Skip to main content

CorporateNovember 3, 2016

Charter Announces Third Quarter 2016 Results

Share Article:

    STAMFORD, Conn., Nov. 3, 2016 /PRNewswire/ -- Charter Communications, Inc. (formerly known as CCH I, LLC, along with its subsidiaries, the "Company" or "Charter") today reported financial and operating results for the three and nine months ended September 30, 2016. On May 18, 2016, Charter completed its transactions between the Company, Time Warner Cable Inc. ("Legacy TWC") and Charter Communications, Inc. ("Legacy Charter"), and Legacy Charter and Bright House Networks, LLC ("Legacy Bright House") (collectively, the "Transactions"). In this release, actual results reflect the operations of Legacy Charter for the three and nine months ended September 30, 2016 and Legacy TWC and Legacy Bright House for the period from May 18, 2016 through September 30, 2016.  Pro forma1 results give effect to the Transactions as if they had closed at the beginning of the earliest period presented and include the operations of Legacy Charter, Legacy TWC and Legacy Bright House for the full nine months ended September 30, 2016 and three and nine months ended September 30, 2015.

    Charter Communications Logo.

    Key highlights:

    • As of September 30, 2016, Charter's network reached 49.0 million homes and businesses, and served 25.9 million residential and small and medium business ("SMB") customers.
    • In late September, Charter launched its high value Spectrum pricing, packaging and brand in certain Legacy TWC markets, including Texas and Southern California. Spectrum will launch in additional Legacy TWC and Legacy Bright House markets in the fourth quarter of 2016 and in early 2017.
    • Third quarter revenues of $10.0 billion grew 7.4% on a pro forma basis, as compared to the prior year period, driven by residential revenue growth of 6.7% and commercial revenue growth of 12.1%. On an actual basis, third quarter revenue grew 309.6% year-over-year, driven primarily by the Transactions.
    • Total customer relationships increased 279,000 during the third quarter, compared to 269,000 on a pro forma basis during the third quarter of 2015. On a pro forma basis, customer relationships grew by 1,261,000 or 5.1% for the twelve months ended September 30, 2016.
    • During the third quarter of 2016, total residential and SMB primary service units ("PSUs") increased by 409,000, versus 669,000 on a pro forma basis in the year-ago quarter. The year-over-year decline in PSU net additions was primarily driven by fewer residential voice net additions in the third quarter of 2016 versus the third quarter of 2015.
    • Third quarter Adjusted EBITDA2 of $3.6 billion grew 14.5% year-over-year on a pro forma basis. Excluding transition costs in the third quarters of 2016 and 2015, Adjusted EBITDA grew by 15.1% year-over-year. On an actual basis, third quarter Adjusted EBITDA grew by 328.3%, driven primarily by the Transactions.
    • Net income attributable to Charter shareholders totaled $189 million in the third quarter, compared to $2 million on a pro forma basis during the same period last year, driven by higher income from operations year-over-year and a $71 million gain on financial instruments. On an actual basis, net income totaled $189 million, compared to $54 million during the third quarter of 2015, driven by higher income from operations following the close of the Transactions, partially offset by higher interest expense.
    • Third quarter capital expenditures totaled $1.7 billion. Excluding transition capital, third quarter 2016 capital expenditures totaled $1.6 billion.

    "Our goal is to be a superior service provider. Charter, under the Spectrum brand, provides high quality products and service at attractive prices, allowing us to grow our residential and business customer relationships," said Tom Rutledge, CEO and Chairman of Charter Communications. "The integration of Time Warner Cable and Bright House Networks is on track, and we are beginning to implement the Spectrum brand, with better products, pricing and packaging. Improving our service operations in a way that allows consumers to recognize Spectrum as the best service provider will take time, but our proven operating strategies will work for customers, employees, shareholders and the communities we serve."

    1

    See Exhibit 99.1 in the Company's Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2016 filed with the Securities and Exchange Commission on November 3, 2016, which includes reconciliations of the pro forma information to actual information for each quarter of 2015 and the first and second quarters of 2016. See the "Use of Adjusted EBITDA, Free Cash Flow and Pro Forma Information" section of this document for additional information.

    2

    Adjusted EBITDA and free cash flow are defined in the "Use of Adjusted EBITDA, Free Cash Flow and Pro Forma Information" section and are reconciled to consolidated net income (loss) and net cash flows from operating activities, respectively, in the addendum of this news release.

     

    Key Operating Results

     

    Approximate as of

       
     

    Actual

     

    Pro Forma

       
     

    September 30,
    2016 (a)

     

    September 30,
    2015 (a)

     

    Y/Y Change

    Footprint (b)

             

    Estimated Video Passings

    49,001

     

    48,223

     

    2%

    Estimated Internet Passings

    48,689

     

    47,866

     

    2%

    Estimated Voice Passings

    47,854

     

    46,997

     

    2%

               

    Penetration Statistics (c)

             

    Video Penetration of Estimated Video Passings

    35.3%

     

    35.9%

     

    (0.6) ppts

    Internet Penetration of Estimated Internet Passings

    45.6%

     

    42.7%

     

    2.9 ppts

    Voice Penetration of Estimated Voice Passings

    23.1%

     

    21.9%

     

    1.2 ppts

               

    Customer Relationships (d)

             

    Residential

    24,551

     

    23,436

     

    5%

    Small and Medium Business

    1,367

     

    1,221

     

    12%

    Total Customer Relationships

    25,918

     

    24,657

     

    5%

               

    Residential

             

    Primary Service Units ("PSUs")

             

    Video

    16,887

     

    16,944

     

    —%

    Internet

    21,017

     

    19,416

     

    8%

    Voice

    10,288

     

    9,655

     

    7%

     

    48,192

     

    46,015

     

    5%

               

    Quarterly Net Additions/(Losses)

             

    Video

    (47)

     

    (20)

     

    NM

    Internet

    350

     

    369

     

    (5)%

    Voice

    33

     

    256

     

    (87)%

     

    336

     

    605

     

    (44)%

               

    Single Play (e)

    9,447

     

    8,809

     

    7%

    Double Play (e)

    6,569

     

    6,674

     

    (2)%

    Triple Play (e)

    8,535

     

    7,953

     

    7%

               

    Single Play Penetration (f)

    38.5%

     

    37.6%

     

    0.9 ppts

    Double Play Penetration (f)

    26.8%

     

    28.5%

     

    (1.7) ppts

    Triple Play Penetration (f)

    34.8%

     

    33.9%

     

    0.9 ppts

               

    % Residential Non-Video Customer Relationships

    31.2%

     

    27.7%

     

    3.5 ppts

               

    Monthly Residential Revenue per Residential Customer (g)

    $109.69

     

    $107.70

     

    2%

               

    Small and Medium Business

             

    PSUs

             

    Video

    388

     

    354

     

    10%

    Internet

    1,185

     

    1,045

     

    13%

    Voice

    751

     

    643

     

    17%

     

    2,324

     

    2,042

     

    14%

               

    Quarterly Net Additions/(Losses)

             

    Video

    10

     

    7

     

    43%

    Internet

    37

     

    31

     

    19%

    Voice

    26

     

    26

     

    —%

     

    73

     

    64

     

    14%

               

    Monthly Small and Medium Business Revenue per Customer (h)

    $214.64

     

    $212.26

     

    1%

               

    Enterprise PSUs (i)

             

    Enterprise PSUs

    93

     

    77

     

    21%

     

    Footnotes

    In thousands, except per customer and penetration data. See footnotes to unaudited summary of operating statistics on page 6 of the addendum of this news release. The footnotes contain important disclosures regarding the definitions used for these operating statistics.

    NM - Not meaningful

    All percentages are calculated using whole numbers. Minor differences may exist due to rounding.

     

    In late September, Charter began introducing its Spectrum brand, and pricing and packaging, in certain Legacy TWC markets, including Texas and Southern California. Spectrum is an industry-leading suite of video, Internet, and voice services that includes over 200 HD channels, minimum offered Internet speeds of at least 60 Mbps, and a fully featured voice service, delivered at a highly competitive price. As of the end of the third quarter of 2016, 93% of Legacy Charter's residential customers received Charter Spectrum products. Charter will launch Spectrum in remaining Legacy TWC and Legacy Bright House markets in the fourth quarter of 2016 and in early 2017.

    Beginning in 2017, Charter will also restart all-digital efforts in those Legacy TWC and Legacy Bright House markets that continue to broadcast bandwidth-intensive and low quality analog video signals. All-digital allows Charter to offer more advanced products and services, and provides residential customers with two-way digital set-tops, which offer better picture quality, an interactive programming guide and video on demand on all TV outlets in the home. Charter intends to complete the all-digital conversion in Legacy TWC and Legacy Bright House markets by the end of 2018, with a minimum Internet speed offering of 100 Mbps in many markets.

    During the third quarter of 2016, Charter's residential customer relationships grew by 245,000, versus 235,000 in the prior year period.1 Residential PSUs increased by 336,000 versus a gain of 605,000 in the prior year period. The year-over-year decline in PSU net additions was primarily the result of fewer voice net additions. As of September 30, 2016, Charter had 24.6 million residential customer relationships and 48.2 million residential PSUs.

    Residential video customers decreased by 47,000 in the third quarter of 2016, versus a decrease of 20,000 in the year-ago period, driven by higher video losses at Legacy TWC, partially offset by better year-over-year performance at Legacy Charter and Legacy Bright House. Over the last twelve months, Legacy Charter grew residential video customers by 51,000 or 1.2%. As of the end of the third quarter of 2016, Legacy Charter's footprint was 100% all-digital, compared to 60% at Legacy TWC and 40% at Legacy Bright House. As of September 30, 2016, Charter had 16.9 million residential video customers.

    Charter added 350,000 residential Internet customers in the third quarter of 2016, compared to 369,000 a year ago. As of September 30, 2016, over 90% of Legacy Charter's residential Internet customers subscribed to tiers that provided speeds of 60 Mbps or more compared to 32% at Legacy TWC and 35% at Legacy Bright House. The Company continues to see strong demand for its Internet service as consumers value the speed and reliability of Charter's Internet offering. As of September 30, 2016, Charter had 21.0 million residential Internet customers.

    During the third quarter, the Company added 33,000 residential voice customers, versus 256,000 during the third quarter of 2015. The year-over-year decline in voice net additions was primarily driven by a Legacy TWC voice promotion that drove voice net additions in the third quarter of 2015. As of September 30, 2016, Charter had 10.3 million residential voice customers.

    Third quarter residential revenue per customer relationship totaled $109.69, and grew by 1.8% as compared to the prior year period, driven by promotional rate step-ups and rate adjustments, partially offset by continued single play Internet sell-in.

    During the third quarter of 2016, SMB customer relationships grew by 34,000, in line with customer growth during the third quarter of 2015. SMB PSUs increased 73,000, compared to 64,000 during the third quarter of 2015. As of September 30, 2016, Charter had 1.4 million SMB customer relationships and 2.3 million SMB PSUs.

    1Except for the third quarter of 2016, all customer data referred to herein are pro forma for the Transactions as if they had closed at the beginning of the earliest period presented.

     

    Third Quarter Financial Results

    CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES 

    UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND OPERATING DATA

    (dollars in millions, except per share data)

     
     

    Three Months Ended September 30,

     

    2016

     

    2015

         

    2015

       
     

    Actual

     

    Pro Forma

     

    % Change

     

    Actual

     

    % Change

    REVENUES:

                     

    Video

    $

    4,094

     

    $

    3,973

     

    3.0%

     

    $

    1,143

     

    258.0%

    Internet

    3,206

     

    2,844

     

    12.7%

     

    762

     

    320.5%

    Voice

    728

     

    707

     

    3.0%

     

    135

     

    441.0%

    Residential revenue

    8,028

     

    7,524

     

    6.7%

     

    2,040

     

    293.4%

    Small and medium business

    868

     

    767

     

    13.2%

     

    193

     

    347.2%

    Enterprise

    508

     

    461

     

    10.1%

     

    93

     

    453.4%

    Commercial revenue

    1,376

     

    1,228

     

    12.1%

     

    286

     

    381.3%

    Advertising sales

    419

     

    374

     

    12.1%

     

    77

     

    448.5%

    Other

    214

     

    216

     

    (0.9)%

     

    47

     

    353.5%

    Total Revenue

    10,037

     

    9,342

     

    7.4%

     

    2,450

     

    309.6%

                       

    COSTS AND EXPENSES:

                     

    Total operating costs and expenses

    6,401

     

    6,167

     

    3.8%

     

    1,600

     

    299.7%

                       

    Adjusted EBITDA

    $

    3,636

     

    $

    3,175

     

    14.5%

     

    $

    850

     

    328.3%

                       

    Adjusted EBITDA margin

    36.2%

     

    34.0%

         

    34.7%

       
                       

    Capital Expenditures

    $

    1,748

     

    $

    1,699

         

    $

    509

       

    % Total Revenues

    17.4%

     

    18.2%

         

    20.8%

       
                       

    Net income attributable to Charter shareholders

    $

    189

     

    $

    2

         

    $

    54

       

    Earnings per common share attributable to Charter shareholders:

                     

    Basic

    $

    0.70

     

    $

    0.01

         

    $

    0.54

       

    Diluted

    $

    0.69

     

    $

    0.01

         

    $

    0.53

       
                       

    Net cash flows from operating activities

    $

    2,801

             

    $

    689

       

    Free cash flow

    $

    1,001

             

    $

    208

       

     

    Revenue

    On a pro forma basis, third quarter revenues rose 7.4% year-over-year to $10.0 billion, driven primarily by growth in Internet, commercial and video revenues. On an actual basis, third quarter revenue increased 309.6% year-over-year, driven by the Transactions.

    Video revenues totaled $4.1 billion in the third quarter, an increase of 3.0% on a pro forma basis compared to the prior year period. Pro forma video revenue growth was driven by annual and promotional rate adjustments and higher advanced services penetration. On an actual basis, third quarter video revenues increased by 258.0% compared to the prior year period, driven by the Transactions.

    On a pro forma basis, Internet revenues grew 12.7%, compared to the year-ago quarter, to $3.2 billion, driven by an increase of 1,601,000 Internet customers during the last year, promotional rolloff and price adjustments. On an actual basis, Internet revenues grew 320.5% year-over-year, as a result of the Transactions.

    Voice revenues totaled $728 million in the third quarter, an increase of 3.0% on a pro forma basis compared to the third quarter of 2015, due to the addition of 633,000 voice customers in the last twelve months, partially offset by promotions and value-based pricing. Voice revenues increased 441.0% year-over-year, on an actual basis, driven by the Transactions.

    Commercial revenues rose to $1.4 billion, an increase of 12.1% on a pro forma basis over the prior year period, driven by SMB revenue growth of 13.2% and enterprise revenue growth of 10.1%. On an actual basis, commercial revenues grew 381.3% year-over-year, as a result of the Transactions.

    Third quarter advertising sales revenues of $419 million increased 12.1% on a pro forma basis compared to the year-ago quarter, primarily driven by an increase in political advertising revenue. Advertising sales grew 448.5% year-over-year, on an actual basis, driven by the Transactions.

    Operating Costs and Expenses

    On a pro forma basis, third quarter total operating costs and expenses increased by $234 million, or 3.8%, compared to the year-ago period, primarily driven by increases in programming and other expenses. On an actual basis, total operating costs and expenses grew by 299.7% year-over-year as a result of the Transactions.

    Third quarter programming expense increased by $182 million, or 8.2% on a pro forma basis, as compared to the third quarter of 2015, reflecting contractual programming increases, partly offset by Transactions synergies.

    Costs to service customers decreased by $33 million or 1.8% on a pro forma basis year-over-year, despite year-over-year residential and SMB customer relationship growth of 5.1%, as a result of less all-digital activity at Legacy TWC, and fewer hard disconnects, lower service transaction volume per customer and lower churn at Legacy Charter. Other expenses grew by $76 million, or 7.9% on a pro forma basis, as compared to the third quarter of 2015, reflecting higher corporate and administrative labor costs, including higher IT spend at Legacy TWC, as well as advertising sales costs, and enterprise sales costs, partly offset by early Transactions synergies.

    Adjusted EBITDA

    Third quarter Adjusted EBITDA of $3.6 billion grew by 14.5% year-over-year on a pro forma basis, reflecting revenue growth and operating expense growth of 7.4% and 3.8%, respectively. Excluding transition costs of $32 million in the third quarter of 2016 and $12 million in the prior year period, pro forma Adjusted EBITDA grew by 15.1% year-over-year. On an actual basis, Adjusted EBITDA grew by 328.3% year-over-year, due to the Transactions.

    Net Income Attributable to Charter Shareholders

    Net income attributable to Charter shareholders totaled $189 million in the third quarter of 2016, compared to pro forma net income of $2 million in the third quarter of 2015. The year-over-year increase in pro forma net income was primarily related to higher Adjusted EBITDA and a gain on financial instruments driven by the revaluation of Legacy TWC's British pound debt and related currency swaps, partly offset by higher other operating expenses, including severance-related and transaction expenses and higher depreciation and amortization. Net income per basic common share attributable to Charter shareholders totaled $0.70 in the third quarter of 2016 compared to $0.01, on a pro forma basis, during the same period last year. The increase was primarily the result of the factors described above, partly offset by a 0.5% increase in pro forma weighted average shares outstanding versus the prior year period.

    On an actual basis, net income attributable to Charter shareholders totaled $189 million during the third quarter of 2016, compared to $54 million in the third quarter of 2015. The increase in net income was primarily related to higher income from operations as a result of the Transactions. Actual net income per basic common share attributable to Charter shareholders totaled $0.70 in the third quarter of 2016 compared to $0.54 during the same period last year. The increase was driven by the Transactions, partly offset by a 168.0% increase in weighted average shares outstanding versus the prior year period, also a result of the Transactions.

    Capital Expenditures

    Property, plant and equipment expenditures totaled $1.748 billion in the third quarter of 2016, compared to $1.699 billion, on a pro forma basis, during the third quarter of 2015. The pro forma year-over-year increase in capital expenditures was driven by higher product development investments and transition capital expenditures incurred in connection with the Transactions, partly offset by a decline in CPE and upgrade and rebuild spending. Transition capital expenditures accounted for $109 million of capital expenditures in the third quarter of 2016 versus $24 million in the third quarter of 2015. Excluding transition-related expenditures, third quarter 2016  property, plant and equipment expenditures totaled $1.639 billion, compared to $1.675 billion, on a pro forma basis, during the same period last year.

    On an actual basis, third quarter 2016 property, plant and equipment expenditures increased by $1.2 billion as compared to the prior year, due to the Transactions.

    The actual amount of capital expenditures in 2016 will depend on a number of factors, including the pace of transition planning to service a larger customer base as a result of the Transactions and growth rates of both residential and commercial business customers.

    Cash Flow and Free Cash Flow

    During the third quarter of 2016, net cash flows from operating activities totaled $2.8 billion, compared to $689 million in the third quarter of 2015. The year-over-year increase in net cash flows from operating activities was primarily due to higher Adjusted EBITDA, partly offset by higher cash paid for interest in the third quarter of 2016 versus the third quarter of 2015, following the close of the Transactions.

    Free cash flow for the third quarter of 2016 totaled $1.0 billion, compared to $208 million during the same period last year. The increase was related to higher net cash flows from operating activities in the third quarter of 2016 versus the third quarter of 2015, given the close of the Transactions, partly offset by higher capital expenditures.

    Liquidity & Financing

    As of September 30, 2016, total principal amount of debt was $60.2 billion and Charter's credit facilities provided approximately $2.8 billion of additional liquidity in excess of its $1.2 billion cash position.

    Conference Call

    Charter will host a conference call on Thursday, November 3, 2016 at 10:00 a.m. Eastern Time (ET) related to the contents of this release.

    The conference call will be webcast live via the Company's investor relations website at ir.charter.com. The call will be archived under the "Financial Information" section two hours after completion of the call. Participants should go to the webcast link no later than 10 minutes prior to the start time to register.

    Those participating via telephone should dial 866-919-0894 no later than 10 minutes prior to the call. International participants should dial 706-679-9379. The conference ID code for the call is 83931128.

    A replay of the call will be available at 855-859-2056 or 404-537-3406 beginning two hours after the completion of the call through the end of business on November 17, 2016. The conference ID code for the replay is 83931128.

    Additional Information Available on Website

    The information in this press release should be read in conjunction with the financial statements and footnotes contained in the Company's Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2016, which will be posted on the "Financial Information" section of our investor relations website at ir.charter.com, when it is filed with the Securities and Exchange Commission (the"SEC"). A slide presentation to accompany the conference call and a trending schedule containing historical customer and financial data will also be available in the "Financial Information" section.

    Use of Adjusted EBITDA, Free Cash Flow and Pro Forma Information

    The company uses certain measures that are not defined by U.S. generally accepted accounting principles ("GAAP") to evaluate various aspects of its business. Adjusted EBITDA and free cash flow are non-GAAP financial measures and should be considered in addition to, not as a substitute for, consolidated net income (loss) and net cash flows from operating activities reported in accordance with GAAP. These terms, as defined by Charter, may not be comparable to similarly titled measures used by other companies. Adjusted EBITDA and free cash flow are reconciled to consolidated net income (loss) and net cash flows from operating activities, respectively, in the Addendum to this release.

    Adjusted EBITDA is defined as consolidated net income (loss) plus net interest expense, income tax (benefit) expense, depreciation and amortization, stock compensation expense, loss on extinguishment of debt, (gain) loss on financial instruments, other expense, net and other operating expenses, such as merger and restructuring costs, other pension benefits, special charges and (gain) loss on sale or retirement of assets. As such, it eliminates the significant non-cash depreciation and amortization expense that results from the capital-intensive nature of the Company's businesses as well as other non-cash or special items, and is unaffected by the Company's capital structure or investment activities. However, this measure is limited in that it does not reflect the periodic costs of certain capitalized tangible and intangible assets used in generating revenues and the cash cost of financing. These costs are evaluated through other financial measures.

    Free cash flow is defined as net cash flows from operating activities, less capital expenditures and changes in accrued expenses related to capital expenditures.

    Management and Charter's board of directors use Adjusted EBITDA and free cash flow to assess Charter's performance and its ability to service its debt, fund operations and make additional investments with internally generated funds. In addition, Adjusted EBITDA generally correlates to the leverage ratio calculation under the Company's credit facilities or outstanding notes to determine compliance with the covenants contained in the facilities and notes (all such documents have been previously filed with the the SEC). For the purpose of calculating compliance with leverage  covenants, the Company uses Adjusted EBITDA, as presented, excluding certain expenses paid by its operating subsidiaries to other Charter entities. The Company's debt covenants refer to these expenses as management fees, which were $231 million and $79 million for the three months ended September 30, 2016 and 2015, respectively, and $535 million and $231 million for the nine months ended September 30, 2016 and 2015, respectively.

    Pro forma results give effect to the Transactions as if they had closed at the beginning of the earliest period presented and include the operations of Legacy Charter, Legacy TWC and Legacy Bright House for the full nine months ended September 30, 2016 and three and nine months ended September 30, 2015. Due to the transformative nature of the Transactions, the Company believes that providing a discussion of its results of operations on a pro forma basis provides management and investors a more meaningful perspective on the Company's financial and operational performance and trends. The results of operations data on a pro forma basis are provided for illustrative purposes only and are based on available information and assumptions that Charter believes are reasonable and do not purport to represent what the actual consolidated results of operations of Charter would have been had the Transactions occurred as of the beginning of the earliest period presented, nor are they necessarily indicative of future consolidated results of operations or consolidated financial position. Exhibit 99.1 in the Company's Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2016 filed with the SEC on November 3, 2016 provides pro forma financial information for each quarter of 2015 and the first and second quarters of 2016 and a reconciliation of the pro forma financial information to the actual results of operations of the Company.

    About Charter

    Charter (NASDAQ: CHTR) is a leading broadband communications company and the second largest cable operator in the United States. Charter provides a full range of advanced broadband services, including Spectrum TV™ video entertainment programming, Spectrum Internet™ access, and Spectrum Voice™. Spectrum Business™ similarly provides scalable, tailored, and cost-effective broadband communications solutions to business organizations, such as business-to-business Internet access, data networking, business telephone, video and music entertainment services, and wireless backhaul. Charter's advertising sales and production services are sold under the Spectrum Reach™ brand. More information about Charter can be found at charter.com.

    CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

    This communication includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, regarding, among other things, our plans, strategies and prospects, both business and financial.  Although we believe that our plans, intentions and expectations as reflected in or suggested by these forward-looking statements are reasonable, we cannot assure you that we will achieve or realize these plans, intentions or expectations.  Forward-looking statements are inherently subject to risks, uncertainties and assumptions including, without limitation, the factors described under "Risk Factors" from time to time in our filings with the SEC.  Many of the forward-looking statements contained in this communication may be identified by the use of forward-looking words such as "believe," "expect," "anticipate," "should," "planned," "will," "may," "intend," "estimated," "aim," "on track," "target," "opportunity," "tentative," "positioning," "designed," "create," "predict," "project," "initiatives," "seek," "would," "could," "continue," "ongoing," "upside," "increases" and "potential," among others.  Important factors that could cause actual results to differ materially from the forward-looking statements we make in this communication are set forth in our quarterly report on Form 10-Q for the quarter ended June 30, 2016, in our annual report on Form 10-K, and in other reports or documents that we file from time to time with the SEC, and include, but are not limited to:

    Risks Related to the recently completed Transactions:

    • our ability to promptly, efficiently and effectively integrate acquired operations;
    • managing a significantly larger company than before the completion of the Transactions;
    • our ability to achieve the synergies and value creation contemplated by the Transactions;
    • diversion of management time on issues related to the integration of the Transactions;
    • changes in Legacy Charter, Legacy TWC or Legacy Bright House operations' businesses, future cash requirements, capital requirements, results of operations, revenues, financial condition and/or cash flows;
    • disruption in our business relationships as a result of the Transactions;
    • the increase in indebtedness as a result of the Transactions, which will increase interest expense and may decrease our operating flexibility;
    • operating costs and business disruption that may be greater than expected;
    • the ability to retain and hire key personnel and maintain relationships with providers or other business partners; and
    • costs, disruptions and possible limitations on operating flexibility related to, and our ability to comply with, regulatory conditions applicable to us as a result of the Transactions.

    Risks Related to Our Business

    • our ability to sustain and grow revenues and cash flow from operations by offering video, Internet, voice, 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;
    • 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, digital subscriber line ("DSL") providers, fiber to the home providers, video provided over the Internet by (i) market participants that have not historically competed in the multichannel video business, (ii) traditional multichannel video distributors, and (iii) content providers that have historically licensed cable networks to multichannel video distributors, and providers of advertising over the Internet;
    • general business conditions, economic uncertainty or downturn, 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);
    • our ability to develop and deploy new products and technologies including our cloud-based user interface, Spectrum Guide®, and downloadable security for set-top boxes, and any other cloud-based consumer services and service platforms;
    • the effects of governmental regulation on our business or potential business combination transactions;
    • any events that disrupt our networks, information systems or properties and impair our operating activities or our reputation;
    • 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.

    All forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by this cautionary statement.  We are under no duty or obligation to update any of the forward-looking statements after the date of this communication.

    CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES  

    UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND OPERATING DATA

    (dollars in millions, except per share data) 

     
     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2016

     

    2015

         

    2016

     

    2015

       
     

    Actual

     

    Actual

     

    % Change

     

    Actual

     

    Actual

     

    % Change

    REVENUES:

                         

    Video

    $

    4,094

     

    $

    1,143

     

    258.0%

     

    $

    7,869

     

    $

    3,420

     

    130.1%

    Internet

    3,206

     

    762

     

    320.5%

     

    5,960

     

    2,222

     

    168.2%

    Voice

    728

     

    135

     

    441.0%

     

    1,286

     

    404

     

    218.7%

    Residential revenue

    8,028

     

    2,040

     

    293.4%

     

    15,115

     

    6,046

     

    150.0%

    Small and medium business

    868

     

    193

     

    347.2%

     

    1,590

     

    565

     

    181.3%

    Enterprise

    508

     

    93

     

    453.4%

     

    903

     

    268

     

    236.8%

    Commercial revenue

    1,376

     

    286

     

    381.3%

     

    2,493

     

    833

     

    199.1%

    Advertising sales

    419

     

    77

     

    448.5%

     

    728

     

    222

     

    228.7%

    Other

    214

     

    47

     

    353.5%

     

    392

     

    141

     

    178.0%

    Total Revenue

    10,037

     

    2,450

     

    309.6%

     

    18,728

     

    7,242

     

    158.6%

    COSTS AND EXPENSES:

                         

    Programming

    2,404

     

    667

     

    260.3%

     

    4,648

     

    2,004

     

    131.9%

    Regulatory, connectivity and produced content

    508

     

    108

     

    369.2%

     

    936

     

    324

     

    188.2%

    Costs to service customers

    1,825

     

    438

     

    316.8%

     

    3,329

     

    1,285

     

    159.1%

    Marketing

    591

     

    163

     

    263.4%

     

    1,134

     

    474

     

    139.1%

    Transition costs

    32

     

    12

     

    158.9%

     

    78

     

    50

     

    56.0%

    Other expense

    1,041

     

    212

     

    389.2%

     

    1,864

     

    607

     

    207.1%

    Total operating costs and expenses (exclusive of items shown separately below)

    6,401

     

    1,600

     

    299.7%

     

    11,989

     

    4,744

     

    152.7%

    Adjusted EBITDA

    3,636

     

    850

     

    328.3%

     

    6,739

     

    2,498

     

    169.8%

    Adjusted EBITDA margin

    36.2%

     

    34.7%

         

    36.0%

     

    34.5%

       

    Depreciation and amortization

    2,437

     

    538

         

    4,412

     

    1,580

       

    Stock compensation expense

    81

     

    20

         

    168

     

    58

       

    Other operating expenses, net

    194

     

    19

         

    243

     

    69

       

    Income from operations

    924

     

    273

         

    1,916

     

    791

       

    OTHER EXPENSES:

                         

    Interest expense, net

    (724)

     

    (353)

         

    (1,771)

     

    (871)

       

    Loss on extinguishment of debt

     

         

    (110)

     

    (128)

       

    Gain (loss) on financial instruments, net

    71

     

    (5)

         

    16

     

    (10)

       

    Other expense, net

    (5)

     

    (3)

         

    (10)

     

    (3)

       
     

    (658)

     

    (361)

         

    (1,875)

     

    (1,012)

       

    Income (loss) before income taxes

    266

     

    (88)

         

    41

     

    (221)

       

    Income tax benefit (expense)

    (16)

     

    142

         

    3,135

     

    72

       

    Consolidated net income (loss)

    250

     

    54

         

    3,176

     

    (149)

       

    Less: Net income attributable to noncontrolling interests

    (61)

     

         

    (108)

     

       

    Net income (loss) attributable to Charter shareholders

    $

    189

     

    $

    54

         

    $

    3,068

     

    $

    (149)

       

    EARNINGS (LOSS) PER COMMON SHARE ATTRIBUTABLE TO CHARTER SHAREHOLDERS:

                         

    Basic

    $

    0.70

     

    $

    0.54

         

    $

    16.52

     

    $

    (1.48)

       

    Diluted

    $

    0.69

     

    $

    0.53

         

    $

    15.23

     

    $

    (1.48)

       

    Weighted average common shares outstanding, basic

    271,263,259

     

    101,205,400

         

    185,706,106

     

    101,080,587

       

    Weighted average common shares outstanding, diluted

    275,373,202

     

    102,481,924

         

    208,460,148

     

    101,080,587

       
     

    Adjusted EBITDA is a non-GAAP term.  See page 7 of this addendum for the reconciliation of adjusted EBITDA to consolidated net income (loss) as defined by GAAP.  All percentages are calculated using whole numbers. Minor differences may exist due to rounding.

                   

    CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES  

    UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND OPERATING DATA 

    (dollars in millions, except per share data)  

     
     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2016

     

    2015

         

    2016

     

    2015

       
     

    Actual

     

    Pro Forma

     

    % Change

     

    Pro Forma

     

    Pro Forma

     

    % Change

    REVENUES:

                         

    Video

    $

    4,094

     

    $

    3,973

     

    3.0%

     

    $

    12,291

     

    $

    12,009

     

    2.3%

    Internet

    3,206

     

    2,844

     

    12.7%

     

    9,376

     

    8,371

     

    12.0%

    Voice

    728

     

    707

     

    3.0%

     

    2,185

     

    2,117

     

    3.2%

    Residential revenue

    8,028

     

    7,524

     

    6.7%

     

    23,852

     

    22,497

     

    6.0%

    Small and medium business

    868

     

    767

     

    13.2%

     

    2,520

     

    2,223

     

    13.3%

    Enterprise

    508

     

    461

     

    10.1%

     

    1,500

     

    1,339

     

    11.9%

    Commercial revenue

    1,376

     

    1,228

     

    12.1%

     

    4,020

     

    3,562

     

    12.9%

    Advertising sales

    419

     

    374

     

    12.1%

     

    1,189

     

    1,105

     

    7.6%

    Other

    214

     

    216

     

    (0.9)%

     

    687

     

    649

     

    5.9%

    Total Revenue

    10,037

     

    9,342

     

    7.4%

     

    29,748

     

    27,813

     

    7.0%

    COSTS AND EXPENSES:

                       

    Programming

    2,404

     

    2,222

     

    8.2%

     

    7,228

     

    6,704

     

    7.8%

    Regulatory, connectivity and produced content

    508

     

    523

     

    (2.9)%

     

    1,549

     

    1,538

     

    0.7%

    Costs to service customers

    1,825

     

    1,858

     

    (1.8)%

     

    5,432

     

    5,377

     

    1.0%

    Marketing

    591

     

    587

     

    0.7%

     

    1,789

     

    1,703

     

    5.0%

    Transition costs

    32

     

    12

     

    158.9%

     

    78

     

    50

     

    56.0%

    Other expense

    1,041

     

    965

     

    7.9%

     

    3,061

     

    2,855

     

    7.2%

    Total operating costs and expenses (exclusive of items shown separately below)

    6,401

     

    6,167

     

    3.8%

     

    19,137

     

    18,227

     

    5.0%

    Adjusted EBITDA

    3,636

     

    3,175

     

    14.5%

     

    10,611

     

    9,586

     

    10.7%

    Adjusted EBITDA margin

    36.2%

     

    34.0%

         

    35.7%

     

    34.5%

       

    Depreciation and amortization

    2,437

     

    2,356

         

    7,060

     

    6,961

       

    Stock compensation expense

    81

     

    62

         

    219

     

    184

       

    Other operating (income) expenses, net

    194

     

    (6)

         

    (30)

     

    13

       

    Income from operations

    924

     

    763

         

    3,362

     

    2,428

       

    OTHER EXPENSES:

                         

    Interest expense, net

    (724)

     

    (724)

         

    (2,155)

     

    (2,270)

       

    Loss on extinguishment of debt

     

         

    (110)

     

    (128)

       

    Gain (loss) on financial instruments, net

    71

     

    (5)

         

    16

     

    (10)

       

    Other income (expense), net

    (5)

     

    7

         

    5

     

    145

       
     

    (658)

     

    (722)

         

    (2,244)

     

    (2,263)

       

    Income before income taxes

    266

     

    41

         

    1,118

     

    165

       

    Income tax expense

    (16)

     

    (1)

         

    (288)

     

    (19)

       

    Consolidated net income

    250

     

    40

         

    830

     

    146

       

    Less: Net income attributable to noncontrolling interests

    (61)

     

    (38)

         

    (214)

     

    (117)

       

    Net income attributable to Charter shareholders

    $

    189

     

    $

    2

         

    $

    616

     

    $

    29

       

    EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CHARTER SHAREHOLDERS:

                         

    Basic

    $

    0.70

     

    $

    0.01

         

    $

    2.28

     

    $

    0.11

       

    Diluted

    $

    0.69

     

    $

    0.01

         

    $

    2.25

     

    $

    0.11

       

    Weighted average common shares outstanding, basic

    271,263,259

     

    269,788,539

         

    270,028,132

     

    269,650,502

       

    Weighted average common shares outstanding, diluted

    275,373,202

     

    273,183,733

         

    273,824,029

     

    273,098,030

       
     

    Pro forma results reflect certain acquisitions of cable systems in 2016 as if they occurred as of the earliest period presented.  Adjusted EBITDA is a non-GAAP term.  See page 7 of this addendum for the reconciliation of adjusted EBITDA to consolidated net income as defined by GAAP.  All percentages are calculated using whole numbers. Minor differences may exist due to rounding.

     


     

    CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

    CONSOLIDATED BALANCE SHEETS

    (dollars in millions)

     
     

    September 30,

     

    December 31,

     

    2016

     

    2015

     

    (unaudited)

       

    ASSETS

         

    CURRENT ASSETS:

         

    Cash and cash equivalents

    $

    1,165

       

    $

    5

     

    Accounts receivable, net

    1,242

       

    279

     

    Prepaid expenses and other current assets

    374

       

    61

     

    Total current assets

    2,781

       

    345

     
           

    RESTRICTED CASH AND CASH EQUIVALENTS

       

    22,264

     
           

    INVESTMENT IN CABLE PROPERTIES:

         

    Property, plant and equipment, net

    32,881

       

    8,345

     

    Franchises

    66,245

       

    6,006

     

    Customer relationships, net

    15,439

       

    856

     

    Goodwill

    30,165

       

    1,168

     

    Total investment in cable properties, net

    144,730

       

    16,375

     
           

    OTHER NONCURRENT ASSETS

    1,386

       

    332

     
           

    Total assets

    $

    148,897

       

    $

    39,316

     
           

    LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

         

    CURRENT LIABILITIES:

         

    Accounts payable and accrued liabilities

    $

    6,597

       

    $

    1,972

     

    Current portion of long-term debt

    2,050

       

     

    Total current liabilities

    8,647

       

    1,972

     
           

    LONG-TERM DEBT

    59,946

       

    35,723

     

    DEFERRED INCOME TAXES

    26,260

       

    1,590

     

    OTHER LONG-TERM LIABILITIES

    2,969

       

    77

     
           

    SHAREHOLDERS' EQUITY (DEFICIT):

         

    Controlling interest

    40,277

       

    (46)

     

    Noncontrolling interests

    10,798

       

     

    Total shareholders' equity (deficit)

    51,075

       

    (46)

     
           

    Total liabilities and shareholders' equity (deficit)

    $

    148,897

       

    $

    39,316

     

     


     

    CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

    UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (dollars in millions)

     
     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2016

     

    2015

     

    2016

     

    2015

    CASH FLOWS FROM OPERATING ACTIVITIES:

                 

    Consolidated net income (loss)

    $

    250

       

    $

    54

       

    $

    3,176

       

    $

    (149)

     

    Adjustments to reconcile consolidated net income (loss) to net cash flows from operating activities:

                 

    Depreciation and amortization

    2,437

       

    538

       

    4,412

       

    1,580

     

    Stock compensation expense

    81

       

    20

       

    168

       

    58

     

    Accelerated vesting of equity awards

    57

       

       

    202

       

     

    Noncash interest (income) expense, net

    (107)

       

    6

       

    (148)

       

    21

     

    Other pension benefits

    (15)

       

       

    (533)

       

     

    Loss on extinguishment of debt

       

       

    110

       

    128

     

    (Gain) loss on financial instruments, net

    (71)

       

    5

       

    (16)

       

    10

     

    Deferred income taxes

    (6)

       

    (142)

       

    (3,170)

       

    (76)

     

    Other, net

    2

       

    2

       

       

    8

     

    Changes in operating assets and liabilities, net of effects from acquisitions:

                 

    Accounts receivable

    98

       

    30

       

    (2)

       

    (7)

     

    Prepaid expenses and other assets

    74

       

    1

       

    85

       

    (19)

     

    Accounts payable, accrued liabilities and other

    1

       

    175

       

    531

       

    194

     

    Net cash flows from operating activities

    2,801

       

    689

       

    4,815

       

    1,748

     
                   

    CASH FLOWS FROM INVESTING ACTIVITIES:

                 

    Purchases of property, plant and equipment

    (1,748)

       

    (509)

       

    (3,437)

       

    (1,292)

     

    Change in accrued expenses related to capital expenditures

    (52)

       

    28

       

    86

       

    11

     

    Purchases of cable systems, net of cash acquired

       

       

    (28,810)

       

     

    Change in restricted cash and cash equivalents

       

    (19,626)

       

    22,264

       

    (12,515)

     

    Other, net

    (2)

       

       

    (8)

       

    (69)

     

    Net cash flows from investing activities

    (1,802)

       

    (20,107)

       

    (9,905)

       

    (13,865)

     
                   

    CASH FLOWS FROM FINANCING ACTIVITIES:

                 

    Borrowings of long-term debt

       

    19,749

       

    5,997

       

    23,062

     

    Repayments of long-term debt

    (50)

       

    (366)

       

    (4,120)

       

    (10,911)

     

    Payments for debt issuance costs

       

    (10)

       

    (283)

       

    (35)

     

    Issuance of equity

       

       

    5,000

       

     

    Purchase of treasury stock

    (349)

       

    (1)

       

    (448)

       

    (24)

     

    Proceeds from exercise of stock options

    47

       

    16

       

    71

       

    22

     

    Payment of preferred dividend to noncontrolling interest

    (37)

       

       

    (55)

       

     

    Proceeds from termination of interest rate derivatives

       

       

    88

       

     

    Net cash flows from financing activities

    (389)

       

    19,388

       

    6,250

       

    12,114

     
                   

    NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

    610

       

    (30)

       

    1,160

       

    (3)

     

    CASH AND CASH EQUIVALENTS, beginning of period

    555

       

    30

       

    5

       

    3

     

    CASH AND CASH EQUIVALENTS, end of period

    $

    1,165

       

    $

       

    $

    1,165

       

    $

     
                   

    CASH PAID FOR INTEREST

    $

    950

       

    $

    202

       

    $

    1,964

       

    $

    747

     

     

    CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

    UNAUDITED SUMMARY OF OPERATING STATISTICS

    (in thousands, except per customer and penetration data)

     
     

    Approximate as of

     

    Actual

     

    Pro Forma

     

    September 30,
    2016 (a)

     

    June 30,
    2016 (a)

     

    December 31,
    2015 (a)

     

    September 30,
    2015 (a)

    Footprint (b)

                 

    Estimated Video Passings

    49,001

     

    48,762

     

    48,375

     

    48,223

    Estimated Internet Passings

    48,689

     

    48,414

     

    48,019

     

    47,866

    Estimated Voice Passings

    47,854

     

    47,566

     

    47,164

     

    46,997

                   

    Penetration Statistics (c)

                 

    Video Penetration of Estimated Video Passings

    35.3%

     

    35.5%

     

    36.0%

     

    35.9%

    Internet Penetration of Estimated Internet Passings

    45.6%

     

    45.1%

     

    43.7%

     

    42.7%

    Voice Penetration of Estimated Voice Passings

    23.1%

     

    23.1%

     

    22.5%

     

    21.9%

                   

    Customer Relationships (d)

                 

    Residential

    24,551

     

    24,306

     

    23,795

     

    23,436

    Small and Medium Business

    1,367

     

    1,333

     

    1,256

     

    1,221

    Total Customer Relationships

    25,918

     

    25,639

     

    25,051

     

    24,657

                   

    Residential

                 

    Primary Service Units ("PSUs")

                 

    Video

    16,887

     

    16,934

     

    17,062

     

    16,944

    Internet

    21,017

     

    20,667

     

    19,911

     

    19,416

    Voice

    10,288

     

    10,255

     

    9,959

     

    9,655

     

    48,192

     

    47,856

     

    46,932

     

    46,015

                   

    Pro Forma Quarterly Net Additions/(Losses)

                 

    Video

    (47)

     

    (152)

     

    118

     

    (20)

    Internet

    350

     

    236

     

    495

     

    369

    Voice

    33

     

    83

     

    304

     

    256

     

    336

     

    167

     

    917

     

    605

                   

    Single Play (e)

    9,447

     

    9,252

     

    8,883

     

    8,809

    Double Play (e)

    6,569

     

    6,559

     

    6,687

     

    6,674

    Triple Play (e)

    8,535

     

    8,495

     

    8,225

     

    7,953

                   

    Single Play Penetration (f)

    38.5%

     

    38.1%

     

    37.3%

     

    37.6%

    Double Play Penetration (f)

    26.8%

     

    27.0%

     

    28.1%

     

    28.5%

    Triple Play Penetration (f)

    34.8%

     

    35.0%

     

    34.6%

     

    33.9%

                   

    % Residential Non-Video Customer Relationships

    31.2%

     

    30.3%

     

    28.3%

     

    27.7%

                   

    Pro Forma Monthly Residential Revenue per Residential Customer (g)

    $

    109.69

     

    $

    109.73

     

    $

    108.20

     

    $

    107.70

                   

    Small and Medium Business

                 

    PSUs

                 

    Video

    388

     

    378

     

    361

     

    354

    Internet

    1,185

     

    1,148

     

    1,078

     

    1,045

    Voice

    751

     

    725

     

    667

     

    643

     

    2,324

     

    2,251

     

    2,106

     

    2,042

                   

    Pro Forma Quarterly Net Additions/(Losses)

                 

    Video

    10

     

    9

     

    7

     

    7

    Internet

    37

     

    41

     

    33

     

    31

    Voice

    26

     

    32

     

    24

     

    26

     

    73

     

    82

     

    64

     

    64

                   

    Pro Forma Monthly Small and Medium Business Revenue per Customer (h)

    $

    214.64

     

    $

    214.62

     

    $

    212.51

     

    $

    212.26

                   

    Enterprise PSUs (i)

                 

    Enterprise PSUs

    93

     

    90

     

    81

     

    77

     

    Pro forma results reflect certain acquisitions of cable systems in 2016 as if they occurred at the beginning of the earliest period presented.  All percentages are calculated using whole numbers. Minor differences may exist due to rounding.  See footnotes to unaudited summary of operating statistics on page 6 of this addendum.

     

    (a)

    All customer statistics include the operations of Legacy TWC, Legacy Bright House and Legacy Charter each of which is based on the legacy company's reporting methodology.  Such methodologies differ and these differences may be material.  Once statistical reporting is fully integrated, all prior periods will be recast to reflect a consistent methodology.

       
     

    At December 31, 2015, actual residential video, Internet and voice PSUs were 4,322,000, 5,227,000 and 2,598,000, respectively; actual commercial video, Internet and voice PSUs were 108,000, 345,000 and 218,000, respectively; Enterprise PSUs were 30,000.

       
     

    At September 30, 2015, actual residential video, Internet and voice PSUs were 4,293,000, 5,112,000 and 2,551,000, respectively; actual commercial video, Internet and voice PSUs were 104,000, 331,000 and 208,000, respectively; Enterprise PSUs were 28,000.

       
     

    We calculate the aging of customer accounts based on the monthly billing cycle for each account.  On that basis, at September 30, 2016, June 30, 2016, December 31, 2015 and September 30, 2015, actual customers include approximately 200,900, 208,600, 38,100 and 36,800 customers, respectively, whose accounts were over 60 days past due, approximately 15,200, 14,000, 1,700 and 1,200 customers, respectively, whose accounts were over 90 days past due and approximately 8,900, 8,000, 900 and 800 customers, respectively, whose accounts were over 120 days past due.

       

    (b)

    Passings represent our estimate of the number of units, such as single family homes, apartment and condominium units and small and medium business and enterprise sites passed by our cable distribution network in the areas where we offer the service indicated.  These estimates are based upon the information available at this time and are updated for all periods presented when new information becomes available.

       

    (c)

    Penetration represents residential and small and medium business customers as a percentage of estimated passings for the service indicated.

       

    (d)

    Customer relationships include the number of customers that receive one or more levels of service, encompassing video, Internet and voice services, without regard to which service(s) such customers receive.  Customers who reside in residential multiple dwelling units ("MDUs") and that are billed under bulk contracts are counted based on the number of billed units within each bulk MDU.  Total customer relationships excludes enterprise customer relationships.

       

    (e)

    Single play, double play and triple play customers represent customers that subscribe to one, two or three of Charter service offerings, respectively.

       

    (f)

    Single play, double play and triple play penetration represents the number of residential single play, double play and triple play customers, respectively, as a percentage of residential customer relationships.

       

    (g)

    Pro forma monthly residential revenue per residential customer is calculated as total pro forma residential video, Internet and voice quarterly revenue divided by three divided by average pro forma residential customer relationships during the respective quarter.

       

    (h)

    Pro forma monthly small and medium business revenue per customer is calculated as total pro forma small and medium business quarterly revenue divided by three divided by average pro forma small and medium business customer relationships during the respective quarter.

       

    (i)

    Enterprise PSUs represents the aggregate number of fiber service offerings counting each separate service offering at each customer location as an individual PSU.

     


     

    CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES 

    UNAUDITED RECONCILIATION OF NON-GAAP MEASURES TO GAAP MEASURES 

    (dollars in millions)

     
     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2016

     

    2015

     

    2016

     

    2015

     

    Actual

     

    Actual

     

    Actual

     

    Actual

                   

    Consolidated net income (loss)

    $

    250

       

    $

    54

       

    $

    3,176

       

    $

    (149)

     

    Plus:  Interest expense, net

    724

       

    353

       

    1,771

       

    871

     

    Income tax (benefit) expense

    16

       

    (142)

       

    (3,135)

       

    (72)

     

    Depreciation and amortization

    2,437

       

    538

       

    4,412

       

    1,580

     

    Stock compensation expense

    81

       

    20

       

    168

       

    58

     

    Loss on extinguishment of debt

       

       

    110

       

    128

     

    (Gain) loss on financial instruments, net

    (71)

       

    5

       

    (16)

       

    10

     

    Other, net

    199

       

    22

       

    253

       

    72

     
                   

    Adjusted EBITDA (a)

    3,636

       

    850

       

    6,739

       

    2,498

     

    Less:  Purchases of property, plant and equipment

    (1,748)

       

    (509)

       

    (3,437)

       

    (1,292)

     
                   

    Adjusted EBITDA less capital expenditures

    $

    1,888

       

    $

    341

       

    $

    3,302

       

    $

    1,206

     
                   

    Net cash flows from operating activities

    $

    2,801

       

    $

    689

       

    $

    4,815

       

    $

    1,748

     

    Less:  Purchases of property, plant and equipment

    (1,748)

       

    (509)

       

    (3,437)

       

    (1,292)

     

    Change in accrued expenses related to capital expenditures

    (52)

       

    28

       

    86

       

    11

     
                   

    Free cash flow

    $

    1,001

       

    $

    208

       

    $

    1,464

       

    $

    467

     
                   
     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2016

     

    2015

     

    2016

     

    2015

     

    Actual

     

    Pro Forma (b)

     

    Pro Forma (b)

     

    Pro Forma (b)

                   

    Consolidated net income

    $

    250

       

    $

    40

       

    $

    830

       

    $

    146

     

    Plus:  Interest expense, net

    724

       

    724

       

    2,155

       

    2,270

     

    Income tax expense

    16

       

    1

       

    288

       

    19

     

    Depreciation and amortization

    2,437

       

    2,356

       

    7,060

       

    6,961

     

    Stock compensation expense

    81

       

    62

       

    219

       

    184

     

    Loss on extinguishment of debt

       

       

    110

       

    128

     

    (Gain) loss on financial instruments, net

    (71)

       

    5

       

    (16)

       

    10

     

    Other, net

    199

       

    (13)

       

    (35)

       

    (132)

     
                   

    Adjusted EBITDA (a)

    3,636

       

    3,175

       

    10,611

       

    9,586

     

    Less:  Purchases of property, plant and equipment

    (1,748)

       

    (1,699)

       

    (5,657)

       

    (5,138)

     
                   

    Adjusted EBITDA less capital expenditures

    $

    1,888

       

    $

    1,476

       

    $

    4,954

       

    $

    4,448

     

    (a)

    See page 1 and 2 of this addendum for detail of the components included within adjusted EBITDA. 

    (b)

    Pro forma results reflect certain acquisitions of cable systems in 2016 as if they occurred as of the earliest period presented. 

    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 

    UNAUDITED CAPITAL EXPENDITURES

    (dollars in millions)

     
     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2016

     

    2015

     

    2016

     

    2015

     

    Actual

     

    Actual

     

    Actual

     

    Actual

                   

    Customer premise equipment (a)

    $

    662

       

    $

    163

       

    $

    1,177

       

    $

    448

     

    Scalable infrastructure (b)

    441

       

    142

       

    937

       

    335

     

    Line extensions (c)

    249

       

    57

       

    467

       

    144

     

    Upgrade/Rebuild (d)

    156

       

    38

       

    307

       

    94

     

    Support capital (e)

    240

       

    109

       

    549

       

    271

     
                   

       Total capital expenditures

    $

    1,748

       

    $

    509

       

    $

    3,437

       

    $

    1,292

     
                   

    Capital expenditures included in total related to:
     

                 

    Commercial services

    $

    278

       

    $

    70

       

    $

    533

       

    $

    186

     

    Transition (f)

    $

    109

       

    $

    24

       

    $

    273

       

    $

    66

     
                   
     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2016

     

    2015

     

    2016

     

    2015

     

    Actual

     

    Pro Forma (g)

     

    Pro Forma (g)

     

    Pro Forma (g)

                   

    Customer premise equipment (a)

    $

    662

       

    $

    712

       

    $

    2,074

       

    $

    2,097

     

    Scalable infrastructure (b)

    441

       

    330

       

    1,556

       

    1,188

     

    Line extensions (c)

    249

       

    237

       

    751

       

    725

     

    Upgrade/Rebuild (d)

    156

       

    171

       

    461

       

    438

     

    Support capital (e)

    240

       

    249

       

    815

       

    690

     
                   

       Total capital expenditures

    $

    1,748

       

    $

    1,699

       

    $

    5,657

       

    $

    5,138

     
       

    (a)

    Customer premise equipment includes costs incurred at the customer residence to secure new customers and revenue generating units, including 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, to secure growth of new customers and revenue generating units, 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)

    Transition represents incremental costs incurred to integrate the Legacy TWC and Legacy Bright House operations and to bring the three companies' systems and processes into a uniform operating structure.

    (g)

    Pro forma results reflect certain acquisitions of cable systems in 2016 as if they occurred as of the earliest period presented. 

     

    Logo - http://photos.prnewswire.com/prnh/20110526/AQ10195LOGO

     

    SOURCE Charter Communications, Inc.