XML 118 R99.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Guarantor Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2016
Aug. 31, 2016
Dec. 31, 2015
Apr. 23, 2015
Assets:        
Property, plant and equipment, net $ 2,670,037   $ 2,374,760  
Cash and cash equivalents 171,754   142,498 $ 18
Accounts receivable, net 15,281   2,083  
Goodwill 262,334      
Intangible assets, net 160,584   10,530  
Straight-line revenue receivable 29,088   11,795  
Other assets 9,674   970  
Total Assets 3,318,752   2,542,636  
Liabilities, Convertible Preferred Stock and Shareholders' (Deficit) Equity:        
Accounts payable, accrued expenses and other liabilities 40,977   10,409  
Accrued interest payable 27,812   24,440  
Deferred revenue 261,404   67,817  
Derivative liability 6,102   5,427  
Dividends payable 94,607   90,507  
Deferred income taxes 28,394   5,714  
Capital lease obligations 54,535      
Contingent consideration 98,600 $ 98,600    
Notes and other debt, net 4,028,214   3,505,228  
Total liabilities 4,640,645   3,709,542  
Shareholders' Deficit:        
Common stock 15   15  
Additional paid-in capital 141,092   1,392  
Accumulated other comprehensive income (6,369)   (5,427)  
Distributions in excess of accumulated earnings (1,537,183)   (1,162,886)  
Total shareholders' deficit (1,402,445)   (1,166,906) 2,508,420
Total Liabilities, Convertible Preferred Stock, and Shareholders' (Deficit) Equity 3,318,752   2,542,636  
Eliminations        
Assets:        
Affiliate receivable (2,413)   (151)  
Investment in consolidated subsidiaries (5,599,560)   (5,427,451)  
Total Assets (5,601,973)   (5,427,602)  
Liabilities, Convertible Preferred Stock and Shareholders' (Deficit) Equity:        
Accrued interest payable (27,812)   (24,440)  
Derivative liability (6,102)   (5,427)  
Affiliate payable (2,413)   (151)  
Notes and other debt, net (4,028,214)   (3,505,228)  
Total liabilities (4,064,541)   (3,535,246)  
Shareholders' Deficit:        
Accumulated other comprehensive income 6,369   5,427  
Distributions in excess of accumulated earnings (1,543,801)   (1,897,783)  
Total shareholders' deficit (1,537,432)   (1,892,356)  
Total Liabilities, Convertible Preferred Stock, and Shareholders' (Deficit) Equity (5,601,973)   (5,427,602)  
Series A Convertible Preferred Stock        
Liabilities, Convertible Preferred Stock and Shareholders' (Deficit) Equity:        
Convertible preferred stock 80,552      
CS&L, Inc.        
Assets:        
Cash and cash equivalents 131,145   17  
Accounts receivable, net (3)      
Investment in consolidated subsidiaries 2,801,234   2,458,679  
Other assets 1,066      
Total Assets 2,933,442   2,458,696  
Liabilities, Convertible Preferred Stock and Shareholders' (Deficit) Equity:        
Accrued interest payable 27,812   24,440  
Derivative liability 6,102   5,427  
Dividends payable 94,607   90,507  
Contingent consideration 98,600      
Notes and other debt, net 4,028,214   3,505,228  
Total liabilities 4,255,335   3,625,602  
Shareholders' Deficit:        
Common stock 15   15  
Additional paid-in capital 141,092   1,392  
Accumulated other comprehensive income (6,369)   (5,427)  
Distributions in excess of accumulated earnings (1,537,183)   (1,162,886)  
Total shareholders' deficit (1,402,445)   (1,166,906)  
Total Liabilities, Convertible Preferred Stock, and Shareholders' (Deficit) Equity 2,933,442   2,458,696  
CS&L, Inc. | Series A Convertible Preferred Stock        
Liabilities, Convertible Preferred Stock and Shareholders' (Deficit) Equity:        
Convertible preferred stock 80,552      
CSL Capital, LLC        
Assets:        
Investment in consolidated subsidiaries 2,036,717   2,458,679  
Total Assets 2,036,717   2,458,679  
Liabilities, Convertible Preferred Stock and Shareholders' (Deficit) Equity:        
Accrued interest payable 27,812   24,440  
Derivative liability 6,102   5,427  
Notes and other debt, net 4,028,214   3,505,228  
Total liabilities 4,062,128   3,535,095  
Shareholders' Deficit:        
Accumulated other comprehensive income (6,102)   (5,427)  
Distributions in excess of accumulated earnings (2,019,309)   (1,070,989)  
Total shareholders' deficit (2,025,411)   (1,076,416)  
Total Liabilities, Convertible Preferred Stock, and Shareholders' (Deficit) Equity 2,036,717   2,458,679  
Guarantors        
Assets:        
Property, plant and equipment, net 1,975,455   1,841,712  
Cash and cash equivalents 32,426   140,197 $ 18
Accounts receivable, net 8,989   474  
Affiliate receivable     151  
Goodwill 145,054      
Intangible assets, net 37,033      
Straight-line revenue receivable 29,084   11,795  
Investment in consolidated subsidiaries 761,609   510,093  
Other assets 6,567   672  
Total Assets 2,996,217   2,505,094  
Liabilities, Convertible Preferred Stock and Shareholders' (Deficit) Equity:        
Accounts payable, accrued expenses and other liabilities 25,081   9,204  
Deferred revenue 157,857   44,862  
Affiliate payable 2,413      
Deferred income taxes 1,603   1,677  
Capital lease obligations 47,977      
Total liabilities 234,931   55,743  
Shareholders' Deficit:        
Distributions in excess of accumulated earnings 2,761,286   2,449,351  
Total shareholders' deficit 2,761,286   2,449,351  
Total Liabilities, Convertible Preferred Stock, and Shareholders' (Deficit) Equity 2,996,217   2,505,094  
Non-Guarantors        
Assets:        
Property, plant and equipment, net 694,582   533,048  
Cash and cash equivalents 8,183   2,284  
Accounts receivable, net 6,295   1,609  
Affiliate receivable 2,413      
Goodwill 117,280      
Intangible assets, net 123,551   10,530  
Straight-line revenue receivable 4      
Other assets 2,041   298  
Total Assets 954,349   547,769  
Liabilities, Convertible Preferred Stock and Shareholders' (Deficit) Equity:        
Accounts payable, accrued expenses and other liabilities 15,896   1,205  
Deferred revenue 103,547   22,955  
Affiliate payable     151  
Deferred income taxes 26,791   4,037  
Capital lease obligations 6,558      
Total liabilities 152,792   28,348  
Shareholders' Deficit:        
Accumulated other comprehensive income (267)      
Distributions in excess of accumulated earnings 801,824   519,421  
Total shareholders' deficit 801,557   519,421  
Total Liabilities, Convertible Preferred Stock, and Shareholders' (Deficit) Equity $ 954,349   $ 547,769