| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-iii | | | |
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-11 | | | |
| | | | | S-13 | | | |
| | | | | S-22 | | | |
| | | | | S-23 | | | |
| | | | | S-26 | | | |
| | | | | S-27 | | | |
| | | | | S-32 | | | |
| | | | | S-60 | | | |
| | | | | S-65 | | | |
| | | | | S-69 | | | |
| | | | | S-69 | | | |
| | | | | S-69 | | |
| | | | | 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
|
| | | $ | 422 | | | | | $ | 422 | | | | | $ | | | |
Debt (including current portion): | | | | | | | | | | | | | | | | | | | |
Time Warner Cable, LLC: | | | | | | | | | | | | | | | | | | | |
5.750% sterling senior notes due 2031 (£625 million principal)(b)
|
| | | | 827 | | | | | | 789 | | | | | | 789 | | |
6.550% senior debentures due 2037
|
| | | | 1,646 | | | | | | 1,500 | | | | | | 1,500 | | |
7.300% senior debentures due 2038
|
| | | | 1,732 | | | | | | 1,500 | | | | | | 1,500 | | |
6.750% senior debentures due 2039
|
| | | | 1,683 | | | | | | 1,500 | | | | | | 1,500 | | |
5.875% senior debentures due 2040
|
| | | | 1,248 | | | | | | 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)
|
| | | | 795 | | | | | | 820 | | | | | | 820 | | |
4.500% senior debentures due 2042
|
| | | | 1,154 | | | | | | 1,250 | | | | | | 1,250 | | |
Time Warner Cable Enterprises LLC: | | | | | | | | | | | | | | | | | | | |
8.375% senior debentures due 2033
|
| | | | 1,216 | | | | | | 1,000 | | | | | | 1,000 | | |
Time Warner Cable debt
|
| | | | 11,558 | | | | | | 10,809 | | | | | | 10,809 | | |
Charter Communications Operating, LLC: | | | | | | | | | | | | | | | | | | | |
Credit facilities
|
| | | | 14,566 | | | | | | 14,618 | | | | | | 14,618 | | |
4.908% senior secured notes due 2025
|
| | | | 4,492 | | | | | | 4,500 | | | | | | | | |
6.150% senior secured notes due 2026
|
| | | | 1,092 | | | | | | 1,100 | | | | | | 1,100 | | |
3.750% senior secured notes due 2028
|
| | | | 994 | | | | | | 1,000 | | | | | | 1,000 | | |
4.200% senior secured notes due 2028
|
| | | | 1,245 | | | | | | 1,250 | | | | | | 1,250 | | |
2.250% senior secured notes due 2029
|
| | | | 1,243 | | | | | | 1,250 | | | | | | 1,250 | | |
5.050% senior secured notes due 2029
|
| | | | 1,244 | | | | | | 1,250 | | | | | | 1,250 | | |
2.800% senior secured notes due 2031
|
| | | | 1,588 | | | | | | 1,600 | | | | | | 1,600 | | |
2.300% senior secured notes due 2032
|
| | | | 994 | | | | | | 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)
|
| |||||||||||||||
6.650% senior secured notes due 2034
|
| | | | 892 | | | | | | 900 | | | | | | 900 | | |
6.384% senior secured notes due 2035
|
| | | | 1,986 | | | | | | 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
|
| | | | 3,470 | | | | | | 3,500 | | | | | | 3,500 | | |
5.375% senior secured notes due 2047
|
| | | | 2,505 | | | | | | 2,500 | | | | | | 2,500 | | |
5.750% senior secured notes due 2048
|
| | | | 2,395 | | | | | | 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
|
| | | | 2,325 | | | | | | 2,400 | | | | | | 2,400 | | |
5.250% senior secured notes due 2053
|
| | | | 1,480 | | | | | | 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
|
| | | | 70,794 | | | | | | 70,527 | | | | | | | | |
CCO Holdings, LLC: | | | | | | | | | | | | | | | | | | | |
5.500% senior notes due 2026
|
| | | | 749 | | | | | | 750 | | | | | | 750 | | |
5.125% senior notes due 2027
|
| | | | 3,237 | | | | | | 3,250 | | | | | | 3,250 | | |
5.000% senior notes due 2028
|
| | | | 2,484 | | | | | | 2,500 | | | | | | 2,500 | | |
5.375% senior notes due 2029
|
| | | | 1,500 | | | | | | 1,500 | | | | | | 1,500 | | |
6.375% senior notes due 2029
|
| | | | 1,489 | | | | | | 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
|
| | | | 1,090 | | | | | | 1,100 | | | | | | 1,100 | | |
4.750% senior notes due 2032
|
| | | | 1,190 | | | | | | 1,200 | | | | | | 1,200 | | |
4.500% senior notes due 2032
|
| | | | 2,921 | | | | | | 2,900 | | | | | | 2,900 | | |
4.500% senior notes due 2033
|
| | | | 1,732 | | | | | | 1,750 | | | | | | 1,750 | | |
4.250% senior notes due 2034
|
| | | | 1,984 | | | | | | 2,000 | | | | | | 2,000 | | |
CCO Holdings consolidated debt
|
| | | | 97,965 | | | | | | 97,777 | | | | | | | | |
Member’s equity: | | | | | | | | | | | | | | | | | | | |
Total CCO Holdings member’s equity
|
| | | | 35,330 | | | | | | 35,330 | | | | | | 35,330 | | |
Noncontrolling interest
|
| | | | 24 | | | | | | 24 | | | | | | 24 | | |
Total member’s equity
|
| | | | 35,354 | | | | | | 35,354 | | | | | | 35,354 | | |
Total Capitalization
|
| | | $ | 133,319 | | | | | $ | 133,131 | | | | | $ | | | |
|
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||
| | |
($ in millions)
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
Statement of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 45,756 | | | | | $ | 48,088 | | | | | $ | 51,674 | | | | | $ | 54,020 | | | | | $ | 54,607 | | | | | $ | 13,653 | | | | | $ | 13,679 | | |
Income from operations
|
| | | $ | 6,459 | | | | | $ | 8,298 | | | | | $ | 10,481 | | | | | $ | 11,882 | | | | | $ | 12,377 | | | | | $ | 2,904 | | | | | $ | 3,112 | | |
Interest expense, net
|
| | | $ | 3,839 | | | | | $ | 3,866 | | | | | $ | 4,023 | | | | | $ | 4,533 | | | | | $ | 5,154 | | | | | $ | 1,256 | | | | | $ | 1,305 | | |
Income before income
taxes |
| | | $ | 2,341 | | | | | $ | 4,195 | | | | | $ | 6,354 | | | | | $ | 7,354 | | | | | $ | 6,718 | | | | | $ | 1,544 | | | | | $ | 1,719 | | |
Net income attributable to CCO Holdings member
|
| | | $ | 2,251 | | | | | $ | 4,165 | | | | | $ | 6,311 | | | | | $ | 7,305 | | | | | $ | 6,697 | | | | | $ | 1,530 | | | | | $ | 1,663 | | |
Balance Sheet Data (end of period):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total investment in cable properties, net
|
| | | $ | 138,237 | | | | | $ | 135,981 | | | | | $ | 134,295 | | | | | $ | 134,845 | | | | | $ | 137,468 | | | | | $ | 135,125 | | | | | $ | 138,070 | | |
Total assets
|
| | | $ | 146,743 | | | | | $ | 142,621 | | | | | $ | 140,711 | | | | | $ | 142,767 | | | | | $ | 145,480 | | | | | $ | 143,051 | | | | | $ | 146,332 | | |
Total debt
|
| | | $ | 79,078 | | | | | $ | 82,752 | | | | | $ | 91,561 | | | | | $ | 97,603 | | | | | $ | 97,777 | | | | | $ | 97,972 | | | | | $ | 97,965 | | |
Total member’s equity
|
| | | $ | 55,289 | | | | | $ | 47,208 | | | | | $ | 36,227 | | | | | $ | 31,893 | | | | | $ | 34,190 | | | | | $ | 32,535 | | | | | $ | 35,354 | | |
| | |
March 31, 2024
|
| |||||||||
| | |
Principal
Amount |
| |
Accreted
Value(a) |
| ||||||
| | |
($ in millions)
|
| |||||||||
CCO Holdings, LLC: | | | | | | | | | | | | | |
5.500% senior notes due May 1, 2026
|
| | | $ | 750 | | | | | $ | 749 | | |
5.125% senior notes due May 1, 2027
|
| | | | 3,250 | | | | | | 3,237 | | |
5.000% senior notes due February 1, 2028
|
| | | | 2,500 | | | | | | 2,484 | | |
5.375% senior notes due June 1, 2029
|
| | | | 1,500 | | | | | | 1,500 | | |
6.375% senior notes due September 1, 2029
|
| | | | 1,500 | | | | | | 1,489 | | |
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 | | | | | | 1,090 | | |
4.750% senior notes due February 1, 2032
|
| | | | 1,200 | | | | | | 1,190 | | |
4.500% senior notes due May 1, 2032
|
| | | | 2,900 | | | | | | 2,921 | | |
4.500% senior notes due June 1, 2033
|
| | | | 1,750 | | | | | | 1,732 | | |
4.250% senior notes due January 15, 2034
|
| | | | 2,000 | | | | | | 1,984 | | |
Charter Communications Operating, LLC: | | | | | | | | | | | | | |
4.908% senior notes due July 23, 2025
|
| | | | 4,500 | | | | | | 4,492 | | |
6.150% senior notes due November 10, 2026
|
| | | | 1,100 | | | | | | 1,092 | | |
3.750% senior notes due February 15, 2028
|
| | | | 1,000 | | | | | | 994 | | |
4.200% senior notes due March 15, 2028
|
| | | | 1,250 | | | | | | 1,245 | | |
2.250% senior notes due January 15, 2029
|
| | | | 1,250 | | | | | | 1,243 | | |
5.050% senior notes due March 30, 2029
|
| | | | 1,250 | | | | | | 1,244 | | |
2.800% senior notes due April 1, 2031
|
| | | | 1,600 | | | | | | 1,588 | | |
2.300% senior notes due February 1, 2032
|
| | | | 1,000 | | | | | | 994 | | |
4.400% senior notes due April 1, 2033
|
| | | | 1,000 | | | | | | 991 | | |
6.650% senior notes due February 1, 2034
|
| | | | 900 | | | | | | 892 | | |
6.384% senior notes due October 23, 2035
|
| | | | 2,000 | | | | | | 1,986 | | |
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 | | | | | | 3,470 | | |
5.375% senior notes due May 1, 2047
|
| | | | 2,500 | | | | | | 2,505 | | |
5.750% senior notes due April 1, 2048
|
| | | | 2,450 | | | | | | 2,395 | | |
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 | | | | | | 2,325 | | |
5.250% senior notes due April 1, 2053
|
| | | | 1,500 | | | | | | 1,480 | | |
6.834% senior notes due October 23, 2055
|
| | | | 500 | | | | | | 495 | | |
| | |
March 31, 2024
|
| |||||||||
| | |
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
|
| | | | 14,618 | | | | | | 14,566 | | |
Time Warner Cable, LLC: | | | | | | | | | | | | | |
5.750% sterling senior notes due June 2, 2031(b)
|
| | | | 789 | | | | | | 827 | | |
6.550% senior debentures due May 1, 2037
|
| | | | 1,500 | | | | | | 1,646 | | |
7.300% senior debentures due July 1, 2038
|
| | | | 1,500 | | | | | | 1,732 | | |
6.750% senior debentures due June 15, 2039
|
| | | | 1,500 | | | | | | 1,683 | | |
5.875% senior debentures due November 15, 2040
|
| | | | 1,200 | | | | | | 1,248 | | |
5.500% senior debentures due September 1, 2041
|
| | | | 1,250 | | | | | | 1,257 | | |
5.250% sterling senior notes due July 15, 2042(c)
|
| | | | 820 | | | | | | 795 | | |
4.500% senior debentures due September 15, 2042
|
| | | | 1,250 | | | | | | 1,154 | | |
Time Warner Cable Enterprises LLC: | | | | | | | | | | | | | |
8.375% senior debentures due July 15, 2033
|
| | | | 1,000 | | | | | | 1,216 | | |
Total debt
|
| | | $ | 97,777 | | | | | $ | 97,965 | | |
|
Underwriter
|
| |
Principal Amount of
Notes to be Purchased |
| |
Principal Amount of
Notes to be Purchased |
| ||||||
Barclays Capital Inc.
|
| | | $ | | | | | $ | | | ||
Citigroup Global Markets Inc.
|
| | | | | | | | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | | | | | | | |
Total
|
| | | $ | | | | | $ | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | |