Consolidating Schedules | Consolidating Schedules Each of Charter Operating, TWC, LLC, TWCE, CCO Holdings and certain subsidiaries jointly, severally, fully and unconditionally guarantee the outstanding debt securities of the others (other than the CCO Holdings notes) on an unsecured senior basis and the condensed consolidating financial information has been prepared and presented pursuant to SEC Regulation S-X Rule 3-10, Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered. Certain Charter Operating subsidiaries that are regulated telephone entities only become guarantor subsidiaries upon approval by regulators. This information is not intended to present the financial position, results of operations and cash flows of the individual companies or groups of companies in accordance with generally accepted accounting principles. The "Intermediate Holding Companies" column includes the assets and liabilities of the captive insurance company, a company wholly-owned by Charter outside of Charter Holdings and not one of the holding companies that directly or indirectly own Charter Holdings. The “Charter Operating and Restricted Subsidiaries” column is presented to comply with the terms of the Credit Agreement. Condensed consolidating financial statements as of June 30, 2018 and December 31, 2017 and for the six months ended June 30, 2018 and 2017 follow. Charter Communications, Inc. and Subsidiaries Condensed Consolidating Balance Sheets As of June 30, 2018 Non-Guarantor Subsidiaries Guarantor Subsidiaries Charter Intermediate Holding Companies CCO Holdings Charter Operating and Restricted Subsidiaries Eliminations Charter Consolidated ASSETS CURRENT ASSETS: Cash and cash equivalents $ — $ 289 $ — $ 484 $ — $ 773 Accounts receivable, net — 28 — 1,591 — 1,619 Receivables from related party 27 447 48 — (522 ) — Prepaid expenses and other current assets 10 53 — 295 — 358 Total current assets 37 817 48 2,370 (522 ) 2,750 INVESTMENT IN CABLE PROPERTIES: Property, plant and equipment, net — 330 — 34,081 — 34,411 Customer relationships, net — — — 10,710 — 10,710 Franchises — — — 67,319 — 67,319 Goodwill — — — 29,554 — 29,554 Total investment in cable properties, net — 330 — 141,664 — 141,994 INVESTMENT IN SUBSIDIARIES 54,679 61,794 80,222 — (196,695 ) — LOANS RECEIVABLE – RELATED PARTY 246 674 526 — (1,446 ) — OTHER NONCURRENT ASSETS — 216 — 1,291 — 1,507 Total assets $ 54,962 $ 63,831 $ 80,796 $ 145,325 $ (198,663 ) $ 146,251 LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY CURRENT LIABILITIES: Accounts payable and accrued liabilities $ 3 $ 835 $ 283 $ 7,516 $ — $ 8,637 Payables to related party — — — 522 (522 ) — Current portion of long-term debt — — — 5,387 — 5,387 Total current liabilities 3 835 283 13,425 (522 ) 14,024 LONG-TERM DEBT — — 18,719 48,011 — 66,730 LOANS PAYABLE – RELATED PARTY — — — 1,446 (1,446 ) — DEFERRED INCOME TAXES 17,331 13 — 32 — 17,376 OTHER LONG-TERM LIABILITIES 185 129 — 2,165 — 2,479 SHAREHOLDERS’/MEMBER’S EQUITY Controlling interest 37,443 54,679 61,794 80,222 (196,695 ) 37,443 Noncontrolling interests — 8,175 — 24 — 8,199 Total shareholders’/member’s equity 37,443 62,854 61,794 80,246 (196,695 ) 45,642 Total liabilities and shareholders’/member’s equity $ 54,962 $ 63,831 $ 80,796 $ 145,325 $ (198,663 ) $ 146,251 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Balance Sheets As of December 31, 2017 Non-Guarantor Subsidiaries Guarantor Subsidiaries Charter Intermediate Holding Companies CCO Holdings Charter Operating and Restricted Subsidiaries Eliminations Charter Consolidated ASSETS CURRENT ASSETS: Cash and cash equivalents $ — $ 291 $ — $ 330 $ — $ 621 Accounts receivable, net — 24 — 1,611 — 1,635 Receivables from related party 22 613 55 — (690 ) — Prepaid expenses and other current assets 22 34 — 243 — 299 Total current assets 44 962 55 2,184 (690 ) 2,555 INVESTMENT IN CABLE PROPERTIES: Property, plant and equipment, net — 336 — 33,552 — 33,888 Customer relationships, net — — — 11,951 — 11,951 Franchises — — — 67,319 — 67,319 Goodwill — — — 29,554 — 29,554 Total investment in cable properties, net — 336 — 142,376 — 142,712 INVESTMENT IN SUBSIDIARIES 56,263 63,558 81,980 — (201,801 ) — LOANS RECEIVABLE – RELATED PARTY 233 655 511 — (1,399 ) — OTHER NONCURRENT ASSETS — 223 — 1,133 — 1,356 Total assets $ 56,540 $ 65,734 $ 82,546 $ 145,693 $ (203,890 ) $ 146,623 LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY CURRENT LIABILITIES: Accounts payable and accrued liabilities $ 4 $ 900 $ 280 $ 7,861 $ — $ 9,045 Payables to related party — — — 690 (690 ) — Current portion of long-term debt — — — 2,045 — 2,045 Total current liabilities 4 900 280 10,596 (690 ) 11,090 LONG-TERM DEBT — — 18,708 49,478 — 68,186 LOANS PAYABLE – RELATED PARTY — — — 1,399 (1,399 ) — DEFERRED INCOME TAXES 17,268 14 — 32 — 17,314 OTHER LONG-TERM LIABILITIES 184 134 — 2,184 — 2,502 SHAREHOLDERS’/MEMBER’S EQUITY Controlling interest 39,084 56,263 63,558 81,980 (201,801 ) 39,084 Noncontrolling interests — 8,423 — 24 — 8,447 Total shareholders’/member’s equity 39,084 64,686 63,558 82,004 (201,801 ) 47,531 Total liabilities and shareholders’/member’s equity $ 56,540 $ 65,734 $ 82,546 $ 145,693 $ (203,890 ) $ 146,623 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Statements of Operations For the six months ended June 30, 2018 Non-Guarantor Subsidiaries Guarantor Subsidiaries Charter Intermediate Holding Companies CCO Holdings Charter Operating and Restricted Subsidiaries Eliminations Charter Consolidated REVENUES $ 27 $ 560 $ — $ 21,503 $ (579 ) $ 21,511 COSTS AND EXPENSES: Operating costs and expenses (exclusive of items shown separately below) 27 537 — 13,724 (579 ) 13,709 Depreciation and amortization — 5 — 5,297 — 5,302 Other operating expenses, net — 4 — 94 — 98 27 546 — 19,115 (579 ) 19,109 Income from operations — 14 — 2,388 — 2,402 OTHER INCOME (EXPENSES): Interest income (expense), net 4 13 (508 ) (1,238 ) — (1,729 ) Loss on financial instruments, net — — — (12 ) — (12 ) Other expense, net — (25 ) — (5 ) — (30 ) Equity in income of subsidiaries 495 619 1,127 — (2,241 ) — 499 607 619 (1,255 ) (2,241 ) (1,771 ) Income before income taxes 499 621 619 1,133 (2,241 ) 631 INCOME TAX EXPENSE (58 ) (6 ) — (5 ) — (69 ) Consolidated net income 441 615 619 1,128 (2,241 ) 562 Less: Net income attributable to noncontrolling interests — (120 ) — (1 ) — (121 ) Net income $ 441 $ 495 $ 619 $ 1,127 $ (2,241 ) $ 441 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Statements of Operations For the six months ended June 30, 2017 Non-Guarantor Subsidiaries Guarantor Subsidiaries Charter Intermediate Holding Companies CCO Holdings Charter Operating and Restricted Subsidiaries Eliminations Charter Consolidated REVENUES $ 61 $ 619 $ — $ 20,521 $ (680 ) $ 20,521 COSTS AND EXPENSES: Operating costs and expenses (exclusive of items shown separately below) 61 607 — 13,166 (680 ) 13,154 Depreciation and amortization — 5 — 5,140 — 5,145 Other operating expenses, net — — — 229 — 229 61 612 — 18,535 (680 ) 18,528 Income from operations — 7 — 1,986 — 1,993 OTHER INCOME (EXPENSES): Interest income (expense), net 2 9 (404 ) (1,069 ) — (1,462 ) Loss on extinguishment of debt — — (33 ) (2 ) — (35 ) Loss on financial instruments, net — — — (32 ) — (32 ) Other income (expense), net — (11 ) — 26 — 15 Equity in income of subsidiaries 327 442 879 — (1,648 ) — 329 440 442 (1,077 ) (1,648 ) (1,514 ) Income before income taxes 329 447 442 909 (1,648 ) 479 INCOME TAX EXPENSE (35 ) (9 ) — (29 ) — (73 ) Consolidated net income 294 438 442 880 (1,648 ) 406 Less: Net income attributable to noncontrolling interests — (111 ) — (1 ) — (112 ) Net income $ 294 $ 327 $ 442 $ 879 $ (1,648 ) $ 294 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Statements of Comprehensive Income For the six months ended June 30, 2018 Non-Guarantor Subsidiaries Guarantor Subsidiaries Charter Intermediate Holding Companies CCO Holdings Charter Operating and Restricted Subsidiaries Eliminations Charter Consolidated Consolidated net income $ 441 $ 615 $ 619 $ 1,128 $ (2,241 ) $ 562 Foreign currency translation adjustment (1 ) (1 ) (1 ) (1 ) 3 (1 ) Consolidated comprehensive income $ 440 $ 614 $ 618 $ 1,127 $ (2,238 ) $ 561 Less: Comprehensive income attributable to noncontrolling interests — (120 ) — (1 ) — (121 ) Comprehensive income $ 440 $ 494 $ 618 $ 1,126 $ (2,238 ) $ 440 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Statements of Comprehensive Income For the six months ended June 30, 2017 Non-Guarantor Subsidiaries Guarantor Subsidiaries Charter Intermediate Holding Companies CCO Holdings Charter Operating and Restricted Subsidiaries Eliminations Charter Consolidated Consolidated net income $ 294 $ 438 $ 442 $ 880 $ (1,648 ) $ 406 Net impact of interest rate derivative instruments 3 3 3 3 (9 ) 3 Consolidated comprehensive income $ 297 $ 441 $ 445 $ 883 $ (1,657 ) $ 409 Less: Comprehensive income attributable to noncontrolling interests — (111 ) — (1 ) — (112 ) Comprehensive income $ 297 $ 330 $ 445 $ 882 $ (1,657 ) $ 297 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Statements of Cash Flows For the six months ended June 30, 2018 Non-Guarantor Subsidiaries Guarantor Subsidiaries Charter Intermediate Holding Companies CCO Holdings Charter Operating and Restricted Subsidiaries Eliminations Charter Consolidated NET CASH FLOWS FROM OPERATING ACTIVITIES $ 6 $ 73 $ (502 ) $ 6,218 $ — $ 5,795 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant and equipment — — — (4,574 ) — (4,574 ) Change in accrued expenses related to capital expenditures — — — (466 ) — (466 ) Contributions to subsidiaries (43 ) (77 ) (77 ) — 197 — Distributions from subsidiaries 2,282 2,656 3,158 — (8,096 ) — Other, net — (12 ) — (55 ) — (67 ) Net cash flows from investing activities 2,239 2,567 3,081 (5,095 ) (7,899 ) (5,107 ) CASH FLOWS FROM FINANCING ACTIVITIES: Borrowings of long-term debt — — — 5,628 — 5,628 Repayments of long-term debt — — — (3,500 ) — (3,500 ) Borrowings (repayments) loans payable - related parties (7 ) — — 7 — — Payments for debt issuance costs — — — (17 ) — (17 ) Purchase of treasury stock (2,281 ) — — — — (2,281 ) Proceeds from exercise of stock options 43 — — — — 43 Purchase of noncontrolling interest — (328 ) — — — (328 ) Distributions to noncontrolling interest — (75 ) — (1 ) — (76 ) Contributions from parent — 43 77 77 (197 ) — Distributions to parent — (2,282 ) (2,656 ) (3,158 ) 8,096 — Other, net — — — (5 ) — (5 ) Net cash flows from financing activities (2,245 ) (2,642 ) (2,579 ) (969 ) 7,899 (536 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — (2 ) — 154 — 152 CASH AND CASH EQUIVALENTS, beginning of period — 291 — 330 — 621 CASH AND CASH EQUIVALENTS, end of period $ — $ 289 $ — $ 484 $ — $ 773 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Statements of Cash Flows For the six months ended June 30, 2017 Non-Guarantor Subsidiaries Guarantor Subsidiaries Charter Intermediate Holding Companies CCO Holdings Charter Operating and Restricted Subsidiaries Eliminations Charter Consolidated NET CASH FLOWS FROM OPERATING ACTIVITIES $ 135 $ 25 $ (353 ) $ 5,981 $ — $ 5,788 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant and equipment — — — (3,703 ) — (3,703 ) Change in accrued expenses related to capital expenditures — — — 197 — 197 Contribution to subsidiary (87 ) — (693 ) — 780 — Distributions from subsidiaries 4,233 4,622 3,228 — (12,083 ) — Other, net — — — (49 ) — (49 ) Net cash flows from investing activities 4,146 4,622 2,535 (3,555 ) (11,303 ) (3,555 ) CASH FLOWS FROM FINANCING ACTIVITIES: Borrowings of long-term debt — — 3,246 3,900 — 7,146 Repayments of long-term debt — — (775 ) (4,754 ) — (5,529 ) Borrowings (repayments) loans payable - related parties (178 ) — — 178 — — Payments for debt issuance costs — — (31 ) (11 ) — (42 ) Purchase of treasury stock (4,223 ) — — — — (4,223 ) Proceeds from exercise of stock options 86 — — — — 86 Purchase of noncontrolling interest — (429 ) — — — (429 ) Distributions to noncontrolling interest — (75 ) — — — (75 ) Contributions from parent — 87 — 693 (780 ) — Distributions to parent — (4,233 ) (4,622 ) (3,228 ) 12,083 — Other, net — (1 ) — (7 ) — (8 ) Net cash flows from financing activities (4,315 ) (4,651 ) (2,182 ) (3,229 ) 11,303 (3,074 ) NET DECREASE IN CASH AND CASH EQUIVALENTS (34 ) (4 ) — (803 ) — (841 ) CASH AND CASH EQUIVALENTS, beginning of period 57 154 — 1,324 — 1,535 CASH AND CASH EQUIVALENTS, end of period $ 23 $ 150 $ — $ 521 $ — $ 694 |