| | | |
Per 20
Note |
| |
Total
|
| |
Per 20
Note |
| |
Total
|
| |
Per 20
Note |
| |
Total
|
| |
Per 20
Note |
| |
Total
|
| ||||||||||||||||||||||||
|
Public offering price
|
| | | | %(1) | | | | | $ | (1) | | | | | | %(2) | | | | | $ | (2) | | | | | | %(3) | | | | | $ | (3) | | | | | | %(4) | | | | | $ | (4) | | |
|
Underwriting discount
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||||
|
Estimated proceeds to us,
before expenses |
| | | | %(1) | | | | | $ | (1) | | | | | | %(2) | | | | | $ | (2) | | | | | | %(3) | | | | | $ | (3) | | | | | | %(4) | | | | | $ | (4) | | |
| | | | | | S-ii | | | |
| | | | | | S-iii | | | |
| | | | | | S-v | | | |
| | | | | | S-vi | | | |
| | | | | | S-vii | | | |
| | | | | | S-1 | | | |
| | | | | | S-14 | | | |
| | | | | | S-23 | | | |
| | | | | | S-24 | | | |
| | | | | | S-27 | | | |
| | | | | | S-28 | | | |
| | | | | | S-33 | | | |
| | | | | | S-61 | | | |
| | | | | | S-66 | | | |
| | | | | | S-71 | | | |
| | | | | | S-72 | | | |
| | | | | | S-73 | | |
| | | | | | ii | | | |
| | | | | | ii | | | |
| | | | | | iv | | | |
| | | | | | iv | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | |
|
($ in millions)
|
| |
Accreted
Value Historical(a) |
| |
Principal
Amount Historical |
| |
Principal
Amount Pro Forma(c) |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 285 | | | | | $ | 285 | | | | | $ | 285 | | |
| Debt (including current portion): | | | | | | | | | | | | | | | | | | | |
| Time Warner Cable, LLC: | | | | | | | | | | | | | | | | | | | |
|
5.750% sterling senior notes due 2031 (£625 million principal)(b)
|
| | | | 858 | | | | | | 829 | | | | | | 829 | | |
|
6.550% senior debentures due 2037
|
| | | | 1,627 | | | | | | 1,500 | | | | | | 1,500 | | |
|
7.300% senior debentures due 2038
|
| | | | 1,707 | | | | | | 1,500 | | | | | | 1,500 | | |
|
6.750% senior debentures due 2039
|
| | | | 1,665 | | | | | | 1,500 | | | | | | 1,500 | | |
|
5.875% senior debentures due 2040
|
| | | | 1,244 | | | | | | 1,200 | | | | | | 1,200 | | |
|
5.500% senior debentures due 2041
|
| | | | 1,256 | | | | | | 1,250 | | | | | | 1,250 | | |
|
5.250% sterling senior notes due 2042 (£650 million principal)(b)
|
| | | | 837 | | | | | | 862 | | | | | | 862 | | |
|
4.500% senior debentures due 2042
|
| | | | 1,162 | | | | | | 1,250 | | | | | | 1,250 | | |
| Time Warner Cable Enterprises LLC: | | | | | | | | | | | | | | | | | | | |
|
8.375% senior debentures due 2033
|
| | | | 1,173 | | | | | | 1,000 | | | | | | 1,000 | | |
|
Time Warner Cable debt
|
| | | | 11,529 | | | | | | 10,891 | | | | | | 10,891 | | |
| Charter Communications Operating, LLC: | | | | | | | | | | | | | | | | | | | |
|
Credit facilities
|
| | | | 12,410 | | | | | | 12,453 | | | | | | 12,453 | | |
|
3.750% senior secured notes due 2028
|
| | | | 997 | | | | | | 1,000 | | | | | | 1,000 | | |
|
4.200% senior secured notes due 2028
|
| | | | 1,248 | | | | | | 1,250 | | | | | | 1,250 | | |
|
2.250% senior secured notes due 2029
|
| | | | 1,246 | | | | | | 1,250 | | | | | | 1,250 | | |
|
5.050% senior secured notes due 2029
|
| | | | 1,247 | | | | | | 1,250 | | | | | | 1,250 | | |
|
6.100% senior secured notes due 2029
|
| | | | 1,493 | | | | | | 1,500 | | | | | | 1,500 | | |
|
2.800% senior secured notes due 2031
|
| | | | 1,581 | | | | | | 1,590 | | | | | | 1,590 | | |
|
2.300% senior secured notes due 2032
|
| | | | 995 | | | | | | 1,000 | | | | | | 1,000 | | |
|
4.400% senior secured notes due 2033
|
| | | | 993 | | | | | | 1,000 | | | | | | 1,000 | | |
|
6.650% senior secured notes due 2034
|
| | | | 894 | | | | | | 900 | | | | | | 900 | | |
|
6.550% senior secured notes due 2034
|
| | | | 1,487 | | | | | | 1,500 | | | | | | 1,500 | | |
|
6.384% senior secured notes due 2035
|
| | | | 1,988 | | | | | | 2,000 | | | | | | 2,000 | | |
|
($ in millions)
|
| |
Accreted
Value Historical(a) |
| |
Principal
Amount Historical |
| |
Principal
Amount Pro Forma(c) |
| |||||||||
|
5.850% senior secured notes due 2035
|
| | | | 1,240 | | | | | | 1,250 | | | | | | 1,250 | | |
|
5.375% senior secured notes due 2038
|
| | | | 789 | | | | | | 800 | | | | | | 800 | | |
|
3.500% senior secured notes due 2041
|
| | | | 1,465 | | | | | | 1,479 | | | | | | 1,479 | | |
|
3.500% senior secured notes due 2042
|
| | | | 1,222 | | | | | | 1,236 | | | | | | 1,236 | | |
|
6.484% senior secured notes due 2045
|
| | | | 3,471 | | | | | | 3,500 | | | | | | 3,500 | | |
|
5.375% senior secured notes due 2047
|
| | | | 2,270 | | | | | | 2,265 | | | | | | 2,265 | | |
|
5.750% senior secured notes due 2048
|
| | | | 2,378 | | | | | | 2,430 | | | | | | 2,430 | | |
|
5.125% senior secured notes due 2049
|
| | | | 1,235 | | | | | | 1,244 | | | | | | 1,244 | | |
|
4.800% senior secured notes due 2050
|
| | | | 2,471 | | | | | | 2,473 | | | | | | 2,473 | | |
|
3.700% senior secured notes due 2051
|
| | | | 2,032 | | | | | | 2,050 | | | | | | 2,050 | | |
|
3.900% senior secured notes due 2052
|
| | | | 2,328 | | | | | | 2,400 | | | | | | 2,400 | | |
|
5.250% senior secured notes due 2053
|
| | | | 1,480 | | | | | | 1,500 | | | | | | 1,500 | | |
|
6.834% senior secured notes due 2055
|
| | | | 496 | | | | | | 500 | | | | | | 500 | | |
|
6.700% senior secured notes due 2055
|
| | | | 743 | | | | | | 750 | | | | | | 750 | | |
|
3.850% senior secured notes due 2061
|
| | | | 1,812 | | | | | | 1,850 | | | | | | 1,850 | | |
|
4.400% senior secured notes due 2061
|
| | | | 1,390 | | | | | | 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
|
| | | | 67,296 | | | | | | 67,111 | | | | | | | | |
| CCO Holdings, LLC: | | | | | | | | | | | | | | | | | | | |
|
5.125% senior notes due 2027
|
| | | | 999 | | | | | | 1,000 | | | | | | 1,000 | | |
|
5.000% senior notes due 2028
|
| | | | 2,493 | | | | | | 2,500 | | | | | | 2,500 | | |
|
5.375% senior notes due 2029
|
| | | | 1,500 | | | | | | 1,500 | | | | | | 1,500 | | |
|
6.375% senior notes due 2029
|
| | | | 1,493 | | | | | | 1,500 | | | | | | 1,500 | | |
|
4.750% senior notes due 2030
|
| | | | 3,046 | | | | | | 3,050 | | | | | | 3,050 | | |
|
4.500% senior notes due 2030
|
| | | | 2,750 | | | | | | 2,750 | | | | | | 2,750 | | |
|
4.250% senior notes due 2031
|
| | | | 2,976 | | | | | | 2,975 | | | | | | 2,975 | | |
|
7.375% senior notes due 2031
|
| | | | 1,092 | | | | | | 1,100 | | | | | | 1,100 | | |
|
4.750% senior notes due 2032
|
| | | | 1,186 | | | | | | 1,194 | | | | | | 1,194 | | |
|
4.500% senior notes due 2032
|
| | | | 2,762 | | | | | | 2,747 | | | | | | 2,747 | | |
|
7.000% senior notes due 2033
|
| | | | 1,734 | | | | | | 1,750 | | | | | | 1,750 | | |
|
4.500% senior notes due 2033
|
| | | | 1,555 | | | | | | 1,567 | | | | | | 1,567 | | |
|
4.250% senior notes due 2034
|
| | | | 1,839 | | | | | | 1,851 | | | | | | 1,851 | | |
|
7.375% senior notes due 2036
|
| | | | 1,238 | | | | | | 1,250 | | | | | | 1,250 | | |
|
CCO Holdings consolidated debt
|
| | | | 93,959 | | | | | | 93,845 | | | | | | | | |
| Member’s equity: | | | | | | | | | | | | | | | | | | | |
|
Total CCO Holdings member’s equity
|
| | | | 42,580 | | | | | | 42,580 | | | | | | 42,580 | | |
|
Noncontrolling interest
|
| | | | 25 | | | | | | 25 | | | | | | 25 | | |
|
Total member’s equity
|
| | | | 42,605 | | | | | | 42,605 | | | | | | 42,605 | | |
|
Total Capitalization
|
| | | $ | 136,564 | | | | | $ | 136,450 | | | | | $ | | | |
| | |||||||||||||||||||
| | | |
Year Ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2025
|
| |
2026
|
| |||||||||||||||||||||
| | | |
($ in millions)
|
| | | | | | | |||||||||||||||||||||||||||||||||
|
(i) Statement of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenues
|
| | | $ | 51,674 | | | | | $ | 54,020 | | | | | $ | 54,607 | | | | | $ | 55,085 | | | | | $ | 54,774 | | | | | $ | 27,501 | | | | | $ | 27,123 | | |
|
Income from operations
|
| | | $ | 10,481 | | | | | $ | 11,882 | | | | | $ | 12,377 | | | | | $ | 13,065 | | | | | $ | 12,825 | | | | | $ | 6,476 | | | | | $ | 6,246 | | |
|
Interest expense, net
|
| | | $ | 4,023 | | | | | $ | 4,533 | | | | | $ | 5,154 | | | | | $ | 5,192 | | | | | $ | 5,004 | | | | | $ | 2,485 | | | | | $ | 2,515 | | |
|
Income before income taxes
|
| | | $ | 6,354 | | | | | $ | 7,354 | | | | | $ | 6,718 | | | | | $ | 7,481 | | | | | $ | 7,461 | | | | | $ | 3,792 | | | | | $ | 3,810 | | |
|
Net income attributable to CCO Holdings member
|
| | | $ | 6,311 | | | | | $ | 7,305 | | | | | $ | 6,697 | | | | | $ | 7,406 | | | | | $ | 7,440 | | | | | $ | 3,767 | | | | | $ | 3,779 | | |
|
Balance Sheet Data (end of period):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total investment in cable properties, net
|
| | | $ | 134,295 | | | | | $ | 134,845 | | | | | $ | 137,468 | | | | | $ | 140,195 | | | | | $ | 143,220 | | | | | $ | 141,178 | | | | | $ | 144,533 | | |
|
Total assets
|
| | | $ | 140,711 | | | | | $ | 142,767 | | | | | $ | 145,480 | | | | | $ | 148,371 | | | | | $ | 151,982 | | | | | $ | 149,816 | | | | | $ | 153,439 | | |
|
Total debt
|
| | | $ | 91,561 | | | | | $ | 97,603 | | | | | $ | 97,777 | | | | | $ | 93,933 | | | | | $ | 94,756 | | | | | $ | 94,412 | | | | | $ | 93,959 | | |
|
Total member’s equity
|
| | | $ | 36,227 | | | | | $ | 31,893 | | | | | $ | 34,190 | | | | | $ | 39,261 | | | | | $ | 40,707 | | | | | $ | 40,110 | | | | | $ | 42,605 | | |
| | | |
June 30, 2026
|
| |||||||||
| | | |
Principal
Amount |
| |
Accreted
Value(a) |
| ||||||
| | | |
($ in millions)
|
| |||||||||
| CCO Holdings, LLC: | | | | | | | | | | | | | |
|
5.125% senior notes due May 1, 2027
|
| | | | 1,000 | | | | | | 999 | | |
|
5.000% senior notes due February 1, 2028
|
| | | | 2,500 | | | | | | 2,493 | | |
|
5.375% senior notes due June 1, 2029
|
| | | | 1,500 | | | | | | 1,500 | | |
|
6.375% senior notes due September 1, 2029
|
| | | | 1,500 | | | | | | 1,493 | | |
|
4.750% senior notes due March 1, 2030
|
| | | | 3,050 | | | | | | 3,046 | | |
|
4.500% senior notes due August 15, 2030
|
| | | | 2,750 | | | | | | 2,750 | | |
|
4.250% senior notes due February 1, 2031
|
| | | | 2,975 | | | | | | 2,976 | | |
|
7.375% senior notes due March 1, 2031
|
| | | | 1,100 | | | | | | 1,092 | | |
|
4.750% senior notes due February 1, 2032
|
| | | | 1,194 | | | | | | 1,186 | | |
|
4.500% senior notes due May 1, 2032
|
| | | | 2,747 | | | | | | 2,762 | | |
|
7.000% senior notes due February 1, 2033
|
| | | | 1,750 | | | | | | 1,734 | | |
|
4.500% senior notes due June 1, 2033
|
| | | | 1,567 | | | | | | 1,555 | | |
|
4.250% senior notes due January 15, 2034
|
| | | | 1,851 | | | | | | 1,839 | | |
|
7.375% senior notes due February 1, 2036
|
| | | | 1,250 | | | | | | 1,238 | | |
| Charter Communications Operating, LLC: | | | | | | | | | | | | | |
|
3.750% senior notes due February 15, 2028
|
| | | | 1,000 | | | | | | 997 | | |
|
4.200% senior notes due March 15, 2028
|
| | | | 1,250 | | | | | | 1,248 | | |
|
2.250% senior notes due January 15, 2029
|
| | | | 1,250 | | | | | | 1,246 | | |
|
5.050% senior notes due March 30, 2029
|
| | | | 1,250 | | | | | | 1,247 | | |
|
6.100% senior notes due June 1, 2029
|
| | | | 1,500 | | | | | | 1,493 | | |
|
2.800% senior notes due April 1, 2031
|
| | | | 1,590 | | | | | | 1,581 | | |
|
2.300% senior notes due February 1, 2032
|
| | | | 1,000 | | | | | | 995 | | |
|
4.400% senior notes due April 1, 2033
|
| | | | 1,000 | | | | | | 993 | | |
|
6.650% senior notes due February 1, 2034
|
| | | | 900 | | | | | | 894 | | |
|
6.550% senior notes due June 1, 2034
|
| | | | 1,500 | | | | | | 1,487 | | |
|
6.384% senior notes due October 23, 2035
|
| | | | 2,000 | | | | | | 1,988 | | |
|
5.850% senior notes due December 1, 2035
|
| | | | 1,250 | | | | | | 1,240 | | |
|
5.375% senior notes due April 1, 2038
|
| | | | 800 | | | | | | 789 | | |
|
3.500% senior notes due June 1, 2041
|
| | | | 1,479 | | | | | | 1,465 | | |
|
3.500% senior notes due March 1, 2042
|
| | | | 1,236 | | | | | | 1,222 | | |
|
6.484% senior notes due October 23, 2045
|
| | | | 3,500 | | | | | | 3,471 | | |
|
5.375% senior notes due May 1, 2047
|
| | | | 2,265 | | | | | | 2,270 | | |
|
5.750% senior notes due April 1, 2048
|
| | | | 2,430 | | | | | | 2,378 | | |
|
5.125% senior notes due July 1, 2049
|
| | | | 1,244 | | | | | | 1,235 | | |
|
4.800% senior notes due March 1, 2050
|
| | | | 2,473 | | | | | | 2,471 | | |
|
3.700% senior notes due April 1, 2051
|
| | | | 2,050 | | | | | | 2,032 | | |
|
3.900% senior notes due June 1, 2052
|
| | | | 2,400 | | | | | | 2,328 | | |
| | | |
June 30, 2026
|
| |||||||||
| | | |
Principal
Amount |
| |
Accreted
Value(a) |
| ||||||
| | | |
($ in millions)
|
| |||||||||
|
5.250% senior notes due April 1, 2053
|
| | | | 1,500 | | | | | | 1,480 | | |
|
6.834% senior notes due October 23, 2055
|
| | | | 500 | | | | | | 496 | | |
|
6.700% senior notes due December 1, 2055
|
| | | | 750 | | | | | | 743 | | |
|
3.850% senior notes due April 1, 2061
|
| | | | 1,850 | | | | | | 1,812 | | |
|
4.400% senior notes due December 1, 2061
|
| | | | 1,400 | | | | | | 1,390 | | |
|
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
|
| | | | 12,453 | | | | | | 12,410 | | |
| Time Warner Cable, LLC: | | | | | | | | | | | | | |
|
5.750% sterling senior notes due June 2, 2031(b)
|
| | | | 829 | | | | | | 858 | | |
|
6.550% senior debentures due May 1, 2037
|
| | | | 1,500 | | | | | | 1,627 | | |
|
7.300% senior debentures due July 1, 2038
|
| | | | 1,500 | | | | | | 1,707 | | |
|
6.750% senior debentures due June 15, 2039
|
| | | | 1,500 | | | | | | 1,665 | | |
|
5.875% senior debentures due November 15, 2040
|
| | | | 1,200 | | | | | | 1,244 | | |
|
5.500% senior debentures due September 1, 2041
|
| | | | 1,250 | | | | | | 1,256 | | |
|
5.250% sterling senior notes due July 15, 2042(c)
|
| | | | 862 | | | | | | 837 | | |
|
4.500% senior debentures due September 15, 2042
|
| | | | 1,250 | | | | | | 1,162 | | |
| Time Warner Cable Enterprises LLC: | | | | | | | | | | | | | |
|
8.375% senior debentures due July 15, 2033
|
| | | | 1,000 | | | | | | 1,173 | | |
|
Total debt
|
| | | $ | 93,845 | | | | | $ | 93,959 | | |
| | |||||||||||||
|
Underwriters
|
| |
Aggregate
Principal Amount of 20 Notes to be Purchased |
| |
Aggregate
Principal Amount of 20 Notes to be Purchased |
| |
Aggregate
Principal Amount of 20 Notes to be Purchased |
| |
Aggregate
Principal Amount of 20 Notes to be Purchased |
| ||||||||||||
|
Citigroup Global Markets Inc.
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
|
Morgan Stanley & Co. LLC
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Wells Fargo Securities, LLC
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Total
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | |||
| | | | | | ii | | | |
| | | | | | ii | | | |
| | | | | | iv | | | |
| | | | | | iv | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | EXPERTS | | | | | 6 | | |
| | | | | | 7 | | |