-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, WnUz9+qkwPQow/8tW4w5JdZMJOw29k9OewhFBswE6+C2HKpUVDGmGbo8a50Po0I1 yF/RZcWBcY0EE6q2hvnUoA== 0001091667-08-000189.txt : 20081106 0001091667-08-000189.hdr.sgml : 20081106 20081106080926 ACCESSION NUMBER: 0001091667-08-000189 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20080930 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20081106 DATE AS OF CHANGE: 20081106 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHARTER COMMUNICATIONS INC /MO/ CENTRAL INDEX KEY: 0001091667 STANDARD INDUSTRIAL CLASSIFICATION: CABLE & OTHER PAY TELEVISION SERVICES [4841] IRS NUMBER: 431857213 STATE OF INCORPORATION: DE FISCAL YEAR END: 0807 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33664 FILM NUMBER: 081165327 BUSINESS ADDRESS: STREET 1: 12405 POWERSCOURT DRIVE STREET 2: SUITE 100 CITY: ST LOUIS STATE: MO ZIP: 63131 BUSINESS PHONE: 3145435712 MAIL ADDRESS: STREET 1: 12405 POWERSCOURT DRIVE STREET 2: SUITE 100 CITY: ST LOUIS STATE: MO ZIP: 63131 8-K 1 body.htm CCI FORM 8K body.htm




 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

FORM 8-K

 
Current Report
 
 
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): September 30, 2008
 
Logo
 
Charter Communications, Inc.
(Exact name of registrant as specified in its charter)
 
Delaware
(State or Other Jurisdiction of Incorporation or Organization)
 
000-27927
 
43-1857213
(Commission File Number)
 
(I.R.S. Employer Identification Number)
 
12405 Powerscourt Drive
St. Louis, Missouri 63131
(Address of principal executive offices including zip code)
 
(314) 965-0555
(Registrant's telephone number, including area code)
 
Not Applicable
(Former name or former address, if changed since last report)
 
 



 
 
 

 
 
 
ITEM 2.02. RESULTS OF OPERATIONS AND FINANCIAL CONDITION.
 
On November 6, 2008, Charter Communications, Inc. issued a press release announcing its results for the third quarter ended September 30, 2008. The following information, including the entirety of the press release appearing in Exhibit 99.1 hereto, is not filed but is furnished pursuant to Item 2.02, "Results of Operations and Financial Condition."
 
ITEM 9.01.  FINANCIAL STATEMENTS AND EXHIBITS.
 
Exhibit
Number
 
Description
     
99.1
 
Press Release dated November 6, 2008. *
 
* furnished herewith
 
 



 
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS:

This current report includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), regarding, among other things, our plans, strategies and prospects, both business and financial.  Although we believe that our plans, intentions and expectations 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 Securities and Exchange Commission ("SEC").  Many of the forward-looking statements contained in this current report 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," and "potential," among others.  Important factors that could cause actual results to differ materially from the forward-looking statements we make in this current report are set forth in this current report and in other reports or documents that we file from time to time with the SEC, and include, but are not limited to:
 
 
·
the availability, in general, of funds to meet interest payment obligations under our debt and to fund our operations and necessary capital expenditures, either through cash flows from operating activities, further borrowings or other sources and, in particular, our ability to fund debt obligations (by dividend, investment or otherwise) to the applicable obligor of such debt;
 
·
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;
 
·
our ability to repay debt prior to or when it becomes due and/or successfully access the capital or credit markets to refinance that debt through new issuances, exchange offers or otherwise, including restructuring our balance sheet and leverage position, especially given recent volatility and disruption in the capital and credit markets;
  · the impact of competition from other distributors, including incumbent telephone companies, direct broadcast satellite operators, wireless broadband providers, and digital subscriber line (“DSL”) providers;
  · difficulties in growing, further introducing, and operating our telephone services, while adequately meeting customer expectations for the reliability of voice services;
  · our ability to adequately meet demand for installations and customer service;
 
·
our ability to sustain and grow revenues and cash flows from operating activities by offering video, high-speed Internet, telephone and other services, and to maintain and grow our customer base, particularly in the face of increasingly aggressive competition;
 
·
our ability to obtain programming at reasonable prices or to adequately raise prices to offset the effects of higher programming costs;
 
·
general business conditions, economic uncertainty or downturn, including the recent volatility and disruption in the capital and credit markets and the significant downturn in the housing sector and overall economy; and
 
·
the effects of governmental regulation on our business.

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 current report.

 
 

 
 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, Charter Communications, Inc. has duly caused this Current Report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
                                        & #160;           CHARTER COMMUNICATIONS, INC.
                                        & #160;           Registrant
 
 
Dated November 6, 2008
 
 
By:/s/ Kevin D. Howard
Name: Kevin D. Howard
Title: Vice President, Controller and Chief Accounting Officer
 

 

 
 
 
EXHIBIT INDEX
 
Exhibit
Number
 
Description
     
99.1
 
Press Release dated November 6, 2008. *
 
* furnished herewith
EX-99.1 2 exhibit99_1.htm EXHIBIT 99.1 exhibit99_1.htm
Exhibit 99.1

Logo
 
NEWS

 



Charter Reports Third Quarter
Financial and Operating Results

Charter adds over 200,000 revenue generating units during the quarter

St. Louis, Missouri – November 6, 2008 – Charter Communications, Inc. (NASDAQ: CHTR) (along with its subsidiaries, the “Company” or “Charter”) today reported financial and operating results for the third quarter and first nine months of 2008.
 
·  
Third quarter revenues of $1.636 billion grew 7.8% year-over-year on a pro forma1 basis and 7.3% on an actual basis, primarily driven by increases in telephone and high-speed Internet (HSI) revenues.
·  
Third quarter adjusted EBITDA2 of $563 million increased 10.8% year-over-year on a pro forma basis and 10.4% on an actual basis.
·  
Third quarter adjusted EBITDA margin of 34.4% increased 90 basis points year-over-year on a pro forma basis.
·   Total ARPU3 for the quarter increased 11.1% year-over-year to $106.07, driven by increased sales of The Charter BundleTM, advanced services growth and upgrading customers to higher service tiers.
·  
Revenue generating units (RGUs) increased 7.0% year-over-year, with 205,400 net additions during the third quarter of 2008.
 
“Our financial and operational performance in the third quarter once again demonstrates the Company’s disciplined approach toward increasing bundle penetration and focus on continuously improving our customers’ experiences,” said Neil Smit, President and Chief Executive Officer.
 



 
1

 

Key Operating Results
 
All of the following customer growth and ARPU statistics are presented on a pro forma basis. RGUs increased 205,400 during the third quarter of 2008, representing more than a 50 percent increase in net adds versus the year-ago quarter. As of September 30, 2008, Charter served approximately 5,544,400 customers and the Company’s 12,387,100 RGUs were comprised of 5,136,100 basic video; 3,118,500 digital video; 2,858,200 HSI, and 1,274,300 telephone customers.
 
·  
Telephone customers increased by approximately 98,800 during the third quarter of 2008 and the number of telephone customers is up nearly 60% year-over-year. Telephone penetration is now 12.4% of telephone homes passed.
·  
HSI customers increased by approximately 70,900 in the third quarter of 2008, a 32% higher net gain than during the year-ago quarter. While HSI customers continued to climb, ARPU remained essentially flat with last year at $40.53.
·  
Digital video customers increased by approximately 61,600 and basic video customers decreased by 25,900 during the third quarter. Video ARPU was $58.87 for the third quarter of 2008, up 6.6% year-over-year.
 
Third quarter 2008 total ARPU increased 11.1% to $106.07 from the same period in 2007, driven primarily by an increase in bundled customers, advanced services growth, and upgrading customers to higher service tiers.

Third Quarter Results – Pro forma
 
Third quarter revenues were $1.636 billion, a pro forma increase of 7.8%, or $119 million. The increase resulted primarily from increases in telephone and HSI revenues.
 
Telephone revenues were $144 million, a 54.8% increase over third quarter 2007 pro forma telephone revenues, driven by a larger telephone customer base. HSI revenues were $342 million, up 8.2% year-over-year on a pro forma basis, due to an increased number of customers. Video revenues were $867 million, up 3.2% year-over-year on a pro forma basis, primarily as a result of digital and advanced services revenue growth, partially offset by a decline in basic video customers. Commercial revenues rose to $100
 

 
2

 

 
million, a 16.3% increase on a pro forma basis, resulting from increased sales of the Charter Business Bundle® primarily to small and medium-size businesses.
 
Operating expenses, which include programming, service and advertising sales costs, were $710 million, a 5.3% increase year-over-year on a pro forma basis, reflecting annual programming rate increases, increased labor costs to support improved service levels, and growth of the Company’s telephone business and other advanced services. Selling, general, and administrative expenses were $363 million, up 8.4% on a pro forma basis compared to the year-ago quarter, reflecting expenditures to further improve the customer experience and increased marketing expenditures targeted at growing and retaining customers.
 
Adjusted EBITDA totaled $563 million for the third quarter of 2008, a pro forma increase of 10.8% compared to the year-ago quarter. The third quarter adjusted EBITDA margin was 34.4%, up from 33.5% in the year-ago quarter on a pro forma basis.
 
Net cash flows from operating activities for the third quarter of 2008 were $242 million, compared to $207 million for the third quarter of 2007 on a pro forma basis. The increase in cash flows from operating activities is primarily the result of the increase in HSI and telephone revenues driven by the bundle and improved cost efficiencies.

Nine Months Results – Pro forma
 
For the nine months ended September 30, 2008, revenues were $4.823 billion, a pro forma increase of $400 million, or 9.0%, primarily from telephone and HSI revenue growth.
 
Telephone revenues increased to $399 million from pro forma revenues of $236 million a year ago, up 69.1% year-over-year. HSI revenues increased to $1.009 billion, up 10.2% year-over-year on a pro forma basis. Video revenues were $2.599 billion, an increase of 3.0% year-over-year on a pro forma basis. Commercial revenues increased to $289 million, up 16.1% on a pro forma basis.
 
Operating expenses for the nine months ended September 30, 2008 were $2.089 billion, an increase of 7.6% year-over-year on a pro forma basis; and selling, general, and administrative expenses were $1.035 billion, up 9.8% on a pro forma basis.

 
3

 

Adjusted EBITDA totaled $1.699 billion for the first nine months of 2008, a pro forma increase of 10.5% compared to the same nine-month period in 2007.
 
Net cash flows provided by operating activities for the first nine months of 2008 were $410 million, compared to $319 million for the first nine months of 2007 on a pro forma basis. The increase in cash flows provided by operating activities is primarily the result of increased sales of our bundled services and improved cost efficiencies, partially offset by changes in operating assets and liabilities that provided less cash in 2008 than the corresponding period in 2007.

Third Quarter Results – Actual
 
Third quarter revenues increased 7.3% and operating costs and expenses increased 5.7% compared to year-ago results. Adjusted EBITDA for the third quarter of 2008 rose 10.4% compared to the year-ago period.
 
Income from operations was $208 million in the third quarter of 2008, compared to $107 million in the third quarter of 2007. Net loss for the third quarter of 2008 was $322 million, or $0.86 per common share. For the third quarter of 2007, Charter reported a net loss of $407 million and net loss per common share of $1.10. The increase in income from operations and decrease in net loss resulted primarily from increased sales of our bundled services and improved cost efficiencies. Additionally, the Company recorded a $56 million asset impairment charge in 2007 that did not reoccur in 2008.
 
Expenditures for property, plant, and equipment for the third quarter of 2008 were $288 million, compared to third quarter 2007 expenditures of $311 million. The decrease in capital expenditures primarily reflects year-over-year decreases in scalable infrastructure and support capital.
 
Net cash flows from operating activities for the third quarter of 2008 were $242 million, compared to $209 million for the third quarter of 2007.



 
4

 

Nine Months Results – Actual
 
Revenues for the nine months ended September 30, 2008 increased 8.4% year-over-year. Operating costs and expenses rose 7.6% compared to year-ago actual results. Adjusted EBITDA for the first nine months of 2008 grew 9.9% compared to the year-ago period.
 
Income from operations increased to $643 million for the first nine months of 2008, compared to $463 million in the first nine months of 2007.  Net loss for the first nine months of the year was $956 million, or $2.57 per common share. For the first nine months of 2007, Charter reported a net loss of $1.148 billion and net loss per common share of $3.12. The increase in income from operations and the decrease in net loss are primarily attributable to revenue growth from HSI and telephone driven by the bundle, as well as improved cost efficiencies and a decline in non-operating expenses.
 
Capital expenditures for property, plant, and equipment for the nine months ended September 30, 2008 were $938 million, compared to $890 million in 2007. The increase in capital expenditures primarily reflects year-over-year increases in customer premise equipment. Charter expects that capital expenditures in the year 2008 will total approximately $1.2 billion, with over 75% of that amount directed toward success-based activities.
 
Net cash flows provided by operating activities for the first nine months of 2008 were $410 million, compared to $327 million for the first nine months of 2007. The increase in cash flows provided by operating activities is primarily the result of revenue growth from HSI and telephone driven by the bundle, as well as improved cost efficiencies, partially offset by changes in operating assets and liabilities that provided less cash in 2008 than the corresponding period in 2007.
 
As of September 30, 2008, Charter had $21.031 billion in long-term debt. Cash on hand and availability under the Company’s revolving credit facility totaled approximately $1.3 billion on September 30, 2008, none of which was limited by covenant restrictions.

Use of Non-GAAP Financial Metrics
 
The Company uses certain measures that are not defined by Generally Accepted Accounting Principles (“GAAP”) to evaluate various aspects of its business. Adjusted

 
5

 

EBITDA, pro forma adjusted EBITDA, and free cash flow are non-GAAP financial measures and should be considered in addition to, not as a substitute for, 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 is defined as income from operations before depreciation and amortization, impairment charges, stock compensation expense, and other operating expenses, such as special charges and 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 non-recurring items, and is unaffected by the Company’s capital structure or investment activities. Adjusted EBITDA and pro forma adjusted EBITDA are liquidity measures used by Company management and its board of directors to measure the Company’s ability to fund operations and its financing obligations. For this reason, it is a significant component of Charter’s annual incentive compensation program. 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 for the Company. Company management evaluates these costs 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.
 
The Company believes that adjusted EBITDA, pro forma adjusted EBITDA, and free cash flow provide information useful to investors in assessing Charter’s 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 United States Securities and Exchange Commission).  Adjusted EBITDA and pro forma adjusted EBITDA, as presented, include management fee expenses in the amount of $33 million and $32 million for the three months ended September 30, 2008 and 2007, respectively, which expense amounts are excluded for the purposes of calculating compliance with leverage covenants.

 
6

 

 
In addition to the actual results for the three and nine months ended September 30, 2008 and 2007, we have provided pro forma results in this release for the three and nine months ended September 30, 2007. We believe these pro forma results facilitate meaningful analysis of the results of operations. Pro forma results in this release reflect certain sales and acquisitions of cable systems in 2007 as if they had occurred as of January 1, 2007. Pro forma statements of operations for the three and nine months ended September 30, 2007; and pro forma customer statistics as of December 31, 2007 and September 30, 2007, are provided in the addendum of this news release.

Additional Information Available on Website
 
A slide presentation to accompany the third quarter conference call will be available on the Investor & News Center of our website at www.charter.com in the “Presentations/Webcasts” section. Pro forma data, including disclosure concerning the pro forma data and the basis upon which it was calculated, for each quarter of 2007, can also be found on the Investor & News Center in the “Pro forma Information” section.
 
Conference Call
 
The Company will host a conference call on Thursday, November 6, 2008, at 9:00 a.m. Eastern Time (ET) related to the contents of this release.
 
The conference call will be webcast live via the Company’s website at www.charter.com. Access the webcast by clicking on “About Charter” at the top of the home page, then Investor & News Center. Participants should go to the call link at least 10 minutes prior to the start time to register. The call will be archived on the website beginning two hours after its completion. Accompanying slides will also be available on the site.
 
Those participating via telephone should dial 888/233-1576 no later than 10 minutes prior to the call. International participants should dial 706/643-3458. The passcode for the call is 70440618.
 
A replay of the call will be available at 800/642-1687 or 706/645-9291 beginning two hours after the completion of the call through the end of business on November 13, 2008. The passcode for the replay is 70440618.

 
7

 


About Charter Communications®
 
Charter Communications, Inc. is a leading broadband communications company and the third-largest publicly traded cable operator in the United States. Charter provides a full range of advanced broadband services, including advanced Charter Digital Cable® video entertainment programming, Charter High-Speed® Internet access, and Charter Telephone®. Charter Business™ similarly provides scalable, tailored, and cost-effective broadband communications solutions to business organizations, such as business-to-business Internet access, data networking, video and music entertainment services, and business telephone. Charter’s advertising sales and production services are sold under the Charter Media® brand. More information about Charter can be found at www.charter.com.

#  #  #
Contact:

Media:                                                                Analysts:
Anita Lamont                                                  Mary Jo Moehle
314-543-2215                                                     314-543-2397


 





CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS:

This release 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 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 Securities and Exchange Commission (“SEC”).  Many of the forward-looking statements contained in this release 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" and "potential," among others.  Important factors that could cause actual results to differ materially from the forward-looking statements we make in this release are set forth in other reports or documents that we file from time to time with the SEC, and include, but are not limited to:

 
·
the availability, in general, of funds to meet interest payment obligations under our debt and to fund our operations and necessary capital expenditures, either through cash flows from operating activities, further borrowings or other sources and, in particular, our ability to fund debt obligations (by dividend, investment or otherwise) to the applicable obligor of such debt;
  · 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;

 
8

 

 
 
·
 
·
our ability to repay debt prior to or when it becomes due and/or successfully access the capital or credit markets to refinance that debt through new issuances, exchange offers or otherwise, including restructuring our balance sheet and leverage position, especially given recent volatility and disruption in the capital and credit markets;
 
·
the impact of competition from other distributors, including incumbent telephone companies, direct broadcast satellite operators, wireless broadband providers, and digital subscriber line (“DSL”) providers;
 
·
difficulties in growing, further introducing, and operating our telephone services, while adequately meeting customer expectations for the reliability of voice services;
 
·
our ability to adequately meet demand for installations and customer service;
 
·
our ability to sustain and grow revenues and cash flows from operating activities by offering video, high-speed Internet, telephone and other services, and to maintain and grow our customer base, particularly in the face of increasingly aggressive competition;
 
·
our ability to obtain programming at reasonable prices or to adequately raise prices to offset the effects of higher programming costs;
 
·
general business conditions, economic uncertainty or downturn, including the recent volatility and disruption in the capital and credit markets and the significant downturn in the housing sector and overall economy; and
 
·
the effects of governmental regulation on our business.

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 release.


#  #  #

 
9

 

 
 
 
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
 
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND OPERATING DATA
 
(DOLLARS IN MILLIONS, EXCEPT PER SHARE AND SHARE DATA)
 
                               
                               
                               
 
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
 
2008
   
2007
       
2008
   
2007
     
 
Actual
   
Actual
 
% Change
   
Actual
   
Actual
 
% Change
 
                               
REVENUES:
                             
   Video
$ 867     $ 845     2.6 %   $ 2,599     $ 2,542     2.2 %
   High-speed Internet
  342       318     7.5 %     1,009       920     9.7 %
   Telephone
  144       94     53.2 %     399       236     69.1 %
   Commercial
  100       87     14.9 %     289       251     15.1 %
   Advertising sales
  80       77     3.9 %     223       216     3.2 %
   Other
  103       104     (1.0 %)     304       284     7.0 %
      Total revenues
  1,636       1,525     7.3 %     4,823       4,449     8.4 %
                                           
COSTS AND EXPENSES:
                                         
   Operating (excluding depreciation and amortization) (a)
  710       679     4.6 %     2,089       1,957     6.7 %
   Selling, general and administrative (excluding stock
                                         
compensation expense) (b)
  363       336     8.0 %     1,035       946     9.4 %
      Operating costs and expenses
  1,073       1,015     5.7 %     3,124       2,903     7.6 %
                                           
      Adjusted EBITDA
  563       510     10.4 %     1,699       1,546     9.9 %
                                           
      Adjusted EBITDA margin
  34.4 %     33.4 %           35.2 %     34.7 %      
                                           
   Depreciation and amortization
  332       334             981       999        
   Asset impairment charges
  -       56             -       56        
   Stock compensation expense
  8       5             24       15        
   Other operating expenses, net
  15       8             51       13        
                                           
     Income from operations
  208       107             643       463        
                                           
OTHER INCOME (EXPENSES):
                                         
   Interest expense, net
  (478 )     (459 )           (1,417 )     (1,385 )      
   Change in value of derivatives
  10       (14 )           (1 )     (18 )      
   Other expense, net
  (5 )     -             (7 )     (39 )      
    (473 )     (473 )           (1,425 )     (1,442 )      
                                           
Loss before income taxes
  (265 )     (366 )           (782 )     (979 )      
                                           
Income tax expense
  (57 )     (41 )           (174 )     (169 )      
                                           
Net loss
$ (322 )   $ (407 )         $ (956 )   $ (1,148 )      
                                           
Loss per common share, basic and diluted
$ (0.86 )   $ (1.10 )         $ (2.57 )   $ (3.12 )      
                                           
Weighted average common shares outstanding, basic and diluted
  374,145,243       369,239,742             371,968,952       367,671,479        
                                           
                                           
(a) Operating expenses include programming, service, and advertising sales expenses.
                             
                                           
(b) Selling, general and administrative expenses include general and administrative and marketing expenses.
                       
                                           
Adjusted EBITDA is a non-GAAP term. See page 7 of this addendum for the reconciliation of adjusted EBITDA to net cash flows from operating activities as defined by GAAP.
 
 
 
Addendum to Charter Communications, Inc. Third Quarter 2008 Earnings Release
Page 1 of 8

 
 
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND OPERATING DATA
(DOLLARS IN MILLIONS, EXCEPT PER SHARE AND SHARE DATA)
                             
                             
                             
   
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
   
2008
 
2007
       
2008
 
2007
     
   
Actual
 
Pro Forma (a)
 
% Change
   
Actual
 
Pro Forma (a)
 
% Change
 
                             
REVENUES:
                           
   Video
  $ 867   $ 840   3.2 %   $ 2,599   $ 2,524   3.0 %
   High-speed Internet
    342     316   8.2 %     1,009     916   10.2 %
   Telephone
    144     93   54.8 %     399     236   69.1 %
   Commercial
    100     86   16.3 %     289     249   16.1 %
   Advertising sales
    80     77   3.9 %     223     214   4.2 %
   Other
    103     105   (1.9 %)     304     284   7.0 %
      Total revenues
    1,636     1,517   7.8 %     4,823     4,423   9.0 %
                                     
COSTS AND EXPENSES:
                                   
   Operating (excluding depreciation and amortization) (b)
    710     674   5.3 %     2,089     1,942   7.6 %
   Selling, general and administrative (excluding stock
                                   
compensation expense) (c)
    363     335   8.4 %     1,035     943   9.8 %
      Operating costs and expenses
    1,073     1,009   6.3 %     3,124     2,885   8.3 %
                                     
      Adjusted EBITDA
    563     508   10.8 %     1,699     1,538   10.5 %
                                     
      Adjusted EBITDA margin
    34.4 %   33.5 %         35.2 %   34.8 %    
                                     
   Depreciation and amortization
    332     335           981     997      
   Stock compensation expense
    8     5           24     15      
   Other operating expenses, net
    15     8           51     12      
                                     
     Income from operations
    208     160           643     514      
                                     
OTHER INCOME (EXPENSES):
                                   
   Interest expense, net
    (478 )   (459 )         (1,417 )   (1,385 )    
   Change in value of derivatives
    10     (14 )         (1 )   (18 )    
   Other expense, net
    (5 )   -           (7 )   (39 )    
      (473 )   (473 )         (1,425 )   (1,442 )    
                                     
Loss before income taxes
    (265 )   (313 )         (782 )   (928 )    
                                     
Income tax expense
    (57 )   (44 )         (174 )   (153 )    
                                     
Net loss
  $ (322 ) $ (357 )       $ (956 ) $ (1,081 )    
                                     
Loss per common share, basic and diluted
  $ (0.86 ) $ (0.96 )       $ (2.57 ) $ (2.94 )    
                                     
Weighted average common shares outstanding, basic and diluted
    374,145,243     369,239,742           371,968,952     367,671,479      
                                     
                                     
(a) Pro forma results reflect certain sales and acquisitions of cable systems in 2007 as if they occurred as of January 1, 2007. The pro forma statements of operations do not include adjustments for financing transactions completed by Charter during the periods presented or certain other dispositions of assets because those transactions did not significantly impact Charter's adjusted EBITDA. However, all transactions completed in 2007 and 2008 have been reflected in the operating statistics. The pro forma data is based on information available to Charter as of the date of this document and certain assumptions that we believe are reasonable under the circumstances. The financial data required allocation of certain revenues and expenses and such information has been presented for comparative purposes and is not intended to provide any indication of what our actual financial position, or results of operations would have been had the transactions described above been completed on the dates indicated or to proj
 
                                     
(b) Operating expenses include programming, service, and advertising sales expenses.
                       
                                     
(c) Selling, general and administrative expenses include general and administrative and marketing expenses.
                   
                                     
September 30, 2007. Pro forma revenues, operating costs and expenses and net loss were reduced by $8 million, $6 million and $50 million, respectively, for the three months ended September 30, 2007. Pro forma revenues, operating costs and expenses and net loss were reduced by $26 million, $18 million and $67 million, respectively, for the nine months ended September 30, 2007.
 
                                     
Adjusted EBITDA is a non-GAAP term. See page 7 of this addendum for the reconciliation of adjusted EBITDA to net cash flows from operating activities as defined by GAAP.
 
 
 
Addendum to Charter Communications, Inc. Third Quarter 2008 Earnings Release
Page 2 of 8

 
 
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED BALANCE SHEETS
(DOLLARS IN MILLIONS)
             
             
   
September 30,
   
December 31,
 
   
2008
   
2007
 
             
ASSETS
           
             
CURRENT ASSETS:
           
   Cash and cash equivalents
  $ 569     $ 75  
   Accounts receivable, net of allowance for doubtful accounts
    246       225  
   Prepaid expenses and other current assets
    45       36  
         Total current assets
    860       336  
                 
INVESTMENT IN CABLE PROPERTIES:
               
   Property, plant and equipment, net
    5,062       5,103  
   Franchises, net
    8,933       8,942  
         Total investment in cable properties, net
    13,995       14,045  
                 
OTHER NONCURRENT ASSETS
    302       285  
        Total assets
  $ 15,157     $ 14,666  
                 
LIABILITIES AND SHAREHOLDERS' DEFICIT
               
                 
CURRENT LIABILITIES:
               
   Accounts payable and accrued expenses
  $ 1,465     $ 1,332  
         Total current liabilities
    1,465       1,332  
                 
LONG-TERM DEBT
    21,031       19,908  
                 
NOTE PAYABLE - RELATED PARTY
    72       65  
                 
DEFERRED MANAGEMENT FEES - RELATED PARTY
    14       14  
                 
OTHER LONG-TERM LIABILITIES
    1,205       1,035  
                 
MINORITY INTEREST
    204       199  
                 
PREFERRED STOCK - REDEEMABLE
    -       5  
                 
SHAREHOLDERS' DEFICIT
    (8,834 )     (7,892 )
          Total liabilities and shareholders' deficit
  $ 15,157     $ 14,666  
 
 
 
Addendum to Charter Communications, Inc. Third Quarter 2008 Earnings Release
Page 3 of 8

 
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN MILLIONS)
                         
   
 Three Months Ended September 30,
   
Nine Months Ended September 30,
 
   
2008
   
2007
   
2008
   
2007
 
                         
CASH FLOWS FROM OPERATING ACTIVITIES:
                       
   Net loss
  $ (322 )   $ (407 )   $ (956 )   $ (1,148 )
   Adjustments to reconcile net loss to net cash flows from operating activities:
                         
      Depreciation and amortization
    332       334       981       999  
      Asset impairment charges
    -       56       -       56  
      Noncash interest expense
    16       10       43       31  
      Change in value of derivatives
    (10 )     14       1       18  
      Deferred income taxes
    55       38       169       161  
  Other, net
    17       10       39       49  
Changes in operating assets and liabilities, net of effects from dispositions
                         
      Accounts receivable
    3       (4 )     (21 )     (33 )
      Prepaid expenses and other assets
    (9 )     (5 )     (9 )     21  
      Accounts payable, accrued expenses and other
    160       163       163       173  
          Net cash flows from operating activities
    242       209       410       327  
                                 
CASH FLOWS FROM INVESTING ACTIVITIES:
                               
   Purchases of property, plant and equipment
    (288 )     (311 )     (938 )     (890 )
   Change in accrued expenses related to capital expenditures
    -       (12 )     (41 )     (51 )
   Other, net
    10       (25 )     (1 )     6  
          Net cash flows from investing activities
    (278 )     (348 )     (980 )     (935 )
                                 
CASH FLOWS FROM FINANCING ACTIVITIES:
                               
   Borrowings of long-term debt
    590       225       2,355       7,472  
   Repayments of long-term debt
    (43 )     (114 )     (1,238 )     (6,841 )
   Payments for debt issuance costs
    (3 )     -       (42 )     (33 )
   Other, net
    (2 )     6       (11 )     9  
          Net cash flows from financing activities
    542       117       1,064       607  
                                 
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
    506       (22 )     494       (1 )
CASH AND CASH EQUIVALENTS, beginning of period
    63       81       75       60  
CASH AND CASH EQUIVALENTS, end of period
  $ 569     $ 59     $ 569     $ 59  
                                 
CASH PAID FOR INTEREST
  $ 329     $ 312     $ 1,241     $ 1,230  
                                 
NONCASH TRANSACTIONS:
                               
   Cumulative adjustment to Accumulated Deficit for the adoption of FIN 48
  $ -     $ -     $ -     $ 56  
 
 
 
Addendum to Charter Communications, Inc. Third Quarter 2008 Earnings Release
Page 4 of 8

 
 
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
UNAUDITED SUMMARY OF OPERATING STATISTICS
                         
   
Approximate as of
 
   
Actual
   
Pro Forma
 
   
September 30,
   
June 30,
   
December 31,
   
September 30,
 
   
2008 (a)
   
2008 (a)
   
2007 (a)
   
2007 (a)
 
                         
Customer Summary:
                       
Customer Relationships:
                       
  Residential (non-bulk) basic video customers (b)
    4,860,100       4,897,100       4,958,600       5,011,200  
  Multi-dwelling (bulk) and commercial unit customers (c)
    276,000       264,900       260,100       273,900  
      Total basic video customers
    5,136,100       5,162,000       5,218,700       5,285,100  
                                 
  Non-video customers (b)
    408,300       395,600       376,400       361,300  
      Total customer relationships (d)
    5,544,400       5,557,600       5,595,100       5,646,400  
                                 
  Pro forma average monthly revenue per basic video customer (e)
  $ 106.07     $ 104.35     $ 98.13     $ 95.45  
  Pro forma average monthly video revenue per basic video customer (f)
  $ 58.87     $ 58.73     $ 56.13     $ 55.25  
                                 
  Residential bundled customers (g)
    2,718,100       2,639,000       2,506,700       2,433,400  
                                 
Revenue Generating Units:
                               
  Basic video customers (b) (c)
    5,136,100       5,162,000       5,218,700       5,285,100  
  Digital video customers (h)
    3,118,500       3,056,900       2,920,100       2,860,500  
  Residential high-speed Internet customers (i)
    2,858,200       2,787,300       2,682,300       2,631,800  
  Telephone customers (j)
    1,274,300       1,175,500       959,300       804,000  
      Total revenue generating units (k)
    12,387,100       12,181,700       11,780,400       11,581,400  
                                 
Video Cable Services:
                               
Basic Video:
                               
  Estimated homes passed (l)
    11,932,800       11,890,800       11,741,500       11,671,000  
  Basic video customers  (b)(c)
    5,136,100       5,162,000       5,218,700       5,285,100  
  Estimated penetration of basic homes passed (b) (c) (l) (m)
    43.0 %     43.4 %     44.4 %     45.3 %
  Pro forma basic video customers quarterly net loss (b) (c) (n)
    (25,900 )     (44,800 )     (66,400 )     (38,700 )
                                 
Digital Video:
                               
  Digital video customers (h)
    3,118,500       3,056,900       2,920,100       2,860,500  
  Digital penetration of basic video customers (b) (c) (h) (o)
    60.7 %     59.2 %     56.0 %     54.1 %
  Digital set-top terminals deployed
    4,504,800       4,409,300       4,192,700       4,125,400  
  Pro forma digital video customers quarterly net gain (h) (n)
    61,600       33,900       59,600       16,700  
                                 
Non-Video Cable Services:
                               
High-Speed Internet Services:
                               
  Estimated high-speed Internet homes passed (l)
    11,245,600       11,203,400       11,051,400       10,967,600  
  Residential high-speed Internet customers (i)
    2,858,200       2,787,300       2,682,300       2,631,800  
  Estimated penetration of high-speed Internet homes passed (i) (l) (m)
    25.4 %     24.9 %     24.3 %     24.0 %
  Pro forma average monthly high-speed Internet revenue per high-speed Internet customer (f)
  $ 40.53     $ 40.67     $ 40.54     $ 40.58  
  Pro forma high-speed Internet customers quarterly net gain (i) (n)
    70,900       19,300       50,500       53,900  
                                 
Telephone Services:
                               
  Estimated telephone homes passed (l)
    10,236,000       9,990,500       9,013,900       8,289,200  
  Telephone customers (j)
    1,274,300       1,175,500       959,300       804,000  
  Estimated penetration of telephone homes passed (i) (l) (m)
    12.4 %     11.8 %     10.6 %     9.7 %
  Pro forma average monthly telephone revenue per telephone customer (f)
  $ 40.67     $ 40.62     $ 41.74     $ 42.42  
  Pro forma telephone customers quarterly net gain (j) (n)
    98,800       90,500       155,300       102,700  
                                 
                                 
Pro forma operating statistics reflect the sales and acquisitions of cable systems in 2007 and 2008 as if such transactions had occurred as of the last day of the respective period for all periods presented. The pro forma statements of operations do not include adjustments for financing transactions completed by Charter during the periods presented or certain other dispositions of assets because those transactions did not significantly impact Charter's adjusted EBITDA. However, all transactions completed in 2007 and 2008 have been reflected in the operating statistics.
 
                                 
At December 31, 2007 actual basic video customers, digital video customers, high-speed Internet customers and telephone customers were 5,219,900, 2,920,400, 2,682,500, and 959,300, respectively.
 
                                 
At September 30, 2007 actual basic video customers, digital video customers, high-speed Internet customers and telephone customers were 5,347,800, 2,882,900, 2,639,200, and 802,600, respectively.
 
                                 
See footnotes to unaudited summary of operating statistics on page 6 of this addendum.
                               
 
 
Addendum to Charter Communications, Inc. Third Quarter 2008 Earnings Release
Page 5 of 8

 
 
(a)  "Customers" include all persons our corporate billing records show as receiving service (regardless of their payment status), except for complimentary accounts (such as our employees).  In addition, at September 30, 2008, June 30, 2008, December 31, 2007, and September 30, 2007, “customers” include approximately 42,100, 34,200, 48,200, and 33,800 persons whose accounts were over 60 days past due in payment, approximately 7,700, 5,300, 10,700, and 5,700 persons whose accounts were over 90 days past due in payment and approximately 3,800, 2,600, 2,900, and 2,100 of which were over 120 days past due in payment, respectively.
                           
(b)  "Basic video customers" include all residential customers who receive video services (including those who also purchase high-speed Internet and telephone services) but excludes approximately 408,300, 395,600, 376,400, and 361,300 customer relationships at September 30, 2008, June 30, 2008, December 31, 2007, and September 30, 2007, respectively, who receive high-speed Internet service only, telephone service only, or both high-speed Internet service and telephone service and who are only counted as high-speed Internet customers or telephone customers.
                           
(c)  Included within "basic video customers" are those in commercial and multi-dwelling structures, which are calculated on an equivalent bulk unit (“EBU”) basis.  EBU is calculated for a system by dividing the bulk price charged to accounts in an area by the most prevalent price charged to non-bulk residential customers in that market for the comparable tier of service.  The EBU method of estimating basic video customers is consistent with the methodology used in determining costs paid to programmers and has been used consistently.  As we increase our effective video prices to residential customers without a corresponding increase in the prices charged to commercial service or multi-dwelling customers, our EBU count will decline even if there is no real loss in commercial service or multi-dwelling customers.
                           
(d)  "Customer relationships" include the number of customers that receive one or more levels of service, encompassing video, Internet and telephone services, without regard to which service(s) such customers receive.  This statistic is computed in accordance with the guidelines of the National Cable & Telecommunications Association (NCTA) that have been adopted by eleven publicly traded cable operators, including Charter.
                           
(e) "Pro forma average monthly revenue per basic video customer" is calculated as total quarterly pro forma revenue divided by three divided by average pro forma basic video customers during the respective quarter.
                           
(f) "Pro forma average monthly revenue per customer" represents quarterly pro forma revenue for the service indicated divided by three divided by the number of pro forma customers for the service indicated during the respective quarter.
                           
(g) "Residential bundled customers" include residential customers receiving a combination of at least two different types of service, including Charter's video service, high-speed Internet service or telephone.  "Residential bundled customers" do not include residential customers who only subscribe to video service.
                           
(h)  "Digital video customers" include all basic video customers that have one or more digital set-top boxes or cable cards deployed.
                           
(i)  "Residential high-speed Internet customers" represent those residential customers who subscribe to our high-speed Internet service.  At September 30, 2008, June 30, 2008, December 31, 2007, and September 30, 2007, approximately 2,559,700, 2,494,600, 2,392,700, and 2,343,700 of these high-speed Internet customers, respectively, receive video and/or telephone services from us and are included within the respective statistics above.
                           
(j)  "Telephone customers" include all customers receiving telephone service.  As of September 30, 2008, June 30, 2008, December 31, 2007, and September 30, 2007, approximately 1,233,100, 1,133,800, 920,600, and 769,800 of these telephone customers, respectively, receive video and/or high-speed Internet services from us and are included within the respective statistics above.
                           
(k)  "Revenue generating units" represent the sum total of all basic video, digital video, high-speed Internet and telephone customers, not counting additional outlets within one household.  For example, a customer who receives two types of service (such as basic video and digital video) would be treated as two revenue generating units, and if that customer added on high-speed Internet service, the customer would be treated as three revenue generating units.  This statistic is computed in accordance with the guidelines of the NCTA that have been adopted by eleven publicly traded cable operators, including Charter.
                           
(l)  "Homes passed" represent our estimate of the number of living units, such as single family homes, apartment units and condominium units passed by our cable distribution network in the areas where we offer the service indicated.  "Homes passed" exclude commercial units passed by our cable distribution network.  These estimates are updated for all periods presented when estimates change.
                           
(m)  "Penetration" represents customers as a percentage of homes passed for the service indicated.
   
                           
(n)  "Pro forma quarterly net gain (loss)" represents the pro forma net gain or loss in the respective quarter for the service indicated.
                           
(o)  "Digital penetration of basic video customers" represents the number of digital video customers as a percentage of basic video customers.
 
 
Addendum to Charter Communications, Inc. Third Quarter 2008 Earnings Release
Page 6 of 8

 
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
UNAUDITED RECONCILIATION OF NON-GAAP MEASURES TO GAAP MEASURES
(DOLLARS IN MILLIONS)
                   
                   
                   
   
Three Months Ended September 30,
 
   
2008
   
2007
   
2007
 
   
Actual
   
Actual
   
Pro Forma (a)
 
                   
Net cash flows from operating activities
  $ 242     $ 209     $ 207  
Less:  Purchases of property, plant and equipment
    (288 )     (311 )     (311 )
Less:  Change in accrued expenses related to capital expenditures
    -       (12 )     (12 )
                         
Free cash flow
    (46 )     (114 )     (116 )
                         
Interest on cash pay obligations (b)
    462       449       449  
Purchases of property, plant and equipment
    288       311       311  
Change in accrued expenses related to capital expenditures
    -       12       12  
Other, net
    13       6       6  
Change in operating assets and liabilities
    (154 )     (154 )     (154 )
                         
Adjusted EBITDA (c)
  $ 563     $ 510     $ 508  
                         
                         
                         
   
Nine Months Ended September 30,
   
2008
   
2007
   
2007
 
   
Actual
   
Actual
   
Pro Forma (a)
 
                         
Net cash flows from operating activities
  $ 410     $ 327     $ 319  
Less:  Purchases of property, plant and equipment
    (938 )     (890 )     (890 )
Less:  Change in accrued expenses related to capital expenditures
    (41 )     (51 )     (51 )
                         
Free cash flow
    (569 )     (614 )     (622 )
                         
Interest on cash pay obligations (b)
    1,374       1,354       1,354  
Purchases of property, plant and equipment
    938       890       890  
Change in accrued expenses related to capital expenditures
    41       51       51  
Other, net
    48       26       26  
Change in operating assets and liabilities
    (133 )     (161 )     (161 )
                         
Adjusted EBITDA (c)
  $ 1,699     $ 1,546     $ 1,538  
                         
                         
                         
(a) Pro forma results reflect certain sales and acquisitions of cable systems in 2007 as if they occurred as of January 1, 2007.
         
                         
(b) Interest on cash pay obligations excludes accretion of original issue discounts on certain debt securities and amortization of deferred financing costs that are reflected as interest expense in our consolidated statements of operations.
 
                         
(c) See page 1 of this addendum for detail of the components included within adjusted EBITDA.
                 
                         
The above schedules are presented in order to reconcile adjusted EBITDA and free cash flows, both non-GAAP measures, to the most directly comparable GAAP measures in accordance with Section 401(b) of the Sarbanes-Oxley Act.
 
 
 
Addendum to Charter Communications, Inc. Third Quarter 2008 Earnings Release
Page 7 of 8

 
 
CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
CAPITAL EXPENDITURES
(DOLLARS IN MILLIONS)
   
                         
   
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
   
2008
   
2007
   
2008
   
2007
 
                         
Customer premise equipment (a)
  $ 157     $ 139     $ 480     $ 428  
Scalable infrastructure (b)
    52       64       185       164  
Line extensions (c)
    19       27       63       76  
Upgrade/Rebuild (d)
    8       11       37       35  
Support capital (e)
    52       70       173       187  
                                 
   Total capital expenditures
  $ 288     $ 311     $ 938     $ 890  
                                 
                                 
(a) Customer premise equipment includes costs incurred at the customer residence to secure new customers, revenue units and additional bandwidth revenues. It also includes customer installation costs in accordance with SFAS No. 51 and customer premise equipment (e.g., set-top boxes and cable modems, etc.).
 
                                 
(b) Scalable infrastructure includes costs, not related to customer premise equipment or our network, to secure growth of new customers, revenue units and additional bandwidth revenues or provide service enhancements (e.g., headend equipment).
 
                                 
(c) Line extensions include network costs associated with entering new service areas (e.g., fiber/coaxial cable, amplifiers, electronic equipment, make-ready and design engineering).
 
                                 
(d) Upgrade/rebuild includes costs to modify or replace existing fiber/coaxial cable networks, including betterments.
 
                                 
(e) Support capital includes costs associated with the replacement or enhancement of non-network assets due to technological and physical obsolescence (e.g., non-network equipment, land, buildings and vehicles).
 
 
 
Addendum to Charter Communications, Inc. Third Quarter 2008 Earnings Release
Page 8 of 8
 
GRAPHIC 3 logo.jpg LOGO begin 644 logo.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``@&!@<&!0@'!P<)"0@*#!0-#`L+ M#!D2$P\4'1H?'AT:'!P@)"XG("(L(QP<*#7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#W^BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBD)"J68@`#))[4`4]5U*+2[%[B4\]$7^\WI7&Q>-KVV4M< M113+G_=/T%9_BSQ"EQ+-Y7/.#UZ9_*O> M*QE%Q.JG/G5PHHHJ2PHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"JU_=BPL)[MHI)5A0N4B7K--DD2)"\CJB#JS'`%`GL9.D>*-'UR`2 MV-]$^>JEL,/J*H^+M7-K;"QA8B689>'=)RKWRS2#_EG`-Y_3BO*8/` M/C:XD99(?+5N6/G*@/N<=:Z"Q^$P@3S];U:."$#++#Q_X\W`_*M?:^UE>6@H M5:C6D;>I9O?C"N"+#2VSV,[_`*X%>6:CJ$MS<3WUU(7FE8NQ)^\QJYK3:>=5 MF72XF2S0[(RS%F<#^(GW]L=JUOAWI&D:YX@-QK%S;BV@X@M93@SN>_T'\\>] M:+EBKO8SO*I*TGH=K\(O#ME%IKZ^\T-QJ%QE<)S]G7^[]3W_``%>G5S^C>$K M'P_J+W&E.]O;2H1):_>5CGA@3R.]=!6'-*6LCMIIJ-I(**\B^+'Q&OM$O5T+ M19?(N-@>XN`,LN>BKGIQSFN"N'^(6CZ+;>))]0U"*TF8%)&N"3SR"RYZ'WKH MAAY22;=KF4\0HMI*]CZ:HKR:R\>7GB/X1ZU=F9H-6L8@LDL)V$G(PXQTR*P_ MA/XRN!J.J3^(==F:UBMU8&[N"P!W=@>]3["5F^P?6(\R71GNM%8^C^*M"U^5 MXM+U.WN94&YD1OF`]<4NK^*=#T%UCU34[>VD89".WS?D.:RY7>UC;FC:]]#7 MHKG].\;^&M6NUM;+6;66=ONQ[L%OIFK.K^*-#T":.'5=2AM))%W(LA/S#IFG MR2O:VH<\;7OH:]%8\'BK0KF_%C!J=O+IPVUMP'XCBHY)7M8TYXI7N=-152VU.QO M-/\`M]M=PS6FTOYT;AEP.O(K(A\>^%;B*:2+7+1DA7?(=V,"A1D]D#G%;LZ* MBJFFZG9ZQI\5_83K/:RYV2+T."0?U!JW4E)W"BBB@`JMJ%A;ZII\]C=IO@F7 M:P!P?J#V(/(-6:*-Q-)JS/&=2G\6?#Z^:UL[W^TK$C=&'&YT'0`CU_.H%^-. MKHH#Z;:D^IW?XUUGBW3[JUOI;Z3,D$A^5NR^BFN<\.>)+3PO(MCJ5M%+I$CL MT([\!;;R;8,,`1QAFR? M3.:Y[5[S6[AHWU::[8R+E//)&Y<]<'W%?0T?]F)9_;X5MOLX3S!-&JXVXSD$ M5\\>)-;DUW6[O4Y20CL=BG^!!T'Y?KFKIWMJ%:,HI)M"NM,FU.#6+&2Q@.);A9U*(?3]*RC'E5C>$>561\T?$T3CXB:QYX.?. M^3/]W`Q7T'JCZ`G@>%M=$1T@0P[A("1_#MX'/7%>?_%'POIGB4_\)#I&KZ<+ MB-Q:3J]PJK(XZ*&S@.!V/8"N"DTKQCJ=HVC7-T[6.G2K%(D]P%BMW)VJK$G& MA>%6,?>M8X?>I3DN6]ST[5G\'/\./$?_"*BT&+9?.\A2#@MQNS^->9_ M#KPG8^*KS4TOWE"6MJ94$9QENV3[5Z/#X3M?#GPLU71XKZVN-5OI!`^)0`UP M2,1+D]1Z=361\*-!O]&U'44ODCC:^LG%LOF*3+M.&VC/.._I1&:C"7*^H2BW M.-UT_P`SD_A2S0?$JR6-B!^\0^XP:N^,_P#A$8O&5S-+>:IK%P9R9X4VK'G/ M^K#]?;@5-\,M!OH_'J7P\B2WM'D6Y>*=&\DX(^;!XK%U#0-2\,:W!K=G)['PS?:.]O=6BVB6AG29=GG9P(\Y^]D=* M?M(\T'?N'+*TM/P-KX3^`56TL_%,NH,QN8)(_LXCZ*:-%K5_:6+9DA!FF507$C9`.> M37G?Q(\(:AKWC"^U/0'BU/'EI<0VT@:2W<*``PSQD#(-94ZO[YW>AK5H_N8\ MJU_X!H^/;*V\!?#Z'3=",\*ZMHQW"R6+S8^4!`,''8Y/O7(Z M?H?Q-\+6MUI&G6,RV]P27:)5D7)&,JW8X]*JG)$M!E\3^(K;1X[G[.MP27?&<*HST M[FO9?`?@GQ'I6GW]WKEY,\TEK)%;6?G%]NXQ>&-"3PSX=M-'CG:=+;@DHJR"BBBD,****`(YX(KF!X9D62)QAE8<$5XQ\0/"UWH MTJW,`>72ST;KY;>C?T->UU'/!#=6\D$\:R12*5=&&0P/8U=.HX.Z,JM)5%9G MSK:>*+^S\-7.A1L/LL^,>J#.2![&LW2]*DU_7K#1XC@W,GSD<[4')/Y`_E78 M>-_`,OA]GO[#?-IK'D8RT'L?4>_YU8^%<%IIMOJ'BK4F*0F06=N^PG`)Y(QZ MG:/SK9/1R1RPA+GM/H>QVUO%:6L5M`@2&)`B*.P`P!6;XHT=_$/A?4](CG\A M[NW:)9".%)'&?;UJYINI6>KV$=[83K-;29V2+T.#BK=>&KF M*>VT.SO_`+7:W,4%LK>3+Y``"RG&2&QV''O5+4OA;J^H>&;6U^U6EO?)?W6H M@0.R1V\LG*+&<9VJ<>E>MT4`>11_"*\7PE+H+7<#1OJ_VXR9)8IY(3N/O;^? M3'Y4:=\*M8LO"6NZ<;ZU:^U'[+.LKLS*9HF#MN.,X)&,\]`]6M6\/\`VN[@W6.F MW=K<21,=Q>4Y#+D?CS7HM%`'E^C>!/$>F>'[_3U_L2WN?[._LZVN[9&$DB[C M^\D)'!P?NC//>DT[X9:C8^"[SPW-=65Y&M_%!QV)K,;X9:AJ>BWEM MJ4EE;/J&JK?30V3,(X%6(H-AP,MG:W0#C%>I44`>0ZG\,O$-UX2T+3DN+"74 M+'[1YMT\KH0TLA;<,`AA@\J1R>_KZ7H^B6FD1N\4$*WEPJ&[GCC">>ZKC<0/ MQX]ZTZ*`"BBB@`HHHH`****`"BBB@`HHHH`****`$95=2KJ&4C!!&0:C-K;F M`0&"(PC&(R@VC'3BI:*`(X8(K>(101)%&.B(H4#\!4E%%`!1110`4444`%%% @%`!1110`4444`%%%%`!1110`4444`%%%%`!1110!_]D_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----