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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
43-1857213 | ||
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
|
PART I. FINANCIAL INFORMATION
|
Page
|
|||
|
Item 1. Financial Statements - Charter Communications, Inc. and Subsidiaries
|
||||
|
Condensed Consolidated Balance Sheets as of March 31, 2010
|
||||
|
and December 31, 2009
|
4 | |||
|
Condensed Consolidated Statements of Operations for the three
|
||||
|
months ended March 31, 2010 and 2009
|
5 | |||
|
Condensed Consolidated Statements of Cash Flows for the
|
||||
|
three months ended March 31, 2010 and 2009
|
6 | |||
|
Notes to Condensed Consolidated Financial Statements
|
7 | |||
|
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
|
25 | |||
|
Item 3. Quantitative and Qualitative Disclosures about Market Risk
|
35 | |||
|
Item 4. Controls and Procedures
|
36 | |||
|
PART II. OTHER INFORMATION
|
||||
|
Item 1. Legal Proceedings
|
37 | |||
|
Item 1A. Risk Factors
|
40 | |||
|
Item 5. Other Information
|
40 | |||
|
Item 6. Exhibits
|
41 | |||
|
SIGNATURES
|
S-1 | |||
|
EXHIBIT INDEX
|
E-1 | |||
|
·
|
our ability to sustain and grow revenues and cash flows from operating activities by offering video, high-speed Internet, telephone and other services to residential and commercial customers, and to maintain and grow our customer base, particularly in the face of increasingly aggressive competition and the difficult economic conditions in the United States;
|
|
·
|
the impact of competition from other distributors, including but not limited to incumbent telephone companies, direct broadcast satellite operators, wireless broadband providers, and digital subscriber line ("DSL") providers and competition from video provided over the Internet;
|
|
·
|
general business conditions, economic uncertainty or downturn and the significant downturn in the housing sector and overall economy;
|
|
·
|
our ability to obtain programming at reasonable prices or to raise prices to offset, in whole or in part, the effects of higher programming costs (including retransmission consents);
|
|
·
|
our ability to adequately deliver customer service;
|
|
·
|
the effects of governmental regulation on our business;
|
|
·
|
the availability and access, in general, of funds to meet our debt obligations, prior to or when they become due, and to fund our operations and necessary capital expenditures, either through (i) cash on hand, (ii) cash flows from operating activities, (iii) access to the capital or credit markets including through new issuances, exchange offers or otherwise, especially given recent volatility and disruption in the capital and credit markets, or (iv) other sources and our ability to fund debt obligations (by dividend, investment or otherwise) to the applicable obligor of such debt; and
|
|
·
|
our ability to comply with all covenants in our indentures and credit facilities, any violation of which, if not cured in a timely manner, could trigger a default of our other obligations under cross-default provisions.
|
|
Item 1.
|
Financial Statements.
|
|
Successor
|
||||||||
|
March 31,
|
December 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$ | 221 | $ | 709 | ||||
|
Restricted cash and cash equivalents
|
33 | 45 | ||||||
|
Accounts receivable, less allowance for doubtful accounts of $21 and $11, respectively
|
223 | 248 | ||||||
|
Prepaid expenses and other current assets
|
69 | 69 | ||||||
|
Total current assets
|
546 | 1,071 | ||||||
|
INVESTMENT IN CABLE PROPERTIES:
|
||||||||
|
Property, plant and equipment, net of accumulated depreciation
|
6,859 | 6,833 | ||||||
|
Franchises, net
|
5,272 | 5,272 | ||||||
|
Customer relationships, net
|
2,251 | 2,335 | ||||||
|
Goodwill
|
951 | 951 | ||||||
|
Total investment in cable properties, net
|
15,333 | 15,391 | ||||||
|
OTHER NONCURRENT ASSETS
|
320 | 196 | ||||||
|
Total assets
|
$ | 16,199 | $ | 16,658 | ||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 958 | $ | 898 | ||||
|
Current portion of long-term debt
|
-- | 70 | ||||||
|
Total current liabilities
|
958 | 968 | ||||||
|
LONG-TERM DEBT
|
12,762 | 13,252 | ||||||
|
OTHER LONG-TERM LIABILITIES
|
710 | 520 | ||||||
|
TEMPORARY EQUITY
|
6 | 1 | ||||||
|
SHAREHOLDERS’ EQUITY:
|
||||||||
|
Class A common stock; $.001 par value; 900 million shares authorized;
|
||||||||
|
112,481,877 and 112,576,872 shares issued and outstanding, respectively
|
-- | -- | ||||||
|
Class B common stock; $.001 par value; 25 million shares authorized;
|
||||||||
|
2,241,299 shares issued and outstanding
|
-- | -- | ||||||
|
Preferred stock; $.001 par value; 250 million shares
|
||||||||
|
authorized; no non-redeemable shares issued and outstanding
|
-- | -- | ||||||
|
Additional paid-in capital
|
1,737 | 1,913 | ||||||
|
Retained earnings
|
26 | 2 | ||||||
|
Total Charter shareholders’ equity
|
1,763 | 1,915 | ||||||
|
Noncontrolling interest
|
-- | 2 | ||||||
|
Total shareholders’ equity
|
1,763 | 1,917 | ||||||
|
Total liabilities and shareholders’ equity
|
$ | 16,199 | $ | 16,658 | ||||
|
Successor
|
Predecessor
|
|||||||
|
Three Months Ended
|
Three Months Ended
|
|||||||
|
March 31,
|
March 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
REVENUES
|
$ | 1,735 | $ | 1,662 | ||||
|
COSTS AND EXPENSES:
|
||||||||
|
Operating (excluding depreciation and amortization)
|
751 | 713 | ||||||
|
Selling, general and administrative
|
352 | 344 | ||||||
|
Depreciation and amortization
|
369 | 321 | ||||||
|
Other operating (income) expenses, net
|
12 | (50 | ) | |||||
| 1,484 | 1,328 | |||||||
|
Income from operations
|
251 | 334 | ||||||
|
OTHER EXPENSES:
|
||||||||
|
Interest expense, net (excluding unrecorded contractual interest
expense of $9 in 2009)
|
(204 | ) | (463 | ) | ||||
|
Reorganization items, net
|
(4 | ) | (141 | ) | ||||
|
Other expenses, net
|
-- | (3 | ) | |||||
| (208 | ) | (607 | ) | |||||
|
Income (loss) before income taxes
|
43 | (273 | ) | |||||
|
INCOME TAX EXPENSE
|
(19 | ) | (61 | ) | ||||
|
Consolidated net income (loss)
|
24 | (334 | ) | |||||
|
Less: Net loss – noncontrolling interest
|
-- | 129 | ||||||
|
Net income (loss) – Charter shareholders
|
$ | 24 | $ | (205 | ) | |||
|
EARNINGS (LOSS) PER COMMON SHARE – CHARTER SHAREHOLDERS:
|
||||||||
|
Basic
|
$ | 0.21 | $ | (0.54 | ) | |||
|
Diluted
|
$ | 0.21 | $ | (0.54 | ) | |||
|
Weighted average common shares outstanding, basic
|
113,020,967 | 378,095,547 | ||||||
|
Weighted average common shares outstanding, diluted
|
114,883,134 | 378,095,547 | ||||||
|
Successor
|
Predecessor
|
|||||||
|
Three Months Ended
|
Three Months Ended
|
|||||||
|
March 31,
|
March 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Consolidated net income (loss)
|
$ | 24 | $ | (334 | ) | |||
|
Adjustments to reconcile net income (loss) to net cash flows from operating
activities:
|
||||||||
|
Depreciation and amortization
|
369 | 321 | ||||||
|
Noncash interest expense
|
18 | 15 | ||||||
|
Noncash reorganization items, net
|
-- | 108 | ||||||
|
Deferred income taxes
|
16 | 59 | ||||||
|
Other, net
|
7 | 16 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
25 | 34 | ||||||
|
Prepaid expenses and other assets
|
-- | (78 | ) | |||||
|
Accounts payable, accrued expenses and other
|
71 | 46 | ||||||
|
Net cash flows from operating activities
|
530 | 187 | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchases of property, plant and equipment
|
(310 | ) | (269 | ) | ||||
|
Change in accrued expenses related to capital expenditures
|
(15 | ) | (27 | ) | ||||
|
Other, net
|
(5 | ) | 4 | |||||
|
Net cash flows from investing activities
|
(330 | ) | (292 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Repayments of long-term debt
|
(667 | ) | (17 | ) | ||||
|
Payments for debt issuance costs
|
(31 | ) | -- | |||||
|
Other, net
|
(2 | ) | (2 | ) | ||||
|
Net cash flows from financing activities
|
(700 | ) | (19 | ) | ||||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(500 | ) | (124 | ) | ||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
754 | 960 | ||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$ | 254 | $ | 836 | ||||
|
CASH PAID FOR INTEREST
|
$ | 152 | $ | 221 | ||||
|
March 31, 2010
|
December 31, 2009
|
|||||||||||||||||||||||
|
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||||||||||
|
Carrying
|
Accumulated
|
Carrying
|
Carrying
|
Accumulated
|
Carrying
|
|||||||||||||||||||
|
Amount
|
Amortization
|
Amount
|
Amount
|
Amortization
|
Amount
|
|||||||||||||||||||
|
Indefinite-lived intangible assets:
|
||||||||||||||||||||||||
|
Franchises
|
$ | 5,272 | $ | -- | $ | 5,272 | $ | 5,272 | $ | -- | $ | 5,272 | ||||||||||||
|
Goodwill
|
951 | -- | 951 | 951 | -- | 951 | ||||||||||||||||||
|
Trademarks
|
158 | -- | 158 | 158 | -- | 158 | ||||||||||||||||||
| $ | 6,381 | $ | -- | $ | 6,381 | $ | 6,381 | $ | -- | $ | 6,381 | |||||||||||||
|
Finite-lived intangible assets:
|
||||||||||||||||||||||||
|
Customer relationships
|
$ | 2,363 | $ | 112 | $ | 2,251 | $ | 2,363 | $ | 28 | $ | 2,335 | ||||||||||||
|
Other intangible assets
|
38 | 2 | 36 | 33 | -- | 33 | ||||||||||||||||||
| $ | 2,401 | $ | 114 | $ | 2,287 | $ | 2,396 | $ | 28 | $ | 2,368 | |||||||||||||
|
9 months ended December 31, 2010
|
$ | 252 | ||
|
2011
|
311 | |||
|
2012
|
286 | |||
|
2013
|
260 | |||
|
2014
|
234 | |||
|
2015
|
208 | |||
|
Thereafter
|
736 | |||
| $ | 2,287 |
|
March 31,
2010
|
December 31,
2009
|
|||||||
|
Accounts payable – trade
|
$ | 132 | $ | 113 | ||||
|
Accrued capital expenditures
|
31 | 46 | ||||||
|
Accrued expenses:
|
||||||||
|
Programming costs
|
283 | 270 | ||||||
|
Interest
|
124 | 90 | ||||||
|
Compensation
|
102 | 102 | ||||||
|
Franchise-related fees
|
48 | 53 | ||||||
|
Other
|
238 | 224 | ||||||
| $ | 958 | $ | 898 | |||||
|
March 31, 2010
|
December 31, 2009
|
|||||||||||||||
|
Principal Amount
|
Accreted Value
|
Principal Amount
|
Accreted Value
|
|||||||||||||
|
CCH II, LLC:
|
||||||||||||||||
|
13.5% senior notes due November 15, 2016
|
$ | 1,766 | $ | 2,083 | $ | 1,766 | $ | 2,092 | ||||||||
|
CCO Holdings, LLC:
|
||||||||||||||||
|
8.75 % senior notes due November 15, 2013
|
800 | 811 | 800 | 812 | ||||||||||||
|
Credit facility
|
350 | 306 | 350 | 304 | ||||||||||||
|
Charter Communications Operating, LLC:
|
||||||||||||||||
|
8% senior second-lien notes due April 30, 2012
|
1,100 | 1,118 | 1,100 | 1,120 | ||||||||||||
|
8.375% senior second-lien notes due April 30, 2014
|
770 | 778 | 770 | 779 | ||||||||||||
|
10.875% senior second-lien notes due September 15, 2014
|
546 | 599 | 546 | 601 | ||||||||||||
|
Credit facilities
|
7,510 | 7,067 | 8,177 | 7,614 | ||||||||||||
|
Total Debt
|
$ | 12,842 | $ | 12,762 | $ | 13,509 | $ | 13,322 | ||||||||
|
Less: Current Portion
|
-- | -- | 70 | 70 | ||||||||||||
|
Long-Term Debt
|
$ | 12,842 | $ | 12,762 | $ | 13,439 | $ | 13,252 | ||||||||
|
·
|
A term B-1 loan with a remaining principal amount of approximately $3.4 billion, which is repayable in equal quarterly installments and aggregating in each loan year to 1% of the original amount of the term B-1 loan, with the remaining balance due at final maturity on March 6, 2014;
|
|
·
|
A term B-2 loan with a remaining principal amount of approximately $490 million, which is repayable in equal quarterly installments and aggregating in each loan year to 1% of the original amount of the term B-2 loan, with the remaining balance due at final maturity on March 6, 2014;
|
|
·
|
A term C loan with a remaining principal amount of approximately $3.0 billion, which is repayable in equal quarterly installments and aggregating in each loan year to 1% of the original amount of the term C loan, with the remaining balance due at final maturity on September 6, 2016; and
|
|
·
|
A non-revolving loan and a revolving loan with combined remaining principal amount of approximately $665 million. The non-revolving loan is repayable in full on March 6, 2013. The revolving loan allows for borrowings of up to $1.3 billion. The revolving loan matures in March 2015. However, if on December 1, 2013 Charter Operating has scheduled maturities in excess of $1.0 billion between January 1, 2014 and April 30, 2014, the revolving loan will mature on December 1, 2013 unless lenders holding more than 50% of the revolving loan consent to the maturity being March 2015. As of March 31, 2010, Charter Operating had maturities of $4.6 billion between January 1, 2014 and April 30, 2014. Upon completion of the tender offer for Charter Operating’s 8.375% senior second-lien notes and redemption of any such notes not tendered, described below, the Company will have refinanced approximately $770 million of this amount with proceeds from the recently completed CCO Holdings notes offering. The revolving credit facility amount may be increased, but it may not exceed $1.75 billion in aggregate revolving commitments plus the amount outstanding under the non-revolving loan.
|
|
Controlling
|
Noncontrolling
|
|||||||||||
|
Interest
|
Interest
|
Total
|
||||||||||
|
Balance, December 31, 2009
|
$ | 1,915 | $ | 2 | $ | 1,917 | ||||||
|
Net income
|
24 | -- | 24 | |||||||||
|
Charter Investment Inc.’s exchange of
Charter Holdco interest (see Note 13)
|
(176 | ) | (2 | ) | (178 | ) | ||||||
|
Balance, March 31, 2010
|
$ | 1,763 | $ | -- | $ | 1,763 | ||||||
|
9.
|
Comprehensive (Income) Loss
|
|
March 31, 2010
|
December 31, 2009
|
|||||||||||||
|
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||
|
Value
|
Value
|
Value
|
Value
|
|||||||||||
|
Debt
|
|
|||||||||||||
|
CCH II debt
|
$
|
2,083
|
$
|
2,108
|
$
|
2,092
|
$
|
2,086
|
||||||
|
CCO Holdings debt
|
811
|
820
|
812
|
816
|
||||||||||
|
Charter Operating debt
|
2,495
|
2,571
|
2,500
|
2,527
|
||||||||||
|
Credit facilities
|
7,373
|
7,578
|
7,918
|
8,000
|
||||||||||
|
·
|
Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
·
|
Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
|
|
·
|
Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
|
Successor
|
Predecessor
|
|||||||
|
Three Months Ended
March 31, 2010
|
Three Months Ended
March 31, 2009
|
|||||||
|
Loss on sale of assets, net
|
$ | 1 | $ | 2 | ||||
|
Special charges, net
|
11 | (52 | ) | |||||
| $ | 12 | $ | (50 | ) | ||||
|
Successor
|
Predecessor
|
|||||||
|
Three Months Ended
March 31, 2010
|
Three Months Ended March 31, 2009
|
|||||||
|
Loss on debt at allowed claim amount
|
$ | -- | $ | 97 | ||||
|
Professional fees
|
4 | 23 | ||||||
|
Paul Allen management fee settlement – related party
|
-- | 11 | ||||||
|
Other
|
-- | 10 | ||||||
|
Total Reorganization Items, Net
|
$ | 4 | $ | 141 | ||||
|
Successor
|
||||||||||||
|
Three Months Ended March 31, 2010
|
||||||||||||
|
Earnings
|
Shares
|
Earnings Per Share
|
||||||||||
|
Basic earnings per share
|
$ | 24 | 113,020,967 | $ | 0.21 | |||||||
|
Effect of Charter Holdco units
|
-- | 89,901 | -- | |||||||||
|
Allen warrants
|
-- | 1,772,266 | -- | |||||||||
|
Diluted earnings per share
|
$ | 24 | 114,883,134 | $ | 0.21 | |||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||||||||||
|
Successor
|
||||||||||||||||||||||||||||
|
As of March 31, 2010
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate
Holding
Companies
|
CCH II
|
CCO Holdings
|
Charter
O
perating
and
Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||||||
|
CURRENT ASSETS:
|
||||||||||||||||||||||||||||
|
Cash and cash equivalents
|
$ | 182 | $ | 10 | $ | 3 | $ | -- | $ | 26 | $ | -- | $ | 221 | ||||||||||||||
|
Restricted cash and cash equivalents
|
6 | -- | -- | -- | 27 | -- | 33 | |||||||||||||||||||||
|
Accounts receivable, net
|
-- | 1 | -- | -- | 222 | -- | 223 | |||||||||||||||||||||
|
Receivables from related party
|
59 | 165 | -- | -- | -- | (224 | ) | -- | ||||||||||||||||||||
|
Prepaid expenses and other current assets
|
-- | 22 | -- | -- | 47 | -- | 69 | |||||||||||||||||||||
|
Total current assets
|
247 | 198 | 3 | -- | 322 | (224 | ) | 546 | ||||||||||||||||||||
|
INVESTMENT IN CABLE PROPERTIES:
|
||||||||||||||||||||||||||||
|
Property, plant and equipment, net
|
-- | 35 | -- | -- | 6,824 | -- | 6,859 | |||||||||||||||||||||
|
Franchises, net
|
-- | -- | -- | -- | 5,272 | -- | 5,272 | |||||||||||||||||||||
|
Customer relationships, net
|
-- | -- | -- | -- | 2,251 | -- | 2,251 | |||||||||||||||||||||
|
Goodwill
|
-- | -- | -- | -- | 951 | -- | 951 | |||||||||||||||||||||
|
Total investment in cable properties, net
|
-- | 35 | -- | -- | 15,298 | -- | 15,333 | |||||||||||||||||||||
|
CC VIII PREFERRED INTEREST
|
70 | 164 | -- | -- | -- | (234 | ) | -- | ||||||||||||||||||||
|
INVESTMENT IN SUBSIDIARIES
|
1,891 | 1,442 | 3,310 | 4,205 | -- | (10,848 | ) | -- | ||||||||||||||||||||
|
LOANS RECEIVABLE – RELATED PARTY
|
-- | 13 | 248 | 252 | -- | (513 | ) | -- | ||||||||||||||||||||
|
OTHER NONCURRENT ASSETS
|
-- | 160 | -- | -- | 162 | (2 | ) | 320 | ||||||||||||||||||||
|
Total assets
|
$ | 2,208 | $ | 2,012 | $ | 3,561 | $ | 4,457 | $ | 15,782 | $ | (11,821 | ) | $ | 16,199 | |||||||||||||
|
LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY
|
||||||||||||||||||||||||||||
|
CURRENT LIABILITIES:
|
||||||||||||||||||||||||||||
|
Accounts payable and accrued expenses
|
$ | 7 | $ | 116 | $ | 30 | $ | 27 | $ | 778 | $ | -- | $ | 958 | ||||||||||||||
|
Payables to related party
|
-- | -- | 6 | 3 | 215 | (224 | ) | -- | ||||||||||||||||||||
|
Total current liabilities
|
7 | 116 | 36 | 30 | 993 | (224 | ) | 958 | ||||||||||||||||||||
|
LONG-TERM DEBT
|
-- | -- | 2,083 | 1,117 | 9,562 | -- | 12,762 | |||||||||||||||||||||
|
LOANS PAYABLE – RELATED PARTY
|
-- | -- | -- | -- | 513 | (513 | ) | -- | ||||||||||||||||||||
|
OTHER LONG-TERM LIABILITIES
|
430 | 5 | -- | -- | 275 | -- | 710 | |||||||||||||||||||||
|
TEMPORARY EQUITY
|
6 | -- | -- | -- | -- | -- | 6 | |||||||||||||||||||||
|
Shareholders’/Member’s equity
|
1,765 | 1,891 | 1,442 | 3,310 | 4,205 | (10,850 | ) | 1,763 | ||||||||||||||||||||
|
Noncontrolling interest
|
-- | -- | -- | -- | 234 | (234 | ) | -- | ||||||||||||||||||||
|
Total shareholders’/member’s equity
|
1,765 | 1,891 | 1,442 | 3,310 | 4,439 | (11,084 | ) | 1,763 | ||||||||||||||||||||
|
Total liabilities and shareholders’/member’s equity
|
$ | 2,208 | $ | 2,012 | $ | 3,561 | $ | 4,457 | $ | 15,782 | $ | (11,821 | ) | $ | 16,199 | |||||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||||||||||
|
Successor
|
||||||||||||||||||||||||||||
|
As of December 31, 2009
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate Holding Companies
|
CCH II
|
CCO Holdings
|
Charter Operating and Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||||||
|
CURRENT ASSETS:
|
||||||||||||||||||||||||||||
|
Cash and cash equivalents
|
$ | 185 | $ | 12 | $ | 6 | $ | -- | $ | 506 | $ | -- | $ | 709 | ||||||||||||||
|
Restricted cash and cash equivalents
|
18 | -- | -- | -- | 27 | -- | 45 | |||||||||||||||||||||
|
Accounts receivable, net
|
-- | 1 | -- | -- | 247 | -- | 248 | |||||||||||||||||||||
|
Receivables from related party
|
41 | 178 | 1 | 5 | -- | (225 | ) | -- | ||||||||||||||||||||
|
Prepaid expenses and other current assets
|
-- | 24 | -- | -- | 45 | -- | 69 | |||||||||||||||||||||
|
Total current assets
|
244 | 215 | 7 | 5 | 825 | (225 | ) | 1,071 | ||||||||||||||||||||
|
INVESTMENT IN CABLE PROPERTIES:
|
||||||||||||||||||||||||||||
|
Property, plant and equipment, net
|
-- | 36 | -- | -- | 6,797 | -- | 6,833 | |||||||||||||||||||||
|
Franchises, net
|
-- | -- | -- | -- | 5,272 | -- | 5,272 | |||||||||||||||||||||
|
Customer relationships, net
|
-- | -- | -- | -- | 2,335 | -- | 2,335 | |||||||||||||||||||||
|
Goodwill
|
-- | -- | -- | -- | 951 | -- | 951 | |||||||||||||||||||||
|
Total investment in cable properties, net
|
-- | 36 | -- | -- | 15,355 | -- | 15,391 | |||||||||||||||||||||
|
CC VIII PREFERRED INTEREST
|
68 | 157 | -- | -- | -- | (225 | ) | -- | ||||||||||||||||||||
|
INVESTMENT IN SUBSIDIARIES
|
1,853 | 1,414 | 3,280 | 4,158 | -- | (10,705 | ) | -- | ||||||||||||||||||||
|
LOANS RECEIVABLE – RELATED PARTY
|
-- | 13 | 239 | 242 | -- | (494 | ) | -- | ||||||||||||||||||||
|
OTHER NONCURRENT ASSETS
|
-- | 160 | -- | -- | 38 | (2 | ) | 196 | ||||||||||||||||||||
|
Total assets
|
$ | 2,165 | $ | 1,995 | $ | 3,526 | $ | 4,405 | $ | 16,218 | $ | (11,651 | ) | $ | 16,658 | |||||||||||||
|
LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY
|
||||||||||||||||||||||||||||
|
CURRENT LIABILITIES:
|
||||||||||||||||||||||||||||
|
Accounts payable and accrued expenses
|
$ | 8 | $ | 134 | $ | 20 | $ | 9 | $ | 727 | $ | -- | $ | 898 | ||||||||||||||
|
Current portion of long-term debt
|
-- | -- | -- | -- | 70 | -- | 70 | |||||||||||||||||||||
|
Payables to related party
|
-- | -- | -- | -- | 225 | (225 | ) | -- | ||||||||||||||||||||
|
Total current liabilities
|
8 | 134 | 20 | 9 | 1,022 | (225 | ) | 968 | ||||||||||||||||||||
|
LONG-TERM DEBT
|
-- | -- | 2,092 | 1,116 | 10,044 | -- | 13,252 | |||||||||||||||||||||
|
LOANS PAYABLE – RELATED PARTY
|
-- | -- | -- | -- | 494 | (494 | ) | -- | ||||||||||||||||||||
|
OTHER LONG-TERM LIABILITIES
|
239 | 6 | -- | -- | 275 | -- | 520 | |||||||||||||||||||||
|
TEMPORARY EQUITY
|
1 | -- | -- | -- | -- | -- | 1 | |||||||||||||||||||||
|
Shareholders’/Member’s equity
|
1,917 | 1,853 | 1,414 | 3,280 | 4,158 | (10,707 | ) | 1,915 | ||||||||||||||||||||
|
Noncontrolling interest
|
-- | 2 | -- | -- | 225 | (225 | ) | 2 | ||||||||||||||||||||
|
Total shareholders’/member’s equity
|
1,917 | 1,855 | 1,414 | 3,280 | 4,383 | (10,932 | ) | 1,917 | ||||||||||||||||||||
|
Total liabilities and shareholders’/member’s equity
|
$ | 2,165 | $ | 1,995 | $ | 3,526 | $ | 4,405 | $ | 16,218 | $ | (11,651 | ) | $ | 16,658 | |||||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Operations
|
||||||||||||||||||||||||||||
|
Successor
|
||||||||||||||||||||||||||||
|
For the three months ended March 31, 2010
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate
Holding
Companies
|
CCH II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
REVENUES
|
$ | 7 | $ | 28 | $ | -- | $ | -- | $ | 1,735 | $ | (35 | ) | $ | 1,735 | |||||||||||||
|
COSTS AND EXPENSES:
|
||||||||||||||||||||||||||||
|
Operating (excluding depreciation and amortization)
|
-- | -- | -- | -- | 751 | -- | 751 | |||||||||||||||||||||
|
Selling, general and administrative
|
7 | 28 | -- | -- | 352 | (35 | ) | 352 | ||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 369 | -- | 369 | |||||||||||||||||||||
|
Other operating expenses, net
|
-- | -- | -- | -- | 12 | -- | 12 | |||||||||||||||||||||
| 7 | 28 | -- | -- | 1,484 | (35 | ) | 1,484 | |||||||||||||||||||||
|
Operating income
|
-- | -- | -- | -- | 251 | -- | 251 | |||||||||||||||||||||
|
OTHER INCOME (EXPENSES):
|
||||||||||||||||||||||||||||
|
Interest expense, net
|
-- | -- | (49 | ) | (20 | ) | (135 | ) | -- | (204 | ) | |||||||||||||||||
|
Reorganization items, net
|
-- | -- | -- | -- | (4 | ) | -- | (4 | ) | |||||||||||||||||||
|
Equity in income of subsidiaries
|
34 | 28 | 77 | 97 | -- | (236 | ) | -- | ||||||||||||||||||||
| 34 | 28 | 28 | 77 | (139 | ) | (236 | ) | (208 | ) | |||||||||||||||||||
|
Income before income taxes
|
34 | 28 | 28 | 77 | 112 | (236 | ) | 43 | ||||||||||||||||||||
|
INCOME TAX EXPENSE
|
(13 | ) | -- | -- | -- | (6 | ) | -- | (19 | ) | ||||||||||||||||||
|
Consolidated net income
|
21 | 28 | 28 | 77 | 106 | (236 | ) | 24 | ||||||||||||||||||||
|
Less: Net (income) loss – noncontrolling interest
|
3 | 6 | -- | -- | (9 | ) | -- | -- | ||||||||||||||||||||
|
Net income
|
$ | 24 | $ | 34 | $ | 28 | $ | 77 | $ | 97 | $ | (236 | ) | $ | 24 | |||||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Operations
|
||||||||||||||||||||||||||||
|
Predecessor
|
||||||||||||||||||||||||||||
|
For the three months ended March 31, 2009
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate
Holding
Companies
|
CCH II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
REVENUES
|
$ | 4 | $ | 30 | $ | -- | $ | -- | $ | 1,662 | $ | (34 | ) | $ | 1,662 | |||||||||||||
|
COSTS AND EXPENSES:
|
||||||||||||||||||||||||||||
|
Operating (excluding depreciation and amortization)
|
-- | -- | -- | -- | 713 | -- | 713 | |||||||||||||||||||||
|
Selling, general and administrative
|
4 | 30 | -- | -- | 344 | (34 | ) | 344 | ||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 321 | -- | 321 | |||||||||||||||||||||
|
Other operating expenses, net
|
-- | -- | -- | -- | (50 | ) | -- | (50 | ) | |||||||||||||||||||
| 4 | 30 | -- | -- | 1,328 | (34 | ) | 1,328 | |||||||||||||||||||||
|
Operating income
|
-- | -- | -- | -- | 334 | -- | 334 | |||||||||||||||||||||
|
OTHER INCOME (EXPENSES):
|
||||||||||||||||||||||||||||
|
Interest expense, net (excluding unrecorded
contractual interest of $9)
|
-- | (201 | ) | (62 | ) | (19 | ) | (181 | ) | -- | (463 | ) | ||||||||||||||||
|
Reorganization items, net
|
-- | (55 | ) | 6 | -- | (92 | ) | -- | (141 | ) | ||||||||||||||||||
|
Other expense, net
|
-- | -- | -- | -- | (3 | ) | -- | (3 | ) | |||||||||||||||||||
|
Equity in income (losses) of subsidiaries
|
(147 | ) | (31 | ) | 25 | 44 | -- | 109 | -- | |||||||||||||||||||
| (147 | ) | (287 | ) | (31 | ) | 25 | (276 | ) | 109 | (607 | ) | |||||||||||||||||
|
Income (loss) before income taxes
|
(147 | ) | (287 | ) | (31 | ) | 25 | 58 | 109 | (273 | ) | |||||||||||||||||
|
INCOME TAX EXPENSE
|
(58 | ) | -- | -- | -- | (3 | ) | -- | (61 | ) | ||||||||||||||||||
|
Consolidated net income (loss)
|
(205 | ) | (287 | ) | (31 | ) | 25 | 55 | 109 | (334 | ) | |||||||||||||||||
|
Less: Net (income) loss – noncontrolling interest
|
-- | 140 | -- | -- | (11 | ) | -- | 129 | ||||||||||||||||||||
|
Net income (loss)
|
$ | (205 | ) | $ | (147 | ) | $ | (31 | ) | $ | 25 | $ | 44 | $ | 109 | $ | (205 | ) | ||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||||||||
|
Successor
|
||||||||||||||||||||||||||||
|
For the three months ended March 31, 2010
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate
Holding
Companies
|
CCH II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Consolidated net income
|
$ | 21 | $ | 28 | $ | 28 | $ | 77 | $ | 106 | $ | (236 | ) | $ | 24 | |||||||||||||
|
Adjustments to reconcile net income to net cash flows from
operating activities:
|
||||||||||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 369 | -- | 369 | |||||||||||||||||||||
|
Noncash interest expense
|
-- | -- | (9 | ) | 2 | 25 | -- | 18 | ||||||||||||||||||||
|
Deferred income taxes
|
13 | -- | -- | -- | 3 | -- | 16 | |||||||||||||||||||||
|
Equity in income of subsidiaries
|
(34 | ) | (28 | ) | (77 | ) | (97 | ) | -- | 236 | -- | |||||||||||||||||
|
Other, net
|
-- | -- | -- | -- | 7 | -- | 7 | |||||||||||||||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||||||||||||||||||
|
Accounts receivable
|
-- | -- | -- | -- | 25 | -- | 25 | |||||||||||||||||||||
|
Prepaid expenses and other assets
|
-- | 2 | -- | -- | (2 | ) | -- | -- | ||||||||||||||||||||
|
Accounts payable, accrued expenses and other
|
1 | (20 | ) | 10 | 17 | 63 | -- | 71 | ||||||||||||||||||||
|
Receivables from and payables to related party
|
(16 | ) | 16 | (2 | ) | (2 | ) | 4 | -- | -- | ||||||||||||||||||
|
Net cash flows from operating activities
|
(15 | ) | (2 | ) | (50 | ) | (3 | ) | 600 | -- | 530 | |||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Purchases of property, plant and equipment
|
-- | -- | -- | -- | (310 | ) | -- | (310 | ) | |||||||||||||||||||
|
Change in accrued expenses related to capital expenditures
|
-- | -- | -- | -- | (15 | ) | -- | (15 | ) | |||||||||||||||||||
|
Distributions from subsidiary
|
-- | -- | 47 | 50 | -- | (97 | ) | -- | ||||||||||||||||||||
|
Other, net
|
-- | -- | -- | -- | (5 | ) | -- | (5 | ) | |||||||||||||||||||
|
Net cash flows from investing activities
|
-- | -- | 47 | 50 | (330 | ) | (97 | ) | (330 | ) | ||||||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Repayments of long-term debt
|
-- | -- | -- | -- | (667 | ) | -- | (667 | ) | |||||||||||||||||||
|
Payments for debt issuance costs
|
-- | -- | -- | -- | (31 | ) | -- | (31 | ) | |||||||||||||||||||
|
Distributions to parent
|
-- | -- | -- | (47 | ) | (50 | ) | 97 | -- | |||||||||||||||||||
|
Other, net
|
-- | -- | -- | -- | (2 | ) | -- | (2 | ) | |||||||||||||||||||
|
Net cash flows from financing activities
|
-- | -- | -- | (47 | ) | (750 | ) | 97 | (700 | ) | ||||||||||||||||||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(15 | ) | (2 | ) | (3 | ) | -- | (480 | ) | -- | (500 | ) | ||||||||||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
203 | 12 | 6 | -- | 533 | -- | 754 | |||||||||||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$ | 188 | $ | 10 | $ | 3 | $ | -- | $ | 53 | $ | -- | $ | 254 | ||||||||||||||
|
Charter Communications, Inc.
|
||||||||||||||||||||||||||||
|
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||||||||
|
Predecessor
|
||||||||||||||||||||||||||||
|
For the three months ended March 31, 2009
|
||||||||||||||||||||||||||||
|
Charter
|
Intermediate
Holding
Companies
|
CCH II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter Consolidated
|
||||||||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Consolidated net income (loss)
|
$ | (205 | ) | $ | (287 | ) | $ | (31 | ) | $ | 25 | $ | 55 | $ | 109 | $ | (334 | ) | ||||||||||
|
Adjustments to reconcile net income (loss) to net cash flows
from operating activities:
|
||||||||||||||||||||||||||||
|
Depreciation and amortization
|
-- | -- | -- | -- | 321 | -- | 321 | |||||||||||||||||||||
|
Noncash interest expense
|
-- | 7 | 2 | 1 | 5 | -- | 15 | |||||||||||||||||||||
|
Noncash reorganization items, net
|
-- | 56 | (8 | ) | -- | 60 | -- | 108 | ||||||||||||||||||||
|
Deferred income taxes
|
58 | -- | -- | -- | 1 | -- | 59 | |||||||||||||||||||||
|
Equity in income (losses) of subsidiaries
|
147 | 31 | (25 | ) | (44 | ) | -- | (109 | ) | -- | ||||||||||||||||||
|
Other, net
|
-- | (1 | ) | 2 | (2 | ) | 17 | -- | 16 | |||||||||||||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||||||||||||||||||
|
Accounts receivable
|
-- | -- | -- | -- | 34 | -- | 34 | |||||||||||||||||||||
|
Prepaid expenses and other assets
|
-- | (17 | ) | -- | -- | (61 | ) | -- | (78 | ) | ||||||||||||||||||
|
Accounts payable, accrued expenses and other
|
5 | 93 | 65 | 21 | (138 | ) | -- | 46 | ||||||||||||||||||||
|
Receivables from and payables to related party, including
deferred management fees
|
(5 | ) | 127 | (5 | ) | (1 | ) | (116 | ) | -- | -- | |||||||||||||||||
|
Net cash flows from operating activities
|
-- | 9 | -- | -- | 178 | -- | 187 | |||||||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Purchases of property, plant and equipment
|
-- | -- | -- | -- | (269 | ) | -- | (269 | ) | |||||||||||||||||||
|
Change in accrued expenses related to capital expenditures
|
-- | -- | -- | -- | (27 | ) | -- | (27 | ) | |||||||||||||||||||
|
Other, net
|
-- | -- | -- | -- | 4 | -- | 4 | |||||||||||||||||||||
|
Net cash flows from investing activities
|
-- | -- | -- | -- | (292 | ) | -- | (292 | ) | |||||||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||||||||
|
Repayments of long-term debt
|
-- | -- | -- | -- | (17 | ) | -- | (17 | ) | |||||||||||||||||||
|
Repayments to parent companies
|
-- | -- | -- | 75 | (75 | ) | -- | -- | ||||||||||||||||||||
|
Other, net
|
-- | (1 | ) | -- | -- | (1 | ) | -- | (2 | ) | ||||||||||||||||||
|
Net cash flows from financing activities
|
-- | (1 | ) | -- | 75 | (93 | ) | -- | (19 | ) | ||||||||||||||||||
|
NET INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS
|
-- | 8 | -- | 75 | (207 | ) | -- | (124 | ) | |||||||||||||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
-- | 7 | 5 | 2 | 946 | -- | 960 | |||||||||||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$ | -- | $ | 15 | $ | 5 | $ | 77 | $ | 739 | $ | -- | $ | 836 | ||||||||||||||
|
Approximate as of
|
||||||||
|
March 31,
|
March 31,
|
|||||||
|
2010 (a)
|
2009 (a)
|
|||||||
|
Residential (non-bulk) basic video customers (b)
|
4,547,800 | 4,746,000 | ||||||
|
Multi-dwelling (bulk) and commercial unit customers (c)
|
252,800 | 257,200 | ||||||
|
Total basic video customers (b)(c)
|
4,800,600 | 5,003,200 | ||||||
|
Digital video customers (d)
|
3,313,900 | 3,157,700 | ||||||
|
Residential high-speed Internet customers (e)
|
3,166,000 | 2,947,100 | ||||||
|
Residential telephone customers (f)
|
1,622,900 | 1,396,300 | ||||||
|
Total Revenue Generating Units (g)
|
12,903,400 | 12,504,300 | ||||||
|
|
(a)
|
Our billing systems calculate the aging of customer accounts based on the monthly billing cycle for each account. On that basis, at March 31, 2010 and 2009, customers include approximately 16,200 and 30,600 persons, respectively, whose accounts were over 60 days past due in payment, approximately 1,600 and 4,400 persons, respectively, whose accounts were over 90 days past due in payment, and approximately 1,700 and 2,700 persons, respectively, of which were over 120 days past due in payment.
|
|
(b)
|
"Basic video customers" include all residential customers who receive video cable services.
|
|
|
(c)
|
Included within "basic video customers" are those in commercial and multi-dwelling structures, which are calculated on an equivalent bulk unit ("EBU") basis. In the second quarter of 2009, we began calculating EBUs by dividing the bulk price charged to accounts in an area by the published rate charged to non-bulk residential customers in that market for the comparable tier of service rather than the most prevalent price charged as was used previously. This EBU method of estimating basic video customers is consistent with the methodology used in determining costs paid to programmers and is consistent with the methodology used by other multiple system operators (“MSOs”). EBUs presented as of March 31, 2009 decreased by 10,500 as a result of the change in methodology. As we increase our published video rates to residential customers without a corresponding increase in the prices charged to commercial service or multi-dwelling customers, our EBU count will decline even if there is no real loss in commercial service or multi-dwelling customers.
|
|
|
(d)
|
"Digital video customers" include all basic video customers that have one or more digital set-top boxes or cable cards deployed.
|
|
|
(e)
|
"Residential high-speed Internet customers" represent those residential customers who subscribe to our high-speed Internet service.
|
|
|
(f)
|
“Residential telephone customers" represent those residential customers who subscribe to our telephone service.
|
|
|
(g)
|
"Revenue generating units" represent the sum total of all basic video, digital video, high-speed Internet and telephone customers, not counting additional outlets within one household. For example, a customer who receives two types of service (such as basic video and digital video) would be treated as two revenue generating units and, if that customer added on high-speed Internet service, the customer would be treated as three revenue generating units. This statistic is computed in accordance with the guidelines of the National Cable & Telecommunications Association (“NCTA”).
|
|
Successor
|
Predecessor
|
||||||||||||||||
|
Three Months Ended
|
Three Months Ended
|
||||||||||||||||
|
March 31, 2010
|
March 31, 2009
|
||||||||||||||||
|
REVENUES
|
$ | 1,735 | 100 | % | $ | 1,662 | 100 | % | |||||||||
|
COSTS AND EXPENSES:
|
|||||||||||||||||
|
Operating (excluding depreciation and amortization)
|
751 | 43 | % | 713 | 43 | % | |||||||||||
|
Selling, general and administrative
|
352 | 21 | % | 344 | 21 | % | |||||||||||
|
Depreciation and amortization
|
369 | 21 | % | 321 | 19 | % | |||||||||||
|
Other operating (income) expenses, net
|
12 | 1 | % | (50 | ) | (3 | %) | ||||||||||
| 1,484 | 86 | % | 1,328 | 80 | % | ||||||||||||
|
Income from operations
|
251 | 14 | % | 334 | 20 | % | |||||||||||
|
OTHER EXPENSES:
|
|||||||||||||||||
|
Interest expense, net
|
(204 | ) | (463 | ) | |||||||||||||
|
Reorganization items, net
|
(4 | ) | (141 | ) | |||||||||||||
|
Other expense, net
|
-- | (3 | ) | ||||||||||||||
| (208 | ) | (607 | ) | ||||||||||||||
|
Income (loss) before income taxes
|
43 | (273 | ) | ||||||||||||||
|
INCOME TAX EXPENSE
|
(19 | ) | (61 | ) | |||||||||||||
|
Consolidated net income (loss)
|
24 | (334 | ) | ||||||||||||||
|
Less: Net loss – noncontrolling interest
|
-- | 129 | |||||||||||||||
|
Net income (loss) – Charter shareholders
|
$ | 24 | $ | (205 | ) | ||||||||||||
|
EARNINGS (LOSS) PER COMMON SHARE CHARTER SHAREHOLDERS:
|
|||||||||||||||||
|
Basic
|
$ | 0.21 | $ | (0.54 | ) | ||||||||||||
|
Diluted
|
$ | 0.21 | $ | (0.54 | ) | ||||||||||||
|
Weighted average common shares outstanding, basic
|
113,020,967 | 378,095,547 | |||||||||||||||
|
Weighted average common shares outstanding, diluted
|
114,883,134 | 378,095,547 | |||||||||||||||
|
Successor
|
Predecessor
|
||||||||||||||||||||||||
|
Three Months Ended
|
Three Months Ended
|
||||||||||||||||||||||||
|
March 31, 2010
|
March 31, 2009
|
2010 over 2009
|
|||||||||||||||||||||||
|
Revenues
|
% of
Revenues
|
Revenues
|
% of
Revenues
|
Change
|
% Change
|
||||||||||||||||||||
|
Video
|
$ | 926 | 53 | % | $ | 928 | 56 | % | $ | (2 | ) | -- | |||||||||||||
|
High-speed Internet
|
395 | 23 | % | 360 | 22 | % | 35 | 10 | % | ||||||||||||||||
|
Telephone
|
198 | 12 | % | 177 | 11 | % | 21 | 12 | % | ||||||||||||||||
|
Commercial
|
118 | 7 | % | 107 | 6 | % | 11 | 10 | % | ||||||||||||||||
|
Advertising sales
|
59 | 3 | % | 54 | 3 | % | 5 | 9 | % | ||||||||||||||||
|
Other
|
39 | 2 | % | 36 | 2 | % | 3 | 8 | % | ||||||||||||||||
| $ | 1,735 | 100 | % | $ | 1,662 | 100 | % | $ | 73 | 4 | % | ||||||||||||||
|
Three months ended
March 31, 2010
compared to
three months ended
March 31, 2009
Increase / (Decrease)
|
||||
|
Incremental video services and rate adjustments
|
$ | 16 | ||
|
Increase in digital video customers
|
11 | |||
|
Decrease in basic video customers
|
(26 | ) | ||
|
Decrease in other video revenue
|
(2 | ) | ||
|
Asset sales, net of acquisitions
|
(1 | ) | ||
| $ | (2 | ) | ||
|
Three months ended
March 31, 2010
compared to
three months ended
March 31, 2009
Increase / (Decrease)
|
||||
|
Increase in high-speed Internet customers
|
$ | 26 | ||
|
Rate adjustments and service upgrades
|
9 | |||
| $ | 35 | |||
|
Three months ended
March 31, 2010
compared to
three months ended
March 31, 2009
Increase / (Decrease)
|
||||
|
Programming costs
|
$ | 25 | ||
|
Maintenance costs
|
4 | |||
|
Labor costs
|
4 | |||
|
Franchise and regulatory fees
|
4 | |||
|
Other, net
|
2 | |||
|
Asset sales, net of acquisitions
|
(1 | ) | ||
| $ | 38 | |||
|
Three months ended
March 31, 2010
compared to
three months ended
March 31, 2009
Increase / (Decrease)
|
||||
|
Bad debt and collection costs
|
$ | 5 | ||
|
Marketing costs
|
3 | |||
|
Customer care costs
|
(1 | ) | ||
|
Stock compensation costs
|
(6 | ) | ||
|
Other, net
|
7 | |||
| $ | 8 | |||
|
Three months ended
March 31, 2010
compared to
three months ended
March 31, 2009
Increase / (Decrease)
|
||||
|
Increase in special charges, net
|
$ | 63 | ||
|
Decrease in loss on sales of assets
|
(1 | ) | ||
| $ | 62 | |||
|
Successor
|
Predecessor
|
|||||||
|
Three Months Ended
March 31, 2010
|
Three Months Ended March 31, 2009
|
|||||||
|
Consolidated net income (loss)
|
$ | 24 | $ | (334 | ) | |||
|
Plus: Interest expense, net
|
204 | 463 | ||||||
|
Income tax expense
|
19 | 61 | ||||||
|
Depreciation and amortization
|
369 | 321 | ||||||
|
Stock compensation expense
|
5 | 11 | ||||||
|
Reorganization items, net
|
4 | 141 | ||||||
|
Other, net
|
12 | (47 | ) | |||||
|
Adjusted EBITDA
|
$ | 637 | $ | 616 | ||||
|
Net cash flows from operating activities
|
$ | 530 | $ | 187 | ||||
|
Less: Purchases of property, plant and equipment
|
(310 | ) | (269 | ) | ||||
|
Change in accrued expenses related to capital expenditures
|
(15 | ) | (27 | ) | ||||
|
Free cash flow
|
$ | 205 | $ | (109 | ) | |||
|
Successor
|
Predecessor
|
|||||||
|
Three Months Ended
|
Three Months Ended
|
|||||||
|
March 31, 2010
|
March 31, 2009
|
|||||||
|
Customer premise equipment (a)
|
$ | 156 | $ | 167 | ||||
|
Scalable infrastructure (b)
|
87 | 45 | ||||||
|
Line extensions (c)
|
16 | 14 | ||||||
|
Upgrade/Rebuild (d)
|
9 | 5 | ||||||
|
Support capital (e)
|
42 | 38 | ||||||
|
Total capital expenditures (f)
|
$ | 310 | $ | 269 | ||||
|
(a)
|
Customer premise equipment includes costs incurred at the customer residence to secure new customers, revenue units and additional bandwidth revenues. It also includes customer installation costs and customer premise equipment (e.g., set-top boxes and cable modems, etc.).
|
|
(b)
|
Scalable infrastructure includes costs not related to customer premise equipment or our network, to secure growth of new customers, revenue units, and additional bandwidth revenues, or provide service enhancements (e.g., headend equipment).
|
|
(c)
|
Line extensions include network costs associated with entering new service areas (e.g., fiber/coaxial cable, amplifiers, electronic equipment, make-ready and design engineering).
|
|
(d)
|
Upgrade/rebuild includes costs to modify or replace existing fiber/coaxial cable networks, including betterments.
|
|
(e)
|
Support capital includes costs associated with the replacement or enhancement of non-network assets due to technological and physical obsolescence (e.g., non-network equipment, land, buildings and vehicles).
|
|
(f)
|
Total capital expenditures includes $18 million and $16 million of capital expenditures related to commercial services for the three months ended March 31, 2010 and 2009, respectively.
|
|
2010
|
2011
|
2012
|
2013
|
2014
|
2015 |
Thereafter
|
Total
|
Fair Value at
March 31, 2010
|
||||||||||||||||||||||||||||
|
Debt
|
||||||||||||||||||||||||||||||||||||
|
Fixed Rate
|
$ | -- | $ | -- | $ | 1,100 | $ | 800 | $ | 1,316 | $ | -- | $ | 1,766 | $ | 4,982 | $ | 5,499 | ||||||||||||||||||
|
Average Interest Rate
|
-- | -- | 8.00 | % | 8.75 | % | 9.41 | % | -- | 13.50 | % | 10.44 | % | |||||||||||||||||||||||
|
Variable Rate
|
$ | 52 | $ | 69 | $ | 69 | $ | 735 | $ | 4,069 | $ | 30 | $ | 2,836 | $ | 7,860 | $ | 7,578 | ||||||||||||||||||
|
Average Interest Rate
|
3.72 | % | 4.42 | % | 5.58 | % | 6.45 | % | 6.89 | % | 8.12 | % | 8.29 | % | 7.30 | % | ||||||||||||||||||||
| CHARTER COMMUNICATIONS, INC., | ||
| Registrant | ||
|
Dated: May 6, 2010
|
By:
/s/ Kevin D. Howard
|
|
|
Name:
|
Kevin D. Howard
|
|
|
Title:
|
Senior Vice President - Finance, Controller and Chief Accounting Officer
|
|
|
Exhibit
|
Description of Document
|
||
|
10.1
|
Amended and Restated Credit Agreement, dated as of March 31, 2010, among Charter Communications Operating, LLC, CCO Holdings, LLC, the lenders from time to time parties thereto and Bank of America, N.A., as administrative agent (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on April 6, 2010 (File No. 001-33664)).
|
||
|
10.2
|
Amended and Restated Guarantee and Collateral Agreement made by CCO Holdings, LLC, Charter Communications Operating, LLC and certain of its subsidiaries in favor of Bank of America, N.A., as administrative agent, dated as of March 18, 1999, as amended and restated as of March 31, 2010 (incorporated by reference to Exhibit 10.2 to the current report on Form 8-K of Charter Communications, Inc. filed on April 6, 2010 (File No. 001-33664)).
|
||
|
10.3
|
Form of Indemnification Agreement (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on February 12, 2010 (File No. 001-33664)).
|
||
|
10.4+
|
Amended and Restated Employment Agreement between Michael J. Lovett and Charter Communications, Inc., dated effective as of February 1, 2010 (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K of Charter Communications, Inc. filed on April 13, 2010 (File No. 001-33664)).
|
||
|
10.5(a)+
|
Amended and Restated Employment Agreement between Marwan Fawaz and Charter Communications, Inc. dated February 23, 2010 (incorporated by reference to Exhibit 10.24 of the annual report on Form 10-K of CCO Holdings, LLC and CCO Capital Corp. filed on March 30, 2010 (File No. 001-33664)).
|
||
| 10.5(b)+* | Amendment No. 1 to the Amended and Restated Employment Agreement between Marwan Fawaz and Charter Communications, Inc. dated May 3, 2010. | ||
| 10.6+* | Summary of Charter Communications, Inc. 2010 Executive Bonus Plan. | ||
| 12.1* | Computation of Ratio of Earnings to Fixed Charges. | ||
| 31.1* | Certificate of Chief Executive Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under the under the Securities Exchange Act of 1934. | ||
| 31.2* | Certificate of Chief Financial Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under the Securities Exchange Act of 1934. | ||
| 32.1* | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer). | ||
| 32.2* | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer). | ||
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 |
|---|