XML 81 R70.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Information - Condensed Consolidating Statement of Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 5 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2015
Sep. 30, 2016
Revenues:        
Total revenues $ 200,240 $ 173,634 $ 302,382 $ 563,488
Costs and Expenses:        
Interest expense 70,522 66,511 115,307 204,607
Depreciation and amortization 96,723 87,271 151,715 275,448
General and administrative expense 10,191 4,229 7,390 23,619
Operating expense 15,704 5,148 8,889 30,322
Transaction related costs 9,315 804 877 24,435
Total costs and expenses 202,455 163,963 284,178 558,431
(Loss) income before income taxes (2,215) 9,671 18,204 5,057
Income tax expense 128 268 500 899
Net (loss) income (2,343) 9,403 17,704 4,158
Comprehensive (loss) income (4,314) (33,141) 3,711 (59,353)
Eliminations        
Costs and Expenses:        
Interest expense (69,600) (66,511) (115,307) (203,357)
Total costs and expenses (69,600) (66,511) (115,307) (203,357)
Earnings from consolidated subsidiaries (141,232) (153,386) (268,256) (423,548)
(Loss) income before income taxes (71,632) (86,875) (152,949) (220,191)
Net (loss) income (71,632) (86,875) (152,949) (220,191)
Comprehensive (loss) income (69,661) (44,331) (138,956) (156,680)
CS&L, Inc.        
Costs and Expenses:        
Interest expense 67,683 66,511 115,307 200,210
General and administrative expense 1,331 779 1,117 3,461
Transaction related costs 3,945     3,945
Total costs and expenses 72,959 67,290 116,424 207,616
Earnings from consolidated subsidiaries 70,616 76,693 134,128 211,774
(Loss) income before income taxes (2,343) 9,403 17,704 4,158
Net (loss) income (2,343) 9,403 17,704 4,158
Comprehensive (loss) income (4,314) (33,141) 3,711 (59,353)
CSL Capital, LLC        
Costs and Expenses:        
Interest expense 69,600 66,511 115,307 203,357
Total costs and expenses 69,600 66,511 115,307 203,357
Earnings from consolidated subsidiaries 70,616 76,693 134,128 211,774
(Loss) income before income taxes 1,016 10,182 18,821 8,417
Net (loss) income 1,016 10,182 18,821 8,417
Comprehensive (loss) income (854) (32,362) 4,828 (54,914)
Guarantors        
Revenues:        
Total revenues 190,513 166,914 291,086 541,086
Costs and Expenses:        
Interest expense 2,741     4,312
Depreciation and amortization 72,584 63,257 110,001 206,727
General and administrative expense 8,124 3,450 6,273 19,222
Operating expense 9,791     15,273
Transaction related costs 5,370 804 877 20,490
Total costs and expenses 98,610 67,511 117,151 266,024
(Loss) income before income taxes 91,903 99,403 173,935 275,062
Income tax expense 148 101 195 532
Net (loss) income 91,755 99,302 173,740 274,530
Comprehensive (loss) income 91,755 99,302 173,740 274,530
Non-Guarantors        
Revenues:        
Total revenues 9,727 6,720 11,296 22,402
Costs and Expenses:        
Interest expense 98     85
Depreciation and amortization 24,139 24,014 41,714 68,721
General and administrative expense 736     936
Operating expense 5,913 5,148 8,889 15,049
Total costs and expenses 30,886 29,162 50,603 84,791
(Loss) income before income taxes (21,159) (22,442) (39,307) (62,389)
Income tax expense (20) 167 305 367
Net (loss) income (21,139) (22,609) (39,612) (62,756)
Comprehensive (loss) income (21,240) (22,609) (39,612) (62,936)
Leasing        
Revenues:        
Total revenues 169,525 166,959 291,131 507,216
Costs and Expenses:        
Depreciation and amortization 86,208 86,307 150,108 257,557
Leasing | Guarantors        
Revenues:        
Total revenues 168,772 166,914 291,086 505,569
Leasing | Non-Guarantors        
Revenues:        
Total revenues 753 45 45 1,647
Fiber Infrastructure        
Revenues:        
Total revenues 25,219     38,995
Costs and Expenses:        
Depreciation and amortization 9,701     15,448
Fiber Infrastructure | Guarantors        
Revenues:        
Total revenues 21,741     35,517
Fiber Infrastructure | Non-Guarantors        
Revenues:        
Total revenues 3,478     3,478
Consumer CLEC        
Revenues:        
Total revenues 5,496 6,675 11,251 17,277
Costs and Expenses:        
Depreciation and amortization 814 964 1,607 2,443
Consumer CLEC | Non-Guarantors        
Revenues:        
Total revenues $ 5,496 $ 6,675 $ 11,251 $ 17,277