XML 43 R32.htm IDEA: XBRL DOCUMENT v3.10.0.1
DEBT (Tables)
9 Months Ended
Sep. 30, 2018
Debt Disclosure [Abstract]  
Schedule of Line of Credit Facilities
The following table provides details of the Company's outstanding credit facility debt:
 
 
 
 
 
September 30, 2018
 
December 31, 2017
 
Maturity Date
 
Interest Rate
 
Principal Amount
 
Carrying Amount (a)
 
Principal Amount
 
Carrying Amount (a)
CSC Holdings Restricted Group:
 
 
 
 
 
 
 
 
 
 
Revolving Credit Facility (b)
$20,000 on October 9, 2020, remaining balance on November 30, 2021
 
5.40
%
 
$
575,000

 
$
554,908

 
$
450,000

 
$
425,488

Term Loan Facility
July 17, 2025
 
4.41
%
 
2,962,500

 
2,946,318

 
2,985,000

 
2,967,818

Incremental Term Loan Facility
January 25, 2026
 
4.66
%
 
1,496,250

 
1,478,995

 

 

Cequel:
 
 
 
 
 
 
 
 
 
 
 
Revolving Credit Facility (c)
$65,000 on November 30, 2021, and remaining balance on April 5, 2023
 
%
 

 

 

 

Term Loan Facility
July 28, 2025
 
4.49
%
 
1,249,188

 
1,241,272

 
1,258,675

 
1,250,217

 
 
 
 
 
$
6,282,938

 
6,221,493

 
$
4,693,675

 
4,643,523

Less: Current portion
 
 
 
57,650

 
 
 
42,650

Long-term debt
 
 
 
$
6,163,843

 
 
 
$
4,600,873


(a)
The carrying amount is net of the unamortized deferred financing costs and/or discounts/premiums.
(b)
At September 30, 2018, $139,929 of the revolving credit facility was restricted for certain letters of credit issued on behalf of the Company and $1,585,071 of the facility was undrawn and available, subject to covenant limitations.
(c)
At September 30, 2018, $7,636 of the revolving credit facility was restricted for certain letters of credit issued on behalf of the Company and $342,364 of the facility was undrawn and available, subject to covenant limitations.
Schedule of Long-term Debt Instruments
The following table summarizes the Company's senior guaranteed notes, senior secured notes and senior notes and debentures:
 
 
 
 
 
 
 
 
September 30, 2018
 
December 31, 2017
Date Issued
 
Maturity Date
 
Interest Rate
 
 
 
Principal Amount
 
Carrying Amount (a)
 
Principal Amount
 
Carrying Amount (a)
CSC Holdings Senior Notes:
 
 
 
 
 
 
 
 
 
February 6, 1998
 
February 15, 2018
 
7.875
%
(b)
(f)
(o)
$

 
$

 
$
300,000

 
$
301,184

July 21, 1998
 
July 15, 2018
 
7.625
%
(b)
(f)
(q)

 

 
500,000

 
507,744

February 12, 2009
 
February 15, 2019
 
8.625
%
(c)
(f)
 
526,000

 
531,206

 
526,000

 
541,165

November 15, 2011
 
November 15, 2021
 
6.750
%
(c)
(f)
 
1,000,000

 
966,913

 
1,000,000

 
960,146

May 23, 2014
 
June 1, 2024
 
5.250
%
(c)
(f)
 
750,000

 
668,918

 
750,000

 
660,601

October 9, 2015
 
January 15, 2023
 
10.125
%
(e)
 
 
1,800,000

 
1,780,504

 
1,800,000

 
1,777,914

October 9, 2015
 
October 15, 2025
 
10.875
%
(e)
 
 
1,684,221

 
1,662,507

 
1,684,221

 
1,661,135

CSC Holdings Senior Guaranteed Notes:
 
 
 
 
 
 
 
 
 
October 9, 2015

October 15, 2025

6.625
%
(e)


1,000,000


987,707


1,000,000


986,717

September 23, 2016

April 15, 2027

5.500
%
(g)


1,310,000


1,304,816


1,310,000


1,304,468

January 29, 2018

February 1, 2028

5.375
%
(n)


1,000,000


991,896





Cablevision Senior Notes (k):
 
 
 
 
 
 
 
 
 
April 15, 2010

April 15, 2018

7.750
%
(c)
(f)
(o)




750,000


754,035

April 15, 2010

April 15, 2020

8.000
%
(c)
(f)
 
500,000


494,445


500,000


492,009

September 27, 2012

September 15, 2022

5.875
%
(c)
(f)
 
649,024


582,236


649,024


572,071

Cequel and Cequel Capital Senior Notes (l):
 
 
 
 
 
 
 
 
 
Oct. 25, 2012 Dec. 28, 2012
 
September 15, 2020
 
6.375
%
(d)
(m)
 

 

 
1,050,000

 
1,027,493

May 16, 2013 Sept. 9, 2014
 
December 15, 2021
 
5.125
%
(d)
 
 
1,250,000

 
1,157,405

 
1,250,000

 
1,138,870

June 12, 2015
 
July 15, 2025
 
7.750
%
(i)
 
 
620,000

 
605,540

 
620,000

 
604,374

April 5, 2018

April 1, 2028

7.500
%
(p)


1,050,000


1,048,222





Altice US Finance I Corporation Senior Secured Notes (l):
 
 
 
 
 
 
 
June 12, 2015
 
July 15, 2023
 
5.375
%
(h)
 
 
1,100,000

 
1,084,542

 
1,100,000

 
1,082,482

April 26, 2016
 
May 15, 2026
 
5.500
%
(j)
 
 
1,500,000

 
1,488,881

 
1,500,000

 
1,488,024

 
 
 
 
 
 
 
 
$
15,739,245

 
15,355,738

 
$
16,289,245

 
15,860,432

Less: current portion
 
 
531,206

 
 
 
507,744

Long-term debt
 
 
$
14,824,532

 
 
 
$
15,352,688

 
(a)
The carrying amount is net of the unamortized deferred financing costs and/or discounts/premiums.
(b)
The debentures are not redeemable by CSC Holdings prior to maturity.
(c)
Notes are redeemable at any time at a specified "make-whole" price plus accrued and unpaid interest to the redemption date.
(d)
The Company may redeem some or more of all the notes at the redemption price set forth in the relevant indenture, plus accrued and unpaid interest.
(e)
The Company may redeem some or all of the 2023 Notes at any time on or after January 15, 2019, and some or all of the 2025 Notes and 2025 Guaranteed Notes at any time on or after October 15, 2020, at the redemption prices set forth in the relevant indenture, plus accrued and unpaid interest, if any.  The Company may also redeem up to 40% of each series of the notes using the proceeds of certain equity offerings before October 15, 2018, at a redemption price equal to 110.125% for the 2023 Notes, 110.875% for the 2025 Notes and 106.625% for the 2025 Guaranteed Notes, in each case plus accrued and unpaid interest. In addition, at any time prior to January 15, 2019, CSC Holdings may redeem some or all of the 2023 Notes, and at any time prior to October 15, 2020, the Company may redeem some or all of the 2025 Notes and the 2025 Guaranteed Notes, at a price equal to 100% of the principal amount thereof, plus a “make whole” premium specified in the relevant indenture plus accrued and unpaid interest.
(f)
The carrying value of the notes was adjusted to reflect their fair value on the date of the Cablevision Acquisition (aggregate reduction of $52,788 at the date of the acquisition).
(g)
The 2027 Guaranteed Notes are redeemable at any time on or after April 15, 2022 at the redemption prices set forth in the indenture, plus accrued and unpaid interest, if any.  In addition, up to 40% may be redeemed for each series of the 2027 Guaranteed Notes using the proceeds of certain equity offerings before October 15, 2019, at a redemption price equal to 105.500%, plus accrued and unpaid interest.
(h)
Some or all of these notes may be redeemed at any time on or after July 15, 2018, plus accrued and unpaid interest, if any.
(i)
Some or all of these notes may be redeemed at any time on or after July 15, 2020, plus accrued and unpaid interest, if any.
(j)
Some or all of these notes may be redeemed at any time on or after May 15, 2021, plus accrued and unpaid interest, if any. Up to 40% of the notes may be redeemed using the proceeds of certain equity offerings before May 15, 2019, at a redemption price equal to 105.500%.
(k)
The issuers of these notes have no ability to service interest or principal on the notes, other than through any dividends or distributions received from CSC Holdings. CSC Holdings is restricted, in certain circumstances, from paying dividends or distributions to the issuers by the terms of the CSC Holdings credit facilities agreement.
(l)
The issuers of these notes have no ability to service interest or principal on the notes, other than through any contributions/distributions from Cequel Communications, LLC (an indirect subsidiary of Cequel and the parent of Altice US Finance I). Cequel Communications, LLC is restricted in certain circumstances, from paying dividends or distributions to the issuers by the terms of the Cequel credit facilities agreement.
(m)
These notes were repaid in April 2018 with the proceeds from the issuance of new senior notes.
(n)
The 2028 Guaranteed Notes are redeemable at any time on or after February 1, 2023 at the redemption prices set forth in the indenture, plus accrued and unpaid interest, if any.  In addition, up to 40% of the original aggregate principal amount of the notes may be redeemed using the proceeds of certain equity offerings before February 1, 2021, at a redemption price equal to 105.375%, plus accrued and unpaid interest.
(o)
These notes were repaid in February 2018 with the proceeds from the 2028 Guaranteed Notes (defined below) and with the proceeds from the Incremental Term Loan.
(p)
The 2028 Senior Notes are redeemable at any time prior to April 1, 2023 at a redemption price equal to 100% of the principal amount thereof plus the applicable premium plus accrued and unpaid interest, if any. Up to 40% of the original aggregate principal amount of the 2028 Senior Notes may be redeemed using the proceeds of certain equity offerings before April 1, 2021, at a redemption price equal to 107.50% of the principal amount, plus accrued and unpaid interest. In addition, the 2028 Senior Notes are redeemable at any time on or after April 1, 2023 at the redemption prices set forth in indenture, plus accrued and unpaid interest.
(q)
These notes were repaid in July 2018 with borrowings under CSC Holdings revolving credit facility agreement.
Schedule of Maturities of Long-term Debt
The future maturities of debt payable by the Company under its various debt obligations outstanding as of September 30, 2018, including notes payable, collateralized indebtedness (see Note 10), and capital leases, are as follows:
Years Ending December 31,
Cablevision
 
Cequel
 
Total
2018
$
30,678

 
$
6,446

 
$
37,124

2019
598,210

 
43,999

 
642,209

2020
550,396

 
12,720

 
563,116

2021
3,083,892

 
1,262,729

 
4,346,621

2022
697,147

 
12,739

 
709,886

Thereafter
11,815,174

 
5,466,230

 
17,281,404