XML 75 R61.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Information - Condensed Consolidating Statement of Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Revenues:    
Total revenues $ 211,473 $ 174,675
Costs and Expenses:    
Interest expense 73,365 66,049
Depreciation and amortization 101,361 86,340
General and administrative expense 13,978 5,189
Operating expense (exclusive of depreciation, accretion and amortization) 22,125 4,707
Transaction related costs 9,684 3,910
Other expense 11,339  
Total costs and expenses 231,852 166,195
(Loss) income before income taxes (20,379) 8,480
Income (benefit) tax expense (379) 444
Net (loss) income (20,000) 8,036
Comprehensive (loss) income (10,559) (32,326)
Eliminations    
Costs and Expenses:    
Interest expense (72,247) (66,145)
Total costs and expenses (72,247) (66,145)
Earnings (loss) from consolidated subsidiaries (108,565) (129,134)
(Loss) income before income taxes (36,318) (62,989)
Net (loss) income (36,318) (62,989)
Comprehensive (loss) income (45,759) (22,627)
Uniti, Inc.    
Costs and Expenses:    
Interest expense 70,372 66,145
General and administrative expense 1,628 930
Other expense 10,910  
Total costs and expenses 82,910 67,075
Earnings (loss) from consolidated subsidiaries 62,910 75,111
(Loss) income before income taxes (20,000) 8,036
Net (loss) income (20,000) 8,036
Comprehensive (loss) income (10,559) (32,326)
CSL Capital, LLC    
Costs and Expenses:    
Interest expense 72,247 66,145
Total costs and expenses 72,247 66,145
Earnings (loss) from consolidated subsidiaries 69,358 75,214
(Loss) income before income taxes (2,889) 9,069
Net (loss) income (2,889) 9,069
Comprehensive (loss) income 1,677 (31,373)
Guarantors    
Revenues:    
Total revenues 194,441 168,294
Costs and Expenses:    
Interest expense 2,693 (96)
Depreciation and amortization 72,890 64,089
General and administrative expense 10,260 4,163
Operating expense (exclusive of depreciation, accretion and amortization) 12,819  
Transaction related costs 8,597 3,910
Other expense 429  
Total costs and expenses 107,688 72,066
Earnings (loss) from consolidated subsidiaries (23,703) (21,191)
(Loss) income before income taxes 63,050 75,037
Income (benefit) tax expense 556 248
Net (loss) income 62,494 74,789
Comprehensive (loss) income 62,494 74,789
Non-Guarantors    
Revenues:    
Total revenues 17,032 6,381
Costs and Expenses:    
Interest expense 300  
Depreciation and amortization 28,471 22,251
General and administrative expense 2,090 96
Operating expense (exclusive of depreciation, accretion and amortization) 9,306 4,707
Transaction related costs 1,087  
Total costs and expenses 41,254 27,054
(Loss) income before income taxes (24,222) (20,673)
Income (benefit) tax expense (935) 196
Net (loss) income (23,287) (20,869)
Comprehensive (loss) income (18,412) (20,789)
Leasing    
Revenues:    
Total revenues 170,306 168,613
Costs and Expenses:    
Depreciation and amortization 86,506 85,403
Leasing | Guarantors    
Revenues:    
Total revenues 169,335 168,266
Leasing | Non-Guarantors    
Revenues:    
Total revenues 971 347
Fiber Infrastructure    
Revenues:    
Total revenues 34,812  
Costs and Expenses:    
Depreciation and amortization 13,221  
Fiber Infrastructure | Guarantors    
Revenues:    
Total revenues 24,780  
Fiber Infrastructure | Non-Guarantors    
Revenues:    
Total revenues 10,032  
Consumer CLEC    
Revenues:    
Total revenues 4,927 6,034
Costs and Expenses:    
Depreciation and amortization 652 814
Consumer CLEC | Non-Guarantors    
Revenues:    
Total revenues 4,927 6,034
Towers    
Revenues:    
Total revenues 1,428 28
Costs and Expenses:    
Depreciation and amortization 886 30
Towers | Guarantors    
Revenues:    
Total revenues 326 $ 28
Towers | Non-Guarantors    
Revenues:    
Total revenues $ 1,102