XML 74 R60.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2017
Dec. 31, 2016
Aug. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
Assets:          
Property, plant and equipment, net $ 2,672,349 $ 2,670,037      
Cash and cash equivalents 68,726 171,754   $ 165,340 $ 142,498
Accounts receivable, net 17,236 15,281      
Goodwill 262,086 262,334      
Intangible assets, net 214,061 160,584      
Straight-line revenue receivable 33,406 29,088      
Other assets 12,813 9,674      
Total Assets 3,280,677 3,318,752      
Liabilities and Shareholders' Deficit:          
Accounts payable, accrued expenses and other liabilities 56,023 40,977      
Accrued interest payable 65,715 27,812      
Deferred revenue 293,879 261,404      
Derivative liability 1,536 6,102      
Dividends payable 94,810 94,607      
Deferred income taxes 47,048 28,394      
Capital lease obligations 54,068 54,535      
Contingent consideration 90,719 98,600 $ 98,600    
Notes and other debt, net 4,003,792 4,028,214      
Total liabilities 4,707,590 4,640,645      
Shareholders' Deficit:          
Common stock 16 15      
Additional paid-in capital 141,503 141,092      
Accumulated other comprehensive income 3,072 (6,369)      
Distributions in excess of accumulated earnings (1,652,800) (1,537,183)      
Total shareholders' deficit (1,508,209) (1,402,445)   (1,288,911) (1,166,906)
Total Liabilities, Convertible Preferred Stock, and Shareholders' Deficit 3,280,677 3,318,752      
Eliminations          
Assets:          
Affiliate receivable (125) (107)      
Investment in consolidated subsidiaries (5,569,480) (5,601,473)      
Total Assets (5,569,605) (5,601,580)      
Liabilities and Shareholders' Deficit:          
Accrued interest payable (65,715) (27,812)      
Derivative liability (1,536) (6,102)      
Affiliate payable (125) (107)      
Notes and other debt, net (4,003,792) (4,028,214)      
Total liabilities (4,071,168) (4,062,235)      
Shareholders' Deficit:          
Accumulated other comprehensive income (3,072) 6,369      
Distributions in excess of accumulated earnings (1,495,365) (1,545,714)      
Total shareholders' deficit (1,498,437) (1,539,345)      
Total Liabilities, Convertible Preferred Stock, and Shareholders' Deficit (5,569,605) (5,601,580)      
Series A Convertible Preferred Stock          
Liabilities and Shareholders' Deficit:          
Convertible preferred stock 81,296 80,552      
Uniti, Inc.          
Assets:          
Cash and cash equivalents 36,179 131,145   58 17
Accounts receivable, net (3) (3)      
Investment in consolidated subsidiaries 2,792,306 2,801,234      
Other assets 1,202 1,066      
Total Assets 2,829,684 2,933,442      
Liabilities and Shareholders' Deficit:          
Accounts payable, accrued expenses and other liabilities 25        
Accrued interest payable 65,715 27,812      
Derivative liability 1,536 6,102      
Dividends payable 94,810 94,607      
Contingent consideration 90,719 98,600      
Notes and other debt, net 4,003,792 4,028,214      
Total liabilities 4,256,597 4,255,335      
Shareholders' Deficit:          
Common stock 16 15      
Additional paid-in capital 141,503 141,092      
Accumulated other comprehensive income 3,072 (6,369)      
Distributions in excess of accumulated earnings (1,652,800) (1,537,183)      
Total shareholders' deficit (1,508,209) (1,402,445)      
Total Liabilities, Convertible Preferred Stock, and Shareholders' Deficit 2,829,684 2,933,442      
Uniti, Inc. | Series A Convertible Preferred Stock          
Liabilities and Shareholders' Deficit:          
Convertible preferred stock 81,296 80,552      
CSL Capital, LLC          
Assets:          
Investment in consolidated subsidiaries 1,958,252 2,036,717      
Total Assets 1,958,252 2,036,717      
Liabilities and Shareholders' Deficit:          
Accrued interest payable 65,715 27,812      
Derivative liability 1,536 6,102      
Notes and other debt, net 4,003,792 4,028,214      
Total liabilities 4,071,043 4,062,128      
Shareholders' Deficit:          
Accumulated other comprehensive income (1,536) (6,102)      
Distributions in excess of accumulated earnings (2,111,255) (2,019,309)      
Total shareholders' deficit (2,112,791) (2,025,411)      
Total Liabilities, Convertible Preferred Stock, and Shareholders' Deficit 1,958,252 2,036,717      
Guarantors          
Assets:          
Property, plant and equipment, net 1,953,848 1,990,526      
Cash and cash equivalents 15,779 32,426   160,158 140,197
Accounts receivable, net 10,862 9,034      
Affiliate receivable 125 107      
Goodwill 145,054 145,054      
Intangible assets, net 36,511 37,033      
Straight-line revenue receivable 33,406 29,084      
Investment in consolidated subsidiaries 818,922 763,522      
Other assets 7,103 6,599      
Total Assets 3,021,610 3,013,385      
Liabilities and Shareholders' Deficit:          
Accounts payable, accrued expenses and other liabilities 26,915 25,865      
Deferred revenue 176,885 157,857      
Deferred income taxes 1,978 1,603      
Capital lease obligations 47,661 47,977      
Total liabilities 253,439 233,302      
Shareholders' Deficit:          
Distributions in excess of accumulated earnings 2,768,171 2,780,083      
Total shareholders' deficit 2,768,171 2,780,083      
Total Liabilities, Convertible Preferred Stock, and Shareholders' Deficit 3,021,610 3,013,385      
Non-Guarantors          
Assets:          
Property, plant and equipment, net 718,501 679,511      
Cash and cash equivalents 16,768 8,183   $ 5,124 $ 2,284
Accounts receivable, net 6,377 6,250      
Goodwill 117,032 117,280      
Intangible assets, net 177,550 123,551      
Straight-line revenue receivable   4      
Other assets 4,508 2,009      
Total Assets 1,040,736 936,788      
Liabilities and Shareholders' Deficit:          
Accounts payable, accrued expenses and other liabilities 29,083 15,112      
Deferred revenue 116,994 103,547      
Affiliate payable 125 107      
Deferred income taxes 45,070 26,791      
Capital lease obligations 6,407 6,558      
Total liabilities 197,679 152,115      
Shareholders' Deficit:          
Accumulated other comprehensive income 4,608 (267)      
Distributions in excess of accumulated earnings 838,449 784,940      
Total shareholders' deficit 843,057 784,673      
Total Liabilities, Convertible Preferred Stock, and Shareholders' Deficit $ 1,040,736 $ 936,788