Constitution Proclaims 3rd Quarter 2025 Effects
Insights and updates

Constitution Proclaims 3rd Quarter 2025 Effects


STAMFORD, Conn., Oct. 31, 2025 /PRNewswire/ — Constitution Communications, Inc. (along side its subsidiaries, the “Company” or “Charter”), which operates the Spectrum emblem, as of late reported monetary and running effects for the 3 and 9 months ended September 30, 2025.

  • 3rd quarter overall Web shoppers declined by means of 109,000. As of September 30, 2025, Constitution served 29.8 million Web shoppers.
  • 3rd quarter overall cellular traces larger by means of 493,000. As of September 30, 2025, Constitution served 11.4 million cellular traces.
  • As of September 30, 2025, buyer relationships totaled 31.1 million, except for mobile-only relationships.
  • 3rd quarter earnings of $13.7 billion declined by means of 0.9% year-over-year, pushed by means of decrease residential video and promoting gross sales revenues. Residential connectivity earnings grew 3.8% year-over-year.
  • Internet source of revenue as a result of Constitution shareholders totaled $1.1 billion within the 3rd quarter.
  • 3rd quarter Adjusted EBITDA1 of $5.6 billion declined by means of 1.5% year-over-year.
  • 3rd quarter capital expenditures totaled $3.1 billion and integrated $1.0 billion of series extensions.
  • 3rd quarter internet coins flows from running actions totaled $4.5 billion, in comparison to $3.9 billion within the prior 12 months.
  • 3rd quarter sovereign coins wave1 of $1.6 billion was once in keeping with the prior 12 months length as decrease coins taxes and a extra favorable running capital get advantages year-over-year had been offset by means of upper capital expenditures.
  • All through the 3rd quarter, Constitution bought 7.6 million stocks of Constitution Elegance A habitual retain and Constitution Communications Holdings, LLC (“Charter Holdings”) habitual devices totaling $2.2 billion.

“We are operating well in a competitive environment, where consumer products and applications haven’t yet caught up with our uniquely differentiated network capabilities,” stated Chris Winfrey, President and CEO of Constitution. “In the meantime, our service delivery improvements are being recognized, and we are saving customers hundreds and often thousands of dollars per year with our products. And our focus is on free cash flow growth for shareholder value creation.”

1.

Adjusted EBITDA and sovereign coins wave are non-GAAP measures outlined within the “Use of Adjusted EBITDA and Free Cash Flow Information” category and are reconciled to internet source of revenue as a result of Constitution shareholders and internet coins flows from running actions, respectively, within the addendum of this information drop.

Key Working Effects



Approximate as of





September 30, 2025  (c)


September 30, 2024  (c)


Y/Y Trade

Footprint







Estimated Passings (d)


57,940


56,542


2.5 %








Buyer Relationships (e)







Residential


28,860


29,465


(2.1) %

Miniature Trade


2,198


2,223


(1.1) %

  General Buyer Relationships


31,058


31,688


(2.0) %








Residential


(146)


(150)


4

Miniature Trade


(3)


1


(4)

  General Buyer Relationships Quarterly Internet Additions


(149)


(149)









General Buyer Courting Penetration of Estimated Passings (f)


53.6 %


56.0 %


(2.4) ppts








Per 30 days Residential Earnings consistent with Residential Buyer (g)


$                       122.63


$                       121.47


1.0 %

Per 30 days Miniature Trade Earnings consistent with Miniature Trade Buyer (h)


$                       164.61


$                       164.38


0.1 %








Residential Buyer Relationships Penetration







One Product Penetration (i)


46.9 %


47.9 %


(1.0) ppts

Two Product Penetration (i)


35.2 %


33.4 %


1.8 ppts

3 or Extra Product Penetration (i)


17.9 %


18.7 %


(0.8) ppts








% Residential Non-Video Buyer Relationships


58.3 %


57.8 %


0.5 ppts








Web







Residential


27,760


28,205


(1.6) %

Miniature Trade


2,034


2,052


(0.9) %

  General Web Consumers


29,794


30,257


(1.5) %








Residential


(108)


(113)


5

Miniature Trade


(1)


3


(4)

  General Web Quarterly Internet Additions


(109)


(110)


1








Cellular Traces (j)







Residential


11,015


9,057


21.6 %

Miniature Trade


375


297


26.3 %

  General Cellular Traces


11,390


9,354


21.8 %








Residential


473


526


(53)

Miniature Trade


20


19


1

  General Cellular Traces Quarterly Internet Additions


493


545


(52)








Video







Residential


12,023


12,437


(3.3) %

Miniature Trade


538


578


(6.9) %

  General Video Consumers


12,561


13,015


(3.5) %








Residential


(64)


(281)


217

Miniature Trade


(6)


(13)


7

  General Video Quarterly Internet Additions


(70)


(294)


224








Tone







Residential


4,967


5,895


(15.8) %

Miniature Trade


1,219


1,263


(3.5) %

  General Tone Consumers


6,186


7,158


(13.6) %








Residential


(194)


(275)


81

Miniature Trade


(6)


(13)


7

  General Tone Quarterly Internet Additions


(200)


(288)


88








Mid-Marketplace & Massive Trade (ok)







Mid-Marketplace & Massive Trade Number one Carrier Devices (“PSUs”)


336


315


6.6 %

Mid-Marketplace & Massive Trade Quarterly Internet Additions


5


3


2


In hundreds, apart from consistent with buyer and penetration knowledge. See footnotes to unaudited abstract of running statistics on web page 7 of the addendum of this information drop. The footnotes comprise remarkable disclosures in regards to the definitions worn for those running statistics.  All percentages are calculated the usage of entire numbers. Minor variations would possibly exist because of rounding. 

3rd quarter overall Web shoppers reduced by means of 109,000, in comparison to a abatement of 110,000 throughout the 3rd quarter of 2024, which integrated the affect of disconnects matching to the tip of the FCC’s Reasonably priced Connectivity Program within the 3rd quarter of 2024. Spectrum Web® delivers the quickest Web speeds1 within the people. Spectrum is evolving its connectivity community to do business in linear and multi-gigabit Web speeds throughout its whole footprint and has introduced linear Web provider in numerous markets. In contrast to competition, Spectrum upgrades its community to provide all of its passings and will accomplish that at a far lower price. Spectrum Complex WiFi supplies shoppers an optimized house community year offering better keep watch over of hooked up gadgets with enhanced safety and privateness. Spectrum expects to finish its community evolution initiative in 2027.

All through the 3rd quarter of 2025, Constitution added 493,000 overall cellular traces, in comparison to expansion of 545,000 throughout the 3rd quarter of 2024. Spectrum Cellular™ is to be had to all brandnew and current Spectrum Web shoppers and trade in the quickest general speeds,2 with plans that come with 5G get entry to, don’t require assurances and come with taxes and charges in the cost. Spectrum Cellular is central to Constitution’s converged community approach to handover shoppers a differentiated connectivity enjoy with extremely aggressive, easy knowledge plans and pricing.

General video shoppers reduced by means of 70,000 within the 3rd quarter of 2025, in comparison to a abatement of 294,000 within the 3rd quarter of 2024, with the development pushed by means of brandnew and simplified pricing and packaging introduced in September 2024 and advantages from the inclusion of programmers’ streaming packages in Spectrum’s expanded modest programs. As of September 30, 2025, Constitution had 12.6 million overall video shoppers.

Spectrum TV Make a choice video shoppers now obtain as much as roughly $116 consistent with while (quickly to be roughly $128 consistent with while) of programmers’ streaming software retail worth at refuse difference price, together with the ad-supported variations of Disney+, Hulu, ESPN Limitless, HBO Max, Paramount+, Peacock, AMC+, ViX, Tennis Channel and Fox One, with Discovery+ and BET+ launching quickly. This programmer streaming software inclusion is a part of Constitution’s broader video evolution approach to handover versatile programs with enhanced worth, whether or not via complete programs with seamless leisure, smaller video programs or a collection of a-la-carte programmers’ streaming software choices for broadband shoppers. In October 2025, Spectrum unveiled the Spectrum App Bind, an leading edge virtual market the place Spectrum TV shoppers can turn on, top and improve the streaming apps integrated with their video plans. The Spectrum App Bind additionally lets in Spectrum shoppers with no conventional TV bundle to buy and top streaming apps à l. a. carte.

All through the 3rd quarter of 2025, overall wireline expression shoppers declined by means of 200,000, in comparison to a abatement of 288,000 within the 3rd quarter of 2024. As of September 30, 2025, Constitution had 6.2 million overall wireline expression shoppers.

Constitution continues to paintings with federal, atmosphere and native governments in order Spectrum Web to unserved and underserved communities. All through the 3rd quarter of 2025, Constitution activated 124,000 sponsored rural passings. Inside of Constitution’s sponsored rural footprint, overall buyer relationships larger by means of 52,000 within the 3rd quarter of 2025.

1.

In response to Broadband Obtain Velocity some of the peak 5 nationwide suppliers in Opensignal USA: Mounted Broadband Enjoy Record — Nationwide View, Would possibly 2025. In response to Opensignal separate research of heartless obtain hurry. © 2025 Opensignal Restricted.

2.

In response to research by means of Spectrum of Ookla® Speedtest Logic® knowledge for general Cellular WiFi and Mobile efficiency for Q1-Q2 2025 in Spectrum’s cable footprint. Ookla emblems worn underneath license and reprinted with permission.

3rd Quarter Monetary Effects
(in tens of millions)


3 Months Ended September 30,


2025


2024


% Trade

Revenues:






  Web

$      5,971


$      5,872


1.7 %

  Cellular provider

954


801


19.2 %

Connectivity

6,925


6,673


3.8 %

Video

3,388


3,735


(9.3) %

Tone

332


360


(7.9) %

Residential earnings

10,645


10,768


(1.1) %

Miniature trade

1,086


1,096


(0.9) %

Mid-market & massive trade

749


723


3.6 %

Business earnings

1,835


1,819


0.9 %

Promoting gross sales

356


452


(21.3) %

Alternative

836


756


10.7 %

General Revenues

$    13,672


$    13,795


(0.9) %







Internet source of revenue as a result of Constitution shareholders

$      1,137


$      1,280


(11.2) %

Internet source of revenue as a result of Constitution shareholders margin

8.3 %


9.3 %









Adjusted EBITDA1

$      5,561


$      5,647


(1.5) %

Adjusted EBITDA margin

40.7 %


40.9 %









Capital expenditures

$      3,051


$      2,563


19.0 %







Internet coins flows from running actions

$      4,480


$      3,905


14.7 %

Sovereign coins wave1

$      1,621


$      1,619


0.1 %


All percentages are calculated the usage of entire numbers. Minor variations would possibly exist because of rounding.


1.

Adjusted EBITDA and sovereign coins wave are non-GAAP measures outlined within the “Use of Adjusted EBITDA and Free Cash Flow Information” category and are reconciled to internet source of revenue as a result of Constitution shareholders and internet coins flows from running actions, respectively, within the addendum of this information drop. 

Revenues

3rd quarter earnings reduced by means of 0.9% year-over-year to $13.7 billion, pushed by means of decrease residential video and promoting gross sales revenues, in part offset by means of upper residential cellular provider and Web revenues.

Residential earnings totaled $10.6 billion within the 3rd quarter, a scale down of one.1% year-over-year, pushed by means of a year-over-year abatement in residential shoppers of two.1%, in part offset by means of a year-over-year building up in per 30 days residential earnings consistent with residential buyer of one.0%.

3rd quarter 2025 per 30 days residential earnings consistent with residential buyer totaled $122.63, an building up of one.0% in comparison to the prior 12 months length. The expansion was once pushed by means of promotional fee step-ups, fee changes and the expansion of Spectrum Cellular, in part offset by means of a decrease mixture of video buyer relationships, the next mixture of decrease priced video programs inside of Constitution’s video buyer bottom and $106 million of prices allotted to programmer streaming packages and netted inside of video earnings as opposed to $25 million within the prior 12 months length.

Web earnings grew by means of 1.7% year-over-year to $6.0 billion, pushed by means of promotional fee step-ups, fee changes and a good exchange in bundled earnings allocation year-over-year, in part offset by means of a abatement in Web shoppers year-over-year.

3rd quarter cellular provider earnings totaled $954 million, an building up of nineteen.2% year-over-year, pushed by means of cellular series expansion, in part offset by means of much less favorable bundled earnings allocation year-over-year.

Video earnings totaled $3.4 billion within the 3rd quarter, a scale down of 9.3% in comparison to the prior 12 months length, pushed by means of a abatement in video shoppers throughout the utmost 12 months, the next mixture of decrease priced video programs inside of Constitution’s video buyer bottom, $106 million of prices allotted to programmer streaming packages and netted inside of video earnings and extra negative bundled earnings allocation year-over-year, in part offset by means of promotional fee step-ups and video fee changes that go via programmer fee will increase.

Tone earnings reduced by means of 7.9% year-over-year to $332 million, pushed by means of a abatement in wireline expression shoppers, in part offset by means of expression fee changes.

Business earnings larger by means of 0.9% year-over-year to $1.8 billion, pushed by means of mid-market and massive trade earnings expansion of three.6% year-over-year, in part offset by means of a abatement in petite trade earnings of 0.9%. Mid-market and massive trade earnings except for wholesale larger by means of 4.0% year-over-year, most commonly reflecting PSU expansion. The year-over-year scale down in 3rd quarter 2025 petite trade earnings was once pushed by means of a abatement in petite trade buyer relationships year-over-year.

3rd quarter promoting gross sales earnings of $356 million reduced by means of 21.3% in comparison to the year-ago quarter, essentially pushed by means of decrease political earnings. Except political earnings in each classes, promoting gross sales earnings reduced by means of 0.5% year-over-year because of a extra challenged native and nationwide promoting marketplace, most commonly offset by means of upper complicated promoting earnings.

Alternative earnings totaled $836 million within the 3rd quarter, an building up of 10.7% in comparison to the 3rd quarter of 2024, essentially pushed by means of upper cellular instrument gross sales.

Working Prices and Bills

3rd quarter programming prices reduced by means of $152 million, or 6.5% as in comparison to the 3rd quarter of 2024, reflecting fewer video shoppers, the next mixture of lower price programs inside of Constitution’s video buyer bottom and $106 million of prices allotted to programmer streaming packages and netted inside of video earnings as opposed to $25 million within the prior 12 months length, in part offset by means of contractual programming fee will increase and renewals.

Alternative prices of earnings larger by means of $73 million, or 4.6% year-over-year, essentially pushed by means of upper cellular provider direct prices and cellular instrument gross sales, in part offset by means of decrease franchise and regulatory charges and decrease promoting gross sales prices given decrease political earnings.

Ground and era operations bills larger by means of $3 million, or 0.3% year-over-year, essentially pushed by means of upper community importance prices, offset by means of decrease exertions expense.

Buyer operations bills reduced by means of $19 million, or 2.4% year-over-year, essentially because of a scale down in wicked debt expense.

Advertising and home gross sales bills larger by means of $50 million, or 5.4% year-over-year, because of a metamorphosis in gross sales combine to raised price gross sales channels.

Alternative bills larger by means of $8 million, or 0.7% as in comparison to the 3rd quarter of 2024.

Internet Source of revenue As a consequence of Constitution Shareholders

Internet source of revenue as a result of Constitution shareholders totaled $1.1 billion within the 3rd quarter of 2025, in comparison to $1.3 billion within the 3rd quarter of 2024, because of decrease Adjusted EBITDA, upper alternative running expense essentially because of merger and acquisition prices matching to the prior to now introduced Cox transaction and severance prices.

Internet source of revenue consistent with modest habitual proportion as a result of Constitution shareholders totaled $8.50 within the 3rd quarter of 2025 in comparison to $8.99 throughout the similar length utmost 12 months. The scale down was once essentially the results of the standards described above, in part offset by means of a 6.0% scale down in modest weighted reasonable habitual stocks exceptional as opposed to the prior 12 months length.

Adjusted EBITDA

3rd quarter Adjusted EBITDA of $5.6 billion declined by means of 1.5% year-over-year, reflecting a abatement in earnings of 0.9% and a scale down in running bills of 0.5%.

Capital Expenditures

Capital expenditures totaled $3.1 billion within the 3rd quarter of 2025, an building up of $488 million in comparison to the 3rd quarter of 2024, pushed by means of upper CPE, improve/rebuild (essentially community evolution) and scalable infrastructure spend.

Constitution continues to be expecting complete 12 months 2025 capital expenditures to overall roughly $11.5 billion. The untouched quantity of capital expenditures in 2025 depends upon quite a few elements together with, however no longer restricted to, the generation of Constitution’s community evolution and growth projects, provide chain timing and expansion charges in Constitution’s residential and industrial companies.

Money Current and Sovereign Money Current

All through the 3rd quarter of 2025, internet coins flows from running actions totaled $4.5 billion, an building up from $3.9 billion within the prior 12 months. The year-over-year building up was once essentially because of decrease coins taxes and a good running capital get advantages year-over-year.

Sovereign coins wave within the 3rd quarter of 2025 totaled $1.6 billion, an building up of $2 million in comparison to the 3rd quarter of 2024. The year-over-year building up in sovereign coins wave was once essentially pushed by means of upper internet coins flows from running actions, most commonly offset by means of upper capital expenditures.

Liquidity & Financing

As of September 30, 2025, overall fundamental quantity of debt was once $95.0 billion and Constitution’s credit score amenities equipped roughly $4.0 billion of backup liquidity in plethora of Constitution’s $464 million coins place.

In September 2025, Constitution Communications Working, LLC (“Charter Operating”) and Constitution Communications Working Capital Corp. collectively issued $1.25 billion of five.850% senior attach notes due December 2035 at a value of 99.932% of the mixture fundamental quantity and $750 million of 6.700% senior attach notes due December 2055 at a value of 99.832% of the mixture fundamental quantity. The web proceeds had been worn for normal company functions, together with to pay off positive indebtedness, together with Constitution Working’s 6.150% senior attach notes due 2026, to investmrent possible buybacks of Constitution Elegance A habitual retain and Constitution Holdings habitual devices, and to pay matching charges and bills.

Percentage Repurchases

All through the 3 months ended September 30, 2025, Constitution bought 7.6 million stocks of Constitution Elegance A habitual retain and Constitution Holdings habitual devices for $2.2 billion.

Webcast

Constitution will host a webcast on Friday, October 31, 2025 at 8:30 a.m. Japanese Week (ET) matching to the contents of this drop.

The webcast may also be accessed are living by way of the Corporate’s investor family members web site at ir.charter.com. Members must travel to the webcast hyperlink refuse next than 10 mins previous to the beginning year to sign up. The webcast shall be archived at ir.charter.com two hours later finishing touch of the webcast.

Spare Data To be had on Site

The tips on this press drop must be learn at the side of the monetary statements and footnotes contained within the Corporate’s Quarterly Record on Method 10-Q for the 3 and 9 months ended September 30, 2025, which shall be posted at the “Results & SEC Filings” category of the Corporate’s investor family members web site at ir.charter.com, when it’s filed with the Securities and Alternate Fee (the “SEC”). A slide presentation to accompany the convention name and a trending agenda containing historic buyer and monetary knowledge can also be to be had within the “Results & SEC Filings” category.

Usefulness of Adjusted EBITDA and Sovereign Money Current Data

The Corporate makes use of positive measures that aren’t outlined by means of U.S. typically accredited accounting rules (“GAAP”) to guage numerous facets of its trade. Adjusted EBITDA and sovereign coins wave are non-GAAP monetary measures and must be thought to be along with, no longer as an alternative choice to, internet source of revenue as a result of Constitution shareholders and internet coins flows from running actions reported based on GAAP. Those phrases, as outlined by means of Constitution, is probably not related to in a similar fashion titled measures worn by means of alternative corporations. Adjusted EBITDA and sovereign coins wave are reconciled to internet source of revenue as a result of Constitution shareholders and internet coins flows from running actions, respectively, within the Addendum to this drop.

Adjusted EBITDA is outlined as internet source of revenue as a result of Constitution shareholders plus internet source of revenue as a result of noncontrolling passion, internet passion expense, source of revenue taxes, depreciation and amortization, retain reimbursement expense, alternative source of revenue (bills), internet and alternative running (source of revenue) bills, internet, equivalent to particular fees, merger and acquisition prices and (acquire) loss on sale or depart of belongings. As such, it removes the numerous non-cash depreciation and amortization expense that effects from the capital-intensive nature of the Corporate’s companies in addition to alternative non-cash or particular pieces, and is unaffected by means of the Corporate’s capital construction or funding actions. Alternatively, this measure is proscribed in that it does no longer mirror the periodic prices of positive capitalized tangible and intangible belongings worn in producing revenues and the money price of financing. Those prices are evaluated via alternative monetary measures.     

Sovereign coins wave is outlined as internet coins flows from running actions, much less capital expenditures and adjustments in gathered bills matching to capital expenditures.   

Control and Constitution’s board of administrators importance Adjusted EBITDA and sovereign coins wave to evaluate Constitution’s efficiency and its talent to provider its debt, investmrent operations and put together backup investments with internally generated finances. As well as, Adjusted EBITDA typically correlates to the leverage ratio calculation underneath the Corporate’s credit score amenities or exceptional notes to decide compliance with the covenants contained within the amenities and notes (all such paperwork had been prior to now filed with the SEC). To bring about calculating compliance with leverage covenants, the Corporate makes use of Adjusted EBITDA, as introduced, except for positive bills paid by means of its running subsidiaries to alternative Constitution entities. The Corporate’s debt covenants please see those bills as control charges, which have been $350 million and $1.1 billion for the 3 and 9 months ended September 30, 2025, respectively, and $373 million and $1.1 billion for the 3 and 9 months ended September 30, 2024, respectively.

About Constitution

Constitution Communications, Inc. (NASDAQ:CHTR) is a prominent broadband connectivity corporate with products and services to be had to 58 million properties and petite to massive companies throughout 41 states via its Spectrum emblem. Based in 1993, Constitution has developed from offering cable TV to streaming, and from high-speed Web to a converged broadband, WiFi and cellular enjoy. Over the Spectrum Fiber Broadband Community and supported by means of our 100% U.S.-based workers, the Corporate trade in Seamless Connectivity and Leisure with Spectrum Web®, Cellular, TV and Tone merchandise.

Extra details about Constitution may also be discovered at company.constitution.com.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This verbal exchange contains forward-looking statements inside the which means of Category 27A of the Securities Operate of 1933, as amended, and Category 21E of the Securities Alternate Operate of 1934, as amended, relating to, amongst alternative issues, our plans, methods and possibilities, each trade and monetary.  Even if we consider that our plans, intentions and expectancies as mirrored in or prompt by means of those forward-looking statements are affordable, we can not ensure you that we will be able to succeed in or understand those plans, intentions or expectancies.  Ahead-looking statements are inherently topic to dangers, uncertainties and suppositions together with, with out limitation, the standards described underneath “Risk Factors” from year to year in our filings with the SEC.  Most of the forward-looking statements contained on this verbal exchange is also known by means of the importance of forward-looking phrases equivalent to “believe,” “future,” “expect,” “anticipate,” “should,” “planned,” “will,” “may,” “intend,” “estimated,” “aim,” “on track,” “target,” “opportunity,” “tentative,” “positioning,” “designed,” “create,” “predict,” “project,” “initiatives,” “seek,” “would,” “could,” “continue,” “ongoing,” “upside,” “increases,” “grow,” “focused on” and “potential,” amongst others.  Impressive elements that might purpose untouched effects to range materially from the forward-looking statements we put together on this verbal exchange are eager forth in our annual file on Method 10-Okay, and in alternative reviews or paperwork that we record from year to year with the SEC, and come with, however aren’t restricted to:

  • our talent to maintain and develop revenues and coins wave from operations by means of providing Web, cellular, video, expression, promoting and alternative products and services to residential and industrial shoppers, to adequately meet the buyer enjoy calls for in our provider boxes and to conserve and develop our buyer bottom, specifically within the face of increasingly more competitive pageant, the desire for innovation and the matching capital expenditures;
  • the affect of pageant from alternative marketplace members, together with however no longer restricted to incumbent phone corporations, direct broadcast satellite tv for pc (“DBS”) operators, wi-fi broadband and phone suppliers, virtual subscriber series (“DSL”) suppliers, fiber to the house suppliers and suppliers of video content material over broadband Web connections;
  • normal trade situations, unemployment ranges and the extent of job within the housing sector and financial hesitancy or downturn;
  • our talent to assemble and deploy brandnew merchandise and applied sciences together with client products and services and repair platforms;
  • any occasions that disrupt our networks, data techniques or houses and impair our running actions or our popularity;
  • the results of governmental law on our trade together with subsidies to customers, subsidies and incentives for competition, prices, disruptions and conceivable barriers on running flexibility matching to, and our talent to agree to, regulatory situations appropriate to us;
  • our talent to acquire important products and services and kit from our distributors in a well timed means and at affordable prices together with in reference to our community evolution and rural development projects;
  • our talent to procure programming at affordable costs or to lift costs to offset, in entire or partially, the results of upper programming prices (together with retransmission sees eye to eye and distribution necessities);
  • the facility to rent and keep key body of workers;
  • the supply and get entry to, on the whole, of finances to satisfy our debt duties previous to or after they turn out to be due and to investmrent our operations and important capital expenditures, both via (i) coins available, (ii) sovereign coins wave, or (iii) get entry to to the capital or credit score markets;
  • our talent to agree to all covenants in our indentures and credit score amenities, any violation of which, if no longer cured in a well timed means, may cause a default of our alternative duties underneath cross-default provisions;
  • our talent to fulfill the situations to consummate the Independence Broadband Mixture and/or the Cox Transactions and/or to consummate the Independence Broadband Mixture and/or the Cox Transactions in a well timed means or in any respect;
  • the dangers matching to us being limited within the operation of our trade year the Independence Broadband Merger Commitment and the Cox Communications Transaction Commitment are in impact;
  • alternative dangers matching to the Independence Broadband Mixture as described within the definitive joint proxy observation/prospectus with appreciate to the Independence Broadband Mixture, filed by means of Constitution on January 22, 2025, together with the divisions entitled “Risk Factors” and “Where You Can Find More Information” integrated therein; and
  • alternative dangers matching to the Cox Transactions as described within the definitive proxy observation with appreciate to the Cox Transactions, filed by means of Constitution on July 2, 2025, together with the divisions entitled “Risk Factors” and “Where You Can Find More Information” integrated therein.

All forward-looking statements as a result of us or someone performing on our behalf are expressly certified of their entirety by means of this cautionary observation.  We’re underneath refuse responsibility or legal responsibility to replace any of the forward-looking statements later the generation of this verbal exchange.

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF NON-GAAP MEASURES TO GAAP MEASURES

(greenbacks in tens of millions) 



3 Months Ended
September 30,


9 Months Ended
September 30,


Ultimate Twelve Months Ended
September 30,


2025


2024


2025


2024


2025


2024

Internet source of revenue as a result of Constitution shareholders

$       1,137


$       1,280


$       3,655


$       3,617


$       5,121


$       4,675

Plus:  Internet source of revenue as a result of noncontrolling passion

179


194


565


560


775


731

 Passion expense, internet

1,268


1,311


3,772


3,955


5,046


5,274

 Source of revenue tax expense

418


406


1,277


1,279


1,647


1,685

 Depreciation and amortization

2,160


2,145


6,517


6,505


8,685


8,693

 Keep reimbursement expense

151


146


530


513


668


665

 Alternative, internet

248


165


701


380


835


659

Adjusted EBITDA (a)

$       5,561


$       5,647


$     17,017


$     16,809


$     22,777


$     22,382













Internet coins flows from running actions

$       4,480


$       3,905


$     12,316


$     10,970


$     15,776


$     14,825

Much less:  Purchases of feature, plant and kit

(3,051)


(2,563)


(8,324)


(8,207)


(11,386)


(11,063)

 Trade in gathered bills matching to capital
 expenditures

192


277


239


510


825


572

Sovereign coins wave (a)

$       1,621


$       1,619


$       4,231


$       3,273


$       5,215


$       4,334


The above agenda is gifted to deliver to reconcile Adjusted EBITDA and sovereign coins wave, non-GAAP measures, to probably the most at once related GAAP measures based on Category 401(b) of the Sarbanes-Oxley Operate.

UNAUDITED ALTERNATIVE PRESENTATION OF ADJUSTED EBITDA

(greenbacks in tens of millions) 



3 Months Ended September 30,


9 Months Ended September 30,


2025


2024


% Trade


2025


2024


% Trade

REVENUES:












  Web

$             5,971


$             5,872


1.7 %


$           17,870


$           17,504


2.1 %

  Cellular provider

954


801


19.2 %


2,789


2,223


25.5 %

Connectivity

6,925


6,673


3.8 %


20,659


19,727


4.7 %

Video

3,388


3,735


(9.3) %


10,452


11,510


(9.2) %

Tone

332


360


(7.9) %


1,034


1,084


(4.6) %

Residential earnings

10,645


10,768


(1.1) %


32,145


32,321


(0.5) %

Miniature trade

1,086


1,096


(0.9) %


3,266


3,285


(0.6) %

Mid-market & massive trade

749


723


3.6 %


2,227


2,152


3.5 %

Business earnings

1,835


1,819


0.9 %


5,493


5,437


1.0 %

Promoting gross sales

356


452


(21.3) %


1,067


1,240


(14.0) %

Alternative

836


756


10.7 %


2,468


2,161


14.2 %

General Revenues

13,672


13,795


(0.9) %


41,173


41,159


— %













COSTS AND EXPENSES:












Programming

2,184


2,336


(6.5) %


6,739


7,378


(8.7) %

Alternative prices of earnings

1,677


1,604


4.6 %


4,912


4,600


6.8 %

Ground and era operations

1,328


1,325


0.3 %


3,912


3,864


1.3 %

Buyer operations

814


833


(2.4) %


2,391


2,424


(1.4) %

Advertising and home gross sales

976


926


5.4 %


2,883


2,689


7.2 %

Alternative expense (b)

1,132


1,124


0.7 %


3,319


3,395


(2.2) %

  General running prices and bills (b)

8,111


8,148


(0.5) %


24,156


24,350


(0.8) %













Adjusted EBITDA (a)

$             5,561


$             5,647


(1.5) %


$           17,017


$           16,809


1.2 %


All percentages are calculated the usage of entire numbers. Minor variations would possibly exist because of rounding. 


See footnotes on web page 7.

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(greenbacks in tens of millions, apart from consistent with proportion knowledge)



3 Months Ended
September 30,


9 Months Ended
September 30,


2025


2024


2025


2024

REVENUES

$          13,672


$          13,795


$          41,173


$          41,159









COSTS AND EXPENSES:








Working prices and bills (unique of things proven one at a time beneath)

8,262


8,294


24,686


24,863

Depreciation and amortization

2,160


2,145


6,517


6,505

Alternative running bills, internet

119


21


323


62


10,541


10,460


31,526


31,430

  Source of revenue from operations

3,131


3,335


9,647


9,729









OTHER INCOME (EXPENSES):








Passion expense, internet

(1,268)


(1,311)


(3,772)


(3,955)

Alternative bills, internet

(129)


(144)


(378)


(318)


(1,397)


(1,455)


(4,150)


(4,273)

Source of revenue sooner than source of revenue taxes

1,734


1,880


5,497


5,456

Source of revenue tax expense

(418)


(406)


(1,277)


(1,279)

Consolidated internet source of revenue

1,316


1,474


4,220


4,177

Much less: Internet source of revenue as a result of noncontrolling pursuits

(179)


(194)


(565)


(560)

Internet source of revenue as a result of Constitution shareholders

$            1,137


$            1,280


$            3,655


$            3,617









EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CHARTER
SHAREHOLDERS:








Plain

$              8.50


$              8.99


$            26.52


$            25.23

Diluted

$              8.34


$              8.82


$            25.95


$            24.86

Weighted reasonable habitual stocks exceptional, modest

133,763,886


142,308,740


137,825,025


143,379,041

Weighted reasonable habitual stocks exceptional, diluted

136,395,133


145,059,470


140,826,301


145,489,370

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES 

CONDENSED CONSOLIDATED BALANCE SHEETS

(greenbacks in tens of millions) 



September 30,


December 31,


2025


2024

ASSETS

(unaudited)



CURRENT ASSETS:




Money and coins equivalents

$                    464


$                    459

Accounts receivable, internet

3,598


3,097

Pay as you go bills and alternative wave belongings

805


677

General wave belongings

4,867


4,233





INVESTMENT IN CABLE PROPERTIES:




Attribute, plant and kit, internet

45,187


42,913

Buyer relationships, internet

555


975

Franchises

67,468


67,462

Commendation

29,710


29,674

General funding in cable houses, internet

142,920


141,024





OTHER NONCURRENT ASSETS

5,063


4,763





General belongings

$             152,850


$             150,020





LIABILITIES AND SHAREHOLDERS’ EQUITY




CURRENT LIABILITIES:




Accounts payable, gathered and alternative wave liabilities

$               12,244


$               11,687

Stream portion of long-term debt

750


1,799

General wave liabilities

12,994


13,486





LONG-TERM DEBT

94,413


92,134

EQUIPMENT INSTALLMENT PLAN FINANCING FACILITY

1,365


1,072

DEFERRED INCOME TAXES

19,604


18,845

OTHER LONG-TERM LIABILITIES

4,886


4,776





SHAREHOLDERS’ EQUITY:




Controlling passion

15,340


15,587

Noncontrolling pursuits

4,248


4,120

General shareholders’ fairness

19,588


19,707





General liabilities and shareholders’ fairness

$             152,850


$             150,020

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES 

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(greenbacks in tens of millions) 



3 Months Ended
September 30,


9 Months Ended
September 30,


2025


2024


2025


2024

CASH FLOWS FROM OPERATING ACTIVITIES:








Consolidated internet source of revenue

$            1,316


$            1,474


$            4,220


$            4,177

Changes to reconcile consolidated internet source of revenue to internet coins flows from
running actions:








  Depreciation and amortization

2,160


2,145


6,517


6,505

  Keep reimbursement expense

151


146


530


513

  Noncash passion, internet

7


9


22


25

  Deferred source of revenue taxes

852


61


772


48

  Alternative, internet

148


159


498


264

Adjustments in running belongings and liabilities, internet of results from acquisitions
and tendencies:








  Accounts receivable

(48)


(66)


(334)


(99)

  Pay as you go bills and alternative belongings

(186)


(272)


(355)


(537)

  Accounts payable, gathered liabilities and alternative

80


249


446


74

  Internet coins flows from running actions

4,480


3,905


12,316


10,970









CASH FLOWS FROM INVESTING ACTIVITIES:








Purchases of feature, plant and kit

(3,051)


(2,563)


(8,324)


(8,207)

Trade in gathered bills matching to capital expenditures

192


277


239


510

Alternative, internet

(298)


(153)


(497)


(378)

Internet coins flows from making an investment actions

(3,157)


(2,439)


(8,582)


(8,075)









CASH FLOWS FROM FINANCING ACTIVITIES:








Borrowings of long-term debt

6,903


2,645


12,019


17,388

Borrowings of kit installment plan financing facility

59


124


292


1,000

Repayments of long-term debt

(6,128)


(4,115)


(10,921)


(19,899)

Bills for debt issuance prices

(16)



(17)


(27)

Acquire of treasury retain

(2,113)


(222)


(4,366)


(1,099)

Proceeds from workout of retain choices

1


27


20


29

Acquire of noncontrolling passion

(121)


(44)


(373)


(185)

Distributions to noncontrolling passion


(44)


(124)


(108)

Alternative, internet

(36)


271


(249)


47

Internet coins flows from financing actions

(1,451)


(1,358)


(3,719)


(2,854)









NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND
RESTRICTED CASH

(128)


108


15


41

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, starting of length

649


642


506


709

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, finish of length

$               521


$               750


$               521


$               750









CASH PAID FOR INTEREST

$            1,171


$            1,214


$            3,610


$            3,812

CASH PAID FOR INCOME TAXES

$                 54


$               473


$               767


$            1,120


As of September 30, 2025, December 31, 2024 and September 30, 2024, coins, coins equivalents and limited coins contains $57 million, $47 million and $29 million of limited coins integrated in pay as you go bills and alternative wave belongings within the consolidated stability sheets, respectively.

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

UNAUDITED SUMMARY OF OPERATING STATISTICS

(in hundreds, apart from consistent with buyer and penetration knowledge)




Approximate as of



September 30,
2025 (c)


June 30,
2025 (c)


December 31,
2024 (c)


September 30,
2024 (c)

Footprint









Estimated Passings (d)


57,940


57,540


56,861


56,542










Buyer Relationships (e)









Residential


28,860


29,006


29,258


29,465

Miniature Trade


2,198


2,201


2,215


2,223

  General Buyer Relationships


31,058


31,207


31,473


31,688










Residential


(146)


(154)


(207)


(150)

Miniature Trade


(3)


(8)


(8)


1

  General Buyer Relationships Quarterly Internet Additions


(149)


(162)


(215)


(149)










General Buyer Courting Penetration of Estimated Passings (f)


53.6 %


54.2 %


55.4 %


56.0 %










Per 30 days Residential Earnings consistent with Residential Buyer (g)


$        122.63


$       122.86


$        121.40


$        121.47

Per 30 days Miniature Trade Earnings consistent with Miniature Trade Buyer (h)


$        164.61


$       165.44


$        163.14


$        164.38










Residential Buyer Relationships Penetration









One Product Penetration (i)


46.9 %


47.2 %


47.6 %


47.9 %

Two Product Penetration (i)


35.2 %


34.8 %


33.9 %


33.4 %

3 or Extra Product Penetration (i)


17.9 %


18.0 %


18.5 %


18.7 %










% Residential Non-Video Buyer Relationships


58.3 %


58.3 %


57.9 %


57.8 %










Web









Residential


27,760


27,868


28,034


28,205

Miniature Trade


2,034


2,035


2,046


2,052

  General Web Consumers


29,794


29,903


30,080


30,257










Residential


(108)


(111)


(171)


(113)

Miniature Trade


(1)


(6)


(6)


3

  General Web Quarterly Internet Additions


(109)


(117)


(177)


(110)










Cellular Traces (j)









Residential


11,015


10,542


9,568


9,057

Miniature Trade


375


355


315


297

  General Cellular Traces


11,390


10,897


9,883


9,354










Residential


473


479


511


526

Miniature Trade


20


21


18


19

  General Cellular Traces Quarterly Internet Additions


493


500


529


545










Video









Residential


12,023


12,087


12,327


12,437

Miniature Trade


538


544


565


578

  General Video Consumers


12,561


12,631


12,892


13,015










Residential


(64)


(73)


(110)


(281)

Miniature Trade


(6)


(7)


(13)


(13)

  General Video Quarterly Internet Additions


(70)


(80)


(123)


(294)










Tone









Residential


4,967


5,161


5,636


5,895

Miniature Trade


1,219


1,225


1,248


1,263

  General Tone Consumers


6,186


6,386


6,884


7,158










Residential


(194)


(211)


(259)


(275)

Miniature Trade


(6)


(9)


(15)


(13)

  General Tone Quarterly Internet Additions


(200)


(220)


(274)


(288)










Mid-Marketplace & Massive Trade (ok)









Mid-Marketplace & Massive Trade Number one Carrier Devices (“PSUs”)


336


331


319


315

Mid-Marketplace & Massive Trade Quarterly Internet Additions


5


7


4


3

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

UNAUDITED CAPITAL EXPENDITURES

(greenbacks in tens of millions)



3 Months Ended
September 30,


9 Months Ended
September 30,


2025


2024


2025


2024

Buyer premise apparatus (l)

$               656


$               400


$            1,722


$            1,597

Scalable infrastructure (m)

425


321


1,089


1,011

Improve/rebuild (n)

484


358


1,336


1,228

Aid capital (o)

449


403


1,234


1,212

Capital expenditures, except for series extensions

2,014


1,482


5,381


5,048









Backed rural development series extensions

580


577


1,590


1,569

Alternative series extensions

457


504


1,353


1,590

General series extensions (p)

1,037


1,081


2,943


3,159

General capital expenditures

$            3,051


$            2,563


$            8,324


$            8,207









Capital expenditures integrated in overall matching to:








Business products and services

$               336


$               346


$               933


$            1,103

Backed rural development initiative (q)

$               582


$               581


$            1,595


$            1,575

Cellular

$                 77


$                 58


$               189


$               181

CHARTER COMMUNICATIONS, INC. AND SUBSIDIARIES

FOOTNOTES



(a)

Adjusted EBITDA is outlined as internet source of revenue as a result of Constitution shareholders plus internet source of revenue as a result of noncontrolling passion, internet passion expense, source of revenue taxes, depreciation and amortization, retain reimbursement expense, alternative (source of revenue) bills, internet and alternative running (source of revenue) bills, internet equivalent to particular fees, merger and acquisition prices and (acquire) loss on sale or depart of belongings. As such, it removes the numerous non-cash depreciation and amortization expense that effects from the capital-intensive nature of our companies in addition to alternative non-cash or particular pieces, and is unaffected by means of our capital construction or funding actions.  Sovereign coins wave is outlined as internet coins flows from running actions, much less capital expenditures and adjustments in gathered bills matching to capital expenditures.

(b)

Alternative expense excludes retain reimbursement expense.  General running prices and bills excludes retain reimbursement expense, depreciation and amortization and alternative running (source of revenue) bills, internet.

(c)

We calculate the ageing of purchaser accounts in response to the per 30 days billing cycle for each and every account based on our assortment insurance policies.  On that foundation, at September 30, 2025, June 30, 2025, December 31, 2024 and September 30, 2024, shoppers integrated roughly 87,100, 99,400, 102,500 and 127,300 shoppers, respectively, whose accounts had been over 60 days generation due, roughly 10,500, 11,600, 12,100 and 11,900 shoppers, respectively, whose accounts had been over 90 days generation due and roughly 13,200, 18,900, 13,600 and 11,800 shoppers, respectively, whose accounts had been over 120 days generation due.  Presen due totals as of September 30, 2025 mirror partially positive revisions to buyer account balances generated by means of adjustments to our assortment procedures initiated within the 3rd quarter of 2025, which have been made to raised align with business practices.   

(d)

Passings constitute our estimate of the choice of devices, equivalent to unmarried people properties, condo and rental devices and petite trade and mid-market & massive trade websites handed by means of our cable distribution community within the boxes the place we do business in the provider indicated.  Those estimates are founded upon the tips to be had at this year and are up to date for all classes introduced when brandnew data turns into to be had. 

(e)

Buyer relationships come with the choice of shoppers that obtain a number of ranges of provider, encompassing Web, cellular, video and expression products and services, with out regard to which provider(s) such shoppers obtain.  Consumers who live in residential a couple of living devices (“MDUs”) and which are billed underneath bulk assurances are counted in response to the choice of billed devices inside of each and every bulk MDU.  General buyer relationships exclude mid-market & massive trade and mobile-only buyer relationships.

(f)

Penetration represents residential and petite trade shoppers as a share of estimated passings.  Penetration excludes mobile-only shoppers. 

(g)

Per 30 days residential earnings consistent with residential buyer is calculated as overall residential quarterly earnings divided by means of 3 divided by means of reasonable residential buyer relationships throughout the respective quarter and excludes mobile-only buyer relationships.

(h)

Per 30 days petite trade earnings consistent with petite trade buyer is calculated as overall petite trade quarterly earnings divided by means of 3 divided by means of reasonable petite trade buyer relationships throughout the respective quarter and excludes mobile-only buyer relationships.

(i)

One product, two product and 3 or extra product penetration represents the choice of residential shoppers that subscribe to at least one product, two merchandise or 3 or extra merchandise, respectively, as a share of residential buyer relationships, except for mobile-only shoppers.

(j)

Cellular traces come with telephones and capsules which require one in every of our usual fee plans (e.g., “Unlimited” or “By the Gig”).  Cellular traces exclude wearables and alternative gadgets that don’t require usual telephone fee plans.

(ok)

Mid-market & massive trade PSUs represents the mixture choice of fiber provider choices counting each and every detached provider providing at each and every buyer location as a person PSU.

(l)

Buyer premise apparatus contains apparatus and gadgets positioned on the buyer’s premise worn in order our Web, video and expression products and services (e.g., modems, routers and set-top areas), in addition to set up prices.

(m)

Scalable infrastructure contains prices, no longer matching to buyer premise apparatus or our community, to book expansion of brandnew shoppers or handover provider improvements (e.g., headend apparatus).

(n)

Improve/rebuild contains prices to switch or exchange current fiber/coaxial cable networks, together with our community evolution initiative.

(o)

Aid capital contains prices related to the alternative or enhancement of non-network belongings (e.g., back-office techniques, non-network apparatus, land and structures, automobiles, equipment and check apparatus).

(p)

Series extensions come with community prices related to getting into brandnew provider boxes (e.g., fiber/coaxial cable, amplifiers, digital apparatus, make-ready and design engineering).

(q)

The sponsored rural development initiative subcategory contains initiatives for which we’re receiving subsidies from federal, atmosphere and native governments, except for buyer premise apparatus and set up.

SOURCE Constitution Communications, Inc.



Source link