XML 83 R63.htm IDEA: XBRL DOCUMENT v3.25.4
Merger and Purchase Price Allocation - Schedule of Preliminary Fair Values of the Assets Acquired and Liabilities (Details) - USD ($)
$ in Millions
12 Months Ended
Aug. 01, 2025
Dec. 31, 2025
Dec. 31, 2024
Fair value of assets acquired:      
Goodwill   $ 1,158.3 $ 157.4
Fair value of liabilities assumed:      
Operating lease right-of-use assets, fair value adjustment $ 1.0    
Expected return on plan assets 7.75% 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:      
Target allocation 49.00% 51.00%  
Fixed Income Securities      
Fair value of liabilities assumed:      
Target allocation 32.00%    
Alternative investments      
Fair value of liabilities assumed:      
Target allocation 19.00% 12.00%  
Minimum      
Fair value of liabilities assumed:      
Incremental borrowing rate 4.35%    
Minimum | Equity securities      
Fair value of liabilities assumed:      
Target allocation   43.50%  
Minimum | Alternative investments      
Fair value of liabilities assumed:      
Target allocation   19.80%  
Maximum      
Fair value of liabilities assumed:      
Incremental borrowing rate 6.82%    
Maximum | Equity securities      
Fair value of liabilities assumed:      
Target allocation   58.10%  
Maximum | Alternative investments      
Fair value of liabilities assumed:      
Target allocation   5.20%  
Windstream      
Fair value of assets acquired:      
Cash, cash equivalents and restricted cash $ 141.2    
Accounts receivable 315.6    
Prepaid expenses and other current assets 283.3    
Property, plant and equipment 3,531.0    
Goodwill 1,000.9    
Operating lease right-of-use assets 431.9    
Other assets 52.7    
Total assets acquired 6,925.0    
Fair value of liabilities assumed:      
Current portion of operating lease obligations 107.4    
Accounts payable 125.1    
Deferred revenue 132.1    
Other current liabilities 417.3    
Long-term debt 2,841.2    
Non-current operating lease obligations 315.2    
Deferred income taxes 290.2    
Noncurrent deferred revenue 88.3    
Pension obligation 103.6    
Other liabilities 128.0    
Total liabilities assumed 4,548.4    
Total merger consideration $ 2,376.6    
Windstream | Minimum      
Fair value of liabilities assumed:      
Depreciable lives 1 year    
Windstream | Maximum      
Fair value of liabilities assumed:      
Depreciable lives 40 years    
Windstream | Customer relationships      
Fair value of assets acquired:      
Identifiable intangible asset, excluding goodwill $ 750.0    
Fair value of liabilities assumed:      
Useful life 5 years    
Windstream | IPv4 addresses      
Fair value of assets acquired:      
Identifiable intangible asset, excluding goodwill $ 186.4    
Fair value of liabilities assumed:      
Useful life 17 years 6 months    
Windstream | Trade name      
Fair value of assets acquired:      
Identifiable intangible asset, excluding goodwill $ 115.0    
Fair value of liabilities assumed:      
Useful life 15 years    
Windstream | FCC Spectrum licenses      
Fair value of assets acquired:      
Identifiable intangible asset, excluding goodwill $ 78.9    
Windstream | Rights of way      
Fair value of assets acquired:      
Identifiable intangible asset, excluding goodwill $ 38.1    
Fair value of liabilities assumed:      
Useful life 9 years 4 months 24 days