001-33664
|
43-1857213
|
|
(Commission File Number)
|
(I.R.S. Employer Identification Number)
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Exhibit
Number
|
Description
|
|
99.1
|
Press Release dated August 2, 2011.*
|
·
|
our ability to sustain and grow revenues and free cash flow by offering video, Internet, telephone, advertising and other services to residential and commercial customers, to adequately meet the customer experience demands in our markets and to maintain and grow our customer base, particularly in the face of increasingly aggressive competition, the need for innovation and the related capital expenditures and the difficult economic conditions in the United States;
|
·
|
the impact of competition from other market participants, including but not limited to incumbent telephone companies, direct broadcast satellite operators, wireless broadband and telephone providers, and digital subscriber line (“DSL”) providers and competition from video provided over the Internet;
|
·
|
general business conditions, economic uncertainty or downturn, high unemployment levels and the level of activity in the housing sector;
|
·
|
our ability to obtain programming at reasonable prices or to raise prices to offset, in whole or in part, the effects of higher programming costs (including retransmission consents);
|
·
|
the effects of governmental regulation on our business;
|
·
|
the availability and access, in general, of funds to meet our debt obligations, prior to or when they become due, and to fund our operations and necessary capital expenditures, either through (i) cash on hand, (ii) free cash flow, or (iii) access to the capital or credit markets; and
|
·
|
our ability to comply with all covenants in our indentures and credit facilities, any violation of which, if not cured in a timely manner, could trigger a default of our other obligations under cross-default provisions.
|
By: /s/ Kevin D. Howard
Name: Kevin D. Howard
Title: Senior Vice President-Finance, Controller
and Chief Accounting Officer
|
Exhibit
Number
|
Description
|
|
99.1
|
Press Release dated August 2, 2011. *
|
·
|
We made significant progress on strategic initiatives including customer experience, DOCSIS 3.0 and switched digital video (SDV).
|
·
|
Commercial revenues grew 17.5% on a pro forma1 basis and 16.5% on an actual basis supported by improved sales productivity and investment.
|
·
|
Non-video customer relationships increased by approximately 40,800 for the quarter, nearly double prior-year second quarter growth.
|
·
|
Revenues grew 2.2% on a pro forma basis and 1.1% on an actual basis due to growth in commercial, Internet, telephone and advertising sales.
|
·
|
Adjusted EBITDA2 grew 4.8% year-over-year on a pro forma basis and 4.2% on an actual basis reflecting disciplined revenue growth coupled with strong operational performance.
|
·
|
Net loss totaled $107 million in the second quarter of 2011. Free cash flow2 increased to $155 million and cash flows from operating activities totaled $460 million.
|
Approximate as of
|
||||||||||||
Actual
|
Pro Forma
|
|||||||||||
June 30,
|
June 30,
|
|||||||||||
2011 (a)
|
2010 (a)
|
Y/Y Change
|
||||||||||
Footprint
|
||||||||||||
Estimated Homes Passed Video (b)
|
11,831,900 | 11,695,300 | 1 | % | ||||||||
% Switched Digital Video
|
68 | % | 24 | % |
44 ppts
|
|||||||
Estimated Homes Passed Internet (b)
|
11,496,200 | 11,346,000 | 1 | % | ||||||||
% DOCSIS 3.0
|
85 | % | 30 | % |
55 ppts
|
|||||||
Estimated Homes Passed Phone (b)
|
10,719,100 | 10,420,400 | 3 | % | ||||||||
Customers
|
||||||||||||
Residential Customer Relationships (c)
|
4,846,900 | 4,940,000 | -2 | % | ||||||||
Commercial Customer Relationships (c)
|
355,200 | 344,300 | 3 | % | ||||||||
Total Customer Relationships (c)(e)
|
5,202,100 | 5,284,300 | -2 | % | ||||||||
Residential Non-Video Customers (d)
|
673,500 | 533,000 | 26 | % | ||||||||
% Non-Video (d)
|
13.9 | % | 10.8 | % |
3.1 ppts
|
|||||||
Services and Revenue Generating Units (f)
|
||||||||||||
Video (d)
|
4,173,400 | 4,407,000 | -5 | % | ||||||||
Internet (g)
|
3,352,500 | 3,163,700 | 6 | % | ||||||||
Phone (h)
|
1,747,600 | 1,656,300 | 6 | % | ||||||||
Residential PSUs (i)
|
9,273,500 | 9,227,000 | 1 | % | ||||||||
Residential PSU / Customer Relationships (c)(i)
|
1.91 | 1.87 | ||||||||||
Video (d)(e)
|
239,500 | 243,800 | -2 | % | ||||||||
Internet (g)(j)
|
149,100 | 128,300 | 16 | % | ||||||||
Phone (h)
|
68,500 | 49,900 | 37 | % | ||||||||
Commercial PSUs (i)
|
457,100 | 422,000 | 8 | % | ||||||||
Digital Video RGUs (k)
|
3,386,700 | 3,302,000 | 3 | % | ||||||||
Total RGUs
|
13,117,300 | 12,951,000 | 1 | % | ||||||||
Quarterly Net Additions/(Losses) (l)
|
||||||||||||
Video (d)
|
(79,900 | ) | (71,700 | ) | -11 | % | ||||||
Internet (g)
|
18,500 | 22,000 | -16 | % | ||||||||
Phone (h)
|
6,600 | 35,300 | -81 | % | ||||||||
Residential PSUs (i)
|
(54,800 | ) | (14,400 | ) | ||||||||
Video (d)(e)
|
(3,800 | ) | (2,500 | ) | 52 | % | ||||||
Internet (g)
|
6,300 | 4,100 | 54 | % | ||||||||
Phone (h)
|
4,100 | 5,600 | -27 | % | ||||||||
Commercial PSUs (i)
|
6,600 | 7,200 | -8 | % | ||||||||
Digital Video RGUs (k)
|
(4,900 | ) | 26,100 | |||||||||
Total RGUs
|
(53,100 | ) | 18,900 | |||||||||
Quarterly Residential ARPU
|
||||||||||||
Video (m)
|
$ | 71.40 | $ | 69.05 | 3 | % | ||||||
Internet (m)
|
$ | 41.76 | $ | 42.18 | -1 | % | ||||||
Phone (m)
|
$ | 40.49 | $ | 41.74 | -3 | % | ||||||
ARPU per Customer Relationship (n)
|
$ | 105.02 | $ | 102.34 | 3 | % | ||||||
Total ARPU per Video Customer (o)
|
$ | 133.84 | $ | 124.64 | 7 | % | ||||||
Residential Penetration Statistics
|
||||||||||||
Video Penetration of Homes Passed Video (p)
|
35.3 | % | 37.7 | % |
-2.4 ppts
|
|||||||
Internet Penetration of Homes Passed Internet (p)
|
29.2 | % | 27.9 | % |
1.3 ppts
|
|||||||
Phone Penetration of Homes Passed Phone (p)
|
16.3 | % | 15.9 | % |
0.4 ppts
|
|||||||
Bundled Penetration (q)
|
61.6 | % | 59.2 | % |
2.4 ppts
|
|||||||
Triple Play Penetration (r)
|
28.8 | % | 26.8 | % |
2.0 ppts
|
|||||||
Digital Penetration (s)
|
76.7 | % | 71.0 | % |
5.7 ppts
|
|||||||
Advanced Digital Penetration (of Digital) (t)
|
55.7 | % | 50.2 | % |
5.5 ppts
|
|||||||
Set-Top-Box per Digital RGU
|
1.51 | 1.49 | ||||||||||
Footnotes | ||||||||||||
See footnotes to unaudited summary of operating statistics on page 6 of the addendum of this release. The footnotes contain important disclosures regarding the definitions used for these operating statistics.
|
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
|
||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND OPERATING DATA
|
||||||||||||||||
(DOLLARS IN MILLIONS, EXCEPT PER SHARE AND SHARE DATA)
|
||||||||||||||||
Three Months Ended June 30,
|
||||||||||||||||
2011
|
2010
|
Pro Forma
|
2010
|
|||||||||||||
Actual
|
Pro Forma
|
% Change
|
Actual
|
|||||||||||||
REVENUES:
|
||||||||||||||||
Video
|
$ | 903 | $ | 921 | -2.0 | % | $ | 932 | ||||||||
Internet
|
419 | 399 | 5.0 | % | 402 | |||||||||||
Telephone
|
213 | 205 | 3.9 | % | 206 | |||||||||||
Commercial
|
141 | 120 | 17.5 | % | 121 | |||||||||||
Advertising sales
|
76 | 71 | 7.0 | % | 72 | |||||||||||
Other
|
39 | 37 | 5.4 | % | 38 | |||||||||||
Total revenues
|
1,791 | 1,753 | 2.2 | % | 1,771 | |||||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Operating (excluding depreciation and amortization) (a)
|
784 | 764 | 2.6 | % | 773 | |||||||||||
Selling, general and administrative (excluding stock
|
||||||||||||||||
compensation expense) (b)
|
334 | 347 | -3.7 | % | 352 | |||||||||||
Operating costs and expenses
|
1,118 | 1,111 | 0.6 | % | 1,125 | |||||||||||
Adjusted EBITDA
|
673 | 642 | 4.8 | % | 646 | |||||||||||
Adjusted EBITDA margin
|
37.6 | % | 36.6 | % | 36.5 | % | ||||||||||
Capital Expenditures
|
$ | 324 | $ | 337 | $ | 339 | ||||||||||
% Total Revenues
|
18.1 | % | 19.2 | % | 19.1 | % | ||||||||||
Net loss
|
$ | (107 | ) | $ | (82 | ) | $ | (81 | ) | |||||||
Loss per common share, basic and diluted
|
$ | (0.98 | ) | $ | (0.72 | ) | $ | (0.72 | ) | |||||||
Net cash flows from operating activities
|
$ | 460 | $ | 447 | $ | 451 | ||||||||||
Free cash flow
|
$ | 155 | $ | 125 | $ | 127 | ||||||||||
Footnotes
|
||||||||||||||||
(a) Operating expenses include programming, service, and advertising sales expenses.
|
||||||||||||||||
(b) Selling, general and administrative expenses include general and administrative and marketing expenses.
|
||||||||||||||||
Adjusted EBITDA and free cash flow are defined in the “Use of Non-GAAP Financial Metrics” section and are reconciled to consolidated net loss and net cash flows from operating activities, respectively, in the addendum of this news release.
|
·
|
our ability to sustain and grow revenues and free cash flow by offering video, Internet, telephone, advertising and other services to residential and commercial customers, to adequately meet the customer experience demands in our markets and to maintain and grow our customer base, particularly in the face of increasingly aggressive competition, the need for innovation and the related capital expenditures and the difficult economic conditions in the United States;
|
·
|
the impact of competition from other market participants, including but not limited to incumbent telephone companies, direct broadcast satellite operators, wireless broadband and telephone providers, and digital subscriber line (“DSL”) providers and competition from video provided over the Internet;
|
·
|
general business conditions, economic uncertainty or downturn, high unemployment levels and the level of activity in the housing sector;
|
·
|
our ability to obtain programming at reasonable prices or to raise prices to offset, in whole or in part, the effects of higher programming costs (including retransmission consents);
|
·
|
the effects of governmental regulation on our business;
|
·
|
the availability and access, in general, of funds to meet our debt obligations, prior to or when they become due, and to fund our operations and necessary capital expenditures, either through (i) cash on hand, (ii) free cash flow, or (iii) access to the capital or credit markets; and
|
·
|
our ability to comply with all covenants in our indentures and credit facilities, any violation of which, if not cured in a timely manner, could trigger a default of our other obligations under cross-default provisions.
|
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND OPERATING DATA
|
||||||||||||||||||||||||
(DOLLARS IN MILLIONS, EXCEPT PER SHARE AND SHARE DATA)
|
||||||||||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||||||||||
Actual
|
Actual
|
% Change
|
Actual
|
Actual
|
% Change
|
|||||||||||||||||||
REVENUES:
|
||||||||||||||||||||||||
Video
|
$ | 903 | $ | 932 | -3.1 | % | $ | 1,811 | $ | 1,858 | -2.5 | % | ||||||||||||
Internet
|
419 | 402 | 4.2 | % | 831 | 797 | 4.3 | % | ||||||||||||||||
Telephone
|
213 | 206 | 3.4 | % | 425 | 404 | 5.2 | % | ||||||||||||||||
Commercial
|
141 | 121 | 16.5 | % | 278 | 239 | 16.3 | % | ||||||||||||||||
Advertising sales
|
76 | 72 | 5.6 | % | 138 | 131 | 5.3 | % | ||||||||||||||||
Other
|
39 | 38 | 2.6 | % | 78 | 77 | 1.3 | % | ||||||||||||||||
Total revenues
|
1,791 | 1,771 | 1.1 | % | 3,561 | 3,506 | 1.6 | % | ||||||||||||||||
COSTS AND EXPENSES:
|
||||||||||||||||||||||||
Operating (excluding depreciation and amortization) (a)
|
784 | 773 | 1.4 | % | 1,552 | 1,529 | 1.5 | % | ||||||||||||||||
Selling, general and administrative (excluding stock
|
||||||||||||||||||||||||
compensation expense) (b)
|
334 | 352 | -5.1 | % | 673 | 694 | -3.0 | % | ||||||||||||||||
Operating costs and expenses
|
1,118 | 1,125 | -0.6 | % | 2,225 | 2,223 | 0.1 | % | ||||||||||||||||
Adjusted EBITDA
|
673 | 646 | 4.2 | % | 1,336 | 1,283 | 4.1 | % | ||||||||||||||||
Adjusted EBITDA margin
|
37.6 | % | 36.5 | % | 37.5 | % | 36.6 | % | ||||||||||||||||
Depreciation and amortization
|
393 | 380 | 776 | 749 | ||||||||||||||||||||
Stock compensation expense
|
9 | 5 | 15 | 10 | ||||||||||||||||||||
Other operating expenses, net
|
1 | 7 | 6 | 19 | ||||||||||||||||||||
Income from operations
|
270 | 254 | 539 | 505 | ||||||||||||||||||||
OTHER INCOME (EXPENSES):
|
||||||||||||||||||||||||
Interest expense, net
|
(241 | ) | (219 | ) | (474 | ) | (423 | ) | ||||||||||||||||
Loss on extinguishment of debt
|
(53 | ) | (34 | ) | (120 | ) | (35 | ) | ||||||||||||||||
Other income (expense), net
|
(2 | ) | 1 | (2 | ) | (2 | ) | |||||||||||||||||
(296 | ) | (252 | ) | (596 | ) | (460 | ) | |||||||||||||||||
Income (loss) before income taxes
|
(26 | ) | 2 | (57 | ) | 45 | ||||||||||||||||||
|
||||||||||||||||||||||||
Income tax expense
|
(81 | ) | (83 | ) | (160 | ) | (102 | ) | ||||||||||||||||
Net loss
|
$ | (107 | ) | $ | (81 | ) | $ | (217 | ) | $ | (57 | ) | ||||||||||||
Loss per common share, basic and diluted
|
$ | (0.98 | ) | $ | (0.72 | ) | $ | (1.95 | ) | $ | (0.51 | ) | ||||||||||||
Weighted average common shares outstanding, basic and diluted
|
109,265,876 | 113,110,882 | 111,234,155 | 113,066,173 | ||||||||||||||||||||
(a) Operating expenses include programming, service, and advertising sales expenses.
|
||||||||||||||||||||||||
(b) Selling, general and administrative expenses include general and administrative and marketing expenses.
|
||||||||||||||||||||||||
Adjusted EBITDA is a non-GAAP term. See page 7 of this addendum for the reconciliation of adjusted EBITDA to net loss as defined by GAAP.
|
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
|
|||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND OPERATING DATA
|
|||||||||||||||
(DOLLARS IN MILLIONS, EXCEPT PER SHARE AND SHARE DATA)
|
|||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||
2011
|
2010
|
2011
|
2010
|
||||||||||||
Actual
|
Pro Forma (a)
|
% Change
|
Actual
|
Pro Forma (a)
|
% Change
|
||||||||||
REVENUES:
|
|||||||||||||||
Video
|
$
|
903
|
$
|
921
|
-2.0%
|
$
|
1,811
|
$
|
1,835
|
-1.3%
|
|||||
Internet
|
419
|
|
399
|
5.0%
|
|
831
|
|
791
|
5.1%
|
||||||
Telephone
|
213
|
205
|
3.9%
|
425
|
403
|
5.5%
|
|||||||||
Commercial
|
141
|
|
120
|
17.5%
|
|
278
|
|
237
|
17.3%
|
||||||
Advertising sales
|
76
|
|
71
|
7.0%
|
|
138
|
|
129
|
7.0%
|
||||||
Other
|
39
|
|
37
|
5.4%
|
|
78
|
|
75
|
4.0%
|
||||||
Total revenues
|
1,791
|
|
1,753
|
2.2%
|
|
3,561
|
|
3,470
|
2.6%
|
||||||
|
|
|
|||||||||||||
COSTS AND EXPENSES:
|
|||||||||||||||
Operating (excluding depreciation and amortization) (b)
|
784
|
|
764
|
2.6%
|
|
1,552
|
|
1,510
|
2.8%
|
||||||
Selling, general and administrative (excluding stock
|
|
|
|
||||||||||||
compensation expense) (c)
|
334
|
347
|
-3.7%
|
673
|
685
|
-1.8%
|
|||||||||
Operating costs and expenses
|
1,118
|
|
1,111
|
0.6%
|
|
2,225
|
|
2,195
|
1.4%
|
||||||
Adjusted EBITDA
|
673
|
|
642
|
4.8%
|
|
1,336
|
|
1,275
|
4.8%
|
||||||
Adjusted EBITDA margin
|
37.6%
|
|
36.6%
|
|
37.5%
|
|
36.7%
|
||||||||
Depreciation and amortization
|
393
|
|
380
|
|
776
|
|
749
|
||||||||
Stock compensation expense
|
9
|
5
|
15
|
10
|
|||||||||||
Other operating expenses, net
|
1
|
|
7
|
|
6
|
|
19
|
||||||||
Income from operations
|
270
|
|
250
|
|
539
|
|
497
|
||||||||
OTHER INCOME (EXPENSES):
|
|||||||||||||||
Interest expense, net
|
(241)
|
(219)
|
(474)
|
(423)
|
|||||||||||
Loss on extinguishment of debt
|
(53)
|
(34)
|
(120)
|
(35)
|
|||||||||||
Other income (expense), net
|
(2)
|
|
1
|
|
(2)
|
|
(2)
|
||||||||
(296)
|
(252)
|
(596)
|
(460)
|
||||||||||||
Income (loss) before income taxes
|
(26)
|
(2)
|
(57)
|
37
|
|||||||||||
|
|||||||||||||||
Income tax expense
|
(81)
|
(80)
|
(160)
|
(99)
|
|||||||||||
Net loss
|
$
|
(107)
|
$
|
(82)
|
$
|
(217)
|
$
|
(62)
|
|||||||
Loss per common share, basic and diluted
|
$
|
(0.98)
|
$
|
(0.72)
|
$
|
(1.95)
|
$
|
(0.55)
|
|||||||
Weighted average common shares outstanding, basic and diluted
|
109,265,876
|
113,110,882
|
111,234,155
|
113,066,173
|
|||||||||||
(a) Pro forma results reflect certain sales of cable systems in 2010 as if they occurred as of January 1, 2010.
|
|||||||||||||||
(b) Operating expenses include programming, service, and advertising sales expenses.
|
|||||||||||||||
(c) Selling, general and administrative expenses include general and administrative and marketing expenses.
|
|||||||||||||||
June 30, 2010. Pro forma revenues and operating costs and expenses were reduced by $18 million and $14 million, respectively, and net loss increased by $1 million for the three months ended June 30, 2010. Pro forma revenues and operating costs and expenses were reduced by $36 million and $28 million, respectively, and net loss increased by $5 million for the six months ended June 30, 2010.
|
|||||||||||||||
Adjusted EBITDA is a non-GAAP term. See page 7 of this addendum for the reconciliation of adjusted EBITDA to net income (loss) as defined by GAAP.
|
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
|
||||||||
UNAUDITED CONSOLIDATED BALANCE SHEETS
|
||||||||
(DOLLARS IN MILLIONS)
|
||||||||
June 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 166 | $ | 4 | ||||
Restricted cash and cash equivalents
|
28 | 28 | ||||||
Accounts receivable, net of allowance for doubtful accounts
|
243 | 247 | ||||||
Prepaid expenses and other current assets
|
53 | 47 | ||||||
Total current assets
|
490 | 326 | ||||||
INVESTMENT IN CABLE PROPERTIES:
|
||||||||
Property, plant and equipment, net
|
6,879 | 6,819 | ||||||
Franchises
|
5,257 | 5,257 | ||||||
Customer relationships, net
|
1,846 | 2,000 | ||||||
Goodwill
|
951 | 951 | ||||||
Total investment in cable properties
|
14,933 | 15,027 | ||||||
OTHER NONCURRENT ASSETS
|
386 | 354 | ||||||
Total assets
|
$ | 15,809 | $ | 15,707 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable and accrued expenses
|
$ | 1,087 | $ | 1,049 | ||||
Total current liabilities
|
1,087 | 1,049 | ||||||
LONG-TERM DEBT
|
12,620 | 12,306 | ||||||
OTHER LONG-TERM LIABILITIES
|
1,038 | 874 | ||||||
SHAREHOLDERS' EQUITY
|
1,064 | 1,478 | ||||||
Total liabilities and shareholders' equity
|
$ | 15,809 | $ | 15,707 |
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
|
||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
(DOLLARS IN MILLIONS)
|
||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net loss
|
$ | (107 | ) | $ | (81 | ) | $ | (217 | ) | $ | (57 | ) | ||||
Adjustments to reconcile net loss to net cash flows from operating activities:
|
||||||||||||||||
Depreciation and amortization
|
393 | 380 | 776 | 749 | ||||||||||||
Noncash interest expense
|
8 | 18 | 20 | 36 | ||||||||||||
Loss on extinguishment of debt
|
53 | 31 | 120 | 32 | ||||||||||||
Deferred income taxes
|
78 | 82 | 155 | 98 | ||||||||||||
Other, net
|
9 | 5 | 16 | 11 | ||||||||||||
Changes in operating assets and liabilities, net of effects from dispositions:
|
||||||||||||||||
Accounts receivable
|
(19 | ) | (26 | ) | 5 | (1 | ) | |||||||||
Prepaid expenses and other assets
|
3 | 12 | (6 | ) | 12 | |||||||||||
Accounts payable, accrued expenses and other
|
42 | 30 | 38 | 101 | ||||||||||||
Net cash flows from operating activities
|
460 | 451 | 907 | 981 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Purchases of property, plant and equipment
|
(324 | ) | (339 | ) | (680 | ) | (649 | ) | ||||||||
Change in accrued expenses related to capital expenditures
|
19 | 15 | - | - | ||||||||||||
Other, net
|
(8 | ) | 1 | (14 | ) | (4 | ) | |||||||||
Net cash flows from investing activities
|
(313 | ) | (323 | ) | (694 | ) | (653 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
Borrowings of long-term debt
|
1,715 | 1,625 | 3,561 | 1,625 | ||||||||||||
Repayments of long-term debt
|
(1,700 | ) | (1,773 | ) | (3,366 | ) | (2,440 | ) | ||||||||
Repayment of preferred stock
|
- | (138 | ) | - | (138 | ) | ||||||||||
Payments for debt issuance costs
|
(21 | ) | (28 | ) | (43 | ) | (59 | ) | ||||||||
Purchase of treasury stock
|
- | - | (207 | ) | - | |||||||||||
Other, net
|
(1 | ) | (1 | ) | 4 | (3 | ) | |||||||||
Net cash flows from financing activities
|
(7 | ) | (315 | ) | (51 | ) | (1,015 | ) | ||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
140 | (187 | ) | 162 | (687 | ) | ||||||||||
CASH AND CASH EQUIVALENTS, beginning of period *
|
54 | 254 | 32 | 754 | ||||||||||||
CASH AND CASH EQUIVALENTS, end of period *
|
$ | 194 | $ | 67 | $ | 194 | $ | 67 | ||||||||
CASH PAID FOR INTEREST
|
$ | 200 | $ | 185 | $ | 402 | $ | 337 | ||||||||
* Cash and cash equivalents includes restricted cash and cash equivalents.
|
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
|
||||||||||||||||
UNAUDITED SUMMARY OF OPERATING STATISTICS
|
||||||||||||||||
Approximate as of
|
||||||||||||||||
Actual
|
Pro Forma
|
|||||||||||||||
June 30,
|
March 31,
|
December 31,
|
June 30,
|
|||||||||||||
2011 (a)
|
2011 (a)
|
2010 (a)
|
2010 (a)
|
|||||||||||||
Footprint
|
||||||||||||||||
Estimated Homes Passed Video (b)
|
11,831,900 | 11,818,400 | 11,768,800 | 11,695,300 | ||||||||||||
% Switched Digital Video
|
68 | % | 64 | % | 63 | % | 24 | % | ||||||||
Estimated Homes Passed Internet (b)
|
11,496,200 | 11,466,200 | 11,404,000 | 11,346,000 | ||||||||||||
% DOCSIS 3.0
|
85 | % | 70 | % | 57 | % | 30 | % | ||||||||
Estimated Homes Passed Phone (b)
|
10,719,100 | 10,655,900 | 10,565,800 | 10,420,400 | ||||||||||||
Customers
|
||||||||||||||||
Residential Customer Relationships (c)
|
4,846,900 | 4,886,000 | 4,864,100 | 4,940,000 | ||||||||||||
Commercial Customer Relationships (c)
|
355,200 | 354,400 | 350,100 | 344,300 | ||||||||||||
Total Customer Relationships (c)(e)
|
5,202,100 | 5,240,400 | 5,214,200 | 5,284,300 | ||||||||||||
Residential Non-Video Customers (d)
|
673,500 | 632,700 | 585,700 | 533,000 | ||||||||||||
% Non-Video (d)
|
13.9 | % | 12.9 | % | 12.0 | % | 10.8 | % | ||||||||
Services and Revenue Generating Units (f)
|
||||||||||||||||
Video (d)
|
4,173,400 | 4,253,300 | 4,278,400 | 4,407,000 | ||||||||||||
Internet (g)
|
3,352,500 | 3,334,000 | 3,246,100 | 3,163,700 | ||||||||||||
Phone (h)
|
1,747,600 | 1,741,000 | 1,717,000 | 1,656,300 | ||||||||||||
Residential PSUs (i)
|
9,273,500 | 9,328,300 | 9,241,500 | 9,227,000 | ||||||||||||
Residential PSU / Customer Relationships (c)(i)
|
1.91 | 1.91 | 1.90 | 1.87 | ||||||||||||
Video (d)(e)
|
239,500 | 243,300 | 242,000 | 243,800 | ||||||||||||
Internet (g)(j)
|
149,100 | 142,800 | 138,500 | 128,300 | ||||||||||||
Phone (h)
|
68,500 | 64,400 | 59,900 | 49,900 | ||||||||||||
Commercial PSUs (i)
|
457,100 | 450,500 | 440,400 | 422,000 | ||||||||||||
Digital Video RGUs (k)
|
3,386,700 | 3,391,600 | 3,363,200 | 3,302,000 | ||||||||||||
Total RGUs
|
13,117,300 | 13,170,400 | 13,045,100 | 12,951,000 | ||||||||||||
Net Additions/(Losses) (l)
|
||||||||||||||||
Video (d)
|
(79,900 | ) | (25,100 | ) | (62,500 | ) | (71,700 | ) | ||||||||
Internet (g)
|
18,500 | 87,900 | 31,700 | 22,000 | ||||||||||||
Phone (h)
|
6,600 | 24,000 | 30,800 | 35,300 | ||||||||||||
Residential PSUs (i)
|
(54,800 | ) | 86,800 | - | (14,400 | ) | ||||||||||
Video (d)(e)
|
(3,800 | ) | 1,300 | (4,800 | ) | (2,500 | ) | |||||||||
Internet (g)
|
6,300 | 4,300 | 5,300 | 4,100 | ||||||||||||
Phone (h)
|
4,100 | 4,500 | 5,100 | 5,600 | ||||||||||||
Commercial PSUs (i)
|
6,600 | 10,100 | 5,600 | 7,200 | ||||||||||||
Digital Video RGUs (k)
|
(4,900 | ) | 28,400 | 19,200 | 26,100 | |||||||||||
Total RGUs
|
(53,100 | ) | 125,300 | 24,800 | 18,900 | |||||||||||
Residential ARPU
|
||||||||||||||||
Video (m)
|
$ | 71.40 | $ | 71.01 | $ | 70.39 | $ | 69.05 | ||||||||
Internet (m)
|
$ | 41.76 | $ | 41.77 | $ | 41.72 | $ | 42.18 | ||||||||
Phone (m)
|
$ | 40.49 | $ | 40.97 | $ | 41.29 | $ | 41.74 | ||||||||
ARPU per Customer Relationship (n)
|
$ | 105.02 | $ | 104.87 | $ | 104.17 | $ | 102.34 | ||||||||
Total ARPU per Video Customer (o)
|
$ | 133.84 | $ | 131.01 | $ | 130.28 | $ | 124.64 | ||||||||
Residential Penetration Statistics
|
||||||||||||||||
Video Penetration of Homes Passed Video (p)
|
35.3 | % | 36.0 | % | 36.4 | % | 37.7 | % | ||||||||
Internet Penetration of Homes Passed Internet (p)
|
29.2 | % | 29.1 | % | 28.5 | % | 27.9 | % | ||||||||
Phone Penetration of Homes Passed Phone (p)
|
16.3 | % | 16.3 | % | 16.3 | % | 15.9 | % | ||||||||
Bundled Penetration (q)
|
61.6 | % | 61.4 | % | 60.9 | % | 59.2 | % | ||||||||
Triple Play Penetration (r)
|
28.8 | % | 28.5 | % | 28.2 | % | 26.8 | % | ||||||||
Digital Penetration (s)
|
76.7 | % | 75.4 | % | 74.4 | % | 71.0 | % | ||||||||
Advanced Digital Penetration (of Digital) (t)
|
55.7 | % | 55.2 | % | 53.4 | % | 50.2 | % | ||||||||
Set-Top-Box per Digital RGU
|
1.51 | 1.51 | 1.50 | 1.49 | ||||||||||||
Pro forma operating statistics reflect the sales of cable systems in 2010 as if such transactions had occurred as of the last day of the respective period for all periods presented. The pro forma statements of operations do not include adjustments for financing transactions completed by Charter during the periods presented or certain other dispositions or acquisitions of assets because those transactions did not significantly impact Charter's revenue and operating costs and expenses. However, all transactions completed in 2010 have been reflected in the operating statistics.
|
||||||||||||||||
At June 30, 2010, actual residential video customers, Internet customers, and phone customers were 4,466,600, 3,187,900, and 1,658,100, respectively; actual commercial video customers, Internet customers, and phone customers were 249,900, 129,400, and 50,000, respectively; and actual digital RGUs were 3,337,500.
|
||||||||||||||||
See footnotes to unaudited summary of operating statistics on page 6 of this addendum.
|
(a)
|
We calculate the aging of customer accounts based on the monthly billing cycle for each account. On that basis, at June 30, 2011, March 31, 2011, December 31, 2010, and June 30, 2010, customers include approximately 16,100, 12,500, 15,700, and 20,800 persons, respectively, whose accounts were over 60 days past due in payment, approximately 2,200, 1,700, 1,800, and 2,500 persons, respectively, whose accounts were over 90 days past due in payment and approximately 1,000, 1,100, 1,000, and 1,300 persons, respectively, whose accounts were over 120 days past due in payment.
|
(b)
|
“Homes Passed” represent our estimate of the number of living units, such as single family homes, apartment units and condominium units passed by our cable distribution network in the areas where we offer the service indicated. "Homes passed" exclude commercial units passed by our cable distribution network. These estimates are updated for all periods presented when estimates change.
|
(c)
|
"Customer Relationships" include the number of customers that receive one or more levels of service, encompassing video, Internet and phone services, without regard to which service(s) such customers receive. This statistic is computed in accordance with the guidelines of the National Cable & Telecommunications Association (NCTA). Commercial customer relationships includes video customers in commercial and multi-dwelling structures, which are calculated on an EBU basis (see footnote (e)) and non-video commercial customer relationships.
|
(d)
|
"Video Customers” represent those customers who subscribe to our video services.
|
(e)
|
Included within commercial video customers are those in commercial and multi-dwelling structures, which are calculated on an equivalent bulk unit (“EBU”) basis. We calculate EBUs by dividing the bulk price charged to accounts in an area by the published rate charged to non-bulk residential customers in that market for the comparable tier of service rather than the most prevalent price charged as was used previously. This EBU method of estimating video customers is consistent with the methodology used in determining costs paid to programmers and is consistent with the methodology used by other multiple system operators (MSOs). As we increase our published video rates to residential customers without a corresponding increase in the prices charged to commercial service or multi-dwelling customers, our EBU count will decline even if there is no real loss in commercial service or multi-dwelling customers.
|
(f)
|
"Revenue Generating Units" or "RGUs" represent the total of all basic video, digital video, Internet and phone 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 RGUs, and if that customer added Internet service, the customer would be treated as three RGUs. This statistic is computed in accordance with the guidelines of the NCTA.
|
(g)
|
"Internet Customers" represent those customers who subscribe to our Internet service.
|
(h)
|
"Phone Customers" represent those customers who subscribe to our phone service.
|
(i)
|
"Primary Service Units" or "PSUs" represent the total of video, Internet and phone customers.
|
(j)
|
Prior year commercial Internet customers were adjusted to reflect current year presentation.
|
(k)
|
"Digital Video RGUs" include all video customers that rent one or more digital set-top boxes or cable cards.
|
(l)
|
"Net Additions/(Losses)" represent the pro forma net gain or loss in the respective quarter for the service indicated.
|
(m)
|
"Average Monthly Revenue per Customer" or "ARPU" represents quarterly pro forma revenue for the service indicated divided by three divided by the number of pro forma customers for the service indicated during the respective quarter.
|
(n)
|
"ARPU per Customer Relationship" is calculated as total video, Internet and phone quarterly pro forma revenue divided by three divided by average residential customer relationships during the respective quarter.
|
(o)
|
"Total ARPU per Video Customer" is calculated as total quarterly pro forma revenue divided by three divided by average pro forma video customers during the respective quarter.
|
(p)
|
"Penetration" represents residential customers as a percentage of homes passed for the service indicated.
|
(q)
|
"Bundled Penetration" represents the percentage of residential customers receiving a combination of at least two different types of service, including Charter's video service, Internet service or phone. "Residential % Bundled" does not include residential customers who only subscribe to video service.
|
(r)
|
"Triple Play Penetration" represents residential customers receiving all three Charter service offerings, including video, Internet and phone, as a % of residential customer relationships.
|
(s)
|
"Digital Penetration" represents the number of digital RGUs as a percentage of video customers, including EBUs.
|
(t)
|
"Advanced Digital Penetration" represents customers who subscribe to our high-definition and/or digital video recorder services as a % of digital RGUs.
|
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
|
|||||||||||||||||
UNAUDITED RECONCILIATION OF NON-GAAP MEASURES TO GAAP MEASURES
|
|||||||||||||||||
(DOLLARS IN MILLIONS)
|
|||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||||
2011
|
2010
|
2011
|
2010
|
||||||||||||||
Actual
|
Actual
|
Actual
|
Actual
|
||||||||||||||
Net loss
|
$ | (107 | ) | $ | (81 | ) | $ | (217 | ) | $ | (57 | ) | |||||
Plus:
|
Interest expense, net
|
241 | 219 | 474 | 423 | ||||||||||||
Income tax expense
|
81 | 83 | 160 | 102 | |||||||||||||
Depreciation and amortization
|
393 | 380 | 776 | 749 | |||||||||||||
Stock compensation expense
|
9 | 5 | 15 | 10 | |||||||||||||
Loss on extinguishment of debt
|
53 | 34 | 120 | 35 | |||||||||||||
Other, net
|
3 | 6 | 8 | 21 | |||||||||||||
Adjusted EBITDA (b)
|
673 | 646 | 1,336 | 1,283 | |||||||||||||
Less:
|
Purchases of property, plant and equipment
|
(324 | ) | (339 | ) | (680 | ) | (649 | ) | ||||||||
Adjusted EBITDA less capital expenditures
|
$ | 349 | $ | 307 | $ | 656 | $ | 634 | |||||||||
Net cash flows from operating activities
|
$ | 460 | $ | 451 | $ | 907 | $ | 981 | |||||||||
Less:
|
Purchases of property, plant and equipment
|
(324 | ) | (339 | ) | (680 | ) | (649 | ) | ||||||||
Change in accrued expenses related to capital expenditures
|
19 | 15 | - | - | |||||||||||||
Free cash flow
|
$ | 155 | $ | 127 | $ | 227 | $ | 332 | |||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||||
Actual
|
Pro Forma (a)
|
Actual
|
Pro Forma (a)
|
||||||||||||||
Net loss
|
$ | (107 | ) | $ | (82 | ) | $ | (217 | ) | $ | (62 | ) | |||||
Plus:
|
Interest expense, net
|
241 | 219 | 474 | 423 | ||||||||||||
Income tax expense
|
81 | 80 | 160 | 99 | |||||||||||||
Depreciation and amortization
|
393 | 380 | 776 | 749 | |||||||||||||
Stock compensation expense
|
9 | 5 | 15 | 10 | |||||||||||||
Loss on extinguishment of debt
|
53 | 34 | 120 | 35 | |||||||||||||
Other, net
|
3 | 6 | 8 | 21 | |||||||||||||
Adjusted EBITDA (b)
|
673 | 642 | 1,336 | 1,275 | |||||||||||||
Less:
|
Purchases of property, plant and equipment
|
(324 | ) | (337 | ) | (680 | ) | (645 | ) | ||||||||
Adjusted EBITDA less capital expenditures
|
$ | 349 | $ | 305 | $ | 656 | $ | 630 | |||||||||
Net cash flows from operating activities
|
$ | 460 | $ | 447 | $ | 907 | $ | 973 | |||||||||
Less:
|
Purchases of property, plant and equipment
|
(324 | ) | (337 | ) | (680 | ) | (645 | ) | ||||||||
Change in accrued expenses related to capital expenditures
|
19 | 15 | - | - | |||||||||||||
Free cash flow
|
$ | 155 | $ | 125 | $ | 227 | $ | 328 | |||||||||
(a) Pro forma results reflect certain sales of cable systems in 2010 as if they occurred as of January 1, 2010.
|
|||||||||||||||||
(b) See page 1 and 2 of this addendum for detail of the components included within adjusted EBITDA.
|
|||||||||||||||||
The above schedules are presented in order to reconcile adjusted EBITDA and free cash flows, both non-GAAP measures, to the most directly comparable GAAP measures in accordance with Section 401(b) of the Sarbanes-Oxley Act.
|
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
|
||||||||||||||||
CAPITAL EXPENDITURES
|
||||||||||||||||
(DOLLARS IN MILLIONS)
|
||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Customer premise equipment (a)
|
$ | 130 | $ | 140 | $ | 287 | $ | 296 | ||||||||
Scalable infrastructure (b)
|
85 | 108 | 207 | 195 | ||||||||||||
Line extensions (c)
|
29 | 22 | 49 | 38 | ||||||||||||
Upgrade/Rebuild (d)
|
7 | 7 | 12 | 16 | ||||||||||||
Support capital (e)
|
73 | 62 | 125 | 104 | ||||||||||||
Total capital expenditures (f)
|
$ | 324 | $ | 339 | $ | 680 | $ | 649 | ||||||||
(a) Customer premise equipment includes costs incurred at the customer residence to secure new customers, revenue units and additional bandwidth revenues. It also includes customer installation costs and customer premise equipment (e.g., set-top boxes and cable modems).
|
||||||||||||||||
(b) Scalable infrastructure includes costs, not related to customer premise equipment or our network, to secure growth of new customers, revenue units and additional bandwidth revenues or provide service enhancements (e.g., headend equipment).
|
||||||||||||||||
(c) Line extensions include network costs associated with entering new service areas (e.g., fiber/coaxial cable, amplifiers, electronic equipment, make-ready and design engineering).
|
||||||||||||||||
(d) Upgrade/rebuild includes costs to modify or replace existing fiber/coaxial cable networks, including betterments.
|
||||||||||||||||
(e) Support capital includes costs associated with the replacement or enhancement of non-network assets due to technological and physical obsolescence (e.g., non-network equipment, land, buildings and vehicles).
|
||||||||||||||||
(f) Total capital expenditures includes $45 million and $34 million of capital expenditures related to commercial services for the three months ended June 30, 2011 and 2010, respectively, and $72 million and $52 million for the six months ended June 30, 2011 and 2010, respectively.
|