XML 56 R45.htm IDEA: XBRL DOCUMENT v3.25.3
Merger and Purchase Price Allocation - Schedule of Preliminary Fair Values of the Assets Acquired and Liabilities (Details) - USD ($)
$ in Millions
Aug. 01, 2025
Sep. 30, 2025
Dec. 31, 2024
Fair value of assets acquired:      
Goodwill   $ 1,164.3 $ 157.4
Fair value of liabilities assumed:      
Operating lease right-of-use assets, fair value adjustment $ 1.0    
Expected long-term rate of return on pension plan assets 7.75%    
Discount rate 5.64%    
Net pension benefit obligation $ 103.6    
Projected benefit obligations 545.2    
Fair value of plan assets $ 441.6    
Equity Securities      
Fair value of liabilities assumed:      
Targeted asset allocation, percentage 49.00%    
Fixed Income Securities      
Fair value of liabilities assumed:      
Targeted asset allocation, percentage 32.00%    
Alternative Investments      
Fair value of liabilities assumed:      
Targeted asset allocation, percentage 19.00%    
Minimum      
Fair value of liabilities assumed:      
Incremental borrowing rate 4.35%    
Maximum      
Fair value of liabilities assumed:      
Incremental borrowing rate 6.82%    
Windstream      
Fair value of assets acquired:      
Cash, cash equivalents and restricted cash $ 141.2    
Accounts receivable 317.6    
Prepaid expenses and other current assets 288.1    
Property, plant and equipment 3,545.7    
Goodwill 1,006.9    
Operating lease right-of-use assets 431.9    
Other assets 52.7    
Total assets acquired 6,931.7    
Fair value of liabilities assumed:      
Current portion of operating lease obligations 107.4    
Accounts payable 124.7    
Deferred revenue 132.1    
Other current liabilities 419.9    
Long-term debt 2,841.2    
Non-current operating lease obligations 315.2    
Deferred income taxes 294.5    
Noncurrent deferred revenue 88.5    
Pension obligation 103.6    
Other liabilities 128.0    
Total liabilities assumed 4,555.1    
Total merger consideration $ 2,376.6    
Windstream | Minimum      
Fair value of liabilities assumed:      
Depreciable Lives 2 years    
Windstream | Maximum      
Fair value of liabilities assumed:      
Depreciable Lives 20 years    
Windstream | Customer relationships      
Fair value of assets acquired:      
Intangible asset excluding goodwill $ 750.0    
Fair value of liabilities assumed:      
Useful life 5 years    
Windstream | IPv4 addresses      
Fair value of assets acquired:      
Intangible asset excluding goodwill $ 165.6    
Fair value of liabilities assumed:      
Useful life 17 years 6 months    
Windstream | Trade name      
Fair value of assets acquired:      
Intangible asset excluding goodwill $ 115.0    
Fair value of liabilities assumed:      
Useful life 15 years    
Windstream | Spectrum licenses      
Fair value of assets acquired:      
Intangible asset excluding goodwill $ 78.9    
Windstream | Rights of way      
Fair value of assets acquired:      
Intangible asset excluding goodwill $ 38.1    
Fair value of liabilities assumed:      
Useful life 9 years 4 months 24 days