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
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 |
|
|
|
|
|
For the quarterly period ended March 31, 2018
|
||
|
or
|
||
|
|
|
|
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 |
|
Delaware
|
|
84-1496755
|
|
(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)
|
|
|
|
|
|
Page No.
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
|
•
|
our ability to efficiently and effectively integrate acquired operations;
|
|
•
|
our ability to sustain and grow revenues and cash flow from operations by offering video, Internet, voice, mobile, 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, fiber to the home providers, video provided over the Internet by (i) market participants that have not historically competed in the multichannel video business, (ii) traditional multichannel video distributors, and (iii) content providers that have historically licensed cable networks to multichannel video distributors, and providers of advertising over the Internet;
|
|
•
|
general business conditions, economic uncertainty or downturn, 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);
|
|
•
|
our ability to develop and deploy new products and technologies including mobile products, our cloud-based user interface, Spectrum Guide
®
, and downloadable security for set-top boxes, and any other cloud-based consumer services and service platforms;
|
|
•
|
the effects of governmental regulation on our business including costs, disruptions and possible limitations on operating flexibility related to, and our ability to comply with, regulatory conditions applicable to us as a result of the Time Warner Cable Inc. and Bright House Networks, LLC transactions;
|
|
•
|
any events that disrupt our networks, information systems or properties and impair our operating activities or our reputation;
|
|
•
|
the ability to retain and hire key personnel;
|
|
•
|
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.
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
|
(unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
||||
|
CURRENT ASSETS:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
576
|
|
|
$
|
621
|
|
|
Accounts receivable, less allowance for doubtful accounts of
|
|
|
|
||||
|
$120 and $113, respectively
|
1,409
|
|
|
1,635
|
|
||
|
Prepaid expenses and other current assets
|
413
|
|
|
299
|
|
||
|
Total current assets
|
2,398
|
|
|
2,555
|
|
||
|
|
|
|
|
||||
|
INVESTMENT IN CABLE PROPERTIES:
|
|
|
|
||||
|
Property, plant and equipment, net of accumulated
|
|
|
|
||||
|
depreciation of $19,796 and $18,077, respectively
|
34,002
|
|
|
33,888
|
|
||
|
Customer relationships, net
|
11,315
|
|
|
11,951
|
|
||
|
Franchises
|
67,319
|
|
|
67,319
|
|
||
|
Goodwill
|
29,554
|
|
|
29,554
|
|
||
|
Total investment in cable properties, net
|
142,190
|
|
|
142,712
|
|
||
|
|
|
|
|
||||
|
OTHER NONCURRENT ASSETS
|
1,563
|
|
|
1,356
|
|
||
|
|
|
|
|
||||
|
Total assets
|
$
|
146,151
|
|
|
$
|
146,623
|
|
|
|
|
|
|
||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
||||
|
CURRENT LIABILITIES:
|
|
|
|
||||
|
Accounts payable and accrued liabilities
|
$
|
8,262
|
|
|
$
|
9,045
|
|
|
Current portion of long-term debt
|
3,340
|
|
|
2,045
|
|
||
|
Total current liabilities
|
11,602
|
|
|
11,090
|
|
||
|
|
|
|
|
||||
|
LONG-TERM DEBT
|
67,609
|
|
|
68,186
|
|
||
|
DEFERRED INCOME TAXES
|
17,351
|
|
|
17,314
|
|
||
|
OTHER LONG-TERM LIABILITIES
|
2,464
|
|
|
2,502
|
|
||
|
|
|
|
|
||||
|
SHAREHOLDERS’ EQUITY:
|
|
|
|
||||
|
Class A common stock; $.001 par value; 900 million shares authorized;
|
|
|
|
||||
|
239,234,204 and 238,506,059 shares issued, respectively
|
—
|
|
|
—
|
|
||
|
Class B common stock; $.001 par value; 1,000 shares authorized;
|
|
|
|
||||
|
1 share issued and outstanding
|
—
|
|
|
—
|
|
||
|
Preferred stock; $.001 par value; 250 million shares authorized;
|
|
|
|
||||
|
no shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Additional paid-in capital
|
35,352
|
|
|
35,253
|
|
||
|
Retained earnings
|
4,034
|
|
|
3,832
|
|
||
|
Treasury stock at cost; 1,770,755 and no shares, respectively
|
(617
|
)
|
|
—
|
|
||
|
Accumulated other comprehensive loss
|
(1
|
)
|
|
(1
|
)
|
||
|
Total Charter shareholders’ equity
|
38,768
|
|
|
39,084
|
|
||
|
Noncontrolling interests
|
8,357
|
|
|
8,447
|
|
||
|
Total shareholders’ equity
|
47,125
|
|
|
47,531
|
|
||
|
|
|
|
|
||||
|
Total liabilities and shareholders’ equity
|
$
|
146,151
|
|
|
$
|
146,623
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
REVENUES
|
$
|
10,657
|
|
|
$
|
10,164
|
|
|
|
|
|
|
||||
|
COSTS AND EXPENSES:
|
|
|
|
||||
|
Operating costs and expenses (exclusive of items shown separately below)
|
6,836
|
|
|
6,579
|
|
||
|
Depreciation and amortization
|
2,710
|
|
|
2,550
|
|
||
|
Other operating expenses, net
|
69
|
|
|
94
|
|
||
|
|
9,615
|
|
|
9,223
|
|
||
|
Income from operations
|
1,042
|
|
|
941
|
|
||
|
|
|
|
|
||||
|
OTHER EXPENSES:
|
|
|
|
||||
|
Interest expense, net
|
(851
|
)
|
|
(713
|
)
|
||
|
Loss on extinguishment of debt
|
—
|
|
|
(34
|
)
|
||
|
Gain on financial instruments, net
|
63
|
|
|
38
|
|
||
|
Other income (expense), net
|
(3
|
)
|
|
4
|
|
||
|
|
(791
|
)
|
|
(705
|
)
|
||
|
|
|
|
|
||||
|
Income before income taxes
|
251
|
|
|
236
|
|
||
|
Income tax expense
|
(28
|
)
|
|
(25
|
)
|
||
|
Consolidated net income
|
223
|
|
|
211
|
|
||
|
Less: Net income attributable to noncontrolling interests
|
(55
|
)
|
|
(56
|
)
|
||
|
Net income attributable to Charter shareholders
|
$
|
168
|
|
|
$
|
155
|
|
|
|
|
|
|
||||
|
EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CHARTER SHAREHOLDERS:
|
|
|
|
||||
|
Basic
|
$
|
0.71
|
|
|
$
|
0.58
|
|
|
Diluted
|
$
|
0.70
|
|
|
$
|
0.57
|
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding, basic
|
237,762,295
|
|
|
269,004,817
|
|
||
|
Weighted average common shares outstanding, diluted
|
241,420,722
|
|
|
273,199,509
|
|
||
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Consolidated net income
|
$
|
223
|
|
|
$
|
211
|
|
|
Net impact of interest rate derivative instruments
|
—
|
|
|
1
|
|
||
|
Consolidated comprehensive income
|
223
|
|
|
212
|
|
||
|
Less: Comprehensive income attributable to noncontrolling interests
|
(55
|
)
|
|
(56
|
)
|
||
|
Comprehensive income attributable to Charter shareholders
|
$
|
168
|
|
|
$
|
156
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Consolidated net income
|
$
|
223
|
|
|
$
|
211
|
|
|
Adjustments to reconcile consolidated net income to net cash flows from operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
2,710
|
|
|
2,550
|
|
||
|
Stock compensation expense
|
72
|
|
|
69
|
|
||
|
Accelerated vesting of equity awards
|
5
|
|
|
17
|
|
||
|
Noncash interest income, net
|
(89
|
)
|
|
(108
|
)
|
||
|
Loss on extinguishment of debt
|
—
|
|
|
34
|
|
||
|
Gain on financial instruments, net
|
(63
|
)
|
|
(38
|
)
|
||
|
Deferred income taxes
|
28
|
|
|
16
|
|
||
|
Other, net
|
18
|
|
|
(7
|
)
|
||
|
Changes in operating assets and liabilities, net of effects from acquisitions:
|
|
|
|
||||
|
Accounts receivable
|
226
|
|
|
236
|
|
||
|
Prepaid expenses and other assets
|
(131
|
)
|
|
(83
|
)
|
||
|
Accounts payable, accrued liabilities and other
|
(300
|
)
|
|
(54
|
)
|
||
|
Net cash flows from operating activities
|
2,699
|
|
|
2,843
|
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Purchases of property, plant and equipment
|
(2,183
|
)
|
|
(1,555
|
)
|
||
|
Change in accrued expenses related to capital expenditures
|
(565
|
)
|
|
(150
|
)
|
||
|
Other, net
|
10
|
|
|
(7
|
)
|
||
|
Net cash flows from investing activities
|
(2,738
|
)
|
|
(1,712
|
)
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Borrowings of long-term debt
|
2,929
|
|
|
4,640
|
|
||
|
Repayments of long-term debt
|
(2,185
|
)
|
|
(3,475
|
)
|
||
|
Payments for debt issuance costs
|
—
|
|
|
(21
|
)
|
||
|
Purchase of treasury stock
|
(617
|
)
|
|
(895
|
)
|
||
|
Proceeds from exercise of stock options
|
36
|
|
|
72
|
|
||
|
Purchase of noncontrolling interest
|
(127
|
)
|
|
(27
|
)
|
||
|
Distributions to noncontrolling interest
|
(39
|
)
|
|
(38
|
)
|
||
|
Other, net
|
(3
|
)
|
|
(2
|
)
|
||
|
Net cash flows from financing activities
|
(6
|
)
|
|
254
|
|
||
|
|
|
|
|
||||
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(45
|
)
|
|
1,385
|
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
621
|
|
|
1,535
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
576
|
|
|
$
|
2,920
|
|
|
|
|
|
|
||||
|
CASH PAID FOR INTEREST
|
$
|
1,007
|
|
|
$
|
892
|
|
|
CASH PAID FOR TAXES
|
$
|
1
|
|
|
$
|
1
|
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
||||||||||||
|
Indefinite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Franchises
|
|
$
|
67,319
|
|
|
$
|
—
|
|
|
$
|
67,319
|
|
|
$
|
67,319
|
|
|
$
|
—
|
|
|
$
|
67,319
|
|
|
Goodwill
|
|
29,554
|
|
|
—
|
|
|
29,554
|
|
|
29,554
|
|
|
—
|
|
|
29,554
|
|
||||||
|
Trademarks
|
|
159
|
|
|
—
|
|
|
159
|
|
|
159
|
|
|
—
|
|
|
159
|
|
||||||
|
|
|
$
|
97,032
|
|
|
$
|
—
|
|
|
$
|
97,032
|
|
|
$
|
97,032
|
|
|
$
|
—
|
|
|
$
|
97,032
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Finite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Customer relationships
|
|
$
|
18,229
|
|
|
$
|
(6,914
|
)
|
|
$
|
11,315
|
|
|
$
|
18,229
|
|
|
$
|
(6,278
|
)
|
|
$
|
11,951
|
|
|
Other intangible assets
|
|
341
|
|
|
(63
|
)
|
|
278
|
|
|
731
|
|
|
(201
|
)
|
|
530
|
|
||||||
|
|
|
$
|
18,570
|
|
|
$
|
(6,977
|
)
|
|
$
|
11,593
|
|
|
$
|
18,960
|
|
|
$
|
(6,479
|
)
|
|
$
|
12,481
|
|
|
Nine months ended December 31, 2018
|
|
$
|
1,776
|
|
|
2019
|
|
2,146
|
|
|
|
2020
|
|
1,864
|
|
|
|
2021
|
|
1,589
|
|
|
|
2022
|
|
1,319
|
|
|
|
Thereafter
|
|
2,899
|
|
|
|
|
|
$
|
11,593
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Accounts payable – trade
|
$
|
622
|
|
|
$
|
740
|
|
|
Deferred revenue
|
472
|
|
|
395
|
|
||
|
Accrued liabilities:
|
|
|
|
||||
|
Programming costs
|
2,070
|
|
|
1,907
|
|
||
|
Labor
|
895
|
|
|
1,109
|
|
||
|
Capital expenditures
|
1,363
|
|
|
1,935
|
|
||
|
Interest
|
985
|
|
|
1,054
|
|
||
|
Taxes and regulatory fees
|
514
|
|
|
556
|
|
||
|
Property and casualty
|
423
|
|
|
408
|
|
||
|
Other
|
918
|
|
|
941
|
|
||
|
|
$
|
8,262
|
|
|
$
|
9,045
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Principal Amount
|
|
Accreted Value
|
|
Principal Amount
|
|
Accreted Value
|
||||||||
|
CCO Holdings, LLC:
|
|
|
|
|
|
|
|
||||||||
|
5.250% senior notes due March 15, 2021
|
$
|
500
|
|
|
$
|
497
|
|
|
$
|
500
|
|
|
$
|
497
|
|
|
5.250% senior notes due September 30, 2022
|
1,250
|
|
|
1,235
|
|
|
1,250
|
|
|
1,235
|
|
||||
|
5.125% senior notes due February 15, 2023
|
1,000
|
|
|
993
|
|
|
1,000
|
|
|
993
|
|
||||
|
4.000% senior notes due March 1, 2023
|
500
|
|
|
496
|
|
|
500
|
|
|
495
|
|
||||
|
5.125% senior notes due May 1, 2023
|
1,150
|
|
|
1,143
|
|
|
1,150
|
|
|
1,143
|
|
||||
|
5.750% senior notes due September 1, 2023
|
500
|
|
|
496
|
|
|
500
|
|
|
496
|
|
||||
|
5.750% senior notes due January 15, 2024
|
1,000
|
|
|
992
|
|
|
1,000
|
|
|
992
|
|
||||
|
5.875% senior notes due April 1, 2024
|
1,700
|
|
|
1,687
|
|
|
1,700
|
|
|
1,687
|
|
||||
|
5.375% senior notes due May 1, 2025
|
750
|
|
|
745
|
|
|
750
|
|
|
745
|
|
||||
|
5.750% senior notes due February 15, 2026
|
2,500
|
|
|
2,465
|
|
|
2,500
|
|
|
2,464
|
|
||||
|
5.500% senior notes due May 1, 2026
|
1,500
|
|
|
1,489
|
|
|
1,500
|
|
|
1,489
|
|
||||
|
5.875% senior notes due May 1, 2027
|
800
|
|
|
795
|
|
|
800
|
|
|
794
|
|
||||
|
5.125% senior notes due May 1, 2027
|
3,250
|
|
|
3,217
|
|
|
3,250
|
|
|
3,216
|
|
||||
|
5.000% senior notes due February 1, 2028
|
2,500
|
|
|
2,463
|
|
|
2,500
|
|
|
2,462
|
|
||||
|
Charter Communications Operating, LLC:
|
|
|
|
|
|
|
|
||||||||
|
3.579% senior notes due July 23, 2020
|
2,000
|
|
|
1,989
|
|
|
2,000
|
|
|
1,988
|
|
||||
|
4.464% senior notes due July 23, 2022
|
3,000
|
|
|
2,979
|
|
|
3,000
|
|
|
2,977
|
|
||||
|
4.908% senior notes due July 23, 2025
|
4,500
|
|
|
4,463
|
|
|
4,500
|
|
|
4,462
|
|
||||
|
3.750% senior notes due February 15, 2028
|
1,000
|
|
|
985
|
|
|
1,000
|
|
|
985
|
|
||||
|
4.200% senior notes due March 15, 2028
|
1,250
|
|
|
1,238
|
|
|
1,250
|
|
|
1,238
|
|
||||
|
6.384% senior notes due October 23, 2035
|
2,000
|
|
|
1,981
|
|
|
2,000
|
|
|
1,981
|
|
||||
|
6.484% senior notes due October 23, 2045
|
3,500
|
|
|
3,466
|
|
|
3,500
|
|
|
3,466
|
|
||||
|
5.375% senior notes due May 1, 2047
|
2,500
|
|
|
2,506
|
|
|
2,500
|
|
|
2,506
|
|
||||
|
6.834% senior notes due October 23, 2055
|
500
|
|
|
495
|
|
|
500
|
|
|
495
|
|
||||
|
Credit facilities
|
10,223
|
|
|
10,135
|
|
|
9,479
|
|
|
9,387
|
|
||||
|
Time Warner Cable, LLC:
|
|
|
|
|
|
|
|
||||||||
|
6.750% senior notes due July 1, 2018
|
2,000
|
|
|
2,023
|
|
|
2,000
|
|
|
2,045
|
|
||||
|
8.750% senior notes due February 14, 2019
|
1,250
|
|
|
1,317
|
|
|
1,250
|
|
|
1,337
|
|
||||
|
8.250% senior notes due April 1, 2019
|
2,000
|
|
|
2,119
|
|
|
2,000
|
|
|
2,148
|
|
||||
|
5.000% senior notes due February 1, 2020
|
1,500
|
|
|
1,569
|
|
|
1,500
|
|
|
1,579
|
|
||||
|
4.125% senior notes due February 15, 2021
|
700
|
|
|
728
|
|
|
700
|
|
|
730
|
|
||||
|
4.000% senior notes due September 1, 2021
|
1,000
|
|
|
1,042
|
|
|
1,000
|
|
|
1,045
|
|
||||
|
5.750% sterling senior notes due June 2, 2031
(a)
|
876
|
|
|
945
|
|
|
845
|
|
|
912
|
|
||||
|
6.550% senior debentures due May 1, 2037
|
1,500
|
|
|
1,685
|
|
|
1,500
|
|
|
1,686
|
|
||||
|
7.300% senior debentures due July 1, 2038
|
1,500
|
|
|
1,786
|
|
|
1,500
|
|
|
1,788
|
|
||||
|
6.750% senior debentures due June 15, 2039
|
1,500
|
|
|
1,723
|
|
|
1,500
|
|
|
1,724
|
|
||||
|
5.875% senior debentures due November 15, 2040
|
1,200
|
|
|
1,257
|
|
|
1,200
|
|
|
1,258
|
|
||||
|
5.500% senior debentures due September 1, 2041
|
1,250
|
|
|
1,258
|
|
|
1,250
|
|
|
1,258
|
|
||||
|
5.250% sterling senior notes due July 15, 2042
(b)
|
912
|
|
|
879
|
|
|
879
|
|
|
847
|
|
||||
|
4.500% senior debentures due September 15, 2042
|
1,250
|
|
|
1,138
|
|
|
1,250
|
|
|
1,137
|
|
||||
|
Time Warner Cable Enterprises LLC:
|
|
|
|
|
|
|
|
||||||||
|
8.375% senior debentures due March 15, 2023
|
1,000
|
|
|
1,222
|
|
|
1,000
|
|
|
1,232
|
|
||||
|
8.375% senior debentures due July 15, 2033
|
1,000
|
|
|
1,308
|
|
|
1,000
|
|
|
1,312
|
|
||||
|
Total debt
|
69,811
|
|
|
70,949
|
|
|
69,003
|
|
|
70,231
|
|
||||
|
Less current portion:
|
|
|
|
|
|
|
|
||||||||
|
6.750% senior notes due July 1, 2018
|
(2,000
|
)
|
|
(2,023
|
)
|
|
(2,000
|
)
|
|
(2,045
|
)
|
||||
|
8.750% senior notes due February 14, 2019
|
(1,250
|
)
|
|
(1,317
|
)
|
|
—
|
|
|
—
|
|
||||
|
Long-term debt
|
$
|
66,561
|
|
|
$
|
67,609
|
|
|
$
|
67,003
|
|
|
$
|
68,186
|
|
|
(a)
|
Principal amount includes
£625 million
valued at
$876 million
and
$845 million
as of
March 31, 2018
and
December 31, 2017
, respectively, using the exchange rate at the respective dates.
|
|
(b)
|
Principal amount includes
£650 million
valued at
$912 million
and
$879 million
as of
March 31, 2018
and
December 31, 2017
, respectively, using the exchange rate at the respective dates.
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
2018
|
|
2017
|
||||||||||
|
|
Shares
|
|
$
|
|
Shares
|
|
$
|
||||||
|
Share buybacks
|
1,593,046
|
|
|
$
|
556
|
|
|
2,465,570
|
|
|
$
|
799
|
|
|
Income tax withholding
|
173,046
|
|
|
61
|
|
|
304,037
|
|
|
96
|
|
||
|
Exercise cost
|
4,663
|
|
|
|
|
39,154
|
|
|
|
||||
|
|
1,770,755
|
|
|
$
|
617
|
|
|
2,808,761
|
|
|
$
|
895
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Number of units purchased
|
369,475
|
|
|
83,416
|
|
||
|
Average price per unit
|
$
|
343.88
|
|
|
$
|
324.63
|
|
|
Amount of units purchased
|
$
|
127
|
|
|
$
|
27
|
|
|
Decrease in noncontrolling interest based on carrying value
|
$
|
(90
|
)
|
|
$
|
(19
|
)
|
|
Decrease in additional paid-in-capital (net of $9 million and $3 million of deferred income taxes, respectively)
|
$
|
(28
|
)
|
|
$
|
(5
|
)
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Decrease in noncontrolling interest
|
$
|
(20
|
)
|
|
$
|
(43
|
)
|
|
Increase in additional paid-in-capital (net of $6 million and $16 million of deferred income taxes, respectively)
|
$
|
14
|
|
|
$
|
27
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Gain on Financial Instruments, Net:
|
|
|
|
||||
|
Change in fair value of cross-currency derivative instruments
|
$
|
128
|
|
|
$
|
65
|
|
|
Foreign currency remeasurement of Sterling Notes to U.S. dollars
|
(65
|
)
|
|
(28
|
)
|
||
|
Other, net
|
—
|
|
|
1
|
|
||
|
|
$
|
63
|
|
|
$
|
38
|
|
|
•
|
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.
|
|
|
March 31, 2018
|
December 31, 2017
|
|||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 1
|
|
Level 2
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
||||||||
|
Money market funds
|
$
|
285
|
|
|
$
|
—
|
|
|
$
|
291
|
|
|
$
|
—
|
|
|
Cross-currency derivative instruments
|
$
|
—
|
|
|
$
|
103
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency derivative instruments
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
25
|
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
Senior notes and debentures
|
|
$
|
60,814
|
|
|
$
|
61,350
|
|
|
$
|
60,844
|
|
|
$
|
63,443
|
|
|
Credit facilities
|
|
$
|
10,135
|
|
|
$
|
10,235
|
|
|
$
|
9,387
|
|
|
$
|
9,440
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Programming
|
$
|
2,752
|
|
|
$
|
2,604
|
|
|
Regulatory, connectivity and produced content
|
533
|
|
|
498
|
|
||
|
Costs to service customers
|
1,855
|
|
|
1,801
|
|
||
|
Marketing
|
751
|
|
|
765
|
|
||
|
Mobile
|
8
|
|
|
—
|
|
||
|
Other
|
937
|
|
|
911
|
|
||
|
|
$
|
6,836
|
|
|
$
|
6,579
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Merger and restructuring costs
|
$
|
48
|
|
|
$
|
95
|
|
|
Special charges, net
|
28
|
|
|
2
|
|
||
|
Gain on sale of assets, net
|
(7
|
)
|
|
(3
|
)
|
||
|
|
$
|
69
|
|
|
$
|
94
|
|
|
|
Employee Retention Costs
|
|
Employee Termination Costs
|
|
Transaction and Advisory Costs
|
|
Other Costs
|
|
Total
|
||||||||||
|
Liability, December 31, 2016
|
$
|
7
|
|
|
$
|
244
|
|
|
$
|
25
|
|
|
$
|
—
|
|
|
$
|
276
|
|
|
Costs incurred
|
4
|
|
|
226
|
|
|
4
|
|
|
68
|
|
|
302
|
|
|||||
|
Cash paid
|
(10
|
)
|
|
(298
|
)
|
|
(12
|
)
|
|
(60
|
)
|
|
(380
|
)
|
|||||
|
Remaining liability, December 31, 2017
|
1
|
|
|
172
|
|
|
17
|
|
|
8
|
|
|
198
|
|
|||||
|
Costs incurred
|
—
|
|
|
37
|
|
|
—
|
|
|
6
|
|
|
43
|
|
|||||
|
Cash paid
|
—
|
|
|
(90
|
)
|
|
—
|
|
|
—
|
|
|
(90
|
)
|
|||||
|
Remaining liability, March 31, 2018
|
$
|
1
|
|
|
$
|
119
|
|
|
$
|
17
|
|
|
$
|
14
|
|
|
$
|
151
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Numerator:
|
|
|
|
||||
|
Net income attributable to Charter shareholders
|
$
|
168
|
|
|
$
|
155
|
|
|
|
|
|
|
||||
|
Denominator:
|
|
|
|
||||
|
Weighted average common shares outstanding, basic
|
237,762,295
|
|
|
269,004,817
|
|
||
|
Effect of dilutive securities:
|
|
|
|
||||
|
Assumed exercise or issuance of shares relating to stock plans
|
3,658,427
|
|
|
4,194,692
|
|
||
|
Weighted average common shares outstanding, diluted
|
241,420,722
|
|
|
273,199,509
|
|
||
|
|
|
|
|
||||
|
Basic earnings per common share attributable to Charter shareholders
|
$
|
0.71
|
|
|
$
|
0.58
|
|
|
Diluted earnings per common share attributable to Charter shareholders
|
$
|
0.70
|
|
|
$
|
0.57
|
|
|
|
Three Months Ended March 31,
|
||||
|
|
2018
|
|
2017
|
||
|
Stock options
|
1,429,800
|
|
|
1,102,600
|
|
|
Restricted stock
|
—
|
|
|
—
|
|
|
Restricted stock units
|
483,700
|
|
|
268,200
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Interest cost
|
$
|
32
|
|
|
$
|
34
|
|
|
Expected return on plan assets
|
(52
|
)
|
|
(47
|
)
|
||
|
Net periodic pension benefit
|
$
|
(20
|
)
|
|
$
|
(13
|
)
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Video
|
$
|
4,297
|
|
|
$
|
4,079
|
|
|
Internet
|
3,708
|
|
|
3,398
|
|
||
|
Voice
|
556
|
|
|
694
|
|
||
|
Residential revenue
|
8,561
|
|
|
8,171
|
|
||
|
|
|
|
|
||||
|
Small and medium business
|
937
|
|
|
900
|
|
||
|
Enterprise
|
579
|
|
|
539
|
|
||
|
Commercial revenue
|
1,516
|
|
|
1,439
|
|
||
|
|
|
|
|
||||
|
Advertising sales
|
356
|
|
|
337
|
|
||
|
Other
|
224
|
|
|
217
|
|
||
|
|
$
|
10,657
|
|
|
$
|
10,164
|
|
|
Charter Communications, Inc. and Subsidiaries
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
|
As of March 31, 2018
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Non-Guarantor Subsidiaries
|
|
Guarantor Subsidiaries
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
285
|
|
|
$
|
—
|
|
|
$
|
291
|
|
|
$
|
—
|
|
|
$
|
576
|
|
|
Accounts receivable, net
|
—
|
|
|
35
|
|
|
—
|
|
|
1,374
|
|
|
—
|
|
|
1,409
|
|
||||||
|
Receivables from related party
|
26
|
|
|
403
|
|
|
43
|
|
|
—
|
|
|
(472
|
)
|
|
—
|
|
||||||
|
Prepaid expenses and other current assets
|
19
|
|
|
43
|
|
|
—
|
|
|
351
|
|
|
—
|
|
|
413
|
|
||||||
|
Total current assets
|
45
|
|
|
766
|
|
|
43
|
|
|
2,016
|
|
|
(472
|
)
|
|
2,398
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
INVESTMENT IN CABLE PROPERTIES:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Property, plant and equipment, net
|
—
|
|
|
334
|
|
|
—
|
|
|
33,668
|
|
|
—
|
|
|
34,002
|
|
||||||
|
Customer relationships, net
|
—
|
|
|
—
|
|
|
—
|
|
|
11,315
|
|
|
—
|
|
|
11,315
|
|
||||||
|
Franchises
|
—
|
|
|
—
|
|
|
—
|
|
|
67,319
|
|
|
—
|
|
|
67,319
|
|
||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
29,554
|
|
|
—
|
|
|
29,554
|
|
||||||
|
Total investment in cable properties, net
|
—
|
|
|
334
|
|
|
—
|
|
|
141,856
|
|
|
—
|
|
|
142,190
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
INVESTMENT IN SUBSIDIARIES
|
55,982
|
|
|
63,272
|
|
|
81,694
|
|
|
—
|
|
|
(200,948
|
)
|
|
—
|
|
||||||
|
LOANS RECEIVABLE – RELATED PARTY
|
237
|
|
|
674
|
|
|
526
|
|
|
—
|
|
|
(1,437
|
)
|
|
—
|
|
||||||
|
OTHER NONCURRENT ASSETS
|
—
|
|
|
210
|
|
|
—
|
|
|
1,353
|
|
|
—
|
|
|
1,563
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total assets
|
$
|
56,264
|
|
|
$
|
65,256
|
|
|
$
|
82,263
|
|
|
$
|
145,225
|
|
|
$
|
(202,857
|
)
|
|
$
|
146,151
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY
|
|
|
|
|
|
|
|||||||||||||||||
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Accounts payable and accrued liabilities
|
$
|
5
|
|
|
$
|
800
|
|
|
$
|
278
|
|
|
$
|
7,179
|
|
|
$
|
—
|
|
|
$
|
8,262
|
|
|
Payables to related party
|
—
|
|
|
—
|
|
|
—
|
|
|
472
|
|
|
(472
|
)
|
|
—
|
|
||||||
|
Current portion of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
3,340
|
|
|
—
|
|
|
3,340
|
|
||||||
|
Total current liabilities
|
5
|
|
|
800
|
|
|
278
|
|
|
10,991
|
|
|
(472
|
)
|
|
11,602
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LONG-TERM DEBT
|
—
|
|
|
—
|
|
|
18,713
|
|
|
48,896
|
|
|
—
|
|
|
67,609
|
|
||||||
|
LOANS PAYABLE – RELATED PARTY
|
—
|
|
|
—
|
|
|
—
|
|
|
1,437
|
|
|
(1,437
|
)
|
|
—
|
|
||||||
|
DEFERRED INCOME TAXES
|
17,307
|
|
|
12
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
17,351
|
|
||||||
|
OTHER LONG-TERM LIABILITIES
|
184
|
|
|
128
|
|
|
—
|
|
|
2,152
|
|
|
—
|
|
|
2,464
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
SHAREHOLDERS’/MEMBER’S EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Controlling interest
|
38,768
|
|
|
55,982
|
|
|
63,272
|
|
|
81,694
|
|
|
(200,948
|
)
|
|
38,768
|
|
||||||
|
Noncontrolling interests
|
—
|
|
|
8,334
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
8,357
|
|
||||||
|
Total shareholders’/member’s equity
|
38,768
|
|
|
64,316
|
|
|
63,272
|
|
|
81,717
|
|
|
(200,948
|
)
|
|
47,125
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total liabilities and shareholders’/member’s equity
|
$
|
56,264
|
|
|
$
|
65,256
|
|
|
$
|
82,263
|
|
|
$
|
145,225
|
|
|
$
|
(202,857
|
)
|
|
$
|
146,151
|
|
|
Charter Communications, Inc. and Subsidiaries
|
|||||||||||||||||||||||
|
Condensed Consolidating Balance Sheets
|
|||||||||||||||||||||||
|
As of December 31, 2017
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Non-Guarantor Subsidiaries
|
|
Guarantor Subsidiaries
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
291
|
|
|
$
|
—
|
|
|
$
|
330
|
|
|
$
|
—
|
|
|
$
|
621
|
|
|
Accounts receivable, net
|
—
|
|
|
24
|
|
|
—
|
|
|
1,611
|
|
|
—
|
|
|
1,635
|
|
||||||
|
Receivables from related party
|
22
|
|
|
613
|
|
|
55
|
|
|
—
|
|
|
(690
|
)
|
|
—
|
|
||||||
|
Prepaid expenses and other current assets
|
22
|
|
|
34
|
|
|
—
|
|
|
243
|
|
|
—
|
|
|
299
|
|
||||||
|
Total current assets
|
44
|
|
|
962
|
|
|
55
|
|
|
2,184
|
|
|
(690
|
)
|
|
2,555
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
INVESTMENT IN CABLE PROPERTIES:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Property, plant and equipment, net
|
—
|
|
|
336
|
|
|
—
|
|
|
33,552
|
|
|
—
|
|
|
33,888
|
|
||||||
|
Customer relationships, net
|
—
|
|
|
—
|
|
|
—
|
|
|
11,951
|
|
|
—
|
|
|
11,951
|
|
||||||
|
Franchises
|
—
|
|
|
—
|
|
|
—
|
|
|
67,319
|
|
|
—
|
|
|
67,319
|
|
||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
29,554
|
|
|
—
|
|
|
29,554
|
|
||||||
|
Total investment in cable properties, net
|
—
|
|
|
336
|
|
|
—
|
|
|
142,376
|
|
|
—
|
|
|
142,712
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
INVESTMENT IN SUBSIDIARIES
|
56,263
|
|
|
63,558
|
|
|
81,980
|
|
|
—
|
|
|
(201,801
|
)
|
|
—
|
|
||||||
|
LOANS RECEIVABLE – RELATED PARTY
|
233
|
|
|
655
|
|
|
511
|
|
|
—
|
|
|
(1,399
|
)
|
|
—
|
|
||||||
|
OTHER NONCURRENT ASSETS
|
—
|
|
|
223
|
|
|
—
|
|
|
1,133
|
|
|
—
|
|
|
1,356
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total assets
|
$
|
56,540
|
|
|
$
|
65,734
|
|
|
$
|
82,546
|
|
|
$
|
145,693
|
|
|
$
|
(203,890
|
)
|
|
$
|
146,623
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY
|
|
|
|
|
|
|
|||||||||||||||||
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Accounts payable and accrued liabilities
|
$
|
4
|
|
|
$
|
900
|
|
|
$
|
280
|
|
|
$
|
7,861
|
|
|
$
|
—
|
|
|
$
|
9,045
|
|
|
Payables to related party
|
—
|
|
|
—
|
|
|
—
|
|
|
690
|
|
|
(690
|
)
|
|
—
|
|
||||||
|
Current portion of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
2,045
|
|
|
—
|
|
|
2,045
|
|
||||||
|
Total current liabilities
|
4
|
|
|
900
|
|
|
280
|
|
|
10,596
|
|
|
(690
|
)
|
|
11,090
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LONG-TERM DEBT
|
—
|
|
|
—
|
|
|
18,708
|
|
|
49,478
|
|
|
—
|
|
|
68,186
|
|
||||||
|
LOANS PAYABLE – RELATED PARTY
|
—
|
|
|
—
|
|
|
—
|
|
|
1,399
|
|
|
(1,399
|
)
|
|
—
|
|
||||||
|
DEFERRED INCOME TAXES
|
17,268
|
|
|
14
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
17,314
|
|
||||||
|
OTHER LONG-TERM LIABILITIES
|
184
|
|
|
134
|
|
|
—
|
|
|
2,184
|
|
|
—
|
|
|
2,502
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
SHAREHOLDERS’/MEMBER’S EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Controlling interest
|
39,084
|
|
|
56,263
|
|
|
63,558
|
|
|
81,980
|
|
|
(201,801
|
)
|
|
39,084
|
|
||||||
|
Noncontrolling interests
|
—
|
|
|
8,423
|
|
|
—
|
|
|
24
|
|
|
—
|
|
|
8,447
|
|
||||||
|
Total shareholders’/member’s equity
|
39,084
|
|
|
64,686
|
|
|
63,558
|
|
|
82,004
|
|
|
(201,801
|
)
|
|
47,531
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total liabilities and shareholders’/member’s equity
|
$
|
56,540
|
|
|
$
|
65,734
|
|
|
$
|
82,546
|
|
|
$
|
145,693
|
|
|
$
|
(203,890
|
)
|
|
$
|
146,623
|
|
|
Charter Communications, Inc. and Subsidiaries
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
|
For the three months ended March 31, 2018
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Non-Guarantor Subsidiaries
|
|
Guarantor Subsidiaries
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||
|
REVENUES
|
$
|
16
|
|
|
$
|
285
|
|
|
$
|
—
|
|
|
$
|
10,653
|
|
|
$
|
(297
|
)
|
|
$
|
10,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating costs and expenses (exclusive of items shown separately below)
|
16
|
|
|
275
|
|
|
—
|
|
|
6,842
|
|
|
(297
|
)
|
|
6,836
|
|
||||||
|
Depreciation and amortization
|
—
|
|
|
3
|
|
|
—
|
|
|
2,707
|
|
|
—
|
|
|
2,710
|
|
||||||
|
Other operating expenses, net
|
—
|
|
|
4
|
|
|
—
|
|
|
65
|
|
|
—
|
|
|
69
|
|
||||||
|
|
16
|
|
|
282
|
|
|
—
|
|
|
9,614
|
|
|
(297
|
)
|
|
9,615
|
|
||||||
|
Income from operations
|
—
|
|
|
3
|
|
|
—
|
|
|
1,039
|
|
|
—
|
|
|
1,042
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
OTHER INCOME (EXPENSES):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest income (expense), net
|
2
|
|
|
5
|
|
|
(254
|
)
|
|
(604
|
)
|
|
—
|
|
|
(851
|
)
|
||||||
|
Gain on financial instruments, net
|
—
|
|
|
—
|
|
|
—
|
|
|
63
|
|
|
—
|
|
|
63
|
|
||||||
|
Other income (expense), net
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
18
|
|
|
—
|
|
|
(3
|
)
|
||||||
|
Equity in income of subsidiaries
|
194
|
|
|
264
|
|
|
518
|
|
|
—
|
|
|
(976
|
)
|
|
—
|
|
||||||
|
|
196
|
|
|
248
|
|
|
264
|
|
|
(523
|
)
|
|
(976
|
)
|
|
(791
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income before income taxes
|
196
|
|
|
251
|
|
|
264
|
|
|
516
|
|
|
(976
|
)
|
|
251
|
|
||||||
|
INCOME TAX BENEFIT (EXPENSE)
|
(28
|
)
|
|
(2
|
)
|
|
—
|
|
|
2
|
|
|
—
|
|
|
(28
|
)
|
||||||
|
Consolidated net income
|
168
|
|
|
249
|
|
|
264
|
|
|
518
|
|
|
(976
|
)
|
|
223
|
|
||||||
|
Less: Net income attributable to noncontrolling interests
|
—
|
|
|
(55
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(55
|
)
|
||||||
|
Net income
|
$
|
168
|
|
|
$
|
194
|
|
|
$
|
264
|
|
|
$
|
518
|
|
|
$
|
(976
|
)
|
|
$
|
168
|
|
|
Charter Communications, Inc. and Subsidiaries
|
|||||||||||||||||||||||
|
Condensed Consolidating Statements of Operations
|
|||||||||||||||||||||||
|
For the three months ended March 31, 2017
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Non-Guarantor Subsidiaries
|
|
Guarantor Subsidiaries
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||
|
REVENUES
|
$
|
29
|
|
|
$
|
313
|
|
|
$
|
—
|
|
|
$
|
10,164
|
|
|
$
|
(342
|
)
|
|
$
|
10,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating costs and expenses (exclusive of items shown separately below)
|
29
|
|
|
308
|
|
|
—
|
|
|
6,584
|
|
|
(342
|
)
|
|
6,579
|
|
||||||
|
Depreciation and amortization
|
—
|
|
|
2
|
|
|
—
|
|
|
2,548
|
|
|
—
|
|
|
2,550
|
|
||||||
|
Other operating expenses, net
|
—
|
|
|
—
|
|
|
—
|
|
|
94
|
|
|
—
|
|
|
94
|
|
||||||
|
|
29
|
|
|
310
|
|
|
—
|
|
|
9,226
|
|
|
(342
|
)
|
|
9,223
|
|
||||||
|
Income from operations
|
—
|
|
|
3
|
|
|
—
|
|
|
938
|
|
|
—
|
|
|
941
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
OTHER INCOME (EXPENSES):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest income (expense), net
|
1
|
|
|
5
|
|
|
(190
|
)
|
|
(529
|
)
|
|
—
|
|
|
(713
|
)
|
||||||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
(33
|
)
|
|
(1
|
)
|
|
—
|
|
|
(34
|
)
|
||||||
|
Gain on financial instruments, net
|
—
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|
—
|
|
|
38
|
|
||||||
|
Other income (expense), net
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
13
|
|
|
—
|
|
|
4
|
|
||||||
|
Equity in income of subsidiaries
|
158
|
|
|
217
|
|
|
440
|
|
|
—
|
|
|
(815
|
)
|
|
—
|
|
||||||
|
|
159
|
|
|
213
|
|
|
217
|
|
|
(479
|
)
|
|
(815
|
)
|
|
(705
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income before income taxes
|
159
|
|
|
216
|
|
|
217
|
|
|
459
|
|
|
(815
|
)
|
|
236
|
|
||||||
|
INCOME TAX EXPENSE
|
(4
|
)
|
|
(2
|
)
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
(25
|
)
|
||||||
|
Consolidated net income
|
155
|
|
|
214
|
|
|
217
|
|
|
440
|
|
|
(815
|
)
|
|
211
|
|
||||||
|
Less: Net income attributable to noncontrolling interests
|
—
|
|
|
(56
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
||||||
|
Net income
|
$
|
155
|
|
|
$
|
158
|
|
|
$
|
217
|
|
|
$
|
440
|
|
|
$
|
(815
|
)
|
|
$
|
155
|
|
|
Charter Communications, Inc. and Subsidiaries
|
|||||||||||||||||||||||
|
Condensed Consolidating Statements of Comprehensive Income
|
|||||||||||||||||||||||
|
For the three months ended March 31, 2017
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Non-Guarantor Subsidiaries
|
|
Guarantor Subsidiaries
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||
|
Consolidated net income
|
$
|
155
|
|
|
$
|
214
|
|
|
$
|
217
|
|
|
$
|
440
|
|
|
$
|
(815
|
)
|
|
$
|
211
|
|
|
Net impact of interest rate derivative instruments
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
(3
|
)
|
|
1
|
|
||||||
|
Consolidated comprehensive income
|
$
|
156
|
|
|
$
|
215
|
|
|
$
|
218
|
|
|
$
|
441
|
|
|
$
|
(818
|
)
|
|
$
|
212
|
|
|
Less: Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
(56
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
||||||
|
Comprehensive income
|
$
|
156
|
|
|
$
|
159
|
|
|
$
|
218
|
|
|
$
|
441
|
|
|
$
|
(818
|
)
|
|
$
|
156
|
|
|
Charter Communications, Inc. and Subsidiaries
|
|||||||||||||||||||||||
|
Condensed Consolidating Statements of Cash Flows
|
|||||||||||||||||||||||
|
For the three months ended March 31, 2018
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Non-Guarantor Subsidiaries
|
|
Guarantor Subsidiaries
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||
|
NET CASH FLOWS FROM OPERATING ACTIVITIES
|
$
|
(2
|
)
|
|
$
|
65
|
|
|
$
|
(254
|
)
|
|
$
|
2,890
|
|
|
$
|
—
|
|
|
$
|
2,699
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Purchases of property, plant and equipment
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,183
|
)
|
|
—
|
|
|
(2,183
|
)
|
||||||
|
Change in accrued expenses related to capital expenditures
|
—
|
|
|
—
|
|
|
—
|
|
|
(565
|
)
|
|
—
|
|
|
(565
|
)
|
||||||
|
Contributions to subsidiaries
|
(36
|
)
|
|
(72
|
)
|
|
(72
|
)
|
|
—
|
|
|
180
|
|
|
—
|
|
||||||
|
Distributions from subsidiaries
|
617
|
|
|
747
|
|
|
1,001
|
|
|
—
|
|
|
(2,365
|
)
|
|
—
|
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
||||||
|
Net cash flows from investing activities
|
581
|
|
|
675
|
|
|
929
|
|
|
(2,738
|
)
|
|
(2,185
|
)
|
|
(2,738
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Borrowings of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
2,929
|
|
|
—
|
|
|
2,929
|
|
||||||
|
Repayments of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,185
|
)
|
|
—
|
|
|
(2,185
|
)
|
||||||
|
Borrowings (repayments) loans payable - related parties
|
2
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
||||||
|
Purchase of treasury stock
|
(617
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(617
|
)
|
||||||
|
Proceeds from exercise of stock options
|
36
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36
|
|
||||||
|
Purchase of noncontrolling interest
|
—
|
|
|
(127
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(127
|
)
|
||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(39
|
)
|
||||||
|
Contributions from parent
|
—
|
|
|
36
|
|
|
72
|
|
|
72
|
|
|
(180
|
)
|
|
—
|
|
||||||
|
Distributions to parent
|
—
|
|
|
(617
|
)
|
|
(747
|
)
|
|
(1,001
|
)
|
|
2,365
|
|
|
—
|
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||||
|
Net cash flows from financing activities
|
(579
|
)
|
|
(746
|
)
|
|
(675
|
)
|
|
(191
|
)
|
|
2,185
|
|
|
(6
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(39
|
)
|
|
—
|
|
|
(45
|
)
|
||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
—
|
|
|
291
|
|
|
—
|
|
|
330
|
|
|
—
|
|
|
621
|
|
||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
—
|
|
|
$
|
285
|
|
|
$
|
—
|
|
|
$
|
291
|
|
|
$
|
—
|
|
|
$
|
576
|
|
|
Charter Communications, Inc. and Subsidiaries
|
|||||||||||||||||||||||
|
Condensed Consolidating Statements of Cash Flows
|
|||||||||||||||||||||||
|
For the three months ended March 31, 2017
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Non-Guarantor Subsidiaries
|
|
Guarantor Subsidiaries
|
|
|
|
|
||||||||||||||||
|
|
Charter
|
|
Intermediate Holding Companies
|
|
CCO Holdings
|
|
Charter Operating and Restricted Subsidiaries
|
|
Eliminations
|
|
Charter Consolidated
|
||||||||||||
|
NET CASH FLOWS FROM OPERATING ACTIVITIES
|
$
|
146
|
|
|
$
|
33
|
|
|
$
|
(204
|
)
|
|
$
|
2,868
|
|
|
$
|
—
|
|
|
$
|
2,843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Purchases of property, plant and equipment
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,555
|
)
|
|
—
|
|
|
(1,555
|
)
|
||||||
|
Change in accrued expenses related to capital expenditures
|
—
|
|
|
—
|
|
|
—
|
|
|
(150
|
)
|
|
—
|
|
|
(150
|
)
|
||||||
|
Contribution to subsidiary
|
(72
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
72
|
|
|
—
|
|
||||||
|
Distributions from subsidiaries
|
895
|
|
|
856
|
|
|
737
|
|
|
—
|
|
|
(2,488
|
)
|
|
—
|
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
||||||
|
Net cash flows from investing activities
|
823
|
|
|
856
|
|
|
737
|
|
|
(1,712
|
)
|
|
(2,416
|
)
|
|
(1,712
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Borrowings of long-term debt
|
—
|
|
|
—
|
|
|
1,990
|
|
|
2,650
|
|
|
—
|
|
|
4,640
|
|
||||||
|
Repayments of long-term debt
|
—
|
|
|
—
|
|
|
(775
|
)
|
|
(2,700
|
)
|
|
—
|
|
|
(3,475
|
)
|
||||||
|
Borrowings (repayments) loans payable - related parties
|
(178
|
)
|
|
—
|
|
|
—
|
|
|
178
|
|
|
—
|
|
|
—
|
|
||||||
|
Payments for debt issuance costs
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
(1
|
)
|
|
—
|
|
|
(21
|
)
|
||||||
|
Purchase of treasury stock
|
(895
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(895
|
)
|
||||||
|
Proceeds from exercise of stock options
|
72
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
72
|
|
||||||
|
Purchase of noncontrolling interest
|
—
|
|
|
(27
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
||||||
|
Contributions from parent
|
—
|
|
|
72
|
|
|
—
|
|
|
—
|
|
|
(72
|
)
|
|
—
|
|
||||||
|
Distributions to parent
|
—
|
|
|
(895
|
)
|
|
(856
|
)
|
|
(737
|
)
|
|
2,488
|
|
|
—
|
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
||||||
|
Net cash flows from financing activities
|
(1,001
|
)
|
|
(888
|
)
|
|
339
|
|
|
(612
|
)
|
|
2,416
|
|
|
254
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(32
|
)
|
|
1
|
|
|
872
|
|
|
544
|
|
|
—
|
|
|
1,385
|
|
||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
57
|
|
|
154
|
|
|
—
|
|
|
1,324
|
|
|
—
|
|
|
1,535
|
|
||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
25
|
|
|
$
|
155
|
|
|
$
|
872
|
|
|
$
|
1,868
|
|
|
$
|
—
|
|
|
$
|
2,920
|
|
|
|
Three Months Ended March 31,
|
|||||||||
|
|
2018
|
|
2017
|
|
% Change
|
|||||
|
Revenues
|
$
|
10,657
|
|
|
$
|
10,164
|
|
|
4.9
|
%
|
|
Adjusted EBITDA
|
$
|
3,893
|
|
|
$
|
3,654
|
|
|
6.5
|
%
|
|
Income from operations
|
$
|
1,042
|
|
|
$
|
941
|
|
|
10.7
|
%
|
|
|
Approximate as of
|
||||||
|
|
March 31,
|
||||||
|
|
2018
(a)
|
|
2017
(a)
|
||||
|
Customer Relationships
(b)
|
|
|
|
||||
|
Residential
|
25,870
|
|
|
25,131
|
|
||
|
Small and Medium Business
|
1,590
|
|
|
1,439
|
|
||
|
Total Customer Relationships
|
27,460
|
|
|
26,570
|
|
||
|
|
|
|
|
||||
|
Residential Primary Service Units (“PSU”)
|
|
|
|
||||
|
Video
|
16,422
|
|
|
16,736
|
|
||
|
Internet
|
22,876
|
|
|
21,802
|
|
||
|
Voice
|
10,375
|
|
|
10,364
|
|
||
|
|
49,673
|
|
|
48,902
|
|
||
|
|
|
|
|
||||
|
Monthly Residential Revenue per Residential Customer
(c)
|
$
|
110.89
|
|
|
$
|
109.11
|
|
|
|
|
|
|
||||
|
Small and Medium Business PSUs
|
|
|
|
||||
|
Video
|
463
|
|
|
411
|
|
||
|
Internet
|
1,389
|
|
|
1,249
|
|
||
|
Voice
|
939
|
|
|
809
|
|
||
|
|
2,791
|
|
|
2,469
|
|
||
|
|
|
|
|
||||
|
Monthly Small and Medium Business Revenue per Customer
(d)
|
$
|
198.50
|
|
|
$
|
211.21
|
|
|
|
|
|
|
||||
|
Enterprise PSUs
(e)
|
119
|
|
|
99
|
|
||
|
(a)
|
We calculate the aging of customer accounts based on the monthly billing cycle for each account. On that basis, as of
March 31, 2018
and
2017
, customers include approximately
186,500
and
168,400
customers, respectively, whose accounts were over 60 days past due, approximately
16,000
and
13,300
customers, respectively, whose accounts were over 90 days past due, and approximately
12,800
and
7,900
customers, respectively, whose accounts were over 120 days past due.
|
|
(b)
|
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. Customers who reside in residential multiple dwelling units (“MDUs”) and that are billed under bulk contracts are counted based on the number of billed units within each bulk MDU. Total customer relationships excludes enterprise customer relationships.
|
|
(c)
|
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.
|
|
(d)
|
Monthly small and medium business revenue per customer is calculated as total small and medium business quarterly revenue divided by three divided by average small and medium business customer relationships during the respective quarter.
|
|
(e)
|
Enterprise PSUs represent the aggregate number of fiber service offerings counting each separate service offering as an individual PSU.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Revenues
|
$
|
10,657
|
|
|
$
|
10,164
|
|
|
|
|
|
|
||||
|
Costs and Expenses:
|
|
|
|
||||
|
Operating costs and expenses (exclusive of items shown separately below)
|
6,836
|
|
|
6,579
|
|
||
|
Depreciation and amortization
|
2,710
|
|
|
2,550
|
|
||
|
Other operating expenses, net
|
69
|
|
|
94
|
|
||
|
|
9,615
|
|
|
9,223
|
|
||
|
Income from operations
|
1,042
|
|
|
941
|
|
||
|
|
|
|
|
||||
|
Other Expenses:
|
|
|
|
||||
|
Interest expense, net
|
(851
|
)
|
|
(713
|
)
|
||
|
Loss on extinguishment of debt
|
—
|
|
|
(34
|
)
|
||
|
Gain on financial instruments, net
|
63
|
|
|
38
|
|
||
|
Other income (expense), net
|
(3
|
)
|
|
4
|
|
||
|
|
(791
|
)
|
|
(705
|
)
|
||
|
|
|
|
|
||||
|
Income before income taxes
|
251
|
|
|
236
|
|
||
|
Income tax expense
|
(28
|
)
|
|
(25
|
)
|
||
|
Consolidated net income
|
223
|
|
|
211
|
|
||
|
Less: Net income attributable to noncontrolling interests
|
(55
|
)
|
|
(56
|
)
|
||
|
|
|
|
|
||||
|
Net income attributable to Charter shareholders
|
$
|
168
|
|
|
$
|
155
|
|
|
|
|
|
|
||||
|
EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CHARTER SHAREHOLDERS:
|
|
|
|
||||
|
Basic
|
$
|
0.71
|
|
|
$
|
0.58
|
|
|
Diluted
|
$
|
0.70
|
|
|
$
|
0.57
|
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding, basic
|
237,762,295
|
|
|
269,004,817
|
|
||
|
Weighted average common shares outstanding, diluted
|
241,420,722
|
|
|
273,199,509
|
|
||
|
|
Three Months Ended March 31,
|
|||||||||
|
|
2018
|
|
2017
|
|
% Change
|
|||||
|
Video
|
$
|
4,297
|
|
|
$
|
4,079
|
|
|
5.3
|
%
|
|
Internet
|
3,708
|
|
|
3,398
|
|
|
9.1
|
%
|
||
|
Voice
|
556
|
|
|
694
|
|
|
(19.8
|
)%
|
||
|
Residential revenue
|
8,561
|
|
|
8,171
|
|
|
4.8
|
%
|
||
|
|
|
|
|
|
|
|||||
|
Small and medium business
|
937
|
|
|
900
|
|
|
4.1
|
%
|
||
|
Enterprise
|
579
|
|
|
539
|
|
|
7.3
|
%
|
||
|
Commercial revenue
|
1,516
|
|
|
1,439
|
|
|
5.3
|
%
|
||
|
|
|
|
|
|
|
|||||
|
Advertising sales
|
356
|
|
|
337
|
|
|
5.6
|
%
|
||
|
Other
|
224
|
|
|
217
|
|
|
3.2
|
%
|
||
|
|
$
|
10,657
|
|
|
$
|
10,164
|
|
|
4.9
|
%
|
|
|
Three months ended
March 31, 2018 compared to three months ended March 31, 2017 Increase / (Decrease) |
||
|
Bundle revenue allocation and price adjustments
|
$
|
297
|
|
|
Decrease in video on demand and pay-per-view
|
(6
|
)
|
|
|
Decrease in average residential video customers
|
(73
|
)
|
|
|
|
$
|
218
|
|
|
|
Three months ended
March 31, 2018 compared to three months ended March 31, 2017 Increase / (Decrease) |
||
|
Increase in average residential Internet customers
|
$
|
174
|
|
|
Price adjustments, bundle revenue allocation and service level changes
|
136
|
|
|
|
|
$
|
310
|
|
|
|
Three months ended
March 31, 2018 compared to three months ended March 31, 2017 Increase / (Decrease) |
||
|
Bundle revenue allocation and price adjustments
|
$
|
(141
|
)
|
|
Increase in average residential voice customers
|
3
|
|
|
|
|
$
|
(138
|
)
|
|
|
Three months ended
March 31, 2018 compared to three months ended March 31, 2017 Increase / (Decrease) |
||
|
Increase in small and medium business customers
|
$
|
97
|
|
|
Value pricing related to SPP
|
(60
|
)
|
|
|
|
$
|
37
|
|
|
|
Three months ended
March 31, 2018 compared to three months ended March 31, 2017 Increase / (Decrease) |
||
|
Programming
|
$
|
148
|
|
|
Regulatory, connectivity and produced content
|
35
|
|
|
|
Costs to service customers
|
54
|
|
|
|
Marketing
|
(14
|
)
|
|
|
Mobile
|
8
|
|
|
|
Other
|
26
|
|
|
|
|
$
|
257
|
|
|
|
Three months ended
March 31, 2018 compared to three months ended March 31, 2017 Increase / (Decrease) |
||
|
Advertising sales expense
|
$
|
14
|
|
|
Corporate costs
|
(14
|
)
|
|
|
Property tax and insurance
|
12
|
|
|
|
Enterprise
|
5
|
|
|
|
Stock compensation expense
|
3
|
|
|
|
Other
|
6
|
|
|
|
|
$
|
26
|
|
|
|
Three months ended
March 31, 2018 compared to three months ended March 31, 2017 Increase / (Decrease) |
||
|
Merger and restructuring costs
|
$
|
(47
|
)
|
|
Special charges, net
|
26
|
|
|
|
(Gain) loss on sale of assets, net
|
(4
|
)
|
|
|
|
$
|
(25
|
)
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Consolidated net income
|
$
|
223
|
|
|
$
|
211
|
|
|
Plus: Interest expense, net
|
851
|
|
|
713
|
|
||
|
Income tax expense
|
28
|
|
|
25
|
|
||
|
Depreciation and amortization
|
2,710
|
|
|
2,550
|
|
||
|
Stock compensation expense
|
72
|
|
|
69
|
|
||
|
Loss on extinguishment of debt
|
—
|
|
|
34
|
|
||
|
Gain on financial instruments, net
|
(63
|
)
|
|
(38
|
)
|
||
|
Other, net
|
72
|
|
|
90
|
|
||
|
Adjusted EBITDA
|
$
|
3,893
|
|
|
$
|
3,654
|
|
|
|
|
|
|
||||
|
Net cash flows from operating activities
|
$
|
2,699
|
|
|
$
|
2,843
|
|
|
Less: Purchases of property, plant and equipment
|
(2,183
|
)
|
|
(1,555
|
)
|
||
|
Change in accrued expenses related to capital expenditures
|
(565
|
)
|
|
(150
|
)
|
||
|
Free cash flow
|
$
|
(49
|
)
|
|
$
|
1,138
|
|
|
|
Three months ended
March 31, 2018 compared to three months ended March 31, 2017 Increase / (Decrease) |
||
|
Changes in working capital, excluding change in accrued interest
|
$
|
(714
|
)
|
|
Increase in capital expenditures
|
(628
|
)
|
|
|
Increase in cash paid for interest, net
|
(117
|
)
|
|
|
Increase in Adjusted EBITDA
|
239
|
|
|
|
Decrease in merger and restructuring costs
|
35
|
|
|
|
Other, net
|
(2
|
)
|
|
|
|
$
|
(1,187
|
)
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Customer premise equipment (a)
|
$
|
934
|
|
|
$
|
707
|
|
|
Scalable infrastructure (b)
|
486
|
|
|
268
|
|
||
|
Line extensions (c)
|
291
|
|
|
248
|
|
||
|
Upgrade/rebuild (d)
|
142
|
|
|
107
|
|
||
|
Support capital (e)
|
330
|
|
|
225
|
|
||
|
Total capital expenditures
|
$
|
2,183
|
|
|
$
|
1,555
|
|
|
|
|
|
|
||||
|
Capital expenditures included in total related to:
|
|
|
|
||||
|
Commercial services
|
$
|
283
|
|
|
$
|
268
|
|
|
All-digital transition
|
$
|
186
|
|
|
$
|
1
|
|
|
Mobile
|
$
|
17
|
|
|
$
|
—
|
|
|
(a)
|
Customer premise equipment includes costs incurred at the customer residence to secure new customers and revenue generating units. It also includes customer installation costs and customer premise equipment (e.g., set-top boxes and cable modems).
|
|
(b)
|
Scalable infrastructure includes costs not related to customer premise equipment, 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).
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
||||||||||||||||
|
Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fixed-Rate
|
$
|
2,000
|
|
|
$
|
3,250
|
|
|
$
|
3,500
|
|
|
$
|
2,200
|
|
|
$
|
4,250
|
|
|
$
|
44,388
|
|
|
$
|
59,588
|
|
|
$
|
61,350
|
|
|
Average Interest Rate
|
6.75
|
%
|
|
8.44
|
%
|
|
4.19
|
%
|
|
4.32
|
%
|
|
4.70
|
%
|
|
5.70
|
%
|
|
5.67
|
%
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Variable Rate
|
$
|
156
|
|
|
$
|
207
|
|
|
$
|
207
|
|
|
$
|
207
|
|
|
$
|
207
|
|
|
$
|
9,239
|
|
|
$
|
10,223
|
|
|
$
|
10,235
|
|
|
Average Interest Rate
|
3.89
|
%
|
|
4.28
|
%
|
|
4.40
|
%
|
|
4.41
|
%
|
|
4.39
|
%
|
|
4.61
|
%
|
|
4.58
|
%
|
|
|
|||||||||
|
Period
|
Total Number of Shares Purchased
(1)
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
(2)
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
(2)
|
|
January 1 - 31, 2018
|
818,627
|
$350.58
|
758,877
|
$758
|
|
February 1 - 28, 2018
|
584,774
|
$352.76
|
472,969
|
$706
|
|
March 1 - 31, 2018
|
367,354
|
$342.09
|
361,200
|
$554
|
|
(1)
|
Includes 59,750, 111,805 and 6,154 shares withheld from employees for the payment of taxes and exercise costs upon the exercise of stock options or vesting of other equity awards for the months of January, February and March 2018, respectively.
|
|
(2)
|
During the
three
months ended
March 31, 2018
, Charter purchased approximately
1.6 million
shares of its Class A common stock for approximately
$556 million
. Charter Holdings purchased
369,475
Charter Holdings common units from A/N at an average price per unit of
$343.88
, or
$127 million
, during the
three
months ended
March 31, 2018
. As of
March 31, 2018
, Charter had remaining board authority to purchase an additional
$554 million
of Charter’s Class A common stock and/or Charter Holdings common units. In addition to open market purchases including pursuant to Rule 10b5-1 plans adopted from time to time, Charter may also buy shares of Charter Class A common stock, from time to time, pursuant to private transactions outside of its Rule 10b5-1 plan and any such repurchases would also trigger the repurchases from A/N pursuant to and to the extent provided in the Letter Agreement.
|
|
|
|
CHARTER COMMUNICATIONS, INC.,
|
||
|
|
|
Registrant
|
||
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Kevin D. Howard
|
|
|
|
|
|
Kevin D. Howard
|
|
|
|
|
|
Senior Vice President - Finance, Controller and
|
|
Date: April 27, 2018
|
|
|
|
Chief Accounting Officer
|
|
Exhibit
|
|
Description
|
|
|
|
|
|
31.1*
|
|
|
|
31.2*
|
|
|
|
32.1*
|
|
|
|
32.2*
|
|
|
|
101**
|
|
The following financial statements from Charter Communications, Inc.’s Quarterly Report on Form 10-Q for the three months ended March 31, 2018, filed with the Securities and Exchange Commission on April 27, 2018, formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets; (ii) the Consolidated Statements of Operations; (iii) the Consolidated Statements of Comprehensive Income; (iv) the Consolidated Statements of Cash Flows; and (vi) the Notes to the Consolidated Financial Statements.
|
|
*
|
Filed herewith.
|
|
**
|
This exhibit will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (15 U.S.C. 78r) or otherwise subject to the liability of that section. Such exhibit will not be deemed to be incorporated by reference into any filing under the Securities Act or Securities Exchange Act, except to the extent that the company specifically incorporates it by reference.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|