XML 24 R33.htm IDEA: XBRL DOCUMENT v3.19.3
DEBT (Tables)
 9 Months Ended
Sep. 30, 2019
Debt Disclosure [Abstract]  
Schedule of Debt
The following table provides details of the Company's outstanding debt:
 
 
 
 
Interest Rate at Sept. 30, 2019
 
September 30, 2019
 
December 31, 2018
Date Issued
 
Maturity Date
 
 
Principal Amount
 
Carrying Amount (a)
 
Principal Amount
 
Carrying Amount (a)
CSC Holdings Senior Notes:
 
 
 
 
 
 
 
 
 
 
 
February 12, 2009
 
February 15, 2019
 
8.625
%
 
$
—

 
$
—

 
$
526,000

 
$
527,749

November 15, 2011
 
November 15, 2021
 
6.750
%
 
1,000,000

 
976,610

 
1,000,000

 
969,285

May 23, 2014
 
June 1, 2024
 
5.250
%
 
750,000

 
680,800

 
750,000

 
671,829

October 9, 2015
 
January 15, 2023
 
10.125
%
 
—

 
—

 
1,800,000

 
1,781,424

October 9, 2015
 
October 15, 2025
 
10.875
%
 
1,684,221

 
1,664,657

 
1,684,221

 
1,663,027

November 27, 2018
 
December 15, 2021 (g)
 
5.125
%
 
1,240,762

 
1,175,069

 
1,240,762

 
1,155,264

November 27, 2018
 
July 15, 2025
 
7.750
%
 
617,881

 
605,143

 
617,881

 
603,889

November 27, 2018
 
April 1, 2028
 
7.500
%
 
1,045,882

 
1,044,243

 
1,045,882

 
1,044,143

July 10, 2019
 
January 15, 2030
 
5.750
%
 
1,000,000

 
996,191

 
—

 
—

CSC Holdings Senior Guaranteed Notes:
 
 
 
 
 
 
 
 
October 9, 2015
 
October 15, 2025
 
6.625
%
 
1,000,000

 
989,113

 
1,000,000

 
988,052

September 23, 2016
 
April 15, 2027
 
5.500
%
 
1,310,000

 
1,305,303

 
1,310,000

 
1,304,936

January 29, 2018
 
February 1, 2028
 
5.375
%
 
1,000,000

 
992,580

 
1,000,000

 
992,064

November 27, 2018
 
July 15, 2023
 
5.375
%
 
1,095,825

 
1,080,990

 
1,095,825

 
1,078,428

November 27, 2018
 
May 15, 2026
 
5.500
%
 
1,498,806

 
1,485,490

 
1,498,806

 
1,484,278

January 24, 2019
 
February 1, 2029
 
6.500
%
 
1,750,000

 
1,746,936

 
—

 
—

Cablevision Senior Notes (b):
 
 
 
 
 
 
 
 
 
 
April 15, 2010
 
April 15, 2020 (h)
 
8.000
%
 
500,000

 
497,960

 
500,000

 
495,302

September 27, 2012
 
September 15, 2022
 
5.875
%
 
649,024

 
596,933

 
649,024

 
585,817

October 19, 2018
 
December 15, 2021 (e)
 
5.125
%
 
—

 
—

 
8,886

 
8,274

October 19, 2018
 
July 15, 2025
 
7.750
%
 
1,740

 
1,694

 
1,740

 
1,690

October 19, 2018
 
April 1, 2028
 
7.500
%
 
4,118

 
4,112

 
4,118

 
4,110

 
 
16,148,259

 
15,843,824

 
15,733,145

 
15,359,561

CSC Holdings Credit Facility Debt (Restricted Group):
 
 
 
 
 
 
 
 
Revolving Credit Facility (c) (d)
 
—
%
 
—

 
—

 
250,000

 
231,425

Term Loan B
 
July 17, 2025
 
4.278
%
 
2,932,500

 
2,918,645

 
2,955,000

 
2,939,425

Incremental Term Loan B-2
 
January 25, 2026 (i)
 
4.528
%
 
1,481,250

 
1,466,136

 
1,492,500

 
1,475,778

Incremental Term Loan B-3
 
January 15, 2026
 
4.278
%
 
1,268,625

 
1,263,177

 
1,275,000

 
1,268,931

Incremental Term Loan B-4
 
April 15, 2027 (i)
 
5.028
%
 
997,500

 
984,372

 
—

 
—

 
6,679,875

 
6,632,330

 
5,972,500

 
5,915,559

Collateralized indebtedness (see Note 11)
1,459,638

 
1,423,519

 
1,459,638

 
1,406,182

Finance lease obligations (see Note 8)
47,089

 
47,089

 
25,190

 
25,190

Notes payable and supply chain financing (f)
110,519

 
110,519

 
106,108

 
106,108

 
24,445,380

 
24,057,281

 
23,296,581

 
22,812,600

Less: current portion of credit facility debt
(57,750
)
 
(57,750
)
 
(54,563
)
 
(54,563
)
Less: current portion of notes payable and supply chain financing
(91,834
)
 
(91,834
)
 
(98,134
)
 
(98,134
)
Less: current portion of finance lease obligations
(12,117
)
 
(12,117
)
 
(5,928
)
 
(5,928
)
 
 
(161,701
)
 
(161,701
)
 
(158,625
)
 
(158,625
)
Long-term debt
$
24,283,679

 
$
23,895,580

 
$
23,137,956

 
$
22,653,975

 
(a)
The carrying amount is net of the unamortized deferred financing costs and/or discounts/premiums and with respect to certain notes, a fair value adjustment resulting from the Cequel and Cablevision acquisitions.
(b)
The issuer of these notes has 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, by the terms of the CSC Holdings credit facilities agreement from paying dividends or distributions to the issuer.
(c)
At September 30, 2019, $178,014 of the revolving credit facility was restricted for certain letters of credit issued on behalf of the Company and $2,296,986 of the facility was undrawn and available, subject to covenant limitations.
(d)
The revolving credit facility matures on January 31, 2024, however $200,000 matures on November 30, 2021.
(e)
In July 2019, the Company redeemed $8,886 principal amount of these senior notes.
(f)
Includes $65,854 related to supply chain financing agreements entered into in the second quarter of 2019 that is required to be repaid within one year from the date of the respective agreement.
(g)
The notes were repaid subsequent to September 30, 2019 with proceeds from the issuance of an additional $1,250,000 aggregate principal amount of CSC Holdings 5.750% senior notes due 2030. See Note 17.
(h)
The notes were repaid subsequent to September 30, 2019 with proceeds from borrowings under an incremental term loan. See Note 17. As a result of this transaction, the Company has reclassified these notes to long-term as of September 30, 2019.
(i)
The term loan was repaid subsequent to September 30, 2019 with proceeds from borrowings under an incremental term loan. See Note 17.
Schedule of Extinguishment of Debt
The following table provides a summary of the loss on extinguishment of debt and the write-off of deferred financing costs recorded by the Company upon the redemption of senior notes and the refinancing of credit facilities:
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2019
 
 
 
 
Cablevision 5.125% Senior Notes due 2021
$
503

 
$
503

CSC Holdings 10.125% Senior Notes due 2023
—

 
154,666

Refinancing and subsequent amendment to CSC Holdings credit facility
—

 
4,430

 
$
503

 
$
159,599

 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2018
Cablevision 7.75% Senior Notes due 2018
$
—

 
$
4,706

Cequel 6.375% Senior Notes due 2020
—

 
36,910

 
$
—

 
$
41,616
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, 2019, including notes payable and collateralized indebtedness (see Note 11), but excluding finance lease obligations (see Note 8), are as follows:
2019 (excluding the nine months ended September 30, 2019)
$
30,848

2020
645,864

2021
3,775,998

2022
723,667

2023
1,167,190

Thereafter
18,054,724