XML 119 R100.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Guarantor Information - Condensed Consolidating Statement of Comprehensive Income (Details) - USD ($)
$ in Thousands
2 Months Ended 3 Months Ended 8 Months Ended 12 Months Ended
Jun. 30, 2015
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2015
Dec. 31, 2016
Revenues:                  
Total revenues $ 128,748 $ 206,920 $ 200,240 $ 188,573 $ 174,675 $ 173,932 $ 173,634 $ 476,314 $ 770,408
Costs and Expenses:                  
Interest expense               181,797 275,394
Depreciation and amortization               238,748 375,970
General and administrative expense               11,208 35,402
Operating expense (exclusive of depreciation, accretion and amortization)               13,743 49,668
Transaction related costs               5,210 33,669
Total costs and expenses               450,706 770,103
Income before income taxes 8,532 (4,752) (2,215) (1,208) 8,480 7,405 9,671 25,608 305
Income tax expense               738 517
Net (loss) income $ 8,301 $ (4,370) $ (2,343) $ (1,535) $ 8,036 $ 7,166 $ 9,403 24,870 (212)
Comprehensive (loss) income               19,443 (1,154)
Eliminations                  
Costs and Expenses:                  
Interest expense               (181,797) (273,022)
Total costs and expenses               (181,797) (273,022)
Earnings (losses) from consolidated subsidiaries               (354,953) (479,234)
Income before income taxes               (173,156) (206,212)
Net (loss) income               (173,156) (206,212)
Comprehensive (loss) income               (167,729) (205,270)
CS&L, Inc.                  
Costs and Expenses:                  
Interest expense               181,797 267,959
General and administrative expense               1,934 4,829
Transaction related costs                 3,945
Total costs and expenses               183,731 276,733
Earnings (losses) from consolidated subsidiaries               208,601 276,521
Income before income taxes               24,870 (212)
Net (loss) income               24,870 (212)
Comprehensive (loss) income               19,443 (1,154)
CSL Capital, LLC                  
Costs and Expenses:                  
Interest expense               181,797 273,022
Total costs and expenses               181,797 273,022
Earnings (losses) from consolidated subsidiaries               208,601 288,468
Income before income taxes               26,804 15,446
Net (loss) income               26,804 15,446
Comprehensive (loss) income               21,377 14,771
Guarantors                  
Revenues:                  
Total revenues               458,334 731,713
Costs and Expenses:                  
Interest expense                 7,046
Depreciation and amortization               173,648 279,507
General and administrative expense               9,274 28,161
Operating expense (exclusive of depreciation, accretion and amortization)                 25,666
Transaction related costs               5,210 29,566
Total costs and expenses               188,132 369,946
Earnings (losses) from consolidated subsidiaries               (62,249) (85,755)
Income before income taxes               207,953 276,012
Income tax expense               201 647
Net (loss) income               207,752 275,365
Comprehensive (loss) income               207,752 275,365
Non-Guarantors                  
Revenues:                  
Total revenues               17,980 38,695
Costs and Expenses:                  
Interest expense                 389
Depreciation and amortization               65,100 96,463
General and administrative expense                 2,412
Operating expense (exclusive of depreciation, accretion and amortization)               13,743 24,002
Transaction related costs                 158
Total costs and expenses               78,843 123,424
Income before income taxes               (60,863) (84,729)
Income tax expense               537 (130)
Net (loss) income               (61,400) (84,599)
Comprehensive (loss) income               (61,400) (84,866)
Leasing                  
Revenues:                  
Total revenues               458,614 677,368
Costs and Expenses:                  
Depreciation and amortization               236,177 344,083
Leasing | Guarantors                  
Revenues:                  
Total revenues                 674,683
Leasing | Non-Guarantors                  
Revenues:                  
Total revenues                 2,685
Fiber Infrastructure                  
Revenues:                  
Total revenues                 70,568
Costs and Expenses:                  
Depreciation and amortization                 28,629
Fiber Infrastructure | Guarantors                  
Revenues:                  
Total revenues                 57,030
Fiber Infrastructure | Non-Guarantors                  
Revenues:                  
Total revenues                 13,538
Rental Revenues                  
Revenues:                  
Total revenues               458,614  
Rental Revenues | Guarantors                  
Revenues:                  
Total revenues               458,334  
Rental Revenues | Non-Guarantors                  
Revenues:                  
Total revenues               280  
Consumer CLEC                  
Revenues:                  
Total revenues               17,700 22,472
Costs and Expenses:                  
Depreciation and amortization               2,571 3,258
Consumer CLEC | Non-Guarantors                  
Revenues:                  
Total revenues               $ 17,700 $ 22,472