Quarterly report pursuant to Section 13 or 15(d)

Investment in Charter Accounted for Using the Equity Method

v3.19.3
Investment in Charter Accounted for Using the Equity Method
9 Months Ended
Sep. 30, 2019
Investment in Charter Accounted for Using the Equity Method  
Investment in Charter Accounted for Using the Equity Method

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

Through a number of prior years’ transactions, Liberty Broadband has acquired an interest in Charter. The investment in Charter is accounted for as an equity method affiliate based on our voting and ownership interest and the board seats held by individuals appointed by Liberty Broadband. As of September 30, 2019, the carrying value of Liberty Broadband’s ownership in Charter was approximately $12,067 million. The market value of Liberty Broadband’s ownership in Charter as of September 30, 2019 was approximately $22,284 million, which represented an approximate economic ownership of 25.2% of the outstanding equity of Charter as of that date.

Pursuant to proxy agreements with GCI Liberty and A/N (the “GCI Liberty Proxy” and “A/N Proxy”, respectively), Liberty Broadband has an irrevocable proxy to vote certain shares of Charter common stock owned beneficially or of record by GCI Liberty and A/N, for a five year term expiring May 18, 2021, subject to extension upon the mutual agreement of both parties, subject to certain limitations.

Liberty Broadband’s overall voting interest is diluted by the outstanding A/N interest in a subsidiary of Charter because the A/N interest has voting rights in Charter. As a result of the A/N Proxy and the GCI Liberty Proxy, Liberty Broadband controls 25.01% of the aggregate voting power of Charter and is Charter’s largest stockholder.

Additionally, so long as the A/N Proxy is in effect, if A/N proposes to transfer common units of Charter Communications Holdings, LLC (which units are exchangeable into Charter shares and which will, under certain circumstances, result in the conversion of certain shares of Charter class B common stock into Charter shares) or Charter shares, in each case, constituting either (i) shares representing the first 7.0% of the outstanding voting power of Charter held by A/N or (ii) shares representing the last 7.0% of the outstanding voting power of Charter held by A/N, Liberty Broadband will have a right of first refusal (“ROFR”) to purchase all or a portion of any such securities A/N proposes to transfer. The purchase price per share for any securities sold to Liberty Broadband pursuant to the ROFR will be the volume-weighted average price of Charter shares for the two trading day period before the notice of a proposed sale by A/N, payable in cash.

Certain transfers are permitted to affiliates of A/N, subject to the transferee entity entering into an agreement assuming the transferor’s obligations under the A/N Proxy.

Investment in Charter

The excess basis in our investment in Charter of $3,767 million as of September 30, 2019 is allocated within memo accounts used for equity accounting purposes as follows (amounts in millions):

September 30,

December 31,

2019

2018

Property and equipment

    

$

251

328

Customer relationships

 

906

721

Franchise fees

 

1,927

1,821

Trademarks

 

29

29

Goodwill

 

1,460

1,202

Debt

 

(41)

(105)

Deferred income tax liability

 

(765)

(698)

$

3,767

3,298

Property and equipment and customer relationships have weighted average remaining useful lives of approximately 5 years and 9 years, respectively, and franchise fees, trademarks and goodwill have indefinite lives. The excess basis of outstanding debt is amortized over the contractual period using the straight-line method. The increase in excess basis for the nine months ended September 30, 2019, was primarily due to Charter’s share buyback program and repayment of debt. The Company’s share of earnings (losses) of affiliates line item in the accompanying condensed consolidated statements of operations includes expenses of $32.7 million and $30.2 million, net of related taxes, for the three months ended September 30, 2019 and 2018, respectively, and expenses of $88.7 million and $88.1 million, net of related taxes, for the nine months ended September 30, 2019 and 2018, respectively, due to the amortization of the excess basis related to assets with identifiable useful lives and debt.  

The Company had a dilution loss of $11.2 million and $3.2 million during the three months ended September 30, 2019 and 2018, respectively, and a dilution loss of $68.9 million and $35.2 million during the nine months ended September 30, 2019 and 2018, respectively. The dilution losses for the periods presented were attributable to stock option exercises by employees and other third parties at prices below Liberty Broadband’s book basis per share.

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

Charter condensed consolidated balance sheets

    

September 30, 2019

December 31, 2018

 

Current assets

$

3,477

2,944

Property and equipment, net

 

34,218

35,126

Goodwill

 

29,554

29,554

Intangible assets, net

 

75,278

76,884

Other assets

 

2,740

1,622

Total assets

$

145,267

146,130

Current liabilities

11,982

12,095

Deferred income taxes

 

17,609

17,389

Long-term debt

 

71,390

69,537

Other liabilities

 

3,764

2,837

Equity

 

40,522

44,272

Total liabilities and shareholders’ equity

$

145,267

146,130

Charter condensed consolidated statements of operations

Three months ended

    

Nine months ended

September 30,

September 30,

2019

2018

2019

2018

Revenue

$

11,450

10,892

34,003

32,403

Cost and expenses:

Operating costs and expenses (excluding depreciation and amortization)

 

7,435

7,012

21,915

20,721

Depreciation and amortization

 

2,415

2,482

7,465

7,784

Other operating (income) expenses, net

 

14

18

71

116

9,864

9,512

29,451

28,621

Operating income

1,586

1,380

4,552

3,782

Interest expense, net

 

(963)

(901)

(2,833)

(2,630)

Other income (expense), net

(30)

214

(220)

172

Income tax benefit (expense)

 

(126)

(109)

(329)

(178)

Net income (loss)

467

584

1,170

1,146

Less: Net income attributable to noncontrolling interests

(80)

(91)

(216)

(212)

Net income (loss) attributable to Charter shareholders

$

387

493

954

934