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 which does not, directly or indirectly, own any interest in Charter Holdings. The “Charter Operating and Restricted Subsidiaries” column is presented to comply with the terms of the Credit Agreement. Comprehensive income equaled net income attributable to Charter shareholders for the three months ended March 31, 2020 and 2019. Condensed consolidating financial statements as of March 31, 2020 and December 31, 2019 and for the three months ended March 31, 2020 and 2019 follow. Charter Communications, Inc. and Subsidiaries Condensed Consolidating Balance Sheets As of March 31, 2020 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 $ — $ 248 $ 200 $ 2,460 $ — $ 2,908 Accounts receivable, net — 34 — 2,057 — 2,091 Receivables from related party 18 143 41 — (202) — Prepaid expenses and other current assets 4 57 — 699 — 760 Total current assets 22 482 241 5,216 (202) 5,759 RESTRICTED CASH — 28 — — — 28 INVESTMENT IN CABLE PROPERTIES: Property, plant and equipment, net — 719 — 33,377 — 34,096 Customer relationships, net — — — 6,955 — 6,955 Franchises — — — 67,322 — 67,322 Goodwill — — — 29,554 — 29,554 Total investment in cable properties, net — 719 — 137,208 — 137,927 INVESTMENT IN SUBSIDIARIES 47,193 53,157 76,925 — (177,275) — LOANS RECEIVABLE – RELATED PARTY 278 727 567 — (1,572) — OTHER NONCURRENT ASSETS 2 372 — 2,464 — 2,838 Total assets $ 47,495 $ 55,485 $ 77,733 $ 144,888 $ (179,049) $ 146,552 LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY CURRENT LIABILITIES: Accounts payable and accrued liabilities $ 26 $ 656 $ 314 $ 7,314 $ — $ 8,310 Payables to related party — — — 202 (202) — Current portion of long-term debt — — 2,198 2,707 — 4,905 Total current liabilities 26 656 2,512 10,223 (202) 13,215 LONG-TERM DEBT — — 22,064 52,723 — 74,787 LOANS PAYABLE – RELATED PARTY — — — 1,572 (1,572) — DEFERRED INCOME TAXES 17,591 19 — 55 — 17,665 OTHER LONG-TERM LIABILITIES 250 545 — 3,368 — 4,163 SHAREHOLDERS’/MEMBER’S EQUITY Controlling interest 29,628 47,193 53,157 76,925 (177,275) 29,628 Noncontrolling interests — 7,072 — 22 — 7,094 Total shareholders’/member’s equity 29,628 54,265 53,157 76,947 (177,275) 36,722 Total liabilities and shareholders’/member’s equity $ 47,495 $ 55,485 $ 77,733 $ 144,888 $ (179,049) $ 146,552 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Balance Sheets As of December 31, 2019 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 $ — $ 234 $ 500 $ 2,749 $ — $ 3,483 Accounts receivable, net 1 31 — 2,195 — 2,227 Receivables from related party 34 264 59 — (357) — Prepaid expenses and other current assets 10 40 — 711 — 761 Total current assets 45 569 559 5,655 (357) 6,471 RESTRICTED CASH — 66 — — — 66 INVESTMENT IN CABLE PROPERTIES: Property, plant and equipment, net — 683 — 33,908 — 34,591 Customer relationships, net — — — 7,453 — 7,453 Franchises — — — 67,322 — 67,322 Goodwill — — — 29,554 — 29,554 Total investment in cable properties, net — 683 — 138,237 — 138,920 INVESTMENT IN SUBSIDIARIES 49,024 55,266 76,409 — (180,699) — LOANS RECEIVABLE – RELATED PARTY 260 699 545 — (1,504) — OTHER NONCURRENT ASSETS 2 378 — 2,351 — 2,731 Total assets $ 49,331 $ 57,661 $ 77,513 $ 146,243 $ (182,560) $ 148,188 LIABILITIES AND SHAREHOLDERS’/MEMBER’S EQUITY CURRENT LIABILITIES: Accounts payable and accrued liabilities $ 18 $ 725 $ 296 $ 7,846 $ — $ 8,885 Payables to related party — — — 357 (357) — Current portion of long-term debt — — — 3,500 — 3,500 Total current liabilities 18 725 296 11,703 (357) 12,385 LONG-TERM DEBT — — 21,951 53,627 — 75,578 LOANS PAYABLE – RELATED PARTY — — — 1,504 (1,504) — DEFERRED INCOME TAXES 17,641 15 — 55 — 17,711 OTHER LONG-TERM LIABILITIES 227 554 — 2,922 — 3,703 SHAREHOLDERS’/MEMBER’S EQUITY Controlling interest 31,445 49,024 55,266 76,409 (180,699) 31,445 Noncontrolling interests — 7,343 — 23 — 7,366 Total shareholders’/member’s equity 31,445 56,367 55,266 76,432 (180,699) 38,811 Total liabilities and shareholders’/member’s equity $ 49,331 $ 57,661 $ 77,513 $ 146,243 $ (182,560) $ 148,188 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Statements of Operations For the three months March 31, 2020 Non-Guarantor Subsidiaries Guarantor Subsidiaries Charter Intermediate Holding Companies CCO Holdings Charter Operating and Restricted Subsidiaries Eliminations Charter Consolidated REVENUES $ 13 $ 303 $ — $ 11,736 $ (314) $ 11,738 COSTS AND EXPENSES: Operating costs and expenses (exclusive of items shown separately below) 13 278 — 7,452 (311) 7,432 Depreciation and amortization — 4 — 2,493 — 2,497 Other operating expense, net — — — 10 (3) 7 13 282 — 9,955 (314) 9,936 Income from operations — 21 — 1,781 — 1,802 OTHER INCOME (EXPENSES): Interest income (expense), net 5 7 (297) (695) — (980) Loss on extinguishment of debt — — (27) — — (27) Loss on financial instruments, net — — — (318) — (318) Other pension benefits, net — — — 10 — 10 Other income (expense), net — (2) — 11 — 9 Equity in income of subsidiaries 405 459 783 — (1,647) — 410 464 459 (992) (1,647) (1,306) Income before income taxes 410 485 459 789 (1,647) 496 Income tax expense (14) (9) — (6) — (29) Consolidated net income 396 476 459 783 (1,647) 467 Less: Net income attributable to noncontrolling interests — (71) — — — (71) Net income $ 396 $ 405 $ 459 $ 783 $ (1,647) $ 396 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Statements of Operations For the three months ended March 31, 2019 Non-Guarantor Subsidiaries Guarantor Subsidiaries Charter Intermediate Holding Companies CCO Holdings Charter Operating and Restricted Subsidiaries Eliminations Charter Consolidated REVENUES $ 12 $ 282 $ — $ 11,203 $ (291) $ 11,206 COSTS AND EXPENSES: Operating costs and expenses (exclusive of items shown separately below) 12 282 — 7,242 (300) 7,236 Depreciation and amortization — 3 — 2,547 — 2,550 Other operating income, net — (10) — (4) 9 (5) 12 275 — 9,785 (291) 9,781 Income from operations — 7 — 1,418 — 1,425 OTHER INCOME (EXPENSES): Interest income (expense), net 3 9 (254) (683) — (925) Gain on financial instruments, net — — — 37 — 37 Other pension benefits, net — — — 9 — 9 Other expense, net — — — (110) — (110) Equity in income of subsidiaries 302 350 604 — (1,256) — 305 359 350 (747) (1,256) (989) Income before income taxes 305 366 350 671 (1,256) 436 Income tax expense (52) — — (67) — (119) Consolidated net income 253 366 350 604 (1,256) 317 Less: Net income attributable to noncontrolling interests — (64) — — — (64) Net income $ 253 $ 302 $ 350 $ 604 $ (1,256) $ 253 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Statements of Cash Flows For the three months ended March 31, 2020 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 $ 24 $ (276) $ 3,466 $ — $ 3,220 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant and equipment — — — (1,461) — (1,461) Change in accrued expenses related to capital expenditures — — — (388) — (388) Real estate investments through variable interest entities — (38) — — — (38) Contributions to subsidiaries (117) (27) (4,273) — 4,417 — Distributions from subsidiaries 2,352 2,685 4,629 — (9,666) — Other, net — (2) — 39 — 37 Net cash flows from investing activities 2,235 2,618 356 (1,810) (5,249) (1,850) CASH FLOWS FROM FINANCING ACTIVITIES: Borrowings of long-term debt — — 4,177 162 — 4,339 Repayments of long-term debt — — (1,858) (1,731) — (3,589) Borrowings (repayments) of loans payable - related parties (5) — — 5 — — Payments for debt issuance costs — — (41) — — (41) Issuance of equity 23 — — — — 23 Purchase of treasury stock (2,352) — — — — (2,352) Proceeds from exercise of stock options 93 — — — — 93 Purchase of noncontrolling interest — (393) — — — (393) Distributions to noncontrolling interest — (38) — (1) — (39) Contributions from parent — 117 27 4,273 (4,417) — Distributions to parent — (2,352) (2,685) (4,629) 9,666 — Other, net — — — (24) — (24) Net cash flows from financing activities (2,241) (2,666) (380) (1,945) 5,249 (1,983) NET DECREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH — (24) (300) (289) — (613) CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period — 300 500 2,749 — 3,549 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period $ — $ 276 $ 200 $ 2,460 $ — $ 2,936 Charter Communications, Inc. and Subsidiaries Condensed Consolidating Statements of Cash Flows For the three months ended March 31, 2019 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 $ (1) $ — $ (226) $ 2,913 $ — $ 2,686 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant and equipment — (67) — (1,665) 67 (1,665) Change in accrued expenses related to capital expenditures — — — (376) — (376) Real estate investments through variable interest entities — (39) — — — (39) Contribution to subsidiaries (44) (9) (9) — 62 — Distributions from subsidiaries 941 1,040 1,266 — (3,247) — Other, net — — — 67 (67) — Net cash flows from investing activities 897 925 1,257 (1,974) (3,185) (2,080) CASH FLOWS FROM FINANCING ACTIVITIES: Borrowings of long-term debt — — — 6,884 — 6,884 Repayments of long-term debt — — — (5,572) — (5,572) Payments for debt issuance costs — — — (25) — (25) Purchase of treasury stock (940) — — — — (940) Proceeds from exercise of stock options 44 — — — — 44 Purchase of noncontrolling interest — (93) — — — (93) Distributions to noncontrolling interest — (38) — (1) — (39) Contributions from parent — 44 9 9 (62) — Distributions to parent — (941) (1,040) (1,266) 3,247 — Other, net — — — (4) — (4) Net cash flows from financing activities (896) (1,028) (1,031) 25 3,185 255 NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH — (103) — 964 — 861 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period — 465 — 300 — 765 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period $ — $ 362 $ — $ 1,264 $ — $ 1,626 |