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, 2014
|
|
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)
|
|
|
|
|
|
400 Atlantic Street
Stamford, Connecticut 06901
|
|
(203) 905-7801
|
|
(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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
|
•
|
the ultimate outcome of the proposed transactions between us and Comcast including the possibility that such transactions may not occur if closing conditions are not satisfied;
|
|
•
|
if any such transactions were to occur, the ultimate outcome and results of integrating operations and application of our operating strategies to the acquired assets and the ultimate ability to realize synergies at the levels currently expected as well as potential programming dis-synergies;
|
|
•
|
the impact of the proposed transactions on our stock price and future operating results, including due to transaction and integration costs, increased interest expense, business disruption, and diversion of management time and attention;
|
|
•
|
the reduction in our current stockholders’ percentage ownership and voting interest as a result of the proposed transactions;
|
|
•
|
the increase in indebtedness as a result of the proposed transactions, which will increase interest expense and may decrease our operating flexibility;
|
|
•
|
our ability to sustain and grow revenues and cash flow from operations by offering video, Internet, voice, advertising 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;
|
|
•
|
the impact of competition from other market participants, including but not limited to incumbent telephone companies, direct broadcast satellite operators, wireless broadband and telephone providers, digital subscriber line (“DSL”) providers, video provided over the Internet and providers of advertising 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 development and deployment of new products and technologies including our cloud based user interface, Spectrum Guide
®
, and downloadable security for set-top boxes;
|
|
•
|
the effects of governmental regulation on our business or potential business combination transactions;
|
|
•
|
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,
|
||||||
|
|
2014 (a)
|
|
2013 (a)
|
||||
|
Residential
|
|
|
|
||||
|
Video (b)
|
4,160
|
|
|
4,177
|
|
||
|
Internet (c)
|
4,766
|
|
|
4,383
|
|
||
|
Voice (d)
|
2,439
|
|
|
2,273
|
|
||
|
Residential PSUs (e)
|
11,365
|
|
|
10,833
|
|
||
|
|
|
|
|
||||
|
Residential Customer Relationships (f)
|
5,841
|
|
|
5,561
|
|
||
|
Monthly Residential Revenue per Residential Customer (g)
|
$
|
111.52
|
|
|
$
|
108.12
|
|
|
|
|
|
|
||||
|
Commercial
|
|
|
|
||||
|
Video (b)(h)
|
133
|
|
|
165
|
|
||
|
Internet (c)
|
306
|
|
|
257
|
|
||
|
Voice (d)
|
180
|
|
|
145
|
|
||
|
Commercial PSUs (e)
|
619
|
|
|
567
|
|
||
|
|
|
|
|
||||
|
Commercial Customer Relationships (f)(h)
|
386
|
|
|
375
|
|
||
|
(a)
|
We calculate the aging of customer accounts based on the monthly billing cycle for each account. On that basis, as of
December 31, 2014
and
2013
, customers include approximately
35,100
and
11,300
customers, respectively, whose accounts were over 60 days, approximately
1,500
and
800
customers, respectively, whose accounts were over 90 days, and approximately
900
and
900
customers, respectively, whose accounts were over 120 days. The increase in aging of customer accounts over 60 days is primarily related to a third quarter change in our collections policy consistent with broader cable industry practices.
|
|
(b)
|
“Video customers” represent those customers who subscribe to our video cable services. Our methodology for reporting residential video customers generally excludes units under bulk arrangements, unless those units have a digital set-top box, thus a direct billing relationship. As we completed our all-digital transition, bulk units were supplied with digital set-top boxes adding to our bulk digital upgrade customers. Full year 2014 and 2013 residential video net additions include
56,000
and
18,000
, respectively, bulk video units as a result of adding digital set-top boxes to bulk units.
|
|
(c)
|
“Internet customers” represent those customers who subscribe to our Internet service.
|
|
(d)
|
“Voice customers” represent those customers who subscribe to our voice service.
|
|
(e)
|
“Primary Service Units” or “PSUs” represent the total of video, Internet and voice customers.
|
|
(f)
|
"Customer Relationships" include the number of customers that receive one or more levels of service, encompassing video, Internet and voice services, without regard to which service(s) such customers receive. This statistic is computed in accordance with the guidelines of the National Cable & Telecommunications Association ("NCTA"). Commercial customer relationships include video customers in commercial structures, which are calculated on an EBU basis (see footnote (h)) and non-video commercial customer relationships.
|
|
(g)
|
"Monthly Residential Revenue per Residential Customer" is calculated as total residential video, Internet and voice quarterly revenue divided by three divided by average residential customer relationships during the respective quarter.
|
|
(h)
|
Included within commercial video customers are those in commercial 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. 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. As we increase our published video rates to residential customers without a corresponding increase in the prices charged to commercial service customers, our EBU count will decline even if there is no real loss in commercial service customers. For example, commercial video customers decreased by 18,000 during the year ended December 31, 2014 due to a higher applicable video rate applied and other revisions to customer reporting methodology.
|
|
•
|
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 along with a digital set-top box that provides an interactive electronic programming guide with parental controls, access to pay-per-view channels, including video on demand (available nearly everywhere), digital quality music channels and the option to also receive a cable card. Customers have the option to purchase additional tiers of services including premium channels which 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 also offer premium channels combined with our Internet and voice services. Much of our programming is now offered through video on demand and increasingly over the Internet.
|
|
•
|
Video On Demand, Subscription On Demand and Pay-Per-View
.
In most areas, we offer video on demand service which allows customers to select from 10,000 or more titles at any time. Video on demand includes standard definition, HD and three dimensional ("3D") content. Video on demand programming options may be accessed for free if the content is associated with the customer’s linear subscription, or for a fee on a transactional basis. Video on demand services may also be offered on a subscription basis included in a digital tier premium channel subscription or for a monthly fee. 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
.
HD 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. In 2014, we completed our transition to all-digital transmission of channels which allowed us to increase the number of HD channels offered to more than 200
|
|
•
|
Digital Video Recorder.
DVR service enables customers to digitally record programming and to pause and rewind live programming. Charter customers may lease multiple DVR set-top boxes to maximize recording capacity on multiple televisions in the home. Most of our customers also have the ability to program their DVR's remotely via tablet and phone applications or our website.
|
|
•
|
Charter TV App.
The Charter TV App enables Charter video customers to search and discover content on a variety of customer owned devices, including the iPhone
®
, iPad
®
, and iPod Touch
®
, as well as the most popular Android
™
based tablets. The Charter TV App allows customers to watch over 100 channels of cable TV and use the device as a remote to control their digital set-top box while in their home. It also allows customers the ability to browse Charter's program guide, search for programming, and schedule DVR recordings from inside and outside the home. Charter's online offerings include many of our largest and most popular networks. We also currently offer content already available online through Charter.net such as HBO Go
®
and WatchESPN
®
with other online content. We are currently testing Spectrum Guide, a network based user interface with the same look and feel of the Charter TV App. The user interface is being designed to work with all of our existing and future set-top boxes. Spectrum Guide was launched in one market in 2014 and will be more widely deployed in 2015.
|
|
•
|
Small Business.
Charter offers small businesses (1 - 19 employees) services similar to our residential offerings including a full range of video programming tiers and music services, coax Internet speeds of up to 100 Mbps downstream, 200 Mbps in certain markets, and up to 7 Mbps upstream in its DOCSIS 3.0 markets, a set of business cloud services including web hosting, e-mail and security, and multi-line telephone services with more than 30 business features including web-based service management.
|
|
•
|
Medium Business
.
In addition to its other offerings, Charter also offers medium sized businesses (20-199 employees) more complex products such as fiber Internet with symmetrical speeds of up to 10 Gbps and voice trunking services such as Primary Rate Interface ("PRI") and Session Initiation Protocol ("SIP") Trunks which provide higher-capacity voice services. Charter also offers Metro Ethernet service that connects two or more locations for commercial
|
|
•
|
Large Business.
Charter offers large businesses (200+ employees) with multiple sites more specialized solutions such as custom fiber networks, Metro and long haul Ethernet, PRI and SIP Trunk services.
|
|
•
|
Carrier Wholesale.
Charter offers high-capacity last-mile data connectivity services to wireless and wireline carriers, Internet Service Providers ("ISPs") and other competitive carriers on a wholesale basis.
|
|
•
|
simplicity for both our customers in understanding our offers, and our employees in service delivery;
|
|
•
|
the ability to package more services at the time of sale and include more product in each service, thus increasing revenue per customer;
|
|
•
|
higher product offering quality through more HD channels, improved pricing for HD and HD/DVR equipment and faster Internet speeds;
|
|
•
|
lower expected churn as a result of higher customer satisfaction; and
|
|
•
|
gradual price increases at the end of promotional periods.
|
|
•
|
bandwidth capacity to enable traditional and two-way video and broadband services;
|
|
•
|
dedicated bandwidth for two-way services; and
|
|
•
|
signal quality and high service reliability.
|
|
Key Market Area
|
|
Total Customer Relationships
|
|
|
|
|
|
Alabama/Georgia
|
|
666
|
|
California
|
|
638
|
|
Carolinas
|
|
614
|
|
Central States
|
|
643
|
|
Michigan
|
|
658
|
|
Minnesota/Nebraska
|
|
359
|
|
Mountain States
|
|
394
|
|
New England
|
|
371
|
|
Northwest
|
|
531
|
|
Tennessee/Louisiana
|
|
553
|
|
Texas
|
|
205
|
|
Wisconsin
|
|
595
|
|
•
|
impact our ability to raise additional capital at reasonable rates, or at all;
|
|
•
|
make us vulnerable to interest rate increases, because approximately
28%
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 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; and
|
|
•
|
adversely affect our relationship with customers and suppliers.
|
|
•
|
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 cash flow from operations by offering video, Internet, voice, advertising 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;
|
|
•
|
the impact of competition from other market participants, including but not limited to incumbent telephone companies, direct broadcast satellite operators, wireless broadband and telephone providers, DSL providers, video provided over the Internet and providers of advertising 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 development and deployment of new products and technologies; and
|
|
•
|
the effects of governmental regulation on our business or potential business combination transactions.
|
|
•
|
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 Charter Operating's credit facilities, whose interests are secured by substantially all of our operating assets, and all holders of other debt of CCOH Safari, CCO Holdings, Charter Operating and CCO Safari, will have the right to be paid in full before us from any of our subsidiaries' assets; and
|
|
•
|
CCH I, the holder 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 CCO Holdings' and CCOH Safari's outstanding notes.
|
|
•
|
completion of Comcast’s acquisition of TWC;
|
|
•
|
expiration or termination of the Hart-Scott-Rodino Antitrust Improvements Act ("HSR Act") waiting period and receipt of certain regulatory approvals for the Transactions, in most cases without the imposition of a burdensome condition;
|
|
•
|
unless not required under applicable law, approval by our stockholders;
|
|
•
|
receipt of opinions of counsel as to the tax-free nature of certain of the Transactions;
|
|
•
|
absence of injunction or legal impediment on any of the Transactions;
|
|
•
|
effectiveness of a registration statement for GreatLand Connections shares to be issued in the Transactions and approval for the listing on NASDAQ of the shares of GreatLand Connections’ common stock to be issued in the Transactions;
|
|
•
|
effectiveness of the registration statement filed by CCH I, which will become New Charter upon the closing of the Transactions ("New Charter") and approval for listing on NASDAQ of the shares of New Charter’s common stock;
|
|
•
|
accuracy of the representations and warranties with respect to each of the Transactions, subject to certain materiality thresholds;
|
|
•
|
performance of covenants with respect to each of the Transactions, subject to certain materiality thresholds;
|
|
•
|
with respect to Charter’s obligations, absence of a material adverse change with respect to the assets and liabilities transferred to GreatLand Connections and the assets and liabilities transferred by Comcast to us, taken as a whole, and
|
|
•
|
completion of the debt-for-debt exchange contemplated in connection with the GreatLand Connections spin-off from Comcast.
|
|
•
|
integrating the operations of the acquired assets while carrying on the ongoing operations of the businesses we operated prior to the Asset Exchange and Asset Purchase;
|
|
•
|
integrating information, purchasing, provisioning, accounting, finance, sales, billing, payroll, reporting and regulatory compliance systems;
|
|
•
|
integrating and unifying the product offerings and services available to customers, including customer premise equipment and video user interfaces;
|
|
•
|
completing the conversion of analog systems to all-digital for the systems to be acquired;
|
|
•
|
managing a significantly larger company than before consummation of the Asset Exchange and Asset Purchase;
|
|
•
|
integrating separate business cultures;
|
|
•
|
attracting and retaining the necessary personnel associated with the acquired assets; and
|
|
•
|
creating uniform standards, controls, procedures, policies and information systems and controlling the costs associated with such matters; and
|
|
•
|
the impact on our business of providing services to GreatLand Connections which will also face the foregoing difficulties.
|
|
•
|
We may experience negative reactions from the financial markets, including negative impacts on our stock price;
|
|
•
|
We may experience negative reactions from our customers, regulators and employees;
|
|
•
|
We may be required to pay significant costs relating to the Transactions, and will have paid significant costs related to the Transactions such as interest on the $7.0 billion of debt incurred to fund the Transactions;
|
|
•
|
The Transactions Agreement places certain restrictions on the conduct of our business with respect to our assets being transferred to Comcast prior to completion of the Transactions. Such restrictions, the waiver of which is subject to the consent of the other party (in certain cases, not to be unreasonably withheld, conditioned or delayed), may have prevented us from taking certain specified actions or otherwise pursuing business opportunities during the pendency of the Transactions; and
|
|
•
|
Matters relating to the Transactions (including integration planning) will require substantial commitments of time and resources by our management and expenditures, which would otherwise have been devoted to day-to-day operations and other opportunities that may have been beneficial to us in the absence of the Transactions.
|
|
•
|
the provisioning and marketing of cable equipment and compatibility with new digital technologies;
|
|
•
|
subscriber and employee privacy and data security;
|
|
•
|
limited rate regulation of video service;
|
|
•
|
copyright royalties for retransmitting broadcast signals;
|
|
•
|
when a cable system must carry a particular broadcast station and when it must first obtain retransmission consent to carry a broadcast station;
|
|
•
|
the provision of channel capacity to unaffiliated commercial leased access programmers;
|
|
•
|
limitations on our ability to enter into exclusive agreements with multiple dwelling unit complexes and control our inside wiring;
|
|
•
|
the provision of high-speed Internet service, including net neutrality rules;
|
|
•
|
the provision of voice communications;
|
|
•
|
cable franchise renewals and transfers;
|
|
•
|
equal employment opportunity, emergency alert systems, disability access, technical standards, marketing practices, customer service, and consumer protection; and
|
|
•
|
approval for mergers and acquisitions often accompanied by the imposition of restrictions and requirements on an applicant's business in order to secure approval of the proposed transaction.
|
|
(A)
|
Market Information
|
|
|
|
High
|
|
Low
|
||||
|
2013
|
|
|
|
|
||||
|
First quarter
|
|
$
|
106.29
|
|
|
$
|
76.19
|
|
|
Second quarter
|
|
$
|
128.57
|
|
|
$
|
99.41
|
|
|
Third quarter
|
|
$
|
137.29
|
|
|
$
|
119.06
|
|
|
Fourth quarter
|
|
$
|
144.02
|
|
|
$
|
125.68
|
|
|
|
|
|
|
|
||||
|
2014
|
|
|
|
|
||||
|
First quarter
|
|
$
|
138.86
|
|
|
$
|
121.25
|
|
|
Second quarter
|
|
$
|
158.38
|
|
|
$
|
117.83
|
|
|
Third quarter
|
|
$
|
164.15
|
|
|
$
|
151.37
|
|
|
Fourth quarter
|
|
$
|
169.70
|
|
|
$
|
140.25
|
|
|
(B)
|
Holders
|
|
(C)
|
Dividends
|
|
Plan Category
|
|
Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights
|
|
Weighted Average Exercise Price of Outstanding Warrants and Rights
|
|
Number of Securities Remaining Available for Future Issuance Under Equity Compensation Plans
|
||||||
|
|
|
|
|
|
|
|
|
|||||
|
Equity compensation plans approved by security holders
|
|
4,014,471
|
|
(1)
|
|
$
|
87.72
|
|
|
6,181,469
|
|
(1)
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
|
$
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
TOTAL
|
|
4,014,471
|
|
(1)
|
|
|
|
6,181,469
|
|
(1)
|
||
|
(1)
|
This total does not include 430,942 shares issued pursuant to restricted stock grants made under our 2009 Stock Incentive Plan, which are subject to vesting based on continued employment and market conditions.
|
|
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, 2014
|
4,414
|
$
|
145.16
|
|
—
|
|
N/A
|
|
November 1 - 30, 2014
|
338
|
$
|
154.97
|
|
—
|
|
N/A
|
|
December 1 - 31, 2014
|
13,863
|
$
|
165.29
|
|
—
|
|
N/A
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues
|
$
|
9,108
|
|
|
$
|
8,155
|
|
|
$
|
7,504
|
|
|
$
|
7,204
|
|
|
$
|
7,059
|
|
|
Income from operations
|
$
|
971
|
|
|
$
|
909
|
|
|
$
|
915
|
|
|
$
|
1,041
|
|
|
$
|
1,024
|
|
|
Interest expense, net
|
$
|
(911
|
)
|
|
$
|
(846
|
)
|
|
$
|
(907
|
)
|
|
$
|
(963
|
)
|
|
$
|
(877
|
)
|
|
Income (loss)
before income taxes
|
$
|
53
|
|
|
$
|
(49
|
)
|
|
$
|
(47
|
)
|
|
$
|
(70
|
)
|
|
$
|
58
|
|
|
Net loss
|
$
|
(183
|
)
|
|
$
|
(169
|
)
|
|
$
|
(304
|
)
|
|
$
|
(369
|
)
|
|
$
|
(237
|
)
|
|
Loss per common share, basic and diluted
|
$
|
(1.70
|
)
|
|
$
|
(1.65
|
)
|
|
$
|
(3.05
|
)
|
|
$
|
(3.39
|
)
|
|
$
|
(2.09
|
)
|
|
Weighted-average shares outstanding, basic and diluted
|
108,374,160
|
|
|
101,934,630
|
|
|
99,657,989
|
|
|
108,948,554
|
|
|
113,138,461
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance Sheet Data (end of period):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Investment in cable properties
|
$
|
16,652
|
|
|
$
|
16,556
|
|
|
$
|
14,870
|
|
|
$
|
14,843
|
|
|
$
|
15,027
|
|
|
Total assets
|
$
|
24,550
|
|
|
$
|
17,295
|
|
|
$
|
15,596
|
|
|
$
|
15,601
|
|
|
$
|
15,737
|
|
|
Total debt
|
$
|
21,023
|
|
|
$
|
14,181
|
|
|
$
|
12,808
|
|
|
$
|
12,856
|
|
|
$
|
12,306
|
|
|
Shareholders’ equity
|
$
|
146
|
|
|
$
|
151
|
|
|
$
|
149
|
|
|
$
|
409
|
|
|
$
|
1,478
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other Financial Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Ratio of earnings to fixed charges (a)
|
1.06
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
1.07
|
|
|||||
|
Deficiency of earnings to cover fixed charges (a)
|
N/A
|
|
|
$
|
49
|
|
|
$
|
47
|
|
|
$
|
70
|
|
|
N/A
|
|
||
|
(a)
|
Earnings include income (loss) before non-controlling 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
|
|
•
|
Valuation and impairment of property, plant and equipment
|
|
•
|
Useful lives of property, plant and equipment
|
|
•
|
Intangible assets
|
|
•
|
Valuation and impairment of franchises
|
|
•
|
Valuation and impairment and amortization of customer relationships
|
|
•
|
Valuation and impairment of goodwill
|
|
•
|
Impairment of trademarks
|
|
•
|
Income taxes
|
|
•
|
Litigation
|
|
•
|
Programming agreements
|
|
•
|
dispatching a “truck roll” to the customer’s dwelling or business for service connection;
|
|
•
|
verification of serviceability to the customer’s dwelling or business (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 advanced 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…………………..
|
|
3-8 years
|
|
Vehicles and equipment…………………………………
|
|
3-6 years
|
|
Buildings and leasehold improvements…………………
|
|
15-40 years
|
|
Furniture, fixtures and equipment….……………………
|
|
6-10 years
|
|
|
Year Ended December 31,
|
|||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Revenues
|
$
|
9,108
|
|
|
100
|
%
|
|
$
|
8,155
|
|
|
100
|
%
|
|
$
|
7,504
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Costs and Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating costs and expenses (excluding depreciation and amortization)
|
5,973
|
|
|
66
|
%
|
|
5,345
|
|
|
66
|
%
|
|
4,860
|
|
|
65
|
%
|
|||
|
Depreciation and amortization
|
2,102
|
|
|
23
|
%
|
|
1,854
|
|
|
23
|
%
|
|
1,713
|
|
|
23
|
%
|
|||
|
Other operating expenses, net
|
62
|
|
|
1
|
%
|
|
47
|
|
|
1
|
%
|
|
16
|
|
|
—
|
%
|
|||
|
|
8,137
|
|
|
90
|
%
|
|
7,246
|
|
|
89
|
%
|
|
6,589
|
|
|
88
|
%
|
|||
|
Income from operations
|
971
|
|
|
10
|
%
|
|
909
|
|
|
11
|
%
|
|
915
|
|
|
12
|
%
|
|||
|
Interest expense, net
|
(911
|
)
|
|
|
|
(846
|
)
|
|
|
|
(907
|
)
|
|
|
||||||
|
Loss on extinguishment of debt
|
—
|
|
|
|
|
(123
|
)
|
|
|
|
(55
|
)
|
|
|
||||||
|
Gain (loss) on derivative instruments, net
|
(7
|
)
|
|
|
|
11
|
|
|
|
|
—
|
|
|
|
||||||
|
Income (loss) before income taxes
|
53
|
|
|
|
|
(49
|
)
|
|
|
|
(47
|
)
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Income tax expense
|
(236
|
)
|
|
|
|
(120
|
)
|
|
|
|
(257
|
)
|
|
|
||||||
|
Net loss
|
$
|
(183
|
)
|
|
|
|
$
|
(169
|
)
|
|
|
|
$
|
(304
|
)
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
LOSS PER COMMON SHARE, BASIC AND DILUTED:
|
$
|
(1.70
|
)
|
|
|
|
$
|
(1.65
|
)
|
|
|
|
$
|
(3.05
|
)
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Weighted average common shares outstanding, basic and diluted
|
108,374,160
|
|
|
|
|
101,934,630
|
|
|
|
|
99,657,989
|
|
|
|
||||||
|
|
Years ended December 31,
|
|
|
|
|
|||||||||||||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2014 over 2013
|
|
2013 over 2012
|
|||||||||||||||||||||||||
|
|
Revenues
|
|
% of Revenues
|
|
Revenues
|
|
% of Revenues
|
|
Revenues
|
|
% of Revenues
|
|
Change
|
|
% Change
|
|
Change
|
|
% Change
|
|||||||||||||||
|
Video
|
$
|
4,443
|
|
|
49
|
%
|
|
$
|
4,040
|
|
|
50
|
%
|
|
$
|
3,649
|
|
|
49
|
%
|
|
$
|
403
|
|
|
10
|
%
|
|
$
|
391
|
|
|
11
|
%
|
|
Internet
|
2,576
|
|
|
28
|
%
|
|
2,186
|
|
|
27
|
%
|
|
1,866
|
|
|
25
|
%
|
|
390
|
|
|
18
|
%
|
|
320
|
|
|
17
|
%
|
|||||
|
Voice
|
575
|
|
|
6
|
%
|
|
644
|
|
|
8
|
%
|
|
828
|
|
|
11
|
%
|
|
(69
|
)
|
|
(11
|
)%
|
|
(184
|
)
|
|
(22
|
)%
|
|||||
|
Commercial
|
993
|
|
|
11
|
%
|
|
812
|
|
|
10
|
%
|
|
648
|
|
|
9
|
%
|
|
181
|
|
|
22
|
%
|
|
164
|
|
|
25
|
%
|
|||||
|
Advertising sales
|
341
|
|
|
4
|
%
|
|
291
|
|
|
4
|
%
|
|
334
|
|
|
4
|
%
|
|
50
|
|
|
17
|
%
|
|
(43
|
)
|
|
(13
|
)%
|
|||||
|
Other
|
180
|
|
|
2
|
%
|
|
182
|
|
|
2
|
%
|
|
179
|
|
|
2
|
%
|
|
(2
|
)
|
|
(1
|
)%
|
|
3
|
|
|
2
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
$
|
9,108
|
|
|
100
|
%
|
|
$
|
8,155
|
|
|
100
|
%
|
|
$
|
7,504
|
|
|
100
|
%
|
|
$
|
953
|
|
|
12
|
%
|
|
$
|
651
|
|
|
9
|
%
|
|
|
|
2014 compared to 2013
|
|
2013 compared to 2012
|
||||
|
|
|
|
|
|
||||
|
Incremental video services, price adjustments and bundle revenue allocation
|
|
$
|
330
|
|
|
$
|
375
|
|
|
Decrease in basic video customers
|
|
(49
|
)
|
|
(98
|
)
|
||
|
Decrease in premium, video on demand and pay-per-view
|
|
(16
|
)
|
|
(20
|
)
|
||
|
Bresnan Acquisition
|
|
138
|
|
|
134
|
|
||
|
|
|
|
|
|
||||
|
|
|
$
|
403
|
|
|
$
|
391
|
|
|
|
|
2014 compared to 2013
|
|
2013 compared to 2012
|
||||
|
|
|
|
|
|
||||
|
Increase in residential Internet customers
|
|
$
|
200
|
|
|
$
|
142
|
|
|
Service level changes and price adjustments
|
|
116
|
|
|
106
|
|
||
|
Bresnan Acquisition
|
|
74
|
|
|
72
|
|
||
|
|
|
|
|
|
||||
|
|
|
$
|
390
|
|
|
$
|
320
|
|
|
|
|
2014 compared to 2013
|
|
2013 compared to 2012
|
||||
|
|
|
|
|
|
||||
|
Price adjustments and bundle revenue allocation
|
|
$
|
(135
|
)
|
|
$
|
(259
|
)
|
|
Increase in residential voice customers
|
|
43
|
|
|
51
|
|
||
|
Bresnan Acquisition
|
|
23
|
|
|
24
|
|
||
|
|
|
|
|
|
||||
|
|
|
$
|
(69
|
)
|
|
$
|
(184
|
)
|
|
|
|
2014 compared to 2013
|
|
2013 compared to 2012
|
||||
|
|
|
|
|
|
||||
|
Sales to small-to-medium sized business customers
|
|
$
|
115
|
|
|
$
|
97
|
|
|
Carrier site customers
|
|
16
|
|
|
25
|
|
||
|
Other
|
|
18
|
|
|
11
|
|
||
|
Bresnan Acquisition
|
|
32
|
|
|
31
|
|
||
|
|
|
|
|
|
||||
|
|
|
$
|
181
|
|
|
$
|
164
|
|
|
|
|
2014 compared to 2013
|
|
2013 compared to 2012
|
||||
|
|
|
|
|
|
||||
|
Programming
|
|
$
|
234
|
|
|
$
|
108
|
|
|
Franchise, regulatory and connectivity
|
|
11
|
|
|
(1
|
)
|
||
|
Costs to service customers
|
|
67
|
|
|
116
|
|
||
|
Marketing
|
|
27
|
|
|
38
|
|
||
|
Other
|
|
109
|
|
|
44
|
|
||
|
Bresnan Acquisition
|
|
180
|
|
|
180
|
|
||
|
|
|
|
|
|
||||
|
|
|
$
|
628
|
|
|
$
|
485
|
|
|
|
|
2014 compared to 2013
|
|
2013 compared to 2012
|
||||
|
|
|
|
|
|
||||
|
Administrative labor
|
|
$
|
46
|
|
|
$
|
(4
|
)
|
|
Commercial sales expense
|
|
27
|
|
|
30
|
|
||
|
Advertising sales expense
|
|
17
|
|
|
6
|
|
||
|
Bad debt
|
|
16
|
|
|
(6
|
)
|
||
|
Stock compensation expense
|
|
7
|
|
|
(2
|
)
|
||
|
Property tax and insurance
|
|
(9
|
)
|
|
14
|
|
||
|
Other
|
|
5
|
|
|
6
|
|
||
|
|
|
|
|
|
||||
|
|
|
$
|
109
|
|
|
$
|
44
|
|
|
|
|
2014 compared to 2013
|
|
2013 compared to 2012
|
||||
|
|
|
|
|
|
||||
|
Increases in merger and acquisitions costs
|
|
$
|
22
|
|
|
$
|
15
|
|
|
Increases in (gain) loss on sales of assets
|
|
$
|
2
|
|
|
$
|
13
|
|
|
Increases (decreases) in special charges, net
|
|
(9
|
)
|
|
3
|
|
||
|
|
|
|
|
|
||||
|
|
|
$
|
15
|
|
|
$
|
31
|
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Charter Operating credit amendment / prepayments
|
|
$
|
—
|
|
|
$
|
58
|
|
|
$
|
92
|
|
|
CCH II notes redemptions
|
|
—
|
|
|
—
|
|
|
(46
|
)
|
|||
|
Charter Operating notes repurchases
|
|
—
|
|
|
—
|
|
|
9
|
|
|||
|
CCO Holdings notes repurchases
|
|
—
|
|
|
65
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
|
$
|
—
|
|
|
$
|
123
|
|
|
$
|
55
|
|
|
|
Years ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(183
|
)
|
|
$
|
(169
|
)
|
|
$
|
(304
|
)
|
|
Plus: Interest expense, net
|
911
|
|
|
846
|
|
|
907
|
|
|||
|
Income tax expense
|
236
|
|
|
120
|
|
|
257
|
|
|||
|
Depreciation and amortization
|
2,102
|
|
|
1,854
|
|
|
1,713
|
|
|||
|
Stock compensation expense
|
55
|
|
|
48
|
|
|
50
|
|
|||
|
Loss on extinguishment of debt
|
—
|
|
|
123
|
|
|
55
|
|
|||
|
(Gain) loss on derivative instruments, net
|
7
|
|
|
(11
|
)
|
|
—
|
|
|||
|
Other, net
|
62
|
|
|
47
|
|
|
16
|
|
|||
|
|
|
|
|
|
|
||||||
|
Adjusted EBITDA
|
$
|
3,190
|
|
|
$
|
2,858
|
|
|
$
|
2,694
|
|
|
|
|
|
|
|
|
||||||
|
Net cash flows from operating activities
|
$
|
2,359
|
|
|
$
|
2,158
|
|
|
$
|
1,876
|
|
|
Less: Purchases of property, plant and equipment
|
(2,221
|
)
|
|
(1,825
|
)
|
|
(1,745
|
)
|
|||
|
Change in accrued expenses related to capital expenditures
|
33
|
|
|
76
|
|
|
13
|
|
|||
|
|
|
|
|
|
|
||||||
|
Free cash flow
|
$
|
171
|
|
|
$
|
409
|
|
|
$
|
144
|
|
|
|
|
December 31, 2014
|
|
|
|
|
||||||
|
|
|
Principal Amount
|
|
Accreted Value (a)
|
|
Semi-Annual Interest Payment Dates
|
|
Maturity Date (b)
|
||||
|
CCOH Safari, LLC:
|
|
|
|
|
|
|
|
|
||||
|
5.500% senior notes due 2022
|
|
$
|
1,500
|
|
|
$
|
1,500
|
|
|
6/1 & 12/1
|
|
12/1/2022
|
|
5.750% senior notes due 2024
|
|
2,000
|
|
|
2,000
|
|
|
6/1 & 12/1
|
|
12/1/2024
|
||
|
CCO Holdings, LLC:
|
|
|
|
|
|
|
|
|
||||
|
7.250% senior notes due 2017
|
|
1,000
|
|
|
1,000
|
|
|
4/30 & 10/30
|
|
10/30/2017
|
||
|
7.000% senior notes due 2019
|
|
1,400
|
|
|
1,394
|
|
|
1/15 & 7/15
|
|
1/15/2019
|
||
|
8.125% senior notes due 2020
|
|
700
|
|
|
700
|
|
|
4/30 & 10/30
|
|
4/30/2020
|
||
|
7.375% senior notes due 2020
|
|
750
|
|
|
750
|
|
|
6/1 & 12/1
|
|
6/1/2020
|
||
|
5.250% senior notes due 2021
|
|
500
|
|
|
500
|
|
|
3/15 & 9/15
|
|
3/15/2021
|
||
|
6.500% senior notes due 2021
|
|
1,500
|
|
|
1,500
|
|
|
4/30 & 10/30
|
|
4/30/2021
|
||
|
6.625% senior notes due 2022
|
|
750
|
|
|
747
|
|
|
1/31 & 7/31
|
|
1/31/2022
|
||
|
5.250% senior notes due 2022
|
|
1,250
|
|
|
1,240
|
|
|
3/30 & 9/30
|
|
9/30/2022
|
||
|
5.125% senior notes due 2023
|
|
1,000
|
|
|
1,000
|
|
|
2/15 & 8/15
|
|
2/15/2023
|
||
|
5.750% senior notes due 2023
|
|
500
|
|
|
500
|
|
|
3/1 & 9/1
|
|
9/1/2023
|
||
|
5.750% senior notes due 2024
|
|
1,000
|
|
|
1,000
|
|
|
1/15 & 7/15
|
|
1/15/2024
|
||
|
Charter Communications Operating, LLC:
|
|
|
|
|
|
|
|
|
||||
|
Credit facilities
|
|
3,742
|
|
|
3,709
|
|
|
|
|
Varies
|
||
|
CCO Safari, LLC (an Unrestricted Subsidiary):
|
|
|
|
|
|
|
|
|
||||
|
Credit facility
|
|
3,500
|
|
|
3,483
|
|
|
|
|
9/12/2021
|
||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
$
|
21,092
|
|
|
$
|
21,023
|
|
|
|
|
|
|
(a)
|
The accreted values presented above represent the principal amount of the debt less the original issue discount at the time of sale, 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 our credit facilities of approximately
$817 million
as of
December 31, 2014
. In addition, a $500 million revolver extension is currently committed and available to Charter. The availability of this revolver is not contingent or related to the closing of the Transactions.
|
|
(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 "Description of our Outstanding Debt" below.
|
|
|
|
Payments by Period
|
|||||||||||||||||||
|
|
|
Total
|
|
Less than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Contractual Obligations
(a)
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Long-Term Debt Principal Payments (a)
|
|
$
|
21,092
|
|
|
$
|
91
|
|
|
$
|
1,264
|
|
|
$
|
2,429
|
|
|
$
|
17,308
|
|
|
|
Long-Term Debt Interest Payments (b)
|
|
8,053
|
|
|
1,130
|
|
|
2,365
|
|
|
2,178
|
|
|
2,380
|
|
||||||
|
Capital and Operating Lease Obligations (c)
|
|
169
|
|
|
43
|
|
|
74
|
|
|
41
|
|
|
11
|
|
||||||
|
Programming Minimum Commitments (d)
|
|
795
|
|
|
271
|
|
|
491
|
|
|
19
|
|
|
14
|
|
||||||
|
Other (e)
|
|
319
|
|
|
291
|
|
|
25
|
|
|
3
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Total
|
|
$
|
30,428
|
|
|
$
|
1,826
|
|
|
$
|
4,219
|
|
|
$
|
4,670
|
|
|
$
|
19,713
|
|
|
(a)
|
The table presents maturities of long-term debt outstanding as of
December 31, 2014
, including approximately $7.0 billion of debt which proceeds are currently held in escrow pending consummation of the Transactions. Refer to Notes 8 and 18 to our accompanying consolidated financial statements contained in “Part II. Item 8. Financial Statements and Supplementary Data” for a description of our long-term debt and other contractual obligations and commitments.
|
|
(b)
|
Interest payments on variable debt are estimated using amounts outstanding at
December 31, 2014
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, 2014
. Actual interest payments will differ based on actual LIBOR rates and actual amounts outstanding for applicable periods.
|
|
(c)
|
We lease certain facilities and equipment under noncancelable operating leases. Leases and rental costs charged to expense for the years ended
December 31, 2014
,
2013
and
2012
, were
$43 million
,
$34 million
and
$28 million
, respectively.
|
|
(d)
|
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
$2.5 billion
,
$2.1 billion
and
$2.0 billion
, for the years ended
December 31, 2014
,
2013
and
2012
, 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.
|
|
(e)
|
“Other” represents other guaranteed minimum commitments, which consist primarily of commitments to our customer premise equipment 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, 2014
,
2013
and
2012
was
$49 million
,
$49 million
and
$47 million
, respectively.
|
|
•
|
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
$208 million
,
$190 million
and
$176 million
for the years ended
December 31, 2014
,
2013
and
2012
, respectively.
|
|
•
|
We also have
$85 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.
|
|
|
Year ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
||||||
|
Customer premise equipment (a)
|
$
|
1,082
|
|
|
$
|
841
|
|
|
$
|
795
|
|
|
Scalable infrastructure (b)
|
455
|
|
|
352
|
|
|
387
|
|
|||
|
Line extensions (c)
|
176
|
|
|
219
|
|
|
192
|
|
|||
|
Upgrade/rebuild (d)
|
167
|
|
|
183
|
|
|
212
|
|
|||
|
Support capital (e)
|
341
|
|
|
230
|
|
|
159
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total capital expenditures (f)
|
$
|
2,221
|
|
|
$
|
1,825
|
|
|
$
|
1,745
|
|
|
(a)
|
Customer premise equipment includes costs incurred at the customer residence to secure new customers and revenue generating units, including 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, to secure growth of new customers and revenue generating units, 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 include
$410 million
and
$88 million
related to our all-digital transition for the years ended
December 31, 2014
and
2013
and
$242 million
,
$300 million
and
$269 million
related to commercial services for the years ended
December 31, 2014
,
2013
and
2012
, respectively.
|
|
•
|
A term loan A with a remaining principal amount of
$684 million
, which is repayable in quarterly installments and aggregating
$38 million
in 2015,
$66 million
in 2016 and
$75 million
in 2017, with the remaining balance due at final maturity on April 22, 2018;
|
|
•
|
A term loan E with a remaining principal amount of approximately
$1.5 billion
, which is repayable in equal quarterly installments and aggregating
$15 million
in each loan year, with the remaining balance due at final maturity on July 1, 2020;
|
|
•
|
A term loan F with a remaining principal amount of approximately
$1.2 billion
, which is repayable in equal quarterly installments and aggregating
$12 million
in each loan year, with the remaining balance due at final maturity on January 3, 2021; and
|
|
•
|
A revolving loan with an outstanding balance of
$399 million
at December 31, 2014 and allowing for borrowings of up to
$1.3 billion
, maturing on April 22, 2018.
|
|
•
|
the failure to make payments when due or within the applicable grace period;
|
|
•
|
the failure to comply with specified covenants including the covenant to maintain the consolidated leverage ratio at Charter Operating (excluding debt of CCO Safari since it is a Non-Recourse Subsidiary) at or below 5.0 to 1.0 and the consolidated first lien leverage ratio at or below 4.0 to 1.0;
|
|
•
|
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; and
|
|
•
|
similar to provisions contained in the note indentures, the consummation of any change of control 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 and the occurrence of a ratings event including a downgrade in the corporate family rating during a ratings decline period.
|
|
•
|
the failure to make payments when due or within the applicable grace period;
|
|
•
|
any acceleration of the loans and termination of the commitments under the Charter Operating credit facilities; and
|
|
•
|
the escrow agreement shall cease to be in full force and effect or the lien in the escrow account shall cease to be enforceable with the same effect and priority.
|
|
Note Series
|
|
Redemption Dates
|
|
Percentage of Principal
|
|
CCOH Safari, LLC:
|
|
|
|
|
|
5.500% senior notes due 2022
|
|
December 1, 2017 - November 30, 2018
|
|
104.125%
|
|
|
|
December 1, 2018 - November 30, 2019
|
|
102.750%
|
|
|
|
December 1, 2019 - November 30, 2020
|
|
101.375%
|
|
|
|
Thereafter
|
|
100.000%
|
|
5.750% senior notes due 2024
|
|
December 1, 2019 - November 30, 2020
|
|
102.875%
|
|
|
|
December 1, 2020 - November 30, 2021
|
|
101.917%
|
|
|
|
December 1, 2021 - November 30, 2022
|
|
100.958%
|
|
|
|
Thereafter
|
|
100.000%
|
|
CCO Holdings, LLC:
|
|
|
|
|
|
7.250% senior notes due 2017
|
|
October 30, 2014 – October 29, 2015
|
|
103.625%
|
|
|
|
October 30, 2015 – October 29, 2016
|
|
101.813%
|
|
|
|
Thereafter
|
|
100.000%
|
|
7.000% senior notes due 2019
|
|
January 15, 2015 – January 14, 2016
|
|
103.500%
|
|
|
|
January 15, 2016 – January 14, 2017
|
|
101.750%
|
|
|
|
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%
|
|
7.375% senior notes due 2020
|
|
December 1, 2015 – November 30, 2016
|
|
103.688%
|
|
|
|
December 1, 2016 – November 30, 2017
|
|
101.844%
|
|
|
|
Thereafter
|
|
100.000%
|
|
5.250% senior notes due 2021
|
|
March 15, 2016 – March 14, 2017
|
|
103.938%
|
|
|
|
March 15, 2017 – March 14, 2018
|
|
102.625%
|
|
|
|
March 15, 2018 – March 14, 2019
|
|
101.313%
|
|
|
|
Thereafter
|
|
100.000%
|
|
6.500% senior notes due 2021
|
|
April 30, 2015 – April 29, 2016
|
|
104.875%
|
|
|
|
April 30, 2016 – April 29, 2017
|
|
103.250%
|
|
|
|
April 30, 2017 – April 29, 2018
|
|
101.625%
|
|
|
|
Thereafter
|
|
100.000%
|
|
6.625% senior notes due 2022
|
|
January 31, 2017 – January 30, 2018
|
|
103.313%
|
|
|
|
January 31, 2018 – January 30, 2019
|
|
102.208%
|
|
|
|
January 31, 2019 – January 30, 2020
|
|
101.104%
|
|
|
|
Thereafter
|
|
100.000%
|
|
5.250% senior notes due 2022
|
|
September 30, 2017 – September 29, 2018
|
|
102.625%
|
|
|
|
September 30, 2018 – September 29, 2019
|
|
101.750%
|
|
|
|
September 30, 2019 – September 29, 2020
|
|
100.875%
|
|
|
|
Thereafter
|
|
100.000%
|
|
5.125% senior notes due 2023
|
|
February 15, 2018 – February 14, 2019
|
|
102.563%
|
|
|
|
February 15, 2019 – February 14, 2020
|
|
101.708%
|
|
|
|
February 15, 2020 – February 14, 2021
|
|
100.854%
|
|
|
|
Thereafter
|
|
100.000%
|
|
5.750% senior notes due 2023
|
|
March 1, 2018 – February 28, 2019
|
|
102.875%
|
|
|
|
March 1, 2019 – February 29, 2020
|
|
101.917%
|
|
|
|
March 1, 2020 – February 28, 2021
|
|
100.958%
|
|
|
|
Thereafter
|
|
100.000%
|
|
5.750% senior notes due 2024
|
|
July 15, 2018 – July 14, 2019
|
|
102.875%
|
|
|
|
July 15, 2019 – July 14, 2020
|
|
101.917%
|
|
|
|
July 15, 2020 – July 14, 2021
|
|
100.958%
|
|
|
|
Thereafter
|
|
100.000%
|
|
•
|
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;
|
|
•
|
create restrictions on the ability of restricted subsidiaries to make certain payments; or
|
|
•
|
enter into transactions with affiliates.
|
|
•
|
up to $1.5 billion of debt under credit facilities not otherwise allocated;
|
|
•
|
up to the greater of $300 million (or $600 million in the case of the notes issued under the CCOH Safari Indentures)
|
|
•
|
up to the greater of $300 million (or $600 million in the case of the notes issued under the CCOH Safari Indentures)
|
|
•
|
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.
|
|
•
|
to repurchase management equity interests in amounts not to exceed $10 million per fiscal year (or $50 million per fiscal year in the case of notes issued under the CCOH Safari Indentures);
|
|
•
|
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 among restricted subsidiaries or by restricted subsidiaries in the applicable issuer;
|
|
•
|
investments aggregating up to $750 million (or $1.1 billion in the case of notes issued under CCO Holdings Indentures for the year 2011 through the date of this filing and for notes issued under the CCOH Safari Indentures) at any time outstanding; and
|
|
•
|
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.
|
|
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|
Total
|
|
Fair Value at December 31, 2014
|
||||||||||||||||
|
Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fixed Rate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,000
|
|
|
$
|
—
|
|
|
$
|
1,400
|
|
|
$
|
11,450
|
|
|
$
|
13,850
|
|
|
$
|
14,205
|
|
|
Average Interest Rate
|
|
—
|
%
|
|
—
|
%
|
|
7.25
|
%
|
|
—
|
%
|
|
7.00
|
%
|
|
5.99
|
%
|
|
6.19
|
%
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Variable Rate
|
|
$
|
91
|
|
|
$
|
127
|
|
|
$
|
137
|
|
|
$
|
967
|
|
|
$
|
62
|
|
|
$
|
5,858
|
|
|
$
|
7,242
|
|
|
$
|
7,186
|
|
|
Average Interest Rate
|
|
3.17
|
%
|
|
3.91
|
%
|
|
4.57
|
%
|
|
4.42
|
%
|
|
5.18
|
%
|
|
5.71
|
%
|
|
5.45
|
%
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Interest Rate Instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Variable to Fixed Rate
|
|
$
|
300
|
|
|
$
|
250
|
|
|
$
|
850
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,400
|
|
|
$
|
18
|
|
|
Average Pay Rate
|
|
4.99
|
%
|
|
3.89
|
%
|
|
3.84
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
4.10
|
%
|
|
|
|||||||||
|
Average Receive Rate
|
|
2.53
|
%
|
|
4.03
|
%
|
|
4.55
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
4.03
|
%
|
|
|
|||||||||
|
(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/ Thomas M. Rutledge
|
|
|
|
|
|
Thomas M. Rutledge
|
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
Date: February 23, 2015
|
|
|
|
|
|
Signature
|
Title
|
Date
|
|
/s/ Thomas M. Rutledge
Thomas M. Rutledge |
President, Chief Executive Officer, Director
(Principal Executive Officer) |
February 23, 2015
|
|
|
|
|
|
/s/ Christopher L. Winfrey
Christopher L. Winfrey |
Executive Vice President and Chief Financial Officer (Principal Financial Officer)
|
February 23, 2015
|
|
|
|
|
|
/s/ Kevin D. Howard
Kevin D. Howard |
Senior Vice President – Finance, Controller and Chief Accounting Officer (Principal Accounting Officer)
|
February 23, 2015
|
|
|
|
|
|
/s/ Balan Nair
Balan Nair |
Director
|
February 23, 2015
|
|
|
|
|
|
/s/ W. Lance Conn
W. Lance Conn |
Director
|
February 23, 2015
|
|
|
|
|
|
/s/ Michael Huseby
Michael Huseby |
Director
|
February 23, 2015
|
|
|
|
|
|
/s/ Craig A. Jacobson
Craig A. Jacobson |
Director
|
February 23, 2015
|
|
|
|
|
|
/s/ Gregory Maffei
Gregory Maffei |
Director
|
February 23, 2015
|
|
|
|
|
|
/s/ John Malone
John Malone |
Director
|
February 23, 2015
|
|
|
|
|
|
/s/ John D. Markley, Jr.
John D. Markley, Jr. |
Director
|
February 23, 2015
|
|
|
|
|
|
/s/ David C. Merritt
David C. Merritt |
Director
|
February 23, 2015
|
|
|
|
|
|
/s/ Eric L. Zinterhofer
Eric L. Zinterhofer |
Director
|
February 23, 2015
|
|
Exhibit
|
|
Description
|
|
|
|
|
|
2.1
|
|
Purchase Agreement dated February 7, 2013 between CSC Holdings, LLC, and Charter Communications Operating, LLC (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on February 12, 2013 (File No. 001-33664)).
|
|
2.2
|
|
Comcast/Charter Transactions Agreement, dated as of April 25, 2014, by and between Charter Communications, Inc, and Comcast Corporation (incorporated by reference to Exhibit 2.1 to the current report on Form 8-K of Charter Communications, Inc. filed on April 28, 2014 (File No. 001-33664)).
|
|
3.1
|
|
Amended and Restated Certificate of Incorporation of Charter Communications, Inc. (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(a)
|
|
Stockholders Agreement of Liberty Media Corporation to purchase Charter Communications, Inc. shares dated March 19, 2013 (incorporated by reference to Exhibit 1.1 to the current report on Form 8-K of Charter Communications, Inc. filed March 19, 2013 (File No. 001-33664)).
|
|
4.1(b)
|
|
Amendment to Stockholders Agreement by and among Liberty Broadband Corporation, Liberty Media Corporation and Charter Communications, Inc., dated effective as of September 29, 2014 (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on October 14, 2014 (File No. 001-33664)).
|
|
10.1
|
|
Indenture relating to the 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-1 of Charter Communications, Inc. filed on June 30, 2010 (File No. 333-167877)).
|
|
10.2
|
|
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)).
|
|
10.3
|
|
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)).
|
|
10.4
|
|
Indenture dated as of May 10, 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 4.1 to the current report on Form 8-K of Charter Communications, Inc. filed on May 13, 2011 (File No. 001-33664)).
|
|
10.5
|
|
First Supplemental Indenture dated as of May 10, 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 4.2 to the current report on Form 8-K of Charter Communications, Inc. filed on May 13, 2011 (File No. 001-33664)).
|
|
10.6
|
|
Second Supplemental Indenture dated as of December 14, 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 4.2 to the current report on Form 8-K of Charter Communications, Inc. filed on December 20, 2011 (File No. 001-33664)).
|
|
10.7
|
|
Third Supplemental Indenture dated as of January 26, 2012 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 4.2 to the current report on Form 8-K of Charter Communications, Inc. filed on February 1, 2012 (File No. 001-33664))
|
|
10.8
|
|
Fourth Supplemental Indenture dated August 22, 2012 relating to the 5.25% Senior Notes due 2022 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 10.1 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on November 6, 2012 (File No. 001-33664)).
|
|
10.9
|
|
Fifth Supplemental Indenture dated December 17, 2012 relating to the 5.125% Senior Notes due 2023 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 10.9 to the annual report on Form 10-K of Charter Communications, Inc. filed February 22, 2013 (File No. 001-33664)).
|
|
10.10
|
|
Sixth Supplemental Indenture relating to the 5.25% senior notes due 2021, dated as of March 14, 2013, 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 March 15, 2013 (File No. 001-33664)).
|
|
10.11
|
|
Seventh Supplemental Indenture relating to the 5.75% senior notes due 2023, dated as of March 14, 2013, 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 10.2 to the current report on Form 8-K of Charter Communications, Inc. filed March 15, 2013 (File No. 001-33664)).
|
|
10.12
|
|
Eighth Supplemental Indenture relating to the 5.75% senior notes due 2024, dated as of May 3, 2013, 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 10.7 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on May 7, 2013 (File No. 001-33664)).
|
|
10.13
|
|
Indenture dated as of November 5, 2014, by and among CCO Holdings, LLC, CCO Holdings Capital Corp. and CCOH Safari, LLC, 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 4.1 to the current report on Form 8-K of Charter Communications, Inc. filed on November 10, 2014 (File No. 001-33664)).
|
|
10.14
|
|
First Supplemental Indenture dated as of November 5, 2014, by and among CCOH Safari, LLC, as Issuer, and The Bank of New York Mellon Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 4.2 to the current report on Form 8-K of Charter Communications, Inc. filed on November 10, 2014 (File No. 001-33664)).
|
|
10.15
|
|
Second Supplemental Indenture dated as of November 5, 2014, by and among CCOH Safari, LLC, as Issuer, and The Bank of New York Mellon Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 4.3 to the current report on Form 8-K of Charter Communications, Inc. filed on November 10, 2014 (File No. 001-33664)).
|
|
10.16
|
|
Escrow Agreement, dated as of November 5, 2014, among CCOH Safari, LLC, Charter Communications, Inc., U.S. Bank National Association, as escrow agent, and The Bank of New York Mellon Trust Company, N.A., as trustee (incorporated by reference to Exhibit 4.4 to the current report on Form 8-K of Charter Communications, Inc. filed on November 10, 2014 (File No. 001-33664).
|
|
10.17(a)
|
|
Restatement Agreement, dated as of April 11, 2012 by and among Charter Communications Operating, LLC, CCO Holdings, LLC, the lenders party thereto and Bank of America, N.A., as Administrative Agent (incorporated by reference to Exhibit 10.2 to the current report on Form 8-K filed by Charter Communications, Inc. on April 17, 2012 (File No. 001-33664)).
|
|
10.17(b)
|
|
Amendment No. 1 dated March 22, 2013 to the Amended and Restated Credit Agreement dated April 11, 2012 between Charter Communications Operating, LLC, as borrower, CCO Holdings, LLC, as guarantor, and Bank of America, N.A., as administrative agent (incorporated by reference to Exhibit 10.5 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on May 7, 2013 (File No. 001-33664)).
|
|
10.17(c)
|
|
Amendment No. 2 dated April 22, 2013 to the Amended and Restated Credit Agreement dated April 11, 2012 between Charter Communications Operating, LLC, as borrower, CCO Holdings, LLC, as guarantor, and Bank of America, N.A., as administrative agent (incorporated by reference to Exhibit 10.6 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on May 7, 2013 (File No. 001-33664)).
|
|
10.17(d)
|
|
Amendment No. 3, dated as of June 27, 2013, to the Amended and Restated Credit Agreement dated April 11, 2012 between Charter Communications Operating, LLC, as borrower, CCO Holdings, LLC, as guarantor, and Bank of America, N.A., as administrative agent (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K filed by Charter Communications, Inc. on July 2, 2013 (File No. 001-33664)).
|
|
10.17(e)
|
|
Amendment No. 4, dated as of September 12, 2014, to the Amended and Restated Credit Agreement dated April 11, 2012 between Charter Communications Operating, LLC, as borrower and Bank of America, N.A., as administrative agent (incorporated by reference to Exhibit 10.2 to the current report on Form 8-K filed by Charter Communications, Inc. on September 18, 2014 (File No. 001-33664)).
|
|
10.17(f)
|
|
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, 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)).
|
|
10.17(g)
|
|
Incremental Activation Notice, dated as of May 3, 2013 delivered by Charter Communications Operating, LLC, CCO Holdings, LLC, the Subsidiary Guarantors Party thereto and each Term F Lender party thereto to Bank of America, N.A., as Administrative Agent under the Amended and Restated Credit Agreement, dated as of April 11, 2012 (as further amended, restated or supplemented from time to time thereafter) (incorporated by reference to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on May 7, 2013 (File No. 001-33664)).
|
|
10.17(h)
|
|
Incremental Activation Notice, dated as of July 1, 2013 delivered by Charter Communications Operating, LLC, CCO Holdings, LLC, the Subsidiary Guarantors Party thereto and each Term E Lender party thereto to Bank of America, N.A., as Administrative Agent under the Amended and Restated Credit Agreement, dated as of April 11, 2012 (as further amended, restated or supplemented from time to time thereafter) (incorporated by reference to Exhibit 10.2 to the current report on Form 8-K filed by Charter Communications, Inc. on July 2, 2013 (File No. 001-33664)).
|
|
10.17(i)
|
|
Incremental Activation Notice, dated as of September 12, 2014 delivered by Charter Communications Operating, LLC, the Subsidiary Guarantors Pary thereto and each Term G Lender party thereto to Bank of America, N.A., as Administrative Agent under the Amended and Restated Credit Agreement, dated as of April 11, 2012 (as further amended, restated or supplemented from time to time thereafter) (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K filed by Charter Communications, Inc. on September 18, 2014 (File No. 001-33664)).
|
|
10.18(a)
|
|
Escrow Credit Agreement, dated as of September 12, 2014, between CCO Safari, LLC, as borrower, and Bank of America, N.A., as administrative agent, and the lenders party thereto (incorporated by reference to Exhibit 10.2 to the current report on Form 8-K filed by Charter Communications, Inc. on September 18, 2014 (File No. 001-33664)).
|
|
10.18(b)
|
|
Escrow Agreement, dated as of September 12, 2014, between CCO Safari, LLC, as borrower, Bank of America, N.A., as administrative agent, and U.S. Bank, N.A., as escrow agent (incorporated by reference to Exhibit 10.3 to the current report on Form 8-K filed by Charter Communications, Inc. on September 18, 2014 (File No. 001-33664)).
|
|
10.19(a)
|
|
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)).
|
|
10.19(b)
|
|
Amendment No. 1 to the Registration Rights Agreement dated November 30, 2009, by and among Charter Communications, Inc. and certain Investors listed therein (incorporated by reference to Exhibit 10.2 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on November 6, 2012 (File No. 001-33664)).
|
|
10.20(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)).
|
|
10.20(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)).
|
|
10.21(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)).
|
|
10.21(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)).
|
|
10.22+
|
|
Charter Communications, Inc. Executive Bonus Plan (incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q of Charter Communications, Inc. filed on May 8, 2012 (File No. 001-33664)).
|
|
10.23+
|
|
Charter Communications, Inc. Executive Incentive Performance Plan (incorporated by reference to Exhibit 10.21 to the annual report on Form 10-K filed by Charter Communications, Inc. on February 27, 2012 (File No. 001-33664)).
|
|
10.24+
|
|
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)).
|
|
10.25+
|
|
Charter Communications, Inc.'s Amended and Restated Supplemental Deferred Compensation Plan, dated as of September 1, 2011(incorporated by reference to Exhibit 10.1 to the current report on Form 8-K filed by Charter Communications, Inc. on September 2, 2011 (File No. 001-33664)).
|
|
10.26+
|
|
Form of Non-Qualified Time Vesting Stock Option Agreement dated April 26, 2011(incorporated by reference to Exhibit 10.3 to the quarterly report on Form 10-Q filed by Charter Communications, Inc. on August 2, 2011 (File No. 001-33664)).
|
|
10.27+
|
|
Form of Non-Qualified Price Vesting Stock Option Agreement dated April 26, 2011(incorporated by reference to Exhibit 10.2 to the quarterly report on Form 10-Q filed by Charter Communications, Inc. on August 2, 2011 (File No. 001-33664)).
|
|
10.28+
|
|
Form of Restricted Stock Unit Agreement dated April 26, 2011(incorporated by reference to Exhibit 10.4 to the quarterly report on Form 10-Q filed by Charter Communications, Inc. on August 2, 2011 (File No. 001-33664)).
|
|
10.29+
|
|
Form of Notice of LTIP Award Agreement Changes (RSU Awards) (incorporated by reference to Exhibit 10.3 to the current report on Form 8-K filed by Charter Communications, inc. on January 22, 2014 (File No. 001-33664)).
|
|
10.30+
|
|
Form of Notice of LTIP Award Agreement Changes (Time-Vesting Option Awards) (incorporated by reference to Exhibit 10.4 to the current report on Form 8-K filed by Charter Communications, Inc. on January 22, 2014 (File No. 001-33664)).
|
|
10.31+
|
|
Form of Notice of LTIP Award Agreement Changes (Restricted Stock Awards) (incorporated by reference to Exhibit 10.5 to the current report on Form 8-K filed by Charter Communications, inc. on January 22, 2014 (File No. 001-33664)).
|
|
10.32+
|
|
Form of Notice of LTIP Award Agreement Changes (Performance-Vesting Option Awards) (incorporated by reference to Exhibit 10.6 to the current report on Form 8-K filed by Charter Communications, Inc. on January 22, 2014 (File No. 001-33664)).
|
|
10.33+
|
|
Form of Stock Option Agreement dated January 15, 2014 (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K filed by Charter Communications, Inc. on January 22, 2014 (File No. 001-33664)).
|
|
10.34+
|
|
Form of Restricted Stock Unit Agreement dated January 15, 2014 (incorporated by reference to Exhibit 10.2 to the current report on Form 8-K filed by Charter Communications, Inc. on January 22, 2014 (File No. 001-33664)).
|
|
10.35+
|
|
Employment Agreement between Thomas Rutledge and Charter Communications, Inc., dated as of December 19, 2011 (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on December 19, 2011 (File No. 001-33664)).
|
|
10.36(a)+
|
|
Amended and Restated Employment Agreement between Christopher L. Winfrey and Charter Communications, Inc., dated effective as of August 31, 2012 (incorporated by reference to Exhibit 10.24(a) to the annual report on Form 10-K filed by Charter Communications, Inc. on February 22, 2013 (File No. 001-33664)).
|
|
10.36(b)+
|
|
The New York Relocation Agreement and Release entered into by and between Charter Communications, Inc. and Christopher Winfrey dated as of October 23, 2012 (incorporated by reference to Exhibit 10.4 to the Quarterly Report on Form 10-Q of Charter Communications, Inc. filed on November 6, 2012 (File No. 001-33664)).
|
|
10.37(a)+
|
|
Employment Agreement dated as of April 30, 2012, by and between Charter Communications, Inc. and John Bickham (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K filed by Charter Communications, Inc. on May 1, 2012 (File No. 001-33664)).
|
|
10.37(b)+
|
|
Time-Vesting Stock Option Agreement dated as of April 30, 2012 by and between Charter Communications, Inc. and John Bickham (incorporated by reference to Exhibit 10.2 to the current report on Form 8-K filed by Charter Communications, Inc. on May 1, 2012 (File No. 001-33664)).
|
|
10.37(c)+
|
|
Performance-Vesting Restricted Stock Agreement dated as of April 30, 2012 by and between Charter Communications, Inc. and John Bickham (incorporated by reference to Exhibit 10.3 to the current report on Form 8-K filed by Charter Communications, Inc. on May 1, 2012 (File No. 001-33664))
|
|
10.37(d)+
|
|
Performance-Vesting Stock Option Agreement dated as of April 30, 2012 by and between Charter Communications, Inc. and John Bickham (incorporated by reference to Exhibit 10.4 to the current report on Form 8-K filed by Charter Communications, Inc. on May 1, 2012 (File No. 001-33664))
|
|
10.37(e)+
|
|
Time-Vesting Restricted Stock Agreement dated as of April 30, 2012 by and between Charter Communications, Inc. and John Bickham (incorporated by reference to Exhibit 10.5 to the current report on Form 8-K filed by Charter Communications, Inc. on May 1, 2012 (File No. 001-33664)).
|
|
10.38+*
|
|
Employment Agreement dated effective as of December 10, 2013 by and between Charter Communications, Inc. and Donald Detampel.
|
|
10.39+*
|
|
Employment Agreement dated effective as of April 9, 2014 by and between Charter Communications, Inc. and Jonathan Hargis.
|
|
10.40
|
|
Form of First Amended and Restated Indemnification Agreement (incorporated by reference to Exhibit 10.3 to the quarterly report on Form 10-Q of Charter Communications, Inc. filed on August 6, 2013 (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).
|
|
101
|
|
The following financial information from the Annual Report of Charter Communications, Inc. on Form 10-K for the year ended December 31, 2014, filed with the SEC on February 23, 2015, formatted in eXtensible Business Reporting Language: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Loss, (iv) Consolidated Statements of Changes in Shareholder Equity, (v) Consolidated Statements of Cash Flows, and (vi) Notes to Consolidated Financial Statements.
|
|
|
Page
|
|
|
|
|
Audited Financial Statements
|
|
|
|
December 31,
2014 |
|
December 31,
2013 |
||||
|
|
|
|
|
||||
|
ASSETS
|
|
|
|
||||
|
CURRENT ASSETS:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
3
|
|
|
$
|
21
|
|
|
Accounts receivable, less allowance for doubtful accounts of
|
|
|
|
||||
|
$22 and $19, respectively
|
285
|
|
|
234
|
|
||
|
Prepaid expenses and other current assets
|
83
|
|
|
67
|
|
||
|
Total current assets
|
371
|
|
|
322
|
|
||
|
|
|
|
|
||||
|
RESTRICTED CASH AND CASH EQUIVALENTS
|
7,111
|
|
|
—
|
|
||
|
|
|
|
|
||||
|
INVESTMENT IN CABLE PROPERTIES:
|
|
|
|
||||
|
Property, plant and equipment, net of accumulated
|
|
|
|
||||
|
depreciation of $5,484 and $4,787, respectively
|
8,373
|
|
|
7,981
|
|
||
|
Franchises
|
6,006
|
|
|
6,009
|
|
||
|
Customer relationships, net
|
1,105
|
|
|
1,389
|
|
||
|
Goodwill
|
1,168
|
|
|
1,177
|
|
||
|
Total investment in cable properties, net
|
16,652
|
|
|
16,556
|
|
||
|
|
|
|
|
||||
|
OTHER NONCURRENT ASSETS
|
416
|
|
|
417
|
|
||
|
|
|
|
|
||||
|
Total assets
|
$
|
24,550
|
|
|
$
|
17,295
|
|
|
|
|
|
|
||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
||||
|
CURRENT LIABILITIES:
|
|
|
|
||||
|
Accounts payable and accrued liabilities
|
$
|
1,635
|
|
|
$
|
1,467
|
|
|
Total current liabilities
|
1,635
|
|
|
1,467
|
|
||
|
|
|
|
|
||||
|
LONG-TERM DEBT
|
21,023
|
|
|
14,181
|
|
||
|
DEFERRED INCOME TAXES
|
1,674
|
|
|
1,431
|
|
||
|
OTHER LONG-TERM LIABILITIES
|
72
|
|
|
65
|
|
||
|
|
|
|
|
||||
|
SHAREHOLDERS’ EQUITY:
|
|
|
|
||||
|
Class A common stock; $.001 par value; 900 million shares authorized;
|
|
|
|
||||
|
111,999,687 and 106,144,075 shares issued and outstanding, respectively
|
—
|
|
|
—
|
|
||
|
Class B common stock; $.001 par value; 25 million shares authorized;
|
|
|
|
||||
|
no shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Preferred stock; $.001 par value; 250 million shares authorized;
|
|
|
|
||||
|
no shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Additional paid-in capital
|
1,930
|
|
|
1,760
|
|
||
|
Accumulated deficit
|
(1,762
|
)
|
|
(1,568
|
)
|
||
|
Accumulated other comprehensive loss
|
(22
|
)
|
|
(41
|
)
|
||
|
Total shareholders’ equity
|
146
|
|
|
151
|
|
||
|
|
|
|
|
||||
|
Total liabilities and shareholders’ equity
|
$
|
24,550
|
|
|
$
|
17,295
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
||||||
|
REVENUES
|
$
|
9,108
|
|
|
$
|
8,155
|
|
|
$
|
7,504
|
|
|
|
|
|
|
|
|
||||||
|
COSTS AND EXPENSES:
|
|
|
|
|
|
||||||
|
Operating costs and expenses (excluding depreciation and amortization)
|
5,973
|
|
|
5,345
|
|
|
4,860
|
|
|||
|
Depreciation and amortization
|
2,102
|
|
|
1,854
|
|
|
1,713
|
|
|||
|
Other operating expenses, net
|
62
|
|
|
47
|
|
|
16
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
8,137
|
|
|
7,246
|
|
|
6,589
|
|
|||
|
|
|
|
|
|
|
||||||
|
Income from operations
|
971
|
|
|
909
|
|
|
915
|
|
|||
|
|
|
|
|
|
|
||||||
|
OTHER EXPENSES:
|
|
|
|
|
|
||||||
|
Interest expense, net
|
(911
|
)
|
|
(846
|
)
|
|
(907
|
)
|
|||
|
Loss on extinguishment of debt
|
—
|
|
|
(123
|
)
|
|
(55
|
)
|
|||
|
Gain (loss) on derivative instruments, net
|
(7
|
)
|
|
11
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
(918
|
)
|
|
(958
|
)
|
|
(962
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Income (loss) before income taxes
|
53
|
|
|
(49
|
)
|
|
(47
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Income tax expense
|
(236
|
)
|
|
(120
|
)
|
|
(257
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(183
|
)
|
|
$
|
(169
|
)
|
|
$
|
(304
|
)
|
|
|
|
|
|
|
|
||||||
|
LOSS PER COMMON SHARE, BASIC AND DILUTED
|
$
|
(1.70
|
)
|
|
$
|
(1.65
|
)
|
|
$
|
(3.05
|
)
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding, basic and diluted
|
108,374,160
|
|
|
101,934,630
|
|
|
99,657,989
|
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(183
|
)
|
|
$
|
(169
|
)
|
|
$
|
(304
|
)
|
|
Net impact of interest rate derivative instruments, net of tax
|
19
|
|
|
34
|
|
|
(10
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Comprehensive loss
|
$
|
(164
|
)
|
|
$
|
(135
|
)
|
|
$
|
(314
|
)
|
|
|
|
Class A Common Stock
|
|
Class B Common Stock
|
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Treasury Stock
|
|
Accumulated Other Comprehensive Loss
|
|
Total Shareholders' Equity
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
BALANCE, December 31, 2011
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,556
|
|
|
$
|
(1,082
|
)
|
|
$
|
—
|
|
|
$
|
(65
|
)
|
|
$
|
409
|
|
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(304
|
)
|
|
—
|
|
|
—
|
|
|
(304
|
)
|
|||||||
|
Net impact of interest rate derivative instruments, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
(10
|
)
|
|||||||
|
Stock compensation expense, net
|
|
—
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|||||||
|
Exercise of options
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|||||||
|
Purchase of treasury stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
|||||||
|
Retirement of treasury stock
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
(6
|
)
|
|
11
|
|
|
—
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
BALANCE, December 31, 2012
|
|
—
|
|
|
—
|
|
|
1,616
|
|
|
(1,392
|
)
|
|
—
|
|
|
(75
|
)
|
|
149
|
|
|||||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(169
|
)
|
|
—
|
|
|
—
|
|
|
(169
|
)
|
|||||||
|
Net impact of interest rate derivative instruments, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
34
|
|
|||||||
|
Stock compensation expense, net
|
|
—
|
|
|
—
|
|
|
48
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
48
|
|
|||||||
|
Exercise of options and warrants
|
|
—
|
|
|
—
|
|
|
104
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
104
|
|
|||||||
|
Purchase of treasury stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|||||||
|
Retirement of treasury stock
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
(7
|
)
|
|
15
|
|
|
—
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
BALANCE, December 31, 2013
|
|
—
|
|
|
—
|
|
|
1,760
|
|
|
(1,568
|
)
|
|
—
|
|
|
(41
|
)
|
|
151
|
|
|||||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(183
|
)
|
|
—
|
|
|
—
|
|
|
(183
|
)
|
|||||||
|
Net impact of interest rate derivative instruments, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
19
|
|
|||||||
|
Stock compensation expense, net
|
|
—
|
|
|
—
|
|
|
55
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55
|
|
|||||||
|
Exercise of options and warrants
|
|
—
|
|
|
—
|
|
|
123
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
123
|
|
|||||||
|
Purchase of treasury stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
(19
|
)
|
|||||||
|
Retirement of treasury stock
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
(11
|
)
|
|
19
|
|
|
—
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
BALANCE, December 31, 2014
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,930
|
|
|
$
|
(1,762
|
)
|
|
$
|
—
|
|
|
$
|
(22
|
)
|
|
$
|
146
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Net loss
|
|
$
|
(183
|
)
|
|
$
|
(169
|
)
|
|
$
|
(304
|
)
|
|
Adjustments to reconcile net loss to net cash flows from operating activities:
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
|
2,102
|
|
|
1,854
|
|
|
1,713
|
|
|||
|
Non-cash interest expense
|
|
37
|
|
|
43
|
|
|
45
|
|
|||
|
Loss on extinguishment of debt
|
|
—
|
|
|
123
|
|
|
55
|
|
|||
|
(Gain) loss on derivative instruments, net
|
|
7
|
|
|
(11
|
)
|
|
—
|
|
|||
|
Deferred income taxes
|
|
233
|
|
|
112
|
|
|
250
|
|
|||
|
Other, net
|
|
65
|
|
|
82
|
|
|
45
|
|
|||
|
Changes in operating assets and liabilities, net of effects from acquisitions and dispositions:
|
|
|
|
|
|
|
||||||
|
Accounts receivable
|
|
(51
|
)
|
|
10
|
|
|
34
|
|
|||
|
Prepaid expenses and other assets
|
|
(9
|
)
|
|
—
|
|
|
(8
|
)
|
|||
|
Accounts payable, accrued liabilities and other
|
|
158
|
|
|
114
|
|
|
46
|
|
|||
|
Net cash flows from operating activities
|
|
2,359
|
|
|
2,158
|
|
|
1,876
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Purchases of property, plant and equipment
|
|
(2,221
|
)
|
|
(1,825
|
)
|
|
(1,745
|
)
|
|||
|
Change in accrued expenses related to capital expenditures
|
|
33
|
|
|
76
|
|
|
13
|
|
|||
|
Sales (purchases) of cable systems, net
|
|
11
|
|
|
(676
|
)
|
|
19
|
|
|||
|
Restricted cash in escrow
|
|
(7,111
|
)
|
|
—
|
|
|
—
|
|
|||
|
Other, net
|
|
(16
|
)
|
|
(18
|
)
|
|
(24
|
)
|
|||
|
Net cash flows from investing activities
|
|
(9,304
|
)
|
|
(2,443
|
)
|
|
(1,737
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Borrowings of long-term debt
|
|
8,806
|
|
|
6,782
|
|
|
5,830
|
|
|||
|
Repayments of long-term debt
|
|
(1,980
|
)
|
|
(6,520
|
)
|
|
(5,901
|
)
|
|||
|
Payments for debt issuance costs
|
|
(6
|
)
|
|
(50
|
)
|
|
(53
|
)
|
|||
|
Purchase of treasury stock
|
|
(19
|
)
|
|
(15
|
)
|
|
(11
|
)
|
|||
|
Proceeds from exercise of options and warrants
|
|
123
|
|
|
104
|
|
|
15
|
|
|||
|
Other, net
|
|
3
|
|
|
(2
|
)
|
|
(14
|
)
|
|||
|
Net cash flows from financing activities
|
|
6,927
|
|
|
299
|
|
|
(134
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
(18
|
)
|
|
14
|
|
|
5
|
|
|||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
|
21
|
|
|
7
|
|
|
2
|
|
|||
|
CASH AND CASH EQUIVALENTS, end of period
|
|
$
|
3
|
|
|
$
|
21
|
|
|
$
|
7
|
|
|
|
|
|
|
|
|
|
||||||
|
CASH PAID FOR INTEREST
|
|
$
|
850
|
|
|
$
|
763
|
|
|
$
|
904
|
|
|
Cable distribution systems
|
|
7-20 years
|
|
Customer equipment and installations
|
|
3-8 years
|
|
Vehicles and equipment
|
|
3-6 years
|
|
Buildings and leasehold improvements
|
|
15-40 years
|
|
Furniture, fixtures and equipment
|
|
6-10 years
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
||||||
|
Video
|
$
|
4,443
|
|
|
$
|
4,040
|
|
|
$
|
3,649
|
|
|
Internet
|
2,576
|
|
|
2,186
|
|
|
1,866
|
|
|||
|
Voice
|
575
|
|
|
644
|
|
|
828
|
|
|||
|
Commercial
|
993
|
|
|
812
|
|
|
648
|
|
|||
|
Advertising sales
|
341
|
|
|
291
|
|
|
334
|
|
|||
|
Other
|
180
|
|
|
182
|
|
|
179
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
$
|
9,108
|
|
|
$
|
8,155
|
|
|
$
|
7,504
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(unaudited)
|
||||||
|
Revenues
|
$
|
8,419
|
|
|
$
|
8,017
|
|
|
Net loss
|
$
|
(194
|
)
|
|
$
|
(392
|
)
|
|
Loss per common share, basic and diluted
|
$
|
(1.90
|
)
|
|
$
|
(3.93
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Balance, beginning of period
|
$
|
19
|
|
|
$
|
14
|
|
|
$
|
16
|
|
|
Charged to expense
|
122
|
|
|
101
|
|
|
105
|
|
|||
|
Uncollected balances written off, net of recoveries
|
(119
|
)
|
|
(96
|
)
|
|
(107
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Balance, end of period
|
$
|
22
|
|
|
$
|
19
|
|
|
$
|
14
|
|
|
|
|
December 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
||||
|
Cable distribution systems
|
|
$
|
7,919
|
|
|
$
|
7,556
|
|
|
Customer equipment and installations
|
|
4,388
|
|
|
4,061
|
|
||
|
Vehicles and equipment
|
|
335
|
|
|
270
|
|
||
|
Buildings and leasehold improvements
|
|
499
|
|
|
425
|
|
||
|
Furniture, fixtures and equipment
|
|
716
|
|
|
456
|
|
||
|
|
|
|
|
|
||||
|
|
|
13,857
|
|
|
12,768
|
|
||
|
Less: accumulated depreciation
|
|
(5,484
|
)
|
|
(4,787
|
)
|
||
|
|
|
|
|
|
||||
|
|
|
$
|
8,373
|
|
|
$
|
7,981
|
|
|
|
|
December 31,
|
||||||||||||||||||||||
|
|
|
2014
|
|
2013
|
||||||||||||||||||||
|
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Indefinite lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Franchises
|
|
$
|
6,006
|
|
|
$
|
—
|
|
|
$
|
6,006
|
|
|
$
|
6,009
|
|
|
$
|
—
|
|
|
$
|
6,009
|
|
|
Goodwill
|
|
1,168
|
|
|
—
|
|
|
1,168
|
|
|
1,177
|
|
|
—
|
|
|
1,177
|
|
||||||
|
Trademarks
|
|
159
|
|
|
—
|
|
|
159
|
|
|
158
|
|
|
—
|
|
|
158
|
|
||||||
|
Other intangible assets
|
|
4
|
|
|
—
|
|
|
4
|
|
|
4
|
|
|
—
|
|
|
4
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
$
|
7,337
|
|
|
$
|
—
|
|
|
$
|
7,337
|
|
|
$
|
7,348
|
|
|
$
|
—
|
|
|
$
|
7,348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Finite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Customer relationships
|
|
$
|
2,616
|
|
|
$
|
1,511
|
|
|
$
|
1,105
|
|
|
$
|
2,617
|
|
|
$
|
1,228
|
|
|
$
|
1,389
|
|
|
Other intangible assets
|
|
151
|
|
|
60
|
|
|
91
|
|
|
130
|
|
|
44
|
|
|
86
|
|
||||||
|
|
|
$
|
2,767
|
|
|
$
|
1,571
|
|
|
$
|
1,196
|
|
|
$
|
2,747
|
|
|
$
|
1,272
|
|
|
$
|
1,475
|
|
|
2015
|
|
$
|
267
|
|
|
2016
|
|
234
|
|
|
|
2017
|
|
200
|
|
|
|
2018
|
|
165
|
|
|
|
2019
|
|
131
|
|
|
|
Thereafter
|
|
199
|
|
|
|
|
|
|
||
|
|
|
$
|
1,196
|
|
|
|
|
December 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
||||
|
Accounts payable – trade
|
|
$
|
140
|
|
|
$
|
91
|
|
|
Accrued capital expenditures
|
|
268
|
|
|
235
|
|
||
|
Deferred revenue
|
|
85
|
|
|
90
|
|
||
|
Accrued liabilities:
|
|
|
|
|
||||
|
Interest
|
|
212
|
|
|
195
|
|
||
|
Programming costs
|
|
430
|
|
|
379
|
|
||
|
Franchise related fees
|
|
65
|
|
|
62
|
|
||
|
Compensation
|
|
169
|
|
|
156
|
|
||
|
Other
|
|
266
|
|
|
259
|
|
||
|
|
|
|
|
|
||||
|
|
|
$
|
1,635
|
|
|
$
|
1,467
|
|
|
|
December 31,
|
||||||||||||||
|
|
2014
|
|
2013
|
||||||||||||
|
|
Principal Amount
|
|
Accreted Value
|
|
Principal Amount
|
|
Accreted Value
|
||||||||
|
CCOH Safari, LLC:
|
|
|
|
|
|
|
|
||||||||
|
5.500% senior notes due December 1, 2022
|
$
|
1,500
|
|
|
$
|
1,500
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
5.750% senior notes due December 1, 2024
|
2,000
|
|
|
2,000
|
|
|
—
|
|
|
—
|
|
||||
|
CCO Holdings, LLC:
|
|
|
|
|
|
|
|
||||||||
|
7.250% senior notes due October 30, 2017
|
1,000
|
|
|
1,000
|
|
|
1,000
|
|
|
1,000
|
|
||||
|
7.000% senior notes due January 15, 2019
|
1,400
|
|
|
1,394
|
|
|
1,400
|
|
|
1,393
|
|
||||
|
8.125% senior notes due April 30, 2020
|
700
|
|
|
700
|
|
|
700
|
|
|
700
|
|
||||
|
7.375% senior notes due June 1, 2020
|
750
|
|
|
750
|
|
|
750
|
|
|
750
|
|
||||
|
5.250% senior notes due March 15, 2021
|
500
|
|
|
500
|
|
|
500
|
|
|
500
|
|
||||
|
6.500% senior notes due April 30, 2021
|
1,500
|
|
|
1,500
|
|
|
1,500
|
|
|
1,500
|
|
||||
|
6.625% senior notes due January 31, 2022
|
750
|
|
|
747
|
|
|
750
|
|
|
747
|
|
||||
|
5.250% senior notes due September 30, 2022
|
1,250
|
|
|
1,240
|
|
|
1,250
|
|
|
1,239
|
|
||||
|
5.125% senior notes due February 15, 2023
|
1,000
|
|
|
1,000
|
|
|
1,000
|
|
|
1,000
|
|
||||
|
5.750% senior notes due September 1, 2023
|
500
|
|
|
500
|
|
|
500
|
|
|
500
|
|
||||
|
5.750% senior notes due January 15, 2024
|
1,000
|
|
|
1,000
|
|
|
1,000
|
|
|
1,000
|
|
||||
|
Credit facility due September 6, 2014
|
—
|
|
|
—
|
|
|
350
|
|
|
342
|
|
||||
|
Charter Communications Operating, LLC:
|
|
|
|
|
|
|
|
||||||||
|
Credit facilities
|
3,742
|
|
|
3,709
|
|
|
3,548
|
|
|
3,510
|
|
||||
|
CCO Safari, LLC (an Unrestricted Subsidiary):
|
|
|
|
|
|
|
|
||||||||
|
Credit facilities
|
3,500
|
|
|
3,483
|
|
|
—
|
|
|
—
|
|
||||
|
|
$
|
21,092
|
|
|
$
|
21,023
|
|
|
$
|
14,248
|
|
|
$
|
14,181
|
|
|
|
|
Year ended December 31,
|
||||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||||
|
|
|
|
|
|
|
|
||||||||
|
Charter Operating credit amendment / prepayments
|
|
$
|
—
|
|
—
|
|
$
|
58
|
|
58
|
|
$
|
92
|
|
|
CCH II notes redemptions
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(46
|
)
|
|||
|
Charter Operating notes repurchases
|
|
—
|
|
—
|
|
—
|
|
—
|
|
9
|
|
|||
|
CCO Holdings notes repurchases
|
|
—
|
|
—
|
|
65
|
|
65
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||||
|
|
|
$
|
—
|
|
—
|
|
$
|
123
|
|
123
|
|
$
|
55
|
|
|
•
|
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;
|
|
•
|
in the case of restricted subsidiaries, create or permit to exist dividend or payment restrictions with respect to CCO Holdings, guarantee their parent companies debt, or issue specified equity interests;
|
|
•
|
engage in certain transactions with affiliates; and
|
|
•
|
grant liens.
|
|
•
|
A term loan A with a remaining principal amount of
$684 million
, which is repayable in quarterly installments and aggregating
$38 million
in 2015,
$66 million
in 2016 and
$75 million
in 2017, with the remaining balance due at final maturity on April 22, 2018. Pricing on term loan A is LIBOR plus
2%
;
|
|
•
|
A term loan E with a remaining principal amount of approximately
$1.5 billion
, which is repayable in equal quarterly installments and aggregating
$15 million
in each loan year, with the remaining balance due at final maturity on July 1, 2020. Pricing on term loan E is LIBOR plus
2.25%
with a LIBOR floor of
0.75%
;
|
|
•
|
A term loan F with a remaining principal amount of approximately
$1.2 billion
, which is repayable in equal quarterly installments and aggregating
$12 million
in each loan year, with the remaining balance due at final maturity on January 3, 2021. Pricing on term loan F is LIBOR plus
2.25%
with a LIBOR floor of
0.75%
; and
|
|
•
|
A revolving loan with an outstanding balance of
$399 million
at
December 31, 2014
and allowing for borrowings of up to
$1.3 billion
, maturing on April 22, 2018. Pricing on the revolving loan is LIBOR plus
2%
with a commitment fee of
0.30%
.
|
|
•
|
the failure to make payments when due or within the applicable grace period;
|
|
•
|
the failure to comply with specified covenants including the covenant to maintain the consolidated leverage ratio at or below
5.0
to
1.0
and the consolidated first lien leverage ratio at or below
4.0
to
1.0
;
|
|
•
|
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
; and
|
|
•
|
similar to provisions contained in the note indentures and credit facility, the consummation of any change of control 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 and the occurrence of a ratings event including a downgrade in the corporate family rating during a ratings decline period.
|
|
•
|
the failure to make payments when due or within the applicable grace period;
|
|
•
|
any acceleration of the loans and termination of the commitments under the Charter Operating credit facilities; and
|
|
•
|
the escrow agreement shall cease to be in full force and effect or the lien in the escrow account shall cease to be enforceable with the same effect and priority.
|
|
Year
|
|
Amount
|
||
|
|
|
|
||
|
2015
|
|
$
|
91
|
|
|
2016
|
|
127
|
|
|
|
2017
|
|
1,137
|
|
|
|
2018
|
|
967
|
|
|
|
2019
|
|
1,462
|
|
|
|
Thereafter
|
|
17,308
|
|
|
|
|
|
|
||
|
|
|
$
|
21,092
|
|
|
|
|
Class A Common Stock
|
|
Class B Common Stock
|
||
|
|
|
|
|
|
||
|
BALANCE, December 31, 2011
|
|
100,570,418
|
|
|
—
|
|
|
Option exercises
|
|
370,715
|
|
|
—
|
|
|
Restricted stock issuances, net of cancellations
|
|
182,537
|
|
|
—
|
|
|
Stock issuances from exercise of warrants
|
|
179,850
|
|
|
—
|
|
|
Restricted stock unit vesting
|
|
51,476
|
|
|
—
|
|
|
Purchase of treasury stock (see Note 9)
|
|
(178,749
|
)
|
|
—
|
|
|
|
|
|
|
|
||
|
BALANCE, December 31, 2012
|
|
101,176,247
|
|
|
—
|
|
|
Option exercises
|
|
543,221
|
|
|
—
|
|
|
Restricted stock issuances, net of cancellations
|
|
4,879
|
|
|
—
|
|
|
Stock issuances from exercise of warrants
|
|
4,481,656
|
|
|
—
|
|
|
Restricted stock unit vesting
|
|
88,330
|
|
|
—
|
|
|
Purchase of treasury stock (see Note 9)
|
|
(150,258
|
)
|
|
—
|
|
|
|
|
|
|
|
||
|
BALANCE, December 31, 2013
|
|
106,144,075
|
|
|
—
|
|
|
Option exercises
|
|
640,342
|
|
|
—
|
|
|
Restricted stock issuances, net of cancellations
|
|
9,090
|
|
|
—
|
|
|
Stock issuances from exercise of warrants
|
|
5,243,167
|
|
|
—
|
|
|
Restricted stock unit vesting
|
|
104,270
|
|
|
—
|
|
|
Purchase of treasury stock (see Note 9)
|
|
(141,257
|
)
|
|
—
|
|
|
|
|
|
|
|
||
|
BALANCE, December 31, 2014
|
|
111,999,687
|
|
|
—
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
||||
|
|
|
|
|
||||
|
Accrued interest
|
$
|
2
|
|
|
$
|
8
|
|
|
Other long-term liabilities
|
$
|
16
|
|
|
$
|
22
|
|
|
Accumulated other comprehensive loss
|
$
|
(22
|
)
|
|
$
|
(41
|
)
|
|
|
Year Ended December 31, 2014
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
||||||
|
Gain (loss) on derivative instruments, net:
|
|
|
|
|
|
||||||
|
Change in fair value of interest rate derivative instruments not designated as cash flow hedges
|
$
|
12
|
|
|
$
|
38
|
|
|
$
|
—
|
|
|
Loss reclassified from accumulated other comprehensive loss into earnings as a result of cash flow hedge discontinuance
|
(19
|
)
|
|
(27
|
)
|
|
—
|
|
|||
|
|
$
|
(7
|
)
|
|
$
|
11
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense:
|
|
|
|
|
|
||||||
|
Loss reclassified from accumulated other comprehensive loss into interest expense
|
$
|
—
|
|
|
$
|
(10
|
)
|
|
$
|
(36
|
)
|
|
•
|
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.
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
||||||||||||||||||||
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Money market funds
|
|
$
|
4,112
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Commercial paper
|
|
$
|
—
|
|
|
$
|
2,999
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest rate derivatives
|
|
$
|
—
|
|
|
$
|
18
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
30
|
|
|
$
|
—
|
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
||||||||||||
|
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
Debt
|
|
|
|
|
|
|
|
|
||||||||
|
Senior notes
|
|
$
|
13,831
|
|
|
$
|
14,205
|
|
|
$
|
10,329
|
|
|
$
|
10,384
|
|
|
Credit facilities
|
|
$
|
7,192
|
|
|
$
|
7,186
|
|
|
$
|
3,852
|
|
|
$
|
3,848
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Programming
|
$
|
2,459
|
|
|
$
|
2,146
|
|
|
$
|
1,965
|
|
|
Franchise, regulatory and connectivity
|
428
|
|
|
399
|
|
|
383
|
|
|||
|
Costs to service customers
|
1,675
|
|
|
1,561
|
|
|
1,394
|
|
|||
|
Marketing
|
529
|
|
|
488
|
|
|
431
|
|
|||
|
Other
|
882
|
|
|
751
|
|
|
687
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
$
|
5,973
|
|
|
$
|
5,345
|
|
|
$
|
4,860
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
||||||
|
Merger and acquisition costs
|
$
|
38
|
|
|
$
|
16
|
|
|
$
|
1
|
|
|
Special charges, net
|
14
|
|
|
23
|
|
|
20
|
|
|||
|
(Gain) loss on sale of assets, net
|
10
|
|
|
8
|
|
|
(5
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
|
$
|
62
|
|
|
$
|
47
|
|
|
$
|
16
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||||||||||||||
|
|
Shares
|
|
Weighted Average Exercise Price
|
|
Shares
|
|
Weighted Average Exercise Price
|
|
Shares
|
|
Weighted Average Exercise Price
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Outstanding, beginning of period
|
3,142
|
|
|
$
|
59.86
|
|
|
3,552
|
|
|
$
|
54.35
|
|
|
4,018
|
|
|
$
|
49.53
|
|
|||
|
Granted
|
1,234
|
|
|
$
|
136.75
|
|
|
276
|
|
|
$
|
108.89
|
|
|
813
|
|
|
$
|
69.00
|
|
|||
|
Exercised
|
(640
|
)
|
|
$
|
52.50
|
|
|
(543
|
)
|
|
$
|
51.22
|
|
|
(371
|
)
|
|
$
|
40.57
|
|
|||
|
Canceled
|
(47
|
)
|
|
$
|
104.57
|
|
|
(143
|
)
|
|
$
|
50.54
|
|
|
(908
|
)
|
|
$
|
51.74
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Outstanding, end of period
|
3,689
|
|
|
$
|
86.29
|
|
|
3,142
|
|
|
$
|
59.86
|
|
|
3,552
|
|
|
$
|
54.35
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Weighted average remaining contractual life
|
7
|
|
years
|
|
7
|
|
years
|
|
8
|
|
years
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Options exercisable, end of period
|
1,317
|
|
|
$
|
55.65
|
|
|
1,128
|
|
|
$
|
52.07
|
|
|
469
|
|
|
$
|
46.23
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Weighted average fair value of options granted
|
$
|
55.08
|
|
|
|
|
$
|
41.52
|
|
|
|
|
$
|
28.17
|
|
|
|
||||||
|
|
Year Ended December 31,
|
|||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||
|
|
Shares
|
|
Weighted Average Grant Price
|
|
Shares
|
|
Weighted Average Grant Price
|
|
Shares
|
|
Weighted Average Grant Price
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Outstanding, beginning of period
|
653
|
|
|
$
|
56.14
|
|
|
928
|
|
|
$
|
54.16
|
|
|
1,115
|
|
|
$
|
45.72
|
|
|
Granted
|
9
|
|
|
$
|
138.57
|
|
|
13
|
|
|
$
|
101.81
|
|
|
244
|
|
|
$
|
60.48
|
|
|
Vested
|
(231
|
)
|
|
$
|
57.35
|
|
|
(280
|
)
|
|
$
|
51.62
|
|
|
(370
|
)
|
|
$
|
36.02
|
|
|
Canceled
|
—
|
|
|
$
|
—
|
|
|
(8
|
)
|
|
$
|
56.50
|
|
|
(61
|
)
|
|
$
|
35.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Outstanding, end of period
|
431
|
|
|
$
|
57.24
|
|
|
653
|
|
|
$
|
56.14
|
|
|
928
|
|
|
$
|
54.16
|
|
|
|
Year Ended December 31,
|
|||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||
|
|
Shares
|
|
Weighted Average Grant Price
|
|
Shares
|
|
Weighted Average Grant Price
|
|
Shares
|
|
Weighted Average Grant Price
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Outstanding, beginning of period
|
288
|
|
|
$
|
74.73
|
|
|
327
|
|
|
$
|
61.79
|
|
|
273
|
|
|
$
|
54.86
|
|
|
Granted
|
153
|
|
|
$
|
136.54
|
|
|
73
|
|
|
$
|
109.96
|
|
|
142
|
|
|
$
|
71.33
|
|
|
Vested
|
(104
|
)
|
|
$
|
70.23
|
|
|
(88
|
)
|
|
$
|
61.17
|
|
|
(52
|
)
|
|
$
|
56.59
|
|
|
Canceled
|
(12
|
)
|
|
$
|
112.53
|
|
|
(24
|
)
|
|
$
|
55.28
|
|
|
(36
|
)
|
|
$
|
54.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Outstanding, end of period
|
325
|
|
|
$
|
104.01
|
|
|
288
|
|
|
$
|
74.73
|
|
|
327
|
|
|
$
|
61.79
|
|
|
|
|
Year Ended December 31,
|
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
Current expense:
|
|
|
|
|
|
|
|
||||||
|
Federal income taxes
|
|
$
|
(1
|
)
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
|
State income taxes
|
|
(2
|
)
|
|
(7
|
)
|
|
(7
|
)
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
|
Current income tax expense
|
|
(3
|
)
|
|
(8
|
)
|
|
(7
|
)
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
|
Deferred expense:
|
|
|
|
|
|
|
|
||||||
|
Federal income taxes
|
|
(192
|
)
|
|
(101
|
)
|
|
(223
|
)
|
|
|||
|
State income taxes
|
|
(41
|
)
|
|
(11
|
)
|
|
(27
|
)
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
|
Deferred income tax expense
|
|
(233
|
)
|
|
(112
|
)
|
|
(250
|
)
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
|
Total income tax expense
|
|
$
|
(236
|
)
|
|
$
|
(120
|
)
|
|
$
|
(257
|
)
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Statutory federal income taxes
|
|
$
|
(18
|
)
|
|
$
|
17
|
|
|
$
|
17
|
|
|
Statutory state income taxes, net
|
|
(2
|
)
|
|
(7
|
)
|
|
(7
|
)
|
|||
|
Nondeductible expenses
|
|
(10
|
)
|
|
(3
|
)
|
|
(6
|
)
|
|||
|
Change in valuation allowance
|
|
(203
|
)
|
|
(127
|
)
|
|
(264
|
)
|
|||
|
State rate changes
|
|
(3
|
)
|
|
4
|
|
|
—
|
|
|||
|
Other
|
|
—
|
|
|
(4
|
)
|
|
3
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Income tax expense
|
|
$
|
(236
|
)
|
|
$
|
(120
|
)
|
|
$
|
(257
|
)
|
|
|
|
December 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
Deferred tax assets:
|
|
|
|
|
||||
|
Goodwill
|
|
$
|
251
|
|
|
$
|
274
|
|
|
Investment in partnership
|
|
293
|
|
|
289
|
|
||
|
Loss carryforwards
|
|
3,595
|
|
|
3,170
|
|
||
|
Other intangibles
|
|
112
|
|
|
48
|
|
||
|
Accrued and other
|
|
172
|
|
|
112
|
|
||
|
|
|
|
|
|
||||
|
Total gross deferred tax assets
|
|
4,423
|
|
|
3,893
|
|
||
|
Less: valuation allowance
|
|
(3,149
|
)
|
|
(2,961
|
)
|
||
|
|
|
|
|
|
||||
|
Deferred tax assets
|
|
$
|
1,274
|
|
|
$
|
932
|
|
|
|
|
|
|
|
||||
|
Deferred tax liabilities:
|
|
|
|
|
||||
|
Indefinite life intangibles
|
|
$
|
(1,428
|
)
|
|
$
|
(1,205
|
)
|
|
Property, plant and equipment
|
|
(1,247
|
)
|
|
(901
|
)
|
||
|
Indirect corporate subsidiaries:
|
|
|
|
|
||||
|
Indefinite life intangibles
|
|
(122
|
)
|
|
(122
|
)
|
||
|
Other
|
|
(125
|
)
|
|
(119
|
)
|
||
|
|
|
|
|
|
||||
|
Deferred tax liabilities
|
|
(2,922
|
)
|
|
(2,347
|
)
|
||
|
|
|
|
|
|
||||
|
Net deferred tax liabilities
|
|
$
|
(1,648
|
)
|
|
$
|
(1,415
|
)
|
|
|
|
Total
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Contractual Obligations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Capital and Operating Lease Obligations (1)
|
|
$
|
169
|
|
|
$
|
43
|
|
|
$
|
39
|
|
|
$
|
35
|
|
|
$
|
25
|
|
|
16
|
|
|
$
|
11
|
|
||
|
Programming Minimum Commitments (2)
|
|
795
|
|
|
271
|
|
|
256
|
|
|
235
|
|
|
9
|
|
|
10
|
|
|
14
|
|
||||||||
|
Other (3)
|
|
319
|
|
|
291
|
|
|
16
|
|
|
9
|
|
|
3
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Total
|
|
$
|
1,283
|
|
|
$
|
605
|
|
|
$
|
311
|
|
|
$
|
279
|
|
|
$
|
37
|
|
|
$
|
26
|
|
|
$
|
25
|
|
|
•
|
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 years ended
December 31, 2014
,
2013
, and
2012
was
$49 million
,
$49 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
$208 million
,
$190 million
, and
$176 million
for the years ended
December 31, 2014
,
2013
, and
2012
respectively.
|
|
•
|
The Company also has
$85 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.
|
|
|
|
Year Ended December 31, 2014
|
||||||||||||||
|
|
|
First
Quarter
|
|
Second Quarter
|
|
Third
Quarter
|
|
Fourth Quarter
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
|
$
|
2,202
|
|
|
$
|
2,259
|
|
|
$
|
2,287
|
|
|
$
|
2,360
|
|
|
Income from operations
|
|
$
|
240
|
|
|
$
|
236
|
|
|
$
|
218
|
|
|
$
|
277
|
|
|
Net loss
|
|
$
|
(37
|
)
|
|
$
|
(45
|
)
|
|
$
|
(53
|
)
|
|
$
|
(48
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Loss per common share, basic and diluted
|
|
$
|
(0.35
|
)
|
|
$
|
(0.42
|
)
|
|
$
|
(0.49
|
)
|
|
$
|
(0.44
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares
outstanding, basic and diluted |
|
106,439,198
|
|
|
107,975,937
|
|
|
108,792,605
|
|
|
110,242,507
|
|
||||
|
|
|
Year Ended December 31, 2013
|
||||||||||||||
|
|
|
First
Quarter
|
|
Second Quarter
|
|
Third
Quarter
|
|
Fourth Quarter
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
|
$
|
1,917
|
|
|
$
|
1,972
|
|
|
$
|
2,118
|
|
|
$
|
2,148
|
|
|
Income from operations
|
|
$
|
222
|
|
|
$
|
234
|
|
|
$
|
209
|
|
|
$
|
244
|
|
|
Net income (loss)
|
|
$
|
(42
|
)
|
|
$
|
(96
|
)
|
|
$
|
(70
|
)
|
|
$
|
39
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Loss per common share:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
(0.42
|
)
|
|
$
|
(0.96
|
)
|
|
$
|
(0.68
|
)
|
|
$
|
0.38
|
|
|
Diluted
|
|
(0.42
|
)
|
|
(0.96
|
)
|
|
(0.68
|
)
|
|
0.35
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
100,327,418
|
|
|
100,600,678
|
|
|
102,924,443
|
|
|
103,836,535
|
|
||||
|
Diluted
|
|
100,327,418
|
|
|
100,600,678
|
|
|
102,924,443
|
|
|
111,415,982
|
|
||||
|
Charter Communications, Inc.
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
As of December 31, 2014
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCOH Safari
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Unrestricted Subsidiary - CCO Safari
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
Accounts receivable, net
|
4
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
275
|
|
|
—
|
|
|
—
|
|
|
285
|
|
||||||||
|
Receivables from related party
|
55
|
|
|
221
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
(287
|
)
|
|
—
|
|
||||||||
|
Prepaid expenses and other current assets
|
23
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
83
|
|
||||||||
|
Total current assets
|
85
|
|
|
237
|
|
|
—
|
|
|
11
|
|
|
325
|
|
|
—
|
|
|
(287
|
)
|
|
371
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
RESTRICTED CASH AND CASH EQUIVALENTS
|
—
|
|
|
—
|
|
|
3,597
|
|
|
—
|
|
|
—
|
|
|
3,514
|
|
|
—
|
|
|
7,111
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
INVESTMENT IN CABLE PROPERTIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Property, plant and equipment, net
|
—
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
8,344
|
|
|
—
|
|
|
—
|
|
|
8,373
|
|
||||||||
|
Franchises
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,006
|
|
|
—
|
|
|
—
|
|
|
6,006
|
|
||||||||
|
Customer relationships, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,105
|
|
|
—
|
|
|
—
|
|
|
1,105
|
|
||||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,168
|
|
|
—
|
|
|
—
|
|
|
1,168
|
|
||||||||
|
Total investment in cable properties, net
|
—
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
16,623
|
|
|
—
|
|
|
—
|
|
|
16,652
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CC VIII PREFERRED INTEREST
|
—
|
|
|
436
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(436
|
)
|
|
—
|
|
||||||||
|
INVESTMENT IN SUBSIDIARIES
|
1,509
|
|
|
482
|
|
|
—
|
|
|
10,331
|
|
|
27
|
|
|
—
|
|
|
(12,349
|
)
|
|
—
|
|
||||||||
|
LOANS RECEIVABLE – RELATED PARTY
|
—
|
|
|
326
|
|
|
—
|
|
|
584
|
|
|
—
|
|
|
—
|
|
|
(910
|
)
|
|
—
|
|
||||||||
|
OTHER NONCURRENT ASSETS
|
—
|
|
|
166
|
|
|
3
|
|
|
104
|
|
|
139
|
|
|
4
|
|
|
—
|
|
|
416
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total assets
|
$
|
1,594
|
|
|
$
|
1,676
|
|
|
$
|
3,600
|
|
|
$
|
11,030
|
|
|
$
|
17,114
|
|
|
$
|
3,518
|
|
|
$
|
(13,982
|
)
|
|
$
|
24,550
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Accounts payable and accrued liabilities
|
$
|
11
|
|
|
$
|
152
|
|
|
$
|
18
|
|
|
$
|
187
|
|
|
$
|
1,259
|
|
|
$
|
8
|
|
|
$
|
—
|
|
|
$
|
1,635
|
|
|
Payables to related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
287
|
|
|
—
|
|
|
(287
|
)
|
|
—
|
|
||||||||
|
Total current liabilities
|
11
|
|
|
152
|
|
|
18
|
|
|
187
|
|
|
1,546
|
|
|
8
|
|
|
(287
|
)
|
|
1,635
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
LONG-TERM DEBT
|
—
|
|
|
—
|
|
|
3,500
|
|
|
10,331
|
|
|
3,709
|
|
|
3,483
|
|
|
—
|
|
|
21,023
|
|
||||||||
|
LOANS PAYABLE – RELATED PARTY
|
—
|
|
|
—
|
|
|
112
|
|
|
—
|
|
|
798
|
|
|
—
|
|
|
(910
|
)
|
|
—
|
|
||||||||
|
DEFERRED INCOME TAXES
|
1,437
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
237
|
|
|
—
|
|
|
—
|
|
|
1,674
|
|
||||||||
|
OTHER LONG-TERM LIABILITIES
|
—
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
—
|
|
|
72
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Shareholders’/Member’s equity
|
146
|
|
|
1,509
|
|
|
(30
|
)
|
|
512
|
|
|
10,331
|
|
|
27
|
|
|
(12,349
|
)
|
|
146
|
|
||||||||
|
Non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
436
|
|
|
—
|
|
|
(436
|
)
|
|
—
|
|
||||||||
|
Total shareholders’/member’s equity
|
146
|
|
|
1,509
|
|
|
(30
|
)
|
|
512
|
|
|
10,767
|
|
|
27
|
|
|
(12,785
|
)
|
|
146
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total liabilities and shareholders’/member’s equity
|
$
|
1,594
|
|
|
$
|
1,676
|
|
|
$
|
3,600
|
|
|
$
|
11,030
|
|
|
$
|
17,114
|
|
|
$
|
3,518
|
|
|
$
|
(13,982
|
)
|
|
$
|
24,550
|
|
|
Charter Communications, Inc.
|
|||||||||||||||||||||||||||||||
|
Condensed Consolidating Balance Sheet
|
|||||||||||||||||||||||||||||||
|
As of December 31, 2013
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCOH Safari
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Unrestricted Subsidiary - CCO Safari
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
21
|
|
|
Accounts receivable, net
|
4
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
226
|
|
|
—
|
|
|
—
|
|
|
234
|
|
||||||||
|
Receivables from related party
|
54
|
|
|
170
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
(235
|
)
|
|
—
|
|
||||||||
|
Prepaid expenses and other current assets
|
14
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|
—
|
|
|
—
|
|
|
67
|
|
||||||||
|
Total current assets
|
72
|
|
|
189
|
|
|
—
|
|
|
11
|
|
|
285
|
|
|
—
|
|
|
(235
|
)
|
|
322
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
INVESTMENT IN CABLE PROPERTIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Property, plant and equipment, net
|
—
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
7,951
|
|
|
—
|
|
|
—
|
|
|
7,981
|
|
||||||||
|
Franchises
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,009
|
|
|
—
|
|
|
—
|
|
|
6,009
|
|
||||||||
|
Customer relationships, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,389
|
|
|
—
|
|
|
—
|
|
|
1,389
|
|
||||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,177
|
|
|
—
|
|
|
—
|
|
|
1,177
|
|
||||||||
|
Total investment in cable properties, net
|
—
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
16,526
|
|
|
—
|
|
|
—
|
|
|
16,556
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CC VIII PREFERRED INTEREST
|
—
|
|
|
392
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(392
|
)
|
|
—
|
|
||||||||
|
INVESTMENT IN SUBSIDIARIES
|
1,295
|
|
|
325
|
|
|
—
|
|
|
10,592
|
|
|
—
|
|
|
—
|
|
|
(12,212
|
)
|
|
—
|
|
||||||||
|
LOANS RECEIVABLE – RELATED PARTY
|
—
|
|
|
318
|
|
|
—
|
|
|
461
|
|
|
—
|
|
|
—
|
|
|
(779
|
)
|
|
—
|
|
||||||||
|
OTHER NONCURRENT ASSETS
|
—
|
|
|
160
|
|
|
—
|
|
|
119
|
|
|
138
|
|
|
—
|
|
|
—
|
|
|
417
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total assets
|
$
|
1,367
|
|
|
$
|
1,414
|
|
|
$
|
—
|
|
|
$
|
11,183
|
|
|
$
|
16,949
|
|
|
$
|
—
|
|
|
$
|
(13,618
|
)
|
|
$
|
17,295
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Accounts payable and accrued liabilities
|
$
|
12
|
|
|
$
|
113
|
|
|
$
|
—
|
|
|
$
|
187
|
|
|
$
|
1,155
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,467
|
|
|
Payables to related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
235
|
|
|
—
|
|
|
(235
|
)
|
|
—
|
|
||||||||
|
Total current liabilities
|
12
|
|
|
113
|
|
|
—
|
|
|
187
|
|
|
1,390
|
|
|
—
|
|
|
(235
|
)
|
|
1,467
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
LONG-TERM DEBT
|
—
|
|
|
—
|
|
|
—
|
|
|
10,671
|
|
|
3,510
|
|
|
—
|
|
|
—
|
|
|
14,181
|
|
||||||||
|
LOANS PAYABLE – RELATED PARTY
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
779
|
|
|
—
|
|
|
(779
|
)
|
|
—
|
|
||||||||
|
DEFERRED INCOME TAXES
|
1,204
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
227
|
|
|
—
|
|
|
—
|
|
|
1,431
|
|
||||||||
|
OTHER LONG-TERM LIABILITIES
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
59
|
|
|
—
|
|
|
—
|
|
|
65
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Shareholders’/Member’s equity
|
151
|
|
|
1,295
|
|
|
—
|
|
|
325
|
|
|
10,592
|
|
|
—
|
|
|
(12,212
|
)
|
|
151
|
|
||||||||
|
Non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
392
|
|
|
—
|
|
|
(392
|
)
|
|
—
|
|
||||||||
|
Total shareholders’/member’s equity
|
151
|
|
|
1,295
|
|
|
—
|
|
|
325
|
|
|
10,984
|
|
|
—
|
|
|
(12,604
|
)
|
|
151
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total liabilities and shareholders’/member’s equity
|
$
|
1,367
|
|
|
$
|
1,414
|
|
|
$
|
—
|
|
|
$
|
11,183
|
|
|
$
|
16,949
|
|
|
$
|
—
|
|
|
$
|
(13,618
|
)
|
|
$
|
17,295
|
|
|
Charter Communications, Inc.
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
For the year ended December 31, 2014
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCOH Safari
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Unrestricted Subsidiary - CCO Safari
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
REVENUES
|
$
|
22
|
|
|
$
|
235
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,108
|
|
|
$
|
—
|
|
|
$
|
(257
|
)
|
|
$
|
9,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Operating costs and expenses (excluding depreciation and amortization)
|
22
|
|
|
235
|
|
|
—
|
|
|
—
|
|
|
5,973
|
|
|
—
|
|
|
(257
|
)
|
|
5,973
|
|
||||||||
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,102
|
|
|
—
|
|
|
—
|
|
|
2,102
|
|
||||||||
|
Other operating expenses, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62
|
|
|
—
|
|
|
—
|
|
|
62
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
22
|
|
|
235
|
|
|
—
|
|
|
—
|
|
|
8,137
|
|
|
—
|
|
|
(257
|
)
|
|
8,137
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income from operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
971
|
|
|
—
|
|
|
—
|
|
|
971
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
OTHER INCOME AND (EXPENSES):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Interest expense, net
|
—
|
|
|
8
|
|
|
(30
|
)
|
|
(679
|
)
|
|
(165
|
)
|
|
(45
|
)
|
|
—
|
|
|
(911
|
)
|
||||||||
|
Loss on derivative instruments, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
||||||||
|
Equity in income (loss) of subsidiaries
|
40
|
|
|
(12
|
)
|
|
—
|
|
|
697
|
|
|
(45
|
)
|
|
—
|
|
|
(680
|
)
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
40
|
|
|
(4
|
)
|
|
(30
|
)
|
|
18
|
|
|
(217
|
)
|
|
(45
|
)
|
|
(680
|
)
|
|
(918
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income (loss) before income taxes
|
40
|
|
|
(4
|
)
|
|
(30
|
)
|
|
18
|
|
|
754
|
|
|
(45
|
)
|
|
(680
|
)
|
|
53
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
INCOME TAX EXPENSE
|
(223
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
(236
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Consolidated net income (loss)
|
(183
|
)
|
|
(4
|
)
|
|
(30
|
)
|
|
18
|
|
|
741
|
|
|
(45
|
)
|
|
(680
|
)
|
|
(183
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Less: Net (income) loss – non-controlling interest
|
—
|
|
|
44
|
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net income (loss)
|
$
|
(183
|
)
|
|
$
|
40
|
|
|
$
|
(30
|
)
|
|
$
|
18
|
|
|
$
|
697
|
|
|
$
|
(45
|
)
|
|
$
|
(680
|
)
|
|
$
|
(183
|
)
|
|
Charter Communications, Inc.
|
|||||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Operations
|
|||||||||||||||||||||||||||||||
|
For the year ended December 31, 2013
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCOH Safari
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Unrestricted Subsidiary - CCO Safari
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
REVENUES
|
$
|
22
|
|
|
$
|
188
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,155
|
|
|
$
|
—
|
|
|
$
|
(210
|
)
|
|
$
|
8,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Operating costs and expenses (excluding depreciation and amortization)
|
22
|
|
|
188
|
|
|
—
|
|
|
—
|
|
|
5,345
|
|
|
—
|
|
|
(210
|
)
|
|
5,345
|
|
||||||||
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,854
|
|
|
—
|
|
|
—
|
|
|
1,854
|
|
||||||||
|
Other operating expenses, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47
|
|
|
—
|
|
|
—
|
|
|
47
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
22
|
|
|
188
|
|
|
—
|
|
|
—
|
|
|
7,246
|
|
|
—
|
|
|
(210
|
)
|
|
7,246
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income from operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
909
|
|
|
—
|
|
|
—
|
|
|
909
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
OTHER INCOME AND (EXPENSES):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Interest expense, net
|
—
|
|
|
8
|
|
|
—
|
|
|
(681
|
)
|
|
(173
|
)
|
|
—
|
|
|
—
|
|
|
(846
|
)
|
||||||||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(65
|
)
|
|
(58
|
)
|
|
—
|
|
|
—
|
|
|
(123
|
)
|
||||||||
|
Gain on derivative instruments, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
11
|
|
||||||||
|
Equity in income (loss) of subsidiaries
|
(75
|
)
|
|
(114
|
)
|
|
—
|
|
|
632
|
|
|
—
|
|
|
—
|
|
|
(443
|
)
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
(75
|
)
|
|
(106
|
)
|
|
—
|
|
|
(114
|
)
|
|
(220
|
)
|
|
—
|
|
|
(443
|
)
|
|
(958
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income (loss) before income taxes
|
(75
|
)
|
|
(106
|
)
|
|
—
|
|
|
(114
|
)
|
|
689
|
|
|
—
|
|
|
(443
|
)
|
|
(49
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
INCOME TAX EXPENSE
|
(108
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
(120
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Consolidated net income (loss)
|
(183
|
)
|
|
(107
|
)
|
|
—
|
|
|
(114
|
)
|
|
678
|
|
|
—
|
|
|
(443
|
)
|
|
(169
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Less: Net (income) loss – non-controlling interest
|
14
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
(46
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net income (loss)
|
$
|
(169
|
)
|
|
$
|
(75
|
)
|
|
$
|
—
|
|
|
$
|
(114
|
)
|
|
$
|
632
|
|
|
$
|
—
|
|
|
$
|
(443
|
)
|
|
$
|
(169
|
)
|
|
Charter Communications, Inc.
|
|||||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Operations
|
|||||||||||||||||||||||||||||||
|
For the year ended December 31, 2012
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCOH Safari
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Unrestricted Subsidiary - CCO Safari
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
REVENUES
|
$
|
24
|
|
|
$
|
159
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,504
|
|
|
$
|
—
|
|
|
$
|
(183
|
)
|
|
$
|
7,504
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Operating costs and expenses (excluding depreciation and amortization)
|
24
|
|
|
159
|
|
|
—
|
|
|
—
|
|
|
4,860
|
|
|
—
|
|
|
(183
|
)
|
|
4,860
|
|
||||||||
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,713
|
|
|
—
|
|
|
—
|
|
|
1,713
|
|
||||||||
|
Other operating expenses, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
16
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
24
|
|
|
159
|
|
|
—
|
|
|
—
|
|
|
6,589
|
|
|
—
|
|
|
(183
|
)
|
|
6,589
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income from operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
915
|
|
|
—
|
|
|
—
|
|
|
915
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
OTHER INCOME AND (EXPENSES):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Interest expense, net
|
—
|
|
|
(103
|
)
|
|
—
|
|
|
(541
|
)
|
|
(263
|
)
|
|
—
|
|
|
—
|
|
|
(907
|
)
|
||||||||
|
Gain (loss) on extinguishment of debt
|
—
|
|
|
46
|
|
|
—
|
|
|
—
|
|
|
(101
|
)
|
|
—
|
|
|
—
|
|
|
(55
|
)
|
||||||||
|
Equity in income (loss) of subsidiaries
|
(63
|
)
|
|
(35
|
)
|
|
—
|
|
|
506
|
|
|
—
|
|
|
—
|
|
|
(408
|
)
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
(63
|
)
|
|
(92
|
)
|
|
—
|
|
|
(35
|
)
|
|
(364
|
)
|
|
—
|
|
|
(408
|
)
|
|
(962
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income (loss) before income taxes
|
(63
|
)
|
|
(92
|
)
|
|
—
|
|
|
(35
|
)
|
|
551
|
|
|
—
|
|
|
(408
|
)
|
|
(47
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
INCOME TAX EXPENSE
|
(254
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(257
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Consolidated net income (loss)
|
(317
|
)
|
|
(92
|
)
|
|
—
|
|
|
(35
|
)
|
|
548
|
|
|
—
|
|
|
(408
|
)
|
|
(304
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Less: Net (income) loss – non-controlling interest
|
13
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net income (loss)
|
$
|
(304
|
)
|
|
$
|
(63
|
)
|
|
$
|
—
|
|
|
$
|
(35
|
)
|
|
$
|
506
|
|
|
$
|
—
|
|
|
$
|
(408
|
)
|
|
$
|
(304
|
)
|
|
Charter Communications, Inc.
|
|||||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Comprehensive Income (Loss)
|
|||||||||||||||||||||||||||||||
|
For the year ended December 31, 2014
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCOH Safari
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Unrestricted Subsidiary - CCO Safari
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Consolidated net income (loss)
|
$
|
(183
|
)
|
|
$
|
(4
|
)
|
|
$
|
(30
|
)
|
|
$
|
18
|
|
|
$
|
741
|
|
|
$
|
(45
|
)
|
|
$
|
(680
|
)
|
|
$
|
(183
|
)
|
|
Net impact of interest rate derivative instruments, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
19
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Comprehensive income (loss)
|
$
|
(183
|
)
|
|
$
|
(4
|
)
|
|
$
|
(30
|
)
|
|
$
|
18
|
|
|
$
|
760
|
|
|
$
|
(45
|
)
|
|
$
|
(680
|
)
|
|
$
|
(164
|
)
|
|
Charter Communications, Inc.
|
|||||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Comprehensive Income (Loss)
|
|||||||||||||||||||||||||||||||
|
For the year ended December 31, 2013
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCOH Safari
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Unrestricted Subsidiary - CCO Safari
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Consolidated net income (loss)
|
$
|
(183
|
)
|
|
$
|
(107
|
)
|
|
$
|
—
|
|
|
$
|
(114
|
)
|
|
$
|
678
|
|
|
$
|
—
|
|
|
$
|
(443
|
)
|
|
$
|
(169
|
)
|
|
Net impact of interest rate derivative instruments, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
—
|
|
|
34
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Comprehensive income (loss)
|
$
|
(183
|
)
|
|
$
|
(107
|
)
|
|
$
|
—
|
|
|
$
|
(114
|
)
|
|
$
|
712
|
|
|
$
|
—
|
|
|
$
|
(443
|
)
|
|
$
|
(135
|
)
|
|
Charter Communications, Inc.
|
|||||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Comprehensive Income (Loss)
|
|||||||||||||||||||||||||||||||
|
For the year ended December 31, 2012
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCOH Safari
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Unrestricted Subsidiary - CCO Safari
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Consolidated net income (loss)
|
$
|
(317
|
)
|
|
$
|
(92
|
)
|
|
$
|
—
|
|
|
$
|
(35
|
)
|
|
$
|
548
|
|
|
$
|
—
|
|
|
$
|
(408
|
)
|
|
$
|
(304
|
)
|
|
Net impact of interest rate derivative instruments, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Comprehensive income (loss)
|
$
|
(317
|
)
|
|
$
|
(92
|
)
|
|
$
|
—
|
|
|
$
|
(35
|
)
|
|
$
|
538
|
|
|
$
|
—
|
|
|
$
|
(408
|
)
|
|
$
|
(314
|
)
|
|
Charter Communications, Inc.
|
|||||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Cash Flows
|
|||||||||||||||||||||||||||||||
|
For the year ended December 31, 2014
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCOH Safari
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Unrestricted Subsidiary - CCO Safari
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Consolidated net income (loss)
|
$
|
(183
|
)
|
|
$
|
(4
|
)
|
|
$
|
(30
|
)
|
|
$
|
18
|
|
|
$
|
741
|
|
|
$
|
(45
|
)
|
|
$
|
(680
|
)
|
|
$
|
(183
|
)
|
|
Adjustments to reconcile net income (loss) to net cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,102
|
|
|
—
|
|
|
—
|
|
|
2,102
|
|
||||||||
|
Noncash interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
37
|
|
||||||||
|
Loss on derivative instruments, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
7
|
|
||||||||
|
Deferred income taxes
|
223
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
233
|
|
||||||||
|
Equity in (income) losses of subsidiaries
|
(40
|
)
|
|
12
|
|
|
—
|
|
|
(697
|
)
|
|
45
|
|
|
—
|
|
|
680
|
|
|
—
|
|
||||||||
|
Other, net
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
67
|
|
|
—
|
|
|
—
|
|
|
65
|
|
||||||||
|
Changes in operating assets and liabilities, net of effects from acquisitions and dispositions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Accounts receivable
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(49
|
)
|
|
—
|
|
|
—
|
|
|
(51
|
)
|
||||||||
|
Prepaid expenses and other assets
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
||||||||
|
Accounts payable, accrued liabilities and other
|
—
|
|
|
41
|
|
|
18
|
|
|
—
|
|
|
91
|
|
|
8
|
|
|
—
|
|
|
158
|
|
||||||||
|
Receivables from and payables to related party
|
—
|
|
|
(57
|
)
|
|
—
|
|
|
(11
|
)
|
|
68
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net cash flows from operating activities
|
—
|
|
|
(13
|
)
|
|
(12
|
)
|
|
(665
|
)
|
|
3,086
|
|
|
(37
|
)
|
|
—
|
|
|
2,359
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Purchases of property, plant and equipment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,221
|
)
|
|
—
|
|
|
—
|
|
|
(2,221
|
)
|
||||||||
|
Change in accrued expenses related to capital expenditures
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|
—
|
|
|
—
|
|
|
33
|
|
||||||||
|
Purchases of cable systems, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
11
|
|
||||||||
|
Contribution to subsidiary
|
(106
|
)
|
|
(600
|
)
|
|
—
|
|
|
(100
|
)
|
|
(71
|
)
|
|
—
|
|
|
877
|
|
|
—
|
|
||||||||
|
Distributions from subsidiary
|
5
|
|
|
30
|
|
|
—
|
|
|
1,132
|
|
|
—
|
|
|
—
|
|
|
(1,167
|
)
|
|
—
|
|
||||||||
|
Restricted cash in escrow
|
—
|
|
|
—
|
|
|
(3,598
|
)
|
|
—
|
|
|
—
|
|
|
(3,513
|
)
|
|
—
|
|
|
(7,111
|
)
|
||||||||
|
Other, net
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net cash flows from investing activities
|
(101
|
)
|
|
(575
|
)
|
|
(3,598
|
)
|
|
1,032
|
|
|
(2,259
|
)
|
|
(3,513
|
)
|
|
(290
|
)
|
|
(9,304
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Borrowings of long-term debt
|
—
|
|
|
—
|
|
|
3,500
|
|
|
—
|
|
|
1,823
|
|
|
3,483
|
|
|
—
|
|
|
8,806
|
|
||||||||
|
Repayments of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(350
|
)
|
|
(1,630
|
)
|
|
—
|
|
|
—
|
|
|
(1,980
|
)
|
||||||||
|
Borrowings (payments) loans payable - related parties
|
—
|
|
|
—
|
|
|
112
|
|
|
(112
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Payment for debt issuance costs
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(6
|
)
|
||||||||
|
Purchase of treasury stock
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
||||||||
|
Proceeds from exercise of options and warrants
|
123
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
123
|
|
||||||||
|
Contributions from parent
|
—
|
|
|
606
|
|
|
—
|
|
|
100
|
|
|
100
|
|
|
71
|
|
|
(877
|
)
|
|
—
|
|
||||||||
|
Distributions to parent
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
(5
|
)
|
|
(1,132
|
)
|
|
—
|
|
|
1,167
|
|
|
—
|
|
||||||||
|
Other, net
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net cash flows from financing activities
|
104
|
|
|
583
|
|
|
3,610
|
|
|
(367
|
)
|
|
(843
|
)
|
|
3,550
|
|
|
290
|
|
|
6,927
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
3
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
21
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
Charter Communications, Inc.
|
|||||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Cash Flows
|
|||||||||||||||||||||||||||||||
|
For the year ended December 31, 2013
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCOH Safari
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Unrestricted Subsidiary - CCO Safari
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Consolidated net income (loss)
|
$
|
(183
|
)
|
|
$
|
(107
|
)
|
|
$
|
—
|
|
|
$
|
(114
|
)
|
|
$
|
678
|
|
|
$
|
—
|
|
|
$
|
(443
|
)
|
|
$
|
(169
|
)
|
|
Adjustments to reconcile net income (loss) to net cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,854
|
|
|
—
|
|
|
—
|
|
|
1,854
|
|
||||||||
|
Noncash interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
27
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
43
|
|
||||||||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
65
|
|
|
58
|
|
|
—
|
|
|
—
|
|
|
123
|
|
||||||||
|
Gain on derivative instruments, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
||||||||
|
Deferred income taxes
|
105
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
112
|
|
||||||||
|
Equity in (income) losses of subsidiaries
|
75
|
|
|
114
|
|
|
—
|
|
|
(632
|
)
|
|
—
|
|
|
—
|
|
|
443
|
|
|
—
|
|
||||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
82
|
|
|
—
|
|
|
—
|
|
|
82
|
|
||||||||
|
Changes in operating assets and liabilities, net of effects from acquisitions and dispositions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Accounts receivable
|
(3
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
10
|
|
||||||||
|
Prepaid expenses and other assets
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Accounts payable, accrued liabilities and other
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
41
|
|
|
76
|
|
|
—
|
|
|
—
|
|
|
114
|
|
||||||||
|
Receivables from and payables to related party
|
5
|
|
|
(1
|
)
|
|
—
|
|
|
(10
|
)
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net cash flows from operating activities
|
(1
|
)
|
|
3
|
|
|
—
|
|
|
(623
|
)
|
|
2,779
|
|
|
—
|
|
|
—
|
|
|
2,158
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Purchases of property, plant and equipment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,825
|
)
|
|
—
|
|
|
—
|
|
|
(1,825
|
)
|
||||||||
|
Change in accrued expenses related to capital expenditures
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
76
|
|
|
—
|
|
|
—
|
|
|
76
|
|
||||||||
|
Purchases of cable systems, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(676
|
)
|
|
—
|
|
|
—
|
|
|
(676
|
)
|
||||||||
|
Contribution to subsidiary
|
(89
|
)
|
|
(534
|
)
|
|
—
|
|
|
(1,022
|
)
|
|
—
|
|
|
—
|
|
|
1,645
|
|
|
—
|
|
||||||||
|
Distributions from subsidiary
|
—
|
|
|
6
|
|
|
—
|
|
|
630
|
|
|
—
|
|
|
—
|
|
|
(636
|
)
|
|
—
|
|
||||||||
|
Other, net
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net cash flows from investing activities
|
(89
|
)
|
|
(527
|
)
|
|
—
|
|
|
(392
|
)
|
|
(2,444
|
)
|
|
—
|
|
|
1,009
|
|
|
(2,443
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Borrowings of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
2,000
|
|
|
4,782
|
|
|
—
|
|
|
—
|
|
|
6,782
|
|
||||||||
|
Repayments of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(955
|
)
|
|
(5,565
|
)
|
|
—
|
|
|
—
|
|
|
(6,520
|
)
|
||||||||
|
Borrowings (payments) loans payable - related parties
|
—
|
|
|
—
|
|
|
—
|
|
|
(93
|
)
|
|
93
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Payment for debt issuance costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(25
|
)
|
|
(25
|
)
|
|
—
|
|
|
—
|
|
|
(50
|
)
|
||||||||
|
Purchase of treasury stock
|
(15
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
||||||||
|
Proceeds from exercise of options and warrants
|
104
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
104
|
|
||||||||
|
Contributions from parent
|
—
|
|
|
534
|
|
|
—
|
|
|
89
|
|
|
1,022
|
|
|
—
|
|
|
(1,645
|
)
|
|
—
|
|
||||||||
|
Distributions to parent
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(1
|
)
|
|
(630
|
)
|
|
—
|
|
|
636
|
|
|
—
|
|
||||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net cash flows from financing activities
|
89
|
|
|
529
|
|
|
—
|
|
|
1,015
|
|
|
(325
|
)
|
|
—
|
|
|
(1,009
|
)
|
|
299
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(1
|
)
|
|
5
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
14
|
|
||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
7
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
21
|
|
|
Charter Communications, Inc.
|
|||||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Cash Flows
|
|||||||||||||||||||||||||||||||
|
For the year ended December 31, 2012
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCOH Safari
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Unrestricted Subsidiary - CCO Safari
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Consolidated net income (loss)
|
$
|
(317
|
)
|
|
$
|
(92
|
)
|
|
$
|
—
|
|
|
$
|
(35
|
)
|
|
$
|
548
|
|
|
$
|
—
|
|
|
$
|
(408
|
)
|
|
$
|
(304
|
)
|
|
Adjustments to reconcile net income (loss) to net cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,713
|
|
|
—
|
|
|
—
|
|
|
1,713
|
|
||||||||
|
Noncash interest expense
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
18
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
45
|
|
||||||||
|
(Gain) loss on extinguishment of debt
|
—
|
|
|
(46
|
)
|
|
—
|
|
|
—
|
|
|
101
|
|
|
—
|
|
|
—
|
|
|
55
|
|
||||||||
|
Deferred income taxes
|
252
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
250
|
|
||||||||
|
Equity in (income) losses of subsidiaries
|
63
|
|
|
35
|
|
|
—
|
|
|
(506
|
)
|
|
—
|
|
|
—
|
|
|
408
|
|
|
—
|
|
||||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45
|
|
|
—
|
|
|
—
|
|
|
45
|
|
||||||||
|
Changes in operating assets and liabilities, net of effects from acquisitions and dispositions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Accounts receivable
|
(1
|
)
|
|
1
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
—
|
|
|
34
|
|
||||||||
|
Prepaid expenses and other assets
|
2
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
||||||||
|
Accounts payable, accrued liabilities and other
|
—
|
|
|
(87
|
)
|
|
—
|
|
|
47
|
|
|
86
|
|
|
—
|
|
|
—
|
|
|
46
|
|
||||||||
|
Receivables from and payables to related party
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|
(11
|
)
|
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net cash flows from operating activities
|
(2
|
)
|
|
(205
|
)
|
|
—
|
|
|
(487
|
)
|
|
2,570
|
|
|
—
|
|
|
—
|
|
|
1,876
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Purchases of property, plant and equipment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,745
|
)
|
|
—
|
|
|
—
|
|
|
(1,745
|
)
|
||||||||
|
Change in accrued expenses related to capital expenditures
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
—
|
|
|
13
|
|
||||||||
|
Sales of cable systems, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
19
|
|
||||||||
|
Contribution to subsidiary
|
(14
|
)
|
|
(71
|
)
|
|
—
|
|
|
(2,330
|
)
|
|
—
|
|
|
—
|
|
|
2,415
|
|
|
—
|
|
||||||||
|
Distributions from subsidiary
|
12
|
|
|
1,891
|
|
|
—
|
|
|
2,014
|
|
|
—
|
|
|
—
|
|
|
(3,917
|
)
|
|
—
|
|
||||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net cash flows from investing activities
|
(2
|
)
|
|
1,820
|
|
|
—
|
|
|
(316
|
)
|
|
(1,737
|
)
|
|
—
|
|
|
(1,502
|
)
|
|
(1,737
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Borrowings of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
2,984
|
|
|
2,846
|
|
|
—
|
|
|
—
|
|
|
5,830
|
|
||||||||
|
Repayments of long-term debt
|
—
|
|
|
(1,621
|
)
|
|
—
|
|
|
—
|
|
|
(4,280
|
)
|
|
—
|
|
|
—
|
|
|
(5,901
|
)
|
||||||||
|
Borrowings (payments) loans payable - related parties
|
—
|
|
|
—
|
|
|
—
|
|
|
(314
|
)
|
|
314
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Payment for debt issuance costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(39
|
)
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
||||||||
|
Purchase of treasury stock
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
||||||||
|
Proceeds from exercise of options
|
15
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
||||||||
|
Contributions from parent
|
—
|
|
|
84
|
|
|
—
|
|
|
1
|
|
|
2,330
|
|
|
—
|
|
|
(2,415
|
)
|
|
—
|
|
||||||||
|
Distributions to parent
|
—
|
|
|
(72
|
)
|
|
—
|
|
|
(1,831
|
)
|
|
(2,014
|
)
|
|
—
|
|
|
3,917
|
|
|
—
|
|
||||||||
|
Other, net
|
1
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net cash flows from financing activities
|
5
|
|
|
(1,615
|
)
|
|
—
|
|
|
801
|
|
|
(827
|
)
|
|
—
|
|
|
1,502
|
|
|
(134
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
1
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
6
|
|
|
—
|
|
|
—
|
|
|
5
|
|
||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7
|
|
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 |
|---|