XML 72 R53.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Guarantor Information (Tables)
12 Months Ended
Dec. 31, 2016
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Condensed Consolidated Balance Sheet

The following information summarizes our Condensed Consolidating Balance Sheets as of December 31, 2016 and December 31, 2015, Condensed Consolidating Statement of Comprehensive Income (Loss) for the year ended December 31, 2016 and for the period from April 24, 2015 to December 31, 2015, and the Condensed Consolidating Statement of Cash Flows for the year ended December 31, 2016 and for the period from April 24, 2015 to December 31, 2015:

 

 

Condensed Consolidating Balance Sheet

As of December 31, 2016

 

(Thousands)

 

CS&L

 

 

CSL Capital

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

$

 

 

$

 

 

$

1,975,455

 

 

$

694,582

 

 

$

 

 

$

2,670,037

 

Cash and cash equivalents

 

 

131,145

 

 

 

 

 

 

32,426

 

 

 

8,183

 

 

 

 

 

 

171,754

 

Accounts receivable, net

 

 

(3

)

 

 

 

 

 

8,989

 

 

 

6,295

 

 

 

 

 

 

15,281

 

Affiliate receivable

 

 

 

 

 

 

 

 

 

 

 

2,413

 

 

 

(2,413

)

 

 

 

Goodwill

 

 

 

 

 

 

 

 

145,054

 

 

 

117,280

 

 

 

 

 

 

262,334

 

Intangible assets, net

 

 

 

 

 

 

 

 

37,033

 

 

 

123,551

 

 

 

 

 

 

160,584

 

Straight-line revenue receivable

 

 

 

 

 

 

 

 

29,084

 

 

 

4

 

 

 

 

 

 

29,088

 

Investment in consolidated subsidiaries

 

 

2,801,234

 

 

 

2,036,717

 

 

 

761,609

 

 

 

-

 

 

 

(5,599,560

)

 

 

 

Other assets

 

 

1,066

 

 

 

 

 

 

6,567

 

 

 

2,041

 

 

 

 

 

 

9,674

 

Total Assets

 

$

2,933,442

 

 

$

2,036,717

 

 

$

2,996,217

 

 

$

954,349

 

 

$

(5,601,973

)

 

$

3,318,752

 

 

Liabilities and Shareholders' (Deficit) Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

 

 

$

 

 

$

25,081

 

 

$

15,896

 

 

$

 

 

$

40,977

 

Accrued interest payable

 

 

27,812

 

 

 

27,812

 

 

 

 

 

 

 

 

 

(27,812

)

 

 

27,812

 

Deferred revenue

 

 

 

 

 

 

 

 

157,857

 

 

 

103,547

 

 

 

 

 

 

261,404

 

Derivative liability

 

 

6,102

 

 

 

6,102

 

 

 

 

 

 

 

 

 

(6,102

)

 

 

6,102

 

Affiliate payable

 

 

 

 

 

 

 

 

2,413

 

 

 

 

 

 

(2,413

)

 

 

 

Dividends payable

 

 

94,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

94,607

 

Deferred income taxes

 

 

 

 

 

 

 

 

1,603

 

 

 

26,791

 

 

 

 

 

 

28,394

 

Capital lease obligations

 

 

 

 

 

 

 

 

47,977

 

 

 

6,558

 

 

 

 

 

 

54,535

 

Contingent consideration

 

 

98,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

98,600

 

Notes and other debt, net

 

 

4,028,214

 

 

 

4,028,214

 

 

 

 

 

 

 

 

 

(4,028,214

)

 

 

4,028,214

 

      Total liabilities

 

 

4,255,335

 

 

 

4,062,128

 

 

 

234,931

 

 

 

152,792

 

 

 

(4,064,541

)

 

 

4,640,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible preferred stock

 

 

80,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

80,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' (Deficit) Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15

 

Additional paid-in capital

 

 

141,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

141,092

 

Accumulated other comprehensive income

 

 

(6,369

)

 

 

(6,102

)

 

 

 

 

 

(267

)

 

 

6,369

 

 

 

(6,369

)

Distributions in excess of earnings

 

 

(1,537,183

)

 

 

(2,019,309

)

 

 

2,761,286

 

 

 

801,824

 

 

 

(1,543,801

)

 

 

(1,537,183

)

      Total shareholders' deficit

 

 

(1,402,445

)

 

 

(2,025,411

)

 

 

2,761,286

 

 

 

801,557

 

 

 

(1,537,432

)

 

 

(1,402,445

)

Total Liabilities, Convertible Preferred Stock, and Shareholders' Deficit

 

$

2,933,442

 

 

$

2,036,717

 

 

$

2,996,217

 

 

$

954,349

 

 

$

(5,601,973

)

 

$

3,318,752

 

 

 

 

Condensed Consolidating Balance Sheet

As of December 31, 2015

 

(Thousands)

 

CS&L

 

 

CSL Capital

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

$

 

 

$

 

 

$

1,841,712

 

 

$

533,048

 

 

$

 

 

$

2,374,760

 

Cash and cash equivalents

 

 

17

 

 

 

 

 

 

140,197

 

 

 

2,284

 

 

 

 

 

 

142,498

 

Accounts receivable, net

 

 

 

 

 

 

 

 

474

 

 

 

1,609

 

 

 

 

 

 

2,083

 

Affiliate receivable

 

 

 

 

 

 

 

 

151

 

 

 

 

 

 

(151

)

 

 

 

Intangible assets, net

 

 

 

 

 

 

 

 

 

 

 

10,530

 

 

 

 

 

 

10,530

 

Straight-line rent receivable

 

 

 

 

 

 

 

 

11,795

 

 

 

 

 

 

 

 

 

11,795

 

Investment in consolidated subsidiaries

 

 

2,458,679

 

 

 

2,458,679

 

 

 

510,093

 

 

 

 

 

 

(5,427,451

)

 

 

 

Other assets

 

 

 

 

 

 

 

 

672

 

 

 

298

 

 

 

 

 

 

970

 

Total Assets

 

$

2,458,696

 

 

$

2,458,679

 

 

$

2,505,094

 

 

$

547,769

 

 

$

(5,427,602

)

 

$

2,542,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' (Deficit) Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued

   expenses and other liabilities

 

$

 

 

$

 

 

$

9,204

 

 

$

1,205

 

 

$

 

 

$

10,409

 

Accrued Interest payable

 

 

24,440

 

 

 

24,440

 

 

 

 

 

 

 

 

 

(24,440

)

 

 

24,440

 

Deferred Revenue

 

 

 

 

 

 

 

 

44,862

 

 

 

22,955

 

 

 

 

 

 

67,817

 

Derivative liability

 

 

5,427

 

 

 

5,427

 

 

 

 

 

 

 

 

 

(5,427

)

 

 

5,427

 

Affiliate payable

 

 

 

 

 

 

 

 

 

 

 

151

 

 

 

(151

)

 

 

 

Dividends payable

 

 

90,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90,507

 

Deferred income taxes

 

 

 

 

 

 

 

 

1,677

 

 

 

4,037

 

 

 

 

 

 

5,714

 

Notes and other debt, net

 

 

3,505,228

 

 

 

3,505,228

 

 

 

 

 

 

 

 

 

(3,505,228

)

 

 

3,505,228

 

Total liabilities

 

 

3,625,602

 

 

 

3,535,095

 

 

 

55,743

 

 

 

28,348

 

 

 

(3,535,246

)

 

 

3,709,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15

 

Additional paid-in capital

 

 

1,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,392

 

Accumulated other comprehensive income

 

 

(5,427

)

 

 

(5,427

)

 

 

 

 

 

 

 

 

5,427

 

 

 

(5,427

)

Distributions in excess of earnings

 

 

(1,162,886

)

 

 

(1,070,989

)

 

 

2,449,351

 

 

 

519,421

 

 

 

(1,897,783

)

 

 

(1,162,886

)

Total shareholders' deficit

 

 

(1,166,906

)

 

 

(1,076,416

)

 

 

2,449,351

 

 

 

519,421

 

 

 

(1,892,356

)

 

 

(1,166,906

)

Total Liabilities and Shareholders' (Deficit) Equity

 

$

2,458,696

 

 

$

2,458,679

 

 

$

2,505,094

 

 

$

547,769

 

 

$

(5,427,602

)

 

$

2,542,636

 

 

Condensed Consolidated Statement of Comprehensive Income

 

 

 

Condensed Consolidating Statement of Comprehensive Income

For the Year Ended December 31, 2016

 

(Thousands)

 

CS&L

 

 

CSL Capital

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing

 

$

 

 

$

 

 

$

674,683

 

 

$

2,685

 

 

$

 

 

$

677,368

 

Fiber Infrastructure

 

 

 

 

 

 

 

 

 

 

57,030

 

 

 

13,538

 

 

 

 

 

 

 

70,568

 

Consumer CLEC

 

 

 

 

 

 

 

 

 

 

 

22,472

 

 

 

 

 

 

22,472

 

Total revenues

 

 

 

 

 

 

 

 

731,713

 

 

 

38,695

 

 

 

 

 

 

770,408

 

Costs and Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

267,959

 

 

 

273,022

 

 

 

7,046

 

 

 

389

 

 

 

(273,022

)

 

 

275,394

 

Depreciation and amortization

 

 

 

 

 

 

 

 

279,507

 

 

 

96,463

 

 

 

 

 

 

375,970

 

General and administrative expense

 

 

4,829

 

 

 

 

 

 

28,161

 

 

 

2,412

 

 

 

 

 

 

35,402

 

Operating expense (exclusive of depreciation, accretion and amortization)

 

 

 

 

 

 

 

 

25,666

 

 

 

24,002

 

 

 

 

 

 

49,668

 

Transaction related costs

 

 

3,945

 

 

 

 

 

 

29,566

 

 

 

158

 

 

 

 

 

 

33,669

 

Total costs and expenses

 

 

276,733

 

 

 

273,022

 

 

 

369,946

 

 

 

123,424

 

 

 

(273,022

)

 

 

770,103

 

Earnings from consolidated subsidiaries

 

 

276,521

 

 

 

288,468

 

 

 

(85,755

)

 

 

 

 

 

(479,234

)

 

 

 

(Loss) income before income taxes

 

 

(212

)

 

 

15,446

 

 

 

276,012

 

 

 

(84,729

)

 

 

(206,212

)

 

 

305

 

Income tax expense

 

 

 

 

 

 

 

 

647

 

 

 

(130

)

 

 

 

 

 

517

 

Net (loss) income

 

$

(212

)

 

$

15,446

 

 

$

275,365

 

 

$

(84,599

)

 

$

(206,212

)

 

$

(212

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss) income

 

$

(1,154

)

 

$

14,771

 

 

$

275,365

 

 

$

(84,866

)

 

$

(205,270

)

 

$

(1,154

)

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

For the Period from April 24 - December 31, 2015

 

(Thousands)

 

CS&L

 

 

CSL Capital

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

 

 

$

 

 

$

458,334

 

 

$

280

 

 

$

 

 

$

458,614

 

Consumer CLEC

 

 

 

 

 

 

 

 

 

 

 

17,700

 

 

 

 

 

 

17,700

 

Total revenues

 

 

 

 

 

 

 

 

458,334

 

 

 

17,980

 

 

 

 

 

 

476,314

 

Costs and Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

181,797

 

 

 

181,797

 

 

 

 

 

 

 

 

 

(181,797

)

 

 

181,797

 

Depreciation and amortization

 

 

 

 

 

 

 

 

173,648

 

 

 

65,100

 

 

 

 

 

 

238,748

 

General and administrative expense

 

 

1,934

 

 

 

 

 

 

9,274

 

 

 

 

 

 

 

 

 

11,208

 

Operating expense (exclusive of depreciation, accretion and amortization)

 

 

 

 

 

 

 

 

 

 

 

13,743

 

 

 

 

 

 

13,743

 

Transaction related costs

 

 

 

 

 

 

 

 

5,210

 

 

 

 

 

 

 

 

 

5,210

 

Total costs and expenses

 

 

183,731

 

 

 

181,797

 

 

 

188,132

 

 

 

78,843

 

 

 

(181,797

)

 

 

450,706

 

Earnings (losses) from consolidated subsidiaries

 

 

208,601

 

 

 

208,601

 

 

 

(62,249

)

 

 

 

 

 

(354,953

)

 

 

 

(Loss) Income before income taxes

 

 

24,870

 

 

 

26,804

 

 

 

207,953

 

 

 

(60,863

)

 

 

(173,156

)

 

 

25,608

 

Income tax expense

 

 

 

 

 

 

 

 

201

 

 

 

537

 

 

 

 

 

 

738

 

Net (loss) income

 

$

24,870

 

 

$

26,804

 

 

$

207,752

 

 

$

(61,400

)

 

$

(173,156

)

 

$

24,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss) income

 

$

19,443

 

 

$

21,377

 

 

$

207,752

 

 

$

(61,400

)

 

$

(167,729

)

 

$

19,443

 

 

 

Condensed Consolidated Statement of Cash Flows

 

 

 

 

Condensed Consolidating Statement of Cash Flows

For the Year Ended December 31, 2016

 

(Thousands)

 

CS&L

 

 

CSL Capital

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Cash flow from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

(59,076

)

 

$

 

 

$

626,147

 

 

$

18,686

 

 

$

(209,769

)

 

$

375,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of businesses, net of cash acquired

 

 

 

 

 

 

 

 

(315,494

)

 

 

(173,294

)

 

 

 

 

 

(488,788

)

Acquisition of ground lease investments

 

 

 

 

 

 

 

 

 

 

 

(11,543

)

 

 

 

 

 

(11,543

)

Other capital expenditures

 

 

 

 

 

 

 

 

(14,567

)

 

 

(20,333

)

 

 

 

 

 

(34,900

)

Net cash used in investing activities

 

 

 

 

 

 

 

 

(330,061

)

 

 

(205,170

)

 

 

 

 

 

(535,231

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payment on debt

 

 

(22,027

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(22,027

)

Dividends paid

 

 

(367,830

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(367,830

)

Proceeds from issuance of Notes

 

 

548,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

548,875

 

Borrowings under revolving credit facility

 

 

641,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

641,000

 

Payments under revolving credit facility

 

 

(641,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(641,000

)

Capital lease payments

 

 

 

 

 

 

 

 

(1,357

)

 

 

(192

)

 

 

 

 

 

(1,549

)

Deferred financing costs

 

 

(20,557

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,557

)

Common stock issuance, net of costs

 

 

54,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

54,213

 

Net share settlement

 

 

(2,359

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,359

)

Intercompany transactions, net

 

 

(111

)

 

 

 

 

 

(402,500

)

 

 

192,842

 

 

 

209,769

 

 

 

 

Net cash provided (used in) by financing activities

 

 

190,204

 

 

 

 

 

 

(403,857

)

 

 

192,650

 

 

 

209,769

 

 

 

188,766

 

Effect of exchange rates on cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

(267

)

 

 

 

 

 

(267

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

131,128

 

 

 

 

 

 

(107,771

)

 

 

5,899

 

 

 

 

 

 

29,256

 

Cash and cash equivalents, December 31, 2015

 

 

17

 

 

 

 

 

 

140,197

 

 

 

2,284

 

 

 

 

 

 

 

142,498

 

Cash and cash equivalents, December 31, 2016

 

$

131,145

 

 

$

 

 

$

32,426

 

 

$

8,183

 

 

$

 

 

$

171,754

 

 

 

 

Condensed Consolidating Statement of Cash Flows

For the Period from April 24 - December 31, 2015

 

(Thousands)

 

CS&L

 

 

CSL Capital

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Cash flow from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

106,332

 

 

$

 

 

$

426,719

 

 

$

13,519

 

 

$

(253,362

)

 

$

293,208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consideration paid to Windstream Services

 

 

(1,035,029

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,035,029

)

Capital expenditures - other

 

 

 

 

 

 

 

 

(33,178

)

 

 

(11,235

)

 

 

 

 

 

(44,413

)

Net cash used in investing activities

 

 

(1,035,029

)

 

 

 

 

 

(33,178

)

 

 

(11,235

)

 

 

 

 

 

(1,079,442

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of Term Loans

 

 

1,127,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,127,000

 

Deferred financing costs

 

 

(30,057

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(30,057

)

Principal payment on debt

 

 

(10,700

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,700

)

Common stock issuance costs

 

 

(543

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(543

)

Net share settlement

 

 

(113

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(113

)

Dividends paid

 

 

(156,854

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(156,854

)

Intercompany transactions, net

 

 

 

 

 

 

 

 

(253,362

)

 

 

 

 

 

253,362

 

 

 

 

Cash in-lieu of fractional shares

 

 

(19

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(19

)

Net cash provided by financing activities

 

 

928,714

 

 

 

 

 

 

(253,362

)

 

 

 

 

 

253,362

 

 

 

928,714

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

17

 

 

 

 

 

 

140,179

 

 

 

2,284

 

 

 

 

 

 

142,480

 

Cash and cash equivalents, April 24, 2015

 

 

 

 

 

 

 

 

18

 

 

 

 

 

 

 

 

 

18

 

Cash and cash equivalents, December 31, 2015

 

$

17

 

 

$

 

 

$

140,197

 

 

$

2,284

 

 

$

 

 

$

142,498