XML 83 R46.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information

Selected financial data related to our segments is presented below for the years ended December 31, 2019, 2018 and 2017:

 

 

Year Ended December 31, 2019

 

(Thousands)

 

Leasing

 

 

Fiber Infrastructure

 

 

Towers

 

 

Consumer CLEC

 

 

Corporate

 

 

Total of Reportable Segments

 

Revenues

 

$

716,640

 

 

$

315,605

 

 

$

14,693

 

 

$

10,673

 

 

$

-

 

 

$

1,057,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

711,119

 

 

$

126,754

 

 

$

(595

)

 

$

1,955

 

 

$

(26,494

)

 

$

812,739

 

Adjusted EBITDA margin

 

 

99.2

%

 

 

40.2

%

 

 

(4.0

%)

 

 

18.3

%

 

-

 

 

 

76.8

%

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

390,112

 

Depreciation and amortization

 

 

282,107

 

 

 

114,566

 

 

 

6,474

 

 

 

1,879

 

 

 

728

 

 

 

405,754

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,219

)

Transaction related and other costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43,708

 

Gain on sale of real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(28,995

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,808

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,663

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

10,908

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (1)

 

$

338,543

 

 

$

233,506

 

 

$

99,234

 

 

$

-

 

 

$

15

 

 

$

671,298

 

 

 

 

 

Year Ended December 31, 2018

 

(Thousands)

 

Leasing

 

 

Fiber Infrastructure

 

 

Towers

 

 

Consumer CLEC

 

 

Corporate

 

 

Total of Reportable Segments

 

Revenues

 

$

699,847

 

 

$

289,239

 

 

$

14,617

 

 

$

13,931

 

 

$

-

 

 

$

1,017,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

697,545

 

 

$

123,389

 

 

$

355

 

 

$

3,353

 

 

$

(21,759

)

 

$

802,883

 

Adjusted EBITDA margin

 

 

99.7

%

 

 

42.7

%

 

 

2.4

%

 

 

24.1

%

 

-

 

 

 

78.9

%

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

319,591

 

Depreciation and amortization

 

 

337,126

 

 

 

105,651

 

 

 

6,704

 

 

 

1,994

 

 

 

275

 

 

 

451,750

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,504

)

Transaction related and other costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,410

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,064

 

Income tax benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,421

)

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(552

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

16,545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (1)

 

$

152,140

 

 

$

199,689

 

 

$

74,932

 

 

$

-

 

 

$

114

 

 

$

426,875

 

 

 

 

Year Ended December 31, 2017

 

(Thousands)

 

Leasing

 

 

Fiber Infrastructure

 

 

Towers

 

 

Consumer CLEC

 

 

Corporate

 

 

Total of Reportable Segments

 

Revenues

 

$

685,099

 

 

$

202,791

 

 

$

10,055

 

 

$

18,087

 

 

$

-

 

 

$

916,032

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

683,651

 

 

$

83,987

 

 

$

(831

)

 

$

4,556

 

 

$

(21,839

)

 

$

749,524

 

Adjusted EBITDA margin

 

 

99.8

%

 

 

41.4

%

 

 

(8.3

%)

 

 

25.2

%

 

-

 

 

 

81.8

%

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

305,994

 

Depreciation and amortization

 

 

347,999

 

 

 

78,307

 

 

 

4,907

 

 

 

2,607

 

 

 

385

 

 

 

434,205

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,284

 

Transaction related and other costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38,005

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,713

 

Income tax benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(38,849

)

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(8,828

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (1)

 

$

-

 

 

$

152,918

 

 

$

104,540

 

 

$

-

 

 

$

63

 

 

$

257,521

 

 

 

(1)

Segment capital expenditures represents capital expenditures, the Bluebird and NMS asset acquisitions (see Note 6) and ground lease investments as reported in the investing activities section of the Consolidated Statement of Cash Flows.

Summary of Total Assets by Business Segment

Total assets by business segment as of December 31, 2019 and December 31, 2018 are as follows:

 

 

 

December 31,

 

(Thousands)

 

 

2019

 

 

 

2018

 

Leasing

 

$

2,341,734

 

 

$

2,119,045

 

Fiber Infrastructure

 

 

2,362,267

 

 

 

2,194,311

 

Towers

 

 

235,888

 

 

 

231,749

 

Consumer CLEC

 

 

10,687

 

 

 

10,374

 

Corporate

 

 

66,424

 

 

 

37,458

 

Total of reportable segments

 

$

5,017,000

 

 

$

4,592,937