Condensed Balance Sheet |
Presented below is financial information that reflects the financial condition and results of operations of CSC Holdings and its Restricted Subsidiaries separate from the financial condition and results of operations of CSC Holdings' Unrestricted Subsidiaries as of March 31, 2025, and for the three months ended March 31, 2025 and 2024. The financial information may not necessarily be indicative of the financial condition and results of operations had the Unrestricted Subsidiaries operated as independent entities. | | | | | | | | | | | | | | | | | | | | | | | | | As of March 31, 2025 | | Restricted Group | | Unrestricted Group | | Eliminations | | CSC Holdings | ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Current assets | $ | 642,344 | | | $ | 182,474 | | | $ | (65,317) | | | $ | 759,501 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Long term assets | 29,360,689 | | | 1,583,588 | | | (15,094) | | | 30,929,183 | | Total assets | $ | 30,003,033 | | | $ | 1,766,062 | | | $ | (80,411) | | | $ | 31,688,684 | |
| | | | | | | | | | | | | | | | | | | | | | | | LIABILITIES AND MEMBER'S DEFICIENCY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Current liabilities | $ | 2,086,195 | | | $ | 207,399 | | | $ | (68,507) | | | $ | 2,225,087 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Long-term debt | 23,627,553 | | | 1,526,449 | | | — | | | 25,154,002 | | Long-term liabilities | 4,719,232 | | | 132,308 | | | (10,469) | | | 4,841,071 | | | | | | | | | | Total liabilities | 30,432,980 | | | 1,866,156 | | | (78,976) | | | 32,220,160 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total member's deficiency | (429,947) | | | (118,270) | | | (67) | | | (548,284) | | Noncontrolling interests | — | | | 18,176 | | | (1,368) | | | 16,808 | | Total deficiency | (429,947) | | | (100,094) | | | (1,435) | | | (531,476) | | Total liabilities and member's deficiency | $ | 30,003,033 | | | $ | 1,766,062 | | | $ | (80,411) | | | $ | 31,688,684 | |
|
Condensed Income Statement |
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2025 | | Restricted Group | | Unrestricted Group | | Eliminations | | CSC Holdings | Revenue | $ | 2,036,887 | | | $ | 117,681 | | | $ | (2,286) | | | $ | 2,152,282 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating expenses | 1,728,568 | | | 84,072 | | | (2,297) | | | 1,810,343 | | Operating income | 308,319 | | | 33,609 | | | 11 | | | 341,939 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other expense, net | (406,828) | | | (24,761) | | | (519) | | | (432,108) | | Income (loss) before income taxes | (98,509) | | | 8,848 | | | (508) | | | (90,169) | | Income tax benefit (expense) | 17,430 | | | (978) | | | — | | | 16,452 | | Net income (loss) | (81,079) | | | 7,870 | | | (508) | | | (73,717) | | Net loss (income) attributable to noncontrolling interests | — | | | (4,854) | | | 449 | | | (4,405) | | Net income (loss) attributable to CSC Holdings, LLC sole member | $ | (81,079) | | | $ | 3,016 | | | $ | (59) | | | $ | (78,122) | |
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2024 | | Restricted Group | | Unrestricted Group | | Eliminations | | CSC Holdings | Revenue | $ | 2,141,083 | | | $ | 111,894 | | | $ | (2,042) | | | $ | 2,250,935 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating expenses | 1,779,763 | | | 80,071 | | | (2,053) | | | 1,857,781 | | Operating income | 361,320 | | | 31,823 | | | 11 | | | 393,154 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other expense, net | (387,108) | | | (15,103) | | | (915) | | | (403,126) | | Income (loss) before income taxes | (25,788) | | | 16,720 | | | (904) | | | (9,972) | | Income tax expense | (811) | | | (2,113) | | | — | | | (2,924) | | Net income (loss) | (26,599) | | | 14,607 | | | (904) | | | (12,896) | | Net loss (income) attributable to noncontrolling interests | — | | | (9,120) | | | 823 | | | (8,297) | | Net income (loss) attributable to CSC Holdings, LLC sole member | $ | (26,599) | | | $ | 5,487 | | | $ | (81) | | | $ | (21,193) | |
|