XML 62 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
CHANGE IN ACCOUNTING POLICIES AND ATS ACQUISITION (Tables)
12 Months Ended
Dec. 31, 2017
Accounting Changes and Error Corrections [Abstract]  
Schedule of New Accounting Pronouncements
The adoption of ASU No. 2017-07 had no impact on the Company's consolidated balance sheet. The following table summarizes the impact of adopting ASC 606 and the impact of the ATS Acquisition on the Company's consolidated balance sheets: 
 
December 31, 2017
 
December 31, 2016
 
As Reported
 
Impact of ASC 606
 
Impact of ATS Acquisition
 
As Adjusted
 
As Reported
 
Impact of ASC 606
 
As Adjusted
Cash and cash equivalents
$
273,329

 
$

 
$
56,519

 
$
329,848

 
$
486,792

 
$

 
$
486,792

Other current assets
580,231

 
14,068

 
(20,548
)
 
573,751

 
1,218,127

 
14,068

 
1,232,195

Property, plant and equipment, net
6,063,829

 

 
(40,003
)
 
6,023,826

 
6,597,635

 

 
6,597,635

Goodwill
7,996,760

 

 
23,101

 
8,019,861

 
7,992,700

 

 
7,992,700

Other assets, long-term
19,861,076

 
10,261

 
(6,541
)
 
19,864,796

 
20,178,995

 
10,261

 
20,189,256

Total assets
$
34,775,225

 
$
24,329

 
$
12,528

 
$
34,812,082

 
$
36,474,249

 
$
24,329

 
$
36,498,578

Current liabilities
2,492,983

 
6,978

 
20,401

 
2,520,362

 
3,704,933

 
6,978

 
3,711,911

Deferred tax liability
4,775,115

 
4,685

 
(10,514
)
 
4,769,286

 
7,966,815

 
4,685

 
7,971,500

Liabilities, long-term
21,779,997

 

 
6,394

 
21,786,391

 
22,704,512

 

 
22,704,512

Total liabilities
$
29,048,095

 
$
11,663

 
$
16,281

 
$
29,076,039

 
$
34,376,260

 
$
11,663

 
$
34,387,923

Redeemable equity
231,290

 

 

 
231,290

 
68,147

 

 
68,147

Paid-in-capital
4,642,128

 

 
23,101

 
4,665,229

 
3,003,554

 

 
3,003,554

Retained earnings (accumulated deficit)
854,824

 
12,666

 
(26,854
)
 
840,636

 
(975,978
)
 
12,666

 
(963,312
)
Total stockholders' equity
5,495,840

 
12,666

 
(3,753
)
 
5,504,753

 
2,029,842

 
12,666

 
2,042,508

Total liabilities and stockholders' equity
$
34,775,225

 
$
24,329

 
$
12,528

 
$
34,812,082

 
$
36,474,249

 
$
24,329

 
$
36,498,578

The following table summarizes the impact of adopting ASC 606 and ASU No. 2017-07 and the impact of the ATS Acquisition on the Company's consolidated statements of operations:
 
Year Ended December 31, 2017
 
As Reported
 
Impact of ASC 606
Impact of ASU No. 2017-07
Impact of ATS Acquisition
 
As Adjusted
Residential:
 
 
 
 
 
 
 
Pay TV
$
4,214,745

 
$
59,878

$

$
(501
)
 
$
4,274,122

Broadband
2,563,772

 
45,192


(369
)
 
2,608,595

Telephony
823,981

 
(122,981
)

(235
)
 
700,765

Business services and wholesale
1,298,817

 
(604
)


 
1,298,213

Advertising
391,866

 



 
391,866

Other
33,389

 



 
33,389

Total revenue
9,326,570

 
(18,515
)

(1,105
)
 
9,306,950

 
 
 
 
 
 
 
 
Programming and other direct costs
3,035,655

 



 
3,035,655

Other operating expenses
2,342,655

 
(18,515
)
(11,863
)
35,038

 
2,347,315

Restructuring and other expense
152,401

 



 
152,401

Depreciation and amortization
2,930,475

 


96

 
2,930,571

Operating income
865,384

 

11,863

(36,239
)
 
841,008

Other income (expense), net
(2,196,733
)
 

(11,863
)

 
(2,208,596
)
Loss before income taxes
(1,331,349
)
 


(36,239
)
 
(1,367,588
)
Income tax benefit
2,852,967

 


9,385

 
2,862,352

Net income
$
1,521,618

 
$

$

$
(26,854
)
 
$
1,494,764


 
Year Ended December 31, 2016
 
As Reported
 
Impact of ASC 606
Impact of ASU No. 2017-07
 
As Adjusted
Residential:
 
 
 
 
 
 
Pay TV
$
2,759,216

 
$
29,657

$

 
$
2,788,873

Broadband
1,617,029

 
34,545


 
1,651,574

Telephony
529,973

 
(64,202
)

 
465,771

Business services and wholesale
819,541

 


 
819,541

Advertising
252,049

 


 
252,049

Other
39,404

 


 
39,404

Total revenue
6,017,212

 


 
6,017,212

 
 
 
 
 
 
 
Programming and other direct costs
1,911,230

 


 
1,911,230

Other operating expenses
1,705,615

 

(3,143
)
 
1,702,472

Restructuring and other expense
240,395

 


 
240,395

Depreciation and amortization
1,700,306

 


 
1,700,306

Operating income
459,666

 

3,143

 
462,809

Other income (expense), net
(1,550,811
)
 

(3,143
)
 
(1,553,954
)
Loss before income taxes
(1,091,145
)
 


 
(1,091,145
)
Income tax benefit
259,666

 


 
259,666

Net loss
$
(831,479
)
 
$

$

 
$
(831,479
)