Charter Announces Second Quarter 2024 Results

STAMFORD, Conn., July 26, 2024 /PRNewswire/ -- Charter Communications, Inc. (along with its subsidiaries, the "Company" or "Charter") today reported financial and operating results for the three and six months ended June 30, 2024.

    --  Second quarter total residential and small and medium business ("SMB")
        Internet customers decreased by 149,000. As of June 30, 2024, Charter
        served a total of 30.4 million residential and SMB Internet customers.
    --  Second quarter total residential and SMB mobile lines increased by
        557,000. As of June 30, 2024, Charter served a total of 8.8 million
        mobile lines.
    --  As of June 30, 2024, Charter had a total of 31.8 million residential and
        SMB customer relationships, excluding mobile-only relationships.
    --  Second quarter revenue of $13.7 billion grew by 0.2% year-over-year,
        driven by residential mobile service revenue growth of 36.9% and
        residential Internet revenue growth of 1.3%.
    --  Net income attributable to Charter shareholders totaled $1.2 billion in
        the second quarter.
    --  Second quarter Adjusted EBITDA(1) of $5.7 billion grew by 2.6%
        year-over-year.
    --  Second quarter capital expenditures totaled $2.9 billion and included
        $1.1 billion of line extensions.
    --  Second quarter net cash flows from operating activities totaled $3.9
        billion, compared to $3.3 billion in the prior year.
    --  Second quarter free cash flow(1) of $1.3 billion increased from $668
        million in the prior year, primarily due to higher Adjusted EBITDA, a
        more favorable change in working capital and lower cash taxes due to
        timing.
    --  During the second quarter, Charter purchased 1.5 million shares of
        Charter Class A common stock and Charter Communications Holdings, LLC
        ("Charter Holdings") common units for $404 million.

"We are executing well on several transformational initiatives, growing EBITDA through efficiencies, and improving our service and sales capabilities," said Chris Winfrey, President and CEO of Charter. "We remain fully focused on driving customer growth, with a unique, high quality product set that continues to evolve, creating long term value for shareholders."



     1. Adjusted EBITDA and free cash flow are non-GAAP measures defined in the "Use of Adjusted EBITDA and Free Cash Flow Information"
          section and are reconciled to net income attributable to Charter shareholders and net cash flows from operating activities,
          respectively, in the addendum of this news release.



     
                
                  Key Operating Results


                                                                                       Approximate as of


                                                                        June 30, 2024                    June 30, 2023
                                                                                   (c)                              (c)  Y/Y Change



     
                Footprint



     Estimated Passings (d)                                                    57,774                            56,209        2.8 %





     
                Customer Relationships (e)



     Residential                                                               29,615                            30,009      (1.3) %



     SMB                                                                        2,222                             2,219        0.2 %



     Total Customer Relationships                                              31,837                            32,228      (1.2) %





     Residential                                                                (182)                               13        (195)



     SMB                                                                            3                                 4          (1)



     Total Customer Relationships Quarterly Net Additions                       (179)                               17        (196)





     Total Customer Relationship Penetration of Estimated Passings (f)         55.1 %                           57.3 %  (2.2) ppts





     Monthly Residential Revenue per Residential Customer (g)                 $120.77                           $120.25        0.4 %



     Monthly SMB Revenue per SMB Customer (h)                                 $165.28                           $164.56        0.4 %





     
                Residential Customer Relationships Penetration



     One Product Penetration (i)                                               47.7 %                           46.0 %    1.7 ppts



     Two Product Penetration (i)                                               33.2 %                           33.0 %    0.2 ppts



     Three or More Product Penetration (i)                                     19.2 %                           20.9 %  (1.7) ppts





     % Residential Non-Video Customer Relationships                            57.1 %                           53.1 %    4.0 ppts





     
                Internet



     Residential                                                               28,318                            28,549      (0.8) %



     SMB                                                                        2,049                             2,037        0.6 %



     Total Internet Customers                                                  30,367                            30,586      (0.7) %





     Residential                                                                (154)                               70        (224)



     SMB                                                                            5                                 7          (2)



     Total Internet Quarterly Net Additions                                     (149)                               77        (226)





     
                Video



     Residential                                                               12,718                            14,071      (9.6) %



     SMB                                                                          591                               635      (6.9) %



     Total Video Customers                                                     13,309                            14,706      (9.5) %





     Residential                                                                (393)                            (189)       (204)



     SMB                                                                         (15)                             (11)         (4)



     Total Video Quarterly Net Additions                                        (408)                            (200)       (208)





     
                Voice



     Residential                                                                6,170                             7,248     (14.9) %



     SMB                                                                        1,276                             1,294      (1.4) %



     Total Voice Customers                                                      7,446                             8,542     (12.8) %





     Residential                                                                (268)                            (225)        (43)



     SMB                                                                         (12)                                4         (16)



     Total Voice Quarterly Net Additions                                        (280)                            (221)        (59)





     
                Mobile Lines (j)



     Residential                                                                8,531                             6,410       33.1 %



     SMB                                                                          278                               216       28.7 %



     Total Mobile Lines                                                         8,809                             6,626       32.9 %





     Residential                                                                  539                               628         (89)



     SMB                                                                           18                                20          (2)



     Total Mobile Lines Quarterly Net Additions                                   557                               648         (91)





     
                Enterprise (k)



     Enterprise Primary Service Units ("PSUs")                                    312                               294        6.1 %



     Enterprise Quarterly Net Additions                                             4                                 6          (2)



     In thousands, except per customer and penetration data. See footnotes to unaudited summary of operating statistics on page 7 of the addendum of this news release. The footnotes contain important disclosures regarding the definitions used for these operating statistics. All percentages are calculated using whole
      numbers. Minor differences may exist due to rounding.

As of June 30, 2024, Charter had 29.6 million residential customer relationships, excluding mobile-only relationships.

Second quarter residential Internet customers decreased by 154,000, largely driven by the end of the FCC's Affordable Connectivity Program ("ACP") subsidies in the second quarter, compared to an increase of 70,000 during the second quarter of 2023. Spectrum Internet(®) delivers the fastest Internet speeds(1) in the nation. Charter is evolving its connectivity network at a lower cost than its competitors to offer symmetrical and multi-gigabit Internet speeds across its entire footprint. Charter's Advanced WiFi, a managed WiFi service that provides customers an optimized home network while providing greater control of connected devices with enhanced security and privacy is available to all Spectrum Internet customers.

Residential video customers decreased by 393,000 in the second quarter of 2024, compared to a decline of 189,000 in the second quarter of 2023. As of June 30, 2024, Charter had 12.7 million residential video customers.

During the second quarter of 2024, residential wireline voice customers declined by 268,000, compared to a decline of 225,000 in the second quarter of 2023. As of June 30, 2024, Charter had 6.2 million residential wireline voice customers.

During the second quarter of 2024, Charter added 539,000 residential mobile lines, compared to growth of 628,000 during the second quarter of 2023. Spectrum Mobile(TM) is available to all new and existing Spectrum Internet customers and offers the fastest overall speeds,(2) with plans that include 5G access, do not require contracts and include taxes and fees in the price. Spectrum Mobile is central to Charter's converged network strategy to provide consumers a differentiated connectivity experience with highly competitive, simple data plans and pricing.

In April, Charter launched Anytime Upgrade, which is now included in the Spectrum Mobile Unlimited Plus data plan at no extra cost, and allows new and existing customers to upgrade their phones whenever they want, as many times as they want, eliminating the traditional wait times and condition requirements associated with phone upgrades. In May, Charter launched a phone balance buyout program, making it easier for customers to switch and save money. When a customer switches to Spectrum Mobile from another provider and purchases at least three lines with at least one ported line, Charter will pay off their existing phone balance on ported lines up to $2,500 while also enabling potential savings of hundreds of dollars annually on their mobile bills.

Second quarter 2024 monthly residential revenue per residential customer totaled $120.77, and increased by 0.4% compared to the prior year period, given promotional rate step-ups, rate adjustments and the growth of Spectrum Mobile, partly offset by a lower mix of video customer relationships, a higher mix of lower priced video packages within Charter's video customer base and retention offers extended to customers that previously received an ACP subsidy.

SMB customer relationships increased by 3,000 in the second quarter of 2024, while second quarter 2023 SMB customer relationships grew by 4,000. Enterprise PSUs grew by 4,000 in the second quarter of 2024 versus 6,000 added in the second quarter of 2023.

Charter continues to work with federal, state and local governments to bring Spectrum Internet to unserved and underserved communities. During the second quarter of 2024, Charter activated 89,000 subsidized rural passings. Within Charter's subsidized rural footprint, total residential and SMB customer relationships increased by 36,000 in the second quarter of 2024.



     1. Based on Broadband Download Speed nationally in Opensignal USA: Fixed Broadband Experience Report - National View, May 2024.
          Based on Opensignal independent analysis of mean download speed. (C) 2024 Opensignal Limited.



     2. Based on Charter's analysis of Ookla(R) Speedtest Intelligence(R) data for overall mobile WiFi and Cellular performance for 1Q24
          in Charter's footprint.



     
                
                  Second
                
           
     Quarter Financial Results


     
                
                  (in millions)


                                                                                                       Three Months Ended June 30,


                                                                                            2024    2023                           % Change



     Revenues:



     Internet                                                                            $5,806  $5,733                              1.3 %



     Video                                                                                3,867   4,188                            (7.7) %



     Voice                                                                                  350     365                            (4.2) %



     Mobile service                                                                         737     539                             36.9 %



     Residential revenue                                                                 10,760  10,825                            (0.6) %



     Small and medium business                                                            1,101   1,094                              0.6 %



     Enterprise                                                                             721     690                              4.5 %



     Commercial revenue                                                                   1,822   1,784                              2.1 %



     Advertising sales                                                                      397     384                              3.3 %



     Other                                                                                  706     666                              6.0 %



     Total Revenues                                                                     $13,685 $13,659                              0.2 %





     Net income attributable to Charter shareholders                                     $1,231  $1,223                              0.5 %



     Net income attributable to Charter shareholders margin                               9.0 %  9.0 %





     Adjusted EBITDA(1)                                                                  $5,665  $5,522                              2.6 %



     Adjusted EBITDA margin                                                              41.4 % 40.4 %





     Capital Expenditures                                                                $2,853  $2,834                              0.7 %





     Net cash flows from operating activities                                            $3,853  $3,311                             16.4 %



     Free cash flow(1)                                                                   $1,296    $668                             94.0 %




     All percentages are calculated using whole numbers. Minor differences may exist due to rounding.




                                                                                         
              1. Adjusted EBITDA and free cash flow are non-GAAP measures defined in the "Use of Adjusted EBITDA and Free Cash Flow Information"
                                                                                                        section and are reconciled to net income attributable to Charter shareholders and net cash flows from operating activities,
                                                                                                        respectively, in the addendum of this news release.

Revenues

Second quarter revenue increased by 0.2% year-over-year to $13.7 billion, driven by growth in residential mobile service, residential Internet, enterprise and other revenues, partly offset by lower residential video revenue.

Residential revenue totaled $10.8 billion in the second quarter, a decrease of 0.6% year-over-year.

Internet revenue grew by 1.3% year-over-year to $5.8 billion, driven by promotional rate step-ups and rate adjustments, partly offset by lower bundled revenue allocation and retention offers extended to customers that previously received an ACP subsidy.

Video revenue totaled $3.9 billion in the second quarter, a decrease of 7.7% compared to the prior year period, driven by a decline in video customers during the last year and a higher mix of lower priced video packages within Charter's video customer base, partly offset by promotional rate step-ups and video rate adjustments that pass through programmer rate increases.

Voice revenue decreased by 4.2% year-over-year to $350 million, driven by a decline in wireline voice customers over the last twelve months, partly offset by voice rate adjustments.

Second quarter mobile service revenue totaled $737 million, an increase of 36.9% year-over-year, driven by mobile line growth and higher bundled revenue allocation.

Commercial revenue increased by 2.1% year-over-year to $1.8 billion, driven by enterprise and SMB revenue growth of 4.5% and 0.6% year-over-year, respectively. The year-over-year increase in second quarter 2024 SMB revenue was driven by higher monthly SMB revenue per SMB customer, primarily due to rate adjustments, and customer relationship growth. Enterprise revenue excluding wholesale increased by 5.9% year-over-year, mostly reflecting PSU growth.

Second quarter advertising sales revenue of $397 million increased by 3.3% compared to the year-ago quarter, primarily driven by higher political revenue. Excluding political revenue in both periods, advertising sales revenue decreased by 2.2% year-over-year due to a more challenged advertising market, partly offset by higher advanced advertising revenue.

Other revenue totaled $706 million in the second quarter, an increase of 6.0% compared to the second quarter of 2023, primarily driven by higher mobile device sales.

Operating Costs and Expenses

Second quarter programming costs decreased by $268 million, or 9.8% as compared to the second quarter of 2023, reflecting fewer video customers and a higher mix of lower cost packages within Charter's video customer base, partly offset by contractual programming rate increases and renewals.

Other costs of revenue increased by $171 million, or 12.6% year-over-year, primarily driven by higher mobile service direct costs and mobile device sales.

Costs to service customers decreased by $88 million, or 4.2% year-over-year, primarily due to lower labor costs and lower bad debt expense.

Sales and marketing expenses increased by $17 million, or 1.9% year-over-year, primarily due to higher marketing costs.

Other expenses increased by $51 million, or 4.7% as compared to the second quarter of 2023, mostly driven by an insurance expense benefit in the year-ago quarter.

Net Income Attributable to Charter Shareholders

Net income attributable to Charter shareholders totaled $1.2 billion in the second quarter of 2024, compared to $1.2 billion in the second quarter of 2023, with higher Adjusted EBITDA mostly offset by higher other operating expense primarily due to restructuring and severance costs and net amounts of litigation settlements.

Net income per basic common share attributable to Charter shareholders totaled $8.58 in the second quarter of 2024 compared to $8.15 during the same period last year. The increase was primarily the result of the factors described above in addition to a 4.5% decrease in basic weighted average common shares outstanding versus the prior year period.

Adjusted EBITDA

Second quarter Adjusted EBITDA of $5.7 billion grew by 2.6% year-over-year, reflecting growth in revenue of 0.2% and a decrease in operating expenses of 1.4%.

Capital Expenditures

Capital expenditures totaled $2.9 billion in the second quarter of 2024, an increase of $19 million compared to the second quarter of 2023. Line extensions capital expenditures totaled $1.1 billion in the second quarter of 2024, driven by Charter's subsidized rural construction initiative and continued network expansion across residential and commercial greenfield and market fill-in opportunities. Second quarter capital expenditures excluding line extensions totaled $1.7 billion, a decrease of $18 million compared to the second quarter of 2023.

Charter now expects full year 2024 capital expenditures to total approximately $12.0 billion, a decrease from Charter's previously expected range of between $12.2 billion and $12.4 billion. The decrease reflects lower Internet and video customer net additions, including the impact of the end of the ACP, which drives lower CPE and capitalized installation costs. Charter continues to expect line extensions capital expenditures of approximately $4.5 billion and network evolution spend of approximately $1.6 billion, compared to $4.0 billion and $0.9 billion, respectively, in 2023. The actual amount of capital expenditures in 2024 will depend on a number of factors including, but not limited to, the pace of Charter's network evolution and expansion initiatives, supply chain timing and growth rates in Charter's residential and commercial businesses.

Cash Flow and Free Cash Flow

During the second quarter of 2024, net cash flows from operating activities totaled $3.9 billion, compared to $3.3 billion in the prior year quarter. The year-over-year increase in net cash flows from operating activities was primarily due to higher Adjusted EBITDA, lower cash taxes due to timing and a more favorable change in working capital.

Free cash flow in the second quarter of 2024 totaled $1.3 billion, an increase of $628 million compared to the second quarter of 2023. The year-over-year increase in free cash flow was primarily driven by an increase in net cash flows from operating activities and a more favorable change in accrued expenses related to capital expenditures.

Liquidity & Financing

As of June 30, 2024, total principal amount of debt was $96.5 billion and Charter's credit facilities provided approximately $4.1 billion of additional liquidity in excess of Charter's $602 million cash position.

In May 2024, Charter Communications Operating, LLC ("Charter Operating") and Charter Communications Operating Capital Corp. jointly issued $1.5 billion of 6.100% senior secured notes due June 2029 at a price of 99.944% of the aggregate principal amount and $1.5 billion of 6.550% senior secured notes due June 2034 at a price of 99.755% of the aggregate principal amount. The net proceeds were used to fund a concurrent tender offer to repurchase $2.7 billion in aggregate principal amount of Charter Operating's 4.908% senior secured notes due July 2025, to prepay Charter Operating's outstanding Term B-1 Loan and to pay related fees and expenses.

In June 2024, a bankruptcy remote special purpose vehicle and consolidated subsidiary of the Company, CCO EIP Financing, LLC, (the "SPV Borrower") entered into a senior secured revolving credit facility to finance the purchase of equipment installment plan receivables ("EIP Receivables") with a number of financial institutions (the "EIP Financing Facility"). Borrowings under the EIP Financing Facility are secured by the EIP Receivables transferred to the SPV Borrower, future collections on such EIP Receivables, and related assets consisting primarily of restricted cash.

The revolving credit facility under the EIP Financing Facility bears interest on the outstanding borrowings based on lenders' cost of funds plus an applicable margin and was 6.46% as of June 30, 2024. The EIP Financing Facility has a final maturity date of June 20, 2028, comprised of a one-year revolving loan period, subject to annual renewal, and if not renewed, cash flows on EIP Receivables are applied to amortize the loan which may occur over a period of up to three years. SPV Borrower may borrow up to $1.25 billion under the EIP Financing Facility. As of June 30, 2024, the carrying value of the EIP Financing Facility was $873 million and is included in the Company's consolidated balance sheets.

Share Repurchases

During the three months ended June 30, 2024, Charter purchased 1.5 million shares of Charter Class A common stock and Charter Holdings common units for $404 million.

Webcast

Charter will host a webcast on Friday, July 26, 2024 at 8:30 a.m. Eastern Time (ET) related to the contents of this release.

The webcast can be accessed live via the Company's investor relations website at ir.charter.com. Participants should go to the webcast link no later than 10 minutes prior to the start time to register. The webcast will be archived at ir.charter.com two hours after completion of the webcast.

Additional Information Available on Website

The information in this press release should be read in conjunction with the financial statements and footnotes contained in the Company's Quarterly Report on Form 10-Q for the three and six months ended June 30, 2024, which will be posted on the "Results & SEC Filings" section of the Company's investor relations website at ir.charter.com, when it is filed with the Securities and Exchange Commission (the "SEC"). A slide presentation to accompany the conference call and a trending schedule containing historical customer and financial data will also be available in the "Results & SEC Filings" section.

Use of Adjusted EBITDA and Free Cash Flow Information

The Company uses certain measures that are not defined by U.S. generally accepted accounting principles ("GAAP") to evaluate various aspects of its business. Adjusted EBITDA and free cash flow are non-GAAP financial measures and should be considered in addition to, not as a substitute for, net income attributable to Charter shareholders and net cash flows from operating activities reported in accordance with GAAP. These terms, as defined by Charter, may not be comparable to similarly titled measures used by other companies. Adjusted EBITDA and free cash flow are reconciled to net income attributable to Charter shareholders and net cash flows from operating activities, respectively, in the Addendum to this release.

Adjusted EBITDA is defined as net income attributable to Charter shareholders plus net income attributable to noncontrolling interest, net interest expense, income taxes, depreciation and amortization, stock compensation expense, other income (expenses), net and other operating (income) expenses, net, such as special charges and (gain) loss on sale or retirement of assets. As such, it eliminates the significant non-cash depreciation and amortization expense that results from the capital-intensive nature of the Company's businesses as well as other non-cash or special items, and is unaffected by the Company's capital structure or investment activities. However, this measure is limited in that it does not reflect the periodic costs of certain capitalized tangible and intangible assets used in generating revenues and the cash cost of financing. These costs are evaluated through other financial measures.

Free cash flow is defined as net cash flows from operating activities, less capital expenditures and changes in accrued expenses related to capital expenditures.

Management and Charter's board of directors use Adjusted EBITDA and free cash flow to assess Charter's performance and its ability to service its debt, fund operations and make additional investments with internally generated funds. In addition, Adjusted EBITDA generally correlates to the leverage ratio calculation under the Company's credit facilities or outstanding notes to determine compliance with the covenants contained in the facilities and notes (all such documents have been previously filed with the SEC). For the purpose of calculating compliance with leverage covenants, the Company uses Adjusted EBITDA, as presented, excluding certain expenses paid by its operating subsidiaries to other Charter entities. The Company's debt covenants refer to these expenses as management fees, which were $366 million and $335 million for the three months ended June 30, 2024 and 2023, respectively, and $737 million and $709 million for the six months ended June 30, 2024 and 2023, respectively.

About Charter

Charter Communications, Inc. (NASDAQ:CHTR) is a leading broadband connectivity company and cable operator with services available to more than 57 million homes and businesses in 41 states through its Spectrum brand. Over an advanced communications network, the Company offers a full range of state-of-the-art residential and business services including Spectrum Internet(®), TV, Mobile and Voice.

For small and medium-sized companies, Spectrum Business(®) delivers the same suite of broadband products and services coupled with special features and applications to enhance productivity, while for larger businesses and government entities, Spectrum Enterprise(®) provides highly customized, fiber-based solutions. Spectrum Reach(®) delivers tailored advertising and production for the modern media landscape. The Company also distributes award-winning news coverage and sports programming to its customers through Spectrum Networks. More information about Charter can be found at corporate.charter.com.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This communication includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, regarding, among other things, our plans, strategies and prospects, both business and financial. Although we believe that our plans, intentions and expectations as reflected in or suggested by these forward-looking statements are reasonable, we cannot assure you that we will achieve or realize these plans, intentions or expectations. Forward-looking statements are inherently subject to risks, uncertainties and assumptions including, without limitation, the factors described under "Risk Factors" from time to time in our filings with the SEC. Many of the forward-looking statements contained in this communication may be identified by the use of forward-looking words such as "believe," "expect," "anticipate," "should," "planned," "will," "may," "intend," "estimated," "aim," "on track," "target," "opportunity," "tentative," "positioning," "designed," "create," "predict," "project," "initiatives," "seek," "would," "could," "continue," "ongoing," "upside," "increases," "grow," "focused on" and "potential," among others. Important factors that could cause actual results to differ materially from the forward-looking statements we make in this communication are set forth in our annual report on Form 10-K, and in other reports or documents that we file from time to time with the SEC, and include, but are not limited to:

    --  our ability to sustain and grow revenues and cash flow from operations
        by offering Internet, video, voice, mobile, advertising and other
        services to residential and commercial customers, to adequately meet the
        customer experience demands in our service areas and to maintain and
        grow our customer base, particularly in the face of increasingly
        aggressive competition, the need for innovation and the related capital
        expenditures;
    --  the impact of competition from other market participants, including but
        not limited to incumbent telephone companies, direct broadcast satellite
        ("DBS") operators, wireless broadband and telephone providers, digital
        subscriber line ("DSL") providers, fiber to the home providers and
        providers of video content over broadband Internet connections;
    --  general business conditions, unemployment levels and the level of
        activity in the housing sector and economic uncertainty or downturn;
    --  our ability to obtain programming at reasonable prices or to raise
        prices to offset, in whole or in part, the effects of higher programming
        costs (including retransmission consents and distribution requirements);
    --  our ability to develop and deploy new products and technologies
        including consumer services and service platforms;
    --  any events that disrupt our networks, information systems or properties
        and impair our operating activities or our reputation;
    --  the effects of governmental regulation on our business including
        subsidies to consumers, subsidies and incentives for competitors, costs,
        disruptions and possible limitations on operating flexibility related
        to, and our ability to comply with, regulatory conditions applicable to
        us;
    --  the ability to hire and retain key personnel;
    --  our ability to procure necessary services and equipment from our vendors
        in a timely manner and at reasonable costs including in connection with
        our network evolution and rural construction initiatives;
    --  the availability and access, in general, of funds to meet our debt
        obligations prior to or when they become due and to fund our operations
        and necessary capital expenditures, either through (i) cash on hand,
        (ii) free cash flow, or (iii) access to the capital or credit markets;
        and
    --  our ability to comply with all covenants in our indentures and credit
        facilities, any violation of which, if not cured in a timely manner,
        could trigger a default of our other obligations under cross-default
        provisions.

All forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by this cautionary statement. We are under no duty or obligation to update any of the forward-looking statements after the date of this communication.


                                                        
            
              CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

                                                
              
            UNAUDITED RECONCILIATION OF NON-GAAP MEASURES TO GAAP MEASURES

                                                                  
            
                (dollars in millions)




                                                                                                                                           Three Months Ended June 30,                Six Months Ended June 30,


                                                                                                                                      2024       2023                 2024       2023



     Net income attributable to Charter shareholders                                                                               $1,231     $1,223               $2,337     $2,244



     Plus:  Net income attributable to noncontrolling interest                                                                        192        190                  366        352



     Interest expense, net                                                                                                          1,328      1,298                2,644      2,563



     Income tax expense                                                                                                               427        444                  873        818



     Depreciation and amortization                                                                                                  2,170      2,172                4,360      4,378



     Stock compensation expense                                                                                                       153        168                  367        376



     Other, net                                                                                                                       164         27                  215        141



     Adjusted EBITDA (a)                                                                                                           $5,665     $5,522              $11,162    $10,872





     Net cash flows from operating activities                                                                                      $3,853     $3,311               $7,065     $6,634



     Less:  Purchases of property, plant and equipment                                                                            (2,853)   (2,834)             (5,644)   (5,298)



     Change in accrued expenses related to capital expenditures                                                                       296        191                  233        (4)



     Free cash flow (a)                                                                                                            $1,296       $668               $1,654     $1,332


     The above schedule is presented in order to reconcile Adjusted EBITDA and free cash flow, non-GAAP measures, to the most directly comparable GAAP measures in accordance with Section 401(b) of the Sarbanes-Oxley Act.


                                             
     
       UNAUDITED ALTERNATIVE PRESENTATION OF ADJUSTED EBITDA

                                                 
        
                (dollars in millions)




                                                                                         Three Months Ended June 30,                  Six Months Ended June 30,


                                                                  2024                   2023                        % Change    2024          2023             % Change



     REVENUES:



     Internet                                                  $5,806                 $5,733                           1.3 % $11,632       $11,451                1.6 %



     Video                                                      3,867                  4,188                         (7.7) %   7,775         8,442              (7.9) %



     Voice                                                        350                    365                         (4.2) %     724           738              (1.9) %



     Mobile service                                               737                    539                          36.9 %   1,422         1,036               37.4 %



     Residential revenue                                       10,760                 10,825                         (0.6) %  21,553        21,667              (0.5) %



     Small and medium business                                  1,101                  1,094                           0.6 %   2,189         2,185                0.2 %



     Enterprise                                                   721                    690                           4.5 %   1,429         1,372                4.2 %



     Commercial revenue                                         1,822                  1,784                           2.1 %   3,618         3,557                1.7 %



     Advertising sales                                            397                    384                           3.3 %     788           739                6.5 %



     Other                                                        706                    666                           6.0 %   1,405         1,349                4.2 %



     Total Revenues                                            13,685                 13,659                           0.2 %  27,364        27,312                0.2 %





     COSTS AND EXPENSES:



     Programming                                                2,472                  2,740                         (9.8) %   5,042         5,539              (9.0) %



     Other costs of revenue                                     1,538                  1,367                          12.6 %   2,996         2,695               11.2 %



     Costs to service customers                                 1,981                  2,069                         (4.2) %   4,075         4,164              (2.1) %



     Sales and marketing                                          912                    895                           1.9 %   1,832         1,841              (0.5) %



     Other expense (b)                                          1,117                  1,066                           4.7 %   2,257         2,201                2.5 %



     Total operating costs and expenses (b)                     8,020                  8,137                         (1.4) %  16,202        16,440              (1.4) %





     Adjusted EBITDA (a)                                       $5,665                 $5,522                           2.6 % $11,162       $10,872                2.7 %


     All percentages are calculated using whole numbers. Minor differences may exist due to rounding.



     See footnotes on page 7.


                                                                          
              
       CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

                                                                         
              
       UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                          
              
       (dollars in millions, except per share data)




                                                                                                                                                     Three Months Ended June 30,                 Six Months Ended June 30,


                                                                                                                                               2024        2023                 2024        2023



              REVENUES                                                                                                                     $13,685     $13,659              $27,364     $27,312





              COSTS AND EXPENSES:



              Operating costs and expenses (exclusive of items shown separately below)                                                       8,173       8,305               16,569      16,816



              Depreciation and amortization                                                                                                  2,170       2,172                4,360       4,378



              Other operating (income) expenses, net                                                                                            79        (58)                  41        (48)


                                                                                                                                             10,422      10,419               20,970      21,146



              Income from operations                                                                                                         3,263       3,240                6,394       6,166





              OTHER INCOME (EXPENSES):



              Interest expense, net                                                                                                        (1,328)    (1,298)             (2,644)    (2,563)



              Other expenses, net                                                                                                             (85)       (85)               (174)      (189)


                                                                                                                                            (1,413)    (1,383)             (2,818)    (2,752)



              Income before income taxes                                                                                                     1,850       1,857                3,576       3,414



              Income tax expense                                                                                                             (427)      (444)               (873)      (818)



              Consolidated net income                                                                                                        1,423       1,413                2,703       2,596



              Less: Net income attributable to noncontrolling interests                                                                      (192)      (190)               (366)      (352)



              Net income attributable to Charter shareholders                                                                               $1,231      $1,223               $2,337      $2,244





              EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CHARTER
    SHAREHOLDERS:



              Basic                                                                                                                          $8.58       $8.15               $16.24      $14.89



              Diluted                                                                                                                        $8.49       $8.05               $16.03      $14.69



              Weighted average common shares outstanding, basic                                                                        143,329,828 150,091,880          143,920,073 150,761,406



              Weighted average common shares outstanding, diluted                                                                      144,914,860 151,975,698          145,742,397 152,727,540


                                      
              
                CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

                                          
              
                CONDENSED CONSOLIDATED BALANCE SHEETS

                                                  
              
                (dollars in millions)




                                                                                                                    June 30, December 31,


                                                                                                                        2024          2023


                                        
              
                ASSETS                                      (unaudited)



     CURRENT ASSETS:



     Cash and cash equivalents                                                                                         $602          $709



     Accounts receivable, net                                                                                         3,000         2,965



     Prepaid expenses and other current assets                                                                          531           458



     Total current assets                                                                                             4,133         4,132





     INVESTMENT IN CABLE PROPERTIES:



     Property, plant and equipment, net                                                                              41,256        39,520



     Customer relationships, net                                                                                      1,319         1,745



     Franchises                                                                                                      67,444        67,396



     Goodwill                                                                                                        29,668        29,668



     Total investment in cable properties, net                                                                      139,687       138,329





     OTHER NONCURRENT ASSETS                                                                                          4,791         4,732





     Total assets                                                                                                  $148,611      $147,193




                                         
              
                LIABILITIES AND SHAREHOLDERS' EQUITY



     CURRENT LIABILITIES:



     Accounts payable, accrued and other current liabilities                                                        $10,726       $11,214



     Current portion of long-term debt                                                                                    -        2,000



     Total current liabilities                                                                                       10,726        13,214





     LONG-TERM DEBT                                                                                                  96,692        95,777



     EQUIPMENT INSTALLMENT PLAN FINANCING FACILITY                                                                      873



     DEFERRED INCOME TAXES                                                                                           18,927        18,954



     OTHER LONG-TERM LIABILITIES                                                                                      4,679         4,530





     SHAREHOLDERS' EQUITY:



     Controlling interest                                                                                            12,879        11,086



     Noncontrolling interests                                                                                         3,835         3,632



     Total shareholders' equity                                                                                      16,714        14,718





     Total liabilities and shareholders' equity                                                                    $148,611      $147,193


                                                                            
              
          CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

                                                                           
              
          UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                        
        
                (dollars in millions)




                                                                                                                                                      Three Months Ended June 30,                 Six Months Ended June 30,


                                                                                                                                                 2024       2023                 2024        2023



              CASH FLOWS FROM OPERATING ACTIVITIES:



              Consolidated net income                                                                                                         $1,423     $1,413               $2,703      $2,596



              Adjustments to reconcile consolidated net income to net cash flows from
    operating activities:



              Depreciation and amortization                                                                                                    2,170      2,172                4,360       4,378



              Stock compensation expense                                                                                                         153        168                  367         376



              Noncash interest, net                                                                                                                8          7                   16           4



              Deferred income taxes                                                                                                             (34)      (40)                (13)       (63)



              Other, net                                                                                                                          90         83                  105         187



              Changes in operating assets and liabilities, net of effects from acquisitions
    and dispositions:



              Accounts receivable                                                                                                                  6       (13)                (33)         57



              Prepaid expenses and other assets                                                                                                  101       (25)               (265)      (361)



              Accounts payable, accrued liabilities and other                                                                                   (64)     (454)               (175)      (540)



              Net cash flows from operating activities                                                                                         3,853      3,311                7,065       6,634





              CASH FLOWS FROM INVESTING ACTIVITIES:



              Purchases of property, plant and equipment                                                                                     (2,853)   (2,834)             (5,644)    (5,298)



              Change in accrued expenses related to capital expenditures                                                                         296        191                  233         (4)



              Other, net                                                                                                                       (172)     (207)               (225)      (287)



              Net cash flows from investing activities                                                                                       (2,729)   (2,850)             (5,636)    (5,589)





              CASH FLOWS FROM FINANCING ACTIVITIES:



              Borrowings of long-term debt                                                                                                     8,822      3,944               14,743      11,048



              Borrowings of equipment installment plan financing facility                                                                        876                            876



              Repayments of long-term debt                                                                                                  (10,068)   (3,995)            (15,784)   (10,735)



              Payments for debt issuance costs                                                                                                  (25)                          (27)       (18)



              Purchase of treasury stock                                                                                                       (361)     (326)               (877)    (1,238)



              Proceeds from exercise of stock options                                                                                              -         3                    2           5



              Purchase of noncontrolling interest                                                                                               (46)      (54)               (141)      (176)



              Distributions to noncontrolling interest                                                                                          (61)      (80)                (64)       (83)



              Other, net                                                                                                                       (280)       (9)               (224)       (15)



              Net cash flows from financing activities                                                                                       (1,143)     (517)             (1,496)    (1,212)





              NET DECREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH                                                                        (19)      (56)                (67)      (167)



              CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period                                                                    661        534                  709         645



              CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period                                                                         $642       $478                 $642        $478





              CASH PAID FOR INTEREST                                                                                                          $1,362     $1,243               $2,598      $2,432



              CASH PAID FOR TAXES                                                                                                               $569       $845                 $647        $906


     As of June 30, 2024, cash, cash equivalents and restricted cash includes $40 million of restricted cash included in prepaid expenses and other current assets in the consolidated balance sheets.


                                                                          
         
            CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

                                                                            
         
            UNAUDITED SUMMARY OF OPERATING STATISTICS

                                                                        
         
         (in thousands, except per customer and penetration data)






                                                                                                                                                     
            
               Approximate as of


                                                                                                                                            June 30,           March 31,                             December 31,           June 30,
                                                                                                                                 2024(c)              2024(c)                               2023 (c)                2023(c)



     
                Footprint



     Estimated Passings (d)                                                                                                                  57,774               57,351                                    56,986              56,209





     
                Customer Relationships (e)



     Residential                                                                                                                             29,615               29,797                                    29,904              30,009



     SMB                                                                                                                                      2,222                2,219                                     2,222               2,219



     Total Customer Relationships                                                                                                            31,837               32,016                                    32,126              32,228





     Residential                                                                                                                              (182)               (107)                                    (108)                 13



     SMB                                                                                                                                          3                  (3)                                      (2)                  4



     Total Customer Relationships Quarterly Net Additions                                                                                     (179)               (110)                                    (110)                 17





     Total Customer Relationship Penetration of Estimated Passings (f)                                                                       55.1 %              55.8 %                                   56.4 %             57.3 %





     Monthly Residential Revenue per Residential Customer (g)                                                                               $120.77              $120.48                                   $119.41             $120.25



     Monthly SMB Revenue per SMB Customer (h)                                                                                               $165.28              $163.44                                   $162.38             $164.56





     
                Residential Customer Relationships Penetration



     One Product Penetration (i)                                                                                                             47.7 %              47.3 %                                   46.7 %             46.0 %



     Two Product Penetration (i)                                                                                                             33.2 %              33.0 %                                   33.1 %             33.0 %



     Three or More Product Penetration (i)                                                                                                   19.2 %              19.7 %                                   20.2 %             20.9 %





     % Residential Non-Video Customer Relationships                                                                                          57.1 %              56.0 %                                   54.8 %             53.1 %





     
                Internet



     Residential                                                                                                                             28,318               28,472                                    28,544              28,549



     SMB                                                                                                                                      2,049                2,044                                     2,044               2,037



     Total Internet Customers                                                                                                                30,367               30,516                                    30,588              30,586





     Residential                                                                                                                              (154)                (72)                                     (62)                 70



     SMB                                                                                                                                          5                                                             1                   7



     Total Internet Quarterly Net Additions                                                                                                   (149)                (72)                                     (61)                 77





     
                Video



     Residential                                                                                                                             12,718               13,111                                    13,503              14,071



     SMB                                                                                                                                        591                  606                                       619                 635



     Total Video Customers                                                                                                                   13,309               13,717                                    14,122              14,706





     Residential                                                                                                                              (393)               (392)                                    (248)              (189)



     SMB                                                                                                                                       (15)                (13)                                      (9)               (11)



     Total Video Quarterly Net Additions                                                                                                      (408)               (405)                                    (257)              (200)





     
                Voice



     Residential                                                                                                                              6,170                6,438                                     6,712               7,248



     SMB                                                                                                                                      1,276                1,288                                     1,293               1,294



     Total Voice Customers                                                                                                                    7,446                7,726                                     8,005               8,542





     Residential                                                                                                                              (268)               (274)                                    (248)              (225)



     SMB                                                                                                                                       (12)                 (5)                                      (3)                  4



     Total Voice Quarterly Net Additions                                                                                                      (280)               (279)                                    (251)              (221)





     
                Mobile Lines (j)



     Residential                                                                                                                              8,531                7,992                                     7,519               6,410



     SMB                                                                                                                                        278                  260                                       247                 216



     Total Mobile Lines                                                                                                                       8,809                8,252                                     7,766               6,626





     Residential                                                                                                                                539                  473                                       532                 628



     SMB                                                                                                                                         18                   13                                        14                  20



     Total Mobile Lines Quarterly Net Additions                                                                                                 557                  486                                       546                 648





     
                Enterprise (k)



     Enterprise Primary Service Units ("PSUs")                                                                                                  312                  308                                       303                 294



     Enterprise Quarterly Net Additions                                                                                                           4                    5                                         5                   6


              See footnotes on page 7.


                                     
              
             CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

                                            
              
             UNAUDITED CAPITAL EXPENDITURES

                                                 
           
                (dollars in millions)




                                                                                                          Three Months Ended June 30,            Six Months Ended June 30,


                                                                                                     2024       2023                 2024   2023



     Customer premise equipment (l)                                                                 $562       $576               $1,197 $1,113



     Scalable infrastructure (m)                                                                     362        353                  690    707



     Upgrade/rebuild (n)                                                                             389        392                  870    681



     Support capital (o)                                                                             421        431                  809    825



     Capital expenditures, excluding line extensions                                               1,734      1,752                3,566  3,326





     Subsidized rural construction line extensions                                                   565        529                  992    900



     Other line extensions                                                                           554        553                1,086  1,072



     Total line extensions (p)                                                                     1,119      1,082                2,078  1,972



     Total capital expenditures                                                                   $2,853     $2,834               $5,644 $5,298





     Capital expenditures included in total related to:



     Commercial services                                                                            $382       $409                 $757   $776



     Subsidized rural construction initiative (q)                                                   $567       $541                 $994   $932



     Mobile                                                                                          $64        $82                 $123   $159


              See footnotes on page 7.

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
FOOTNOTES


     (a) Adjusted EBITDA is defined as net income attributable to Charter shareholders plus net income attributable to noncontrolling
          interest, net interest expense, income taxes, depreciation and amortization, stock compensation expense, other (income)
          expenses, net and other operating (income) expenses, net such as special charges and (gain) loss on sale or retirement of
          assets. As such, it eliminates the significant non-cash depreciation and amortization expense that results from the capital-
          intensive nature of our businesses as well as other non-cash or special items, and is unaffected by our capital structure or
          investment activities. Free cash flow is defined as net cash flows from operating activities, less capital expenditures and
          changes in accrued expenses related to capital expenditures.


     (b) Other expense excludes stock compensation expense. Total operating costs and expenses excludes stock compensation expense,
          depreciation and amortization and other operating (income) expenses, net.


     (c) We calculate the aging of customer accounts based on the monthly billing cycle for each account in accordance with our
          collection policies. On that basis, at June 30, 2024, March 31, 2024, December 31, 2023 and June 30, 3023, customers included
          approximately 79,400, 110,000, 135,800 and 128,600 customers, respectively, whose accounts were over 60 days past due,
          approximately 10,000, 42,600, 54,700 and 47,000 customers, respectively, whose accounts were over 90 days past due and
          approximately 13,500, 283,100, 286,000 and 229,200 customers, respectively, whose accounts were over 120 days past due. The
          decrease in accounts past due is predominately due to revisions to customer account balances associated with the end of the
          Affordable Connectivity Program, including balance write-offs and conversion to payment plans. Bad debt expense associated
          with these past due accounts was predominantly reflected in our consolidated statements of operations in prior periods.


     (d) Passings represent our estimate of the number of units, such as single family homes, apartment and condominium units and SMB and
          enterprise sites passed by our cable distribution network in the areas where we offer the service indicated. These estimates
          are based upon the information available at this time and are updated for all periods presented when new information becomes
          available.


     (e) Customer relationships include the number of customers that receive one or more levels of service, encompassing Internet, video,
          voice and mobile services, without regard to which service(s) such customers receive. Customers who reside in residential
          multiple dwelling units ("MDUs") and that are billed under bulk contracts are counted based on the number of billed units
          within each bulk MDU. Total customer relationships exclude enterprise and mobile-only customer relationships.


     (f) Penetration represents residential and SMB customers as a percentage of estimated passings. Penetration excludes mobile-only
          customers.


     (g) Monthly residential revenue per residential customer is calculated as total residential quarterly revenue divided by three
          divided by average residential customer relationships during the respective quarter and excludes mobile-only customer
          relationships.


     (h) Monthly SMB revenue per SMB customer is calculated as total SMB quarterly revenue divided by three divided by average SMB
          customer relationships during the respective quarter and excludes mobile-only customer relationships.


     (i) One product, two product and three or more product penetration represents the number of residential customers that subscribe to
          one product, two products or three or more products, respectively, as a percentage of residential customer relationships,
          excluding mobile-only customers.


     (j) Mobile lines include phones and tablets which require one of our standard rate plans (e.g., "Unlimited" or "By the Gig"). Mobile
          lines exclude wearables and other devices that do not require standard phone rate plans.


     (k) Enterprise PSUs represents the aggregate number of fiber service offerings counting each separate service offering at each
          customer location as an individual PSU.


     (l) Customer premise equipment includes equipment and devices located at the customer's premise used to deliver our Internet, video
          and voice services (e.g., modems, routers and set-top boxes), as well as installation costs.


     (m) Scalable infrastructure includes costs, not related to customer premise equipment or our network, to secure growth of new
          customers or provide service enhancements (e.g., headend equipment).


     (n) Upgrade/rebuild includes costs to modify or replace existing fiber/coaxial cable networks, including our network evolution
          initiative.


     (o) Support capital includes costs associated with the replacement or enhancement of non-network assets (e.g., back-office
          systems, non-network equipment, land and buildings, vehicles, tools and test equipment).


     (p) Line extensions include network costs associated with entering new service areas (e.g., fiber/coaxial cable, amplifiers,
          electronic equipment, make-ready and design engineering).


     (q) The subsidized rural construction initiative subcategory includes projects for which we are receiving subsidies from federal,
          state and local governments, excluding customer premise equipment and installation.

View original content to download multimedia:https://www.prnewswire.com/news-releases/charter-announces-second-quarter-2024-results-302207276.html

SOURCE Charter Communications, Inc.