Supplemental Guarantor Information | SUPPLEMENTAL GUARANTOR INFORMATION Our CCH Senior Notes are jointly and severally guaranteed by our subsidiaries, CCL, CCP and CCP GP (each a “Guarantor” and collectively, the “Guarantors”) . These guarantees are full and unconditional, subject to certain customary release provisions including (1) the sale, exchange, disposition or transfer (by merger, consolidation or otherwise) of the capital stock or all or substantially all of the assets of the Guarantors, (2) the designation of the Guarantor as an “unrestricted subsidiary” in accordance with the indenture governing the CCH Senior Notes (the “CCH Indenture”) , (3) upon the legal defeasance or covenant defeasance or discharge of obligations under the CCH Indenture and (4) the release and discharge of the Guarantors pursuant to the Common Security and Account Agreement. See Note 6—Debt for additional information regarding the CCH Senior Notes . The following is condensed consolidating financial information for CCH (“Parent Issuer”) and the Guarantors . We did not have any non-guarantor subsidiaries as of March 31, 2018 . Condensed Consolidating Balance Sheet March 31, 2018 (in thousands) Parent Issuer Guarantors Eliminations Consolidated ASSETS Current assets Cash and cash equivalents $ — $ — $ — $ — Restricted cash 82,762 5 — 82,767 Advances to affiliate — 36,267 — 36,267 Other current assets 342 999 — 1,341 Other current assets—affiliate — 196 (1 ) 195 Total current assets 83,104 37,467 (1 ) 120,570 Property, plant and equipment, net 748,394 7,964,115 — 8,712,509 Debt issuance and deferred financing costs, net 93,980 — — 93,980 Non-current derivative assets 49,096 268 — 49,364 Investments in subsidiaries 8,074,525 — (8,074,525 ) — Other non-current assets, net — 38,488 — 38,488 Total assets $ 9,049,099 $ 8,040,338 $ (8,074,526 ) $ 9,014,911 LIABILITIES AND MEMBER’S EQUITY Current liabilities Accounts payable $ 139 $ 4,508 $ — $ 4,647 Accrued liabilities 64,868 69,526 — 134,394 Due to affiliates 661 9,100 — 9,761 Derivative liabilities 6,476 — — 6,476 Other current liabilities — 2 — 2 Total current liabilities 72,144 83,136 — 155,280 Long-term debt, net 6,937,188 — — 6,937,188 Non-current derivative liabilities — 475 — 475 Deferred tax liability — 3,880 (3,880 ) — Member’s equity 2,039,767 7,952,847 (8,070,646 ) 1,921,968 Total liabilities and member’s equity $ 9,049,099 $ 8,040,338 $ (8,074,526 ) $ 9,014,911 Condensed Consolidating Balance Sheet December 31, 2017 (in thousands) Parent Issuer Guarantors Eliminations Consolidated ASSETS Current assets Cash and cash equivalents $ — $ — $ — $ — Restricted cash 226,559 — — 226,559 Advances to affiliate — 31,486 — 31,486 Other current assets 246 1,248 — 1,494 Other current assets—affiliate — 191 (1 ) 190 Total current assets 226,805 32,925 (1 ) 259,729 Property, plant and equipment, net 651,687 7,609,696 — 8,261,383 Debt issuance and deferred financing costs, net 98,175 — — 98,175 Non-current derivative assets 2,469 — — 2,469 Investments in subsidiaries 7,648,111 — (7,648,111 ) — Other non-current assets, net — 38,124 — 38,124 Total assets $ 8,627,247 $ 7,680,745 $ (7,648,112 ) $ 8,659,880 LIABILITIES AND MEMBER’S EQUITY Current liabilities Accounts payable $ 82 $ 6,379 $ — $ 6,461 Accrued liabilities 136,389 121,671 — 258,060 Due to affiliates — 23,789 — 23,789 Derivative liabilities 19,609 — — 19,609 Total current liabilities 156,080 151,839 — 307,919 Long-term debt, net 6,669,476 — — 6,669,476 Non-current derivative liabilities 15,118 91 — 15,209 Deferred tax liability — 2,983 (2,983 ) — Member’s equity 1,786,573 7,525,832 (7,645,129 ) 1,667,276 Total liabilities and member’s equity $ 8,627,247 $ 7,680,745 $ (7,648,112 ) $ 8,659,880 Condensed Consolidating Statement of Operations Three Months Ended March 31, 2018 (in thousands) Parent Issuer Guarantors Eliminations Consolidated Revenues $ — $ — $ — $ — Expenses Operating and maintenance expense — 966 — 966 Operating and maintenance expense—affiliate — 466 — 466 Development expense — 34 — 34 General and administrative expense 99 751 — 850 General and administrative expense—affiliate — 403 — 403 Depreciation and amortization expense 13 358 — 371 Total expenses 112 2,978 — 3,090 Loss from operations (112 ) (2,978 ) — (3,090 ) Other income (expense) Derivative gain, net 68,849 — — 68,849 Other income (expense) (68 ) 4,476 (4,475 ) (67 ) Total other income 68,781 4,476 (4,475 ) 68,782 Income before income taxes 68,669 1,498 (4,475 ) 65,692 Income tax provision — (897 ) 897 — Net income $ 68,669 $ 601 $ (3,578 ) $ 65,692 Condensed Consolidating Statement of Operations Three Months Ended March 31, 2017 (in thousands) Parent Issuer Guarantors Eliminations Consolidated Revenues $ — $ — $ — $ — Expenses Operating and maintenance expense — 706 — 706 Operating and maintenance expense—affiliate — 53 — 53 Development expense — 92 — 92 Development expense—affiliate — 8 — 8 General and administrative expense 311 1,104 — 1,415 General and administrative expense—affiliate — 311 — 311 Depreciation and amortization expense — 134 — 134 Total expenses 311 2,408 — 2,719 Loss from operations (311 ) (2,408 ) — (2,719 ) Other income (expense) Derivative gain, net 1,000 — — 1,000 Other income (expense) (40 ) 4,860 (4,858 ) (38 ) Total other income 960 4,860 (4,858 ) 962 Net income (loss) $ 649 $ 2,452 $ (4,858 ) $ (1,757 ) Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2018 (in thousands) Parent Issuer Guarantors Eliminations Consolidated Cash flows from operating activities Net income $ 68,669 $ 601 $ (3,578 ) $ 65,692 Adjustments to reconcile net income to net cash used in operating activities: Depreciation and amortization expense 13 358 — 371 Allowance for funds used during construction — (4,475 ) 4,475 — Deferred income taxes — 897 (897 ) — Total losses (gains) on derivatives, net (68,849 ) 116 — (68,733 ) Net cash used for settlement of derivative instruments (6,292 ) — — (6,292 ) Changes in operating assets and liabilities: Accounts payable and accrued liabilities (111 ) (234 ) — (345 ) Due to affiliates — (147 ) — (147 ) Other, net 167 (310 ) — (143 ) Other, net—affiliate — (5 ) — (5 ) Net cash used in operating activities (6,403 ) (3,199 ) — (9,602 ) Cash flows from investing activities Property, plant and equipment, net (165,851 ) (423,210 ) — (589,061 ) Investments in subsidiaries (426,414 ) — 426,414 — Net cash used in investing activities (592,265 ) (423,210 ) 426,414 (589,061 ) Cash flows from financing activities Proceeds from issuances of debt 266,000 — — 266,000 Debt issuance and deferred financing costs (129 ) — — (129 ) Capital contributions 189,000 426,414 (426,414 ) 189,000 Net cash provided by financing activities 454,871 426,414 (426,414 ) 454,871 Net increase (decrease) in cash, cash equivalents and restricted cash (143,797 ) 5 — (143,792 ) Cash, cash equivalents and restricted cash—beginning of period 226,559 — — 226,559 Cash, cash equivalents and restricted cash—end of period $ 82,762 $ 5 $ — $ 82,767 Balances per Condensed Consolidating Balance Sheet: March 31, 2018 Parent Issuer Guarantors Eliminations Consolidated Cash and cash equivalents $ — $ — $ — $ — Restricted cash 82,762 5 — 82,767 Total cash, cash equivalents and restricted cash $ 82,762 $ 5 $ — $ 82,767 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2017 (in thousands) Parent Issuer Guarantors Eliminations Consolidated Cash flows from operating activities Net income (loss) $ 649 $ 2,452 $ (4,858 ) $ (1,757 ) Adjustments to reconcile net income (loss) to net cash used in operating activities: Depreciation and amortization expense — 134 — 134 Allowance for funds used during construction — (4,858 ) 4,858 — Total gains on derivatives, net (1,000 ) — — (1,000 ) Net cash used for settlement of derivative instruments (10,736 ) — — (10,736 ) Changes in operating assets and liabilities: Accounts payable and accrued liabilities 269 34 — 303 Due to affiliates — 676 — 676 Other, net 117 (423 ) — (306 ) Other, net—affiliate — (566 ) — (566 ) Net cash used in operating activities (10,701 ) (2,551 ) — (13,252 ) Cash flows from investing activities Property, plant and equipment, net (82,239 ) (656,558 ) — (738,797 ) Investments in subsidiaries (622,768 ) — 622,768 — Other — 36,341 — 36,341 Net cash used in investing activities (705,007 ) (620,217 ) 622,768 (702,456 ) Cash flows from financing activities Proceeds from issuances of debt 548,000 — — 548,000 Debt issuance and deferred financing costs (1,088 ) — — (1,088 ) Capital contributions 41,029 622,768 (622,768 ) 41,029 Net cash provided by financing activities 587,941 622,768 (622,768 ) 587,941 Net decrease in cash, cash equivalents and restricted cash (127,767 ) — — (127,767 ) Cash, cash equivalents and restricted cash—beginning of period 270,540 — — 270,540 Cash, cash equivalents and restricted cash—end of period $ 142,773 $ — $ — $ 142,773 |