(Mark
One)
|
||
[X]
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
ACT
OF 1934
|
|
For
the fiscal year ended December 31, 2009
|
||
or
|
||
[ ]
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
ACT OF 1934
|
Delaware
|
43-1857213
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification Number)
|
|
12405
Powerscourt Drive
|
||
St.
Louis, Missouri 63131
|
(314) 965-0555
|
|
(Address
of principal executive offices including zip code)
|
(Registrant’s
telephone number, including area
code)
|
|
Page
No.
|
|||
PART
I
|
||||
Item 1
|
Business
|
1
|
||
Item
1A
|
Risk
Factors
|
16
|
||
Item
1B
|
Unresolved
Staff Comments
|
27
|
||
Item 2
|
Properties
|
27
|
||
Item 3
|
Legal
Proceedings
|
27
|
||
Item 4
|
Submission
of Matters to a Vote of Security Holders
|
30
|
||
PART
II
|
||||
Item 5
|
Market
for Registrant's Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
31
|
||
Item 6
|
Selected
Financial Data
|
33
|
||
Item 7
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
34
|
||
Item 7A
|
Quantitative
and Qualitative Disclosure About Market Risk
|
58
|
||
Item 8
|
Financial
Statements and Supplementary Data
|
59
|
||
Item 9
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
59
|
||
Item
9A
|
Controls
and Procedures
|
59
|
||
Item
9B
|
Other
Information
|
60
|
||
PART
III
|
||||
Item 10
|
Directors,
Executive Officers and Corporate Governance
|
61
|
||
Item 11
|
Executive
Compensation
|
66
|
||
Item 12
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
87
|
||
Item 13
|
Certain
Relationships and Related Transactions, and Director
Independence
|
91
|
||
Item 14
|
Principal
Accounting Fees and Services
|
95
|
||
PART
IV
|
||||
Item 15
|
Exhibits
and Financial Statement Schedules
|
96
|
||
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.
|
Approximate
as of
|
||||||||
December
31,
|
December
31,
|
|||||||
2009
(a)
|
2008
(a)
|
|||||||
Residential
(non-bulk) basic video customers (b)
|
4,562,900 | 4,779,000 | ||||||
Multi-dwelling
(bulk) and commercial unit customers (c)
|
261,100 | 257,400 | ||||||
Total
basic video customers (b) (c)
|
4,824,000 | 5,036,400 | ||||||
Digital
video customers (d)
|
3,218,100 | 3,133,400 | ||||||
Residential
high-speed Internet customers (e)
|
3,062,300 | 2,875,200 | ||||||
Telephone
customers (f)
|
1,595,900 | 1,348,800 | ||||||
Total Revenue Generating Units
(g)
|
12,700,300 | 12,393,800 |
|
(a)
|
Our
billing systems calculate the aging of customer accounts based on the
monthly billing cycle for each account. On that basis, at
December 31, 2009 and 2008, "customers" include approximately 25,900 and
|
|
|
36,000
persons, respectively, whose accounts were over 60 days past due in
payment, approximately 3,500 and 5,300 persons, respectively, whose
accounts were over 90 days past due in payment, and approximately 2,200
and 2,700 persons, respectively, whose accounts were over 120 days past
due in payment.
|
|
(b)
|
“Basic
video customers” include all residential customers who receive video cable
services.
|
|
(c)
|
Included
within "basic video customers" are those in commercial and multi-dwelling
structures, which are calculated on an equivalent bulk unit (“EBU”)
basis. 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
December 31, 2008 decreased by 9,300 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)
|
“Telephone
customers” include all customers receiving telephone
service.
|
|
(g)
|
"Revenue
generating units" represent the sum total of all basic video, digital
video, high-speed Internet and telephone customers, not counting
additional outlets within one household. For example, a
customer who receives two types of service (such as basic video and
digital video) would be treated as two revenue generating units and, if
that customer added on high-speed Internet service, the customer would be
treated as three revenue generating units. This statistic is
computed in accordance with the guidelines of the National Cable &
Telecommunications Association
(“NCTA”).
|
•
|
Basic
Video. All of our video
customers receive a package of basic programming which generally consists
of local broadcast television, local community programming, including
governmental and public access, and limited satellite-delivered or
non-broadcast channels, such as weather, shopping and religious
programming. Our basic channel line-up generally has between 9
and 35 channels.
|
||
•
|
Expanded
Basic Video. This expanded
programming level includes a package of satellite-delivered or
non-broadcast channels and generally has between 20 and 60 channels in
addition to the basic channel line-up.
|
||
•
|
Digital
Video. We offer digital video services including a
digital set-top box, an interactive electronic programming guide with
parental controls, an expanded menu of pay-per-view channels, including
OnDemand (available nearly everywhere), digital quality music channels and
the option to also receive a cable card. In addition to video programming,
digital video service enables customers to receive our advanced broadband
services such as OnDemand, DVRs, and high definition television.
Charter also offers its digital sports tier in combination with premium
sports content on charter.net.
|
||
•
|
Premium
Channels. These channels
provide original programming, commercial-free movies, sports, and other
special event entertainment programming. Although we offer
subscriptions to premium channels on an individual basis, we offer an
increasing number of digital video channel packages and premium channel
packages, and we offer premium channels combined with our advanced
broadband services.
|
||
•
|
Pay-Per-View. These channels
allow customers to pay on a per event basis to view a single showing of a
|
|
recently
released movie, a one-time special sporting event, music concert, or
similar event on a commercial-free
basis.
|
•
|
OnDemand
and Subscription OnDemand. OnDemand service
allows customers to select from hundreds of movies and other programming
at any time. These programming options may be accessed for a
fee or, in some cases, for no additional charge. In some areas
we also offer subscription OnDemand for a monthly fee or included in a
digital tier premium channel subscription.
|
||
•
|
High
Definition Television. High definition
television offers our digital customers certain video programming at a
higher resolution to improve picture quality versus standard basic or
digital video images.
|
||
•
|
Digital
Video Recorder. DVR service enables customers to digitally record
programming and to pause and rewind live
programming.
|
•
|
bandwidth
capacity to enable traditional and two-way video and broadband
services;
|
||
•
|
dedicated
bandwidth for two-way services, which avoids return signal interference
problems that can occur with two-way communication capability;
and
|
||
•
|
signal
quality and high service
reliability.
|
Less
than 550
|
550
|
750
|
860/870
|
Two-way
|
||||
megahertz
|
megahertz
|
megahertz
|
megahertz
|
activated
|
||||
4%
|
5%
|
45%
|
46%
|
96%
|
·
|
make
us vulnerable to interest rate increases, because approximately 63% of our
borrowings are, and may continue to be, subject to variable rates of
interest;
|
·
|
expose
us to increased interest expense to the extent we refinance existing debt
with higher cost debt;
|
·
|
require
us to dedicate a significant portion of our cash flow from operating
activities to make payments on our debt, reducing our funds available for
working capital, capital expenditures, and other general corporate
expenses;
|
·
|
limit
our flexibility in planning for, or reacting to, changes in our business,
the cable and telecommunications industries, and the economy at
large;
|
·
|
place
us at a disadvantage compared to our competitors that have proportionately
less debt;
|
·
|
adversely
affect our relationship with customers and
suppliers;
|
·
|
limit
our ability to borrow additional funds in the future, or to access
financing at the necessary level of the capital structure, due to
applicable financial and restrictive covenants in our
debt;
|
·
|
make
it more difficult for us to obtain
financing;
|
·
|
make
it more difficult for us to satisfy our obligations to the holders of our
notes and for us to satisfy our obligations to the lenders under our
credit facilities; and
|
·
|
limit
future increases in the value, or cause a decline in the value of our
equity, which could limit our ability to raise additional capital by
issuing equity.
|
·
|
incur
additional debt;
|
·
|
repurchase
or redeem equity interests and
debt;
|
·
|
issue
equity;
|
·
|
make
certain investments or
acquisitions;
|
·
|
pay
dividends or make other
distributions;
|
·
|
dispose
of assets or merge;
|
·
|
enter
into related party transactions;
and
|
·
|
grant
liens and pledge assets.
|
·
|
our
ability to sustain and grow revenues and 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 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;
and
|
·
|
the
effects of governmental regulation on our
business.
|
·
|
the
sum of its debts, including contingent liabilities, was greater than the
fair saleable value of all its
assets;
|
·
|
the
present fair saleable value of its assets was less than the amount that
would be required to pay its probable liability on its existing debts,
including contingent liabilities, as they become absolute and mature;
or
|
·
|
it
could not pay its debts as they became
due.
|
·
|
the
lenders under CCO Holdings’ credit facility and Charter Operating's credit
facilities and senior second-lien notes, whose interests are secured by
substantially all of our operating assets, and all holders of other debt
of CCO Holdings and Charter Operating, will have the right to be paid in
full before us from any of our subsidiaries' assets;
and
|
·
|
Charter
and CCH I, the holders of preferred membership interests in our
subsidiary, CC VIII, would have a claim on a portion of CC VIII’s assets
that may reduce the amounts available for repayment to holders of our
outstanding notes.
|
·
|
rules
governing the provision of cable equipment and compatibility with new
digital technologies;
|
·
|
rules
and regulations relating to subscriber and employee
privacy;
|
·
|
limited
rate regulation;
|
·
|
rules
governing the copyright royalties that must be paid for retransmitting
broadcast signals;
|
·
|
requirements
governing when a cable system must carry a particular broadcast station
and when it must first obtain consent to carry a broadcast
station;
|
·
|
requirements
governing the provision of channel capacity to unaffiliated commercial
leased access programmers;
|
·
|
rules
limiting our ability to enter into exclusive agreements with multiple
dwelling unit complexes and control our inside
wiring;
|
·
|
rules,
regulations, and regulatory policies relating to provision of voice
communications and high-speed Internet
service;
|
·
|
rules
for franchise renewals and transfers;
and
|
·
|
other
requirements covering a variety of operational areas such as equal
employment opportunity, technical standards, and customer service
requirements.
|
(A)
|
Market
Information
|
High
|
Low
|
|||||||
Predecessor
|
||||||||
2008
|
||||||||
First
quarter
|
$ | 1.28 | $ | 0.78 | ||||
Second
quarter
|
$ | 1.59 | $ | 0.89 | ||||
Third
quarter
|
$ | 1.17 | $ | 0.73 | ||||
Fourth
quarter
|
$ | 0.69 | $ | 0.08 | ||||
2009
|
||||||||
First
quarter
|
$ | 0.22 | $ | 0.02 | ||||
Second
quarter
|
$ | 0.05 | $ | 0.02 | ||||
Third
quarter
|
$ | 0.04 | $ | 0.01 | ||||
Fourth
quarter (through November 30, 2009)
|
$ | 0.03 | $ | 0.01 | ||||
Successor
|
||||||||
Fourth
quarter (December 1, 2009 to December 31, 2009)
|
$ | 36.50 | $ | 33.00 |
(B)
|
Holders
|
(C)
|
Dividends
|
Number
of Securities
|
Number
of Securities
|
|||||||
to
be Issued Upon
|
Weighted
Average
|
Remaining
Available
|
||||||
Exercise
of Outstanding
|
Exercise
Price of
|
for
Future Issuance
|
||||||
Options,
Warrants
|
Outstanding
Options,
|
Under
Equity
|
||||||
Plan
Category
|
and
Rights
|
Warrants
and Rights
|
Compensation
Plans
|
|||||
Equity
compensation plans approved
by
security holders
|
--
|
|
$ --
|
--
|
||||
Equity
compensation plans not
approved
by security holders
|
--
|
(1)
|
$ --
|
5,776,560
(1)
|
||||
TOTAL
|
--
|
(1)
|
$ --
|
5,776,560
(1)
|
(1)
|
This
total does not include 1,920,226 shares issued pursuant to restricted
stock grants made under our 2009 Stock Incentive Plan, which are subject
to vesting based on continued
employment.
|
Successor
|
Predecessor
|
|||||||||||||||||||||||
One
Month
Ended
|
Eleven
Months Ended
|
|||||||||||||||||||||||
December
31,
|
November
30,
|
For
the Years Ended December 31,
|
||||||||||||||||||||||
2009
|
2009
|
2008
(a)
|
2007
(a)
|
2006
(a)(b)
|
2005
(a)(b)
|
|||||||||||||||||||
Statement
of Operations Data:
|
||||||||||||||||||||||||
Revenues
|
$ | 572 | $ | 6,183 | $ | 6,479 | $ | 6,002 | $ | 5,504 | $ | 5,033 | ||||||||||||
Operating
income (loss) from
continuing
operations
|
$ | 84 | $ | (1,063 | ) | $ | (614 | ) | $ | 548 | $ | 367 | $ | 304 | ||||||||||
Interest
expense, net
|
$ | (68 | ) | $ | (1,020 | ) | $ | (1,905 | ) | $ | (1,861 | ) | $ | (1,901 | ) | $ | (1,818 | ) | ||||||
Income
(loss) from continuing operations
before
income taxes
|
$ | 10 | $ | 9,748 | $ | (2,550 | ) | $ | (1,318 | ) | $ | (1,479 | ) | $ | (892 | ) | ||||||||
Net
income (loss)
|
$ | 2 | $ | 11,364 | $ | (2,451 | ) | $ | (1,534 | ) | $ | (1,454 | ) | $ | (970 | ) | ||||||||
Basic
earnings (loss) from continuing
operations
per common share
|
$ | 0.02 | $ | 30.00 | $ | (6.56 | ) | $ | (4.17 | ) | $ | (5.03 | ) | $ | (3.24 | ) | ||||||||
Diluted
earnings (loss) from continuing
operations
per common share
|
$ | 0.02 | $ | 12.61 | $ | (6.56 | ) | $ | (4.17 | ) | $ | (5.03 | ) | $ | (3.24 | ) | ||||||||
Basic
earnings (loss) per common share
|
$ | 0.02 | $ | 30.00 | $ | (6.56 | ) | $ | (4.17 | ) | $ | (4.38 | ) | $ | (3.13 | ) | ||||||||
Diluted
earnings (loss) per common share
|
$ | 0.02 | $ | 12.61 | $ | (6.56 | ) | $ | (4.17 | ) | $ | (4.38 | ) | $ | (3.13 | ) | ||||||||
Weighted-average
shares outstanding, basic
|
112,078,089 | 378,784,231 | 373,464,920 | 368,240,608 | 331,941,788 | 310,209,047 | ||||||||||||||||||
Weighted-average
shares outstanding, diluted
|
114,346,861 | 902,067,116 | 373,464,920 | 368,240,608 | 331,941,788 | 310,209,047 | ||||||||||||||||||
Balance
Sheet Data (end of period):
|
||||||||||||||||||||||||
Investment
in cable properties
|
$ | 15,391 | $ | 12,448 | $ | 14,123 | $ | 14,505 | $ | 15,721 | ||||||||||||||
Total
assets
|
$ | 16,658 | $ | 13,882 | $ | 14,666 | $ | 15,100 | $ | 16,431 | ||||||||||||||
Long-term
debt
|
$ | 13,252 | $ | 21,511 | $ | 19,903 | $ | 18,962 | $ | 19,388 | ||||||||||||||
Note
payable – related party
|
$ | -- | $ | 75 | $ | 65 | $ | 57 | $ | 49 | ||||||||||||||
Temporary
equity (c)
|
$ | 1 | $ | 241 | $ | 215 | $ | 198 | $ | 188 | ||||||||||||||
Noncontrolling
interest (c)
|
$ | 2 | $ | -- | $ | -- | $ | -- | $ | -- | ||||||||||||||
Total
shareholders’ equity (deficit)
|
$ | 1,917 | $ | (10,506 | ) | $ | (7,887 | ) | $ | (6,119 | ) | $ | (4,920 | ) |
(a)
|
Years
ended December 31, 2008, 2007 and 2006 have been restated to reflect the
retrospective application of accounting guidance for convertible debt with
cash settlement features. 2005 has not been restated and
therefore is not comparable. See Note 26 to the accompanying
consolidated financial statements contained in “Item 8. Financial
Statements and Supplementary Data.”
|
(b)
|
In
2006, we sold certain cable television systems in West Virginia and
Virginia to Cebridge Connections, Inc. We determined the West
Virginia and Virginia cable systems comprise operations and cash flows
that for financial reporting purposes met the criteria for discontinued
operations. Accordingly, the results of operations for the West
Virginia and Virginia cable systems have been presented as discontinued
operations, net of tax, for the year ended December 31, 2006 and all prior
periods presented herein have been reclassified to conform to the current
presentation.
|
(c)
|
Temporary
equity represents nonvested shares of restricted stock and performance
shares issued to employees and, prior to November 30, 2009, Mr. Allen’s
previous 5.6% preferred membership interests in our indirect subsidiary,
CC VIII. Mr. Allen’s CC VIII interest was classified as temporary equity
as a result of Mr. Allen’s previous ability to put his interest to the
Company upon a change in control. Mr. Allen has subsequently
transferred his CC VIII interest to Charter pursuant to the Plan. See
Note 11 to our accompanying consolidated financial statements
contained in “Item 8. Financial Statements and Supplementary Data.”
Reported losses allocated to noncontrolling interest on the statement of
operations were limited to the extent of any remaining noncontrolling
interest on the balance sheet related to Charter
Holdco. Because noncontrolling interest in Charter Holdco was
substantially eliminated at December 31, 2003, beginning in 2004, Charter
began to absorb substantially all losses before income taxes that
otherwise would have been allocated to noncontrolling
interest. On January 1, 2009, Charter adopted new accounting
guidance which requires losses to be allocated to noncontrolling interests
even when such amounts are
deficits.
|
·
|
Property,
plant and equipment
|
·
|
capitalization
of labor and overhead costs
|
·
|
Impairment
|
·
|
Valuation
for fresh start accounting
|
·
|
Useful
lives of property, plant and
equipment
|
·
|
Intangible
assets
|
·
|
Impairment
of franchises
|
·
|
Valuation
for fresh start accounting
|
·
|
Sensitivity
|
·
|
Income
Taxes
|
·
|
Litigation
|
·
|
Dispatching
a “truck roll” to the customer’s dwelling for service
connection;
|
·
|
Verification
of serviceability to the customer’s dwelling (i.e., determining whether
the customer’s dwelling is capable of receiving service by our cable
network and/or receiving advanced or Internet
services);
|
·
|
Customer
premise activities performed by in-house field technicians and third-party
contractors in connection with customer installations, installation of
network equipment in connection with the installation of expanded
services, and equipment replacement and betterment;
and
|
·
|
Verifying
the integrity of the customer’s network connection by initiating test
signals downstream from the headend to the customer’s digital set-top
box.
|
·
|
Physical
depreciation — the loss in value or usefulness attributable solely to use
of the asset and physical causes such as wear and tear and exposure to the
elements.
|
·
|
Functional
obsolescence — a loss in value is due to factors inherent in the asset
itself and due to changes in technology, design or process resulting in
inadequacy, overcapacity, lack of functional utility or excess operating
costs.
|
·
|
Economic
obsolescence — loss in value by unfavorable external conditions such as
economics of the industry or geographic area, or change in
ordinances.
|
Cable
distribution systems
|
7-20
years
|
|
Customer
equipment and installations
|
4-8
years
|
|
Vehicles
and equipment
|
1-6
years
|
|
Buildings
and leasehold improvements
|
15-40
years
|
|
Furniture,
fixtures and equipment
|
6-10
years
|
Combined
|
Predecessor
|
Predecessor
|
|||||||||||||||||||
2009
|
2008
|
2007
|
|||||||||||||||||||
Revenues
|
$ | 6,755 | 100 | % | $ | 6,479 | 100 | % | $ | 6,002 | 100 | % | |||||||||
Costs
and Expenses:
|
|||||||||||||||||||||
Operating
(excluding depreciation and amortization)
|
2,895 | 43 | % | 2,792 | 43 | % | 2,620 | 44 | % | ||||||||||||
Selling,
general and administrative
|
1,394 | 21 | % | 1,401 | 22 | % | 1,289 | 21 | % | ||||||||||||
Depreciation
and amortization
|
1,316 | 19 | % | 1,310 | 20 | % | 1,328 | 22 | % | ||||||||||||
Impairment
of franchises
|
2,163 | 32 | % | 1,521 | 23 | % | 178 | 3 | % | ||||||||||||
Asset
impairment charges
|
-- | -- | -- | -- | 56 | 1 | % | ||||||||||||||
Other
operating (income) expenses, net
|
(34 | ) | (1 | %) | 69 | 1 | % | (17 | ) | -- | |||||||||||
7,734 | 114 | % | 7,093 | 109 | % | 5,454 | 91 | % | |||||||||||||
Income
(loss) from operations
|
(979 | ) | (14 | %) | (614 | ) | (9 | %) | 548 | 9 | % | ||||||||||
Interest
expense, net (excluding unrecorded interest
expense
of $558 for year ended December 31, 2009)
|
(1,088 | ) | (1,905 | ) | (1,861 | ) | |||||||||||||||
Change
in value of derivatives
|
(4 | ) | (29 | ) | 52 | ||||||||||||||||
Gain
due to Plan effects
|
6,818 | -- | -- | ||||||||||||||||||
Gain
due to fresh start accounting adjustments
|
5,659 | -- | -- | ||||||||||||||||||
Reorganization
items, net
|
(647 | ) | -- | -- | |||||||||||||||||
Other
income (expense), net
|
(1 | ) | (2 | ) | (57 | ) | |||||||||||||||
Income
(loss) before income taxes
|
9,758 | (2,550 | ) | (1,318 | ) | ||||||||||||||||
Income
tax benefit (expense)
|
343 | 103 | (209 | ) | |||||||||||||||||
Consolidated
net income (loss)
|
10,101 | (2,447 | ) | (1,527 | ) | ||||||||||||||||
Less:
Net (income) loss – noncontrolling interest
|
1,265 | (4 | ) | (7 | ) | ||||||||||||||||
Net
Income (loss) – Charter shareholders
|
$ | 11,366 | $ | (2,451 | ) | $ | (1,534 | ) |
Combined
|
Predecessor
|
Predecessor
|
|||||||||||||||||||||||||||||||||
2009
|
2008
|
2007
|
2009
over 2008
|
2008
over 2007
|
|||||||||||||||||||||||||||||||
Revenues
|
%
of Revenues
|
Revenues
|
%
of Revenues
|
Revenues
|
%
of Revenues
|
Change
|
%
Change
|
Change
|
%
Change
|
||||||||||||||||||||||||||
Video
|
$ | 3,468 | 51 | % | $ | 3,463 | 53 | % | $ | 3,392 | 56 | % | $ | 5 | -- | $ | 71 | 2 | % | ||||||||||||||||
High-speed
Internet
|
1,476 | 22 | % | 1,356 | 21 | % | 1,243 | 21 | % | 120 | 9 | % | 113 | 9 | % | ||||||||||||||||||||
Telephone
|
713 | 10 | % | 555 | 9 | % | 345 | 6 | % | 158 | 28 | % | 210 | 61 | % | ||||||||||||||||||||
Commercial
|
446 | 7 | % | 392 | 6 | % | 341 | 6 | % | 54 | 14 | % | 51 | 15 | % | ||||||||||||||||||||
Advertising
sales
|
249 | 4 | % | 308 | 5 | % | 298 | 5 | % | (59 | ) | (19 | %) | 10 | 3 | % | |||||||||||||||||||
Other
|
403 | 6 | % | 405 | 6 | % | 383 | 6 | % | (2 | ) | -- | 22 | 6 | % | ||||||||||||||||||||
$ | 6,755 | 100 | % | $ | 6,479 | 100 | % | $ | 6,002 | 100 | % | $ | 276 | 4 | % | $ | 477 | 8 | % |
2009
compared
to
2008
|
2008
compared
to
2007
|
|||||||
Incremental
video services and rate adjustments
|
$ | 71 | $ | 87 | ||||
Increase
in digital video customers
|
42 | 77 | ||||||
Decrease
in basic video customers
|
(97 | ) | (72 | ) | ||||
Asset
sales, net of acquisitions
|
(11 | ) | (21 | ) | ||||
$ | 5 | $ | 71 |
2009
compared
to
2008
|
2008
compared
to
2007
|
|||||||
Increase
in high-speed Internet customers
|
$ | 88 | $ | 113 | ||||
Rate
adjustments and service upgrades
|
34 | 3 | ||||||
Asset
sales, net of acquisitions
|
(2 | ) | (3 | ) | ||||
$ | 120 | $ | 113 |
2009
compared
to
2008
|
2008
compared
to
2007
|
|||||||
Programming
costs
|
$ | 96 | $ | 90 | ||||
Maintenance
costs
|
17 | 19 | ||||||
Labor
costs
|
14 | 44 | ||||||
Franchise
and regulatory fees
|
10 | 23 | ||||||
Vehicle
costs
|
(12 | ) | 9 | |||||
Other,
net
|
(15 | ) | 9 | |||||
Asset
sales, net of acquisitions
|
(7 | ) | (22 | ) | ||||
$ | 103 | $ | 172 |
2009
compared
to
2008
|
2008
compared
to
2007
|
|||||||
Marketing
costs
|
$ | 5 | $ | 32 | ||||
Bad
debt and collection costs
|
9 | 17 | ||||||
Stock
compensation costs
|
(6 | ) | 14 | |||||
Employee
costs
|
(6 | ) | 7 | |||||
Customer
care costs
|
(4 | ) | 23 | |||||
Other,
net
|
(1 | ) | 24 | |||||
Asset
sales, net of acquisitions
|
(4 | ) | (5 | ) | ||||
$ | (7 | ) | $ | 112 |
2009
compared
to
2008
|
2008
compared
to
2007
|
|||||||
Increases
(decreases) in losses on sales of assets
|
$ | (6 | ) | $ | 16 | |||
Increases
(decreases) in special charges, net
|
(97 | ) | 70 | |||||
$ | (103 | ) | $ | 86 |
Combined
|
Predecessor
|
|||||||||||
2009
|
2008
|
2007
|
||||||||||
Interest
rate swaps
|
$ | (4 | ) | $ | (62 | ) | $ | (46 | ) | |||
Embedded
derivatives from convertible senior notes
|
-- | 33 | 98 | |||||||||
$ | (4 | ) | $ | (29 | ) | $ | 52 |
2009
compared
to
2008
|
2008
compared
to
2007
|
|||||||
Change
in gain (loss) on extinguishment of debt
|
$ | (4 | ) | $ | 60 | |||
Decreases
in investment income
|
2 | (1 | ) | |||||
Change
in value of preferred stock
|
(3 | ) | -- | |||||
Other,
net
|
6 | (4 | ) | |||||
$ | 1 | $ | 55 |
Combined
|
Predecessor
|
|||||||||||
2009
|
2008
|
2007
|
||||||||||
Consolidated
net income (loss)
|
$ | 10,101 | $ | (2,447 | ) | $ | (1,527 | ) | ||||
Plus: Interest
expense, net
|
1,088 | 1,905 | 1,861 | |||||||||
Income
tax (benefit) expense
|
(343 | ) | (103 | ) | 209 | |||||||
Depreciation
and amortization
|
1,316 | 1,310 | 1,328 | |||||||||
Impairment
of franchises and asset impairment charges
|
2,163 | 1,521 | 234 | |||||||||
Stock
compensation expense
|
27 | 33 | 18 | |||||||||
Gain
due to bankruptcy related items
|
(11,830 | ) | -- | -- | ||||||||
Other,
net
|
(29 | ) | 100 | (12 | ) | |||||||
Adjusted
EBITDA
|
$ | 2,493 | $ | 2,319 | $ | 2,111 |
December
31, 2009
|
|||||||||||
Semi-Annual
|
|||||||||||
Principal
|
Accreted
|
Interest
Payment
|
Maturity
|
||||||||
Amount
|
Value
(a)
|
Dates
|
Date
(b)
|
||||||||
CCH
II, LLC:
|
|||||||||||
13.5%
senior notes due 2016
|
$ | 1,766 | $ | 2,092 |
2/15
& 8/15
|
11/30/16
|
|||||
CCO
Holdings, LLC:
|
|||||||||||
8
3/4% senior notes due 2013
|
800 | 812 |
5/15
& 11/15
|
11/15/13
|
|||||||
Credit
facility
|
350 | 304 |
9/6/14
|
||||||||
Charter
Communications Operating, LLC:
|
|||||||||||
8.000%
senior second-lien notes due 2012
|
1,100 | 1,120 |
4/30
& 10/30
|
4/30/12
|
|||||||
8
3/8% senior second-lien notes due 2014
|
770 | 779 |
4/30
& 10/30
|
4/30/14
|
|||||||
10.875%
senior second-lien notes due 2014
|
546 | 601 |
3/15
& 9/15
|
9/15/14
|
|||||||
Credit
facilities
|
8,177 | 7,614 |
Varies
(c)
|
||||||||
$ | 13,509 | $ | 13,322 |
(a)
|
Upon
the effectiveness of our Plan, we applied fresh start accounting and as
such adjusted our debt to reflect fair value. Therefore, as of
December 31, 2009, the accreted values presented above represent the fair
value of the notes as of the Effective Date, plus the accretion to the
balance sheet date. However, the amount that is currently
payable if the debt becomes immediately due is equal to the principal
amount of notes.
|
(b)
|
In
general, the obligors have the right to redeem all of the notes set forth
in the above table in whole or in part at their option, beginning at
various times prior to their stated maturity dates, subject to certain
conditions, upon the payment of the outstanding principal amount (plus a
specified redemption premium) and all accrued and unpaid
interest. For additional information see Note 8 to the
accompanying consolidated financial statements contained in “Item 8.
Financial Statements and Supplementary
Data.”
|
(c)
|
Includes
$6.9 billion principal amount of term loans repayable in equal quarterly
installments and aggregating in each loan year to 1% of the original
amount of the term loan, with the remaining balance due at final maturity
on March 6, 2014, and $1.3 billion principal amount credit facility with a
maturity date on March 6, 2013.
|
Payments
by Period
|
||||||||||||||||||||
Less
than
|
1-3 | 3-5 |
More
than
|
|||||||||||||||||
Total | 1 year | years | years | 5 years | ||||||||||||||||
Contractual
Obligations
|
||||||||||||||||||||
Long-Term
Debt Principal Payments (1)
|
$ | 13,509 | $ | 70 | $ | 1,240 | $ | 10,433 | $ | 1,766 | ||||||||||
Long-Term
Debt Interest Payments (2)
|
4,470 | 746 | 1,823 | 1,355 | 546 | |||||||||||||||
Capital
and Operating Lease Obligations (3)
|
101 | 23 | 39 | 25 | 14 | |||||||||||||||
Programming
Minimum Commitments (4)
|
371 | 101 | 214 | 56 | -- | |||||||||||||||
Other
(5)
|
609 | 338 | 63 | 208 | -- | |||||||||||||||
Total
|
$ | 19,060 | $ | 1,278 | $ | 3,379 | $ | 12,077 | $ | 2,326 |
(1)
|
The
table presents maturities of long-term debt outstanding as of
December 31, 2009. Refer to Notes 8 and 24 to our
accompanying consolidated financial statements contained in “Item 8.
Financial Statements and Supplementary Data” for a description of our
long-term debt and other contractual obligations and
commitments.
|
|
(2)
|
Interest
payments on variable debt are estimated using amounts outstanding at
December 31, 2009 and the average implied forward London Interbank
Offering Rate (LIBOR) rates applicable for the quarter during the interest
rate reset based on the yield curve in effect at December 31,
2009. Actual interest payments will differ based on actual
LIBOR rates and actual amounts outstanding for applicable
periods.
|
(3)
|
We
lease certain facilities and equipment under noncancelable operating
leases. Leases and rental costs charged to expense for the
years ended December 31, 2009, 2008, and 2007, were $25 million, $24
million, and $23 million, respectively.
|
|
(4)
|
We
pay programming fees under multi-year contracts ranging from three to ten
years, typically based on a flat fee per customer, which may be fixed for
the term, or may in some cases escalate over the
term. Programming costs included in the accompanying statement
of operations were approximately $1.7 billion, $1.6 billion, and $1.6
billion, for the years ended December 31, 2009, 2008, and 2007,
respectively. Certain of our programming agreements are based
on a flat fee per month or have guaranteed minimum
payments. The table sets forth the aggregate guaranteed minimum
commitments under our programming contracts.
|
|
(5)
|
“Other”
represents the preferred stock, and related interest payments, that were
issued to holders of convertible notes on the Effective Date as provided
in the Plan, and other guaranteed minimum commitments, which consist
primarily of commitments to our billing services vendors. Refer to Note 10
to our accompanying consolidated financial statements contained in
“Item 8. Financial Statements and Supplementary Data” for a
description of the preferred stock.
|
|
•
|
We
rent utility poles used in our operations. Generally, pole
rentals are cancelable on short notice, but we anticipate that such
rentals will recur. Rent expense incurred for pole rental
attachments for each of the years ended December 31, 2009, 2008, and
2007, was $47 million.
|
|
•
|
We
pay franchise fees under multi-year franchise agreements based on a
percentage of revenues generated from video service per
year. We also pay other franchise related costs, such as public
education grants, under multi-year agreements. Franchise fees
and other franchise-related costs included in the accompanying statement
of operations were $176 million, $179 million, and $172 million for the
years ended December 31, 2009, 2008, and 2007,
respectively.
|
|
•
|
We
also have $124 million in letters of credit, primarily to our various
worker’s compensation, property and casualty, and general liability
carriers, as collateral for reimbursement of
claims.
|
Combined
|
Predecessor
|
|||||||||||
2009
|
2008
|
2007
|
||||||||||
Customer
premise equipment (a)
|
$ | 593 | $ | 595 | $ | 578 | ||||||
Scalable
infrastructure (b)
|
216 | 251 | 232 | |||||||||
Line
extensions (c)
|
70 | 80 | 105 | |||||||||
Upgrade/rebuild
(d)
|
28 | 40 | 52 | |||||||||
Support
capital (e)
|
227 | 236 | 277 | |||||||||
Total
capital expenditures
|
$ | 1,134 | $ | 1,202 | $ | 1,244 |
(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).
|
•
|
a
term loan with a remaining principal amount of $6.4 billion, which is
repayable in equal quarterly installments and aggregating in each loan
year to 1% of the original amount of the term loan, with the remaining
balance due at final maturity on March 6, 2014;
|
|
•
|
an
incremental term loan with a remaining principal amount of $491 million
which is payable on of March 6, 2014 and prior to that date will amortize
in quarterly principal installments totaling 1% annually;
and
|
•
|
a
revolving credit facility of $1.3 billion, with a maturity date on
March 6, 2013.
|
•
|
the
failure to make payments when due or within the applicable grace
period;
|
|
•
|
the
failure to comply with specified covenants, including, but not limited to,
a covenant to deliver audited financial statements for Charter Operating
with an unqualified opinion from our independent accountants and without a
“going concern” or like qualification or exception;
|
|
•
|
the
failure to pay or the occurrence of events that cause or permit the
acceleration of other indebtedness owing by CCO Holdings, Charter
Operating, or Charter Operating’s subsidiaries in amounts in excess of
$100 million in
|
|
aggregate
principal amount;
|
|
•
|
the
failure to pay or the occurrence of events that result in the acceleration
of other indebtedness owing by certain of CCO Holdings’ direct and
indirect parent companies in amounts in excess of $200 million in
aggregate principal amount;
|
|
•
|
Mr.
Allen and/or certain of his family members and/or their exclusively owned
entities (collectively, the “Paul Allen Group”) ceasing to have the power,
directly or indirectly, to vote at least 35% of the ordinary voting power
for the management of Charter Operating on a fully diluted
basis;
|
|
•
|
the
consummation of any transaction resulting in any person or group (other
than the Paul Allen Group) having power, directly or indirectly, to vote
more than 35% of the ordinary voting power for the management of Charter
Operating on a fully diluted basis, unless the Paul Allen Group holds a
greater share of ordinary voting power for the management of Charter
Operating; and
|
|
•
|
Charter
Operating ceasing to be a wholly-owned direct subsidiary of CCO Holdings,
except in certain very limited
circumstances.
|
|
•
|
a
senior obligation of such
guarantor;
|
|
•
|
structurally
senior to the outstanding CCO Holdings notes (except in the case of CCO
Holdings’ note guarantee, which is structurally pari passu with such
senior notes), and the outstanding CCH II
notes;
|
|
•
|
senior
in right of payment to any future subordinated indebtedness of such
guarantor; and
|
|
•
|
effectively
senior to the relevant subsidiary’s unsecured indebtedness, to the extent
of the value of the collateral but subject to the prior lien of the credit
facilities.
|
|
•
|
with
certain exceptions, all capital stock (limited in the case of capital
stock of foreign subsidiaries, if any, to 66% of the capital stock of
first tier foreign Subsidiaries) held by Charter Operating or any
guarantor; and
|
|
•
|
with
certain exceptions, all intercompany obligations owing to Charter
Operating or any guarantor.
|
Note
Series
|
Redemption
Dates
|
Percentage
of Principal
|
||||||
CCH
II:
|
||||||||
13.5%
senior notes due 2016
|
December
1, 2012 – November 30, 2013
|
106.75
|
%
|
|||||
December
1, 2103 – November 30, 2014
|
103.375
|
%
|
||||||
December
1, 2014 – November 30, 2015
|
101.6875
|
%
|
||||||
Thereafter
|
100.000
|
%
|
||||||
CCO
Holdings:
|
||||||||
8
3/4% senior notes due 2013
|
November
15, 2009 – November 14, 2010
|
102.917
|
%
|
|||||
November
15, 2010 – November 14, 2011
|
101.458
|
%
|
||||||
Thereafter
|
100.000
|
%
|
||||||
Charter
Operating:
|
||||||||
8%
senior second-lien notes due 2012
|
At
any time
|
*
|
||||||
8
3/8% senior second-lien notes due 2014
|
April
30, 2009 – April 29, 2010
|
104.188
|
%
|
|||||
April
30, 2010 – April 29, 2011
|
102.792
|
%
|
||||||
April
30, 2011 – April 29, 2012
|
101.396
|
%
|
||||||
Thereafter
|
100.000
|
%
|
||||||
10.875%
senior second-lien notes due 2014
|
At
any time
|
**
|
|
*
|
Charter
Operating may, at any time and from time to time, at their option, redeem
the outstanding 8% second lien notes due 2012, in whole or in part, at a
redemption price equal to 100% of the principal
|
|
|
amount
thereof plus accrued and unpaid interest, if any, to the redemption date,
plus the Make-Whole Premium. The Make-Whole Premium is an
amount equal to the excess of (a) the present value of the remaining
interest and principal payments due on an 8% senior second-lien notes due
2012 to its final maturity date, computed using a discount rate equal to
the Treasury Rate on such date plus 0.50%, over (b) the outstanding
principal amount of such Note.
|
|
**
|
Charter
Operating may redeem the outstanding 10.875% senior second-lien notes due
2014, at their option, on or after varying dates, in each case at a
premium, plus the Make-Whole Premium. The Make-Whole Premium is an
amount equal to the excess of (a) the present value of the remaining
interest and principal payments due on a 10.875% senior second-lien note
due 2014 to its final maturity date, computed using a discount rate equal
to the Treasury Rate on such date plus 0.50%, over (b) the outstanding
principal amount of such note. The Charter Operating 10.875% senior
second-lien notes may be redeemed at any time on or after March 15, 2012
at specified prices.
|
•
|
incur
indebtedness;
|
•
|
pay
dividends or make distributions in respect of capital stock and other
restricted payments;
|
•
|
issue
equity;
|
•
|
make
investments;
|
•
|
create
liens;
|
•
|
sell
assets;
|
•
|
consolidate,
merge, or sell all or substantially all
assets;
|
•
|
enter
into sale leaseback transactions;
|
•
|
create
restrictions on the ability of restricted subsidiaries to make certain
payments; or
|
•
|
enter
into transactions with affiliates.
|
Issuer
|
Leverage
Ratio
|
|
CCH
II
|
5.75
to 1
|
|
CCO
Holdings
|
4.5
to 1
|
|
Charter
Operating
|
4.25
to 1
|
|
·
|
up
to an amount of debt under credit facilities not otherwise allocated as
indicated below:
|
·
|
CCH
II: $1 billion
|
·
|
CCO
Holdings: $9.75 billion
|
·
|
Charter
Operating: $6.8 billion
|
|
·
|
up
to $75 million of debt incurred to finance the purchase or capital lease
of new assets;
|
|
·
|
up
to $300 million of additional debt for any purpose;
and
|
|
·
|
other
items of indebtedness for specific purposes such as intercompany debt,
refinancing of existing debt, and interest rate swaps to provide
protection against fluctuation in interest
rates.
|
·
|
CCH
II: the sum of 100% of CCH II’s Consolidated EBITDA, as defined,
minus 1.3 times its Consolidated Interest Expense, as defined,
cumulatively from October 1, 2009 plus 100% of new cash and appraised
non-cash equity proceeds received by CCH II and not allocated to certain
investments, cumulatively from November 30,
2009;
|
·
|
CCO
Holdings: the sum of 100% of CCO Holdings’ Consolidated EBITDA,
as defined, minus 1.3 times its Consolidated Interest Expense, as defined,
plus 100% of new cash and appraised non-cash equity proceeds received by
CCO Holdings and not allocated to certain investments, cumulatively from
October 1, 2003, plus $100 million;
and
|
·
|
Charter
Operating: the sum of 100% of Charter Operating’s Consolidated
EBITDA, as defined, minus 1.3 times its Consolidated Interest Expense, as
defined, plus 100% of new cash and appraised non-cash equity proceeds
received by Charter Operating and not allocated to certain investments,
cumulatively from April 1, 2004, plus $100
million.
|
|
·
|
to
repurchase management equity interests in amounts not to exceed $10
million per fiscal year;
|
|
·
|
regardless
of the existence of any default, to pay pass-through tax liabilities in
respect of ownership of equity interests in the applicable issuer or its
restricted subsidiaries; or
|
|
·
|
to
make other specified restricted payments including merger fees up to 1.25%
of the transaction value, repurchases using concurrent new issuances, and
certain dividends on existing subsidiary preferred equity
interests.
|
|
·
|
investments
in and generally among restricted subsidiaries or by restricted
subsidiaries in the applicable
issuer;
|
·
|
For
CCH II:
|
·
|
investments
aggregating up to $650 million at any time
outstanding;
|
·
|
investments
aggregating up to 100% of new cash equity proceeds received by CCH II
since November 30, 2009 to the extent the proceeds have not been allocated
to the restricted payments
covenant;
|
·
|
For
CCO Holdings:
|
·
|
investments
aggregating up to $750 million at any time
outstanding;
|
·
|
investments
aggregating up to 100% of new cash equity proceeds received by CCO
Holdings since November 10, 2003 to the extent the proceeds have not been
allocated to the restricted payments
covenant;
|
·
|
For
Charter Operating:
|
·
|
investments
aggregating up to $750 million at any time
outstanding;
|
·
|
investments
aggregating up to 100% of new cash equity proceeds received by CCO
Holdings since April 27, 2004 to the extent the proceeds have not been
allocated to the restricted payments
covenant.
|
2010
|
2011
|
2012
|
2013
|
2014
|
Thereafter
|
Total
|
Fair
Value at December 31, 2009
|
|||||||||||||||||||||||||
Debt
|
||||||||||||||||||||||||||||||||
Fixed
Rate
|
$ | -- | $ | -- | $ | 1,100 | $ | 800 | $ | 1,316 | $ | 1,766 | $ | 4,982 | $ | 5,429 | ||||||||||||||||
Average
Interest Rate
|
-- | -- | 8.00 | % | 8.75 | % | 9.41 | % | 13.50 | % | 10.44 | % | ||||||||||||||||||||
Variable
Rate
|
$ | 70 | $ | 70 | $ | 70 | $ | 1,385 | $ | 6,932 | $ | -- | $ | 8,527 | $ | 8,000 | ||||||||||||||||
Average
Interest Rate
|
3.45 | % | 4.27 | % | 5.59 | % | 6.15 | % | 6.86 | % | -- | 6.68 | % |
Directors
|
Position(s)
|
Robert
Cohn
|
Director
|
W.
Lance Conn
|
Director
|
Darren
Glatt
|
Director
|
Bruce
A. Karsh
|
Director
|
John
D. Markley, Jr.
|
Director
|
William
L. McGrath
|
Director
|
David
C. Merritt
|
Director
|
Neil
Smit
|
Director,
President and Chief Executive Officer (until February 28,
2010)
|
Christopher
M. Temple
|
Director
|
Eric
L. Zinterhofer
|
Chairman
of the Board of Directors
|
Executive Officers
|
Position(s)
|
Neil
Smit
|
President
and Chief Executive Officer (until February 28, 2010)
|
Michael
J.
Lovett
|
Executive
Vice President and Chief Operating Officer (Interim President and Chief
Executive Officer and Chief Operating Officer as of February 28,
2010)
|
Eloise
E.
Schmitz
|
Executive
Vice President and Chief Financial Officer
|
Gregory
L. Doody
|
Executive
Vice President and General Counsel
|
Marwan
Fawaz
|
Executive
Vice President and Chief Technology Officer
|
Ted
W.
Schremp
|
Executive
Vice President and Chief Marketing Officer
|
Joshua
L. Jamison
|
President,
East Operations
|
Steven
E. Apodaca
|
President,
West Operations
|
Kevin
D.
Howard
|
Senior
Vice President- Finance, Controller and Chief Accounting
Officer
|
•
|
Assessment
of Company performance — criteria may include revenue,
adjusted EBITDA, free cash flow, adjusted EBITDA less capital
expenditures, average revenue per unit, operating cash flow, operational
improvements, customer satisfaction and/or such other metrics as the
Compensation and Benefits Committee determine is critical to our long-term
success. Application of this factor is more specifically discussed under
“Elements Used to Achieve Compensation Objectives” as
applicable;
|
•
|
Assessment
of individual performance — criteria may include individual
leadership abilities, management expertise, productivity and
effectiveness. Application of this factor is more specifically discussed
under “Elements Used to Achieve Compensation Objectives” as
applicable; and
|
•
|
Benchmarking
and Total Compensation Level Review — Our Compensation
and Benefits Committee works with our compensation consultant to assess
compensation levels and mix as compared to the market, and is more fully
discussed below under “Pay Levels and
Benchmarking.”
|
•
|
Base
Salary — fixed pay that takes into account an individual’s
role and responsibilities, experience, expertise and individual
performance designed to provide a base level of compensation stability on
an annual basis;
|
•
|
Executive
Bonus Plan — variable performance-based pay designed to reward
attainment of annual business goals, with target award opportunities
generally expressed as a percentage of base
salary;
|
•
|
Long-Term
Incentives — awards historically included stock options,
performance units/shares and restricted shares designed to motivate
long-term performance and align executive interests with those of our
shareholders and, in 2008, awards of "performance cash" were
added; and
|
•
|
Special
Compensation Programs — cash and equity programs targeted at
executives in critical positions designed to incentivize performance and
encourage long-term retention.
|
Bonus
Metrics for 2009
|
Weight
|
Performance
Goal
|
Attainment
of Performance
Goal
|
Payout
Percentage
|
Bonus
Matrixes
Attainments
|
|||||||||||
Revenue
|
20% |
$6,913(million)
|
97.7% | 77% | 15.4% | |||||||||||
Adjusted
EBITDA/OCF
|
30% |
$2,456(million)
|
101.5% | 115% | 34.5% | |||||||||||
Adjusted
EBITDA less
Capital Expenditures
|
30% |
$1,283(million)
|
105.9% | 150% | 45.0% | |||||||||||
CEI+
|
20% | 10.00 | 150.0% | 150% | 30.0% | |||||||||||
Total
Corporate Attainment
|
124.9% |
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
(1)
|
Stock
Awards
($)
(2)
|
Option
Awards
($)
(2)
|
Non-Equity
Incentive Plan Compensation ($) (3)
|
All
Other Compensation ($) (14)
|
Total
($)
|
||||||||
Neil
Smit
|
2009
|
1,500,000
|
-
|
12,113,592
|
-
|
10,163,958
|
16,774
|
23,794,324
|
||||||||
President
and Chief
|
2008
|
1,343,077
|
3,196,785
|
3,345,315(4)
|
-
|
2,824,200
|
33,465
|
10,742,842
|
||||||||
Executive
Officer
|
2007
|
1,200,000
|
870,000
|
5,966,279(5)
|
474,335
|
1,596,750
|
20,752
|
10,128,116
|
||||||||
Eloise
E. Schmitz
|
2009
|
525,000
|
-
|
2,961,106
|
-
|
1,312,386
|
10,936
|
4,809,428
|
||||||||
Executive
Vice President and
|
2008
|
475,732
|
446,330
|
440,652(6)
|
-
|
377,541
|
9,304
|
1,749,559
|
||||||||
Chief
Financial Officer
|
2007
|
361,381
|
251,577
|
875,962(7)
|
59,435
|
194,578
|
6,067
|
1,749,000
|
||||||||
Michael
J. Lovett
|
2009
|
757,178
|
-
|
5,383,803
|
-
|
3,821,586
|
38,188
|
10,000,755
|
||||||||
Executive
Vice President and
|
2008
|
750,170
|
1,287,433
|
2,081,540(8)
|
-
|
990,012
|
17,770
|
5,126,925
|
||||||||
Chief
Operating Officer
|
2007
|
722,762
|
1,078,978
|
6,250,794(9)
|
1,651,190
|
778,309
|
29,673
|
10,511,706
|
||||||||
Gregory
L. Doody
|
2009
|
526,154(10)
|
757,615(11)
|
2,691,902
|
-
|
237,436
|
255,123
|
4,468,230
|
||||||||
Executive
Vice President and
|
2008
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
General
Counsel
|
2007
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Marwan
Fawaz
|
2009
|
486,757
|
-
|
2,691,902
|
-
|
1,304,362
|
11,441
|
4,494,462
|
||||||||
Executive
Vice President and
|
2008
|
484,458
|
812,229
|
669,063(12)
|
-
|
381,862
|
10,570
|
2,358,182
|
||||||||
Chief
Technology Officer
|
2007
|
464,634
|
40,000
|
1,462,570(13)
|
109,506
|
350,240
|
7,750
|
2,434,700
|
Name
|
Year
|
Personal
Use of Corporate
Airplane
($)
|
401(k)
Matching Contributions ($)
|
Executive
Long-Term Disability Premiums ($)
|
Gross-up
for Executive Long
Term
Disability ($)
|
Automobile
Allowance ($)
|
Other
($)
|
Tax
Advisory
Services
($)
|
||||||||
Neil
Smit
|
2009
|
-
|
6,808
|
1,110
|
2,081
|
-
|
-
|
6,775
|
||||||||
2008
|
3,810
|
3,923
|
1,060
|
1,760
|
-
|
22,552
|
360
|
|||||||||
2007
|
10,352
|
4,288
|
3,192
|
-
|
-
|
-
|
2,920
|
|||||||||
Eloise
E. Schmitz
|
2009
|
-
|
7,745
|
1,110
|
2,081
|
-
|
-
|
-
|
||||||||
2008
|
-
|
6,484
|
1,060
|
1,760
|
-
|
-
|
-
|
|||||||||
2007
|
-
|
6,067
|
-
|
-
|
-
|
-
|
-
|
|||||||||
Michael
J. Lovett
|
2009
|
19,547
|
8,250
|
1,110
|
2,081
|
7,200
|
-
|
-
|
||||||||
2008
|
-
|
7,750
|
1,060
|
1,760
|
7,200
|
-
|
-
|
|||||||||
2007
|
12,182
|
7,750
|
2,541
|
-
|
7,200
|
-
|
-
|
|||||||||
Gregory
L. Doody
|
2009
|
-
|
-
|
43
|
80
|
-
|
255,000(15)
|
-
|
||||||||
2008
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||
2007
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||
Marwan
Fawaz
|
2009
|
-
|
8,250
|
1,110
|
2,081
|
-
|
-
|
-
|
||||||||
2008
|
-
|
7,750
|
1,060
|
1,760
|
-
|
-
|
-
|
|||||||||
2007
|
-
|
7,750
|
-
|
-
|
-
|
-
|
-
|
Estimated
Future Payouts Under Non-Equity Incentive Plan Awards (2)
|
Estimated
Future Payouts Under Non-Equity Incentive Plan Awards (3)
|
All Other Stock
Awards: Number of Shares of
|
All Other Option Awards: Number of Securities Underlying |
Exercise or Base Price of
Option
|
Grant Date Fair Value of Stock
and Option
|
|||||||||||||||||
Name
|
Grant
Date (1)
|
Threshold
($)
|
Target
($)
|
Maximum
($)
|
Threshold
($)
|
Target
($)
|
Maximum
($)
|
Stock
or Units
(#)
(4)
|
Options
(#)
(5)
|
Awards ($)
|
Awards
($)
(6)
|
|||||||||||
-
|
-
|
3,000,000
|
6,000,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
-
|
-
|
-
|
-
|
-
|
6,000,000
|
6,000,000
|
-
|
-
|
-
|
-
|
||||||||||||
-
|
-
|
-
|
-
|
-
|
7,500,000
|
7,500,000
|
-
|
-
|
-
|
-
|
||||||||||||
Neil Smit |
12/16/2009
|
-
|
-
|
-
|
-
|
-
|
-
|
343,648
|
-
|
-
|
12,113,592
|
|||||||||||
-
|
-
|
393,750
|
590,625
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
-
|
-
|
-
|
-
|
-
|
765,000
|
765,000
|
-
|
-
|
-
|
-
|
||||||||||||
-
|
-
|
-
|
-
|
-
|
2,250,000
|
2,250,000
|
-
|
-
|
-
|
-
|
||||||||||||
Eloise E. Schmitz |
12/16/2009
|
-
|
-
|
-
|
-
|
-
|
-
|
84,003
|
-
|
-
|
2,961,106
|
|||||||||||
-
|
-
|
946,474
|
1,419,711
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
-
|
-
|
-
|
-
|
-
|
2,380,000
|
2,380,000
|
-
|
-
|
-
|
-
|
||||||||||||
-
|
-
|
-
|
-
|
-
|
3,000,000
|
3,000,000
|
-
|
-
|
-
|
-
|
||||||||||||
Michael J. Lovett |
12/16/2009
|
-
|
-
|
-
|
-
|
-
|
-
|
152,732
|
-
|
-
|
5,383,803
|
|||||||||||
Gregory
L. Doody
|
12/16/2009
|
-
|
-
|
-
|
-
|
-
|
-
|
76,366
|
-
|
-
|
2,691,902
|
|||||||||||
-
|
-
|
365,068
|
547,602
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
-
|
-
|
-
|
-
|
-
|
765,000
|
765,000
|
-
|
-
|
-
|
-
|
||||||||||||
-
|
-
|
-
|
-
|
-
|
1,950,000
|
1,950,000
|
-
|
-
|
-
|
-
|
||||||||||||
Marwan Fawaz |
12/16/2009
|
-
|
-
|
-
|
-
|
-
|
-
|
76,366
|
-
|
-
|
2,691,902
|
Option
Awards
|
Stock
Awards
|
|||||||||||||||||||||||||||||||
Name
|
Number
of Securities Underlying Options Exercisable
|
Number
of Securities Underlying Unexercised Options Unexercisable
(1)
|
Option
Exercise Price
|
Option
Expiration Date
|
Number
of Shares or Units of Stock that have not Vested (2)
|
Market
Value of Shares or Units of Stock that Have Not Vested (3)
|
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other
Rights that have not Vested (1)
|
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares,
Units or Other Rights that have not Vested (1)
|
||||||||||||||||||||||||
Neil
Smit
|
- | - | - | - | 343,648 | $ | 11,855,856 | - | - | |||||||||||||||||||||||
Eloise
E. Schmitz
|
- | - | - | - | 84,003 | $ | 2,898,104 | - | - | |||||||||||||||||||||||
Michael
J. Lovett
|
- | - | - | - | 152,732 | $ | 5,269,254 | - | - | |||||||||||||||||||||||
Gregory
L. Doody
|
- | - | - | - | 76,366 | $ | 2,634,627 | - | - | |||||||||||||||||||||||
Marwan
Fawaz
|
- | - | - | - | 76,366 | $ | 2,634,627 | - | - |
|
•
|
Salary
through date of termination (unless otherwise
stated);
|
|
•
|
Lump
sum payment covering COBRA for the period of
severance;
|
|
•
|
Lump
sum payment of accrued and unused
vacation; and
|
|
•
|
If,
applicable, options continue to vest through any applicable severance
period and are then exercisable for 60 days following the end of such
period.
|
|
•
|
(a) Accelerate
Vesting — accelerate the vesting and exercisability of all stock
options; accelerate the vesting of all restricted shares; and deliver a
pro-rated amount of unrestricted, publicly tradable securities for each
outstanding performance share award assuming target
performance;
|
|
•
|
(b) Adjust
Awards — make appropriate adjustments in the amounts and kinds of
securities of outstanding stock options, restricted stock and performance
share awards and/or other terms and conditions of such awards so as to
avoid dilution or enlargement of Mr. Smit’s rights and value and to
avoid any incremental current tax to
him; or
|
|
•
|
(c) Combination
of approaches (a) Accelerate Vesting and (b) Adjust
Awards.
|
|
•
|
A
pro rata bonus for the year of termination equal to 200% of the salary
earned through the termination date for the calendar year during which
employment was terminated;
|
|
•
|
Full
vesting and exercisability of any outstanding stock options and continued
ability to exercise his options for the lesser of two years or the
remainder of the option’s maximum stated
term;
|
|
•
|
Full
vesting of any right to receive performance shares, with the number of
performance shares earned and the timing of delivery of shares being
determined as if all relevant performance goals had been achieved at 100%
of the target;
|
|
•
|
Full
vesting of any right to receive performance cash, with the amount earned
being determined as if all relevant performance goals had been achieved at
100% of the target;
|
|
•
|
Full
vesting of all amounts payable under the CIP;
and
|
|
•
|
Full
payment of the balance of any annual, long-term or other incentive award
earned in respect to any period ending on or prior to the termination date
but not yet paid.
|
|
•
|
Three
(3) times the sum of: (i) his annual salary for the year of
termination; plus (ii) 200% of his annual salary for the year of
termination;
|
|
•
|
Vesting
of restricted stock for a period of one (1) year following Charter's
termination without cause;
|
|
•
|
Forfeiture
of unvested restricted stock if Mr. Smit terminates his employment for
good reason;
|
|
•
|
Full
vesting of restricted stock on a change in control
event;
|
|
•
|
Full
vesting of any right to receive performance cash, with the amount earned
being determined as if all relevant performance goals had been achieved at
100% of the target;
|
|
•
|
Full
vesting of all amounts payable under the CIP;
and
|
|
•
|
Full
payment of the balance of any other annual, long-term or other incentive
award earned in respect to any period ending on or prior to the
termination date but not yet paid.
|
Termination
by Charter for Cause or Voluntary Termination by the Executive
($)
|
Termination
due to Death or Disability ($)
|
Termination
by Charter without Cause (other than after Change-In-Control)
($)
|
Termination
by the Executive for Good Reason (other than after Change-In-Control)
($)
|
Termination
within 30 days before or 13 months after Change in Control for without
Cause or Good Reason ($)
|
||||||||||||||||
Severance
|
- | - | 1,050,000 | 1,050,000 | 1,050,000 | |||||||||||||||
Bonus
(1)
|
- | 393,750 | 590,625 | 590,625 | 590,625 | |||||||||||||||
CIP
Bonus under VCP (2)
|
- | 2,250,000 | 2,250,000 | 2,250,000 | 2,250,000 | |||||||||||||||
Stock
Options (3)
|
- | - | - | - | - | |||||||||||||||
Restricted
Stock
|
- | - | 966,035 | - | 2,898,104 | |||||||||||||||
Performance
Shares (3)
|
- | - | - | - | - | |||||||||||||||
Performance
Cash
|
- | - | 37,063 | 37,063 | 111,200 | |||||||||||||||
TOTAL
|
- | 2,643,750 | 4,893,723 | 3,927,688 | 6,899,929 |
|
•
|
In
the event there is a period of time during which Ms. Schmitz is not being
paid annual base salary and not receiving long-term disability insurance
payments, Ms. Schmitz will receive interim payments equal to such unpaid
disability insurance payments until commencement of disability insurance
payments;
|
|
•
|
Full
vesting of all amounts payable under the CIP;
and
|
|
•
|
A
pro rata bonus for the year of
termination.
|
|
•
|
Two
(2) times her annual base salary and 150% of her target bonus (75% of
salary) payable over fifty-two (52) bi-weekly payroll installments
following termination;
|
|
•
|
Vesting
of restricted stock for a period of one (1) year following Charter's
termination without cause;
|
|
•
|
Forfeiture
of unvested restricted stock if Ms. Schmitz terminates her employment for
good reason;
|
|
•
|
The
vesting of performance cash issued in 2008 and prior years for as long as
severance payments are
made; and
|
|
•
|
Full
vesting of all amounts payable under the
CIP.
|
|
•
|
Two
(2) times her annual base salary and 150% of her target bonus (75% of
salary) for the year of
termination;
|
|
•
|
All
unvested restricted stock shall immediately
vest;
|
|
•
|
Full
vesting of all amounts payable under the CIP;
and
|
|
•
|
Full
vesting of any right to receive performance cash, with the amount earned
being determined as if all relevant performance goals had been achieved at
100% of the target.
|
Termination
by Charter for Cause or Voluntary Termination by the Executive
($)
|
Termination
due to Death or Disability ($)
|
Termination
by Charter without Cause (other than after Change-In-Control)
($)
|
Termination
by the Executive for Good Reason (other than after Change-In-Control)
($)
|
Termination
within 30 days before or 13 months after Change in Control for without
Cause or Good Reason ($)
|
||||||||||||||||
Severance
|
- | - | 1,892,948 | 1,892,948 | 1,892,948 | |||||||||||||||
Bonus
(1)
|
- | 946,474 | 1,419,711 | 1,419,711 | 1,419,711 | |||||||||||||||
CIP
Bonus under VCP (2)
|
- | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | |||||||||||||||
Stock
Options (3)
|
- | - | - | - | - | |||||||||||||||
Restricted
Stock
|
- | - | 1,756,430 | - | 5,269,254 | |||||||||||||||
Performance
Shares (3)
|
- | - | - | - | - | |||||||||||||||
Performance
Cash
|
- | - | 172,968 | 172,968 | 518,957 | |||||||||||||||
TOTAL
|
- | 3,946,474 | 8,242,057 | 6,485,627 | 12,100,870 |
|
•
|
In
the event there is a period of time during which Mr. Lovett is not being
paid annual base salary and not receiving long-term disability insurance
payments, Mr. Lovett will receive interim payments equal to such unpaid
disability insurance payments until commencement of disability insurance
payments;
|
|
•
|
Full
vesting of all amounts payable under the CIP;
and
|
|
•
|
A
pro rata bonus for the year of
termination.
|
|
•
|
Two
and a half (2.5) times his annual base salary and 150% of his target bonus
(125% of salary) payable over fifty-two (52) bi-weekly payroll
installments following termination;
|
|
•
|
Vesting
of restricted stock for a period of one (1) year following Charter's
termination without cause;
|
|
•
|
Forfeiture
of unvested restricted stock if Mr. Lovett terminates his employment for
good reason;
|
|
•
|
Full
vesting of performance cash issued in 2008 and prior years for as long as
severance payments are
made; and
|
|
•
|
Full
vesting of all amounts payable under the
CIP.
|
|
•
|
Two
and a half (2.5) times his annual base salary and 150% of his target bonus
(125% of salary) for the year of
termination;
|
|
•
|
Full
vesting of any right to receive performance cash, with the amount earned
being determined as if all relevant performance goals had been achieved at
100% of the target;
|
|
•
|
Full
vesting of all amounts payable under the CIP;
and
|
|
•
|
All
unvested restricted stock shall immediately
vest.
|
Termination
by Charter for Cause or Voluntary Termination by the Executive
($)
|
Termination
due to Death or Disability ($)
|
Termination
by Charter without Cause (other than after Change-In-Control)
($)
|
Termination
by the Executive for Good Reason (other than after Change-In-Control)
($)
|
Termination
within 30 days before or 13 months after Change in Control for without
Cause or Good Reason ($)
|
||||||||||||||||
Severance
|
- | - | 973,516 | 973,516 | 973,516 | |||||||||||||||
Bonus
(1)
|
- | 365,068 | 547,602 | 547,602 | 547,602 | |||||||||||||||
CIP
Bonus under VCP (2)
|
- | 1,950,000 | 1,950,000 | 1,950,000 | 1,950,000 | |||||||||||||||
Stock
Options (3)
|
- | - | - | - | - | |||||||||||||||
Restricted
Stock
|
- | - | 878,198 | - | 2,634,627 | |||||||||||||||
Performance
Shares (3)
|
- | - | - | - | - | |||||||||||||||
Performance
Cash
|
- | - | 55,597 | 55,597 | 166,808 | |||||||||||||||
TOTAL
|
- | 2,315,068 | 4,404,913 | 3,526,715 | 6,272,553 |
|
•
|
In
the event there is a period of time during which Mr. Fawaz is not being
paid annual base salary and not receiving long-term disability insurance
payments, Mr. Fawaz will receive interim payments equal to such unpaid
disability insurance payments until commencement of disability insurance
payments;
|
|
•
|
Full
vesting of all amounts payable under the CIP;
and
|
|
•
|
A
pro rata bonus for the year of
termination.
|
|
•
|
Two
(2) times his annual base salary and 150% of his target bonus (75% of
salary) payable over fifty-two (52) bi-weekly payroll installments
following termination;
|
|
•
|
Vesting
of restricted stock for a period of one (1) year following Charter's
termination without cause;
|
|
•
|
Forfeiture
of unvested restricted stock if Mr. Fawaz terminates his employment for
good reason;
|
|
•
|
The
vesting of performance cash issued in 2008 and prior years for as long as
severance payments are made;
|
|
•
|
Full
vesting of all amounts payable under the
CIP.
|
|
•
|
Two
(2) times his annual base salary and 150% of his target bonus (75% of
salary) for the year of
termination;
|
|
•
|
Full
vesting of any right to receive performance cash, with the amount earned
being determined as if all relevant performance goals had been achieved at
100% of the target;
|
|
•
|
Full
vesting of all amounts payable under the CIP;
and
|
|
•
|
All
unvested restricted stock shall immediately
vest.
|
Name
|
Fees
Earned or
Paid
in Cash ($) (1)
|
Stock
Awards ($)
|
All
Other
Compensation
($)
|
Total
($)
|
||||||||||||
Paul
Allen
|
129,750 | - | - | 129,750 | ||||||||||||
W.
Lance Conn
|
106,750 | - | - | 106,750 | ||||||||||||
Rajive
Johri
|
117,750 | - | - | 117,750 | ||||||||||||
Robert
P. May
|
125,750 | - | - | 125,750 | ||||||||||||
David
C. Merritt
|
142,750 | - | - | 142,750 | ||||||||||||
Jo
Lynn Allen
|
101,750 | - | - | 101,750 | ||||||||||||
John
H. Tory
|
114,750 | - | - | 114,750 | ||||||||||||
Larry
W. Wangberg
|
114,750 | - | - | 114,750 |
|
(1)
|
The
directors received a $10,000 payment toward their annual retainer in
January 2009. In the first quarter, the equity portion of their
retainer was cancelled so the monetary retainer amounts for the remaining
quarters increased to $26,250 a quarter for April, July and October
payments. The amounts paid to the former board of directors
also included $1,000 for attendance at each committee meeting and
telephonic meeting of the full board and $2,000 for in-person attendance
for full board meetings. Mr. Allen received an additional $20,000 for
service as committee chair of two committees; Messrs. May and Wangberg
each received an additional $10,000 for service as committee chairs; and
Mr. Merritt received an additional $25,000 for service as Audit Committee
Chair.
|
Item 12. Security Ownership of Certain
Beneficial Owners and Management and Related Stockholder
Matters.
|
·
|
each
holder of more than 5% of our outstanding shares of common
stock;
|
·
|
each
of our directors and named executive officers;
and
|
·
|
all
of our directors and executive officers as a
group.
|
Shares
Beneficially Owned(1)
|
||||||||
Name
|
Number
|
Percent
of
Class
|
Percent
of
Vote
|
|||||
5%
Stockholders:
|
||||||||
Paul
G. Allen(2)
|
8,654,722 | 7.21 | % | 39.91 | % | |||
Funds
affiliated with AP Charter
Holdings,
L.P.(3)
|
35,691,388 | 31.44 | % | 19.68 | % | |||
Oaktree
Opportunities Investments, L.P. and certain affiliated funds(4)
|
20,153,649 | 17.83 | % | 11.15 | % | |||
Funds
advised by Franklin Advisers, Inc. (5)
|
21,656,332 | 18.80 | % | 11.83 | % | |||
Funds
affiliated with Encore LLC(6)
|
11,071,525 | 9.83 | % | 6.14 | % | |||
|
||||||||
Executive
Officers and Directors:
|
||||||||
Robert
Cohn
|
- | - | - | |||||
W.
Lance Conn
|
- | - | - | |||||
Darren
Glatt(7)
|
35,691,388 | 31.44 | % | 19.68 | % | |||
Bruce
A. Karsh(8)
|
20,153,649 | 17.83 | % | 11.15 | % | |||
John
D. Markley, Jr.
|
- | - | - | |||||
David
C. Merritt
|
- | - | - | |||||
William
L. McGrath(9)
|
212,923 | * | * | |||||
Christopher
M. Temple
|
- | - | - | |||||
Eric
L. Zinterhofer(10)
|
35,691,388 | 31.44 | % | 19.68 | % | |||
Neil
Smit(11)
|
343,648 | * | * | |||||
Eloise
E. Schmitz(12)
|
84,003 | * | * | |||||
Michael
J. Lovett(13)
|
152,732 | * | * | |||||
Gregory
L. Doody(14)
|
76,366 | * | * | |||||
Marwan
Fawaz(15)
|
76,366 | * | * | |||||
All
executive officers and directors
as a group (18
persons)(16)
|
56,947,616 | 49.89 | % | 31.18 | % |
|
*
less than 2%
|
(1)
|
Shares
shown in the table above include shares held in the beneficial owner’s
name or jointly with others, or in the name of a bank, nominee or trustee
for the beneficial owner’s account. The calculation of this
percentage assumes for each person the acquisition by such person of all
shares that may be acquired upon exercise of warrants to purchase shares
of Class A common stock.
|
(2)
|
Includes
2,241,299 shares of Class B common stock (which are convertible into a
like number of shares of Class A common stock) entitled to thirty-five
percent (35%) of the vote of the common stock on a fully diluted basis;
and 0.19 of a Charter Holdco Unit that is exchangeable for 212,923 shares
of Class A common stock on or prior to November 30,
2014. Includes 1,143,886 shares of Class A common stock and
5,056,614 shares of Class A common stock issuable upon exercise of
warrants held by Mr. Allen. The address of Mr. Allen is: c/o
Vulcan Inc. 505 Fifth Avenue South, Suite 900, Seattle, WA 98104. On
February 8, 2010, Mr. Allen caused the exchange of CII's remaining Charter
Holdco Unit for 212,923 shares of Class A common
stock.
|
(3)
|
Includes
shares and warrants beneficially owned by the listed
shareholder. Of the amount listed, 32,858,747 shares and
745,379 CIH warrants are held by AP Charter Holdings, L.P. Of
the amount listed, 1,264,996 shares and 121,989 CIH warrants are held by
Red Bird, L.P. Of the amount listed, 450,653 shares and 45,001
CIH warrants are held by Blue Bird, L.P. Of the amount listed
185,268 shares and 19,355 CIH warrants are held by Green Bird,
L.P. (together with Blue Bird, L.P. and Red Bird, L.P., the
“Apollo Partnerships”).
|
|
The
general partner of AP Charter Holdings, L.P. is AP Charter Holdings GP,
LLC. The managers of AP Charter Holdings GP, LLC are Apollo
Management VI, L.P. and Apollo Management VII, L.P. The general
partner of Apollo Management VI, L.P. is AIF VI Management, LLC, and the
general partner of Apollo Management VII, L.P. is AIF VII Management,
LLC. Apollo Management, L.P. is the sole member and
|
|
manager
of each of AIF VI Management, LLC and AIF VII Management,
LLC. The general partner of Apollo Management, L.P. is Apollo
Management GP, LLC.
|
|
The
general partner of Red Bird, L.P. is Red Bird GP, Ltd. and the general
partner of Blue Bird, L.P. is Blue Bird GP, Ltd. The general
partner of Green Bird, L.P. is Green Bird GP, Ltd. Apollo SVF
Management, L.P. is the director of each of Red Bird GP, Ltd. and Blue
Bird GP, Ltd., and Apollo Value Management, L.P. is the director of Green
Bird GP, Ltd. The general partner of Apollo SVF Management,
L.P. is Apollo SVF Management GP, LLC, and the general partner of Apollo
Value Management, L.P. is Apollo Value Management GP,
LLC. Apollo Capital Management, L.P. is the sole member and
manager of each of Apollo SVF Management GP, LLC and Apollo Value
Management GP, LLC. The general partner of Apollo Capital
Management, L.P. is Apollo Capital Management GP, LLC. Apollo
Management Holdings, L.P. is the sole member and manager of each of Apollo
Management GP, LLC and Apollo Capital Management GP, LLC, and Apollo
Management Holdings GP, LLC is the general partner of Apollo Management
Holdings, L.P.
|
|
The
sole shareholder of Red Bird, L.P. is Apollo SOMA Advisors, L.P., the sole
shareholder of Blue Bird, L.P. is Apollo SVF Advisors, L.P., and the sole
shareholder of Green Bird, L.P. is Apollo Value Advisors,
L.P. The general partner of Apollo SOMA Advisors, L.P. is
Apollo SOMA Capital Management, LLC, the general partner of Apollo SVF
Advisors, L.P. is Apollo SVF Capital Management, LLC, and the general
partner of Apollo Value Advisors, L.P. is Apollo Value Capital Management,
LLC. Apollo Principal Holdings II, L.P. is the sole member and
manager of each of Apollo SOMA Capital Management, LLC, Apollo SVF Capital
Management, LLC and Apollo Value Capital Management,
LLC. Apollo Principal Holdings II GP, LLC is the general
partner of Apollo Principal Holdings II,
L.P.
|
|
AP
Charter Holdings, L.P. does not have voting or dispositive power over the
shares owned of record by any of the Apollo Partnerships, and none of the
Apollo Partnerships have any voting or dispositive power over the shares
owned of record by AP Charter Holdings, L.P. or any of the other Apollo
Partnerships. AP Charter Holdings, L.P. has granted a proxy to
Apollo Management VI, L.P. and Apollo Management VII, L.P. to vote the
shares of Charter Communications Inc. that AP Charter Holdings, L.P. holds
of record. Leon Black, Joshua Harris and Marc Rowan are the
principal executive officers and managers of Apollo Management Holdings
GP, LLC and Apollo Principal Holdings II GP, LLC, and as such may be
deemed to have voting and dispositive powers with respect to the shares
that are beneficially owned or owned of record by the Apollo
Partnerships. Each of Messrs. Black, Harris and Rowan, and each
of Apollo Management VI, L.P. and Apollo Management VII, L.P., and each of
the other general partners, managers and sole shareholders described above
disclaims beneficial ownership of any shares of common stock beneficially
or of record owned by any of AP Charter Holdings, L.P. or the Apollo
Partnerships, except to the extent of any pecuniary interest
therein.
|
|
The
address for AP Charter Holdings, L.P., AP Charter Holdings GP, LLC, Apollo
SOMA Advisors, L.P., Apollo SVF Advisors, L.P., Apollo Value Advisors,
L.P., Apollo SOMA Capital Management, LLC, Apollo SVF Capital Management,
LLC, Apollo Value Capital Management, LLC, Apollo Principal Holdings II,
L.P. and Apollo Principal Holdings II GP, LLC is One Manhattanville Road,
Suite 201, Purchase, NY 10577. The address for Red Bird, L.P.,
Red Bird GP, Ltd., Green Bird, L.P., Green Bird GP, Ltd., Blue Bird, L.P.
and Blue Bird GP, Ltd. is c/o Walkers Corporate Services Limited, Walker
House, 87 Mary Street, George Town, Grand Cayman, KY1-9905. The
address for Apollo Management VI, L.P.; Apollo Management VII, L.P.: AIF
VI Management, LLC: AIF VII Management, LLC; Apollo Management, L.P.;
Apollo Management GP, LLC; Apollo SVF Management, L.P., Apollo Value
Management, L.P., Apollo SVF Management GP, LLC, Apollo Value Management
GP, LLC, Apollo Capital Management, L.P., Apollo Capital Management GP,
LLC, Apollo Management Holdings, L.P.; Apollo Management Holdings GP, LLC,
and Messrs. Black, Rowan and Harris is 9 W. 57th
Street, 43rd
Floor, New York, NY 10019.
|
(4)
|
Includes
shares beneficially owned by Oaktree Opportunities Investments, L.P. and
warrants beneficially owned by affiliates of Oaktree Opportunities
Investments, L.P. Of the amount listed, 19,725,105 shares of
Class A common stock are held by Oaktree Opportunities Investments, L.P.;
95,743 warrants are held by OCM Opportunities Fund V, L.P.; 215,108
warrants are held by OCM Opportunities Fund VI, L.P.; 104,553 warrants are
held by OCM Opportunities Fund VII Delaware, L.P.; and 13,140 warrants are
held by Oaktree Value Opportunities Fund, L.P. The mailing
address for the holders listed above is c/o Oaktree Capital Management,
L.P. 333 S. Grand Avenue, 28th Floor, Los Angeles, CA
90071. The general partner of Oaktree Opportunities
Investments, L.P. is Oaktree Fund GP, LLC. The managing member
of Oaktree Fund GP, LLC is Oaktree Fund GP I, L.P. The general
partner of Oaktree Fund GP I, L.P. is Oaktree Capital I,
L.P. The general partner of Oaktree Capital I, L.P. is OCM
Holdings I, LLC. The managing member of OCM Holdings I, LLC is
Oaktree Holdings, LLC. The managing member of Oaktree Holdings,
LLC is Oaktree Capital
|
|
Group,
LLC. The holder of a majority of the voting units of Oaktree
Capital Group, LLC is Oaktree Capital Group Holdings, L.P. The
general partner of Oaktree Capital Group Holdings, L.P. is Oaktree Capital
Group Holdings GP, LLC. The members of Oaktree Capital Group
Holdings GP, LLC are Kevin Clayton, John Frank, Stephen Kaplan, Bruce
Karsh, Larry Keele, David Kirchheimer, Howard Marks and Sheldon
Stone. Each of the general partners, managing members, unit
holders and members described above disclaims beneficial ownership of any
shares of common stock beneficially or of record owned by Oaktree
Opportunities Investments, L.P., except to the extent of any pecuniary
interest therein. The address for all of the entities and
individuals identified above is 333 S. Grand Avenue, 28th
Floor, Los Angeles,
CA 90071.
|
(5)
|
Includes
shares and warrants exercisable for shares of Class A common
stock. Of the amount listed, Franklin related funds hold
4,926,010 shares of Class A common stock and warrants exercisable for
2,610,619 shares of Class A common stock. The business address
for all entities listed in the preceding sentence is Franklin Parkway, San
Mateo, California 94403.
|
(6)
|
The
managing members of Encore, LLC are Crestview Partners, L.P., Crestview
Partners (PF), L.P., Crestview Holdings (TE), L.P., Encore (ERISA), Ltd.,
Crestview Offshore Holdings (Cayman), L.P. Crestview
Partners (ERISA), L.P. is the manager of Encore (ERISA),
Ltd. The general partner of Crestview Partners, L.P. Crestview
Partners (PF), L.P., Crestview Holdings (TE), L.P., Crestview Partners
(ERISA), L.P., and Crestview Offshore Holdings (Cayman), L.P. is Crestview
Partners GP, L.P. The general partner of Crestview Partners GP, L.P. is
Crestview, LLC.
|
|
The
managing members of Encore II, LLC are Crestview Partners II, L.P.,
Crestview Partners II (FF), L.P., Crestview Partners II (PF), L.P,
Crestview Partners II (TE), L.P., Crestview Offshore Holdings II (Cayman),
L.P., and Crestview Offshore Holdings II (FF Cayman), L.P. The
general partner of the managing members of Encore II, LLC is Crestview
Partners II, GP. The general partner of Crestview Partners GP, L.P. is
Crestview, LLC.
|
|
Crestview
LLC is managed and owned by the following four members, Volpert Investors,
L.P., Murphy Investors, L.P., DeMartini Investors, L.P. and RJH Investment
Partners, L.P. Each of these four limited partnerships is owned
solely by family members of its related senior manager, who are: Barry
Volpert, Thomas S. Murphy, Jr., Richard DeMartini and Robert J. Hurst,
respectively. The officers and directors of Crestview LLC have voting and
dispositive powers with respect to the shares by beneficially owned by the
Encore partnerships above. The officers and directors of Crestview LLC are
as follows, Barry Volpert, Chief Executive Officer, Thomas S. Murphy, Jr.,
President, Robert J. Hurst, Managing Director, Richard DeMartini, Managing
Director, Jeff Marcus, Managing Director, and Bob Delaney, Managing
Director. The officers and directors of Crestview LLC above
disclaims beneficial ownership of any shares of common stock beneficially
or of record owned by the Encore partnerships except to the extent of any
pecuniary interest therein.
|
|
The
business address for Encore, LLC, Encore II, LLC, Crestview
Partners, L.P. Crestview Partners (PF), L.P., Crestview Holdings (TE),
L.P., Crestview Partners (ERISA), L.P., Crestview Partners II, L.P.,
Crestview Partners II (FF), L.P., Crestview Partners II (PF), L.P,
Crestview Partners II (TE), L.P, Crestview Partners GP, L.P,
Crestview Partners II, GP and Crestview, LLC is c/o Crestview
Partners 667 Madison Avenue, 10th Floor, New York, New York
10065.
|
|
The
business address for Encore (ERISA), Ltd., Crestview Offshore Holdings
(Cayman), L.P., Crestview Offshore Holdings II (Cayman), L.P., and
Crestview Offshore Holdings II (FF Cayman), L.P. is Maples Corporate
Services, Limited, PO Box 309 GT, Ugland House, George Town, Grand Cayman,
Cayman Islands.
|
(7)
|
By
virtue of being a principal at Apollo Management, L.P, Mr. Glatt may be
deemed to have or share beneficial ownership of shares beneficially owned
by AP Charter Holdings, L.P., Red Bird, L.P., Blue Bird, L.P.; and Green
Bird, L.P. Mr. Glatt expressly disclaims beneficial ownership
of such shares, except to the extent of his direct pecuniary interest
therein. See Note 3.
|
(8)
|
By
virtue of being a member of Oaktree Capital Group Holdings GP, LLC, Mr.
Karsh may be deemed to have or share beneficial ownership of shares or
warrants beneficially owned by Oaktree Opportunities Investments, L.P. or
certain of its affiliated funds. Mr. Karsh expressly disclaims
beneficial ownership of such shares or warrants, except to the extent of
his direct pecuniary interest therein. See Note
4.
|
(9)
|
By
virtue of being the Executive Vice President and General Counsel of Vulcan
Inc., Mr. McGrath may be deemed to have or share beneficial ownership of
shares beneficially owned by CII. CII currently holds 0.19
|
|
Holdco
Units that may be exchanged for 212,923 shares of Class A common stock.
Mr. McGrath expressly disclaims beneficial ownership of such shares,
except to the extent of his direct pecuniary interest therein. On February
8, 2010, Mr. Allen caused the exchange of CII's remaining Charter Holdco
Unit for 212,923 shares of Class A common
stock.
|
(10)
|
By
virtue of being a senior partner at Apollo Management, L.P, Mr.
Zinterhofer may be deemed to have or share beneficial ownership of shares
beneficially owned by AP Charter Holdings, L.P., Red Bird, L.P., Blue
Bird, L.P.; and Green Bird, L.P. Mr. Zinterhofer expressly
disclaims beneficial ownership of such shares, except to the extent of his
direct pecuniary interest therein. See Note
3.
|
(11)
|
Includes
343,648 shares of restricted stock issued pursuant to the 2009 Stock
Incentive Plan that are not yet vested, but eligible to be
voted.
|
(12)
|
Includes
84,003 shares of restricted stock issued pursuant to the 2009 Stock
Incentive Plan that are not yet vested, but eligible to be
voted.
|
(13)
|
Includes
152,732 shares of restricted stock issued pursuant to the 2009 Stock
Incentive Plan that are not yet vested, but eligible to be
voted.
|
(14)
|
Includes
76,366 shares of restricted stock issued pursuant to the 2009 Stock
Incentive Plan that are not yet vested, but eligible to be
voted.
|
(15)
|
Includes
76,366 shares of restricted stock issued pursuant to the 2009 Stock
Incentive Plan that are not yet vested, but eligible to be
voted.
|
(16)
|
Includes
shares of restricted stock issued pursuant the 2009 Stock Incentive Plan
that are not yet vested, but eligible to be voted, and the shares of our
Class A common stock beneficially owned described in footnotes (7), (8),
(9), (10), (11), (12), (13), (14) and
(15).
|
|
(a)
|
The
following documents are filed as part of this annual
report:
|
|
(1)
|
Financial
Statements.
|
|
(2)
|
Financial
Statement Schedules.
|
|
(3)
|
The
index to the exhibits begins on page E-1 of this annual
report.
|
CHARTER
COMMUNICATIONS, INC.,
|
||||
Registrant
|
||||
By:
|
/s/ Neil Smit | |||
Neil
Smit
|
||||
President
and Chief Executive Officer
|
||||
Date:
February 26, 2010
|
Signature
|
Title
|
Date
|
||
/s/ Neil Smit
Neil
Smit
|
President,
Chief Executive Officer, Director
(Principal
Executive Officer)
|
February
26, 2010
|
||
/s/
Eloise E. Schmitz
Eloise
E. Schmitz
|
Chief
Financial Officer
(Principal
Financial Officer)
|
February
26, 2010
|
||
/s/
Kevin D. Howard
Kevin
D. Howard
|
Chief
Accounting Officer
(Principal
Accounting Officer)
|
February
26, 2010
|
||
/s/
Eric L. Zinterhofer
Eric L. Zinterhofer |
Director
|
February
26, 2010
|
||
/s/
W. Lance Conn
|
||||
W.
Lance Conn
|
Director
|
February
26, 2010
|
||
/s/
Darren Glatt
|
||||
Darren
Glatt
|
Director
|
February
26, 2010
|
||
/s/
Bruce A. Karsh
|
||||
Bruce
A. Karsh
|
Director
|
February
26, 2010
|
||
/s/
John D. Markley, Jr.
|
||||
John
D. Markley, Jr.
|
Director
|
February
26, 2010
|
||
/s/
William L. McGrath
|
||||
William
L. McGrath
|
Director
|
February
26, 2010
|
||
/s/
David C. Merritt
|
||||
David
C. Merritt
|
Director
|
February
26, 2010
|
||
/s/
Christopher M. Temple
|
||||
Christopher
M. Temple
|
Director
|
February
26, 2010
|
||
/s/
Robert Cohn
|
||||
Robert
Cohn
|
Director
|
February 26,
2010
|
Exhibit
|
Description
|
|
2.1
|
Debtors’
Disclosure Statement filed pursuant to Chapter 11 of the United States
Bankruptcy Code filed on May 1, 2009 with the United States Bankruptcy
Court for the Southern District of New York in Case No. 09-11435 (Jointly
Administered) (incorporated by reference to Exhibit 10.1 to the quarterly
report on Form 10-Q of Charter Communications, Inc. filed on August 6,
2009 (File No. 001-33664)).
|
|
2.2
|
Debtors’
Joint Plan of Reorganization filed pursuant to Chapter 11 of the United
States Bankruptcy Code filed on July 15, 2009 with the United States
Bankruptcy Court for the Southern District of New York in Case No.
09-11435 (Jointly Administered) (incorporated by reference to Exhibit 10.2
to the quarterly report on Form 10-Q of Charter Communications, Inc. filed
on August 6, 2009 (File No. 001-33664)).
|
|
3.1
|
Amended
and Restated Certificate of Incorporation of Charter Communications, Inc.
(originally incorporated July 22, 1999) (incorporated by reference to
Exhibit 3.1 to the current report on Form 8-K of Charter Communications,
Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
3.2
|
Amended
and Restated By-laws of Charter Communications, Inc. as of November 30,
2009 (incorporated by reference to Exhibit 3.2 to the current report on
Form 8-K of Charter Communications, Inc. filed on December 4, 2009 (File
No. 001-33664)).
|
|
4.1
|
Warrant
Agreement, dated as of November 30, 2009, by and between Charter
Communications, Inc. and Mellon Investor Services LLC (incorporated by
reference to Exhibit 4.1 to the current report on Form 8-K of Charter
Communications, Inc. filed on December 4, 2009 (File No.
001-33664)).
|
|
4.2
|
Warrant
Agreement, dated as of November 30, 2009, by and between Charter
Communications, Inc. and Mellon Investor Services LLC (incorporated by
reference to Exhibit 4.2 to the current report on Form 8-K of Charter
Communications, Inc. filed on December 4, 2009 (File No.
001-33664)).
|
|
4.3
|
Warrant
Agreement, dated as of November 30, 2009, by and between Charter
Communications, Inc. and Mellon Investor Services LLC (incorporated by
reference to Exhibit 4.3 to the current report on Form 8-K of Charter
Communications, Inc. filed on December 4, 2009 (File No.
001-33664)).
|
|
4.4
|
Lock-Up
Agreement, dated as November 30, 2009, among Charter Communications, Inc,
Paul G. Allen and Charter Investment, Inc. (incorporated by reference to
Exhibit 10.6 to the current report on Form 8-K of Charter Communications,
Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
10.1
|
Commitment
Letter, dated February 11, 2009, by and among Charter Communications,
Inc., CCH I LLC, CCH II LLC, Charter Communications Operating, LLC and
certain members of the Crossover Committee (incorporated by reference to
Exhibit 10.2 to the current report on Form 8-K of Charter Communications,
Inc. filed on February 13, 2009 (File No. 001-33664)).
|
|
10.2(a)
|
Restructuring
Agreement, dated February 11, 2009, by and between Charter Communications,
Inc. and certain members of the Crossover Committee (incorporated by
reference to Exhibit 10.1 to the current report on Form 8-K of Charter
Communications, Inc. filed on February 13, 2009 (File No.
001-33664)).
|
|
10.2(b)
|
Amendment
to Restructuring Agreement, dated July 30, 2009, by and between Charter
Communications, Inc. and certain members of the Crossover Committee
(incorporated by reference to Exhibit 10.1 to the quarterly report on Form
10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No.
001-33664)).
|
|
10.2(c)
|
Second
Amendment to Restructuring Agreement, dated September 29, 2009, by and
between Charter Communications, Inc. and certain members of the Crossover
Committee (incorporated by reference to Exhibit 10.3 to the quarterly
report on Form 10-Q of Charter Communications, Inc. filed on November 9,
2009 (File No. 001-33664)).
|
|
10.2(d)
|
Third
Amendment to Restructuring Agreement, dated October 13, 2009, by and
between Charter Communications, Inc. and certain members of the Crossover
Committee (incorporated by reference to Exhibit 10.5 to the quarterly
report on Form 10-Q of Charter Communications, Inc. filed on November 9,
2009 (File No. 001-33664)).
|
|
10.2(e)
|
Fourth
Amendment to Restructuring Agreement, dated October 30, 2009, by and
between Charter Communications, Inc. and certain members of the Crossover
Committee (incorporated by reference to Exhibit 10.7 to the quarterly
report on Form 10-Q of Charter Communications, Inc. filed on November 9,
2009 (File No. 001-33664)).
|
|
10.2(f)
|
Fifth
Amendment to Restructuring Agreement, dated November 10, 2009, by and
between Charter
|
|
Communications,
Inc. and certain members of the Crossover Committee (incorporated by
reference to Exhibit 10.2(f) to the registration statement on Form S-1 of
Charter Communications, Inc. filed on December 31, 2009 (File No.
333-111423)).
|
|
10.2(g)
|
Sixth
Amendment to Restructuring Agreement, dated November 25, 2009, by and
between Charter Communications, Inc. and certain members of the Crossover
Committee (incorporated by reference to Exhibit 10.2(g) to the
registration statement on Form S-1 of Charter Communications, Inc. filed
on December 31, 2009 (File No. 333-111423)).
|
|
10.3(a)
|
Restructuring
Agreement, dated as of February 11, 2009, by and among Paul G. Allen,
Charter Investment, Inc. and Charter Communications, Inc. (incorporated by
reference to Exhibit 10.4 to the current report on Form 8-K of Charter
Communications, Inc. filed on February 13, 2009 (File No.
001-33664)).
|
|
10.3(b)
|
Amendment
to Restructuring Agreement, dated July 30, 2009, by and among Paul G.
Allen, Charter Investment, Inc. and Charter Communications, Inc.
(incorporated by reference to Exhibit 10.2 to the quarterly report on Form
10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No.
001-33664)).
|
|
10.3(c)
|
Second
Amendment to Restructuring Agreement, dated September 29, 2009, by and
among Paul G. Allen, Charter Investment, Inc. and Charter Communications,
Inc. (incorporated by reference to Exhibit 10.4 to the quarterly report on
Form 10-Q of Charter Communications, Inc. filed on November 9, 2009 (File
No. 001-33664)).
|
|
10.3(d)
|
Third
Amendment to Restructuring Agreement, dated October 13, 2009, by and among
Paul G. Allen, Charter Investment, Inc. and Charter Communications, Inc.
(incorporated by reference to Exhibit 10.6 to the quarterly report on Form
10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No.
001-33664)).
|
|
10.3(e)
|
Fourth
Amendment to Restructuring Agreement, dated October 30, 2009, by and among
Paul G. Allen, Charter Investment, Inc. and Charter Communications, Inc.
(incorporated by reference to Exhibit 10.8 to the quarterly report on Form
10-Q of Charter Communications, Inc. filed on November 9, 2009 (File No.
001-33664)).
|
|
10.3(f)
|
Fifth
Amendment to Restructuring Agreement, dated November 11, 2009, by and
among Paul G. Allen, Charter Investment, Inc. and Charter Communications,
Inc. (incorporated by reference to Exhibit 10.3(f) to the registration
statement on Form S-1 of Charter Communications, Inc. filed on December
31, 2009 (File No. 333-111423)).
|
|
10.3(g)
|
Sixth
Amendment to Restructuring Agreement, dated November 25, 2009, by and
among Paul G. Allen, Charter Investment, Inc. and Charter Communications,
Inc. (incorporated by reference to Exhibit 10.3(g) to the registration
statement on Form S-1 of Charter Communications, Inc. filed on December
31, 2009 (File No. 333-111423)).
|
|
10.4
|
Indenture
relating to the 8 3/4% Senior Notes due 2013, dated as of November 10,
2003, by and among CCO Holdings, LLC, CCO Holdings Capital Corp. and Wells
Fargo Bank, N.A., as trustee (incorporated by reference to Exhibit 4.1 to
Charter Communications, Inc.'s current report on Form 8-K filed on
November 12, 2003 (File No. 000-27927)).
|
|
10.5
|
Indenture
relating to the 8% senior second lien notes due 2012 and 8 3/8% senior
second lien notes due 2014, dated as of April 27, 2004, by and among
Charter Communications Operating, LLC, Charter Communications Operating
Capital Corp. and Wells Fargo Bank, N.A. as trustee (incorporated by
reference to Exhibit 10.32 to Amendment No. 2 to the registration
statement on Form S-4 of CCH II, LLC filed on May 5, 2004 (File No.
333-111423)).
|
|
10.6(a)
|
Indenture
relating to the 10.875% senior second lien notes due 2014 dated as of
March 19, 2008, by and among Charter Communications Operating, LLC,
Charter Communications Operating Capital Corp. and Wilmington Trust
Company, trustee (incorporated by reference to Exhibit 10.1 to the
quarterly report filed on Form 10-Q of Charter Communications, Inc. filed
on May 12, 2008 (File No. 000-027927)).
|
|
10.6(b)
|
Collateral
Agreement, dated as of March 19, 2008 by and among Charter Communications
Operating, LLC, Charter Communications Operating Capital Corp., CCO
Holdings, LLC and certain of its subsidiaries in favor of Wilmington Trust
Company, as trustee (incorporated by reference to Exhibit 10.2 to the
quarterly report filed on Form 10-Q of Charter Communications, Inc. filed
on May 12, 2008 (File No. 000-027927)).
|
|
10.7
|
Indenture
relating to the 13.5% senior notes due 2016, dated as of November 30,
2009, by and among CCH II, LLC, CCH II Capital Corp. and The Bank of New
York Mellon Trust Company, NA (incorporated by reference to Exhibit 10.1
to the current report on Form 8-K of Charter Communications, Inc. filed on
December 4, 2009 (File No. 001-33664)).
|
|
10.8
|
Registration
Rights Agreement, dated as of November 30, 2009, by and among Charter
Communications, Inc. and certain investors listed therein (incorporated by
reference to Exhibit 10.2
|
|
to
the current report on Form 8-K of Charter Communications, Inc. filed on
December 4, 2009 (File No. 001-33664)).
|
|
10.9
|
Exchange
and Registration Rights Agreement, dated as of November 30, 2009, by and
among CCH II, LLC, CCH II Capital Corp and certain investors listed
therein (incorporated by reference to Exhibit 10.3 to the current report
on Form 8-K of Charter Communications, Inc. filed on December 4, 2009
(File No. 001-33664)).
|
|
10.10
|
Amended
and Restated Limited Liability Company Agreement, dated as of November 30,
2009, among Charter Communications, Inc, Charter Investment, Inc. and
Charter Communications Holding Company, LLC (incorporated by reference to
Exhibit 10.4 to the current report on Form 8-K of Charter Communications,
Inc. filed on December 4, 2009 (File No. 001-33664)).
|
|
10.11
|
Exchange
Agreement, dated as of November 30, 2009, among Charter Communications,
Inc., Charter Investment, Inc., Paul G. Allen and Charter Communications
Holding Company, LLC (incorporated by reference to Exhibit 10.5 to the
current report on Form 8-K of Charter Communications, Inc. filed on
December 4, 2009 (File No. 001-33664)).
|
|
10.12
|
Amended
and Restated Management Agreement, dated as of June 19, 2003, between
Charter Communications Operating, LLC and Charter Communications, Inc.
(incorporated by reference to Exhibit 10.4 to the quarterly report on Form
10-Q filed by Charter Communications, Inc. on August 5, 2003 (File No.
333-83887)).
|
|
10.13
|
Second
Amended and Restated Mutual Services Agreement, dated as of June 19, 2003
between Charter Communications, Inc. and Charter Communications Holding
Company, LLC (incorporated by reference to Exhibit 10.5(a) to the
quarterly report on Form 10-Q filed by Charter Communications, Inc. on
August 5, 2003 (File No. 000-27927)).
|
|
10.14
|
Amended
and Restated Credit Agreement, dated as of March 6, 2007, among Charter
Communications Operating, LLC, CCO Holdings, LLC, the lenders from time to
time parties thereto and JPMorgan Chase Bank, 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 March 12, 2007 (File No.
000-27927)).
|
|
10.15
|
Amended
and Restated Guarantee and Collateral Agreement made by CCO Holdings, LLC,
Charter Communications Operating, LLC and certain of its subsidiaries in
favor of JPMorgan Chase Bank, N.A., as administrative agent, dated as of
March 18, 1999, as amended and restated as of March 6, 2007 (incorporated
by reference to Exhibit 10.2 to the current report on Form 8-K of Charter
Communications, Inc. filed on March 12, 2007 (File No.
000-27927)).
|
|
10.16
|
Credit
Agreement, dated as of March 6, 2007, among CCO Holdings, LLC, the lenders
from time to time parties thereto and Bank of America, N.A., as
administrative agent (incorporated by reference to Exhibit 10.3 to the
current report on Form 8-K of Charter Communications, Inc. filed on March
12, 2007 (File No. 000-27927)).
|
|
10.17
|
Pledge
Agreement made by CCO Holdings, LLC in favor of Bank of America, N.A., as
Collateral Agent, dated as of March 6, 2007 (incorporated by reference to
Exhibit 10.4 to the current report on Form 8-K of Charter Communications,
Inc. filed on March 12, 2007 (File No. 000-27927)).
|
|
10.18+
|
Charter
Communications, Inc. Amended and Restated 2009 Stock Incentive Plan
(incorporated by reference to Exhibit 10.1 to the Current Report on Form
8-K of Charter Communications, Inc. filed on December 21, 2009 (File No.
001-33664)).
|
|
10.19+
|
Summary
of Charter Communications, Inc. 2009 Executive Bonus Plan (incorporated by
reference to Exhibit 10.2 to the quarterly report on Form 10-Q of Charter
Communications, Inc. filed on May 7, 2009 (File No.
001-33664)).
|
|
10.20(a)+
|
Amended
and Restated Employment Agreement dated as of July 1, 2008, by and between
Neil Smit and Charter Communications, Inc. (incorporated by reference, to
Exhibit 10.1 to the current report on Form 8-K of Charter Communications,
Inc. filed on September 30, 2008 (File No. 000-27927)).
|
|
10.20(b)+
|
Amendment
to Employment Agreement of Neil Smit, dated November 30, 2009
(incorporated by reference to Exhibit 10.7 to the current report on Form
8-K of Charter Communications, Inc. filed on December 4, 2009 (File No.
001-33664)).
|
|
10.21(a)+
|
Amended
and Restated Employment Agreement between Eloise E. Schmitz and Charter
Communications, Inc., dated as of July 1, 2008 (incorporated by reference
to Exhibit 10.4 to the quarterly report on Form 10-Q of Charter
Communications, Inc. filed on August 5, 2008 (File No.
000-27927)).
|
|
10.21(b)+
|
Amendment
to Amended and Restated Employment Agreement of Eloise Schmitz, dated
November 30, 2009 (incorporated by reference to Exhibit 10.8 to the
current report on Form 8-K of Charter Communications, Inc. filed on
December 4, 2009 (File No. 001-33664)).
|
|
10.22(a)+
|
Amended
and Restated Employment Agreement between Michael J. Lovett and Charter
Communications, Inc., dated as of August 1, 2007 (incorporated by
reference to Exhibit 10.3 to the
|
|
quarterly
report on Form 10-Q of Charter Communications, Inc. filed on August 2,
2007 (File No. 000-27927)).
|
|
10.22(b)+
|
Amendment
to the Amended and Restated Employment Agreement between Michael J. Lovett
and Charter Communications, Inc., dated as of March 5, 2008
(incorporated by reference to Exhibit 10.5 to the quarterly report on Form
10-Q of Charter Communications, Inc., filed on May 12, 2008 (File No.
000-27927)).
|
|
10.23(a)+
|
Amended
and Restated Employment Agreement between Marwan Fawaz and Charter
Communications, Inc. dated August 1, 2007 (incorporated by reference to
Exhibit 10.52(a) to the annual report on Form 10-K of Charter
Communications, Inc. filed on March 16, 2009 (File No.
000-27927)).
|
|
10.23(b)+
|
Amendment
to Amended and Restated Employment Agreement between Marwan Fawaz and
Charter Communications, Inc. dated as of March 5, 2008(incorporated
by reference to Exhibit 10.52(b) to the annual report on Form 10-K of
Charter Communications, Inc. filed on March 16, 2009 (File No.
000-27927)).
|
|
10.23(c)+
|
Amendment
to Amended and Restated Employment Agreement of Marwan Fawaz, dated
November 30, 2009 (incorporated by reference to Exhibit 10.9 to the
current report on Form 8-K of Charter Communications, Inc. filed on
December 4, 2009 (File No. 001-33664)).
|
|
10.24+
|
Charter
Communications, Inc. Value Creation Plan adopted on March 12, 2009
(incorporated by reference to Exhibit 10.1 to the quarterly report on Form
10-Q of Charter Communications, Inc. filed on May 7, 2009 (File No.
001-33664)).
|
|
10.25
|
Form
of Indemnification Agreement (incorporated by reference to Exhibit 10.1 to
the current report on Form 8-K of Charter Communications, Inc. filed on
February 12, 2010 (File No. 001-33664)).
|
|
12.1*
|
Computation
of Ratio of Earnings to Fixed Charges.
|
|
21.1*
|
Subsidiaries
of Charter Communications, Inc.
|
|
23.1*
|
Consent
of KPMG LLP
|
|
31.1*
|
|
Certificate
of Chief Executive Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under
the Securities Exchange Act of 1934.
|
31.2*
|
|
Certificate
of Chief Financial Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under
the Securities Exchange Act of 1934.
|
32.1*
|
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Executive
Officer).
|
32.2*
|
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Financial
Officer).
|
*
|
Filed
herewith.
|
+
|
Management
compensatory plan or
arrangement.
|
Page
|
||
Audited
Financial Statements
|
||
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated
Balance Sheets as of December 31, 2009 and 2008
|
F-4
|
|
Consolidated
Statements of Operations for the One Month Ended December 31, 2009, Eleven
Months Ended November 30, 2009 and Years Ended December 31, 2008, and
2007
|
F-5
|
|
Consolidated
Statements of Changes in Shareholders’ Equity (Deficit) for the One Month
Ended December 31, 2009, Eleven Months Ended November 30, 2009 and Years
Ended December 31, 2008, and 2007
|
F-6
|
|
Consolidated
Statements of Cash Flows for the One Month Ended December 31, 2009, Eleven
Months Ended November 30, 2009 and Years Ended December 31, 2008, and
2007
|
F-7
|
|
Notes
to Consolidated Financial Statements
|
F-8
|
Successor
|
Predecessor
|
|||||||
December
31,
2009
|
December
31,
2008
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 709 | $ | 960 | ||||
Restricted
cash and cash equivalents
|
45 | -- | ||||||
Accounts
receivable, less allowance for doubtful accounts of
|
||||||||
$11
and $18, respectively
|
248 | 222 | ||||||
Prepaid
expenses and other current assets
|
69 | 36 | ||||||
Total
current assets
|
1,071 | 1,218 | ||||||
INVESTMENT
IN CABLE PROPERTIES:
|
||||||||
Property,
plant and equipment, net of accumulated
|
||||||||
depreciation
of $94 and $7,225, respectively
|
6,833 | 4,987 | ||||||
Franchises,
net
|
5,272 | 7,384 | ||||||
Customer
relationships, net
|
2,335 | 9 | ||||||
Goodwill
|
951 | 68 | ||||||
Total
investment in cable properties, net
|
15,391 | 12,448 | ||||||
OTHER
NONCURRENT ASSETS
|
196 | 216 | ||||||
Total
assets
|
$ | 16,658 | $ | 13,882 | ||||
|
||||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued expenses
|
$ | 898 | $ | 1,310 | ||||
Current
portion of long-term debt
|
70 | 155 | ||||||
Total
current liabilities
|
968 | 1,465 | ||||||
LONG-TERM
DEBT
|
13,252 | 21,511 | ||||||
NOTE
PAYABLE – RELATED PARTY
|
-- | 75 | ||||||
DEFERRED
MANAGEMENT FEES – RELATED PARTY
|
-- | 14 | ||||||
OTHER
LONG-TERM LIABILITIES
|
520 | 1,082 | ||||||
TEMPORARY
EQUITY
|
1 | 241 | ||||||
SHAREHOLDERS’
EQUITY (DEFICIT):
|
||||||||
Class
A common stock; $.001 par value; 900 million and 10.5 billion shares
authorized, respectively;
|
||||||||
112,576,872
and 411,737,894 shares issued and outstanding,
respectively
|
-- | -- | ||||||
Class
B common stock; $.001 par value; 25 million and 4.5 billion shares
authorized, respectively;
|
||||||||
2,241,299
and 50,000 shares issued and outstanding, respectively
|
-- | -- | ||||||
Preferred
stock; $.001 par value; 250 million shares
|
||||||||
authorized;
no non-redeemable shares issued and outstanding
|
-- | -- | ||||||
Additional
paid-in capital
|
1,913 | 5,394 | ||||||
Accumulated
equity (deficit)
|
2 | (15,597 | ) | |||||
Accumulated
other comprehensive income (loss)
|
-- | (303 | ) | |||||
Total
Charter shareholders’ equity (deficit)
|
1,915 | (10,506 | ) | |||||
Noncontrolling
interest
|
2 | -- | ||||||
Total
shareholders’ equity (deficit)
|
1,917 | (10,506 | ) | |||||
Total
liabilities and shareholders’ equity (deficit)
|
$ | 16,658 | $ | 13,882 |
Year
Ended December 31, 2009
|
||||||||||||||||
Successor
|
Predecessor
|
|||||||||||||||
One Month
Ended
December
31,
|
Eleven
Months Ended
November
30,
|
Predecessor
Year
Ended December 31,
|
||||||||||||||
2009
|
2009
|
2008
|
2007
|
|||||||||||||
REVENUES
|
$ | 572 | $ | 6,183 | $ | 6,479 | $ | 6,002 | ||||||||
COSTS
AND EXPENSES:
|
||||||||||||||||
Operating
(excluding depreciation and amortization)
|
244 | 2,651 | 2,792 | 2,620 | ||||||||||||
Selling,
general and administrative
|
118 | 1,276 | 1,401 | 1,289 | ||||||||||||
Depreciation
and amortization
|
122 | 1,194 | 1,310 | 1,328 | ||||||||||||
Impairment
of franchises
|
-- | 2,163 | 1,521 | 178 | ||||||||||||
Asset
impairment charges
|
-- | -- | -- | 56 | ||||||||||||
Other
operating (income) expenses, net
|
4 | (38 | ) | 69 | (17 | ) | ||||||||||
488 | 7,246 | 7,093 | 5,454 | |||||||||||||
Income
(loss) from operations
|
84 | (1,063 | ) | (614 | ) | 548 | ||||||||||
OTHER
INCOME AND EXPENSES:
|
||||||||||||||||
Interest
expense, net (excluding unrecorded interest
expense
of $558 for the eleven months ended November 30,
2009)
|
(68 | ) | (1,020 | ) | (1,905 | ) | (1,861 | ) | ||||||||
Change
in value of derivatives
|
-- | (4 | ) | (29 | ) | 52 | ||||||||||
Gain
due to Plan effects
|
-- | 6,818 | -- | -- | ||||||||||||
Gain
due to fresh start accounting adjustments
|
-- | 5,659 | -- | -- | ||||||||||||
Reorganization
items, net
|
(3 | ) | (644 | ) | -- | -- | ||||||||||
Other
income (expense), net
|
(3 | ) | 2 | (2 | ) | (57 | ) | |||||||||
(74 | ) | 10,811 | (1,936 | ) | (1,866 | ) | ||||||||||
Income
(loss) before income taxes
|
10 | 9,748 | (2,550 | ) | (1,318 | ) | ||||||||||
Income
tax benefit (expense)
|
(8 | ) | 351 | 103 | (209 | ) | ||||||||||
Consolidated
net income (loss)
|
2 | 10,099 | (2,447 | ) | (1,527 | ) | ||||||||||
Less:
Net (income) loss – noncontrolling interest
|
-- | 1,265 | (4 | ) | (7 | ) | ||||||||||
Net
income (loss) – Charter shareholders
|
$ | 2 | $ | 11,364 | $ | (2,451 | ) | $ | (1,534 | ) | ||||||
EARNINGS
(LOSS) PER COMMON SHARE –
CHARTER
SHAREHOLDERS:
|
||||||||||||||||
Basic
|
$ | 0.02 | $ | 30.00 | $ | (6.56 | ) | $ | (4.17 | ) | ||||||
Diluted
|
$ | 0.02 | $ | 12.61 | $ | (6.56 | ) | $ | (4.17 | ) | ||||||
Weighted
average common shares outstanding, basic
|
112,078,089 | 378,784,231 | 373,464,920 | 368,240,608 | ||||||||||||
Weighted
average common shares outstanding, diluted
|
114,346,861 | 902,067,116 | 373,464,920 | 368,240,608 |
Accumulated
|
||||||||||||||||||||||||
Class
A
|
Class
B
|
Additional
|
Accumulated
|
Other
|
Total
Charter
|
|||||||||||||||||||
Common
|
Common
|
Paid-In
|
Equity
|
Comprehensive
|
Shareholders'
|
|||||||||||||||||||
Stock
|
Stock
|
Capital
|
(Deficit)
|
Income
(Loss)
|
Equity
(Deficit)
|
|||||||||||||||||||
PREDECESSOR:
|
||||||||||||||||||||||||
BALANCE,
December 31, 2006, Predecessor
|
$ | -- | $ | -- | $ | 5,545 | $ | (11,668 | ) | $ | 4 | $ | (6,119 | ) | ||||||||||
Changes
in fair value of interest rate
|
||||||||||||||||||||||||
agreements
|
-- | -- | -- | -- | (123 | ) | (123 | ) | ||||||||||||||||
Stock
compensation expense, net
|
-- | -- | 12 | -- | -- | 12 | ||||||||||||||||||
Cumulative
adjustment to Accumulated
|
||||||||||||||||||||||||
Deficit
for the adoption of FIN48
|
-- | -- | -- | 56 | -- | 56 | ||||||||||||||||||
Reacquisition
of equity component of
|
||||||||||||||||||||||||
convertible
notes
|
-- | -- | (177 | ) | -- | -- | (177 | ) | ||||||||||||||||
Other
|
-- | -- | 2 | -- | (4 | ) | (2 | ) | ||||||||||||||||
Net
loss
|
-- | -- | -- | (1,534 | ) | -- | (1,534 | ) | ||||||||||||||||
BALANCE,
December 31, 2007, Predecessor
|
-- | -- | 5,382 | (13,146 | ) | (123 | ) | (7,887 | ) | |||||||||||||||
Changes
in fair value of interest rate
|
||||||||||||||||||||||||
agreements
|
-- | -- | -- | -- | (180 | ) | (180 | ) | ||||||||||||||||
Stock
compensation expense, net
|
-- | -- | 12 | -- | -- | 12 | ||||||||||||||||||
Preferred
stock redemption
|
-- | -- | 5 | -- | -- | 5 | ||||||||||||||||||
Reacquisition
of equity component of
|
||||||||||||||||||||||||
convertible
notes
|
-- | -- | (5 | ) | -- | -- | (5 | ) | ||||||||||||||||
Net
loss
|
-- | -- | -- | (2,451 | ) | -- | (2,451 | ) | ||||||||||||||||
BALANCE,
December 31, 2008, Predecessor
|
-- | -- | 5,394 | (15,597 | ) | (303 | ) | (10,506 | ) | |||||||||||||||
Changes
in fair value of interest rate
|
||||||||||||||||||||||||
agreements
|
-- | -- | -- | -- | (5 | ) | (5 | ) | ||||||||||||||||
Stock
compensation expense, net
|
-- | -- | 5 | -- | -- | 5 | ||||||||||||||||||
Net
income
|
-- | -- | -- | 11,364 | -- | 11,364 | ||||||||||||||||||
Amortization
of accumulated other
comprehensive
loss related to interest rate
agreements
|
-- | -- | -- | -- | 32 | 32 | ||||||||||||||||||
Cancellation
of Predecessor common stock
|
-- | -- | (5,399 | ) | -- | -- | (5,399 | ) | ||||||||||||||||
Elimination
of Predecessor accumulated
deficit
and accumulated other
comprehensive
income (loss)
|
-- | -- | -- | 4,233 | 276 | 4,509 | ||||||||||||||||||
BALANCE,
November 30, 2009, Predecessor
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
SUCCESSOR:
|
||||||||||||||||||||||||
Issuance
of new equity
|
-- | -- | 2,003 | -- | -- | 2,003 | ||||||||||||||||||
BALANCE,
November 30, 2009, Successor
|
-- | -- | 2,003 | -- | -- | 2,003 | ||||||||||||||||||
Net
income
|
-- | -- | -- | 2 | -- | 2 | ||||||||||||||||||
CII’s
exchange of Charter Holdco interest,
net
of increase in deferred tax liability
|
-- | -- | (90 | ) | -- | -- | (90 | ) | ||||||||||||||||
BALANCE,
December 31, 2009, Successor
|
$ | -- | $ | -- | $ | 1,913 | $ | 2 | $ | -- | $ | 1,915 |
Year
Ended December 31, 2009
|
||||||||||||||||
Successor
|
Predecessor
|
|||||||||||||||
One
Month
Ended
December
31,
|
Eleven
Months
Ended
November
30,
|
Predecessor
Year
Ended December 31,
|
||||||||||||||
2009
|
2009
|
2008
|
2007
|
|||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net
income (loss) – Charter shareholders
|
$ | 2 | $ | 11,364 | $ | (2,451 | ) | $ | (1,534 | ) | ||||||
Adjustments
to reconcile net income (loss) to net cash flows
from
operating activities:
|
||||||||||||||||
Depreciation
and amortization
|
122 | 1,194 | 1,310 | 1,328 | ||||||||||||
Impairment
of franchises
|
-- | 2,163 | 1,521 | 178 | ||||||||||||
Asset
impairment charges
|
-- | -- | -- | 56 | ||||||||||||
Noncash
interest expense
|
5 | 42 | 61 | 50 | ||||||||||||
Change
in value of derivatives
|
-- | 4 | 29 | (52 | ) | |||||||||||
Gain
due to effects of Plan
|
-- | (6,818 | ) | -- | -- | |||||||||||
Gain
due to fresh start accounting adjustments
|
-- | (5,659 | ) | -- | -- | |||||||||||
Noncash
reorganizations items, net
|
-- | 170 | -- | -- | ||||||||||||
Deferred
income taxes
|
7 | (358 | ) | (107 | ) | 198 | ||||||||||
Noncontrolling
interest
|
-- | (1,265 | ) | 4 | 7 | |||||||||||
Other,
net
|
3 | 31 | 43 | 36 | ||||||||||||
Changes
in operating assets and liabilities, net of effects from
acquisitions
and dispositions:
|
||||||||||||||||
Accounts
receivable
|
26 | (52 | ) | 3 | (36 | ) | ||||||||||
Prepaid
expenses and other assets
|
2 | (36 | ) | (1 | ) | 45 | ||||||||||
Accounts
payable, accrued expenses and other
|
16 | (344 | ) | (13 | ) | 51 | ||||||||||
Payment
of deferred management fees – related party
|
-- | (25 | ) | -- | -- | |||||||||||
Net
cash flows from operating activities
|
183 | 411 | 399 | 327 | ||||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Purchases
of property, plant and equipment
|
(108 | ) | (1,026 | ) | (1,202 | ) | (1,244 | ) | ||||||||
Change
in accrued expenses related to capital expenditures
|
-- | (10 | ) | (39 | ) | (2 | ) | |||||||||
Purchase
of CC VIII, LLC interest
|
-- | (150 | ) | -- | -- | |||||||||||
Other,
net
|
(3 | ) | (7 | ) | 31 | 108 | ||||||||||
Net
cash flows from investing activities
|
(111 | ) | (1,193 | ) | (1,210 | ) | (1,138 | ) | ||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
Proceeds
from Rights Offering
|
-- | 1,614 | -- | -- | ||||||||||||
Borrowings
of long-term debt
|
-- | -- | 3,105 | 7,877 | ||||||||||||
Repayments
of long-term debt
|
(17 | ) | (1,054 | ) | (1,354 | ) | (7,017 | ) | ||||||||
Payments
for debt issuance costs
|
-- | (39 | ) | (42 | ) | (42 | ) | |||||||||
Other,
net
|
-- | -- | (13 | ) | 8 | |||||||||||
Net
cash flows from financing activities
|
(17 | ) | 521 | 1,696 | 826 | |||||||||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
55 | (261 | ) | 885 | 15 | |||||||||||
CASH
AND CASH EQUIVALENTS, beginning of period
|
699 | 960 | 75 | 60 | ||||||||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 754 | $ | 699 | $ | 960 | $ | 75 | ||||||||
CASH
PAID FOR INTEREST
|
$ | 4 | $ | 1,096 | $ | 1,847 | $ | 1,792 | ||||||||
NONCASH
TRANSACTIONS:
|
||||||||||||||||
Cumulative
adjustment to Accumulated Deficit for the
adoption
of FIN 48
|
$ | -- | $ | -- | $ | -- | $ | 56 | ||||||||
Issuance
of Charter 6.50% convertible notes
|
$ | -- | $ | -- | $ | -- | $ | 479 | ||||||||
Retirement
of Charter 5.875% convertible notes
|
$ | -- | $ | -- | $ | -- | $ | (364 | ) | |||||||
Liabilities
subject to compromise discharged at emergence
|
$ | -- | $ | 7,829 | $ | -- | $ | -- |
1.
|
Organization
and Basis of Presentation
|
2.
|
Emergence
from Reorganization Proceedings and Related
Events
|
·
|
Physical
depreciation — the loss in value or usefulness attributable solely to use
of the asset and physical causes such as wear and tear and exposure to the
elements.
|
·
|
Functional
obsolescence — a loss in value is due to factors inherent in the asset
itself and due to changes in technology, design or process resulting in
inadequacy, overcapacity, lack of functional utility or excess operating
costs.
|
·
|
Economic
obsolescence — loss in value by unfavorable external conditions such as
economics of the industry or geographic area, or change in
ordinances.
|
November
30, 2009
|
||||||||||||||||||||
Reorganization
|
Fresh
Start
|
|||||||||||||||||||
Predecessor
|
Adjustments
|
(1 | ) |
Adjustments
|
Successor
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
CURRENT
ASSETS:
|
||||||||||||||||||||
Cash
and cash equivalents
|
$ | 1,044 | $ | (401 | ) | (2 | ) | $ | -- | $ | 643 | |||||||||
Restricted
cash and cash equivalents
|
-- | 56 | (2 | ) | -- | 56 | ||||||||||||||
Accounts
receivable, less allowance for doubtful accounts
|
273 | -- | -- | 273 | ||||||||||||||||
Prepaid
expenses and other current assets
|
71 | -- | -- | 71 | ||||||||||||||||
Total
current assets
|
1,388 | (345 | ) | -- | 1,043 | |||||||||||||||
INVESTMENT
IN CABLE PROPERTIES:
|
||||||||||||||||||||
Property,
plant and equipment, net of
accumulated
depreciation
|
4,812 | -- | 2,008 | (11 | ) | 6,820 | ||||||||||||||
Franchises,
net
|
5,210 | -- | 62 | (11 | ) | 5,272 | ||||||||||||||
Customer
relationships, net
|
8 | -- | 2,355 | (11 | ) | 2,363 | ||||||||||||||
Goodwill
|
68 | 883 | (11 | ) | 951 | |||||||||||||||
Total
investment in cable properties, net
|
10,098 | -- | 5,308 | 15,406 | ||||||||||||||||
OTHER
NONCURRENT ASSETS
|
128 | -- | 67 | (11 | ) | 195 | ||||||||||||||
Total
assets
|
$ | 11,614 | $ | (345 | ) | $ | 5,375 | $ | 16,644 | |||||||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
||||||||||||||||||||
LIABILITIES
NOT SUBJECT TO COMPROMISE:
|
||||||||||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||||||||||
Accounts
payable and accrued expenses
|
$ | 1,427 | $ | (548 | ) | (3 | ) | $ | (1 | ) | (11 | ) | $ | 878 | ||||||
Current
portion of long-term debt
|
11,741 | (11,671 | ) | (4 | ) | -- | 70 | |||||||||||||
Total
current liabilities
|
13,168 | (12,219 | ) | (1 | ) | 948 | ||||||||||||||
LONG-TERM
DEBT
|
-- | 13,765 | (4 | ) | (502 | ) | (11 | ) | 13,263 | |||||||||||
OTHER
LONG-TERM LIABILITIES
|
362 | 181 | (5 | ) | (125 | ) | (11 | ) | 418 | |||||||||||
LIABILITIES
SUBJECT TO COMPROMISE
(INCLUDING
AMOUNTS DUE TO RELATED
|
||||||||||||||||||||
PARTY
OF $102)
|
10,743 | (10,743 | ) | (6 | ) | -- | (11 | ) | -- | |||||||||||
TEMPORARY
EQUITY
|
254 | (254 | ) | (7 | ) | -- | -- | |||||||||||||
SHAREHOLDERS’
EQUITY (DEFICIT):
|
||||||||||||||||||||
Class
A common stock successor
|
-- | -- | (8 | ) | -- | -- | ||||||||||||||
Class
B common stock successor
|
-- | -- | (8 | ) | -- | -- | ||||||||||||||
Class
A common stock predecessor
|
-- | -- | (8 | ) | -- | -- | ||||||||||||||
Class
B common stock predecessor
|
-- | -- | (8 | ) | -- | -- | ||||||||||||||
Additional
paid-in capital
|
5,399 | (3,396 | ) | (8 | ) | -- | 2,003 |
(8)
|
||||||||||||
Accumulated
deficit
|
(16,803 | ) | 11,051 | (9 | ) | 5,752 | (12 | ) | -- | |||||||||||
Accumulated
other comprehensive loss
|
(276 | ) | 25 | (10 | ) | 251 | (12 | ) | -- | |||||||||||
Total
Charter shareholders’ equity (deficit)
|
(11,680 | ) | 7,680 | 6,003 | 2,003 | |||||||||||||||
Noncontrolling
interest
|
(1,233 | ) | 1,245 | (10 | ) | -- | 12 | |||||||||||||
Total
shareholders’ equity (deficit)
|
(12,913 | ) | 8,925 | 6,003 | 2,015 | |||||||||||||||
Total
liabilities and shareholders’ equity (deficit)
|
$ | 11,614 | $ | (345 | ) | $ | 5,375 | $ | 16,644 |
|
(1) Represents
amounts recorded on the Effective Date for the implementation of the Plan,
including the settlement of liabilities subject to compromise and related
payments, the issuance of new debt and repayment of old debt,
distributions of cash and new shares of common and preferred stock, and
the cancellation of Predecessor’s common
stock.
|
|
(2) Cash
effects of the Plan:
|
Proceeds
from Rights Offering
|
$ | 1,663 | ||
Less:
financing fees
|
(49 | ) | ||
Rights
Offering net proceeds
|
1,614 | |||
Repayment
of CCH II notes and accrued interest
|
(1,112 | ) | ||
Payment
of Charter Operating interest rate swap termination
liability
|
(495 | ) | ||
Payments
to CII
|
(195 | ) | ||
Payment
of accrued interest on reinstated debt
|
(93 | ) | ||
Escrow
amounts reclassed to restricted cash
|
(56 | ) | ||
Payment
of CCH II debt exchange fees
|
(39 | ) | ||
Payment
for settlement of Charter convertible notes
|
(25 | ) | ||
Net
change in cash and cash equivalents
|
$ | (401 | ) |
|
(3) Represents
payment of the Charter Operating interest rate swap termination liability
and accrued interest on reinstated debt and the reclassification of $40
million of certain other liabilities previously classified as subject to
compromise.
|
|
(4) Represents
the reclassification of $11.7 billion of debt from current to long-term as
part of the reinstatement of the debt and new CCH II notes issued in
connection with the following:
|
Principal
|
||||||||
Amount
|
Fair
Value
|
|||||||
New
CCH II notes issued in exchange for old CCH II notes and accrued
interest
|
$ | 1,681 | $ | 1,993 | ||||
New
CCH II notes issued to CCH I noteholders
(subsequently
transferred to Mr. Allen)
|
85 | 101 | ||||||
New
CCH II notes issued
|
$ | 1,766 | $ | 2,094 |
|
(5)
Represents the reclassification of $36 million of other long-term
liabilities previously classified as subject to compromise and the fair
value of preferred stock of $145 million issued to holders of Charter
convertible notes. See Note 10 to the consolidated financial
statements.
|
|
(6)
Represents the disposition of liabilities subject to
compromise:
|
Liabilities
subject to compromise discharged at emergence:
|
||||
Accrued
interest
|
$ | 336 | ||
Deferred
management fees—related party
|
77 | |||
Charter
convertible senior notes
|
482 | |||
Charter
Holdings notes
|
440 | |||
CIH
notes
|
2,534 | |||
CCH
I notes
|
3,960 | |||
7,829 | ||||
Liabilities
subject to compromise paid or reinstated at emergence
|
||||
Accrued
interest ($136 paid, $214 exchanged)
|
350 | |||
Other
accrued expenses ($20 paid, $76 reinstated)
|
96 | |||
Deferred
management fees—related party (paid)
|
25 | |||
CCH
II notes repaid
|
976 | |||
CCH
II notes exchanged
|
1,467 | |||
2,914 | ||||
$ | 10,743 |
|
(7) Represents
the transfer of Mr. Allen’s preferred equity interest in CC VIII to
Charter for $150 million and the elimination of the unvested portion of
restricted stock as a result of cancellation of such restricted
stock.
|
|
(8) Reconciliation
of reorganization value to determination of
equity:
|
Total
reorganization value
|
$ | 15,400 | ||
Plus: Working
capital (excluding debt)
|
165 | |||
Less: Other
long term liabilities (excluding taxes)
|
(72 | ) | ||
Fair
value of debt
|
(13,333 | ) | ||
Fair
value of preferred stock
|
(145 | ) | ||
Common
stock and additional paid-in capital
|
2,015 | |||
Less: Noncontrolling
interest
|
(12 | ) | ||
Total
Charter shareholder’s equity
|
$ | 2,003 |
|
(9) As
a result of the Plan, the adjustment to accumulated deficit recorded the
elimination of the Predecessor’s common stock, additional paid-in-capital,
temporary equity and noncontrolling interest and recorded the gain to
effects of the Plan of $6.8 billion. The gain due to effects of the
Plan is calculated as follows:
|
Liabilities
subject to compromise discharged at emergence
|
$ | 7,829 | ||
Issuance
of common stock
|
(297 | ) | ||
Loss
on exchange of CCH II notes
|
(351 | ) | ||
Issuance
of preferred stock
|
(145 | ) | ||
Issuance
of CCH II bonds to CCH I noteholders
|
(101 | ) | ||
Issuance
of warrants
|
(90 | ) | ||
Payment
for settlement of Charter convertible notes
|
(25 | ) |
Other
|
(2 | ) | ||
Total
gain due to Plan effects
|
6,818 | |||
Elimination
of Predecessor additional paid-in capital
|
5,399 | |||
Reclassification
of noncontrolling interest including
accumulated
other comprehensive loss
|
(1,270 | ) | ||
Elimination
of temporary equity
|
104 | |||
$ | 11,051 |
|
(10) Represents
the reclassification of noncontrolling interest to accumulated deficit and
accumulated other comprehensive loss as a result of the change in Mr.
Allen’s interest in Charter Holdco from 47% to
1%.
|
|
(11) The
following table summarizes the allocation of the reorganization value to
Charter’s assets at the date of emergence as shown in the reorganized
consolidated balance sheet as of November 30,
2009:
|
Reorganization
value
|
$ | 15,400 | ||
Less
fair value of:
|
||||
Property,
plant and equipment
|
(6,820 | ) | ||
Franchises
|
(5,272 | ) | ||
Customer
relationships
|
(2,363 | ) | ||
Other
noncurrent assets
|
(195 | ) | ||
(14,650 | ) | |||
Excess
of reorganization value over assets
|
750 | |||
Deferred
income taxes resulting from allocation
|
201 | |||
Reorganization value
of Charter assets in excess of fair value (goodwill)
|
$ | 951 |
|
(12) The
adjustments required to report assets and liabilities at fair value under
fresh start accounting resulted in a pre-tax gain of $5.7 billion, which
was reported as gain due to fresh start accounting adjustments in the
|
|
consolidated
statement of operations for the eleven months ended November
30, 2009. Income tax benefit for the eleven months ended
November 30, 2009 includes $92 million of benefit related to these
adjustments and to gains due to Plan effects, increasing the impact on net
income and accumulated deficit to $5.8 billion. Also represents
the elimination of accumulated other comprehensive
loss.
|
3.
|
Summary
of Significant Accounting Policies
|
Cable
distribution systems
|
7-20 years
|
Customer
equipment and installations
|
4-8 years
|
Vehicles
and equipment
|
1-6 years
|
Buildings
and leasehold improvements
|
15-40 years
|
Furniture,
fixtures and equipment
|
6-10 years
|
Year
Ended December 31, 2009
|
||||||||||||||||
Successor
|
Predecessor
|
|||||||||||||||
One
Month
Ended
December
31,
|
Eleven
Months
Ended
November
30,
|
Predecessor
Year
Ended December 31,
|
||||||||||||||
2009
|
2009
|
2008
|
2007
|
|||||||||||||
Video
|
$ | 288 | $ | 3,180 | $ | 3,463 | $ | 3,392 | ||||||||
High-speed
Internet
|
127 | 1,349 | 1,356 | 1,243 | ||||||||||||
Telephone
|
61 | 652 | 555 | 345 | ||||||||||||
Commercial
|
39 | 407 | 392 | 341 | ||||||||||||
Advertising
sales
|
22 | 227 | 308 | 298 | ||||||||||||
Other
|
35 | 368 | 405 | 383 | ||||||||||||
$ | 572 | $ | 6,183 | $ | 6,479 | $ | 6,002 |
Year
Ended December 31, 2009
|
||||||||||||||||
Successor
|
Predecessor
|
|||||||||||||||
One
Month
Ended
December
31,
|
Eleven
Months
Ended
November
30,
|
Predecessor
Year
Ended December 31,
|
||||||||||||||
2009
|
2009
|
2008
|
2007
|
|||||||||||||
Balance,
beginning of period
|
$ | -- | $ | 18 | $ | 18 | $ | 16 | ||||||||
Charged
to expense
|
10 | 120 | 122 | 107 | ||||||||||||
Uncollected
balances written off, net of recoveries
|
1 | (116 | ) | (122 | ) | (105 | ) | |||||||||
Fresh
start accounting adjustments
|
-- | (22 | ) | -- | -- | |||||||||||
Balance,
end of period
|
$ | 11 | $ | -- | $ | 18 | $ | 18 |
5.
|
Property,
Plant and Equipment
|
Successor | Predecessor | |||||
December 31, | December 31, | |||||
2009 | 2008 | |||||
Cable
distribution systems
|
$
|
4,762
|
$
|
7,008
|
||
Customer
equipment and installations
|
1,597
|
4,057
|
||||
Vehicles
and equipment
|
95
|
256
|
||||
Buildings
and leasehold improvements
|
302
|
497
|
||||
Furniture,
fixtures and equipment
|
171
|
394
|
||||
6,927
|
12,212
|
|||||
Less:
accumulated depreciation
|
(94)
|
(7,225)
|
||||
$
|
6,833
|
$
|
4,987
|
Successor
|
Predecessor
|
|||||||||||||||||||||||
2009
|
2008
|
|||||||||||||||||||||||
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||||||||||
Carrying
|
Accumulated
|
Carrying
|
Carrying
|
Accumulated
|
Carrying
|
|||||||||||||||||||
Amount
|
Amortization
|
Amount
|
Amount
|
Amortization
|
Amount
|
|||||||||||||||||||
Indefinite-lived
intangible assets:
|
||||||||||||||||||||||||
Franchises
with indefinite lives
|
$ | 5,272 | $ | -- | $ | 5,272 | $ | 7,377 | $ | -- | $ | 7,377 | ||||||||||||
Goodwill
|
951 | -- | 951 | 68 | -- | 68 | ||||||||||||||||||
Trademarks
|
158 | -- | 158 | -- | -- | |||||||||||||||||||
$ | 6,381 | $ | -- | $ | 6,381 | $ | 7,445 | $ | -- | $ | 7,445 | |||||||||||||
Finite-lived
intangible assets:
|
||||||||||||||||||||||||
Franchises
with finite lives
|
$ | -- | $ | -- | $ | -- | $ | 16 | $ | 9 | $ | 7 | ||||||||||||
Customer
relationships
|
2,363 | 28 | 2,335 | 26 | 17 | 9 | ||||||||||||||||||
Other
intangible assets
|
33 | -- | 33 | 45 | 24 | 21 | ||||||||||||||||||
$ | 2,396 | $ | 28 | $ | 2,368 | $ | 87 | $ | 50 | $ | 37 |
2010
|
$ | 337 | ||
2011
|
311 | |||
2012
|
285 | |||
2013
|
259 | |||
2014
|
233 | |||
Thereafter
|
943 | |||
$ | 2,368 |
Successor
|
Predecessor
|
|||||||
December
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Accounts
payable – trade
|
$ | 113 | $ | 99 | ||||
Accrued
capital expenditures
|
46 | 56 | ||||||
Accrued
expenses:
|
||||||||
Interest
|
90 | 408 | ||||||
Programming
costs
|
270 | 305 | ||||||
Franchise
related fees
|
53 | 60 | ||||||
Compensation
|
102 | 124 | ||||||
Other
|
224 | 258 | ||||||
$ | 898 | $ | 1,310 |
8.
|
Long-Term
Debt
|
Successor
|
Predecessor
|
|||||||||||||
December
31,
|
December
31,
|
|||||||||||||
2009
|
2008
|
|||||||||||||
Principal
|
Accreted
|
Principal
|
Accreted
|
|||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||
Charter
Communications, Inc.:
|
||||||||||||||
5.875%
convertible senior notes due November 16, 2009
|
$ | -- | $ | -- | $ | 3 | $ | 3 | ||||||
6.50%
convertible senior notes due October 1, 2027
|
-- | -- | 479 | 373 | ||||||||||
Charter
Communications Holdings, LLC:
|
||||||||||||||
10.000%
senior notes due April 1, 2009
|
-- | -- | 53 | 53 | ||||||||||
10.750%
senior notes due October 1, 2009
|
-- | -- | 4 | 4 | ||||||||||
9.625%
senior notes due November 15, 2009
|
-- | -- | 25 | 25 | ||||||||||
10.250%
senior notes due January 15, 2010
|
-- | -- | 1 | 1 | ||||||||||
11.750%
senior discount notes due January 15, 2010
|
-- | -- | 1 | 1 | ||||||||||
11.125%
senior notes due January 15, 2011
|
-- | -- | 47 | 47 | ||||||||||
13.500%
senior discount notes due January 15, 2011
|
-- | -- | 60 | 60 |
9.920%
senior discount notes due April 1, 2011
|
-- | -- | 51 | 51 | ||||||||||
10.000%
senior notes due May 15, 2011
|
-- | -- | 69 | 69 | ||||||||||
11.750%
senior discount notes due May 15, 2011
|
-- | -- | 54 | 54 | ||||||||||
12.125%
senior discount notes due January 15, 2012
|
-- | -- | 75 | 75 | ||||||||||
CCH
I Holdings, LLC:
|
||||||||||||||
11.125%
senior notes due January 15, 2014
|
-- | -- | 151 | 151 | ||||||||||
13.500%
senior discount notes due January 15, 2014
|
-- | -- | 581 | 581 | ||||||||||
9.920%
senior discount notes due April 1, 2014
|
-- | -- | 471 | 471 | ||||||||||
10.000%
senior notes due May 15, 2014
|
-- | -- | 299 | 299 | ||||||||||
11.750%
senior discount notes due May 15, 2014
|
-- | -- | 815 | 815 | ||||||||||
12.125%
senior discount notes due January 15, 2015
|
-- | -- | 217 | 217 | ||||||||||
CCH
I, LLC:
|
||||||||||||||
11.000%
senior notes due October 1, 2015
|
-- | -- | 3,987 | 4,072 | ||||||||||
CCH
II, LLC:
|
||||||||||||||
10.250%
senior notes due September 15, 2010
|
-- | -- | 1,860 | 1,857 | ||||||||||
10.250%
senior notes due October 1, 2013
|
-- | -- | 614 | 598 | ||||||||||
13.500%
senior notes due November 15, 2016
|
1,766 | 2,092 | -- | -- | ||||||||||
CCO
Holdings, LLC:
|
||||||||||||||
8
3/4% senior notes due November 15, 2013
|
800 | 812 | 800 | 796 | ||||||||||
Credit
facility
|
350 | 304 | 350 | 350 | ||||||||||
Charter
Communications Operating, LLC:
|
||||||||||||||
8.000%
senior second-lien notes due April 30, 2012
|
1,100 | 1,120 | 1,100 | 1,100 | ||||||||||
8
3/8% senior second-lien notes due April 30, 2014
|
770 | 779 | 770 | 770 | ||||||||||
10.875%
senior second-lien notes due September 15, 2014
|
546 | 601 | 546 | 527 | ||||||||||
Credit
facilities
|
8,177 | 7,614 | 8,246 | 8,246 | ||||||||||
Total
Debt
|
$ | 13,509 | $ | 13,322 | $ | 21,729 | $ | 21,666 | ||||||
Less:
Current Portion
|
70 | 70 | 155 | 155 | ||||||||||
Long-Term
Debt
|
$ | 13,439 | $ | 13,252 | $ | 21,574 | $ | 21,511 |
|
·
|
incur
additional debt;
|
|
·
|
pay
dividends on equity or repurchase
equity;
|
|
·
|
make
investments;
|
|
·
|
sell
all or substantially all of their assets or merge with or into other
companies;
|
|
·
|
sell
assets;
|
|
·
|
enter
into sale-leasebacks;
|
|
·
|
in
the case of restricted subsidiaries, create or permit to exist dividend or
payment restrictions with respect to the bond issuers, guarantee their
parent companies debt, or issue specified equity
interests;
|
|
·
|
engage
in certain transactions with affiliates;
and
|
|
·
|
grant
liens.
|
·
|
a
term loan with a remaining principal amount of $6.4 billion, which is
repayable in equal quarterly installments aggregating in each loan year to
1% of the original amount of the term loan, with the remaining balance due
at final maturity on March 6, 2014;
|
·
|
an
incremental term loan with a remaining principal amount of $491 million
which is payable on March 6, 2014 and prior to that date will amortize in
quarterly principal installments totaling 1% annually;
and
|
·
|
a
revolving credit facility of $1.3 billion, with a maturity date on
March 6, 2013.
|
|
·
|
the
failure to make payments when due or within the applicable grace
period,
|
|
·
|
the
failure to comply with specified covenants, including but not limited to a
covenant to deliver audited financial statements for Charter Operating
with an unqualified opinion from the Company’s independent accountants and
without a “going concern” or like qualification or
exception.
|
|
·
|
the
failure to pay or the occurrence of events that cause or permit the
acceleration of other indebtedness owing by CCO Holdings, Charter
Operating, or Charter Operating’s subsidiaries in amounts in excess of
$100 million in aggregate principal
amount,
|
|
·
|
the
failure to pay or the occurrence of events that result in the acceleration
of other indebtedness owing by certain of CCO Holdings’ direct and
indirect parent companies in amounts in excess of $200 million in
aggregate principal amount,
|
|
·
|
Mr.
Allen and/or certain of his family members and/or their exclusively owned
entities (collectively, the “Paul Allen Group”) ceasing to have the power,
directly or indirectly, to vote at least 35% of the ordinary voting power
for the management of Charter Operating on a fully diluted
basis,
|
|
·
|
the
consummation of any transaction resulting in any person or group (other
than the Paul Allen Group) having power, directly or indirectly, to vote
more than 35% of the ordinary voting power for the management of Charter
Operating on a fully diluted basis, unless the Paul Allen Group holds a
greater share of ordinary voting power for the management of Charter
Operating, and
|
|
·
|
Charter
Operating ceasing to be a wholly-owned direct subsidiary of CCO Holdings,
except in certain very limited
circumstances.
|
Year
|
Amount
|
|||
2010
|
$ | 70 | ||
2011
|
70 | |||
2012
|
1,170 | |||
2013
|
2,185 | |||
2014
|
8,248 | |||
Thereafter
|
1,766 | |||
$ | 13,509 |
9.
|
Note
Payable – Related Party
|
10.
Preferred Stock
|
11.
|
Temporary
Equity
|
Controlling
|
Noncontrolling
|
|||||||||||
Interest
|
Interest
|
Total
|
||||||||||
PREDECESSOR:
|
||||||||||||
Balance,
December 31, 2008, Predecessor
|
$ | (10,506 | ) | $ | -- | $ | (10,506 | ) | ||||
Net
income (loss)
|
11,364 | (1,265 | ) | 10,099 | ||||||||
Loss
included in temporary equity (see Note 11)
|
-- | 7 | 7 | |||||||||
Changes
in the fair value of interest rate agreements
|
(5 | ) | (4 | ) | (9 | ) | ||||||
Stock
compensation expense
|
5 | -- | 5 | |||||||||
Amortization
of accumulated other comprehensive loss related to interest rate
agreements
|
32 | 29 | 61 | |||||||||
Cancellation
of Predecessor common stock and noncontrolling
interest
|
(5,399 | ) | 1,233 | (4,166 | ) | |||||||
Elimination
of Predecessor accumulated deficit and accumulated
other comprehensive income (loss)
|
4,509 | -- | 4,509 | |||||||||
Balance,
November 30, 2009, Predecessor
|
-- | -- | -- | |||||||||
SUCCESSOR:
|
||||||||||||
Issuance
of new equity
|
2,003 | 12 | 2,015 | |||||||||
Balance,
November 30, 2009, Successor
|
2,003 | 12 | 2,015 | |||||||||
Net
income
|
2 | -- | 2 | |||||||||
CII’s
exchange of Charter Holdco interest
|
(90 | ) | (10 | ) | (100 | ) | ||||||
Balance,
December 31, 2009, Successor
|
$ | 1,915 | $ | 2 | $ | 1,917 |
Class
A
|
Class
B
|
||||||
Common
|
Common
|
||||||
Stock
|
Stock
|
||||||
PREDECESSOR:
|
|||||||
BALANCE,
January 1, 2007, Predecessor
|
407,994,585 | 50,000 | |||||
Option
exercises
|
2,724,271 | -- | |||||
Restricted
stock issuances, net of cancellations
|
2,507,612 | -- | |||||
Returns
pursuant to share lending agreement
|
(15,000,000 | ) | -- | ||||
BALANCE,
December 31, 2007, Predecessor
|
398,226,468 | 50,000 | |||||
Option
exercises and performance share vesting
|
1,616,906 | -- | |||||
Restricted
stock issuances, net of cancellations
|
10,194,534 | -- | |||||
Issuances
in exchange for preferred shares
|
4,699,986 | -- | |||||
Returns
pursuant to share lending agreement
|
(3,000,000 | ) | -- | ||||
BALANCE,
December 31, 2008, Predecessor
|
411,737,894 | 50,000 | |||||
Performance
share vesting
|
890,692 | -- | |||||
Restricted
stock cancellations
|
(10,518,362 | ) | -- | ||||
Returns
pursuant to share lending agreement
|
(18,784,300 | ) | -- | ||||
Cancellation
of Predecessor Class A and Class B common stock
|
(383,325,924 | ) | (50,000 | ) | |||
BALANCE,
November 30, 2009, Predecessor
|
-- | -- | |||||
SUCCESSOR:
|
|||||||
Issuance
of new Charter Class A and Class B common stock
in connection with emergence from Chapter 11
|
109,748,948 | 2,241,299 | |||||
Balance,
November 30, 2009, Successor
|
109,748,948 | 2,241,299 | |||||
CII
Exchange
|
907,698 | -- | |||||
Restricted
stock issuances
|
1,920,226 | -- | |||||
BALANCE,
December 31, 2009, Successor
|
112,576,872 | 2,241,299 |
Year
Ended December 31, 2009
|
||||||||||||||||
Successor
|
Predecessor
|
|||||||||||||||
One
Month
Ended
December
31,
|
Eleven Months Ended
November 30,
|
Predecessor
Year
Ended December 31,
|
||||||||||||||
2009
|
2009
|
2008
|
2007
|
|||||||||||||
Change
in value of derivatives:
|
||||||||||||||||
Loss
on interest rate derivatives not
designated
as hedges
|
$ | -- | $ | (4 | ) | $ | (62 | ) | $ | (46 | ) | |||||
Gain
on embedded derivatives
|
-- | -- | 33 | 98 | ||||||||||||
$ | -- | $ | (4 | ) | $ | (29 | ) | $ | 52 | |||||||
Accumulated
other comprehensive loss:
|
||||||||||||||||
Loss
on interest rate derivatives
designated
as hedges (effective portion)
|
$ | -- | $ | (9 | ) | $ | (180 | ) | $ | (123 | ) | |||||
$ | -- | $ | (9 | ) | $ | (180 | ) | $ | (123 | ) | ||||||
Amount
of loss reclassified from accumulated
other comprehensive loss into
interest expense, reorganization items,
net or gain due to fresh start accounting
adjustments
|
$ | -- | $ | 275 | $ | (76 | ) | $ | 10 |
Successor
|
Predecessor
|
||||||||||||||
December
31, 2009
|
December
31, 2008
|
||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||||||
Value
|
Value
|
Value
|
Value
|
||||||||||||
Debt
|
|
||||||||||||||
Charter
convertible notes
|
$
|
--
|
$
|
--
|
$
|
376
|
$
|
12
|
|||||||
Charter
Holdings debt
|
--
|
--
|
440
|
159
|
|||||||||||
CIH
debt
|
--
|
--
|
2,534
|
127
|
|||||||||||
CCH
I debt
|
--
|
--
|
4,072
|
658
|
|||||||||||
CCH
II debt, Predecessor
|
--
|
--
|
2,455
|
1,051
|
|||||||||||
CCH
II debt, Successor
|
2,092
|
2,086
|
--
|
--
|
|||||||||||
CCO
Holdings debt
|
812
|
816
|
796
|
505
|
|||||||||||
Charter
Operating debt
|
2,500
|
2,527
|
2,397
|
1,923
|
|||||||||||
Credit
facilities
|
7,918
|
8,000
|
8,596
|
6,187
|
·
|
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
|
|||||||||||||||||||||||||||||||
Fair
Value As of December 31, 2009
|
Fair
Value As of December 31, 2008
|
|||||||||||||||||||||||||||||||
Level
1
|
Level
2
|
Level
3
|
Total
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||||||||||||||||||
Other
long-term liabilities:
|
||||||||||||||||||||||||||||||||
Preferred
stock
|
$ | -- | $ | -- | $ | 148 | $ | 148 | $ | -- | $ | -- | $ | -- | $ | -- | ||||||||||||||||
Interest
rate derivatives
designated
as hedges
|
-- | -- | -- | -- | -- | 303 | -- | 303 | ||||||||||||||||||||||||
Interest
rate derivatives not
designated
as hedges
|
-- | -- | -- | -- | -- | 108 | -- | 108 | ||||||||||||||||||||||||
$ | -- | $ | -- | $ | 148 | $ | 148 | $ | -- | $ | 411 | $ | -- | $ | 411 |
Successor
|
Predecessor
|
|||||||||||||||
One
Month
Ended
December
31,
|
Eleven
Months
Ended
November
30,
|
Year
Ended
December
31,
|
||||||||||||||
2009
|
2009
|
2008
|
2007
|
|||||||||||||
(Gain)
loss on sale of assets, net
|
$ | 1 | $ | 6 | $ | 13 | $ | (3 | ) | |||||||
Special
charges, net
|
3 | (44 | ) | 56 | (14 | ) | ||||||||||
$ | 4 | $ | (38 | ) | $ | 69 | $ | (17 | ) |
18.
|
Reorganization
Items, Net
|
Successor
|
Predecessor
|
|||||||
One
Month Ended
December
31, 2009
|
Eleven
Months Ended November 30, 2009
|
|||||||
Penalty
interest, net
|
$ | -- | $ | 351 | ||||
Loss
on debt at allowed claim amount
|
-- | 97 | ||||||
Professional
fees
|
3 | 167 | ||||||
Paul
Allen management fee settlement – related party
|
-- | 11 | ||||||
Other
|
-- | 18 | ||||||
Total
Reorganization Items, Net
|
$ | 3 | $ | 644 |
19.
|
Other
Income (Expense), Net
|
Successor
|
Predecessor
|
|||||||||||||||
One
Month
Ended
December
31,
|
Eleven
Months
Ended
November
30,
|
Year
Ended
December
31,
|
||||||||||||||
2009
|
2009
|
2008
|
2007
|
|||||||||||||
Charter
Holdings debt notes repurchases / exchanges
|
$ | -- | $ | -- | $ | 3 | $ | (3 | ) | |||||||
CCO
Holdings notes redemption
|
-- | -- | -- | (19 | ) | |||||||||||
Charter
Operating credit facilities refinancing
|
-- | -- | -- | (13 | ) | |||||||||||
Charter
convertible note repurchases / exchanges
|
-- | -- | 5 | (21 | ) | |||||||||||
CCH
II tender offer
|
-- | -- | (4 | ) | -- | |||||||||||
Gain
(loss) on investment
|
-- | 1 | (1 | ) | -- | |||||||||||
Change
in value of preferred stock
|
(3 | ) | -- | -- | -- | |||||||||||
Other,
net
|
-- | 1 | (5 | ) | (1 | ) | ||||||||||
$ | (3 | ) | $ | 2 | $ | (2 | ) | $ | (57 | ) |
Predecessor
|
||||||||||||||||||||||||
Eleven
Months Ended
November
30,
|
Year
Ended December 31,
|
|||||||||||||||||||||||
2009
|
2008
|
2007
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
||||||||||||||||||||||
Exercise
|
Exercise
|
Exercise
|
||||||||||||||||||||||
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
|||||||||||||||||||
Outstanding,
beginning of period
|
22,044 | $ | 3.82 | 25,682 | $ | 4.02 | 26,403 | $ | 3.88 | |||||||||||||||
Granted
|
-- | $ | -- | 45 | $ | 1.19 | 4,549 | $ | 2.77 | |||||||||||||||
Exercised
|
-- | $ | -- | (53 | ) | $ | 1.18 | (2,759 | ) | $ | 1.57 | |||||||||||||
Cancelled
|
(22,044 | ) | $ | 3.82 | (3,630 | ) | $ | 5.27 | (2,511 | ) | $ | 2.98 | ||||||||||||
Outstanding,
end of period
|
-- | $ | -- | 22,044 | $ | 3.82 | 25,682 | $ | 4.02 | |||||||||||||||
Weighted
average remaining contractual life
|
-- |
6
years
|
7
years
|
|||||||||||||||||||||
Options
exercisable, end of period
|
-- | $ | -- | 15,787 | $ | 4.53 | 13,119 | $ | 5.88 | |||||||||||||||
Weighted
average fair value of options granted
|
$ | -- | $ | 0.90 | $ | 1.86 |
Successor
|
Predecessor
|
||||||||||||||||||||
One
Month Ended
December
31,
|
Eleven
Months Ended
November
30,
|
Year
Ended December 31,
|
|||||||||||||||||||
2009
|
2009
|
2008
|
2007
|
||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
||||||||||||||||||
Grant
|
Grant
|
Grant
|
Grant
|
||||||||||||||||||
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
||||||||||||||
Outstanding,
beginning of period
|
--
|
$
|
--
|
12,009
|
$
|
1.21
|
4,112
|
$
|
2.87
|
3,033
|
$
|
1.96
|
|||||||||
Granted
|
1,920
|
$
|
35.25
|
--
|
$
|
--
|
10,761
|
$
|
0.85
|
2,753
|
$
|
3.64
|
|||||||||
Vested
|
--
|
$
|
--
|
(259)
|
$
|
1.08
|
(2,298)
|
$
|
2.36
|
(1,208)
|
$
|
1.83
|
|||||||||
Cancelled
|
--
|
$
|
--
|
(11,750)
|
$
|
1.21
|
(566)
|
$
|
1.57
|
(466)
|
$
|
4.37
|
|||||||||
Outstanding,
end of period
|
1,920
|
$
|
35.25
|
--
|
$
|
--
|
12,009
|
$
|
1.21
|
4,112
|
$
|
2.87
|
Predecessor
|
|||||||||||||||
Eleven
Months Ended
November
30,
|
Year
Ended December 31,
|
||||||||||||||
2009
|
2008
|
2007
|
|||||||||||||
Weighted
|
Weighted
|
Weighted
|
|||||||||||||
Average
|
Average
|
Average
|
|||||||||||||
Grant
|
Grant
|
Grant
|
|||||||||||||
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
||||||||||
Outstanding,
beginning of period
|
33,037
|
$
|
1.80
|
28,013
|
$
|
2.16
|
15,206
|
$
|
1.27
|
||||||
Granted
|
--
|
$
|
--
|
10,137
|
$
|
0.84
|
14,797
|
$
|
2.95
|
||||||
Vested
|
(951)
|
$
|
1.21
|
(1,562)
|
$
|
1.49
|
(41)
|
$
|
1.23
|
||||||
Cancelled
|
(32,086)
|
$
|
1.81
|
(3,551)
|
$
|
2.08
|
(1,949)
|
$
|
1.51
|
||||||
Outstanding,
end of period
|
--
|
$
|
--
|
33,037
|
$
|
1.80
|
28,013
|
$
|
2.16
|
Successor
|
Predecessor
|
|||||||||||||||
One
Month
Ended
December
31,
|
Eleven
Months
Ended
November
30,
|
Year
Ended
December
31,
|
||||||||||||||
2009
|
2009
|
2008
|
2007
|
|||||||||||||
Current
expense:
|
||||||||||||||||
Federal
income taxes
|
$ | -- | $ | (1 | ) | $ | (2 | ) | $ | (3 | ) | |||||
State
income taxes
|
(1 | ) | (6 | ) | (2 | ) | (8 | ) | ||||||||
Current
income tax expense
|
(1 | ) | (7 | ) | (4 | ) | (11 | ) | ||||||||
Deferred
benefit (expense):
|
||||||||||||||||
Federal
income taxes
|
(6 | ) | 343 | 95 | (188 | ) | ||||||||||
State
income taxes
|
(1 | ) | 15 | 12 | (10 | ) | ||||||||||
Deferred
income tax benefit (expense)
|
(7 | ) | 358 | 107 | (198 | ) | ||||||||||
Total
income benefit (expense)
|
$ | (8 | ) | $ | 351 | $ | 103 | $ | (209 | ) |
Successor
|
Predecessor
|
|||||||||||||||
One
Month
Ended
December
31,
|
Eleven
Months
Ended
November
30,
|
Year
Ended
December
31,
|
||||||||||||||
2009
|
2009
|
2008
|
2007
|
|||||||||||||
Statutory
federal income taxes
|
$ | (4 | ) | $ | (3,412 | ) | $ | 894 | $ | 493 | ||||||
Statutory
state income taxes, net
|
(1 | ) | (298 | ) | 151 | 74 | ||||||||||
Non-includable
reorganization income
|
-- | 420 | -- | -- | ||||||||||||
Franchises
|
-- | -- | 107 | (198 | ) | |||||||||||
Valuation
allowance reduced (used)
|
(3 | ) | 3,826 | (1,049 | ) | (578 | ) | |||||||||
Other
|
-- | (185 | ) | -- | -- | |||||||||||
Income
tax benefit (expense)
|
$ | (8 | ) | $ | 351 | $ | 103 | $ | (209 | ) |
Successor
|
Predecessor
|
|||||||
December
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Deferred
tax assets:
|
||||||||
Goodwill
|
$ | 194 | $ | -- | ||||
Deferred
financing
|
214 | -- | ||||||
Investment
in Partnership
|
400 | 2,594 | ||||||
Net
operating loss carryforward
|
2,404 | 3,379 | ||||||
Other
|
155 | 43 | ||||||
Total
gross deferred tax assets
|
3,367 | 6,016 | ||||||
Less:
valuation allowance
|
(1,955 | ) | (5,803 | ) | ||||
Deferred
tax assets
|
$ | 1,412 | $ | 213 | ||||
Deferred
tax liabilities:
|
||||||||
Indefinite
life intangibles
|
$ | (123 | ) | $ | (409 | ) | ||
Other
intangibles
|
(705 | ) | -- | |||||
Property,
plant and equipment
|
(642 | ) | (170 | ) | ||||
Indirect
Corporate Subsidiaries:
|
||||||||
Indefinite
life intangibles
|
(114 | ) | (169 | ) | ||||
Other
|
(134 | ) | (23 | ) | ||||
Deferred
tax liabilities
|
(1,718 | ) | (771 | ) | ||||
Net
deferred tax liabilities
|
$ | (306 | ) | $ | (558 | ) |
Balance
at January 1, 2009
|
$ | -- | |
Additions
based on tax positions related to current year
|
23 | ||
Balance
at December 31, 2009
|
$ | 23 |
Successor
|
||||||||||||
One
Month Ended December 31, 2009
|
||||||||||||
Earnings
|
Shares
|
Earnings
Per Share
|
||||||||||
Basic
earnings per share
|
$ | 2 | 112,078,089 | $ | 0.02 | |||||||
Effect
of Class B common stock
|
-- | 212,923 | -- | |||||||||
CII
warrants
|
-- | 2,055,849 | -- | |||||||||
Diluted
earnings per share
|
$ | 2 | 114,346,861 | $ | 0.02 |
Predecessor
|
||||||||||||
Eleven
Months Ended November 30, 2009
|
||||||||||||
Earnings
|
Shares
|
Earnings
Per Share
|
||||||||||
Basic
earnings per share
|
$ | 11,364 | 378,784,231 | $ | 30.00 | |||||||
Effect
of CII Class B Charter Holdco units
|
-- | 222,818,858 | (11.11 | ) | ||||||||
Effect
of Vulcan Class B Charter Holdco units
|
-- | 116,313,173 | (3.06 | ) | ||||||||
Effect
of 5.875% convertible senior notes due 2009
|
-- | 1,287,190 | (0.03 | ) | ||||||||
Effect
of CCHC note
|
1 | 42,282,098 | (0.87 | ) | ||||||||
Effect
of 6.50% convertible senior notes due 2027
|
8 | 140,581,566 | (2.32 | ) | ||||||||
Diluted
earnings per share
|
$ | 11,373 | 902,067,116 | $ | 12.61 |
Total
|
2010
|
2011
|
2012
|
2013
|
2014
|
Thereafter
|
||||||||||||||||
Contractual
Obligations
|
||||||||||||||||||||||
Capital
and Operating Lease Obligations (1)
|
$ | 101 | $ | 23 | $ | 21 | $ | 18 | $ | 14 | $ | 11 | $ | 14 | ||||||||
Programming
Minimum Commitments (2)
|
371 | 101 | 104 | 110 | 56 | -- | -- | |||||||||||||||
Other
(3)
|
350 | 325 | 18 | 3 | 3 | 1 | -- | |||||||||||||||
Total
|
$ | 822 | $ | 449 | $ | 143 | $ | 131 | $ | 73 | $ | 12 | $ | 14 |
|
(1) The
Company leases certain facilities and equipment under noncancelable
operating leases. Leases and rental costs charged to expense
for the one month ended December 31, 2009 and eleven months ended November
30, 2009 and years ended December 31, 2008, and 2007, were $2
million, $23 million, $24 million, and $23 million,
respectively.
|
|
(2) The
Company pays programming fees under multi-year contracts ranging from
three to ten years, typically based on a flat fee per customer, which may
be fixed for the term, or may in some cases escalate over the
term.
|
|
Programming
costs included in the accompanying statement of operations were $146
million, $1.6 billion, $1.6 billion, and $1.6 billion, for the one month
ended December 31, 2009, eleven months ended November 30, 2009 and years
ended December 31, 2008, and 2007, respectively. Certain
of the Company’s programming agreements are based on a flat fee per month
or have guaranteed minimum payments. The table sets forth the
aggregate guaranteed minimum commitments under the Company’s programming
contracts.
|
|
(3) “Other”
represents other guaranteed minimum commitments, which consist primarily
of commitments to the Company’s billing services
vendors.
|
|
·
|
The
Company rents utility poles used in its operations. Generally,
pole rentals are cancelable on short notice, but the Company anticipates
that such rentals will recur. Rent expense incurred for pole
rental attachments for the one month ended December 31, 2009, eleven
months ended November 30, 2009 and years ended December 31, 2008, and
2007, was $4 million, $43 million, $47 million, and $47 million,
respectively.
|
|
·
|
The
Company pays franchise fees under multi-year franchise agreements based on
a percentage of revenues generated from video service per
year. The Company also pays other franchise related costs, such
as public education grants, under multi-year
agreements. Franchise fees and other franchise-related costs
included in the accompanying statement of operations were $15 million,
$161 million, $179 million, and $172 million for the one month ended
December 31, 2009, eleven months ended November 30, 2009 and years ended
December 31, 2008, and 2007,
respectively.
|
|
·
|
The
Company also has $124 million in letters of credit, primarily to its
various worker’s compensation, property and casualty, and general
liability carriers, as collateral for reimbursement of
claims.
|
Successor
|
Predecessor
|
|||||||
December
31,
2009
|
December
31,
2008
|
|||||||
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 185 | $ | -- | ||||
Restricted
cash and cash equivalents
|
18 | -- | ||||||
Receivable
from related party
|
41 | 18 | ||||||
Investment
in Charter Holdco
|
1,853 | -- | ||||||
CC
VIII preferred interest
|
68 | -- | ||||||
Notes
receivable from Charter Holdco
|
-- | 376 | ||||||
Other
assets
|
-- | -- | ||||||
Total
assets
|
$ | 2,165 | $ | 394 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
||||||||
Current
liabilities
|
$ | 8 | $ | 16 | ||||
Convertible
notes
|
-- | 376 | ||||||
Other
long term liabilities
|
239 | 364 | ||||||
Temporary
equity
|
1 | -- | ||||||
Losses
in excess of investment
|
-- | 10,144 | ||||||
Shareholders’
equity (deficit)
|
1,917 | (10,506 | ) | |||||
Total
liabilities and shareholders’ equity (deficit)
|
$ | 2,165 | $ | 394 |
Successor
|
Predecessor
|
||||||||||||||
One
Month
Ended
December
31,
|
Eleven
Months
Ended
November
30,
|
Year
Ended
December
31,
|
|||||||||||||
2009
|
2009
|
2008
|
2007
|
||||||||||||
INCOME
|
|||||||||||||||
Interest
income
|
$ | -- | $ | 7 | $ | 54 | $ | 74 | |||||||
Management
fees
|
7 | 29 | 21 | 15 | |||||||||||
Equity
in earnings of Charter Holdco
|
9 | 11,203 | -- | -- | |||||||||||
Gain
on extinguishment of notes receivable
from Charter Holdco
|
-- | -- | 6 | -- | |||||||||||
Gain on extinguishment of convertible notes | -- | -- | -- | 29 | |||||||||||
Change
in value of derivative
|
-- | -- | 33 | 98 | |||||||||||
Total
income
|
16 | 11,239 | 114 | 216 | |||||||||||
EXPENSES
|
|||||||||||||||
Equity
in losses of Charter Holdco
|
-- | -- | (2,514 | ) | (1,361 | ) | |||||||||
General
and administrative expenses
|
(7 | ) | (17 | ) | (21 | ) | (15 | ) | |||||||
Interest
expense
|
-- | (7 | ) | (54 | ) | (74 | ) | ||||||||
Loss
due to Plan effects
|
-- | (229 | ) | -- | -- | ||||||||||
Reorganization
items, net
|
-- | (12 | ) | -- | -- | ||||||||||
Loss
on extinguishment of convertible notes
|
-- | -- | (6 | ) | -- | ||||||||||
Loss on extinguishment of notes receivable from Charter Holdco | -- | -- | -- | (29 | ) | ||||||||||
Change
in value of derivative
|
-- | -- | (33 | ) | (98 | ) | |||||||||
Other,
net
|
(3 | ) | -- | -- | -- | ||||||||||
Total
expenses
|
(10 | ) | (265 | ) | (2,628 | ) | (1,577 | ) | |||||||
Net
income (loss) before income taxes
|
6 | 10,974 | (2,514 | ) | (1,361 | ) | |||||||||
Income
tax benefit (expense)
|
(4 | ) | 390 | 63 | (173 | ) | |||||||||
Net
income (loss)
|
$ | 2 | $ | 11,364 | $ | (2,451 | ) | $ | (1,534 | ) |
Successor
|
Predecessor
|
|||||||||||||||
One
Month
Ended
December
31,
|
Eleven
Months
Ended
November
30,
|
Year
Ended
December
31,
|
||||||||||||||
2009
|
2009
|
2008
|
2007
|
|||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net
income (loss)
|
$ | 2 | $ | 11,364 | $ | (2,451 | ) | $ | (1,534 | ) | ||||||
Equity
in (earnings) losses of Charter Holdco
|
(9 | ) | (11,203 | ) | 2,514 | 1,361 | ||||||||||
Loss
due to Plan effects
|
-- | 229 | -- | -- | ||||||||||||
Changes
in operating assets and liabilities
|
(14 | ) | (18 | ) | -- | -- | ||||||||||
Deferred
income taxes
|
4 | (390 | ) | (63 | ) | 172 | ||||||||||
Other,
net
|
2 | -- | -- | -- | ||||||||||||
Net
cash flows from operating activities
|
(15 | ) | (18 | ) | -- | (1 | ) | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Repayment
of CCH II notes and accrued interest
|
-- | (1,112 | ) | -- | -- | |||||||||||
Payments
from CCHC, LLC
|
-- | 19 | -- | -- | ||||||||||||
Purchase
of CC VIII interest
|
-- | (150 | ) | -- | -- | |||||||||||
Investment
in Charter Holdco
|
-- | (71 | ) | -- | (4 | ) | ||||||||||
|
||||||||||||||||
Net
cash flows from investing activities
|
-- | (1,314 | ) | -- | (4 | ) | ||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||||||
Paydown
of convertible notes
|
-- | (25 | ) | -- | -- | |||||||||||
Net
proceeds from Rights Offering
|
-- | 1,614 | -- | -- | ||||||||||||
Payments
for debt issuance costs
|
-- | (39 | ) | -- | -- | |||||||||||
Net
proceeds from issuance of common stock
|
-- | -- | -- | 4 | ||||||||||||
Net
cash flows from financing activities
|
-- | 1,550 | -- | 4 | ||||||||||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(15 | ) | 218 | -- | (1 | ) | ||||||||||
CASH
AND CASH EQUIVALENTS, beginning of year
|
218 | -- | -- | 1 | ||||||||||||
|
||||||||||||||||
CASH
AND CASH EQUIVALENTS, end of year
|
$ | 203 | $ | 218 | $ | -- | $ | -- |
Year
Ended December 31, 2009
|
|||||||||||||||||||
Predecessor
|
Successor
|
||||||||||||||||||
First
|
Second
|
Third
|
Two
Months
Ended
November 30,
|
One
Month
Ended
December
31,
|
|||||||||||||||
Quarter
|
Quarter
|
Quarter
|
2009
|
2009
|
|||||||||||||||
Revenues
|
$ | 1,662 | $ | 1,690 | $ | 1,693 | $ | 1,138 | $ | 572 | |||||||||
Income
(loss) from operations
|
$ | 334 | $ | 301 | $ | (2,591 | ) | $ | 893 | $ | 84 | ||||||||
Net
income (loss)
|
$ | (205 | ) | $ | (112 | ) | $ | (1,035 | ) | $ | 12,716 | $ | 2 | ||||||
Basic
net earnings (loss) per common
share
|
$ | (0.54 | ) | $ | (0.30 | ) | $ | (2.73 | ) | $ | 33.55 | $ | 0.02 | ||||||
Diluted
net earnings (loss) per
common share
|
$ | (0.54 | ) | $ | (0.30 | ) | $ | (2.73 | ) | $ | 14.09 | $ | 0.02 | ||||||
Weighted-average
shares outstanding,
basic
|
378,095,547 | 378,982,037 | 379,066,320 | 379,080,041 | 112,078,089 | ||||||||||||||
Weighted-average
shares outstanding,
diluted
|
378,095,547 | 378,982,037 | 379,066,320 | 902,362,926 | 114,346,861 |
Predecessor
|
||||||||||||||||
Year
Ended December 31, 2008
|
||||||||||||||||
First
|
Second
|
Third
|
Fourth
|
|||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
|||||||||||||
Revenues
|
$ | 1,564 | $ | 1,623 | $ | 1,636 | $ | 1,656 | ||||||||
Income
from operations
|
$ | 205 | $ | 230 | $ | 208 | $ | (1,257 | ) | |||||||
Net
loss
|
$ | (360 | ) | $ | (274 | ) | $ | (322 | ) | $ | (1,495 | ) | ||||
Basic
and diluted net loss per common share
|
$ | (0.97 | ) | $ | (0.74 | ) | $ | (0.86 | ) | $ | (3.96 | ) | ||||
Weighted-average
shares outstanding, basic and diluted
|
370,085,187 | 371,652,070 | 374,145,243 | 377,920,301 |
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 Balance Sheet
|
||||||||||||||||||||||
Predecessor
|
||||||||||||||||||||||
As
of December 31, 2008
|
||||||||||||||||||||||
Charter
|
Intermediate
Holding Companies
|
CCH
II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter
Consolidated
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||||
CURRENT
ASSETS:
|
||||||||||||||||||||||
Cash
and cash equivalents
|
$ | -- | $ | 7 | $ | 5 | $ | 2 | $ | 946 | $ | -- | $ | 960 | ||||||||
Accounts
receivable, net
|
-- | 1 | -- | -- | 221 | -- | 222 | |||||||||||||||
Receivables
from related party
|
18 | 214 | 4 | 15 | -- | (251 | ) | -- | ||||||||||||||
Prepaid
expenses and other current assets
|
-- | 13 | -- | -- | 23 | -- | 36 | |||||||||||||||
Total
current assets
|
18 | 235 | 9 | 17 | 1,190 | (251 | ) | 1,218 | ||||||||||||||
INVESTMENT
IN CABLE PROPERTIES:
|
||||||||||||||||||||||
Property,
plant and equipment, net
|
-- | 28 | -- | -- | 4,959 | -- | 4,987 | |||||||||||||||
Franchises,
net
|
-- | -- | -- | -- | 7,384 | -- | 7,384 | |||||||||||||||
Customer
relationships, net
|
-- | -- | -- | -- | 9 | -- | 9 | |||||||||||||||
Goodwill
|
-- | -- | -- | -- | 68 | -- | 68 | |||||||||||||||
Total
Investment in cable properties, net
|
-- | 28 | -- | -- | 12,420 | -- | 12,448 | |||||||||||||||
CC
VIII PREFERRED INTEREST
|
-- | 473 | -- | -- | -- | (473 | ) | -- | ||||||||||||||
INVESTMENT
IN SUBSIDIARIES
|
-- | -- | -- | 18 | -- | (18 | ) | -- | ||||||||||||||
LOANS
RECEIVABLE – RELATED PARTY
|
376 | 150 | 227 | 297 | -- | (1,050 | ) | -- | ||||||||||||||
OTHER
NONCURRENT ASSETS
|
-- | 69 | 13 | 9 | 125 | -- | 216 | |||||||||||||||
Total
assets
|
$ | 394 | $ | 955 | $ | 249 | $ | 341 | $ | 13,735 | $ | (1,792 | ) | $ | 13,882 | |||||||
LIABILITIES
AND SHAREHOLDERS’/MEMBER’S EQUITY
(DEFICIT)
|
||||||||||||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||||||||||||
Accounts
payable and accrued expenses
|
$ | 16 | $ | 314 | $ | 71 | $ | 8 | $ | 901 | $ | -- | $ | 1,310 | ||||||||
Current
portion of long-term debt
|
3 | 82 | -- | -- | 70 | -- | 155 | |||||||||||||||
Payables
to related party
|
-- | -- | -- | -- | 251 | (251 | ) | -- | ||||||||||||||
Total
current liabilities
|
19 | 396 | 71 | 8 | 1,222 | (251 | ) | 1,465 | ||||||||||||||
LONG-TERM
DEBT
|
373 | 6,964 | 2,455 | 1,146 | 10,573 | -- | 21,511 | |||||||||||||||
LOANS
PAYABLE – RELATED PARTY
|
-- | 588 | -- | -- | 537 | (1,050 | ) | 75 | ||||||||||||||
DEFERRED
MANAGEMENT FEES – RELATED PARTY
|
-- | -- | -- | -- | 14 | -- | 14 | |||||||||||||||
OTHER
LONG-TERM LIABILITIES
|
364 | 23 | -- | -- | 695 | -- | 1,082 | |||||||||||||||
TEMPORARY
EQUITY
|
-- | 38 | -- | -- | 203 | -- | 241 | |||||||||||||||
LOSSES
IN EXCESS OF INVESTMENT
|
10,144 | 3,090 | 813 | -- | -- | (14,047 | ) | -- | ||||||||||||||
Shareholders’/Member’s
equity (deficit)
|
(10,506 | ) | (10,144 | ) | (3,090 | ) | (813 | ) | 18 | 14,029 | (10,506 | ) | ||||||||||
Noncontrolling
interest
|
-- | -- | -- | -- | 473 | (473 | ) | -- | ||||||||||||||
Total
shareholders’/member’s equity (deficit)
|
(10,506 | ) | (10,144 | ) | (3,090 | ) | (813 | ) | 491 | 13,556 | (10,506 | ) | ||||||||||
Total
liabilities and shareholders’/member’s equity
(deficit)
|
$ | 394 | $ | 955 | $ | 249 | $ | 341 | $ | 13,735 | $ | (1,792 | ) | $ | 13,882 |
Charter
Communications, Inc.
|
||||||||||||||||||||||
Condensed
Consolidating Statement of Operations
|
||||||||||||||||||||||
Successor
|
||||||||||||||||||||||
For
the one month ended December 31, 2009
|
||||||||||||||||||||||
Charter
|
Intermediate
Holding Companies
|
CCH
II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter
Consolidated
|
||||||||||||||||
REVENUES
|
$ | 7 | $ | 12 | $ | -- | $ | -- | $ | 572 | $ | (19 | ) | $ | 572 | |||||||
COSTS
AND EXPENSES:
|
||||||||||||||||||||||
Operating
(excluding depreciation and amortization)
|
-- | -- | -- | -- | 244 | -- | 244 | |||||||||||||||
Selling,
general and administrative
|
7 | 10 | -- | -- | 118 | (17 | ) | 118 | ||||||||||||||
Depreciation
and amortization
|
-- | -- | -- | -- | 122 | -- | 122 | |||||||||||||||
Other
operating expenses, net
|
-- | -- | -- | -- | 4 | -- | 4 | |||||||||||||||
7 | 10 | -- | -- | 488 | (17 | ) | 488 | |||||||||||||||
Operating
income
|
-- | 2 | -- | -- | 84 | (2 | ) | 84 | ||||||||||||||
OTHER
INCOME AND (EXPENSES):
|
||||||||||||||||||||||
Interest
expense, net
|
-- | -- | (16 | ) | (7 | ) | (45 | ) | -- | (68 | ) | |||||||||||
Reorganization
items, net
|
-- | (2 | ) | -- | -- | (3 | ) | 2 | (3 | ) | ||||||||||||
Other
expense, net
|
(3 | ) | -- | -- | -- | -- | -- | (3 | ) | |||||||||||||
Equity
in income of subsidiaries
|
9 | 6 | 22 | 29 | -- | (66 | ) | -- | ||||||||||||||
6 | 4 | 6 | 22 | (48 | ) | (64 | ) | (74 | ) | |||||||||||||
Income
before income taxes
|
6 | 6 | 6 | 22 | 36 | (66 | ) | 10 | ||||||||||||||
INCOME
TAX EXPENSE
|
(4 | ) | -- | -- | -- | (4 | ) | -- | (8 | ) | ||||||||||||
Consolidated
net income
|
2 | 6 | 6 | 22 | 32 | (66 | ) | 2 | ||||||||||||||
Less:
Net (income) loss – noncontrolling interest
|
-- | 3 | -- | -- | (3 | ) | -- | -- | ||||||||||||||
Net
income
|
$ | 2 | $ | 9 | $ | 6 | $ | 22 | $ | 29 | $ | (66 | ) | $ | 2 |
Charter
Communications, Inc.
|
||||||||||||||||||||||
Condensed
Consolidating Statement of Operations
|
||||||||||||||||||||||
Predecessor
|
||||||||||||||||||||||
For
the eleven months ended November 30, 2009
|
||||||||||||||||||||||
Charter
|
Intermediate
Holding
Companies
|
CCH
II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter
Consolidated
|
||||||||||||||||
REVENUES
|
$ | 29 | $ | 306 | $ | -- | $ | -- | $ | 6,183 | $ | (335 | ) | $ | 6,183 | |||||||
COSTS
AND EXPENSES:
|
||||||||||||||||||||||
Operating
(excluding depreciation and amortization)
|
-- | -- | -- | -- | 2,651 | -- | 2,651 | |||||||||||||||
Selling,
general and administrative
|
17 | 133 | -- | -- | 1,276 | (150 | ) | 1,276 | ||||||||||||||
Depreciation
and amortization
|
-- | -- | -- | -- | 1,194 | -- | 1,194 | |||||||||||||||
Impairment
of franchises
|
-- | -- | -- | -- | 2,163 | -- | 2,163 | |||||||||||||||
Other
operating income, net
|
-- | -- | -- | -- | (38 | ) | -- | (38 | ) | |||||||||||||
17 | 133 | -- | -- | 7,246 | (150 | ) | 7,246 | |||||||||||||||
Operating
income (loss)
|
12 | 173 | -- | -- | (1,063 | ) | (185 | ) | (1,063 | ) | ||||||||||||
OTHER
INCOME AND (EXPENSES):
|
||||||||||||||||||||||
Interest
expense, net
|
-- | (204 | ) | (233 | ) | (68 | ) | (515 | ) | -- | (1,020 | ) | ||||||||||
Change
in value of derivatives
|
-- | -- | -- | -- | (4 | ) | -- | (4 | ) | |||||||||||||
Gain
(loss) due to Plan effects
|
(229 | ) | 7,400 | (351 | ) | -- | (2 | ) | -- | 6,818 | ||||||||||||
Gain
due to fresh start accounting adjustments
|
-- | 158 | -- | 25 | 5,476 | -- | 5,659 | |||||||||||||||
Reorganization
items, net
|
(12 | ) | (229 | ) | (38 | ) | (22 | ) | (528 | ) | 185 | (644 | ) | |||||||||
Other
income, net
|
-- | -- | -- | -- | 2 | -- | 2 | |||||||||||||||
Equity
in income of subsidiaries
|
11,203 | 2,666 | 3,288 | 3,353 | -- | (20,510 | ) | -- | ||||||||||||||
10,962 | 9,791 | 2,666 | 3,288 | 4,429 | (20,325 | ) | 10,811 | |||||||||||||||
Income
before income taxes
|
10,974 | 9,964 | 2,666 | 3,288 | 3,366 | (20,510 | ) | 9,748 | ||||||||||||||
INCOME
TAX BENEFIT (EXPENSE)
|
390 | -- | -- | -- | (39 | ) | -- | 351 | ||||||||||||||
Consolidated
net income
|
11,364 | 9,964 | 2,666 | 3,288 | 3,327 | (20,510 | ) | 10,099 | ||||||||||||||
Less:
Net loss – noncontrolling interest
|
-- | 1,239 | -- | -- | 26 | -- | 1,265 | |||||||||||||||
Net
income
|
$ | 11,364 | $ | 11,203 | $ | 2,666 | $ | 3,288 | $ | 3,353 | $ | (20,510 | ) | $ | 11,364 |
Charter
Communications, Inc.
|
||||||||||||||||||||||
Condensed
Consolidating Statement of Operations
|
||||||||||||||||||||||
Predecessor
|
||||||||||||||||||||||
For
the year ended December 31, 2008
|
||||||||||||||||||||||
Charter
|
Intermediate
Holding
Companies
|
CCH
II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter
Consolidated
|
||||||||||||||||
REVENUES
|
$ | 21 | $ | 166 | $ | -- | $ | -- | $ | 6,479 | $ | (187 | ) | $ | 6,479 | |||||||
COSTS
AND EXPENSES:
|
||||||||||||||||||||||
Operating
(excluding depreciation and amortization)
|
-- | -- | -- | -- | 2,792 | -- | 2,792 | |||||||||||||||
Selling,
general and administrative
|
21 | 166 | -- | -- | 1,401 | (187 | ) | 1,401 | ||||||||||||||
Depreciation
and amortization
|
-- | -- | -- | -- | 1,310 | -- | 1,310 | |||||||||||||||
Impairment
of franchises
|
-- | -- | -- | -- | 1,521 | -- | 1,521 | |||||||||||||||
Other
operating expenses, net
|
-- | -- | -- | -- | 69 | -- | 69 | |||||||||||||||
21 | 166 | -- | -- | 7,093 | (187 | ) | 7,093 | |||||||||||||||
Operating
income
|
-- | -- | -- | -- | (614 | ) | -- | (614 | ) | |||||||||||||
OTHER
INCOME AND (EXPENSES):
|
||||||||||||||||||||||
Interest
expense, net
|
-- | (841 | ) | (246 | ) | (74 | ) | (744 | ) | -- | (1,905 | ) | ||||||||||
Change
in value of derivatives
|
-- | 33 | -- | -- | (62 | ) | -- | (29 | ) | |||||||||||||
Other
income (expense), net
|
-- | 8 | (4 | ) | -- | (6 | ) | -- | (2 | ) | ||||||||||||
Equity
in losses of subsidiaries
|
(2,514 | ) | (1,723 | ) | (1,473 | ) | (1,399 | ) | -- | 7,109 | -- | |||||||||||
(2,514 | ) | (2,523 | ) | (1,723 | ) | (1,473 | ) | (812 | ) | 7,109 | (1,936 | ) | ||||||||||
Loss
before income taxes
|
(2,514 | ) | (2,523 | ) | (1,723 | ) | (1,473 | ) | (1,426 | ) | 7,109 | (2,550 | ) | |||||||||
INCOME
TAX BENEFIT
|
63 | -- | -- | -- | 40 | -- | 103 | |||||||||||||||
Consolidated
net loss
|
(2,451 | ) | (2,523 | ) | (1,723 | ) | (1,473 | ) | (1,386 | ) | 7,109 | (2,447 | ) | |||||||||
Less:
Net (income) loss – noncontrolling interest
|
-- | 9 | -- | -- | (13 | ) | -- | (4 | ) | |||||||||||||
Net
loss
|
$ | (2,451 | ) | $ | (2,514 | ) | $ | (1,723 | ) | $ | (1,473 | ) | $ | (1,399 | ) | $ | 7,109 | $ | (2,451 | ) |
Charter
Communications, Inc.
|
||||||||||||||||||||||
Condensed
Consolidating Statement of Operations
|
||||||||||||||||||||||
Predecessor
|
||||||||||||||||||||||
For
the year ended December 31, 2007
|
||||||||||||||||||||||
Charter
|
Intermediate
Holding
Companies
|
CCH
II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter
Consolidated
|
||||||||||||||||
REVENUES
|
$ | 15 | $ | 132 | $ | -- | $ | -- | $ | 6,002 | $ | (147 | ) | $ | 6,002 | |||||||
COSTS
AND EXPENSES:
|
||||||||||||||||||||||
Operating
(excluding depreciation and amortization)
|
-- | -- | -- | -- | 2,620 | -- | 2,620 | |||||||||||||||
Selling,
general and administrative
|
15 | 132 | -- | -- | 1,289 | (147 | ) | 1,289 | ||||||||||||||
Depreciation
and amortization
|
-- | -- | -- | -- | 1,328 | -- | 1,328 | |||||||||||||||
Impairment
of franchises
|
-- | -- | -- | -- | 178 | -- | 178 | |||||||||||||||
Asset
impairment charges
|
-- | -- | -- | -- | 56 | -- | 56 | |||||||||||||||
Other
operating income, net
|
-- | -- | -- | -- | (17 | ) | -- | (17 | ) | |||||||||||||
15 | 132 | -- | -- | 5,454 | (147 | ) | 5,454 | |||||||||||||||
Operating
income
|
-- | -- | -- | -- | 548 | -- | 548 | |||||||||||||||
OTHER
INCOME AND (EXPENSES):
|
||||||||||||||||||||||
Interest
expense, net
|
-- | (847 | ) | (238 | ) | (84 | ) | (692 | ) | -- | (1,861 | ) | ||||||||||
Change
in value of derivatives
|
-- | 98 | -- | -- | (46 | ) | -- | 52 | ||||||||||||||
Other
expense, net
|
-- | (23 | ) | -- | (19 | ) | (15 | ) | -- | (57 | ) | |||||||||||
Equity
in losses of subsidiaries
|
(1,361 | ) | (588 | ) | (350 | ) | (247 | ) | -- | 2,546 | -- | |||||||||||
(1,361 | ) | (1,360 | ) | (588 | ) | (350 | ) | (753 | ) | 2,546 | (1,866 | ) | ||||||||||
Loss
before income taxes
|
(1,361 | ) | (1,360 | ) | (588 | ) | (350 | ) | (205 | ) | 2,546 | (1,318 | ) | |||||||||
INCOME
TAX EXPENSE
|
(173 | ) | (16 | ) | -- | -- | (20 | ) | -- | (209 | ) | |||||||||||
Consolidated
net loss
|
(1,534 | ) | (1,376 | ) | (588 | ) | (350 | ) | (225 | ) | 2,546 | (1,527 | ) | |||||||||
Less:
Net (income) loss – noncontrolling interest
|
-- | 15 | -- | -- | (22 | ) | -- | (7 | ) | |||||||||||||
Net
loss
|
$ | (1,534 | ) | $ | (1,361 | ) | $ | (588 | ) | $ | (350 | ) | $ | (247 | ) | $ | 2,546 | $ | (1,534 | ) |
Charter
Communications, Inc.
|
||||||||||||||||||||||
Condensed
Consolidating Statement of Cash Flows
|
||||||||||||||||||||||
Successor
|
||||||||||||||||||||||
For
the one month ended December 31, 2009
|
||||||||||||||||||||||
Charter
|
Intermediate
Holding Companies
|
CCH
II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter
Consolidated
|
||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||||
Net
income
|
$ | 2 | $ | 9 | $ | 6 | $ | 22 | $ | 29 | $ | (66 | ) | $ | 2 | |||||||
Adjustments
to reconcile net income to net cash
flows from operating
activities:
|
||||||||||||||||||||||
Depreciation
and amortization
|
-- | -- | -- | -- | 122 | -- | 122 | |||||||||||||||
Noncash
interest expense
|
-- | -- | (5 | ) | 1 | 9 | -- | 5 | ||||||||||||||
Deferred
income taxes
|
4 | -- | -- | -- | 3 | -- | 7 | |||||||||||||||
Equity
in losses of subsidiaries
|
(9 | ) | (6 | ) | (22 | ) | (29 | ) | -- | 66 | -- | |||||||||||
Other,
net
|
2 | (2 | ) | -- | -- | 3 | -- | 3 | ||||||||||||||
Changes
in operating assets and liabilities, net
effects
from acquisitions
and dispositions:
|
||||||||||||||||||||||
Accounts
receivable
|
-- | -- | -- | -- | 26 | -- | 26 | |||||||||||||||
Prepaid
expenses and other assets
|
-- | --- | -- | -- | 2 | -- | 2 | |||||||||||||||
Accounts
payable, accrued expenses and other
|
(14 | ) | (16 | ) | 21 | 6 | 19 | -- | 16 | |||||||||||||
Receivables
from and payables to related party,
including deferred
management fees
|
-- | 18 | -- | -- | (18 | ) | -- | -- | ||||||||||||||
Net
cash flows from operating activities
|
(15 | ) | 3 | -- | -- | 195 | -- | 183 | ||||||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||
Purchases
of property, plant and equipment
|
-- | -- | -- | -- | (108 | ) | -- | (108 | ) | |||||||||||||
Change
in accrued expenses related to capital
expenditures
|
-- | -- | -- | -- | -- | -- | -- | |||||||||||||||
Other,
net
|
-- | -- | -- | -- | (3 | ) | -- | (3 | ) | |||||||||||||
Net
cash flows from investing activities
|
-- | -- | -- | -- | (111 | ) | -- | (111 | ) | |||||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||
Repayments
of long-term debt
|
-- | -- | -- | -- | (17 | ) | -- | (17 | ) | |||||||||||||
Net
cash flows from financing activities
|
-- | -- | -- | -- | (17 | ) | -- | (17 | ) | |||||||||||||
NET
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
|
(15 | ) | 3 | -- | -- | 67 | -- | 55 | ||||||||||||||
CASH
AND CASH EQUIVALENTS, beginning of
period
|
218 | 9 | 6 | -- | 466 | -- | 699 | |||||||||||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 203 | $ | 12 | $ | 6 | $ | -- | $ | 533 | $ | -- | $ | 754 |
Charter
Communications, Inc.
|
||||||||||||||||||||||
Condensed
Consolidating Statement of Cash Flows
|
||||||||||||||||||||||
Predecessor
|
||||||||||||||||||||||
For
the eleven months ended November 30, 2009
|
||||||||||||||||||||||
Charter
|
Intermediate
Holding Companies
|
CCH
II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter
Consolidated
|
||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||||
Net
income
|
$ | 11,364 | $ | 11,203 | $ | 2,666 | $ | 3,288 | $ | 3,353 | $ | (20,510 | ) | $ | 11,364 | |||||||
Adjustments
to reconcile net income to net cash
flows from operating
activities:
|
||||||||||||||||||||||
Depreciation
and amortization
|
-- | -- | -- | -- | 1,194 | -- | 1,194 | |||||||||||||||
Impairment
of franchises
|
-- | -- | -- | -- | 2,163 | -- | 2,163 | |||||||||||||||
Noncash
interest expense
|
-- | 11 | 9 | 2 | 20 | -- | 42 | |||||||||||||||
Change
in value of derivatives
|
-- | -- | -- | -- | 4 | -- | 4 | |||||||||||||||
(Gain)
loss due to effects of Plan
|
229 | (7,400 | ) | 351 | -- | 2 | -- | (6,818 | ) | |||||||||||||
Gain
due to fresh start accounting adjustments
|
-- | (158 | ) | -- | (25 | ) | (5,476 | ) | -- | (5,659 | ) | |||||||||||
Noncash
reorganization items, net
|
-- | 56 | (8 | ) | -- | 122 | -- | 170 | ||||||||||||||
Deferred
income taxes
|
(390 | ) | -- | -- | -- | 32 | -- | (358 | ) | |||||||||||||
Noncontrolling
interest
|
-- | (1,239 | ) | -- | -- | (26 | ) | -- | (1,265 | ) | ||||||||||||
Equity
in income of subsidiaries
|
(11,203 | ) | (2,666 | ) | (3,288 | ) | (3,353 | ) | -- | 20,510 | -- | |||||||||||
Other,
net
|
-- | (1 | ) | -- | 1 | 31 | -- | 31 | ||||||||||||||
Changes
in operating assets and liabilities, net of
effects from acquisitions
and dispositions:
|
||||||||||||||||||||||
Accounts
receivable
|
-- | -- | -- | -- | (52 | ) | -- | (52 | ) | |||||||||||||
Prepaid
expenses and other assets
|
-- | (12 | ) | -- | -- | (24 | ) | -- | (36 | ) | ||||||||||||
Accounts
payable, accrued expenses and other
|
(18 | ) | 195 | 279 | (6 | ) | (658 | ) | (136 | ) | (344 | ) | ||||||||||
Receivables
from and payables to related party, including deferred
management fees
|
-- | 14 | (8 | ) | (10 | ) | (21 | ) | -- | (25 | ) | |||||||||||
Net
cash flows from operating activities
|
(18 | ) | 3 | 1 | (103 | ) | 664 | (136 | ) | 411 | ||||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||
Purchases
of property, plant and equipment
|
-- | -- | -- | -- | (1,026 | ) | -- | (1,026 | ) | |||||||||||||
Change
in accrued expenses related to capital
expenditures
|
-- | -- | -- | -- | (10 | ) | -- | (10 | ) | |||||||||||||
Purchase
of CC VIII interest
|
(150 | ) | -- | -- | -- | -- | -- | (150 | ) | |||||||||||||
Purchase
of CCH II notes and accrued interest
|
(1,112 | ) | -- | -- | -- | -- | 1,112 | -- | ||||||||||||||
Investment
in subsidiaries
|
(71 | ) | (255 | ) | (51 | ) | (25 | ) | -- | 402 | -- | |||||||||||
Payments
from subsidiaries
|
19 | -- | -- | 75 | -- | (94 | ) | -- | ||||||||||||||
Other,
net
|
-- | -- | -- | -- | (7 | ) | -- | (7 | ) | |||||||||||||
Net
cash flows from investing activities
|
(1,314 | ) | (255 | ) | (51 | ) | 50 | (1,043 | ) | 1,420 | (1,193 | ) | ||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||
Proceeds
from Rights Offering
|
1,614 | -- | -- | -- | -- | -- | 1,614 | |||||||||||||||
Repayments
of long-term debt
|
(25 | ) | -- | -- | -- | (53 | ) | (976 | ) | (1,054 | ) | |||||||||||
Repayments
to parent companies
|
-- | (19 | ) | -- | -- | (75 | ) | 94 | -- | |||||||||||||
Payments
for debt issuance costs
|
(39 | ) | -- | -- | -- | -- | -- | (39 | ) | |||||||||||||
Contributions
from parent
|
-- | 275 | 51 | 51 | 25 | (402 | ) | -- | ||||||||||||||
Other,
net
|
-- | (2 | ) | -- | -- | 2 | -- | -- | ||||||||||||||
Net
cash flows from financing activities
|
1,550 | 254 | 51 | 51 | (101 | ) | (1,284 | ) | 521 | |||||||||||||
NET
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
|
218 | 2 | 1 | (2 | ) | (480 | ) | -- | (261 | ) | ||||||||||||
CASH
AND CASH EQUIVALENTS, beginning of
period
|
-- | 7 | 5 | 2 | 946 | -- | 960 | |||||||||||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 218 | $ | 9 | $ | 6 | $ | -- | $ | 466 | $ | -- | $ | 699 |
Charter
Communications, Inc.
|
||||||||||||||||||||||
Condensed
Consolidating Statement of Cash Flows
|
||||||||||||||||||||||
Predecessor
|
||||||||||||||||||||||
For
the year ended December 31, 2008
|
||||||||||||||||||||||
Charter
|
Intermediate
Holding Companies
|
CCH
II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter
Consolidated
|
||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||||
Net
loss
|
$ | (2,451 | ) | $ | (2,514 | ) | $ | (1,723 | ) | $ | (1,473 | ) | $ | (1,399 | ) | $ | 7,109 | $ | (2,451 | ) | ||
Adjustments
to reconcile net loss to net cash
flows from operating
activities:
|
||||||||||||||||||||||
Depreciation
and amortization
|
-- | -- | -- | -- | 1,310 | -- | 1,310 | |||||||||||||||
Impairment
of franchises
|
-- | -- | -- | -- | 1,521 | -- | 1,521 | |||||||||||||||
Noncash
interest expense
|
-- | 31 | 8 | 3 | 19 | -- | 61 | |||||||||||||||
Change
in value of derivatives
|
-- | (33 | ) | -- | -- | 62 | -- | 29 | ||||||||||||||
Deferred
income taxes
|
(63 | ) | 3 | -- | -- | (47 | ) | -- | (107 | ) | ||||||||||||
Noncontrolling
interest
|
-- | (9 | ) | -- | -- | 13 | -- | 4 | ||||||||||||||
Equity
in losses of subsidiaries
|
2,514 | 1,723 | 1,473 | 1,399 | -- | (7,109 | ) | -- | ||||||||||||||
Other,
net
|
-- | (9 | ) | 4 | -- | 48 | -- | 43 | ||||||||||||||
Changes
in operating assets and liabilities, net of
effects from acquisitions
and dispositions:
|
||||||||||||||||||||||
Accounts
receivable
|
-- | 4 | -- | -- | (1 | ) | -- | 3 | ||||||||||||||
Prepaid
expenses and other assets
|
-- | (1 | ) | -- | -- | -- | -- | (1 | ) | |||||||||||||
Accounts
payable, accrued expenses and other
|
-- | 8 | -- | (1 | ) | (20 | ) | -- | (13 | ) | ||||||||||||
Receivables
from and payables to related party, including deferred
management fees
|
-- | (22 | ) | (11 | ) | (19 | ) | 52 | -- | -- | ||||||||||||
Net
cash flows from operating activities
|
-- | (819 | ) | (249 | ) | (91 | ) | 1,558 | -- | 399 | ||||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||
Purchases
of property, plant and equipment
|
-- | -- | -- | -- | (1,202 | ) | -- | (1,202 | ) | |||||||||||||
Change
in accrued expenses related to capital
expenditures
|
-- | -- | -- | -- | (39 | ) | -- | (39 | ) | |||||||||||||
Investment
in subsidiaries
|
-- | (17 | ) | -- | -- | -- | 17 | -- | ||||||||||||||
Distributions
from subsidiaries
|
-- | 1,347 | 1,072 | 1,163 | -- | (3,582 | ) | -- | ||||||||||||||
Other,
net
|
-- | -- | -- | -- | 31 | -- | 31 | |||||||||||||||
Net
cash flows from investing activities
|
-- | 1,330 | 1,072 | 1,163 | (1,210 | ) | (3,565 | ) | (1,210 | ) | ||||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||
Borrowings
of long-term debt
|
-- | -- | -- | -- | 3,105 | -- | 3,105 | |||||||||||||||
Repayments
of long-term debt
|
-- | (175 | ) | -- | -- | (1,179 | ) | -- | (1,354 | ) | ||||||||||||
Repayments
to parent companies
|
-- | 115 | -- | -- | (115 | ) | -- | -- | ||||||||||||||
Payments
for debt issuance costs
|
-- | -- | (4 | ) | -- | (38 | ) | -- | (42 | ) | ||||||||||||
Distributions
to parent
|
-- | (511 | ) | (836 | ) | (1,072 | ) | (1,163 | ) | 3,582 | -- | |||||||||||
Contributions from parent | -- | -- | 17 | -- | -- | (17 | ) | -- | ||||||||||||||
Other,
net
|
-- | (1 | ) | -- | -- | (12 | ) | -- | (13 | ) | ||||||||||||
Net
cash flows from financing activities
|
-- | (572 | ) | (823 | ) | (1,072 | ) | 598 | 3,565 | 1,696 | ||||||||||||
NET
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
|
-- | (61 | ) | -- | -- | 946 | -- | 885 | ||||||||||||||
CASH
AND CASH EQUIVALENTS, beginning of
period
|
-- | 68 | 5 | 2 | -- | -- | 75 | |||||||||||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | -- | $ | 7 | $ | 5 | $ | 2 | $ | 946 | $ | -- | $ | 960 |
Charter
Communications, Inc.
|
||||||||||||||||||||||
Condensed
Consolidating Statement of Cash Flows
|
||||||||||||||||||||||
Predecessor
|
||||||||||||||||||||||
For
the year ended December 31, 2007
|
||||||||||||||||||||||
Charter
|
Intermediate
Holding Companies
|
CCH
II
|
CCO
Holdings
|
Charter
Operating
and
Subsidiaries
|
Eliminations
|
Charter
Consolidated
|
||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||||
Net
loss
|
$ | (1,534 | ) | $ | (1,361 | ) | $ | (588 | ) | $ | (350 | ) | $ | (247 | ) | $ | 2,546 | $ | (1,534 | ) | ||
Adjustments
to reconcile net loss to net cash
flows from operating
activities:
|
||||||||||||||||||||||
Depreciation
and amortization
|
-- | -- | -- | -- | 1,328 | -- | 1,328 | |||||||||||||||
Impairment
of franchises
|
-- | -- | -- | -- | 178 | -- | 178 | |||||||||||||||
Asset
impairment charges
|
-- | -- | -- | -- | 56 | -- | 56 | |||||||||||||||
Noncash
interest expense
|
-- | 27 | 6 | 2 | 15 | -- | 50 | |||||||||||||||
Change
in value of derivatives
|
-- | (98 | ) | -- | -- | 46 | -- | (52 | ) | |||||||||||||
Deferred
income taxes
|
172 | 14 | -- | -- | 12 | -- | 198 | |||||||||||||||
Noncontrolling
interest
|
-- | (15 | ) | -- | -- | 22 | -- | 7 | ||||||||||||||
Equity
in losses of subsidiaries
|
1,361 | 588 | 350 | 247 | -- | (2,546 | ) | -- | ||||||||||||||
Other,
net
|
-- | 20 | -- | 8 | 8 | -- | 36 | |||||||||||||||
Changes
in operating assets and liabilities, net of
effects from acquisitions
and dispositions:
|
||||||||||||||||||||||
Accounts
receivable
|
-- | (3 | ) | -- | -- | (33 | ) | -- | (36 | ) | ||||||||||||
Prepaid
expenses and other assets
|
-- | 50 | -- | -- | (5 | ) | -- | 45 | ||||||||||||||
Accounts
payable, accrued expenses and other
|
-- | 22 | (2 | ) | (2 | ) | 33 | -- | 51 | |||||||||||||
Receivables
from and payables to related party, including deferred
management fees
|
-- | (38 | ) | (17 | ) | (23 | ) | 78 | -- | -- | ||||||||||||
Net
cash flows from operating activities
|
(1 | ) | (794 | ) | (251 | ) | (118 | ) | 1,491 | -- | 327 | |||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||||
Purchases
of property, plant and equipment
|
-- | -- | -- | -- | (1,244 | ) | -- | (1,244 | ) | |||||||||||||
Change
in accrued expenses related to capital
expenditures
|
-- | -- | -- | -- | (2 | ) | -- | (2 | ) | |||||||||||||
Investment
in subsidiary
|
(4 | ) | -- | -- | -- | -- | 4 | -- | ||||||||||||||
Distributions
from subsidiaries
|
-- | 2,471 | 1,447 | 1,767 | -- | (5,685 | ) | -- | ||||||||||||||
Other,
net
|
-- | 35 | -- | -- | 73 | -- | 108 | |||||||||||||||
Net
cash flows from investing activities
|
(4 | ) | 2,506 | 1,447 | 1,767 | (1,173 | ) | (5,681 | ) | (1,138 | ) | |||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||
Borrowings
of long-term debt
|
-- | -- | -- | 350 | 7,527 | -- | 7,877 | |||||||||||||||
Repayments
of long-term debt
|
-- | (389 | ) | -- | (550 | ) | (6,078 | ) | -- | (7,017 | ) | |||||||||||
Payments
for debt issuance costs
|
-- | (9 | ) | -- | (2 | ) | (31 | ) | -- | (42 | ) | |||||||||||
Distributions
to parent
|
-- | (1,276 | ) | (1,195 | ) | (1,447 | ) | (1,767 | ) | 5,685 | -- | |||||||||||
Contributions from parent | -- | 4 | -- | -- | -- | (4 | ) | -- | ||||||||||||||
Other,
net
|
4 | (1 | ) | -- | -- | 5 | -- | 8 | ||||||||||||||
Net
cash flows from financing activities
|
4 | (1,671 | ) | (1,195 | ) | (1,649 | ) | (344 | ) | 5,681 | 826 | |||||||||||
NET
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
|
(1 | ) | 41 | 1 | -- | (26 | ) | -- | 15 | |||||||||||||
CASH
AND CASH EQUIVALENTS, beginning of
period
|
1 | 27 | 4 | 2 | 26 | -- | 60 | |||||||||||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | -- | $ | 68 | $ | 5 | $ | 2 | $ | -- | $ | -- | $ | 75 |