XML 60 R46.htm IDEA: XBRL DOCUMENT v3.5.0.2
Mergers and Acquisitions (Details) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Dec. 31, 2015
Business Acquisition [Line Items]            
Value of common stock issued to Liberty Broadband to finance the Transactions       $ 5,000,000,000    
Principal amount of debt issued to finance the Transactions $ 60,264,000,000 $ 60,264,000,000   60,264,000,000   $ 35,902,000,000
Revenues of acquiree recognized from date of acquisition   6,161,000,000 $ 2,430,000,000 8,691,000,000 $ 4,792,000,000  
Net income of acquiree recognized from date of acquisition   3,114,000,000 (122,000,000) 2,926,000,000 (203,000,000)  
Purchase price:            
Pre-combination vesting period fair value of Converted TWC Awards       514,000,000    
Preliminary allocation of purchase price:            
Goodwill 29,692,000,000 29,692,000,000   29,692,000,000   1,168,000,000
Pro forma financial information:            
Pro forma revenues   9,988,000,000 9,370,000,000 19,751,000,000 18,511,000,000  
Pro forma net income   $ 280,000,000 $ 107,000,000 $ 525,000,000 $ 157,000,000  
Earnings per common share, basic   $ 1.04 $ 0.40 $ 2.29 $ 0.58  
Earnings per common share, diluted   $ 0.99 $ 0.39 $ 2.26 $ 0.58  
CCO Safari II [Member]            
Business Acquisition [Line Items]            
Principal amount of debt issued to finance the Transactions           15,500,000,000
CCO Safari III [Member] | Credit Facilities [Member]            
Business Acquisition [Line Items]            
Principal amount of debt issued to finance the Transactions 0 $ 0   $ 0   3,800,000,000
CCOH Safari, LLC [Member] | 5.750% Senior Notes Due February 15, 2026 [Member]            
Business Acquisition [Line Items]            
Principal amount of debt issued to finance the Transactions 0 0   0   2,500,000,000
Charter Operating [Member] | Credit Facilities [Member]            
Business Acquisition [Line Items]            
Principal amount of debt issued to finance the Transactions 9,014,000,000 9,014,000,000   9,014,000,000   $ 3,552,000,000
Charter Operating [Member] | Term Loan A-2 [Member]            
Business Acquisition [Line Items]            
Principal amount of debt issued to finance the Transactions 2,600,000,000 2,600,000,000   $ 2,600,000,000    
Class A Common Stock [Member]            
Business Acquisition [Line Items]            
Issuance of share to Liberty Broadband for cash (shares)       25,631,339    
Class B Common Stock [Member]            
Business Acquisition [Line Items]            
Issuance of share to Liberty Broadband for cash (shares)       0    
Purchase price:            
Number of shares/units issued (shares)       0    
TWC Transaction [Member]            
Business Acquisition [Line Items]            
Cash portion of purchase price - Option A $ 100 $ 100   $ 100    
Equity portion of purchase price - Option A 0.5409 0.5409   0.5409    
Cash portion of purchase price - Option B $ 115 $ 115   $ 115    
Equity portion of purchase price - Option B 0.4562 0.4562   0.4562    
Exchange ratio used to determine number of shares 0.9042 0.9042   0.9042    
Shares of TWC common stock outstanding as of the date of election 277,000,000 277,000,000   277,000,000    
Shares of TWC common stock outstanding as of the date of election - Option A elected 274,000,000 274,000,000   274,000,000    
Shares of TWC common stock outstanding as of the date of election - Option B elected 3,000,000 3,000,000   3,000,000    
Shares of Charter Class A common stock received by the Liberty Parties for each share of Legacy TWC common stock owned 1 1   1    
Shares of Legacy Charter Class A common stock received by the Liberty Parties for each share of Legacy TWC common stock owned 1.106 1.106   1.106    
TWC enterprise value including cash, equity and debt assumed $ 85,000,000,000 $ 85,000,000,000   $ 85,000,000,000    
Principal amount of debt issued to finance the Transactions 22,400,000,000 22,400,000,000   22,400,000,000    
Revenues of acquiree recognized from date of acquisition 3,100,000,000          
Net income of acquiree recognized from date of acquisition 236,000,000          
Fair value adjustment to TWC long-term debt assumed (debt premium) 2,400,000,000 2,400,000,000   2,400,000,000    
Purchase price:            
Cash paid to acquire business       27,770,000,000    
Cash paid for Legacy TWC non-employee equity awards       69,000,000    
Total purchase price       60,517,000,000    
Preliminary allocation of purchase price:            
Assets acquired, cash and cash equivalents 1,058,000,000 1,058,000,000   1,058,000,000    
Assets acquired, current assets 1,309,000,000 1,309,000,000   1,309,000,000    
Assets acquired, property, plant and equipment 21,576,000,000 21,576,000,000   21,576,000,000    
Assets acquired, franchises 53,395,000,000 53,395,000,000   53,395,000,000    
Assets acquired, customer relationships 13,700,000,000 13,700,000,000   13,700,000,000    
Goodwill 28,368,000,000 28,368,000,000   28,368,000,000    
Assets acquired, other noncurrent assets 1,061,000,000 1,061,000,000   1,061,000,000    
Liabilities assumed, accounts payable and accrued liabilities (3,727,000,000) (3,727,000,000)   (3,727,000,000)    
Liabilities assumed, debt (24,900,000,000) (24,900,000,000)   (24,900,000,000)    
Liabilities assumed, deferred income taxes (28,152,000,000) (28,152,000,000)   (28,152,000,000)    
Liabilities assumed, other long-term liabilities (3,167,000,000) (3,167,000,000)   (3,167,000,000)    
Noncontrolling interests acquired (4,000,000) (4,000,000)   (4,000,000)    
Total assets acquired plus goodwill less liabilities assumed and noncontrolling interests acquired $ 60,517,000,000 $ 60,517,000,000   $ 60,517,000,000    
TWC Transaction [Member] | Customer Relationships [Member]            
Business Acquisition [Line Items]            
Weighted-average useful life of finite-lived intangible assets acquired       11 years    
TWC Transaction [Member] | Class A Common Stock [Member]            
Business Acquisition [Line Items]            
Issuance of share to Liberty Broadband for cash (shares)       22,000,000    
Value of common stock issued to Liberty Broadband to finance the Transactions       $ 4,300,000,000    
Purchase price:            
Number of shares/units issued (shares)       143,012,155    
Price per share/unit of shares/units issued $ 224.91 $ 224.91   $ 224.91    
Fair value of shares/units issued to acquire business       $ 32,164,000,000    
Bright House Transaction [Member]            
Business Acquisition [Line Items]            
Revenues of acquiree recognized from date of acquisition $ 501,000,000          
Net income of acquiree recognized from date of acquisition 41,000,000          
Purchase price:            
Cash paid to acquire business       2,022,000,000    
Total purchase price       12,156,000,000    
Preliminary allocation of purchase price:            
Assets acquired, current assets 132,000,000 $ 132,000,000   132,000,000    
Assets acquired, property, plant and equipment 3,266,000,000 3,266,000,000   3,266,000,000    
Assets acquired, franchises 6,844,000,000 6,844,000,000   6,844,000,000    
Assets acquired, customer relationships 2,040,000,000 2,040,000,000   2,040,000,000    
Goodwill 152,000,000 152,000,000   152,000,000    
Assets acquired, other noncurrent assets 86,000,000 86,000,000   86,000,000    
Liabilities assumed, accounts payable and accrued liabilities (330,000,000) (330,000,000)   (330,000,000)    
Liabilities assumed, other long-term liabilities (12,000,000) (12,000,000)   (12,000,000)    
Noncontrolling interests acquired (22,000,000) (22,000,000)   (22,000,000)    
Total assets acquired plus goodwill less liabilities assumed and noncontrolling interests acquired 12,156,000,000 12,156,000,000   $ 12,156,000,000    
Bright House Transaction [Member] | Customer Relationships [Member]            
Business Acquisition [Line Items]            
Weighted-average useful life of finite-lived intangible assets acquired       10 years    
Bright House Transaction [Member] | Class A Common Stock [Member]            
Business Acquisition [Line Items]            
Issuance of share to Liberty Broadband for cash (shares)       3,700,000    
Value of common stock issued to Liberty Broadband to finance the Transactions       $ 700,000,000    
Purchase price:            
Number of shares/units issued (shares)       0    
Bright House Transaction [Member] | Class B Common Stock [Member]            
Purchase price:            
Number of shares/units issued (shares)       1    
Bright House Transaction [Member] | Preferred Stock [Member]            
Business Acquisition [Line Items]            
Convertible units, face amount $ 2,500,000,000 $ 2,500,000,000   $ 2,500,000,000    
Convertible units, dividend rate       6.00%    
Purchase price:            
Number of shares/units issued (shares)       25,000,000    
Fair value of shares/units issued to acquire business       $ 3,163,000,000    
Bright House Transaction [Member] | Common Stock [Member]            
Purchase price:            
Number of shares/units issued (shares)       31,000,000    
Price per share/unit of shares/units issued $ 224.91 $ 224.91   $ 224.91    
Fair value of shares/units issued to acquire business       $ 6,971,000,000