
|
Successor
|
||||||||||||
|
One Month Ended December 31, 2009
|
||||||||||||
|
Earnings
|
Shares
|
Earnings Per Share
|
||||||||||
|
Basic earnings per share
|
$ | 2 | 112,078,089 | $ | 0.02 | |||||||
|
Effect of Class B common stock
|
-- | 212,923 | -- | |||||||||
|
CII warrants
|
-- | 2,055,849 | -- | |||||||||
|
Diluted earnings per share
|
$ | 2 | 114,346,861 | $ | 0.02 | |||||||
|
Predecessor
|
||||||||||||
|
Eleven Months Ended November 30, 2009
|
||||||||||||
|
Earnings
|
Shares
|
Earnings Per Share
|
||||||||||
|
Basic earnings per share
|
$ | 11,364 | 378,784,231 | $ | 30.00 | |||||||
|
Effect of CII Class B Charter Holdco units
|
-- | 222,818,858 | (11.11 | ) | ||||||||
|
Effect of Vulcan Class B Charter Holdco units
|
-- | 116,313,173 | (3.06 | ) | ||||||||
|
Effect of 5.875% convertible senior notes due 2009
|
-- | 1,287,190 | (0.03 | ) | ||||||||
|
Effect of CCHC note
|
1 | 42,282,098 | (0.87 | ) | ||||||||
|
Effect of 6.50% convertible senior notes due 2027
|
8 | 140,581,566 | (2.32 | ) | ||||||||
|
Diluted earnings per share
|
$ | 11,373 | 902,067,116 | $ | 12.61 | |||||||
|
Total
|
2011
|
2012
|
2013
|
2014
|
2015
|
Thereafter
|
||||||||||||||||||||||
|
Contractual Obligations
|
||||||||||||||||||||||||||||
|
Capital and Operating Lease Obligations (1)
|
$ | 89 | $ | 23 | $ | 20 | $ | 16 | $ | 13 | $ | 7 | $ | 10 | ||||||||||||||
|
Programming Minimum Commitments(2)
|
267 | 103 | 108 | 56 | -- | -- | -- | |||||||||||||||||||||
|
Other (3)
|
290 | 235 | 7 | 3 | 1 | 44 | -- | |||||||||||||||||||||
|
Total
|
$ | 646 | $ | 361 | $ | 135 | $ | 75 | $ | 14 | $ | 51 | $ | 10 | ||||||||||||||
|
|
(1) The Company leases certain facilities and equipment under noncancelable operating leases. Leases and rental costs charged to expense for the year ended December 31, 2010 (Successor), one month ended December 31, 2009 (Successor), eleven months ended November 30, 2009 (Predecessor) and year ended December 31, 2008 (Predecessor), were $24 million, $2 million, $23 million and $24 million, respectively.
|
|
|
(2) The Company pays programming fees under multi-year contracts ranging from three to ten years, typically based on a flat fee per customer, which may be fixed for the term, or may in some cases escalate over the term. Programming costs included in the accompanying statement of operations were $1.8 billion, $146 million, $1.6 billion and $1.6 billion, for the year ended December 31, 2010 (Successor), one month ended December 31, 2009 (Successor), eleven months ended November 30, 2009 (Predecessor) and year ended December 31, 2008 (Predecessor), respectively. Certain of the Company’s programming agreements are based on a flat fee per month or have guaranteed minimum payments. The table sets forth the aggregate guaranteed minimum commitments under the Company’s programming contracts.
|
|
|
(3) “Other” represents other guaranteed minimum commitments, which consist primarily of commitments to the Company’s billing services vendors.
|
|
|
·
|
The Company rents utility poles used in its operations. Generally, pole rentals are cancelable on short notice, but the Company anticipates that such rentals will recur. Rent expense incurred for pole rental attachments for the year ended December 31, 2010 (Successor), one month ended December 31, 2009 (Successor), eleven months ended November 30, 2009 (Predecessor) and year ended December 31, 2008 (Predecessor), was $50 million, $4 million, $43 million and $47 million, respectively.
|
|
|
·
|
The Company pays franchise fees under multi-year franchise agreements based on a percentage of revenues generated from video service per year. The Company also pays other franchise related costs, such as public education grants, under multi-year agreements. Franchise fees and other franchise-related costs included in the accompanying statement of operations were $178 million, $15 million, $161 million and $179 million for the year ended December 31, 2010 (Successor), one month ended December 31, 2009 (Successor), eleven months ended November 30, 2009 (Predecessor) and year ended December 31, 2008 (Predecessor), respectively.
|
|
|
·
|
The Company also has $73 million in letters of credit, primarily to its various worker’s compensation, property and casualty, and general liability carriers, as collateral for reimbursement of claims.
|
|
Successor
|
Predecessor
|
|||||||||||
|
Year Ended
December 31,
2010
|
One Month
Ended
December 31,
2009
|
Eleven Months
Ended
November 30,
2009
|
||||||||||
|
Penalty interest, net
|
$ | -- | $ | -- | $ | 351 | ||||||
|
Loss on debt at allowed claim amount
|
-- | -- | 97 | |||||||||
|
Professional fees
|
6 | 3 | 167 | |||||||||
|
Paul Allen management fee settlement – related party
|
-- | -- | 11 | |||||||||
|
Other
|
-- | -- | 18 | |||||||||
|
Total Reorganization Items, Net
|
$ | 6 | $ | 3 | $ | 644 | ||||||
|
Year Ended December 31, 2010
|
||||||||||||||||
|
Successor
|
||||||||||||||||
|
First
|
Second
|
Third
|
Fourth
|
|||||||||||||
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
|||||||||||||
|
Revenues
|
$ | 1,735 | $ | 1,771 | $ | 1,769 | $ | 1,784 | ||||||||
|
Income from operations
|
$ | 251 | $ | 254 | $ | 240 | $ | 279 | ||||||||
|
Net income (loss) – Charter
shareholders
|
$ | 24 | $ | (81 | ) | $ | (95 | ) | $ | (85 | ) | |||||
|
Earnings (loss) per common share –
Charter shareholders:
|
||||||||||||||||
|
Basic
|
$ | 0.21 | $ | (0.72 | ) | $ | (0.84 | ) | $ | (0.75 | ) | |||||
|
Diluted
|
$ | 0.21 | $ | (0.72 | ) | $ | (0.84 | ) | $ | (0.75 | ) | |||||
|
Weighted average common shares
outstanding:
|
||||||||||||||||
|
Basic
|
113,020,967 | 113,110,882 | 113,110,889 | 113,308,253 | ||||||||||||
|
Diluted
|
114,883,134 | 113,110,882 | 113,110,889 | 113,308,253 | ||||||||||||
|
Year Ended December 31, 2009
|
||||||||||||||||||||
|
Predecessor
|
Successor
|
|||||||||||||||||||
|
First
|
Second
|
Third
|
Two Months
Ended
November 30,
|
One Month
Ended
December 31,
|
||||||||||||||||
|
Quarter
|
Quarter
|
Quarter
|
2009
|
2009
|
||||||||||||||||
|
Revenues
|
$ | 1,662 | $ | 1,690 | $ | 1,693 | $ | 1,138 | $ | 572 | ||||||||||
|
Income (loss) from operations
|
$ | 334 | $ | 301 | $ | (2,591 | ) | $ | 893 | $ | 84 | |||||||||
|
Net income (loss) – Charter
shareholders
|
$ | (205 | ) | $ | (112 | ) | $ | (1,035 | ) | $ | 12,716 | $ | 2 | |||||||
|
Earnings (loss) per common share –
Charter shareholders:
|
||||||||||||||||||||
|
Basic
|
$ | (0.54 | ) | $ | (0.30 | ) | $ | (2.73 | ) | $ | 33.55 | $ | 0.02 | |||||||
|
Diluted
|
$ | (0.54 | ) | $ | (0.30 | ) | $ | (2.73 | ) | $ | 14.09 | $ | 0.02 | |||||||
|
Weighted average common shares
outstanding:
|
||||||||||||||||||||
|
Basic
|
378,095,547 | 378,982,037 | 379,066,320 | 379,080,041 | 112,078,089 | |||||||||||||||
|
Diluted
|
378,095,547 | 378,982,037 | 379,066,320 | 902,362,926 | 114,346,861 | |||||||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||||||||||
|
Successor
|
||||||||||||||||||||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO Holdings
|
Charter Operating
and Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||||||
|
CURRENT ASSETS:
|
||||||||||||||||||||||||||||
|
Cash and cash equivalents
|
$ | -- | $ | -- | $ | 3 | $ | 1 | $ | -- | $ | -- | $ | 4 | ||||||||||||||
|
Restricted cash and cash equivalents
|
-- | -- | -- | -- | 28 | -- | 28 | |||||||||||||||||||||
|
Accounts receivable, net
|
-- | 1 | -- | -- | 246 | -- | 247 | |||||||||||||||||||||
|
Receivables from related party
|
57 | 182 | 8 | 8 | -- | (255 | ) | -- | ||||||||||||||||||||
|
Prepaid expenses and other current assets
|
2 | 20 | -- | -- | 25 | -- | 47 | |||||||||||||||||||||
|
Total current assets
|
59 | 203 | 11 | 9 | 299 | (255 | ) | 326 | ||||||||||||||||||||
|
INVESTMENT IN CABLE PROPERTIES:
|
||||||||||||||||||||||||||||
|
Property, plant and equipment, net
|
-- | 34 | -- | -- | 6,785 | -- | 6,819 | |||||||||||||||||||||
|
Franchises
|
-- | -- | -- | -- | 5,257 | -- | 5,257 | |||||||||||||||||||||
|
Customer relationships, net
|
-- | -- | -- | -- | 2,000 | -- | 2,000 | |||||||||||||||||||||
|
Goodwill
|
-- | -- | -- | -- | 951 | -- | 951 | |||||||||||||||||||||
|
Total investment in cable properties, net
|
-- | 34 | -- | -- | 14,993 | -- | 15,027 | |||||||||||||||||||||
|
CC VIII PREFERRED INTEREST
|
79 | 183 | -- | -- | -- | (262 | ) | -- | ||||||||||||||||||||
|
INVESTMENT IN SUBSIDIARIES
|
1,889 | 1,409 | 3,296 | 5,946 | -- | (12,540 | ) | -- | ||||||||||||||||||||
|
LOANS RECEIVABLE – RELATED PARTY
|
-- | 42 | 248 | 252 | -- | (542 | ) | -- | ||||||||||||||||||||
|
OTHER NONCURRENT ASSETS
|
-- | 160 | -- | 43 | 153 | (2 | ) | 354 | ||||||||||||||||||||
|
Total assets
|
$ | 2,027 | $ | 2,031 | $ | 3,555 | $ | 6,250 | $ | 15,445 | $ | (13,601 | ) | $ | 15,707 | |||||||||||||
|
LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY
|
||||||||||||||||||||||||||||
|
CURRENT LIABILITIES:
|
||||||||||||||||||||||||||||
|
Accounts payable and accrued expenses
|
$ | 11 | $ | 138 | $ | 89 | $ | 40 | $ | 771 | $ | -- | $ | 1,049 | ||||||||||||||
|
Payables to related party
|
-- | -- | -- | -- | 255 | (255 | ) | -- | ||||||||||||||||||||
|
Total current liabilities
|
11 | 138 | 89 | 40 | 1,026 | (255 | ) | 1,049 | ||||||||||||||||||||
|
LONG-TERM DEBT
|
-- | -- | 2,057 | 2,914 | 7,335 | -- | 12,306 | |||||||||||||||||||||
|
LOANS PAYABLE – RELATED PARTY
|
-- | -- | -- | -- | 542 | (542 | ) | -- | ||||||||||||||||||||
|
OTHER LONG-TERM LIABILITIES
|
536 | 4 | -- | -- | 334 | -- | 874 | |||||||||||||||||||||
|
Shareholders’/Member’s equity
|
1,480 | 1,889 | 1,409 | 3,296 | 5,946 | (12,542 | ) | 1,478 | ||||||||||||||||||||
|
Noncontrolling interest
|
-- | -- | -- | -- | 262 | (262 | ) | -- | ||||||||||||||||||||
|
Total shareholders’/member’s equity
|
1,480 | 1,889 | 1,409 | 3,296 | 6,208 | (12,804 | ) | 1,478 | ||||||||||||||||||||
|
Total liabilities and shareholders’/member’s equity
|
$ | 2,027 | $ | 2,031 | $ | 3,555 | $ | 6,250 | $ | 15,445 | $ | (13,601 | ) | $ | 15,707 | |||||||||||||
|
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 year ended December 31, 2010
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter Operating
and Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
REVENUES
|
$ | 33 | $ | 118 | $ | -- | $ | -- | $ | 7,059 | $ | (151 | ) | $ | 7,059 | |||||||||||||
|
COSTS AND EXPENSES:
|
||||||||||||||||||||||||||||
|
Operating (excluding depreciation and amortization)
|
-- | -- | -- | -- | 3,064 | -- | 3,064 | |||||||||||||||||||||
|
Selling, general and administrative
|
33 | 118 | -- | -- | 1,422 | (151 | ) | 1,422 | ||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 1,524 | -- | 1,524 | |||||||||||||||||||||
|
Other operating expenses, net
|
-- | -- | -- | -- | 25 | -- | 25 | |||||||||||||||||||||
| 33 | 118 | -- | -- | 6,035 | (151 | ) | 6,035 | |||||||||||||||||||||
|
Income from operations
|
-- | -- | -- | -- | 1,024 | -- | 1,024 | |||||||||||||||||||||
|
OTHER INCOME AND (EXPENSES):
|
||||||||||||||||||||||||||||
|
Interest expense, net
|
-- | 1 | (196 | ) | (142 | ) | (540 | ) | -- | (877 | ) | |||||||||||||||||
|
Reorganization items, net
|
-- | -- | -- | -- | (6 | ) | -- | (6 | ) | |||||||||||||||||||
|
Loss on extinguishment of debt
|
-- | -- | -- | (17 | ) | (68 | ) | -- | (85 | ) | ||||||||||||||||||
|
Other income, net
|
2 | -- | -- | -- | -- | -- | 2 | |||||||||||||||||||||
|
Equity in income of subsidiaries
|
25 | (2 | ) | 194 | 353 | -- | (570 | ) | -- | |||||||||||||||||||
| 27 | (1 | ) | (2 | ) | 194 | (614 | ) | (570 | ) | (966 | ) | |||||||||||||||||
|
Income (loss) before income taxes
|
27 | (1 | ) | (2 | ) | 194 | 410 | (570 | ) | 58 | ||||||||||||||||||
|
INCOME TAX EXPENSE
|
(275 | ) | -- | -- | -- | (20 | ) | -- | (295 | ) | ||||||||||||||||||
|
Consolidated net income (loss)
|
(248 | ) | (1 | ) | (2 | ) | 194 | 390 | (570 | ) | (237 | ) | ||||||||||||||||
|
Less: Net (income) loss – noncontrolling interest
|
11 | 26 | -- | -- | (37 | ) | -- | -- | ||||||||||||||||||||
|
Net income (loss)
|
$ | (237 | ) | $ | 25 | $ | (2 | ) | $ | 194 | $ | 353 | $ | (570 | ) | $ | (237 | ) | ||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Operations
|
||||||||||||||||||||||||||||
|
Successor
|
||||||||||||||||||||||||||||
|
For the one month ended December 31, 2009
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter Operating
and Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
REVENUES
|
$ | 7 | $ | 12 | $ | -- | $ | -- | $ | 572 | $ | (19 | ) | $ | 572 | |||||||||||||
|
COSTS AND EXPENSES:
|
||||||||||||||||||||||||||||
|
Operating (excluding depreciation and amortization)
|
-- | -- | -- | -- | 246 | -- | 246 | |||||||||||||||||||||
|
Selling, general and administrative
|
7 | 10 | -- | -- | 116 | (17 | ) | 116 | ||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 122 | -- | 122 | |||||||||||||||||||||
|
Other operating expenses, net
|
-- | -- | -- | -- | 4 | -- | 4 | |||||||||||||||||||||
| 7 | 10 | -- | -- | 488 | (17 | ) | 488 | |||||||||||||||||||||
|
Income from operations
|
-- | 2 | -- | -- | 84 | (2 | ) | 84 | ||||||||||||||||||||
|
OTHER INCOME AND (EXPENSES):
|
||||||||||||||||||||||||||||
|
Interest expense, net
|
-- | -- | (16 | ) | (7 | ) | (45 | ) | -- | (68 | ) | |||||||||||||||||
|
Reorganization items, net
|
-- | (2 | ) | -- | -- | (3 | ) | 2 | (3 | ) | ||||||||||||||||||
|
Other expense, net
|
(3 | ) | -- | -- | -- | -- | -- | (3 | ) | |||||||||||||||||||
|
Equity in income of subsidiaries
|
9 | 6 | 22 | 29 | -- | (66 | ) | -- | ||||||||||||||||||||
| 6 | 4 | 6 | 22 | (48 | ) | (64 | ) | (74 | ) | |||||||||||||||||||
|
Income before income taxes
|
6 | 6 | 6 | 22 | 36 | (66 | ) | 10 | ||||||||||||||||||||
|
INCOME TAX EXPENSE
|
(4 | ) | -- | -- | -- | (4 | ) | -- | (8 | ) | ||||||||||||||||||
|
Consolidated net income
|
2 | 6 | 6 | 22 | 32 | (66 | ) | 2 | ||||||||||||||||||||
|
Less: Net (income) loss – noncontrolling interest
|
-- | 3 | -- | -- | (3 | ) | -- | -- | ||||||||||||||||||||
|
Net income
|
$ | 2 | $ | 9 | $ | 6 | $ | 22 | $ | 29 | $ | (66 | ) | $ | 2 | |||||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Operations
|
||||||||||||||||||||||||||||
|
Predecessor
|
||||||||||||||||||||||||||||
|
For the eleven months ended November 30, 2009
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter Operating
and Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
REVENUES
|
$ | 29 | $ | 306 | $ | -- | $ | -- | $ | 6,183 | $ | (335 | ) | $ | 6,183 | |||||||||||||
|
COSTS AND EXPENSES:
|
||||||||||||||||||||||||||||
|
Operating (excluding depreciation and amortization)
|
-- | -- | -- | -- | 2,663 | -- | 2,663 | |||||||||||||||||||||
|
Selling, general and administrative
|
17 | 133 | -- | -- | 1,264 | (150 | ) | 1,264 | ||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 1,194 | -- | 1,194 | |||||||||||||||||||||
|
Impairment of franchises
|
-- | -- | -- | -- | 2,163 | -- | 2,163 | |||||||||||||||||||||
|
Other operating income, net
|
-- | -- | -- | -- | (38 | ) | -- | (38 | ) | |||||||||||||||||||
| 17 | 133 | -- | -- | 7,246 | (150 | ) | 7,246 | |||||||||||||||||||||
|
Income (loss) from operations
|
12 | 173 | -- | -- | (1,063 | ) | (185 | ) | (1,063 | ) | ||||||||||||||||||
|
OTHER INCOME AND (EXPENSES):
|
||||||||||||||||||||||||||||
|
Interest expense, net
|
-- | (204 | ) | (233 | ) | (68 | ) | (515 | ) | -- | (1,020 | ) | ||||||||||||||||
|
Gain (loss) due to Plan effects
|
(229 | ) | 7,400 | (351 | ) | -- | (2 | ) | -- | 6,818 | ||||||||||||||||||
|
Gain due to fresh start accounting adjustments
|
-- | 158 | -- | 25 | 5,476 | -- | 5,659 | |||||||||||||||||||||
|
Reorganization items, net
|
(12 | ) | (229 | ) | (38 | ) | (22 | ) | (528 | ) | 185 | (644 | ) | |||||||||||||||
|
Change in value of derivatives
|
-- | -- | -- | -- | (4 | ) | -- | (4 | ) | |||||||||||||||||||
|
Other income, net
|
-- | -- | -- | -- | 2 | -- | 2 | |||||||||||||||||||||
|
Equity in income of subsidiaries
|
11,203 | 2,666 | 3,288 | 3,353 | -- | (20,510 | ) | -- | ||||||||||||||||||||
| 10,962 | 9,791 | 2,666 | 3,288 | 4,429 | (20,325 | ) | 10,811 | |||||||||||||||||||||
|
Income before income taxes
|
10,974 | 9,964 | 2,666 | 3,288 | 3,366 | (20,510 | ) | 9,748 | ||||||||||||||||||||
|
INCOME TAX BENEFIT (EXPENSE)
|
390 | -- | -- | -- | (39 | ) | -- | 351 | ||||||||||||||||||||
|
Consolidated net income
|
11,364 | 9,964 | 2,666 | 3,288 | 3,327 | (20,510 | ) | 10,099 | ||||||||||||||||||||
|
Less: Net loss – noncontrolling interest
|
-- | 1,239 | -- | -- | 26 | -- | 1,265 | |||||||||||||||||||||
|
Net income
|
$ | 11,364 | $ | 11,203 | $ | 2,666 | $ | 3,288 | $ | 3,353 | $ | (20,510 | ) | $ | 11,364 | |||||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Operations
|
||||||||||||||||||||||||||||
|
Predecessor
|
||||||||||||||||||||||||||||
|
For the year ended December 31, 2008
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter Operating
and Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
REVENUES
|
$ | 21 | $ | 166 | $ | -- | $ | -- | $ | 6,479 | $ | (187 | ) | $ | 6,479 | |||||||||||||
|
COSTS AND EXPENSES:
|
||||||||||||||||||||||||||||
|
Operating (excluding depreciation and amortization)
|
-- | -- | -- | -- | 2,807 | -- | 2,807 | |||||||||||||||||||||
|
Selling, general and administrative
|
21 | 166 | -- | -- | 1,386 | (187 | ) | 1,386 | ||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 1,310 | -- | 1,310 | |||||||||||||||||||||
|
Impairment of franchises
|
-- | -- | -- | -- | 1,521 | -- | 1,521 | |||||||||||||||||||||
|
Other operating expenses, net
|
-- | -- | -- | -- | 69 | -- | 69 | |||||||||||||||||||||
| 21 | 166 | -- | -- | 7,093 | (187 | ) | 7,093 | |||||||||||||||||||||
|
Operating loss
|
-- | -- | -- | -- | (614 | ) | -- | (614 | ) | |||||||||||||||||||
|
OTHER INCOME AND (EXPENSES):
|
||||||||||||||||||||||||||||
|
Interest expense, net
|
-- | (841 | ) | (246 | ) | (74 | ) | (744 | ) | -- | (1,905 | ) | ||||||||||||||||
|
Change in value of derivatives
|
-- | 33 | -- | -- | (62 | ) | -- | (29 | ) | |||||||||||||||||||
|
Gain (loss) on extinguishment of debt
|
-- | 8 | (4 | ) | -- | -- | -- | 4 | ||||||||||||||||||||
|
Other expense, net
|
-- | -- | -- | -- | (6 | ) | -- | (6 | ) | |||||||||||||||||||
|
Equity in losses of subsidiaries
|
(2,514 | ) | (1,723 | ) | (1,473 | ) | (1,399 | ) | -- | 7,109 | -- | |||||||||||||||||
| (2,514 | ) | (2,523 | ) | (1,723 | ) | (1,473 | ) | (812 | ) | 7,109 | (1,936 | ) | ||||||||||||||||
|
Loss before income taxes
|
(2,514 | ) | (2,523 | ) | (1,723 | ) | (1,473 | ) | (1,426 | ) | 7,109 | (2,550 | ) | |||||||||||||||
|
INCOME TAX BENEFIT
|
63 | -- | -- | -- | 40 | -- | 103 | |||||||||||||||||||||
|
Consolidated net loss
|
(2,451 | ) | (2,523 | ) | (1,723 | ) | (1,473 | ) | (1,386 | ) | 7,109 | (2,447 | ) | |||||||||||||||
|
Less: Net (income) loss – noncontrolling interest
|
-- | 9 | -- | -- | (13 | ) | -- | (4 | ) | |||||||||||||||||||
|
Net loss
|
$ | (2,451 | ) | $ | (2,514 | ) | $ | (1,723 | ) | $ | (1,473 | ) | $ | (1,399 | ) | $ | 7,109 | $ | (2,451 | ) | ||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||||||||
|
Successor
|
||||||||||||||||||||||||||||
|
For the year ended December 31, 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)
|
$ | (248 | ) | $ | (1 | ) | $ | (2 | ) | $ | 194 | $ | 390 | $ | (570 | ) | $ | (237 | ) | |||||||||
|
Adjustments to reconcile net income (loss) to net
cash flows
from operating activities:
|
||||||||||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 1,524 | -- | 1,524 | |||||||||||||||||||||
|
Noncash interest expense
|
-- | -- | (35 | ) | 12 | 97 | -- | 74 | ||||||||||||||||||||
|
Loss on extinguishment of debt
|
-- | -- | -- | 15 | 66 | -- | 81 | |||||||||||||||||||||
|
Deferred income taxes
|
275 | -- | -- | -- | 12 | -- | 287 | |||||||||||||||||||||
|
Equity in losses of subsidiaries
|
(25 | ) | 2 | (194 | ) | (353 | ) | -- | 570 | -- | ||||||||||||||||||
|
Other, net
|
(2 | ) | 2 | -- | -- | 34 | -- | 34 | ||||||||||||||||||||
|
Changes in operating assets and liabilities, net
of effects from a
cquisitions and dispositions:
|
||||||||||||||||||||||||||||
|
Accounts receivable
|
-- | -- | -- | -- | -- | -- | -- | |||||||||||||||||||||
|
Prepaid expenses and other assets
|
(2 | ) | 4 | -- | -- | 20 | -- | 22 | ||||||||||||||||||||
|
Accounts payable, accrued expenses and other
|
-- | -- | 70 | 31 | 25 | -- | 126 | |||||||||||||||||||||
|
Receivables from and payables to related party
|
(18 | ) | (21 | ) | (16 | ) | (14 | ) | 69 | -- | -- | |||||||||||||||||
|
Net cash flows from operating activities
|
(20 | ) | (14 | ) | (177 | ) | (115 | ) | 2,237 | -- | 1,911 | |||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Purchases of property, plant and equipment
|
-- | -- | -- | -- | (1,209 | ) | -- | (1,209 | ) | |||||||||||||||||||
|
Change in accrued expenses related to capital
expenditures
|
-- | -- | -- | -- | 8 | -- | 8 | |||||||||||||||||||||
|
Investment in subsidiary
|
(45 | ) | (77 | ) | (5 | ) | (1,697 | ) | -- | 1,824 | -- | |||||||||||||||||
|
Distributions from subsidiary
|
6 | 36 | 172 | 251 | -- | (465 | ) | -- | ||||||||||||||||||||
|
Loans to subsidiaries
|
-- | (30 | ) | -- | -- | -- | 30 | -- | ||||||||||||||||||||
|
Other, net
|
-- | -- | -- | -- | 31 | -- | 31 | |||||||||||||||||||||
|
Net cash flows from investing activities
|
(39 | ) | (71 | ) | 167 | (1,446 | ) | (1,170 | ) | 1,389 | (1,170 | ) | ||||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Borrowings of long-term debt
|
-- | -- | -- | 2,600 | 515 | -- | 3,115 | |||||||||||||||||||||
|
Repayments of long-term debt
|
-- | -- | -- | (826 | ) | (3,526 | ) | -- | (4,352 | ) | ||||||||||||||||||
|
Repayments of preferred stock
|
(138 | ) | -- | -- | -- | -- | -- | (138 | ) | |||||||||||||||||||
|
Payment for debt issuance costs
|
-- | -- | -- | (45 | ) | (31 | ) | -- | (76 | ) | ||||||||||||||||||
|
Purchase of treasury stock
|
(6 | ) | -- | -- | -- | -- | -- | (6 | ) | |||||||||||||||||||
|
Contributions from parent
|
-- | 109 | 13 | 5 | 1,697 | (1,824 | ) | -- | ||||||||||||||||||||
|
Distributions to parent
|
-- | (36 | ) | (6 | ) | (172 | ) | (251 | ) | 465 | -- | |||||||||||||||||
|
Borrowings from parent
|
-- | -- | -- | -- | 30 | (30 | ) | -- | ||||||||||||||||||||
|
Other, net
|
-- | -- | -- | -- | (6 | ) | -- | (6 | ) | |||||||||||||||||||
|
Net cash flows from financing activities
|
(144 | ) | 73 | 7 | 1,562 | (1,572 | ) | (1,389 | ) | (1,463 | ) | |||||||||||||||||
|
NET INCREASE (DECREASE) IN CASH AND
CASH
EQUIVALENTS
|
(203 | ) | (12 | ) | (3 | ) | 1 | (505 | ) | -- | (722 | ) | ||||||||||||||||
|
CASH AND CASH EQUIVALENTS, beginning of
period
|
203 | 12 | 6 | -- | 533 | -- | 754 | |||||||||||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$ | -- | $ | -- | $ | 3 | $ | 1 | $ | 28 | $ | -- | $ | 32 | ||||||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||||||||
|
Successor
|
||||||||||||||||||||||||||||
|
For the one month ended December 31, 2009
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter Operating
and Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Consolidated net income
|
$ | 2 | $ | 9 | $ | 6 | $ | 22 | $ | 29 | $ | (66 | ) | $ | 2 | |||||||||||||
|
Adjustments to reconcile net income to net cash
flows from o
perating activities:
|
||||||||||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 122 | -- | 122 | |||||||||||||||||||||
|
Noncash interest expense
|
-- | -- | (5 | ) | 1 | 9 | -- | 5 | ||||||||||||||||||||
|
Deferred income taxes
|
4 | -- | -- | -- | 3 | -- | 7 | |||||||||||||||||||||
|
Equity in losses of subsidiaries
|
(9 | ) | (6 | ) | (22 | ) | (29 | ) | -- | 66 | -- | |||||||||||||||||
|
Other, net
|
2 | (2 | ) | -- | -- | 3 | -- | 3 | ||||||||||||||||||||
|
Changes in operating assets and liabilities, net of
effects from
acquisitions and dispositions:
|
||||||||||||||||||||||||||||
|
Accounts receivable
|
-- | -- | -- | -- | 26 | -- | 26 | |||||||||||||||||||||
|
Prepaid expenses and other assets
|
-- | --- | -- | -- | 2 | -- | 2 | |||||||||||||||||||||
|
Accounts payable, accrued expenses and
other
|
(14 | ) | (16 | ) | 21 | 6 | 19 | -- | 16 | |||||||||||||||||||
|
Receivables from and payables to related party
|
-- | 18 | -- | -- | (18 | ) | -- | -- | ||||||||||||||||||||
|
Net cash flows from operating activities
|
(15 | ) | 3 | -- | -- | 195 | -- | 183 | ||||||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Purchases of property, plant and equipment
|
-- | -- | -- | -- | (108 | ) | -- | (108 | ) | |||||||||||||||||||
|
Change in accrued expenses related to capital
expenditures
|
-- | -- | -- | -- | -- | -- | -- | |||||||||||||||||||||
|
Other, net
|
-- | -- | -- | -- | (3 | ) | -- | (3 | ) | |||||||||||||||||||
|
Net cash flows from investing activities
|
-- | -- | -- | -- | (111 | ) | -- | (111 | ) | |||||||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Repayments of long-term debt
|
-- | -- | -- | -- | (17 | ) | -- | (17 | ) | |||||||||||||||||||
|
Net cash flows from financing activities
|
-- | -- | -- | -- | (17 | ) | -- | (17 | ) | |||||||||||||||||||
|
NET INCREASE (DECREASE) IN CASH AND
CASH
EQUIVALENTS
|
(15 | ) | 3 | -- | -- | 67 | -- | 55 | ||||||||||||||||||||
|
CASH AND CASH EQUIVALENTS, beginning of
period
|
218 | 9 | 6 | -- | 466 | -- | 699 | |||||||||||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$ | 203 | $ | 12 | $ | 6 | $ | -- | $ | 533 | $ | -- | $ | 754 | ||||||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||||||||
|
Predecessor
|
||||||||||||||||||||||||||||
|
For the eleven months ended November 30, 2009
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter Operating
and Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Consolidated net income
|
$ | 11,364 | $ | 9,964 | $ | 2,666 | $ | 3,288 | $ | 3,327 | $ | (20,510 | ) | $ | 10,099 | |||||||||||||
|
Adjustments to reconcile net income to net cash
flows from
operating activities:
|
||||||||||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 1,194 | -- | 1,194 | |||||||||||||||||||||
|
Impairment of franchises
|
-- | -- | -- | -- | 2,163 | -- | 2,163 | |||||||||||||||||||||
|
Noncash interest expense
|
-- | 11 | 9 | 2 | 20 | -- | 42 | |||||||||||||||||||||
|
Change in value of derivatives
|
-- | -- | -- | -- | 4 | -- | 4 | |||||||||||||||||||||
|
(Gain) loss due to effects of Plan
|
229 | (7,400 | ) | 351 | -- | 2 | -- | (6,818 | ) | |||||||||||||||||||
|
Gain due to fresh start accounting adjustments
|
-- | (158 | ) | -- | (25 | ) | (5,476 | ) | -- | (5,659 | ) | |||||||||||||||||
|
Noncash reorganization items, net
|
-- | 56 | (8 | ) | -- | 122 | -- | 170 | ||||||||||||||||||||
|
Deferred income taxes
|
(390 | ) | -- | -- | -- | 32 | -- | (358 | ) | |||||||||||||||||||
|
Equity in income of subsidiaries
|
(11,203 | ) | (2,666 | ) | (3,288 | ) | (3,353 | ) | -- | 20,510 | -- | |||||||||||||||||
|
Other, net
|
-- | (1 | ) | -- | 1 | 31 | -- | 31 | ||||||||||||||||||||
|
Changes in operating assets and liabilities, net of
effects from
acquisitions and dispositions:
|
||||||||||||||||||||||||||||
|
Accounts receivable
|
-- | -- | -- | -- | (52 | ) | -- | (52 | ) | |||||||||||||||||||
|
Prepaid expenses and other assets
|
-- | (12 | ) | -- | -- | (24 | ) | -- | (36 | ) | ||||||||||||||||||
|
Accounts payable, accrued expenses and other
|
(18 | ) | 195 | 279 | (6 | ) | (658 | ) | (136 | ) | (344 | ) | ||||||||||||||||
|
Receivables from and payables to related party,
including
deferred management fees
|
-- | 14 | (8 | ) | (10 | ) | (21 | ) | -- | (25 | ) | |||||||||||||||||
|
Net cash flows from operating activities
|
(18 | ) | 3 | 1 | (103 | ) | 664 | (136 | ) | 411 | ||||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Purchases of property, plant and equipment
|
-- | -- | -- | -- | (1,026 | ) | -- | (1,026 | ) | |||||||||||||||||||
|
Change in accrued expenses related to capital
expenditures
|
-- | -- | -- | -- | (10 | ) | -- | (10 | ) | |||||||||||||||||||
|
Purchase of CC VIII interest
|
(150 | ) | -- | -- | -- | -- | -- | (150 | ) | |||||||||||||||||||
|
Purchase of CCH II notes and accrued interest
|
(1,112 | ) | -- | -- | -- | -- | 1,112 | -- | ||||||||||||||||||||
|
Investment in subsidiaries
|
(71 | ) | (255 | ) | (51 | ) | (25 | ) | -- | 402 | -- | |||||||||||||||||
|
Payments from subsidiaries
|
19 | -- | -- | 75 | -- | (94 | ) | -- | ||||||||||||||||||||
|
Other, net
|
-- | -- | -- | -- | (7 | ) | -- | (7 | ) | |||||||||||||||||||
|
Net cash flows from investing activities
|
(1,314 | ) | (255 | ) | (51 | ) | 50 | (1,043 | ) | 1,420 | (1,193 | ) | ||||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Proceeds from Rights Offering
|
1,614 | -- | -- | -- | -- | -- | 1,614 | |||||||||||||||||||||
|
Repayments of long-term debt
|
(25 | ) | -- | -- | -- | (53 | ) | (976 | ) | (1,054 | ) | |||||||||||||||||
|
Repayments to parent companies
|
-- | (19 | ) | -- | -- | (75 | ) | 94 | -- | |||||||||||||||||||
|
Payments for debt issuance costs
|
(39 | ) | -- | -- | -- | -- | -- | (39 | ) | |||||||||||||||||||
|
Contributions from parent
|
-- | 275 | 51 | 51 | 25 | (402 | ) | -- | ||||||||||||||||||||
|
Other, net
|
-- | (2 | ) | -- | -- | 2 | -- | -- | ||||||||||||||||||||
|
Net cash flows from financing activities
|
1,550 | 254 | 51 | 51 | (101 | ) | (1,284 | ) | 521 | |||||||||||||||||||
|
NET INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS
|
218 | 2 | 1 | (2 | ) | (480 | ) | -- | (261 | ) | ||||||||||||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
-- | 7 | 5 | 2 | 946 | -- | 960 | |||||||||||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$ | 218 | $ | 9 | $ | 6 | $ | -- | $ | 466 | $ | -- | $ | 699 | ||||||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||||||||
|
Predecessor
|
||||||||||||||||||||||||||||
|
For the year ended December 31, 2008
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO
Holdings
|
Charter Operating
and Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Consolidated net loss
|
$ | (2,451 | ) | $ | (2,523 | ) | $ | (1,723 | ) | $ | (1,473 | ) | $ | (1,386 | ) | $ | 7,109 | $ | (2,447 | ) | ||||||||
|
Adjustments to reconcile net loss to net cash
flows from
operating activities:
|
||||||||||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 1,310 | -- | 1,310 | |||||||||||||||||||||
|
Impairment of franchises
|
-- | -- | -- | -- | 1,521 | -- | 1,521 | |||||||||||||||||||||
|
Noncash interest expense
|
-- | 31 | 8 | 3 | 19 | -- | 61 | |||||||||||||||||||||
|
Change in value of derivatives
|
-- | (33 | ) | -- | -- | 62 | -- | 29 | ||||||||||||||||||||
|
(Gain) loss on extinguishment of debt
|
-- | (9 | ) | 4 | -- | -- | -- | (5 | ) | |||||||||||||||||||
|
Deferred income taxes
|
(63 | ) | 3 | -- | -- | (47 | ) | -- | (107 | ) | ||||||||||||||||||
|
Equity in losses of subsidiaries
|
2,514 | 1,723 | 1,473 | 1,399 | -- | (7,109 | ) | -- | ||||||||||||||||||||
|
Other, net
|
-- | -- | -- | -- | 48 | -- | 48 | |||||||||||||||||||||
|
Changes in operating assets and liabilities, net of
effects from
acquisitions and dispositions:
|
||||||||||||||||||||||||||||
|
Accounts receivable
|
-- | 4 | -- | -- | (1 | ) | -- | 3 | ||||||||||||||||||||
|
Prepaid expenses and other assets
|
-- | (1 | ) | -- | -- | -- | -- | (1 | ) | |||||||||||||||||||
|
Accounts payable, accrued expenses and
other
|
-- | 8 | -- | (1 | ) | (20 | ) | -- | (13 | ) | ||||||||||||||||||
|
Receivables from and payables to related
party, including
deferred management fees
|
-- | (22 | ) | (11 | ) | (19 | ) | 52 | -- | -- | ||||||||||||||||||
|
Net cash flows from operating activities
|
-- | (819 | ) | (249 | ) | (91 | ) | 1,558 | -- | 399 | ||||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Purchases of property, plant and equipment
|
-- | -- | -- | -- | (1,202 | ) | -- | (1,202 | ) | |||||||||||||||||||
|
Change in accrued expenses related to capital
expenditures
|
-- | -- | -- | -- | (39 | ) | -- | (39 | ) | |||||||||||||||||||
|
Investment in subsidiaries
|
-- | (17 | ) | -- | -- | -- | 17 | -- | ||||||||||||||||||||
|
Distributions from subsidiaries
|
-- | 1,347 | 1,072 | 1,163 | -- | (3,582 | ) | -- | ||||||||||||||||||||
|
Other, net
|
-- | -- | -- | -- | 31 | -- | 31 | |||||||||||||||||||||
|
Net cash flows from investing activities
|
-- | 1,330 | 1,072 | 1,163 | (1,210 | ) | (3,565 | ) | (1,210 | ) | ||||||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Borrowings of long-term debt
|
-- | -- | -- | -- | 3,105 | -- | 3,105 | |||||||||||||||||||||
|
Repayments of long-term debt
|
-- | (175 | ) | -- | -- | (1,179 | ) | -- | (1,354 | ) | ||||||||||||||||||
|
Repayments to parent companies
|
-- | 115 | -- | -- | (115 | ) | -- | -- | ||||||||||||||||||||
|
Payments for debt issuance costs
|
-- | -- | (4 | ) | -- | (38 | ) | -- | (42 | ) | ||||||||||||||||||
|
Distributions to parent
|
-- | (511 | ) | (836 | ) | (1,072 | ) | (1,163 | ) | 3,582 | -- | |||||||||||||||||
|
Contributions from parent
|
-- | -- | 17 | -- | -- | (17 | ) | -- | ||||||||||||||||||||
|
Other, net
|
-- | (1 | ) | -- | -- | (12 | ) | -- | (13 | ) | ||||||||||||||||||
|
Net cash flows from financing activities
|
-- | (572 | ) | (823 | ) | (1,072 | ) | 598 | 3,565 | 1,696 | ||||||||||||||||||
|
NET INCREASE (DECREASE) IN CASH AND
CASH
EQUIVALENTS
|
-- | (61 | ) | -- | -- | 946 | -- | 885 | ||||||||||||||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
-- | 68 | 5 | 2 | -- | -- | 75 | |||||||||||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$ | -- | $ | 7 | $ | 5 | $ | 2 | $ | 946 | $ | -- | $ | 960 | ||||||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|