Quarterly report pursuant to Section 13 or 15(d)

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

v3.7.0.1
Investment in Charter Accounted for Using the Equity Method (Tables)
6 Months Ended
Jun. 30, 2017
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 $1,655 million as of June 30, 2017 and has been allocated within memo accounts used for equity accounting purposes as follows (amounts in millions):

 

 

 

 

 

 

Property and equipment

    

$

190

 

Customer relationships

 

 

357

 

Franchise fees

 

 

1,170

 

Trademarks

 

 

29

 

Goodwill

 

 

586

 

Debt

 

 

(22)

 

Deferred income tax liability

 

 

(655)

 

 

 

$

1,655

 

 

Summary of financial information for Charter

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

Charter condensed consolidated balance sheet

 

 

 

 

 

 

 

 

 

    

June 30, 2017

 

December 31, 2016

 

Current assets

 

$

2,564

 

3,300

 

Property and equipment, net

 

 

32,948

 

32,963

 

Goodwill

 

 

29,554

 

29,509

 

Intangible assets, net

 

 

80,547

 

81,924

 

Other assets

 

 

1,347

 

1,371

 

Total assets

 

$

146,960

 

149,067

 

Current liabilities

 

 

8,123

 

9,572

 

Deferred income taxes

 

 

26,574

 

26,665

 

Long-term debt

 

 

63,248

 

59,719

 

Other liabilities

 

 

2,582

 

2,745

 

Equity

 

 

46,433

 

50,366

 

Total liabilities and shareholders’ equity

 

$

146,960

 

149,067

 

Charter condensed consolidated statement of operations

 

 

 

 

 

 

 

 

 

 

 

Three months ended 

    

Six months ended

 

June 30,

 

June 30,

 

2017

 

2016

 

2017

 

2016

Revenue

$

10,357

 

6,161

 

20,521

 

8,691

Cost and expenses:

 

 

 

 

 

 

 

 

Operating costs and expenses (excluding depreciation and amortization)

 

(6,575)

 

(4,004)

 

(13,154)

 

(5,675)

Depreciation and amortization

 

(2,595)

 

(1,436)

 

(5,145)

 

(1,975)

Other operating expenses, net

 

(135)

 

(551)

 

(229)

 

(569)

 

 

(9,305)

 

(5,991)

 

(18,528)

 

(8,219)

Operating income

 

1,052

 

170

 

1,993

 

472

Interest expense, net

 

(749)

 

(593)

 

(1,462)

 

(1,047)

Other income (expense), net

 

(60)

 

358

 

(52)

 

350

Income tax benefit (expense)

 

(48)

 

3,179

 

(73)

 

3,151

Net income (loss)

 

195

 

3,114

 

406

 

2,926

Less: Net income attributable to noncontrolling interests

 

(56)

 

(47)

 

(112)

 

(47)

Net income (loss) attributable to Charter shareholders

$

139

 

3,067

 

294

 

2,879