XML 36 R26.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Tables)
3 Months Ended
Mar. 31, 2017
Acquisitions [Abstract]  
Purchase Price Allocation



 

 

 



 

 

 

($ in millions)

 

 

    

 

 

 

Current assets

 

$ 

353 

Property, plant & equipment

 

 

6,096 

Goodwill

 

 

2,606 

Other intangibles - primarily customer list

 

 

2,262 

Current liabilities

 

 

(579)

Long-term debt

 

 

(544)

Other liabilities

 

 

(323)

Total net assets acquired

 

$

9,871 



 

 

 



Unaudited Pro Forma Information



 

 

 

 

 



 

 

 

 

 



 

 

 

 

 



(Unaudited)



 

For the three months ended

($ in millions, except per share amounts)

March 31, 2016

    

 

 

 

 

 

Revenue

 

 

$ 

2,714 

 



 

 

 

 

 

Operating income

 

 

$ 

305 

 



 

 

 

 

 

Net loss attributable to Frontier common shareholders

 

 

$ 

(95)

 



 

 

 

 

 

Basic and diluted net loss per share attributable

 

 

 

 

 

 to Frontier common shareholders

 

 

$ 

(0.08)

 



 

 

 

 

 



Schedule Of Acquisition and Integration Costs



 

 

 

 

 

 



 

For the three months ended March 31,

($ in millions)

 

2017

 

2016



 

 

 

 

 

 

Acquisition costs

 

$

 -

 

$

1 

Integration costs

 

 

2 

 

 

137 

Total acquisition and

 

 

 

 

 

 

 integration costs

 

$

2 

 

$

138