XML 59 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2017
Business Acquisition [Line Items]  
Schedule Of Acquisition And Integration Costs



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

For the year ended December 31,

($ in millions)

 

2017

 

2016

 

2015



 

 

 

 

 

 

 

 

 

Acquisition costs:

 

 

 

 

 

 

 

 

 

CTF Acquisition

 

$

 -

 

$

23 

 

$

44 

Connecticut Acquisition

 

 

 -

 

 

 -

 

 



 

 

 -

 

 

23 

 

 

45 

Integration costs:

 

 

 

 

 

 

 

 

 

CTF Acquisition

 

 

25 

 

 

412 

 

 

152 

Connecticut Acquisition

 

 

 -

 

 

 

 

39 



 

 

25 

 

 

413 

 

 

191 

Total acquisition and

 

 

 

 

 

 

 

 

 

 integration costs

 

$

25 

 

$

436 

 

$

236 



 

 

 

 

 

 

 

 

 



CTF Transaction [Member]  
Business Acquisition [Line Items]  
Schedule Of Purchase Price Allocation



 

 

 

 



 

 

 

 

($ in millions)

 

 

 

    

 

 

 

 

Current assets

 

353 

 

Property, plant & equipment

 

 

6,096 

 

Goodwill

 

 

2,606 

 

Other intangibles - primarily customer base

 

 

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 year ended December 31,

 

($ in millions, except per share amounts)

 

 

2016

 

 

2015

 

    

 

 

 

 

 

 

 

Revenue

 

10,255 

 

11,157 

 



 

 

 

 

 

 

 

Operating income

 

1,433 

 

1,529 

 



 

 

 

 

 

 

 

Net loss attributable to Frontier

 

 

 

 

 

 

 

common shareholders

 

(262)

 

(192)

 



 

 

 

 

 

 

 

Basic and diluted net loss per

 

 

 

 

 

 

 

share attributable to Frontier

 

 

 

 

 

 

 

common shareholders

 

(3.38)

 

(2.66)