| | ||||||||||||||||||||||||||||||||||||||||||
| | | |
Per 2029
Note |
| | |
Total
|
| | |
Per 2042
Note |
| | |
Total
|
| | |
Per 2062
Note |
| | |
Total
|
| ||||||||||||||||||
Public offering price
|
| | | | | %(1) | | | | | | $ | (1) | | | | | | | %(2) | | | | | | $ | (2) | | | | | | | %(3) | | | | | | $ | (3) | | |
Underwriting discount
|
| | | | | % | | | | | | $ | | | | | | | % | | | | | | $ | | | | | | | % | | | | | | $ | | | |||
Estimated proceeds to us, before expenses
|
| | | | | %(1) | | | | | | $ | (1) | | | | | | | %(2) | | | | | | $ | (2) | | | | | | | %(3) | | | | | | $ | (3) | | |
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-iii | | | |
| | | | | S-iv | | | |
| | | | | S-1 | | | |
| | | | | S-12 | | | |
| | | | | S-21 | | | |
| | | | | S-21 | | | |
| | | | | S-24 | | | |
| | | | | S-25 | | | |
| | | | | S-30 | | | |
| | | | | S-57 | | | |
| | | | | S-62 | | | |
| | | | | S-66 | | | |
| | | | | S-66 | | | |
| | | | | S-66 | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | |
| | |
Accreted
Value Historical(a) |
| |
Principal
Amount Historical |
| |
Principal Amount Pro
Forma |
| |
Principal
Amount Pro Forma as Adjusted |
| ||||||||||||
|
($ in millions)
|
| |||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 1,477 | | | | | $ | 1,477 | | | | | $ | 401 | | | | | $ | | | |
Debt (including current portion): | | | | | | | | | | | | | | | | | | | | | | | | | |
Time Warner Cable, LLC: | | | | | | | | | | | | | | | | | | | | | | | | | |
4.000% senior notes due 2021
|
| | | | 1,002 | | | | | | 1,000 | | | | | | — | | | | | | — | | |
5.750% sterling senior notes due 2031 (£625 million principal)(b)
|
| | | | 919 | | | | | | 865 | | | | | | 865 | | | | | | 865 | | |
6.550% senior debentures due 2037
|
| | | | 1,665 | | | | | | 1,500 | | | | | | 1,500 | | | | | | 1,500 | | |
7.300% senior debentures due 2038
|
| | | | 1,759 | | | | | | 1,500 | | | | | | 1,500 | | | | | | 1,500 | | |
6.750% senior debentures due 2039
|
| | | | 1,703 | | | | | | 1,500 | | | | | | 1,500 | | | | | | 1,500 | | |
5.875% senior debentures due 2040
|
| | | | 1,253 | | | | | | 1,200 | | | | | | 1,200 | | | | | | 1,200 | | |
5.500% senior debentures due 2041
|
| | | | 1,258 | | | | | | 1,250 | | | | | | 1,250 | | | | | | 1,250 | | |
5.250% sterling senior notes due 2042 (£650 million principal)(b)
|
| | | | 869 | | | | | | 899 | | | | | | 899 | | | | | | 899 | | |
4.500% senior debentures due 2042
|
| | | | 1,146 | | | | | | 1,250 | | | | | | 1,250 | | | | | | 1,250 | | |
Time Warner Cable Enterprises LLC: | | | | | | | | | | | | | | | | | | | | | | | | | |
8.375% senior debentures due 2023
|
| | | | 1,081 | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,000 | | |
8.375% senior debentures due 2033
|
| | | | 1,262 | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,000 | | |
Time Warner Cable debt
|
| | | | 13,917 | | | | | | 12,964 | | | | | | 11,964 | | | | | | 11,964 | | |
Charter Communications Operating, LLC: | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit facilities
|
| | | | 9,949 | | | | | | 10,012 | | | | | | 10,012 | | | | | | 10,012 | | |
| | |
Accreted
Value Historical(a) |
| |
Principal
Amount Historical |
| |
Principal Amount Pro
Forma |
| |
Principal
Amount Pro Forma as Adjusted |
| ||||||||||||
|
($ in millions)
|
| |||||||||||||||||||||||
4.464% senior secured notes due 2022
|
| | | | 2,994 | | | | | | 3,000 | | | | | | 3,000 | | | | | | 3,000 | | |
Senior floating rate notes due 2024
|
| | | | 901 | | | | | | 900 | | | | | | 900 | | | | | | 900 | | |
4.500% senior secured notes due 2024
|
| | | | 1,095 | | | | | | 1,100 | | | | | | 1,100 | | | | | | 1,100 | | |
4.908% senior secured notes due 2025
|
| | | | 4,478 | | | | | | 4,500 | | | | | | 4,500 | | | | | | 4,500 | | |
3.750% senior secured notes due 2028
|
| | | | 989 | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,000 | | |
4.200% senior secured notes due 2028
|
| | | | 1,242 | | | | | | 1,250 | | | | | | 1,250 | | | | | | 1,250 | | |
5.050% senior secured notes due 2029
|
| | | | 1,242 | | | | | | 1,250 | | | | | | 1,250 | | | | | | 1,250 | | |
2.800% senior secured notes due 2031
|
| | | | 1,584 | | | | | | 1,600 | | | | | | 1,600 | | | | | | 1,600 | | |
2.300% senior secured notes due 2032
|
| | | | 991 | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,000 | | |
6.384% senior secured notes due 2035
|
| | | | 1,984 | | | | | | 2,000 | | | | | | 2,000 | | | | | | 2,000 | | |
5.375% senior secured notes due 2038
|
| | | | 787 | | | | | | 800 | | | | | | 800 | | | | | | 800 | | |
3.500% senior secured notes due 2041
|
| | | | 1,482 | | | | | | 1,500 | | | | | | 1,500 | | | | | | 1,500 | | |
6.484% senior secured notes due 2045
|
| | | | 3,468 | | | | | | 3,500 | | | | | | 3,500 | | | | | | 3,500 | | |
5.375% senior secured notes due 2047
|
| | | | 2,506 | | | | | | 2,500 | | | | | | 2,500 | | | | | | 2,500 | | |
5.750% senior secured notes due 2048
|
| | | | 2,392 | | | | | | 2,450 | | | | | | 2,450 | | | | | | 2,450 | | |
5.125% senior secured notes due 2049
|
| | | | 1,240 | | | | | | 1,250 | | | | | | 1,250 | | | | | | 1,250 | | |
4.800% senior secured notes due 2050
|
| | | | 2,797 | | | | | | 2,800 | | | | | | 2,800 | | | | | | 2,800 | | |
3.700% senior secured notes due 2051
|
| | | | 2,031 | | | | | | 2,050 | | | | | | 2,050 | | | | | | 2,050 | | |
3.900% senior secured notes due 2052
|
| | | | 2,321 | | | | | | 2,400 | | | | | | 2,400 | | | | | | 2,400 | | |
6.834% senior secured notes due 2055
|
| | | | 495 | | | | | | 500 | | | | | | 500 | | | | | | 500 | | |
3.850% senior secured notes due 2061
|
| | | | 1,809 | | | | | | 1,850 | | | | | | 1,850 | | | | | | 1,850 | | |
4.400% senior secured notes due 2061
|
| | | | 1,389 | | | | | | 1,400 | | | | | | 1,400 | | | | | | 1,400 | | |
Notes offered hereby
|
| | | | — | | | | | | — | | | | | | — | | | |
|
| |||
CCO consolidated debt(c)
|
| | | | 64,083 | | | | | | 63,576 | | | | | | 62,576 | | | |
|
| |||
CCO Holdings, LLC: | | | | | | | | | | | | | | | | | | | | | | | | | |
4.000% senior notes due 2023
|
| | | | 498 | | | | | | 500 | | | | | | 500 | | | | | | 500 | | |
5.750% senior notes due 2026
|
| | | | 1,239 | | | | | | 1,250 | | | | | | — | | | | | | — | | |
5.500% senior notes due 2026
|
| | | | 1,493 | | | | | | 1,500 | | | | | | 750 | | | | | | 750 | | |
5.125% senior notes due 2027
|
| | | | 3,227 | | | | | | 3,250 | | | | | | 3,250 | | | | | | 3,250 | | |
5.000% senior notes due 2028
|
| | | | 2,474 | | | | | | 2,500 | | | | | | 2,500 | | | | | | 2,500 | | |
5.375% senior notes due 2029
|
| | | | 1,501 | | | | | | 1,500 | | | | | | 1,500 | | | | | | 1,500 | | |
4.750% senior notes due 2030
|
| | | | 3,042 | | | | | | 3,050 | | | | | | 3,050 | | | | | | 3,050 | | |
4.500% senior notes due 2030
|
| | | | 2,750 | | | | | | 2,750 | | | | | | 2,750 | | | | | | 2,750 | | |
4.250% senior notes due 2031
|
| | | | 3,002 | | | | | | 3,000 | | | | | | 3,000 | | | | | | 3,000 | | |
4.500% senior notes due 2032
|
| | | | 2,927 | | | | | | 2,900 | | | | | | 2,900 | | | | | | 2,900 | | |
4.500% senior notes due 2033
|
| | | | 1,728 | | | | | | 1,750 | | | | | | 1,750 | | | | | | 1,750 | | |
4.250% senior notes due 2034
|
| | | | — | | | | | | — | | | | | | 2,000 | | | | | | 2,000 | | |
CCO Holdings consolidated debt(c)
|
| | | | 87,964 | | | | | | 87,526 | | | | | | 86,526 | | | |
|
| |||
Member’s equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total CCO Holdings member’s equity
|
| | | | 41,582 | | | | | | 41,582 | | | | | | 41,582 | | | | | | 41,582 | | |
Noncontrolling interest
|
| | | | 23 | | | | | | 23 | | | | | | 23 | | | | | | 23 | | |
Total member’s equity
|
| | | | 41,605 | | | | | | 41,605 | | | | | | 41,605 | | | | | | 41,605 | | |
Total Capitalization
|
| | | $ | 129,569 | | | | | $ | 129,131 | | | | | $ | 128,131 | | | | | $ | | | |
|
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||
|
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||
|
(in millions)
|
| | | | ||||||||||||||||||||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 29,003 | | | | | $ | 41,578 | | | | | $ | 43,620 | | | | | $ | 45,756 | | | | | $ | 48,088 | | | | | $ | 23,430 | | | | | $ | 25,320 | | |
Income from operations
|
| | | $ | 2,709 | | | | | $ | 3,995 | | | | | $ | 5,192 | | | | | $ | 6,459 | | | | | $ | 8,298 | | | | | $ | 3,727 | | | | | $ | 4,602 | | |
Interest expense, net
|
| | | $ | 2,123 | | | | | $ | 3,115 | | | | | $ | 3,579 | | | | | $ | 3,839 | | | | | $ | 3,866 | | | | | $ | 1,957 | | | | | $ | 1,982 | | |
Income before income taxes
|
| | | $ | 1,460 | | | | | $ | 906 | | | | | $ | 1,649 | | | | | $ | 2,341 | | | | | $ | 4,195 | | | | | $ | 1,479 | | | | | $ | 2,532 | | |
Net income attributable to CCO Holdings member
|
| | | $ | 1,456 | | | | | $ | 882 | | | | | $ | 1,632 | | | | | $ | 2,251 | | | | | $ | 4,165 | | | | | $ | 1,465 | | | | | $ | 2,510 | | |
Balance Sheet Data (end of period):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total investment in cable properties, net
|
| | | $ | 144,151 | | | | | $ | 142,376 | | | | | $ | 141,096 | | | | | $ | 138,237 | | | | | $ | 135,981 | | | | | $ | 136,666 | | | | | $ | 134,842 | | |
Total assets
|
| | | $ | 148,319 | | | | | $ | 145,693 | | | | | $ | 144,898 | | | | | $ | 146,743 | | | | | $ | 142,621 | | | | | $ | 143,674 | | | | | $ | 142,271 | | |
Total debt
|
| | | $ | 61,747 | | | | | $ | 70,231 | | | | | $ | 72,827 | | | | | $ | 79,078 | | | | | $ | 82,752 | | | | | $ | 78,369 | | | | | $ | 87,964 | | |
Total member’s equity
|
| | | $ | 75,863 | | | | | $ | 63,582 | | | | | $ | 60,554 | | | | | $ | 55,289 | | | | | $ | 47,208 | | | | | $ | 52,998 | | | | | $ | 41,605 | | |
| | |
June 30, 2021
|
| |||||||||
|
Principal
Amount |
| |
Accreted
Value(a) |
| ||||||||
|
($ in millions)
|
| |||||||||||
CCO Holdings, LLC: | | | | | | | | | | | | | |
4.000% senior notes due March 1, 2023
|
| | | $ | 500 | | | | | $ | 498 | | |
5.750% senior notes due February 15, 2026
|
| | | | 1,250 | | | | | | 1,239 | | |
5.500% senior notes due May 1, 2026
|
| | | | 1,500 | | | | | | 1,493 | | |
5.125% senior notes due May 1, 2027
|
| | | | 3,250 | | | | | | 3,227 | | |
5.000% senior notes due February 1, 2028
|
| | | | 2,500 | | | | | | 2,474 | | |
5.375% senior notes due June 1, 2029
|
| | | | 1,500 | | | | | | 1,501 | | |
4.750% senior notes due March 1, 2030
|
| | | | 3,050 | | | | | | 3,042 | | |
4.500% senior notes due August 15, 2030
|
| | | | 2,750 | | | | | | 2,750 | | |
4.250% senior notes due February 1, 2031
|
| | | | 3,000 | | | | | | 3,002 | | |
4.500% senior notes due May 1, 2032
|
| | | | 2,900 | | | | | | 2,927 | | |
4.500% senior notes due June 1, 2033
|
| | | | 1,750 | | | | | | 1,728 | | |
Charter Communications Operating, LLC: | | | | | | | | | | | | | |
4.464% senior notes due July 23, 2022
|
| | | | 3,000 | | | | | | 2,994 | | |
Senior floating rate notes due February 1, 2024
|
| | | | 900 | | | | | | 901 | | |
4.500% senior notes due February 1, 2024
|
| | | | 1,100 | | | | | | 1,095 | | |
4.908% senior notes due July 23, 2025
|
| | | | 4,500 | | | | | | 4,478 | | |
3.750% senior notes due February 15, 2028
|
| | | | 1,000 | | | | | | 989 | | |
4.200% senior notes due March 15, 2028
|
| | | | 1,250 | | | | | | 1,242 | | |
5.050% senior notes due March 30, 2029
|
| | | | 1,250 | | | | | | 1,242 | | |
2.800% senior notes due April 1, 2031
|
| | | | 1,600 | | | | | | 1,584 | | |
2.300% senior notes due February 1, 2032
|
| | | | 1,000 | | | | | | 991 | | |
6.384% senior notes due October 23, 2035
|
| | | | 2,000 | | | | | | 1,984 | | |
5.375% senior notes due April 1, 2038
|
| | | | 800 | | | | | | 787 | | |
3.500% senior notes due June 1, 2041
|
| | | | 1,500 | | | | | | 1,482 | | |
6.484% senior notes due October 23, 2045
|
| | | | 3,500 | | | | | | 3,468 | | |
5.375% senior notes due May 1, 2047
|
| | | | 2,500 | | | | | | 2,506 | | |
5.750% senior notes due April 1, 2048
|
| | | | 2,450 | | | | | | 2,392 | | |
5.125% senior notes due July 1, 2049
|
| | | | 1,250 | | | | | | 1,240 | | |
4.800% senior notes due March 1, 2050
|
| | | | 2,800 | | | | | | 2,797 | | |
3.700% senior notes due April 1, 2051
|
| | | | 2,050 | | | | | | 2,031 | | |
3.900% senior notes due June 1, 2052
|
| | | | 2,400 | | | | | | 2,321 | | |
6.834% senior notes due October 23, 2055
|
| | | | 500 | | | | | | 495 | | |
3.850% senior notes due April 1, 2061
|
| | | | 1,850 | | | | | | 1,809 | | |
4.400% senior notes due December 1, 2061
|
| | | | 1,400 | | | | | | 1,389 | | |
Credit facilities
|
| | | | 10,012 | | | | | | 9,949 | | |
| | |
June 30, 2021
|
| |||||||||
|
Principal
Amount |
| |
Accreted
Value(a) |
| ||||||||
|
($ in millions)
|
| |||||||||||
Time Warner Cable, LLC: | | | | | | | | | | | | | |
4.000% senior notes due September 1, 2021
|
| | | | 1,000 | | | | | | 1,002 | | |
5.750% sterling senior notes due June 2, 2031(b)
|
| | | | 865 | | | | | | 919 | | |
6.550% senior debentures due May 1, 2037
|
| | | | 1,500 | | | | | | 1,665 | | |
7.300% senior debentures due July 1, 2038
|
| | | | 1,500 | | | | | | 1,759 | | |
6.750% senior debentures due June 15, 2039
|
| | | | 1,500 | | | | | | 1,703 | | |
5.875% senior debentures due November 15, 2040
|
| | | | 1,200 | | | | | | 1,253 | | |
5.500% senior debentures due September 1, 2041
|
| | | | 1,250 | | | | | | 1,258 | | |
5.250% sterling senior notes due July 15, 2042(c)
|
| | | | 899 | | | | | | 869 | | |
4.500% senior debentures due September 15, 2042
|
| | | | 1,250 | | | | | | 1,146 | | |
Time Warner Cable Enterprises LLC: | | | | | | | | | | | | | |
8.375% senior debentures due March 15, 2023
|
| | | | 1,000 | | | | | | 1,081 | | |
8.375% senior debentures due July 15, 2033
|
| | | | 1,000 | | | | | | 1,262 | | |
Total debt
|
| | | | 87,526 | | | | | | 87,964 | | |
Less current portion:
|
| | | | | | | | | | | | |
4.000% senior notes due September 1, 2021
|
| | | | (1,000) | | | | | | (1,002) | | |
Long-term debt
|
| | | $ | 86,526 | | | | | $ | 86,962 | | |
|
Underwriter
|
| |
Principal Amount
of Notes to be Purchased |
| |
Principal Amount
of Notes to be Purchased |
| |
Principal Amount
of Notes to be Purchased |
| |||||||||
Citigroup Global Markets Inc.
|
| | | $ | | | | | $ | | | | | $ | | | |||
Deutsche Bank Securities Inc.
|
| | | | | | | | | | | | | | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | | | | | | | | | | | | | |
Total
|
| | | $ | | | | | $ | | | | | $ | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | |