XML 40 R9.htm IDEA: XBRL DOCUMENT v2.4.1.9
WINDSTREAM SERVICES, LLC CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Revenues and sales:    
Total service revenues $ 1,381.8us-gaap_SalesRevenueServicesNet $ 1,419.7us-gaap_SalesRevenueServicesNet
Product sales 36.8us-gaap_SalesRevenueGoodsNet 45.2us-gaap_SalesRevenueGoodsNet
Total revenues and sales 1,418.6us-gaap_SalesRevenueNet 1,464.9us-gaap_SalesRevenueNet
Costs and expenses:    
Cost of services (exclusive of depreciation and amortization included below) 680.0us-gaap_CostOfServices 657.9us-gaap_CostOfServices
Cost of products sold 31.9us-gaap_CostOfGoodsSold 41.1us-gaap_CostOfGoodsSold
Selling, general and administrative 225.0us-gaap_SellingGeneralAndAdministrativeExpense 238.9us-gaap_SellingGeneralAndAdministrativeExpense
Depreciation and amortization 340.7us-gaap_CostOfServicesDepreciationAndAmortization 338.9us-gaap_CostOfServicesDepreciationAndAmortization
Merger and integration costs 14.1win_MergerAndIntegrationCosts 7.9win_MergerAndIntegrationCosts
Restructuring charges 7.0us-gaap_RestructuringCharges 12.4us-gaap_RestructuringCharges
Total costs and expenses 1,298.7us-gaap_CostsAndExpenses 1,297.1us-gaap_CostsAndExpenses
Operating income 119.9us-gaap_OperatingIncomeLoss 167.8us-gaap_OperatingIncomeLoss
Other (expense) income, net (1.2)us-gaap_OtherNonoperatingIncomeExpense 0.9us-gaap_OtherNonoperatingIncomeExpense
Interest expense (141.1)us-gaap_InterestExpense (141.9)us-gaap_InterestExpense
(Loss) income before income taxes (22.4)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 26.8us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax (benefit) expense (27.7)us-gaap_IncomeTaxExpenseBenefit 10.8us-gaap_IncomeTaxExpenseBenefit
Net income 5.3us-gaap_NetIncomeLoss 16.0us-gaap_NetIncomeLoss
Enterprise and small business    
Revenues and sales:    
Total service revenues 740.9us-gaap_SalesRevenueServicesNet
/ us-gaap_ProductOrServiceAxis
= win_BusinessServiceRevenueDomain
748.1us-gaap_SalesRevenueServicesNet
/ us-gaap_ProductOrServiceAxis
= win_BusinessServiceRevenueDomain
Consumer    
Revenues and sales:    
Total service revenues 312.2us-gaap_SalesRevenueServicesNet
/ us-gaap_ProductOrServiceAxis
= win_ConsumerServiceRevenueDomain
313.0us-gaap_SalesRevenueServicesNet
/ us-gaap_ProductOrServiceAxis
= win_ConsumerServiceRevenueDomain
Carrier    
Revenues and sales:    
Total service revenues 176.5us-gaap_SalesRevenueServicesNet
/ us-gaap_ProductOrServiceAxis
= win_CarrierservicerevenueDomain
189.8us-gaap_SalesRevenueServicesNet
/ us-gaap_ProductOrServiceAxis
= win_CarrierservicerevenueDomain
Wholesale    
Revenues and sales:    
Total service revenues 98.3us-gaap_SalesRevenueServicesNet
/ us-gaap_ProductOrServiceAxis
= win_WholesaleServiceRevenueDomain
113.8us-gaap_SalesRevenueServicesNet
/ us-gaap_ProductOrServiceAxis
= win_WholesaleServiceRevenueDomain
Other    
Revenues and sales:    
Total service revenues 53.9us-gaap_SalesRevenueServicesNet
/ us-gaap_ProductOrServiceAxis
= win_OtherServiceRevenueDomain
55.0us-gaap_SalesRevenueServicesNet
/ us-gaap_ProductOrServiceAxis
= win_OtherServiceRevenueDomain
Windstream Services, LLC    
Revenues and sales:    
Total service revenues 1,381.8us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
1,419.7us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Product sales 36.8us-gaap_SalesRevenueGoodsNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
45.2us-gaap_SalesRevenueGoodsNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Total revenues and sales 1,418.6us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
1,464.9us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Costs and expenses:    
Cost of services (exclusive of depreciation and amortization included below) 680.0us-gaap_CostOfServices
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
657.9us-gaap_CostOfServices
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Cost of products sold 31.9us-gaap_CostOfGoodsSold
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
41.1us-gaap_CostOfGoodsSold
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Selling, general and administrative 224.4us-gaap_SellingGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
238.4us-gaap_SellingGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Depreciation and amortization 340.7us-gaap_CostOfServicesDepreciationAndAmortization
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
338.9us-gaap_CostOfServicesDepreciationAndAmortization
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Merger and integration costs 14.1win_MergerAndIntegrationCosts
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
7.4win_MergerAndIntegrationCosts
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Restructuring charges 7.0us-gaap_RestructuringCharges
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
12.9us-gaap_RestructuringCharges
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Total costs and expenses 1,298.1us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
1,296.6us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Operating income 120.5us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
168.3us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Other (expense) income, net (1.2)us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
0.9us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Interest expense (141.1)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
(141.9)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
(Loss) income before income taxes (21.8)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
27.3us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Income tax (benefit) expense (27.4)us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
11.0us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Net income 5.6us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
16.3us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
Windstream Services, LLC | Enterprise and small business    
Revenues and sales:    
Total service revenues 740.9us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
/ us-gaap_ProductOrServiceAxis
= win_BusinessServiceRevenueDomain
748.1us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
/ us-gaap_ProductOrServiceAxis
= win_BusinessServiceRevenueDomain
Windstream Services, LLC | Consumer    
Revenues and sales:    
Total service revenues 312.2us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
/ us-gaap_ProductOrServiceAxis
= win_ConsumerServiceRevenueDomain
313.0us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
/ us-gaap_ProductOrServiceAxis
= win_ConsumerServiceRevenueDomain
Windstream Services, LLC | Carrier    
Revenues and sales:    
Total service revenues 176.5us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
/ us-gaap_ProductOrServiceAxis
= win_CarrierservicerevenueDomain
189.8us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
/ us-gaap_ProductOrServiceAxis
= win_CarrierservicerevenueDomain
Windstream Services, LLC | Wholesale    
Revenues and sales:    
Total service revenues 98.3us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
/ us-gaap_ProductOrServiceAxis
= win_WholesaleServiceRevenueDomain
113.8us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
/ us-gaap_ProductOrServiceAxis
= win_WholesaleServiceRevenueDomain
Windstream Services, LLC | Other    
Revenues and sales:    
Total service revenues $ 53.9us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
/ us-gaap_ProductOrServiceAxis
= win_OtherServiceRevenueDomain
$ 55.0us-gaap_SalesRevenueServicesNet
/ dei_LegalEntityAxis
= win_WindstreamServicesLLCMember
/ us-gaap_ProductOrServiceAxis
= win_OtherServiceRevenueDomain