XML 42 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
SEGMENT REPORTING (Tables)
9 Months Ended
Mar. 31, 2017
SEGMENT REPORTING  
Summary of Financial Information by Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended March 31, 2017

 

    

Fiber
Solutions

    

Transport

    

Enterprise Networks

 

zColo

 

Allstream

    

Other

    

Corp/
Eliminations

    

Total

 

 

(in millions)

Revenue from external customers

  

$

179.6

 

$

110.5

 

$

121.7

 

$

53.6

 

$

79.3

 

$

5.5

 

$

 —

 

$

550.2

Segment Adjusted EBITDA

  

 

137.6

 

 

45.7

 

 

46.6

 

 

28.7

 

 

22.0

 

 

1.4

 

 

 —

 

 

282.0

Capital expenditures

  

 

119.9

 

 

40.2

 

 

22.6

 

 

23.7

 

 

1.9

 

 

 —

 

 

 —

 

 

208.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the nine months ended March 31, 2017

 

    

Fiber
Solutions

    

Transport

    

Enterprise Networks

 

zColo

 

Allstream

    

Other

    

Corp/
Eliminations

    

Total

 

 

(in millions)

Revenue from external customers

  

$

531.2

 

$

323.0

 

$

350.8

 

$

157.3

 

$

185.4

 

$

14.1

 

$

 —

 

$

1,561.8

Segment Adjusted EBITDA

  

 

416.8

 

 

134.9

 

 

126.9

 

 

82.6

 

 

41.3

 

 

3.5

 

 

 —

 

 

806.0

Total assets

  

 

4,319.7

 

 

1,252.3

 

 

1,180.0

 

 

931.0

 

 

644.8

 

 

31.5

 

 

177.5

 

 

8,536.8

Capital expenditures

  

 

381.6

 

 

111.1

 

 

63.6

 

 

69.9

 

 

4.0

 

 

 —

 

 

 —

 

 

630.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended March 31, 2016

 

    

Fiber
Solutions

    

Transport

    

Enterprise Networks

 

zColo

 

Allstream

    

Other

    

Corp/
Eliminations

    

Total

 

 

(in millions)

Revenue from external customers

  

$

169.4

 

$

102.6

 

$

105.3

 

$

47.9

 

$

48.0

 

$

4.8

 

$

 —

 

$

478.0

Segment Adjusted EBITDA

  

 

131.3

 

 

42.5

 

 

37.4

 

 

24.2

 

 

6.1

 

 

1.3

 

 

 —

 

 

242.8

Capital expenditures

  

 

111.0

 

 

30.3

 

 

24.3

 

 

17.2

 

 

2.3

 

 

 —

 

 

 —

 

 

185.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the nine months ended March 31, 2016

 

    

Fiber
Solutions

    

Transport

    

Enterprise Networks

 

zColo

 

Allstream

    

Other

    

Corp/
Eliminations

    

Total

 

 

(in millions)

Revenue from external customers

  

$

476.6

 

$

284.4

 

$

244.4

 

$

145.0

 

$

48.0

 

$

16.0

 

$

 —

 

$

1,214.4

Segment Adjusted EBITDA

  

 

364.2

 

 

122.6

 

 

105.8

 

 

74.5

 

 

6.1

 

 

3.9

 

 

 —

 

 

677.1

Capital expenditures

  

 

315.1

 

 

90.1

 

 

63.7

 

 

45.5

 

 

2.3

 

 

 —

 

 

 —

 

 

516.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2016

 

    

Fiber
Solutions

    

Transport

    

Enterprise Networks

 

zColo

 

Allstream

    

Other

    

Corp/
Eliminations

    

Total

 

 

(in millions)

Total assets

  

$

3,780.9

 

$

964.8

 

$

849.2

 

$

884.3

 

$

72.6

 

$

33.5

 

$

134.7

 

$

6,720.0

 

Reconciliation from Segment Adjusted EBITDA to Net Loss from Continuing Operations

 

 

 

 

 

 

 

 

 

For the three months ended March 31,

 

 

2017

    

2016

 

 

 

(in millions)

Total Segment Adjusted EBITDA

  

$

282.0

 

$

242.8

Interest expense

  

 

(63.0)

 

 

(57.7)

Depreciation and amortization expense

  

 

(155.7)

 

 

(137.2)

Transaction costs

  

 

(8.4)

 

 

(14.2)

Stock-based compensation

  

 

(26.5)

 

 

(33.5)

Loss on extinguishment of debt

 

 

(4.5)

 

 

 —

Foreign currency gain/(loss) on intercompany loans

  

 

3.9

 

 

(11.1)

Non-cash loss on investments

 

 

(0.2)

 

 

(0.6)

Income/(loss) from operations before income taxes

 

$

27.6

 

$

(11.5)

 

 

 

 

 

 

 

 

 

 

For the nine months ended March 31,

 

  

2017

    

2016

 

  

(in millions)

Total Segment Adjusted EBITDA

  

$

806.0

 

$

677.1

Interest expense

  

 

(170.0)

 

 

(162.7)

Depreciation and amortization expense

  

 

(425.6)

 

 

(368.0)

Transaction costs

  

 

(17.6)

 

 

(17.5)

Stock-based compensation

 

 

(93.0)

 

 

(122.5)

Loss on extinguishment of debt

 

 

(4.5)

 

 

 —

Foreign currency gain/(loss) on intercompany loans

 

 

(24.7)

 

 

(28.9)

Non-cash loss on investments

 

 

(0.7)

 

 

(1.2)

Income/(loss) from operations before income taxes

 

$

69.9

 

$

(23.7)