| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-iii | | | |
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-12 | | | |
| | | | | S-21 | | | |
| | | | | S-22 | | | |
| | | | | S-25 | | | |
| | | | | S-26 | | | |
| | | | | S-31 | | | |
| | | | | S-59 | | | |
| | | | | S-64 | | | |
| | | | | S-68 | | | |
| | | | | S-68 | | | |
| | | | | S-68 | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | |
| | |
Accreted Value
Historical(a) |
| |
Principal Amount
Historical |
| |
Principal Amount
Pro Forma |
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 352 | | | | | $ | 352 | | | | | $ | | | |
Debt (including current portion): | | | | | | | | | | | | | | | | | | | |
Time Warner Cable, LLC: | | | | | | | | | | | | | | | | | | | |
5.750% sterling senior notes due 2031 (£625 million principal)(b)
|
| | | | 802 | | | | | | 762 | | | | | | 762 | | |
6.550% senior debentures due 2037
|
| | | | 1,649 | | | | | | 1,500 | | | | | | 1,500 | | |
7.300% senior debentures due 2038
|
| | | | 1,737 | | | | | | 1,500 | | | | | | 1,500 | | |
6.750% senior debentures due 2039
|
| | | | 1,687 | | | | | | 1,500 | | | | | | 1,500 | | |
5.875% senior debentures due 2040
|
| | | | 1,249 | | | | | | 1,200 | | | | | | 1,200 | | |
5.500% senior debentures due 2041
|
| | | | 1,257 | | | | | | 1,250 | | | | | | 1,250 | | |
5.250% sterling senior notes due 2042 (£650 million principal)(b)
|
| | | | 768 | | | | | | 793 | | | | | | 793 | | |
4.500% senior debentures due 2042
|
| | | | 1,153 | | | | | | 1,250 | | | | | | 1,250 | | |
Time Warner Cable Enterprises LLC: | | | | | | | | | | | | | | | | | | | |
8.375% senior debentures due 2033
|
| | | | 1,225 | | | | | | 1,000 | | | | | | 1,000 | | |
Time Warner Cable debt
|
| | | | 11,527 | | | | | | 10,755 | | | | | | 10,755 | | |
Charter Communications Operating, LLC: | | | | | | | | | | | | | | | | | | | |
Credit facilities
|
| | | | 14,433 | | | | | | 14,483 | | | | | | | | |
Senior floating rate notes due 2024
|
| | | | 900 | | | | | | 900 | | | | | | | | |
4.500% senior secured notes due 2024
|
| | | | 1,099 | | | | | | 1,100 | | | | | | | | |
4.908% senior secured notes due 2025
|
| | | | 4,490 | | | | | | 4,500 | | | | | | 4,500 | | |
3.750% senior secured notes due 2028
|
| | | | 993 | | | | | | 1,000 | | | | | | 1,000 | | |
4.200% senior secured notes due 2028
|
| | | | 1,244 | | | | | | 1,250 | | | | | | 1,250 | | |
2.250% senior secured notes due 2029
|
| | | | 1,242 | | | | | | 1,250 | | | | | | 1,250 | | |
5.050% senior secured notes due 2029
|
| | | | 1,244 | | | | | | 1,250 | | | | | | 1,250 | | |
2.800% senior secured notes due 2031
|
| | | | 1,587 | | | | | | 1,600 | | | | | | 1,600 | | |
2.300% senior secured notes due 2032
|
| | | | 993 | | | | | | 1,000 | | | | | | 1,000 | | |
4.400% senior secured notes due 2033
|
| | | | 991 | | | | | | 1,000 | | | | | | 1,000 | | |
| | |
Accreted Value
Historical(a) |
| |
Principal Amount
Historical |
| |
Principal Amount
Pro Forma |
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
6.384% senior secured notes due 2035
|
| | | | 1,985 | | | | | | 2,000 | | | | | | 2,000 | | |
5.375% senior secured notes due 2038
|
| | | | 788 | | | | | | 800 | | | | | | 800 | | |
3.500% senior secured notes due 2041
|
| | | | 1,484 | | | | | | 1,500 | | | | | | 1,500 | | |
3.500% senior secured notes due 2042
|
| | | | 1,332 | | | | | | 1,350 | | | | | | 1,350 | | |
6.484% senior secured notes due 2045
|
| | | | 3,469 | | | | | | 3,500 | | | | | | 3,500 | | |
5.375% senior secured notes due 2047
|
| | | | 2,506 | | | | | | 2,500 | | | | | | 2,500 | | |
5.750% senior secured notes due 2048
|
| | | | 2,394 | | | | | | 2,450 | | | | | | 2,450 | | |
5.125% senior secured notes due 2049
|
| | | | 1,241 | | | | | | 1,250 | | | | | | 1,250 | | |
4.800% senior secured notes due 2050
|
| | | | 2,798 | | | | | | 2,800 | | | | | | 2,800 | | |
3.700% senior secured notes due 2051
|
| | | | 2,031 | | | | | | 2,050 | | | | | | 2,050 | | |
3.900% senior secured notes due 2052
|
| | | | 2,324 | | | | | | 2,400 | | | | | | 2,400 | | |
5.250% senior secured notes due 2053
|
| | | | 1,479 | | | | | | 1,500 | | | | | | 1,500 | | |
6.834% senior secured notes due 2055
|
| | | | 495 | | | | | | 500 | | | | | | 500 | | |
3.850% senior secured notes due 2061
|
| | | | 1,810 | | | | | | 1,850 | | | | | | 1,850 | | |
4.400% senior secured notes due 2061
|
| | | | 1,389 | | | | | | 1,400 | | | | | | 1,400 | | |
3.950% senior secured notes due 2062
|
| | | | 1,380 | | | | | | 1,400 | | | | | | 1,400 | | |
5.500% senior secured notes due 2063
|
| | | | 986 | | | | | | 1,000 | | | | | | 1,000 | | |
Notes offered hereby
|
| | | | — | | | | | | — | | | | | | | | |
CCO consolidated debt
|
| | | | 70,634 | | | | | | 70,338 | | | | | | | | |
CCO Holdings, LLC: | | | | | | | | | | | | | | | | | | | |
5.500% senior notes due 2026
|
| | | | 748 | | | | | | 750 | | | | | | 750 | | |
5.125% senior notes due 2027
|
| | | | 3,235 | | | | | | 3,250 | | | | | | 3,250 | | |
5.000% senior notes due 2028
|
| | | | 2,482 | | | | | | 2,500 | | | | | | 2,500 | | |
5.375% senior notes due 2029
|
| | | | 1,500 | | | | | | 1,500 | | | | | | 1,500 | | |
6.375% senior notes due 2029
|
| | | | 1,488 | | | | | | 1,500 | | | | | | 1,500 | | |
4.750% senior notes due 2030
|
| | | | 3,044 | | | | | | 3,050 | | | | | | 3,050 | | |
4.500% senior notes due 2030
|
| | | | 2,750 | | | | | | 2,750 | | | | | | 2,750 | | |
4.250% senior notes due 2031
|
| | | | 3,001 | | | | | | 3,000 | | | | | | 3,000 | | |
7.375% senior notes due 2031
|
| | | | 1,089 | | | | | | 1,100 | | | | | | 1,100 | | |
4.750% senior notes due 2032
|
| | | | 1,190 | | | | | | 1,200 | | | | | | 1,200 | | |
4.500% senior notes due 2032
|
| | | | 2,923 | | | | | | 2,900 | | | | | | 2,900 | | |
4.500% senior notes due 2033
|
| | | | 1,731 | | | | | | 1,750 | | | | | | 1,750 | | |
4.250% senior notes due 2034
|
| | | | 1,984 | | | | | | 2,000 | | | | | | 2,000 | | |
CCO Holdings consolidated debt
|
| | | | 97,799 | | | | | | 97,588 | | | | | | | | |
Member’s equity: | | | | | | | | | | | | | | | | | | | |
Total CCO Holdings member’s equity
|
| | | | 34,120 | | | | | | 34,120 | | | | | | 34,120 | | |
Noncontrolling interest
|
| | | | 24 | | | | | | 24 | | | | | | 24 | | |
Total member’s equity
|
| | | | 34,144 | | | | | | 34,144 | | | | | | 34,144 | | |
Total Capitalization
|
| | | $ | 131,943 | | | | | $ | 131,732 | | | | | $ | | | |
|
| | |
Year Ended December 31,
|
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
($ in millions)
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 43,620 | | | | | $ | 45,756 | | | | | $ | 48,088 | | | | | $ | 51,674 | | | | | $ | 54,020 | | | | | $ | 40,346 | | | | | $ | 40,896 | | |
Income from operations
|
| | | $ | 5,192 | | | | | $ | 6,459 | | | | | $ | 8,298 | | | | | $ | 10,481 | | | | | $ | 11,882 | | | | | $ | 8,862 | | | | | $ | 9,144 | | |
Interest expense, net
|
| | | $ | 3,579 | | | | | $ | 3,839 | | | | | $ | 3,866 | | | | | $ | 4,023 | | | | | $ | 4,533 | | | | | $ | 3,313 | | | | | $ | 3,843 | | |
Income before income taxes
|
| | | $ | 1,649 | | | | | $ | 2,341 | | | | | $ | 4,195 | | | | | $ | 6,354 | | | | | $ | 7,354 | | | | | $ | 5,556 | | | | | $ | 5,109 | | |
Net income attributable to CCO Holdings member
|
| | | $ | 1,632 | | | | | $ | 2,251 | | | | | $ | 4,165 | | | | | $ | 6,311 | | | | | $ | 7,305 | | | | | $ | 5,519 | | | | | $ | 5,065 | | |
Balance Sheet Data (end of period):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total investment in cable properties, net
|
| | | $ | 141,096 | | | | | $ | 138,237 | | | | | $ | 135,981 | | | | | $ | 134,295 | | | | | $ | 134,845 | | | | | $ | 134,105 | | | | | $ | 136,799 | | |
Total assets
|
| | | $ | 144,898 | | | | | $ | 146,743 | | | | | $ | 142,621 | | | | | $ | 140,711 | | | | | $ | 142,767 | | | | | $ | 141,961 | | | | | $ | 145,001 | | |
Total debt
|
| | | $ | 72,827 | | | | | $ | 79,078 | | | | | $ | 82,752 | | | | | $ | 91,561 | | | | | $ | 97,603 | | | | | $ | 97,032 | | | | | $ | 97,799 | | |
Total member’s equity
|
| | | $ | 60,554 | | | | | $ | 55,289 | | | | | $ | 47,208 | | | | | $ | 36,227 | | | | | $ | 31,893 | | | | | $ | 31,058 | | | | | $ | 34,144 | | |
| | |
September 30, 2023
|
| |||||||||
| | |
Principal Amount
|
| |
Accreted Value(a)
|
| ||||||
| | |
($ in millions)
|
| |||||||||
CCO Holdings, LLC: | | | | | | | | | | | | | |
5.500% senior notes due May 1, 2026
|
| | | $ | 750 | | | | | $ | 748 | | |
5.125% senior notes due May 1, 2027
|
| | | | 3,250 | | | | | | 3,235 | | |
5.000% senior notes due February 1, 2028
|
| | | | 2,500 | | | | | | 2,482 | | |
5.375% senior notes due June 1, 2029
|
| | | | 1,500 | | | | | | 1,500 | | |
6.375% senior notes due September 1, 2029
|
| | | | 1,500 | | | | | | 1,488 | | |
4.750% senior notes due March 1, 2030
|
| | | | 3,050 | | | | | | 3,044 | | |
4.500% senior notes due August 15, 2030
|
| | | | 2,750 | | | | | | 2,750 | | |
4.250% senior notes due February 1, 2031
|
| | | | 3,000 | | | | | | 3,001 | | |
7.375% senior notes due March 1, 2031
|
| | | | 1,100 | | | | | | 1,089 | | |
4.750% senior notes due February 1, 2032
|
| | | | 1,200 | | | | | | 1,190 | | |
4.500% senior notes due May 1, 2032
|
| | | | 2,900 | | | | | | 2,923 | | |
4.500% senior notes due June 1, 2033
|
| | | | 1,750 | | | | | | 1,731 | | |
4.250% senior notes due January 15, 2034
|
| | | | 2,000 | | | | | | 1,984 | | |
Charter Communications Operating, LLC: | | | | | | | | | | | | | |
Senior floating rate notes due February 1, 2024
|
| | | | 900 | | | | | | 900 | | |
4.500% senior notes due February 1, 2024
|
| | | | 1,100 | | | | | | 1,099 | | |
4.908% senior notes due July 23, 2025
|
| | | | 4,500 | | | | | | 4,490 | | |
3.750% senior notes due February 15, 2028
|
| | | | 1,000 | | | | | | 993 | | |
4.200% senior notes due March 15, 2028
|
| | | | 1,250 | | | | | | 1,244 | | |
2.250% senior notes due January 15, 2029
|
| | | | 1,250 | | | | | | 1,242 | | |
5.050% senior notes due March 30, 2029
|
| | | | 1,250 | | | | | | 1,244 | | |
2.800% senior notes due April 1, 2031
|
| | | | 1,600 | | | | | | 1,587 | | |
2.300% senior notes due February 1, 2032
|
| | | | 1,000 | | | | | | 993 | | |
4.400% senior notes due April 1, 2033
|
| | | | 1,000 | | | | | | 991 | | |
6.384% senior notes due October 23, 2035
|
| | | | 2,000 | | | | | | 1,985 | | |
5.375% senior notes due April 1, 2038
|
| | | | 800 | | | | | | 788 | | |
3.500% senior notes due June 1, 2041
|
| | | | 1,500 | | | | | | 1,484 | | |
3.500% senior notes due March 1, 2042
|
| | | | 1,350 | | | | | | 1,332 | | |
6.484% senior notes due October 23, 2045
|
| | | | 3,500 | | | | | | 3,469 | | |
5.375% senior notes due May 1, 2047
|
| | | | 2,500 | | | | | | 2,506 | | |
5.750% senior notes due April 1, 2048
|
| | | | 2,450 | | | | | | 2,394 | | |
5.125% senior notes due July 1, 2049
|
| | | | 1,250 | | | | | | 1,241 | | |
4.800% senior notes due March 1, 2050
|
| | | | 2,800 | | | | | | 2,798 | | |
3.700% senior notes due April 1, 2051
|
| | | | 2,050 | | | | | | 2,031 | | |
3.900% senior notes due June 1, 2052
|
| | | | 2,400 | | | | | | 2,324 | | |
5.250% senior notes due April 1, 2053
|
| | | | 1,500 | | | | | | 1,479 | | |
6.834% senior notes due October 23, 2055
|
| | | | 500 | | | | | | 495 | | |
| | |
September 30, 2023
|
| |||||||||
| | |
Principal Amount
|
| |
Accreted Value(a)
|
| ||||||
| | |
($ in millions)
|
| |||||||||
3.850% senior notes due April 1, 2061
|
| | | | 1,850 | | | | | | 1,810 | | |
4.400% senior notes due December 1, 2061
|
| | | | 1,400 | | | | | | 1,389 | | |
3.950% senior notes due June 30, 2062
|
| | | | 1,400 | | | | | | 1,380 | | |
5.500% senior notes due April 1, 2063
|
| | | | 1,000 | | | | | | 986 | | |
Credit facilities
|
| | | | 14,483 | | | | | | 14,433 | | |
Time Warner Cable, LLC: | | | | | | | | | | | | | |
5.750% sterling senior notes due June 2, 2031(b)
|
| | | | 762 | | | | | | 802 | | |
6.550% senior debentures due May 1, 2037
|
| | | | 1,500 | | | | | | 1,649 | | |
7.300% senior debentures due July 1, 2038
|
| | | | 1,500 | | | | | | 1,737 | | |
6.750% senior debentures due June 15, 2039
|
| | | | 1,500 | | | | | | 1,687 | | |
5.875% senior debentures due November 15, 2040
|
| | | | 1,200 | | | | | | 1,249 | | |
5.500% senior debentures due September 1, 2041
|
| | | | 1,250 | | | | | | 1,257 | | |
5.250% sterling senior notes due July 15, 2042(c)
|
| | | | 793 | | | | | | 768 | | |
4.500% senior debentures due September 15, 2042
|
| | | | 1,250 | | | | | | 1,153 | | |
Time Warner Cable Enterprises LLC: | | | | | | | | | | | | | |
8.375% senior debentures due July 15, 2033
|
| | | | 1,000 | | | | | | 1,225 | | |
Total debt
|
| | | $ | 97,588 | | | | | $ | 97,799 | | |
|
Underwriter
|
| |
Principal Amount of
Notes to be Purchased |
| |
Principal Amount of
Notes to be Purchased |
| ||||||
BofA Securities, Inc.
|
| | | $ | | | | | $ | | | ||
Deutsche Bank Securities Inc.
|
| | | | | | | | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | | | | | | | |
Total
|
| | | $ | | | | | $ | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | |