DEBT | DEBT The following table provides details of the Company's outstanding debt: Interest Rate June 30, 2023 December 31, 2022 Date Issued Maturity Date Principal Amount Carrying Amount (a) Principal Amount Carrying Amount (a) CSC Holdings Senior Notes: May 23, 2014 June 1, 2024 5.250 % $ 750,000 $ 734,322 $ 750,000 $ 726,343 October 18, 2018 April 1, 2028 7.500 % 4,118 4,114 4,118 4,113 November 27, 2018 April 1, 2028 7.500 % 1,045,882 1,044,839 1,045,882 1,044,752 July 10 and October 7, 2019 January 15, 2030 5.750 % 2,250,000 2,277,736 2,250,000 2,279,483 June 16 and August 17, 2020 December 1, 2030 4.625 % 2,325,000 2,361,122 2,325,000 2,363,082 May 13, 2021 November 15, 2031 5.000 % 500,000 498,449 500,000 498,375 6,875,000 6,920,582 6,875,000 6,916,148 CSC Holdings Senior Guaranteed Notes: September 23, 2016 April 15, 2027 5.500 % 1,310,000 1,307,393 1,310,000 1,307,091 January 29, 2018 February 1, 2028 5.375 % 1,000,000 995,500 1,000,000 995,078 January 24, 2019 February 1, 2029 6.500 % 1,750,000 1,747,942 1,750,000 1,747,795 June 16, 2020 December 1, 2030 4.125 % 1,100,000 1,096,284 1,100,000 1,096,077 August 17, 2020 February 15, 2031 3.375 % 1,000,000 997,404 1,000,000 997,258 May 13, 2021 November 15, 2031 4.500 % 1,500,000 1,495,367 1,500,000 1,495,144 April 25, 2023 May 15, 2028 11.250 % 1,000,000 993,564 — — 8,660,000 8,633,454 7,660,000 7,638,443 CSC Holdings Restricted Group Credit Facility: Revolving Credit Facility (b) (c) 7.497 % 825,000 821,175 1,575,000 1,570,730 Term Loan B (g) July 17, 2025 7.443 % 1,528,162 1,525,580 1,535,842 1,532,644 Incremental Term Loan B-3 (g) January 15, 2026 7.443 % 524,379 523,439 527,014 525,883 Incremental Term Loan B-5 (g) April 15, 2027 7.693 % 2,902,500 2,889,499 2,917,500 2,902,921 Incremental Term Loan B-6 January 15, 2028 9.647 % 1,996,937 1,954,538 2,001,942 1,955,839 7,776,978 7,714,231 8,557,298 8,488,017 Lightpath Senior Notes: September 29, 2020 September 15, 2028 5.625 % 415,000 408,601 415,000 408,090 Lightpath Senior Secured Notes: September 29, 2020 September 15, 2027 3.875 % 450,000 443,715 450,000 443,046 Lightpath Term Loan: November 30, 2027 8.443 % 585,000 573,671 588,000 575,478 Lightpath Revolving Credit Facility (e) — — — — 1,450,000 1,425,987 1,453,000 1,426,614 Collateralized indebtedness (see Note 9) (f) — — 1,759,017 1,746,281 Finance lease obligations 252,147 252,147 244,595 244,595 Notes payable and supply chain financing (d) 168,696 168,696 127,635 127,635 25,182,821 25,115,097 26,676,545 26,587,733 Less: current portion of credit facility debt (76,648) (76,648) (71,643) (71,643) Less: current portion of senior notes (750,000) (734,322) — — Less: current portion of collateralized indebtedness (f) — — (1,759,017) (1,746,281) Less: current portion of finance lease obligations (131,478) (131,478) (129,657) (129,657) Less: current portion of notes payable and supply chain financing (168,696) (168,696) (127,496) (127,496) (1,126,822) (1,111,144) (2,087,813) (2,075,077) Long-term debt $ 24,055,999 $ 24,003,953 $ 24,588,732 $ 24,512,656 (a) The carrying amount is net of the unamortized deferred financing costs and discounts/premiums and with respect to certain notes, a fair value adjustment resulting from the acquisitions of Cequel Corporation and Cablevision Systems Corporation. (b) At June 30, 2023, $139,436 of the revolving credit facility was restricted for certain letters of credit issued on behalf of the Company and $1,510,564 of the facility was undrawn and available, subject to covenant limitations. The revolving credit facility is due on the earlier of (i) July 13, 2027 and (ii) April 17, 2025 if, as of such date, any Term Loan B borrowings are still outstanding, unless the Term Loan B maturity date has been extended to a date falling after July 13, 2027. The CSC Holdings' Incremental Term Loan B-6 that is due on the earlier of (i) January 15, 2028 and (ii) April 15, 2027 if, as of such date, any Incremental Term Loan B-5 borrowings are still outstanding, unless the Incremental Term Loan B-5 maturity date has been extended to a date falling after January 15, 2028. (c) The revolving credit facility provides for commitments in an aggregate principal amount of $2,475,000 and is priced at Secured Overnight Financing Rate ("SOFR") plus 2.25%. (d) Includes $168,281 related to supply chain financing agreements that is required to be repaid within one year from the date of the respective agreement. (e) There were no borrowings outstanding under the Lightpath Revolving Credit Facility which provides for commitments in an aggregate principal amount of $100,000. (f) The indebtedness was collateralized by shares of Comcast common stock. In January 2023, the Company settled this debt by delivering shares of Comcast common stock and the related equity derivative contracts. See Note 9. (g) Pursuant to the term loan agreement, the interest rate on outstanding borrowings subsequent to the phase-out of London Interbank Offered Rate ("LIBOR") as of June 30, 2023, is Synthetic USD LIBOR, calculated as Term SOFR plus the spread adjustment for the corresponding LIBOR setting, being 0.11448% (1 month), 0.26161% (3 month) and 0.42826% (6 month), until September 30, 2024. For financing purposes, the Company has two debt silos: CSC Holdings and Lightpath. The CSC Holdings silo is structured as a restricted group (the "Restricted Group") and an unrestricted group, which includes certain designated subsidiaries and investments. The Restricted Group is comprised of CSC Holdings and substantially all of its wholly-owned operating subsidiaries excluding Cablevision Lightpath LLC ("Lightpath"), a 50.01% owned subsidiary of the Company, which became an unrestricted subsidiary in September 2020. These Restricted Group subsidiaries are subject to the covenants and restrictions of the credit facility and indentures governing the notes issued by CSC Holdings. The Lightpath silo includes all of its operating subsidiaries which are subject to the covenants and restrictions of the credit facility and indentures governing the notes issued by Lightpath. Both CSC Holdings and Lightpath's credit facilities agreements contain certain customary representations and warranties, affirmative covenants and events of default (including, among others, an event of default upon a change of control). If an event of default occurs, the lenders under the credit facilities will be entitled to take various actions, including the acceleration of amounts due under the credit facilities and all actions permitted to be taken by a secured creditor. Senior Guaranteed Notes In April 2023, CSC Holdings issued $1,000,000 in aggregate principal amount of senior guaranteed notes that bear interest at a rate of 11.250% and mature on May 15, 2028. The Company used the proceeds to repay outstanding borrowings drawn under the Revolving Credit Facility. As of June 30, 2023, CSC Holdings and Lightpath were in compliance with applicable financial covenants under their respective credit facilities and with applicable financial covenants under each respective indenture by which the senior guaranteed notes, senior secured notes and senior notes were issued. Lightpath Credit Facility In June 2023, Lightpath entered into an amendment (the "First Amendment") under its existing credit facility agreement to replace LIBOR-based benchmark rates with SOFR-based benchmark rates. The First Amendment provides for interest on borrowings under its term loan and revolving credit facility to be calculated for any (i) SOFR loan, at a rate per annum equal to the Term SOFR (plus spread adjustments of 0.11448%, 0.26161% and 0.42826% for interest periods of one, three and six months, respectively) or (ii) the alternate base rate loan, at the alternative base rate as applicable, plus the applicable margin in each case, where the applicable margin is 2.25% per annum with respect to any alternate base rate loan and 3.25% per annum with respect to any SOFR loan. Supply Chain Financing Arrangement The Company has a supply chain financing arrangement with a financial institution with credit availability of $175,000 that is used to finance certain of its property and equipment purchases. This arrangement extends the Company's repayment terms beyond a vendor’s original invoice due dates (for up to one year) and as such are classified as debt on our consolidated balance sheets. Amounts outstanding under this arrangement amounted to $168,281 and $123,880 as of June 30, 2023 and December 31, 2022, respectively. Summary of Debt Maturities The future principal payments under the Company's various debt obligations outstanding as of June 30, 2023, including notes payable and supply chain financing, but excluding finance lease obligations, are as follows: 2023 $ 118,277 2024 915,391 2025 (a) 2,391,414 2026 567,223 2027 5,141,519 Thereafter (b) 15,796,850 |