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

 

$

 -

 

$

Integration costs

 

 

 

 

137 

Total acquisition and

 

 

 

 

 

 

 integration costs

 

$

 

$

138