Quarterly report pursuant to Section 13 or 15(d)

Investment in Charter Accounted for Using the Equity Method (Tables)

v3.5.0.2
Investment in Charter Accounted for Using the Equity Method (Tables)
9 Months Ended
Sep. 30, 2016
Investments in Affiliates Accounted for Using the Equity Method  
Schedule of allocation of excess basis within memo accounts used for equity accounting purposes

The excess basis is $1,187 million as of September 30, 2016 and has been allocated within memo accounts used for equity accounting purposes as follows (amounts in millions):

 

 

 

 

 

 

Property and equipment

    

$

238

 

Customer relationships

 

 

403

 

Franchise fees

 

 

1,170

 

Trademarks

 

 

29

 

Goodwill

 

 

70

 

Debt

 

 

(40)

 

Deferred income tax liability

 

 

(683)

 

 

 

$

1,187

 

 

Summary of financial information for Charter

Summarized unaudited financial information for Charter is as follows (amounts in millions):

Charter condensed consolidated balance sheet

 

 

 

 

 

 

 

 

 

    

September 30, 2016

 

December 31, 2015

 

Current assets

 

$

2,781

 

345

 

Property and equipment, net

 

 

32,881

 

8,345

 

Goodwill

 

 

30,165

 

1,168

 

Intangible assets, net

 

 

81,684

 

6,862

 

Other assets

 

 

1,386

 

22,596

 

Total assets

 

$

148,897

 

39,316

 

Current liabilities

 

 

8,647

 

1,972

 

Deferred income taxes

 

 

26,260

 

1,590

 

Long-term debt

 

 

59,946

 

35,723

 

Other liabilities

 

 

2,969

 

77

 

Equity

 

 

51,075

 

(46)

 

Total liabilities and shareholders’ equity

 

$

148,897

 

39,316

 

Charter condensed consolidated statement of operations

 

 

 

 

 

 

 

 

 

 

 

Three months ended 

    

Nine months ended

 

September 30,

 

September 30,

 

2016

 

2015

 

2016

 

2015

Revenue

$

10,037

 

2,450

 

18,728

 

7,242

Cost and expenses:

 

 

 

 

 

 

 

 

Operating costs and expenses (excluding depreciation and amortization)

 

(6,482)

 

(1,620)

 

(12,157)

 

(4,802)

Depreciation and amortization

 

(2,437)

 

(538)

 

(4,412)

 

(1,580)

Other operating expenses, net

 

(194)

 

(19)

 

(243)

 

(69)

 

 

(9,113)

 

(2,177)

 

(16,812)

 

(6,451)

Operating income

 

924

 

273

 

1,916

 

791

Interest expense, net

 

(724)

 

(353)

 

(1,771)

 

(871)

Other income (expense), net

 

66

 

(8)

 

(104)

 

(141)

Income tax benefit (expense)

 

(16)

 

142

 

3,135

 

72

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)