Charter Reports Third Quarter 2009 Financial and Operating Results

http://www.businesswire.com/news/home/20091109005507/en

Court Indicated Confirmation of Company`s Pre-Arranged Joint Plan of
Reorganization is Forthcoming
ST. LOUIS--(Business Wire)--
Charter Communications, Inc. (along with its subsidiaries, the "Company" or
"Charter") today reported financial and operating results for the three and nine
months ended September 30, 2009.

Key year-over-year highlights:

* Third quarter revenues of $1.693 billion grew 3.8% on a pro forma1 basis and
3.5%on an actualbasis, driven by increases in telephone, high-speed Internet
(HSI) and commercial revenues.
* Third quarteradjusted EBITDA2 of $606 million grew 7.8% on a pro forma basis
and 7.6% on an actual basis.
* Third quarter adjusted EBITDA margin of 35.8% increased 140 basis points on an
actual basis, driven by continued operational efficiencies.

* Total average monthly revenue per basic video customer (ARPU) for the quarter
increased 8.2% year-over-year to $115.26, driven by increased sales of The
Charter BundleTM.
* Revenues for the nine months ended September 30, 2009 increased 4.9% on a pro
forma basis and 4.6% on an actual basis compared to 2008.
* Adjusted EBITDA for the first nine months of 2009 increased 9.7% on a pro
forma basis and 9.5% on an actual basis compared to 2008.

"Third quarter and year to date revenue and adjusted EBITDA increases reflect
continued growth of our high-speed Internet and telephone businesses, both
residential and commercial," said Neil Smit, President and Chief Executive
Officer. "We continue to provide value to our customers by enhancing our
products and service and by leveraging our advanced technology. For example, we
increased our upload and download speeds, making Charter`s high-speed Internet
service even more attractive to our customers and further strengthening our
advantage over DSL. In what is proving to be a challenging environment, we
continue to deliver solid results, thanks to our continued focus on enhancing
the customer experience, promoting the value of the bundle and remaining
disciplined in expense management."

Key Operating Results

All of the following customer and ARPU statistics are presented on a pro forma
basis. Charter served approximately 12.6 million revenue generating units (RGUs)
as of September 30, 2009. Approximately 56% of Charter`s customers subscribe to
a bundle, up from 52% in the third quarter of 2008. Charter`s pro forma ARPU for
the third quarter of 2009 was $115.26, an increase of 8.2% compared to third
quarter 2008, primarily as a result of higher bundled penetration.

Third quarter 2009 customer changes (on a pro forma basis) included the
following:

* Digital video customers increased by approximately 22,800 and basic video
customers decreased by approximately 46,500 during the third quarter. Video ARPU
was $61.49 for the third quarter of 2009, up 4.1% year-over-year.
* HSI customers grew by approximately 52,400 during the third quarter of 2009.
HSI ARPU of $41.59 increased approximately 2.6% compared to the year-ago
quarter, driven by customer upgrades to higher speeds of service and increased
penetration of home networking service.
* Third quarter 2009 net gains of telephone customers were approximately 55,300.
Telephone penetration is now 14.5% of approximately 10.6 million telephone homes
passed as of September 30, 2009. Telephone ARPU of $42.76 increased
approximately 5.1% compared to the year-ago quarter.

As of September 30, 2009, Charter served approximately 5.3 million customers and
the Company`s 12.6 million RGUs were comprised of 4.9 million basic video, 3.2
million digital video, 3.0 million HSI and 1.5 million telephone customers.

Third Quarter Results - Actual and Pro forma

Third quarter revenues of $1.693 billion increased 3.8% compared to the year-ago
quarter on a pro forma basis and 3.5% on an actual basis. The increase is the
result of telephone, HSI and commercial revenue growth.

Telephone revenues for the 2009 third quarter were $183 million, a 27.1%
increase over third quarter 2008, driven by a larger telephone customer base and
an increase in telephone ARPU. HSI revenues were $371 million, up 8.5%
year-over-year due to an increased number of customers and ARPU growth.
Commercial revenues rose to $113 million, a 13% increase year-over-year,
primarily resulting from increased sales of the Charter Business Bundle to small
and medium-size businesses, growth in our fiber-based data services and the
launch of primary rate interface (PRI) services. Video revenues were $861
million, down slightly compared to the year-ago quarter, as a decline in basic
video customers was partially offset by digital and advanced services revenue
growth. Advertising sales revenues of $64 million for the third quarter of 2009,
which showed improvement compared to the second quarter of 2009, declined 20.0%
year-over-year on an actual basis, primarily as a result of significant
decreases in revenues from the political, automotive and retail sectors.

Operating costs and expenses totaled $1.087 billion for the third quarter of
2009, a 1.3% increase on an actual basis compared to the year-ago period.
Operating expenses for the 2009 third quarter, which include programming,
service and advertising sales costs, were $736 million, a 3.7% increase
year-over-year on an actual basis, primarily as a result of increased
programming costs. Selling, general and administrative expenses were $351
million, a decrease of 3.3% on an actual basis compared to the year-ago quarter,
reflecting efficiencies gained in our operations.

Adjusted EBITDA for the third quarter of 2009 rose to $606 million, up 7.8%
compared to the year-ago period on a pro forma basis and up 7.6% on an actual
basis.

Charter reported $2.591 billion of loss from operations in the third quarter of
2009, compared to $208 million of income from operations in the third quarter of
2008.

As a result of the continued economic pressure on the Company`s customers from
the recent economic downturn along with increased competition, the Company
determined that its projected future growth would be lower than previously
anticipated in its annual impairment testing in December 2008, which
determination resulted in a requirement that the Company perform an interim
franchise impairment analysis. In the third quarter, the Company recorded
approximately $2.854 billion of non-cash impairment of franchises as a result of
this impairment analysis, as required by Accounting Standards Codification
("ASC") 350, Intangibles - Goodwill and Other.

Net loss for the third quarter of 2009 was $1.035 billion, or $2.73 per common
share. For the third quarter of 2008, Charter reported an actual net loss of
$322 million and a net loss per common share of 86 cents. The decrease in income
from operations and the increase in net loss resulted primarily from the
impairment of franchises, offset by an increase in sales of our bundled services
and improved cost efficiencies. The impact of the impairment on net loss was
partially offset by $625 million of tax benefit associated with the impairment
and the allocation of losses of $1.395 billion to noncontrolling interest as a
result of the adoption of ASC 810-10, Consolidation - Overall on January 1,
2009.

Expenditures for property, plant and equipment for the third quarter of 2009
were $279 million, compared to third quarter 2008 expenditures of $288 million.

Free cash flow3 for the third quarter of 2009 was $105 million compared to
negative cash flow of $46 million for the year-ago quarter.

Net cash flows from operating activities for the third quarter of 2009 were $383
million, compared to $242 million in the third quarter of 2008. The increase in
net cash flows from operating activities was primarily due to a decrease in cash
paid for interest, and an increase in adjusted EBITDA, partially offset by costs
associated with the financial restructuring.

Year to Date Results - Pro forma

Pro forma revenues for the nine months ended September 30, 2009 were $5.044
billion, an increase of 4.9%, or $235 million, over pro forma 2008 results.

Pro forma adjusted EBITDA for the first nine months of 2009 totaled $1.860
billion, an increase of 9.7% compared to the pro forma results for the year-ago
period. The pro forma adjusted EBITDA margin increased 170 basis points for the
first three quarters of the year to 36.9%, up from 35.2% in the year-ago period
on a pro forma basis.

Year to Date Results - Actual

Revenues of $5.045 billion for the nine months ended September 30, 2009
increased 4.6% compared to the year-ago period. The increase resulted from
telephone, HSI and commercial revenue growth.

Telephone revenues for the first nine months of 2009 were $529 million, a 32.6%
increase over the first nine months of 2008, driven by a larger telephone
customer base and an increase in telephone ARPU. HSI revenues were $1.098
billion, up 8.8% year-over-year. Commercial revenues rose to $330 million, a
14.2% increase year-over-year. Video revenues were $2.606 billion, essentially
flat with the same period in 2008. Advertising sales revenues declined 19.3%
year-over-year to $180 million for the first nine months of 2009.

Operating costs and expenses totaled $3.185 billion for the first nine months of
2009, a 2.0% increase compared to the year-ago period. Operating expenses for
the first three quarters of 2009, which include programming, service and
advertising sales costs, were $2.164 billion, a 3.6% increase year-over-year.
Selling, general and administrative expenses were $1.021 billion, a 1.4%
decrease compared to the year-ago period, reflecting efficiencies gained in our
operations.

Adjusted EBITDA for the nine months ended September 30, 2009 rose to $1.860
billion, up 9.5% compared to the year-ago period.

Charter reported $1.956 billion of loss from operations in the first three
quarters of 2009, compared to $643 million of income from operations in the same
2008 period. Net loss for the first nine months of 2009 was $1.352 billion, or
$3.57 per common share. For the first nine months of 2008, Charter reported a
net loss of $955 million and a net loss per common share of $2.57. The decrease
in income from operations and increase in net loss resulted primarily from the
impairment of franchises offset by an increase in sales of our bundled services,
improved cost efficiencies and favorable litigation settlements in 2009. The
impact of the impairment on net loss was partially offset by $625 million of tax
benefit associated with the impairment and the allocation of losses of $1.571
billion to noncontrolling interest.

Expenditures for property, plant and equipment for the first nine months of 2009
were $819 million, compared to first nine months of 2008 expenditures of $938
million. The decrease in capital expenditures is primarily the result of higher
spending on scalable infrastructure during 2008 related to HSI and headend
upgrades, combined with lower expenditures on support capital in 2009.

Free cash flow for the nine months ended September 30, 2009 was $171 million,
compared to negative cash flow of $569 million for the year-ago period.

Net cash flows from operating activities for the first nine months of 2009 were
$1.008 billion, compared to $410 million in the first three quarters of 2008.
The change in net cash flows from operating activities is primarily due to a
decrease in cash paid for interest and an increase in adjusted EBITDA, partially
offset by costs associated with the financial restructuring.

Restructuring

As of September 30, 2009, Charter had $21.596 billion in debt, $9.856 billion of
which was classified as liabilities subject to compromise due to Charter`s
restructuring efforts. As previously announced, on March 27, 2009 Charter filed
its Plan and Chapter 11 petitions in the United States Bankruptcy Court for the
Southern District of New York (the "Court") in order to implement a financial
restructuring that, upon approval, would reduce the Company`s debt by
approximately $8 billion. On October 15, 2009, the judge overseeing Charter`s
case indicated in open court that he will confirm Charter`s Plan and issue a
confirmation order within the next several weeks. The Company expects to emerge
from Chapter 11 shortly thereafter. As a debtor in possession, the Company is
authorized to transact business in the ordinary course of business and, as such,
has been paying its trade creditors in full in the normal course. Charter
expects that cash on hand and cash flows from operating activities will be
adequate to fund its projected cash needs as it proceeds with its financial
restructuring.

The Company`s principal Chapter 11 petition has been assigned the lead case
number 09-11435. Additional information about Charter`s restructuring, including
the disclosure statement describing the Plan and the terms of the committed and
optional investments by members of the Bondholder Committee, is available at the
Company`s website www.charter.com. You may also receive information from the
Company`s restructuring information line, 800-419-3922. For access to Court
documents and other general information about the Chapter 11 cases, please visit
www.kccllc.net/charter.

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 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 and free cash flow are
reconciled to net cash flows from operating activities in the addendum of this
new release.

Adjusted EBITDA is defined as income from operations before depreciation and
amortization, impairment of franchises, stock compensation expense and other
operating expenses, such as special charges and loss on sale or retirement of
assets. Additionally, Adjusted EBITDA does not include reorganization items. 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
$34 million and $33 million for the three months ended September 30, 2009 and
2008, respectively, which expense amounts are excluded for the purposes of
calculating compliance with leverage covenants.

In addition to the actual results for the three and nine months ended September
30, 2009 and 2008, we have provided pro forma results in this release for the
three months ended September 30, 2008 and the nine months ended September 30,
2009 and 2008. We believe these pro forma results facilitate meaningful analysis
of the results of operations. Pro forma results in this release reflect certain
sales of cable systems in 2008 and 2009 as if they occurred as of January 1,
2008. Pro forma statements of operations for the three months ended September
30, 2008 and nine months ended September 30, 2009 and 2008; and pro forma
customer statistics as of June 30, 2009, December 31, 2008 and September 30,
2008; are provided in the addendum of this news release.

About Charter Communications

Charter Communications, Inc. (Pink OTC: CHTRQ) is a leading broadband
communications company and the fourth-largest 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. On March 27, 2009, Charter filed a pre-arranged plan
and Chapter 11 petitions in the United States Bankruptcy Court for the Southern
District of New York. Charter believes its operations are strong and expects to
continue operating as usual during the financial restructuring. More information
about Charter can be found at www.charter.com.

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, including our
quarterly reports on Form 10-Q filed in 2009 and our most recent annual report
on Form 10-K and include, but are not limited to:

* the completion of the Company`s restructuring including the outcome and impact
on our business of the proceedings under Chapter 11 of the Bankruptcy Code;
* the ability of the Company to satisfy closing conditions under the
agreements-in-principle with certain of our bondholders and pre-arranged joint
plan of reorganization (as amended, "the Plan") and related documents;
* the availability and access, in general, of funds to meet our debt obligations
and to fund our operations and necessary capital expenditures, either through
cash on hand, 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, especially given recent volatility and
disruption in the capital and credit markets;
* the impact of competition from other distributors, including but not limited
to incumbent telephone companies, direct broadcast satellite operators, wireless
broadband providers, and digital subscriber line ("DSL") providers;
* difficulties in growing 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 and the weak economic conditions in the
United States;
* 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.

1Pro forma results are described below in the "Use of Non-GAAP Financial
Metrics" section and are provided in the addendum of this news release.

2 Adjusted EBITDA is defined in the "Use of Non-GAAP Financial Metrics" section
and is reconciled to net cash flows from operating activities in the addendum of
this news release.

3 Free cash flow is defined as net cash flows from operating activities, less
capital expenditures and changes in accrued expenses related to capital
expenditures.

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
(DEBTOR-IN-POSSESSION)
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,
2009 2008 2009 2008
Actual Actual % Change Actual Actual % Change

REVENUES:
Video $ 861 $ 867 -0.7 % $ 2,606 $ 2,599 0.3 %
High-speed Internet 371 342 8.5 % 1,098 1,009 8.8 %
Telephone 183 144 27.1 % 529 399 32.6 %
Commercial 113 100 13.0 % 330 289 14.2 %
Advertising sales 64 80 -20.0 % 180 223 -19.3 %
Other 101 103 -1.9 % 302 304 -0.7 %
Total revenues 1,693 1,636 3.5 % 5,045 4,823 4.6 %

COSTS AND EXPENSES:
Operating (excluding depreciation and amortization) (a) 736 710 3.7 % 2,164 2,089 3.6 %
Selling, general and administrative (excluding stock
compensation expense) (b) 351 363 -3.3 % 1,021 1,035 -1.4 %
Operating costs and expenses 1,087 1,073 1.3 % 3,185 3,124 2.0 %

Adjusted EBITDA 606 563 7.6 % 1,860 1,699 9.5 %

Adjusted EBITDA margin 35.8 % 34.4 % 36.9 % 35.2 %

Depreciation and amortization 327 332 977 981
Impairment of franchises 2,854 - 2,854 -
Stock compensation expense 6 8 23 24
Other operating (income) expenses, net 10 15 (38 ) 51

Income (loss) from operations (2,591 ) 208 (1,956 ) 643

OTHER INCOME (EXPENSES):
Interest expense, net (excluding unrecorded contractual interest (206 ) (478 ) (885 ) (1,419 )
expense of $206 and $421 for the three and nine months ended
September 30, 2009, respectively)
Change in value of derivatives - 10 (4 ) (1 )
Reorganization items, net (198 ) - (523 ) -
Other income (expense), net - (4 ) 1 1
(404 ) (472 ) (1,411 ) (1,419 )

Loss before income taxes (2,995 ) (264 ) (3,367 ) (776 )

Income tax benefit (expense) 565 (57 ) 444 (174 )

Consolidated net loss (2,430 ) (321 ) (2,923 ) (950 )

Less: Net (income) loss - noncontrolling interest 1,395 (1 ) 1,571 (5 )

Net loss - Charter shareholders $ (1,035 ) $ (322 ) $ (1,352 ) $ (955 )

Loss per common share, basic and diluted:
Net loss - Charter shareholders $ (2.73 ) $ (0.86 ) $ (3.57 ) $ (2.57 )

Weighted average common shares outstanding, basic and diluted 379,066,320 374,145,243 378,718,134 371,968,952

(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.

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
(DEBTOR-IN-POSSESSION)
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,
2009 2008 2009 2008
Actual Pro Forma (a) % Change Pro Forma (a) Pro Forma (a) % Change

REVENUES:
Video $ 861 $ 864 -0.3 % $ 2,605 $ 2,590 0.6 %
High-speed Internet 371 342 8.5 % 1,098 1,008 8.9 %
Telephone 183 144 27.1 % 529 399 32.6 %
Commercial 113 100 13.0 % 330 288 14.6 %
Advertising sales 64 79 -19.0 % 180 221 -18.6 %
Other 101 102 -1.0 % 302 303 -0.3 %
Total revenues 1,693 1,631 3.8 % 5,044 4,809 4.9 %

COSTS AND EXPENSES:
Operating (excluding depreciation and amortization) (b) 736 707 4.1 % 2,163 2,083 3.8 %
Selling, general and administrative (excluding stock
compensation expense) (c) 351 362 -3.0 % 1,021 1,031 -1.0 %
Operating costs and expenses 1,087 1,069 1.7 % 3,184 3,114 2.2 %

Adjusted EBITDA 606 562 7.8 % 1,860 1,695 9.7 %

Adjusted EBITDA margin 35.8 % 34.5 % 36.9 % 35.2 %

Depreciation and amortization 327 331 977 978
Impairment of franchises 2,854 - 2,854 -
Stock compensation expense 6 8 23 24
Other operating (income) expenses, net 10 15 (40 ) 51

Income (loss) from operations (2,591 ) 208 (1,954 ) 642

OTHER INCOME (EXPENSES):
Interest expense, net (excluding unrecorded contractual interest
expense of $206 and $421 for the three and nine months ended (206 ) (478 ) (885 ) (1,419 )
September 30, 2009, respectively)
Change in value of derivatives - 10 (4 ) (1 )
Reorganization items, net (198 ) - (523 ) -
Other income (expense), net - (4 ) 1 1
(404 ) (472 ) (1,411 ) (1,419 )

Loss before income taxes (2,995 ) (264 ) (3,365 ) (777 )

Income tax benefit (expense) 565 (57 ) 444 (174 )

Consolidated net loss (2,430 ) (321 ) (2,921 ) (951 )

Less: Net (income) loss - noncontrolling interest 1,395 (1 ) 1,571 (5 )

Net loss - Charter shareholders $ (1,035 ) $ (322 ) $ (1,350 ) $ (956 )

Loss per common share, basic and diluted:
Net loss - Charter shareholders $ (2.73 ) $ (0.86 ) $ (3.57 ) $ (2.57 )

Weighted average common shares outstanding, basic and diluted 379,066,320 374,145,243 378,718,134 371,968,952

(a) Pro forma results reflect certain sales of cable systems in 2008 and 2009 as if they occurred as of January 1, 2008. 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 2008 and 2009 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 project our
results of operations for any future date.

(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, 2009. Pro forma revenues, operating costs and expenses and net loss were reduced by $1 million, $1 million and $2 million, respectively, for the nine months ended September 30, 2009.

September 30, 2008. Pro forma revenues and operating costs and expenses were reduced by $5 million and $4 million, respectively, and pro forma net loss remained unchanged, for the three months ended September 30, 2008. Pro forma revenues and operating costs and expenses were reduced by $14 million and $10 million, respectively, and pro forma net loss increased by $1 million, for the nine months ended September 30, 2008.

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.

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
(DEBTOR-IN-POSSESSION)
UNAUDITED CONSOLIDATED BALANCE SHEETS
(DOLLARS IN MILLIONS)

September 30, December 31,
2009 2008

ASSETS

CURRENT ASSETS:
Cash and cash equivalents $ 1,075 $ 960
Accounts receivable, net of allowance for doubtful accounts 211 222
Prepaid expenses and other current assets 73 36
Total current assets 1,359 1,218

INVESTMENT IN CABLE PROPERTIES:
Property, plant and equipment, net 4,822 4,987
Franchises, net 4,520 7,384
Total investment in cable properties, net 9,342 12,371

OTHER NONCURRENT ASSETS 204 293

Total assets $ 10,905 $ 13,882

LIABILITIES AND SHAREHOLDERS' DEFICIT

LIABILITIES NOT SUBJECT TO COMPROMISE
CURRENT LIABILITIES:
Accounts payable and accrued expenses $ 1,458 $ 1,310
Current portion of long-term debt 11,740 155
Total current liabilities 13,198 1,465

LONG-TERM DEBT - 21,511

NOTE PAYABLE - RELATED PARTY - 75

DEFERRED MANAGEMENT FEES - RELATED PARTY - 14

OTHER LONG-TERM LIABILITIES 162 1,082

LIABILITIES SUBJECT TO COMPROMISE (INCLUDING AMOUNTS
DUE TO RELATED PARTY OF $102 AND $0, RESPECTIVELY) 10,675 -

TEMPORARY EQUITY 234 241

SHAREHOLDERS' DEFICIT:
Charter shareholders' deficit (11,834 ) (10,506 )
Noncontrolling interest (1,530 ) -
Total shareholders' deficit (13,364 ) (10,506 )

Total liabilities and shareholders' deficit $ 10,905 $ 13,882

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
(DEBTOR-IN-POSSESSION)
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN MILLIONS)

Three Months Ended September 30, Nine Months Ended September 30,
2009 2008 2009 2008

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss - Charter shareholders $ (1,035 ) $ (322 ) $ (1,352 ) $ (955 )
Adjustments to reconcile net loss to net cash flows from operating activities:
Depreciation and amortization 327 332 977 981
Impairment of franchises 2,854 - 2,854 -
Noncash interest expense 9 16 35 45
Change in value of derivatives - (10 ) 4 1
Noncash reorganization items, net 24 - 155 -
Deferred income taxes (567 ) 55 (451 ) 169
Noncontrolling interest (1,395 ) 1 (1,571 ) 5
Other, net 9 16 28 31
Changes in operating assets and liabilities, net of effects from dispositions
Accounts receivable 4 3 11 (21 )
Prepaid expenses and other assets 7 (9 ) (37 ) (9 )
Accounts payable, accrued expenses and other 146 160 355 163
Net cash flows from operating activities 383 242 1,008 410

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property, plant and equipment (279 ) (288 ) (819 ) (938 )
Change in accrued expenses related to capital expenditures 1 - (18 ) (41 )
Other, net (4 ) 10 (4 ) (1 )
Net cash flows from investing activities (282 ) (278 ) (841 ) (980 )

CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings of long-term debt - 590 - 2,355
Repayments of long-term debt (18 ) (43 ) (52 ) (1,238 )
Payments for debt issuance costs - (3 ) - (42 )
Other, net - (2 ) - (11 )
Net cash flows from financing activities (18 ) 542 (52 ) 1,064

NET INCREASE IN CASH AND CASH EQUIVALENTS 83 506 115 494
CASH AND CASH EQUIVALENTS, beginning of period 992 63 960 75
CASH AND CASH EQUIVALENTS, end of period $ 1,075 $ 569 $ 1,075 $ 569

CASH PAID FOR INTEREST $ 154 $ 329 $ 685 $ 1,241

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
(DEBTOR-IN-POSSESSION)
UNAUDITED SUMMARY OF OPERATING STATISTICS

Approximate as of
Actual Pro Forma
September 30, June 30, December 31, September 30,
2009 (a) 2009 (a) 2008 (a) 2008 (a)

Customer Summary:
Customer Relationships:
Residential (non-bulk) basic video customers (b) 4,616,100 4,668,000 4,765,800 4,832,800
Multi-dwelling (bulk) and commercial unit customers (c) 263,000 257,600 256,400 261,200
Total basic video customers 4,879,100 4,925,600 5,022,200 5,094,000

Non-video customers (b) 462,800 431,500 408,700 407,500
Total customer relationships (d) 5,341,900 5,357,100 5,430,900 5,501,500

Pro forma average monthly revenue per basic video customer (e) $ 115.26 $ 113.39 $ 108.68 $ 106.50
Pro forma average monthly video revenue per basic video customer (f) $ 61.49 $ 61.40 $ 59.30 $ 59.06

Residential bundled customers (g) 2,858,300 2,822,300 2,748,000 2,711,800

Revenue Generating Units:
Basic video customers (b) (c) 4,879,100 4,925,600 5,022,200 5,094,000
Digital video customers (h) 3,174,800 3,152,000 3,132,100 3,109,700
Residential high-speed Internet customers (i) 3,010,100 2,957,700 2,875,200 2,852,300
Telephone customers (j) 1,535,300 1,480,000 1,348,800 1,273,600
Total revenue generating units (k) 12,599,300 12,515,300 12,378,300 12,329,600

Total Video Services:
Estimated homes passed (l) 11,926,900 11,896,900 11,838,600 11,801,500
Basic video customers (b)(c) 4,879,100 4,925,600 5,022,200 5,094,000
Estimated penetration of basic homes passed (b) (c) (l) (m) 40.9 % 41.4 % 42.4 % 43.2 %
Pro forma basic video customers quarterly net loss (b) (c) (n) (46,500 ) (73,100 ) (71,800 ) (29,800 )

Digital video customers (h) 3,174,800 3,152,000 3,132,100 3,109,700
Digital penetration of basic video customers (b) (c) (h) (o) 65.1 % 64.0 % 62.4 % 61.0 %
Digital set-top terminals deployed 4,713,400 4,601,400 4,548,100 4,491,700
Pro forma digital video customers quarterly net gain (h) (n) 22,800 (5,700 ) 22,400 61,400

High-Speed Internet Services:
Estimated high-speed Internet homes passed (l) 11,363,400 11,292,800 11,229,400 11,214,400
Residential high-speed Internet customers (i) 3,010,100 2,957,700 2,875,200 2,852,300
Estimated penetration of high-speed Internet homes passed (i) (l) (m) 26.5 % 26.2 % 25.6 % 25.4 %
Pro forma average monthly high-speed Internet revenue per high-speed Internet customer (f) $ 41.59 $ 41.41 $ 40.26 $ 40.53
Pro forma high-speed Internet customers quarterly net gain (i) (n) 52,400 10,600 22,900 70,500

Telephone Services:
Estimated telephone homes passed (l) 10,619,100 10,587,700 10,434,400 10,214,600
Telephone customers (j) 1,535,300 1,480,000 1,348,800 1,273,600
Estimated penetration of telephone homes passed (i) (l) (m) 14.5 % 14.0 % 12.9 % 12.5 %
Pro forma average monthly telephone revenue per telephone customer (f) $ 42.76 $ 42.67 $ 41.06 $ 40.67
Pro forma telephone customers quarterly net gain (j) (n) 55,300 56,900 75,200 98,400

Pro forma operating statistics reflect the sales of cable systems in 2008 and 2009 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 2008 and 2009
have been reflected in the operating statistics.

At June 30, 2009 actual basic video customers, digital video customers, high-speed Internet customers and telephone customers were 4,929,900, 3,152,000, 2,957,700, and 1,480,000, respectively.

At December 31, 2008 actual basic video customers, digital video customers, high-speed Internet customers and telephone customers were 5,036,400, 3,133,400, 2,875,200, and 1,348,800, respectively.

At September 30, 2008 actual basic video customers, digital video customers, high-speed Internet customers and telephone customers were 5,123,700, 3,118,500, 2,858,200, and 1,274,300, respectively.

See footnotes to unaudited summary of operating statistics on page 6 of this addendum.

(a) Our billing systems calculate the aging of customer accounts based on the monthly billing cycle for each account. On that basis, at September 30, 2009, June 30, 2009, December 31, 2008, and September 30, 2008, customers include approximately 33,300, 37,200, 36,000, and 42,100 persons, respectively, whose accounts were over 60 days past due in payment, approximately 5,700, 6,200, 5,300, and 7,700 persons, respectively, whose accounts were over 90 days past due in payment and approximately 2,500, 2,900,
2,700, and 3,800 persons, respectively, whose accounts were over 120 days past due in payment.

(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 462,800, 431,500, 408,700, and 407,500 customer relationships at September 30, 2009, June 30, 2009, December 31, 2008, and September 30, 2008, 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. In the second quarter of 2009, we began calculating EBUs by dividing the bulk price charged to accounts in an area by the published rate charged to non-bulk residential customers in that market for the comparable tier of service rather than the most prevalent price charged as was used previously. This EBU method of estimating basic video customers
is consistent with the methodology used in determining costs paid to programmers and is consistent with the methodology used by other multiple system operators (MSOs). As of December 31, 2008 and September 30, 2008, EBUs decreased by 9,300, and 12,400, respectively, as a result of the change in methodology. As we increase our published video rates 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 then 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, 2009, June 30, 2009, December 31, 2008, and September 30, 2008, approximately 2,673,000, 2,644,600, 2,576,800, and 2,554,600 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, 2009, June 30, 2009, December 31, 2008, and September 30, 2008, approximately 1,493,300, 1,443,700, 1,311,200, and 1,232,400 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.

(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.

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
(DEBTOR-IN-POSSESSION)
UNAUDITED RECONCILIATION OF NON-GAAP MEASURES TO GAAP MEASURES
(DOLLARS IN MILLIONS)

Three Months Ended September 30, Nine Months Ended September 30,
2009 2008 2009 2008
Actual Actual Actual Actual

Net cash flows from operating activities $ 383 $ 242 $ 1,008 $ 410
Less: Purchases of property, plant and equipment (279 ) (288 ) (819 ) (938 )
Less: Change in accrued expenses related to capital expenditures 1 - (18 ) (41 )

Free cash flow 105 (46 ) 171 (569 )

Interest on cash pay obligations (b) 197 462 850 1,374
Purchases of property, plant and equipment 279 288 819 938
Change in accrued expenses related to capital expenditures (1 ) - 18 41
Reorganization items, net 174 - 368 -
Other, net 9 13 (37 ) 48
Change in operating assets and liabilities (157 ) (154 ) (329 ) (133 )

Adjusted EBITDA (c) $ 606 $ 563 $ 1,860 $ 1,699

Three Months Ended September 30, Nine Months Ended September 30,
2009 2008 2009 2008
Actual Pro Forma (a) Pro Forma (a) Pro Forma (a)

Net cash flows from operating activities $ 383 $ 241 $ 1,008 $ 406
Less: Purchases of property, plant and equipment (279 ) (288 ) (819 ) (938 )
Less: Change in accrued expenses related to capital expenditures 1 - (18 ) (41 )

Free cash flow 105 (47 ) 171 (573 )

Interest on cash pay obligations (b) 197 462 850 1,374
Purchases of property, plant and equipment 279 288 819 938
Change in accrued expenses related to capital expenditures (1 ) - 18 41
Reorganization items, net 174 - 368 -
Other, net 9 13 (37 ) 48
Change in operating assets and liabilities (157 ) (154 ) (329 ) (133 )

Adjusted EBITDA (c) $ 606 $ 562 $ 1,860 $ 1,695

(a) Pro forma results reflect certain sales of cable systems in 2008 and 2009 as if they occurred as of January 1, 2008.

(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.

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES
(DEBTOR-IN-POSSESSION)
CAPITAL EXPENDITURES
(DOLLARS IN MILLIONS)

Three Months Ended September 30, Nine Months Ended September 30,
2009 2008 2009 2008

Customer premise equipment (a) $ 152 $ 157 $ 460 $ 480
Scalable infrastructure (b) 46 52 141 185
Line extensions (c) 18 19 49 63
Upgrade/Rebuild (d) 6 8 20 37
Support capital (e) 57 52 149 173

Total capital expenditures $ 279 $ 288 $ 819 $ 938

(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 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).

Charter Communications, Inc.
Media:
Anita Lamont, 314-543-2215
or
Analysts:
Mary Jo Moehle, 314-543-2397

Copyright Business Wire 2009