XML 42 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT REPORTING (Tables)
9 Months Ended
Mar. 31, 2018
SEGMENT REPORTING  
Summary of Financial Information by Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 2018

 

    

Fiber
Solutions

    

Transport

    

Enterprise
Networks

    

zColo

    

Allstream

    

Other

    

Corp/
Eliminations

    

Total

 

 

(in millions)

Revenue from external customers

  

$

210.3

 

$

117.2

 

$

138.8

 

$

59.6

 

$

117.7

 

$

5.8

 

$

 —

 

$

649.4

Segment Adjusted EBITDA

  

 

164.6

 

 

48.2

 

 

50.5

 

 

29.4

 

 

25.5

 

 

1.6

 

 

(0.2)

 

 

319.6

Capital expenditures

  

 

102.7

 

 

40.5

 

 

24.2

 

 

25.5

 

 

2.2

 

 

 —

 

 

 —

 

 

195.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the nine months ended March 31, 2018

 

    

Fiber
Solutions

    

Transport

    

Enterprise
Networks

    

zColo

    

Allstream

    

Other

    

Corp/
Eliminations

    

Total

 

 

(in millions)

Revenue from external customers

  

$

606.3

 

$

353.6

 

$

422.4

 

$

177.9

 

$

368.9

 

$

17.3

 

$

 —

 

$

1,946.4

Segment Adjusted EBITDA

  

 

479.8

 

 

149.0

 

 

157.0

 

 

90.3

 

 

86.2

 

 

4.0

 

 

(0.2)

 

 

966.1

Total assets

  

 

4,861.9

 

 

1,306.6

 

 

1,292.2

 

 

1,036.6

 

 

467.0

 

 

33.2

 

 

244.0

 

 

9,241.5

Capital expenditures

  

 

324.5

 

 

106.0

 

 

64.7

 

 

78.1

 

 

8.6

 

 

 —

 

 

 —

 

 

581.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Capital expenditures

  

 

381.6

 

 

111.1

 

 

63.6

 

 

69.9

 

 

4.0

 

 

 —

 

 

 —

 

 

630.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2017

 

    

Fiber
Solutions

    

Transport

    

Enterprise
Networks

    

zColo

    

Allstream

    

Other

    

Corp/
Eliminations

    

Total

 

 

(in millions)

Total assets

  

$

4,504.6

 

$

1,230.0

 

$

1,385.7

 

$

994.4

 

$

406.2

 

$

33.2

 

$

185.3

 

$

8,739.4

 

Reconciliation from Total Segment Adjusted EBITDA to income/(loss) from operations before taxes

 

 

 

 

 

 

 

 

 

For the three months ended March 31,

 

    

2018

    

2017

 

 

(in millions)

Total Segment Adjusted EBITDA

  

$

319.6

 

$

282.0

Interest expense

  

 

(75.3)

 

 

(63.0)

Depreciation and amortization expense

  

 

(191.2)

 

 

(155.7)

Transaction costs

  

 

(3.3)

 

 

(8.4)

Stock-based compensation

  

 

(19.2)

 

 

(26.5)

Loss on extinguishment of debt

 

 

 —

 

 

(4.5)

Foreign currency gain/(loss) on intercompany loans

  

 

13.9

 

 

3.9

Non-cash loss on investments

 

 

(0.2)

 

 

(0.2)

Income from operations before income taxes

 

$

44.3

 

$

27.6

 

 

 

 

 

 

 

 

 

 

For the nine months ended March 31,

 

    

2018

    

2017

 

 

(in millions)

Total Segment Adjusted EBITDA

  

$

966.1

 

$

806.0

Interest expense

  

 

(222.0)

 

 

(170.0)

Depreciation and amortization expense

  

 

(571.2)

 

 

(425.6)

Transaction costs

  

 

(17.5)

 

 

(17.6)

Stock-based compensation

  

 

(70.5)

 

 

(93.0)

Loss on extinguishment of debt

 

 

(4.9)

 

 

(4.5)

Foreign currency gain/(loss) on intercompany loans

  

 

27.8

 

 

(24.7)

Non-cash loss on investments

 

 

(0.5)

 

 

(0.7)

Income from operations before income taxes

 

$

107.3

 

$

69.9