|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Gross Carrying Amount | Accumulated Amortization | Net | |||||||||
June 30, 2013 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 776 | $ | (655 | ) | $ | 121 | ||||
Trademarks | 55 | (24 | ) | 31 | |||||||
Patents and Developed Technology | 158 | (110 | ) | 48 | |||||||
989 | (789 | ) | 200 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
$ | 1,021 | $ | (789 | ) | $ | 232 | |||||
December 31, 2012 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 776 | $ | (633 | ) | $ | 143 | ||||
Trademarks | 55 | (17 | ) | 38 | |||||||
Patents and Developed Technology | 158 | (103 | ) | 55 | |||||||
989 | (753 | ) | 236 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
$ | 1,021 | $ | (753 | ) | $ | 268 | |||||
2013 (remaining six months) | $ | 37 | |
2014 | 61 | ||
2015 | 45 | ||
2016 | 28 | ||
2017 | 13 | ||
2018 | 13 | ||
Thereafter | 3 | ||
$ | 200 | ||
|
|||
Fair Value Measurement Using | ||||||||||||||||||||||||
Total Carrying Value in Consolidated Balance Sheet | Unadjusted Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | ||||||||||||||||||||||
(dollars in millions) | June 30, 2013 | December 31, 2012 | June 30, 2013 | December 31, 2012 | June 30, 2013 | December 31, 2012 | ||||||||||||||||||
Liabilities Recorded at Fair Value in the Financial Statements: | ||||||||||||||||||||||||
Derivatives: | ||||||||||||||||||||||||
Interest Rate Swap Liabilities (included in other current and non-current liabilities) | $ | 34 | $ | 56 | $ | — | $ | — | $ | 34 | $ | 56 | ||||||||||||
Total Derivative Liabilities Recorded at Fair Value in the Financial Statements | $ | 34 | $ | 56 | $ | — | $ | — | $ | 34 | $ | 56 | ||||||||||||
Liabilities Not Recorded at Fair Value in the Financial Statements: | ||||||||||||||||||||||||
Long-term Debt, including the current portion: | ||||||||||||||||||||||||
Term Loans | $ | 2,602 | $ | 2,603 | $ | 2,617 | $ | 2,631 | $ | — | $ | — | ||||||||||||
Senior Notes | 5,186 | 5,185 | 5,504 | 5,712 | — | — | ||||||||||||||||||
Convertible Notes | 675 | 846 | 274 | 286 | 558 | 748 | ||||||||||||||||||
Capital Leases and Other | 73 | 98 | — | — | 73 | 98 | ||||||||||||||||||
Total Long-term Debt, including the current portion: | $ | 8,536 | $ | 8,732 | $ | 8,395 | $ | 8,629 | $ | 631 | $ | 846 | ||||||||||||
|
|||
Interest Rate Derivative | Number of Instruments | Notional (dollars in millions) | ||||
Interest rate swaps | Two | $ | 1,000 | |||
Liability Derivatives | ||||||||||||
June 30, 2013 | December 31, 2012 | |||||||||||
Derivatives not designated as hedging instruments | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
Interest rate swap agreements | Other current liabilities | $ | 34 | Other non-current liabilities | $ | 56 | ||||||
Derivatives designated as hedging instruments | 2013 | 2012 | ||||||
Cash flow hedging contracts | ||||||||
Three Months Ended June 30, | $ | — | $ | 9 | ||||
Six Months Ended June 30, | $ | — | $ | 16 | ||||
Derivatives designated as hedging instruments | Statement of Operations Location | 2013 | 2012 | |||||||
Cash flow hedging contracts | ||||||||||
Three Months Ended June 30, | Interest Expense | $ | — | $ | (11 | ) | ||||
Six Months Ended June 30, | Interest Expense | $ | — | $ | (22 | ) | ||||
|
|||
(dollars in millions) | June 30, 2013 | December 31, 2012 | ||||||
Senior Secured Term Loan* | $ | 2,611 | $ | 2,614 | ||||
Floating Rate Senior Notes due 2015 (4.215% as of June 30, 2013 and 4.469% as of December 31, 2012) | 300 | 300 | ||||||
10% Senior Notes due 2018 | 640 | 640 | ||||||
11.875% Senior Notes due 2019 | 605 | 605 | ||||||
9.375% Senior Notes due 2019 | 500 | 500 | ||||||
8.125% Senior Notes due 2019 | 1,200 | 1,200 | ||||||
8.875% Senior Notes due 2019 | 300 | 300 | ||||||
8.625% Senior Notes due 2020 | 900 | 900 | ||||||
7% Senior Notes due 2020 | 775 | 775 | ||||||
15% Convertible Senior Notes due 2013 | — | 172 | ||||||
7% Convertible Senior Notes due 2015 | 200 | 200 | ||||||
7% Convertible Senior Notes due 2015 Series B | 275 | 275 | ||||||
6.5% Convertible Senior Notes due 2016 | 201 | 201 | ||||||
Capital Leases | 71 | 86 | ||||||
Other | 2 | 12 | ||||||
Total Debt Obligations | 8,580 | 8,780 | ||||||
Unamortized Discount: | ||||||||
Discount on Senior Secured Term Loan | (9 | ) | (11 | ) | ||||
Discount on 10% Senior Notes due 2018 | (9 | ) | (10 | ) | ||||
Discount on 11.875% Senior Notes due 2019 | (9 | ) | (9 | ) | ||||
Discount on 9.375% Senior Notes due 2019 | (8 | ) | (8 | ) | ||||
Discount on 8.125% Senior Notes due 2019 | (8 | ) | (8 | ) | ||||
Discount on 7% Convertible Senior Notes due 2015 | (1 | ) | (2 | ) | ||||
Total Unamortized Discount | (44 | ) | (48 | ) | ||||
Carrying Value of Debt | 8,536 | 8,732 | ||||||
Less current portion | (30 | ) | (216 | ) | ||||
Long-term Debt, less current portion | $ | 8,506 | $ | 8,516 | ||||
2013 (remaining six months) | $ | 18 | |
2014 | 22 | ||
2015 | 788 | ||
2016 | 788 | ||
2017 | 5 | ||
2018 | 645 | ||
Thereafter | 6,314 | ||
$ | 8,580 | ||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
OSO | $ | 11 | $ | 4 | $ | 16 | $ | 6 | |||||||
Restricted Stock Units and Shares | 14 | 14 | 21 | 18 | |||||||||||
401(k) Match Expense | 5 | 6 | 13 | 13 | |||||||||||
Restricted Stock Unit Bonus Grant | 14 | 5 | 29 | 16 | |||||||||||
Management Incentive and Retention Plan | 4 | — | 6 | — | |||||||||||
48 | 29 | 85 | 53 | ||||||||||||
Capitalized Non-Cash Compensation | — | — | — | — | |||||||||||
$ | 48 | $ | 29 | $ | 85 | $ | 53 | ||||||||
|
|||
|
|||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 694 | $ | 928 | $ | (57 | ) | $ | 1,565 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 256 | 417 | (57 | ) | 616 | ||||||||||||||||
Depreciation and Amortization | — | — | 71 | 128 | — | 199 | |||||||||||||||||
Selling, General and Administrative | — | — | 412 | 198 | — | 610 | |||||||||||||||||
Total Costs and Expenses | — | — | 739 | 743 | (57 | ) | 1,425 | ||||||||||||||||
Operating Income (Loss) | — | — | (45 | ) | 185 | — | 140 | ||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (37 | ) | (125 | ) | — | (5 | ) | — | (167 | ) | |||||||||||||
Interest income (expense) affiliates, net | 272 | 425 | (669 | ) | (28 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (259 | ) | (559 | ) | 130 | — | 688 | — | |||||||||||||||
Other, net | — | — | 1 | 13 | — | 14 | |||||||||||||||||
Total Other Expense | (24 | ) | (259 | ) | (538 | ) | (20 | ) | 688 | (153 | ) | ||||||||||||
Income (Loss) before Income Taxes | (24 | ) | (259 | ) | (583 | ) | 165 | 688 | (13 | ) | |||||||||||||
Income Tax Expense | — | — | — | (11 | ) | — | (11 | ) | |||||||||||||||
Net Income (Loss) | (24 | ) | (259 | ) | (583 | ) | 154 | 688 | (24 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (11 | ) | (11 | ) | — | (11 | ) | 22 | (11 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (35 | ) | $ | (270 | ) | $ | (583 | ) | $ | 143 | $ | 710 | $ | (35 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 1,379 | $ | 1,884 | $ | (121 | ) | $ | 3,142 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 517 | 849 | (121 | ) | 1,245 | ||||||||||||||||
Depreciation and Amortization | — | — | 142 | 251 | — | 393 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 793 | 415 | — | 1,209 | |||||||||||||||||
Total Costs and Expenses | 1 | — | 1,452 | 1,515 | (121 | ) | 2,847 | ||||||||||||||||
Operating Income (Loss) | (1 | ) | — | (73 | ) | 369 | — | 295 | |||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (76 | ) | (251 | ) | (1 | ) | (8 | ) | — | (336 | ) | ||||||||||||
Interest income (expense) affiliates, net | 545 | 855 | (1,338 | ) | (62 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (570 | ) | (1,173 | ) | 276 | — | 1,467 | — | |||||||||||||||
Other, net | — | (1 | ) | 2 | (37 | ) | — | (36 | ) | ||||||||||||||
Total Other Expense | (101 | ) | (570 | ) | (1,061 | ) | (107 | ) | 1,467 | (372 | ) | ||||||||||||
Income (Loss) before Income Taxes | (102 | ) | (570 | ) | (1,134 | ) | 262 | 1,467 | (77 | ) | |||||||||||||
Income Tax Expense | — | — | (1 | ) | (24 | ) | — | (25 | ) | ||||||||||||||
Net Income (Loss) | (102 | ) | (570 | ) | (1,135 | ) | 238 | 1,467 | (102 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (63 | ) | (63 | ) | — | (63 | ) | 126 | (63 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (165 | ) | $ | (633 | ) | $ | (1,135 | ) | $ | 175 | $ | 1,593 | $ | (165 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 659 | $ | 991 | $ | (64 | ) | $ | 1,586 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 244 | 465 | (61 | ) | 648 | ||||||||||||||||
Depreciation and Amortization | — | — | 66 | 125 | — | 191 | |||||||||||||||||
Selling, General and Administrative | — | — | 396 | 221 | (3 | ) | 614 | ||||||||||||||||
Total Costs and Expenses | — | — | 706 | 811 | (64 | ) | 1,453 | ||||||||||||||||
Operating Income (Loss) | — | — | (47 | ) | 180 | — | 133 | ||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest income | — | — | — | 1 | — | 1 | |||||||||||||||||
Interest expense | (38 | ) | (134 | ) | (1 | ) | (8 | ) | — | (181 | ) | ||||||||||||
Interest income (expense) affiliates, net | 245 | 403 | (558 | ) | (90 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (269 | ) | (538 | ) | 25 | — | 782 | — | |||||||||||||||
Other, net | — | — | 2 | (9 | ) | — | (7 | ) | |||||||||||||||
Total Other Expense | (62 | ) | (269 | ) | (532 | ) | (106 | ) | 782 | (187 | ) | ||||||||||||
Income (Loss) before Income Taxes | (62 | ) | (269 | ) | (579 | ) | 74 | 782 | (54 | ) | |||||||||||||
Income Tax Expense | — | — | (1 | ) | (7 | ) | — | (8 | ) | ||||||||||||||
Net Income (Loss) | (62 | ) | (269 | ) | (580 | ) | 67 | 782 | (62 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (56 | ) | (56 | ) | — | (65 | ) | 121 | (56 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (118 | ) | $ | (325 | ) | $ | (580 | ) | $ | 2 | $ | 903 | $ | (118 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 1,285 | $ | 2,014 | $ | (127 | ) | $ | 3,172 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 480 | 946 | (121 | ) | 1,305 | ||||||||||||||||
Depreciation and Amortization | — | — | 133 | 245 | — | 378 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 797 | 448 | (6 | ) | 1,240 | ||||||||||||||||
Total Costs and Expenses | 1 | — | 1,410 | 1,639 | (127 | ) | 2,923 | ||||||||||||||||
Operating Income (Loss) | (1 | ) | — | (125 | ) | 375 | — | 249 | |||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest income | — | — | 1 | 1 | — | 2 | |||||||||||||||||
Interest expense | (80 | ) | (273 | ) | (1 | ) | (16 | ) | — | (370 | ) | ||||||||||||
Interest income (expense) affiliates, net | 490 | 802 | (1,117 | ) | (175 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (570 | ) | (1,077 | ) | 61 | — | 1,586 | — | |||||||||||||||
Other, net | (39 | ) | (22 | ) | 3 | (1 | ) | — | (59 | ) | |||||||||||||
Total Other Expense | (199 | ) | (570 | ) | (1,053 | ) | (191 | ) | 1,586 | (427 | ) | ||||||||||||
Income (Loss) before Income Taxes | (200 | ) | (570 | ) | (1,178 | ) | 184 | 1,586 | (178 | ) | |||||||||||||
Income Tax Expense | — | — | (2 | ) | (20 | ) | — | (22 | ) | ||||||||||||||
Net Income (Loss) | (200 | ) | (570 | ) | (1,180 | ) | 164 | 1,586 | (200 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (14 | ) | (14 | ) | — | (30 | ) | 44 | (14 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (214 | ) | $ | (584 | ) | $ | (1,180 | ) | $ | 134 | $ | 1,630 | $ | (214 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash and cash equivalents | $ | 9 | $ | 5 | $ | 357 | $ | 225 | $ | — | $ | 596 | |||||||||||
Restricted cash and securities | — | — | 1 | 6 | — | 7 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 103 | 618 | — | 721 | |||||||||||||||||
Due from affiliates | 15,017 | 16,312 | — | — | (31,329 | ) | — | ||||||||||||||||
Other | 4 | 16 | 67 | 92 | — | 179 | |||||||||||||||||
Total Current Assets | 15,030 | 16,333 | 528 | 941 | (31,329 | ) | 1,503 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 2,970 | 5,201 | — | 8,171 | |||||||||||||||||
Restricted Cash and Securities | 7 | — | 17 | 3 | — | 27 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 412 | 2,385 | — | 2,797 | |||||||||||||||||
Investment in Subsidiaries | (12,322 | ) | (21,656 | ) | 4,358 | — | 29,620 | — | |||||||||||||||
Other Assets, net | 14 | 110 | 11 | 232 | — | 367 | |||||||||||||||||
Total Assets | $ | 2,729 | $ | (5,213 | ) | $ | 8,296 | $ | 8,762 | $ | (1,709 | ) | $ | 12,865 | |||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | 1 | $ | 1 | $ | 42 | $ | 644 | $ | — | $ | 688 | |||||||||||
Current portion of long-term debt | — | 6 | 3 | 21 | — | 30 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 131 | 46 | — | 177 | |||||||||||||||||
Accrued interest | 33 | 158 | — | 1 | — | 192 | |||||||||||||||||
Current portion of deferred revenue | — | — | 106 | 120 | — | 226 | |||||||||||||||||
Due to affiliates | — | — | 31,035 | 294 | (31,329 | ) | — | ||||||||||||||||
Other | 1 | 36 | 48 | 105 | — | 190 | |||||||||||||||||
Total Current Liabilities | 35 | 201 | 31,365 | 1,231 | (31,329 | ) | 1,503 | ||||||||||||||||
Long-Term Debt, less current portion | 1,571 | 6,886 | 18 | 31 | — | 8,506 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 593 | 313 | — | 906 | |||||||||||||||||
Other Liabilities | 15 | 26 | 23 | 778 | — | 842 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 1,108 | (12,326 | ) | (23,703 | ) | 6,409 | 29,620 | 1,108 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 2,729 | $ | (5,213 | ) | $ | 8,296 | $ | 8,762 | $ | (1,709 | ) | $ | 12,865 | |||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash and cash equivalents | $ | 253 | $ | 5 | $ | 386 | $ | 335 | $ | — | $ | 979 | |||||||||||
Restricted cash and securities | — | — | 1 | 7 | — | 8 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 93 | 621 | — | 714 | |||||||||||||||||
Due from affiliates | 14,446 | 15,709 | — | 7 | (30,162 | ) | — | ||||||||||||||||
Other | 3 | 16 | 49 | 73 | — | 141 | |||||||||||||||||
Total Current Assets | 14,702 | 15,730 | 529 | 1,043 | (30,162 | ) | 1,842 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 2,926 | 5,273 | — | 8,199 | |||||||||||||||||
Restricted Cash and Securities | 12 | — | 17 | 6 | — | 35 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 429 | 2,404 | — | 2,833 | |||||||||||||||||
Investment in Subsidiaries | (11,756 | ) | (20,470 | ) | 3,242 | — | 28,984 | — | |||||||||||||||
Other Assets, net | 16 | 119 | 11 | 252 | — | 398 | |||||||||||||||||
Total Assets | $ | 2,974 | $ | (4,621 | ) | $ | 7,154 | $ | 8,978 | $ | (1,178 | ) | $ | 13,307 | |||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | 1 | $ | 2 | $ | 53 | $ | 723 | $ | — | $ | 779 | |||||||||||
Current portion of long-term debt | 172 | 6 | 6 | 32 | — | 216 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 161 | 50 | — | 211 | |||||||||||||||||
Accrued interest | 45 | 163 | — | 1 | — | 209 | |||||||||||||||||
Current portion of deferred revenue | — | — | 109 | 142 | — | 251 | |||||||||||||||||
Due to affiliates | — | — | 30,162 | — | (30,162 | ) | — | ||||||||||||||||
Other | 1 | 1 | 29 | 105 | — | 136 | |||||||||||||||||
Total Current Liabilities | 219 | 172 | 30,520 | 1,053 | (30,162 | ) | 1,802 | ||||||||||||||||
Long-Term Debt, less current portion | 1,570 | 6,886 | 20 | 40 | — | 8,516 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 602 | 285 | — | 887 | |||||||||||||||||
Other Liabilities | 14 | 81 | 75 | 761 | — | 931 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 1,171 | (11,760 | ) | (24,063 | ) | 6,839 | 28,984 | 1,171 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 2,974 | $ | (4,621 | ) | $ | 7,154 | $ | 8,978 | $ | (1,178 | ) | $ | 13,307 | |||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Net Cash Provided by (Used in) Operating Activities | $ | (86 | ) | $ | (269 | ) | $ | 74 | $ | 504 | $ | — | $ | 223 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (159 | ) | (218 | ) | — | (377 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | 5 | — | — | 3 | — | 8 | |||||||||||||||||
Other | — | — | — | (14 | ) | — | (14 | ) | |||||||||||||||
Net Cash Provided by (Used in) Investing Activities | 5 | — | (159 | ) | (229 | ) | — | (383 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | (172 | ) | (3 | ) | (4 | ) | (20 | ) | — | (199 | ) | ||||||||||||
Increase (decrease) due from/to affiliates, net | 9 | 272 | 60 | (341 | ) | — | — | ||||||||||||||||
Net Cash Provided by (Used in) Financing Activities | (163 | ) | 269 | 56 | (361 | ) | — | (199 | ) | ||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | (24 | ) | — | (24 | ) | |||||||||||||||
Net Change in Cash and Cash Equivalents | (244 | ) | — | (29 | ) | (110 | ) | — | (383 | ) | |||||||||||||
Cash and Cash Equivalents at Beginning of Period | 253 | 5 | 386 | 335 | — | 979 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 9 | $ | 5 | $ | 357 | $ | 225 | $ | — | $ | 596 | |||||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Net Cash Provided by (Used in) Operating Activities | $ | (144 | ) | $ | (245 | ) | $ | (66 | ) | $ | 563 | $ | — | $ | 108 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (123 | ) | (195 | ) | — | (318 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | 3 | — | — | 1 | — | 4 | |||||||||||||||||
Proceeds from sale of property, plant and equipment and other assets | — | — | — | 5 | — | 5 | |||||||||||||||||
Net Cash Provided by (Used in) Investing Activities | 3 | — | (123 | ) | (189 | ) | — | (309 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | — | 880 | — | — | — | 880 | |||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | — | (825 | ) | — | (38 | ) | — | (863 | ) | ||||||||||||||
Proceeds from stock options exercised | 1 | — | — | — | — | 1 | |||||||||||||||||
Increase (decrease) due from/to affiliates, net | 140 | 190 | (13 | ) | (317 | ) | — | — | |||||||||||||||
Net Cash Provided by (Used in) Financing Activities | 141 | 245 | (13 | ) | (355 | ) | — | 18 | |||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | (2 | ) | — | (2 | ) | |||||||||||||||
Net Change in Cash and Cash Equivalents | — | — | (202 | ) | 17 | — | (185 | ) | |||||||||||||||
Cash and Cash Equivalents at Beginning of Period | 2 | 6 | 618 | 292 | — | 918 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 2 | $ | 6 | $ | 416 | $ | 309 | $ | — | $ | 733 | |||||||||||
|
|||
|
|||
Gross Carrying Amount | Accumulated Amortization | Net | |||||||||
June 30, 2013 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 776 | $ | (655 | ) | $ | 121 | ||||
Trademarks | 55 | (24 | ) | 31 | |||||||
Patents and Developed Technology | 158 | (110 | ) | 48 | |||||||
989 | (789 | ) | 200 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
$ | 1,021 | $ | (789 | ) | $ | 232 | |||||
December 31, 2012 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 776 | $ | (633 | ) | $ | 143 | ||||
Trademarks | 55 | (17 | ) | 38 | |||||||
Patents and Developed Technology | 158 | (103 | ) | 55 | |||||||
989 | (753 | ) | 236 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
$ | 1,021 | $ | (753 | ) | $ | 268 | |||||
2013 (remaining six months) | $ | 37 | |
2014 | 61 | ||
2015 | 45 | ||
2016 | 28 | ||
2017 | 13 | ||
2018 | 13 | ||
Thereafter | 3 | ||
$ | 200 | ||
|
|||
Fair Value Measurement Using | ||||||||||||||||||||||||
Total Carrying Value in Consolidated Balance Sheet | Unadjusted Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | ||||||||||||||||||||||
(dollars in millions) | June 30, 2013 | December 31, 2012 | June 30, 2013 | December 31, 2012 | June 30, 2013 | December 31, 2012 | ||||||||||||||||||
Liabilities Recorded at Fair Value in the Financial Statements: | ||||||||||||||||||||||||
Derivatives: | ||||||||||||||||||||||||
Interest Rate Swap Liabilities (included in other current and non-current liabilities) | $ | 34 | $ | 56 | $ | — | $ | — | $ | 34 | $ | 56 | ||||||||||||
Total Derivative Liabilities Recorded at Fair Value in the Financial Statements | $ | 34 | $ | 56 | $ | — | $ | — | $ | 34 | $ | 56 | ||||||||||||
Liabilities Not Recorded at Fair Value in the Financial Statements: | ||||||||||||||||||||||||
Long-term Debt, including the current portion: | ||||||||||||||||||||||||
Term Loans | $ | 2,602 | $ | 2,603 | $ | 2,617 | $ | 2,631 | $ | — | $ | — | ||||||||||||
Senior Notes | 5,186 | 5,185 | 5,504 | 5,712 | — | — | ||||||||||||||||||
Convertible Notes | 675 | 846 | 274 | 286 | 558 | 748 | ||||||||||||||||||
Capital Leases and Other | 73 | 98 | — | — | 73 | 98 | ||||||||||||||||||
Total Long-term Debt, including the current portion: | $ | 8,536 | $ | 8,732 | $ | 8,395 | $ | 8,629 | $ | 631 | $ | 846 | ||||||||||||
|
|||
Interest Rate Derivative | Number of Instruments | Notional (dollars in millions) | ||||
Interest rate swaps | Two | $ | 1,000 | |||
Liability Derivatives | ||||||||||||
June 30, 2013 | December 31, 2012 | |||||||||||
Derivatives not designated as hedging instruments | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
Interest rate swap agreements | Other current liabilities | $ | 34 | Other non-current liabilities | $ | 56 | ||||||
Derivatives designated as hedging instruments | 2013 | 2012 | ||||||
Cash flow hedging contracts | ||||||||
Three Months Ended June 30, | $ | — | $ | 9 | ||||
Six Months Ended June 30, | $ | — | $ | 16 | ||||
Derivatives designated as hedging instruments | Statement of Operations Location | 2013 | 2012 | |||||||
Cash flow hedging contracts | ||||||||||
Three Months Ended June 30, | Interest Expense | $ | — | $ | (11 | ) | ||||
Six Months Ended June 30, | Interest Expense | $ | — | $ | (22 | ) | ||||
|
|||
(dollars in millions) | June 30, 2013 | December 31, 2012 | ||||||
Senior Secured Term Loan* | $ | 2,611 | $ | 2,614 | ||||
Floating Rate Senior Notes due 2015 (4.215% as of June 30, 2013 and 4.469% as of December 31, 2012) | 300 | 300 | ||||||
10% Senior Notes due 2018 | 640 | 640 | ||||||
11.875% Senior Notes due 2019 | 605 | 605 | ||||||
9.375% Senior Notes due 2019 | 500 | 500 | ||||||
8.125% Senior Notes due 2019 | 1,200 | 1,200 | ||||||
8.875% Senior Notes due 2019 | 300 | 300 | ||||||
8.625% Senior Notes due 2020 | 900 | 900 | ||||||
7% Senior Notes due 2020 | 775 | 775 | ||||||
15% Convertible Senior Notes due 2013 | — | 172 | ||||||
7% Convertible Senior Notes due 2015 | 200 | 200 | ||||||
7% Convertible Senior Notes due 2015 Series B | 275 | 275 | ||||||
6.5% Convertible Senior Notes due 2016 | 201 | 201 | ||||||
Capital Leases | 71 | 86 | ||||||
Other | 2 | 12 | ||||||
Total Debt Obligations | 8,580 | 8,780 | ||||||
Unamortized Discount: | ||||||||
Discount on Senior Secured Term Loan | (9 | ) | (11 | ) | ||||
Discount on 10% Senior Notes due 2018 | (9 | ) | (10 | ) | ||||
Discount on 11.875% Senior Notes due 2019 | (9 | ) | (9 | ) | ||||
Discount on 9.375% Senior Notes due 2019 | (8 | ) | (8 | ) | ||||
Discount on 8.125% Senior Notes due 2019 | (8 | ) | (8 | ) | ||||
Discount on 7% Convertible Senior Notes due 2015 | (1 | ) | (2 | ) | ||||
Total Unamortized Discount | (44 | ) | (48 | ) | ||||
Carrying Value of Debt | 8,536 | 8,732 | ||||||
Less current portion | (30 | ) | (216 | ) | ||||
Long-term Debt, less current portion | $ | 8,506 | $ | 8,516 | ||||
2013 (remaining six months) | $ | 18 | |
2014 | 22 | ||
2015 | 788 | ||
2016 | 788 | ||
2017 | 5 | ||
2018 | 645 | ||
Thereafter | 6,314 | ||
$ | 8,580 | ||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
OSO | $ | 11 | $ | 4 | $ | 16 | $ | 6 | |||||||
Restricted Stock Units and Shares | 14 | 14 | 21 | 18 | |||||||||||
401(k) Match Expense | 5 | 6 | 13 | 13 | |||||||||||
Restricted Stock Unit Bonus Grant | 14 | 5 | 29 | 16 | |||||||||||
Management Incentive and Retention Plan | 4 | — | 6 | — | |||||||||||
48 | 29 | 85 | 53 | ||||||||||||
Capitalized Non-Cash Compensation | — | — | — | — | |||||||||||
$ | 48 | $ | 29 | $ | 85 | $ | 53 | ||||||||
|
|||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 694 | $ | 928 | $ | (57 | ) | $ | 1,565 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 256 | 417 | (57 | ) | 616 | ||||||||||||||||
Depreciation and Amortization | — | — | 71 | 128 | — | 199 | |||||||||||||||||
Selling, General and Administrative | — | — | 412 | 198 | — | 610 | |||||||||||||||||
Total Costs and Expenses | — | — | 739 | 743 | (57 | ) | 1,425 | ||||||||||||||||
Operating Income (Loss) | — | — | (45 | ) | 185 | — | 140 | ||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (37 | ) | (125 | ) | — | (5 | ) | — | (167 | ) | |||||||||||||
Interest income (expense) affiliates, net | 272 | 425 | (669 | ) | (28 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (259 | ) | (559 | ) | 130 | — | 688 | — | |||||||||||||||
Other, net | — | — | 1 | 13 | — | 14 | |||||||||||||||||
Total Other Expense | (24 | ) | (259 | ) | (538 | ) | (20 | ) | 688 | (153 | ) | ||||||||||||
Income (Loss) before Income Taxes | (24 | ) | (259 | ) | (583 | ) | 165 | 688 | (13 | ) | |||||||||||||
Income Tax Expense | — | — | — | (11 | ) | — | (11 | ) | |||||||||||||||
Net Income (Loss) | (24 | ) | (259 | ) | (583 | ) | 154 | 688 | (24 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (11 | ) | (11 | ) | — | (11 | ) | 22 | (11 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (35 | ) | $ | (270 | ) | $ | (583 | ) | $ | 143 | $ | 710 | $ | (35 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 1,379 | $ | 1,884 | $ | (121 | ) | $ | 3,142 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 517 | 849 | (121 | ) | 1,245 | ||||||||||||||||
Depreciation and Amortization | — | — | 142 | 251 | — | 393 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 793 | 415 | — | 1,209 | |||||||||||||||||
Total Costs and Expenses | 1 | — | 1,452 | 1,515 | (121 | ) | 2,847 | ||||||||||||||||
Operating Income (Loss) | (1 | ) | — | (73 | ) | 369 | — | 295 | |||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (76 | ) | (251 | ) | (1 | ) | (8 | ) | — | (336 | ) | ||||||||||||
Interest income (expense) affiliates, net | 545 | 855 | (1,338 | ) | (62 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (570 | ) | (1,173 | ) | 276 | — | 1,467 | — | |||||||||||||||
Other, net | — | (1 | ) | 2 | (37 | ) | — | (36 | ) | ||||||||||||||
Total Other Expense | (101 | ) | (570 | ) | (1,061 | ) | (107 | ) | 1,467 | (372 | ) | ||||||||||||
Income (Loss) before Income Taxes | (102 | ) | (570 | ) | (1,134 | ) | 262 | 1,467 | (77 | ) | |||||||||||||
Income Tax Expense | — | — | (1 | ) | (24 | ) | — | (25 | ) | ||||||||||||||
Net Income (Loss) | (102 | ) | (570 | ) | (1,135 | ) | 238 | 1,467 | (102 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (63 | ) | (63 | ) | — | (63 | ) | 126 | (63 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (165 | ) | $ | (633 | ) | $ | (1,135 | ) | $ | 175 | $ | 1,593 | $ | (165 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 659 | $ | 991 | $ | (64 | ) | $ | 1,586 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 244 | 465 | (61 | ) | 648 | ||||||||||||||||
Depreciation and Amortization | — | — | 66 | 125 | — | 191 | |||||||||||||||||
Selling, General and Administrative | — | — | 396 | 221 | (3 | ) | 614 | ||||||||||||||||
Total Costs and Expenses | — | — | 706 | 811 | (64 | ) | 1,453 | ||||||||||||||||
Operating Income (Loss) | — | — | (47 | ) | 180 | — | 133 | ||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest income | — | — | — | 1 | — | 1 | |||||||||||||||||
Interest expense | (38 | ) | (134 | ) | (1 | ) | (8 | ) | — | (181 | ) | ||||||||||||
Interest income (expense) affiliates, net | 245 | 403 | (558 | ) | (90 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (269 | ) | (538 | ) | 25 | — | 782 | — | |||||||||||||||
Other, net | — | — | 2 | (9 | ) | — | (7 | ) | |||||||||||||||
Total Other Expense | (62 | ) | (269 | ) | (532 | ) | (106 | ) | 782 | (187 | ) | ||||||||||||
Income (Loss) before Income Taxes | (62 | ) | (269 | ) | (579 | ) | 74 | 782 | (54 | ) | |||||||||||||
Income Tax Expense | — | — | (1 | ) | (7 | ) | — | (8 | ) | ||||||||||||||
Net Income (Loss) | (62 | ) | (269 | ) | (580 | ) | 67 | 782 | (62 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (56 | ) | (56 | ) | — | (65 | ) | 121 | (56 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (118 | ) | $ | (325 | ) | $ | (580 | ) | $ | 2 | $ | 903 | $ | (118 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 1,285 | $ | 2,014 | $ | (127 | ) | $ | 3,172 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 480 | 946 | (121 | ) | 1,305 | ||||||||||||||||
Depreciation and Amortization | — | — | 133 | 245 | — | 378 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 797 | 448 | (6 | ) | 1,240 | ||||||||||||||||
Total Costs and Expenses | 1 | — | 1,410 | 1,639 | (127 | ) | 2,923 | ||||||||||||||||
Operating Income (Loss) | (1 | ) | — | (125 | ) | 375 | — | 249 | |||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest income | — | — | 1 | 1 | — | 2 | |||||||||||||||||
Interest expense | (80 | ) | (273 | ) | (1 | ) | (16 | ) | — | (370 | ) | ||||||||||||
Interest income (expense) affiliates, net | 490 | 802 | (1,117 | ) | (175 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (570 | ) | (1,077 | ) | 61 | — | 1,586 | — | |||||||||||||||
Other, net | (39 | ) | (22 | ) | 3 | (1 | ) | — | (59 | ) | |||||||||||||
Total Other Expense | (199 | ) | (570 | ) | (1,053 | ) | (191 | ) | 1,586 | (427 | ) | ||||||||||||
Income (Loss) before Income Taxes | (200 | ) | (570 | ) | (1,178 | ) | 184 | 1,586 | (178 | ) | |||||||||||||
Income Tax Expense | — | — | (2 | ) | (20 | ) | — | (22 | ) | ||||||||||||||
Net Income (Loss) | (200 | ) | (570 | ) | (1,180 | ) | 164 | 1,586 | (200 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (14 | ) | (14 | ) | — | (30 | ) | 44 | (14 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (214 | ) | $ | (584 | ) | $ | (1,180 | ) | $ | 134 | $ | 1,630 | $ | (214 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash and cash equivalents | $ | 9 | $ | 5 | $ | 357 | $ | 225 | $ | — | $ | 596 | |||||||||||
Restricted cash and securities | — | — | 1 | 6 | — | 7 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 103 | 618 | — | 721 | |||||||||||||||||
Due from affiliates | 15,017 | 16,312 | — | — | (31,329 | ) | — | ||||||||||||||||
Other | 4 | 16 | 67 | 92 | — | 179 | |||||||||||||||||
Total Current Assets | 15,030 | 16,333 | 528 | 941 | (31,329 | ) | 1,503 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 2,970 | 5,201 | — | 8,171 | |||||||||||||||||
Restricted Cash and Securities | 7 | — | 17 | 3 | — | 27 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 412 | 2,385 | — | 2,797 | |||||||||||||||||
Investment in Subsidiaries | (12,322 | ) | (21,656 | ) | 4,358 | — | 29,620 | — | |||||||||||||||
Other Assets, net | 14 | 110 | 11 | 232 | — | 367 | |||||||||||||||||
Total Assets | $ | 2,729 | $ | (5,213 | ) | $ | 8,296 | $ | 8,762 | $ | (1,709 | ) | $ | 12,865 | |||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | 1 | $ | 1 | $ | 42 | $ | 644 | $ | — | $ | 688 | |||||||||||
Current portion of long-term debt | — | 6 | 3 | 21 | — | 30 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 131 | 46 | — | 177 | |||||||||||||||||
Accrued interest | 33 | 158 | — | 1 | — | 192 | |||||||||||||||||
Current portion of deferred revenue | — | — | 106 | 120 | — | 226 | |||||||||||||||||
Due to affiliates | — | — | 31,035 | 294 | (31,329 | ) | — | ||||||||||||||||
Other | 1 | 36 | 48 | 105 | — | 190 | |||||||||||||||||
Total Current Liabilities | 35 | 201 | 31,365 | 1,231 | (31,329 | ) | 1,503 | ||||||||||||||||
Long-Term Debt, less current portion | 1,571 | 6,886 | 18 | 31 | — | 8,506 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 593 | 313 | — | 906 | |||||||||||||||||
Other Liabilities | 15 | 26 | 23 | 778 | — | 842 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 1,108 | (12,326 | ) | (23,703 | ) | 6,409 | 29,620 | 1,108 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 2,729 | $ | (5,213 | ) | $ | 8,296 | $ | 8,762 | $ | (1,709 | ) | $ | 12,865 | |||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash and cash equivalents | $ | 253 | $ | 5 | $ | 386 | $ | 335 | $ | — | $ | 979 | |||||||||||
Restricted cash and securities | — | — | 1 | 7 | — | 8 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 93 | 621 | — | 714 | |||||||||||||||||
Due from affiliates | 14,446 | 15,709 | — | 7 | (30,162 | ) | — | ||||||||||||||||
Other | 3 | 16 | 49 | 73 | — | 141 | |||||||||||||||||
Total Current Assets | 14,702 | 15,730 | 529 | 1,043 | (30,162 | ) | 1,842 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 2,926 | 5,273 | — | 8,199 | |||||||||||||||||
Restricted Cash and Securities | 12 | — | 17 | 6 | — | 35 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 429 | 2,404 | — | 2,833 | |||||||||||||||||
Investment in Subsidiaries | (11,756 | ) | (20,470 | ) | 3,242 | — | 28,984 | — | |||||||||||||||
Other Assets, net | 16 | 119 | 11 | 252 | — | 398 | |||||||||||||||||
Total Assets | $ | 2,974 | $ | (4,621 | ) | $ | 7,154 | $ | 8,978 | $ | (1,178 | ) | $ | 13,307 | |||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | 1 | $ | 2 | $ | 53 | $ | 723 | $ | — | $ | 779 | |||||||||||
Current portion of long-term debt | 172 | 6 | 6 | 32 | — | 216 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 161 | 50 | — | 211 | |||||||||||||||||
Accrued interest | 45 | 163 | — | 1 | — | 209 | |||||||||||||||||
Current portion of deferred revenue | — | — | 109 | 142 | — | 251 | |||||||||||||||||
Due to affiliates | — | — | 30,162 | — | (30,162 | ) | — | ||||||||||||||||
Other | 1 | 1 | 29 | 105 | — | 136 | |||||||||||||||||
Total Current Liabilities | 219 | 172 | 30,520 | 1,053 | (30,162 | ) | 1,802 | ||||||||||||||||
Long-Term Debt, less current portion | 1,570 | 6,886 | 20 | 40 | — | 8,516 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 602 | 285 | — | 887 | |||||||||||||||||
Other Liabilities | 14 | 81 | 75 | 761 | — | 931 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 1,171 | (11,760 | ) | (24,063 | ) | 6,839 | 28,984 | 1,171 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 2,974 | $ | (4,621 | ) | $ | 7,154 | $ | 8,978 | $ | (1,178 | ) | $ | 13,307 | |||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Net Cash Provided by (Used in) Operating Activities | $ | (86 | ) | $ | (269 | ) | $ | 74 | $ | 504 | $ | — | $ | 223 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (159 | ) | (218 | ) | — | (377 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | 5 | — | — | 3 | — | 8 | |||||||||||||||||
Other | — | — | — | (14 | ) | — | (14 | ) | |||||||||||||||
Net Cash Provided by (Used in) Investing Activities | 5 | — | (159 | ) | (229 | ) | — | (383 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | (172 | ) | (3 | ) | (4 | ) | (20 | ) | — | (199 | ) | ||||||||||||
Increase (decrease) due from/to affiliates, net | 9 | 272 | 60 | (341 | ) | — | — | ||||||||||||||||
Net Cash Provided by (Used in) Financing Activities | (163 | ) | 269 | 56 | (361 | ) | — | (199 | ) | ||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | (24 | ) | — | (24 | ) | |||||||||||||||
Net Change in Cash and Cash Equivalents | (244 | ) | — | (29 | ) | (110 | ) | — | (383 | ) | |||||||||||||
Cash and Cash Equivalents at Beginning of Period | 253 | 5 | 386 | 335 | — | 979 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 9 | $ | 5 | $ | 357 | $ | 225 | $ | — | $ | 596 | |||||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Net Cash Provided by (Used in) Operating Activities | $ | (144 | ) | $ | (245 | ) | $ | (66 | ) | $ | 563 | $ | — | $ | 108 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (123 | ) | (195 | ) | — | (318 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | 3 | — | — | 1 | — | 4 | |||||||||||||||||
Proceeds from sale of property, plant and equipment and other assets | — | — | — | 5 | — | 5 | |||||||||||||||||
Net Cash Provided by (Used in) Investing Activities | 3 | — | (123 | ) | (189 | ) | — | (309 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | — | 880 | — | — | — | 880 | |||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | — | (825 | ) | — | (38 | ) | — | (863 | ) | ||||||||||||||
Proceeds from stock options exercised | 1 | — | — | — | — | 1 | |||||||||||||||||
Increase (decrease) due from/to affiliates, net | 140 | 190 | (13 | ) | (317 | ) | — | — | |||||||||||||||
Net Cash Provided by (Used in) Financing Activities | 141 | 245 | (13 | ) | (355 | ) | — | 18 | |||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | (2 | ) | — | (2 | ) | |||||||||||||||
Net Change in Cash and Cash Equivalents | — | — | (202 | ) | 17 | — | (185 | ) | |||||||||||||||
Cash and Cash Equivalents at Beginning of Period | 2 | 6 | 618 | 292 | — | 918 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 2 | $ | 6 | $ | 416 | $ | 309 | $ | — | $ | 733 | |||||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 694 | $ | 928 | $ | (57 | ) | $ | 1,565 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 256 | 417 | (57 | ) | 616 | ||||||||||||||||
Depreciation and Amortization | — | — | 71 | 128 | — | 199 | |||||||||||||||||
Selling, General and Administrative | — | — | 412 | 198 | — | 610 | |||||||||||||||||
Total Costs and Expenses | — | — | 739 | 743 | (57 | ) | 1,425 | ||||||||||||||||
Operating Income (Loss) | — | — | (45 | ) | 185 | — | 140 | ||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (37 | ) | (125 | ) | — | (5 | ) | — | (167 | ) | |||||||||||||
Interest income (expense) affiliates, net | 272 | 425 | (669 | ) | (28 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (259 | ) | (559 | ) | 130 | — | 688 | — | |||||||||||||||
Other, net | — | — | 1 | 13 | — | 14 | |||||||||||||||||
Total Other Expense | (24 | ) | (259 | ) | (538 | ) | (20 | ) | 688 | (153 | ) | ||||||||||||
Income (Loss) before Income Taxes | (24 | ) | (259 | ) | (583 | ) | 165 | 688 | (13 | ) | |||||||||||||
Income Tax Expense | — | — | — | (11 | ) | — | (11 | ) | |||||||||||||||
Net Income (Loss) | (24 | ) | (259 | ) | (583 | ) | 154 | 688 | (24 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (11 | ) | (11 | ) | — | (11 | ) | 22 | (11 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (35 | ) | $ | (270 | ) | $ | (583 | ) | $ | 143 | $ | 710 | $ | (35 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 1,379 | $ | 1,884 | $ | (121 | ) | $ | 3,142 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 517 | 849 | (121 | ) | 1,245 | ||||||||||||||||
Depreciation and Amortization | — | — | 142 | 251 | — | 393 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 793 | 415 | — | 1,209 | |||||||||||||||||
Total Costs and Expenses | 1 | — | 1,452 | 1,515 | (121 | ) | 2,847 | ||||||||||||||||
Operating Income (Loss) | (1 | ) | — | (73 | ) | 369 | — | 295 | |||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (76 | ) | (251 | ) | (1 | ) | (8 | ) | — | (336 | ) | ||||||||||||
Interest income (expense) affiliates, net | 545 | 855 | (1,338 | ) | (62 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (570 | ) | (1,173 | ) | 276 | — | 1,467 | — | |||||||||||||||
Other, net | — | (1 | ) | 2 | (37 | ) | — | (36 | ) | ||||||||||||||
Total Other Expense | (101 | ) | (570 | ) | (1,061 | ) | (107 | ) | 1,467 | (372 | ) | ||||||||||||
Income (Loss) before Income Taxes | (102 | ) | (570 | ) | (1,134 | ) | 262 | 1,467 | (77 | ) | |||||||||||||
Income Tax Expense | — | — | (1 | ) | (24 | ) | — | (25 | ) | ||||||||||||||
Net Income (Loss) | (102 | ) | (570 | ) | (1,135 | ) | 238 | 1,467 | (102 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (63 | ) | (63 | ) | — | (63 | ) | 126 | (63 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (165 | ) | $ | (633 | ) | $ | (1,135 | ) | $ | 175 | $ | 1,593 | $ | (165 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 659 | $ | 991 | $ | (64 | ) | $ | 1,586 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 244 | 465 | (61 | ) | 648 | ||||||||||||||||
Depreciation and Amortization | — | — | 66 | 125 | — | 191 | |||||||||||||||||
Selling, General and Administrative | — | — | 396 | 221 | (3 | ) | 614 | ||||||||||||||||
Total Costs and Expenses | — | — | 706 | 811 | (64 | ) | 1,453 | ||||||||||||||||
Operating Income (Loss) | — | — | (47 | ) | 180 | — | 133 | ||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest income | — | — | — | 1 | — | 1 | |||||||||||||||||
Interest expense | (38 | ) | (134 | ) | (1 | ) | (8 | ) | — | (181 | ) | ||||||||||||
Interest income (expense) affiliates, net | 245 | 403 | (558 | ) | (90 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (269 | ) | (538 | ) | 25 | — | 782 | — | |||||||||||||||
Other, net | — | — | 2 | (9 | ) | — | (7 | ) | |||||||||||||||
Total Other Expense | (62 | ) | (269 | ) | (532 | ) | (106 | ) | 782 | (187 | ) | ||||||||||||
Income (Loss) before Income Taxes | (62 | ) | (269 | ) | (579 | ) | 74 | 782 | (54 | ) | |||||||||||||
Income Tax Expense | — | — | (1 | ) | (7 | ) | — | (8 | ) | ||||||||||||||
Net Income (Loss) | (62 | ) | (269 | ) | (580 | ) | 67 | 782 | (62 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (56 | ) | (56 | ) | — | (65 | ) | 121 | (56 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (118 | ) | $ | (325 | ) | $ | (580 | ) | $ | 2 | $ | 903 | $ | (118 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 1,285 | $ | 2,014 | $ | (127 | ) | $ | 3,172 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 480 | 946 | (121 | ) | 1,305 | ||||||||||||||||
Depreciation and Amortization | — | — | 133 | 245 | — | 378 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 797 | 448 | (6 | ) | 1,240 | ||||||||||||||||
Total Costs and Expenses | 1 | — | 1,410 | 1,639 | (127 | ) | 2,923 | ||||||||||||||||
Operating Income (Loss) | (1 | ) | — | (125 | ) | 375 | — | 249 | |||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest income | — | — | 1 | 1 | — | 2 | |||||||||||||||||
Interest expense | (80 | ) | (273 | ) | (1 | ) | (16 | ) | — | (370 | ) | ||||||||||||
Interest income (expense) affiliates, net | 490 | 802 | (1,117 | ) | (175 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (570 | ) | (1,077 | ) | 61 | — | 1,586 | — | |||||||||||||||
Other, net | (39 | ) | (22 | ) | 3 | (1 | ) | — | (59 | ) | |||||||||||||
Total Other Expense | (199 | ) | (570 | ) | (1,053 | ) | (191 | ) | 1,586 | (427 | ) | ||||||||||||
Income (Loss) before Income Taxes | (200 | ) | (570 | ) | (1,178 | ) | 184 | 1,586 | (178 | ) | |||||||||||||
Income Tax Expense | — | — | (2 | ) | (20 | ) | — | (22 | ) | ||||||||||||||
Net Income (Loss) | (200 | ) | (570 | ) | (1,180 | ) | 164 | 1,586 | (200 | ) | |||||||||||||
Other Comprehensive Loss, Net of Income Taxes | (14 | ) | (14 | ) | — | (30 | ) | 44 | (14 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (214 | ) | $ | (584 | ) | $ | (1,180 | ) | $ | 134 | $ | 1,630 | $ | (214 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash and cash equivalents | $ | 9 | $ | 5 | $ | 357 | $ | 225 | $ | — | $ | 596 | |||||||||||
Restricted cash and securities | — | — | 1 | 6 | — | 7 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 103 | 618 | — | 721 | |||||||||||||||||
Due from affiliates | 15,017 | 16,312 | — | — | (31,329 | ) | — | ||||||||||||||||
Other | 4 | 16 | 67 | 92 | — | 179 | |||||||||||||||||
Total Current Assets | 15,030 | 16,333 | 528 | 941 | (31,329 | ) | 1,503 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 2,970 | 5,201 | — | 8,171 | |||||||||||||||||
Restricted Cash and Securities | 7 | — | 17 | 3 | — | 27 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 412 | 2,385 | — | 2,797 | |||||||||||||||||
Investment in Subsidiaries | (12,322 | ) | (21,656 | ) | 4,358 | — | 29,620 | — | |||||||||||||||
Other Assets, net | 14 | 110 | 11 | 232 | — | 367 | |||||||||||||||||
Total Assets | $ | 2,729 | $ | (5,213 | ) | $ | 8,296 | $ | 8,762 | $ | (1,709 | ) | $ | 12,865 | |||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | 1 | $ | 1 | $ | 42 | $ | 644 | $ | — | $ | 688 | |||||||||||
Current portion of long-term debt | — | 6 | 3 | 21 | — | 30 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 131 | 46 | — | 177 | |||||||||||||||||
Accrued interest | 33 | 158 | — | 1 | — | 192 | |||||||||||||||||
Current portion of deferred revenue | — | — | 106 | 120 | — | 226 | |||||||||||||||||
Due to affiliates | — | — | 31,035 | 294 | (31,329 | ) | — | ||||||||||||||||
Other | 1 | 36 | 48 | 105 | — | 190 | |||||||||||||||||
Total Current Liabilities | 35 | 201 | 31,365 | 1,231 | (31,329 | ) | 1,503 | ||||||||||||||||
Long-Term Debt, less current portion | 1,571 | 6,886 | 18 | 31 | — | 8,506 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 593 | 313 | — | 906 | |||||||||||||||||
Other Liabilities | 15 | 26 | 23 | 778 | — | 842 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 1,108 | (12,326 | ) | (23,703 | ) | 6,409 | 29,620 | 1,108 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 2,729 | $ | (5,213 | ) | $ | 8,296 | $ | 8,762 | $ | (1,709 | ) | $ | 12,865 | |||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash and cash equivalents | $ | 253 | $ | 5 | $ | 386 | $ | 335 | $ | — | $ | 979 | |||||||||||
Restricted cash and securities | — | — | 1 | 7 | — | 8 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 93 | 621 | — | 714 | |||||||||||||||||
Due from affiliates | 14,446 | 15,709 | — | 7 | (30,162 | ) | — | ||||||||||||||||
Other | 3 | 16 | 49 | 73 | — | 141 | |||||||||||||||||
Total Current Assets | 14,702 | 15,730 | 529 | 1,043 | (30,162 | ) | 1,842 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 2,926 | 5,273 | — | 8,199 | |||||||||||||||||
Restricted Cash and Securities | 12 | — | 17 | 6 | — | 35 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 429 | 2,404 | — | 2,833 | |||||||||||||||||
Investment in Subsidiaries | (11,756 | ) | (20,470 | ) | 3,242 | — | 28,984 | — | |||||||||||||||
Other Assets, net | 16 | 119 | 11 | 252 | — | 398 | |||||||||||||||||
Total Assets | $ | 2,974 | $ | (4,621 | ) | $ | 7,154 | $ | 8,978 | $ | (1,178 | ) | $ | 13,307 | |||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | 1 | $ | 2 | $ | 53 | $ | 723 | $ | — | $ | 779 | |||||||||||
Current portion of long-term debt | 172 | 6 | 6 | 32 | — | 216 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 161 | 50 | — | 211 | |||||||||||||||||
Accrued interest | 45 | 163 | — | 1 | — | 209 | |||||||||||||||||
Current portion of deferred revenue | — | — | 109 | 142 | — | 251 | |||||||||||||||||
Due to affiliates | — | — | 30,162 | — | (30,162 | ) | — | ||||||||||||||||
Other | 1 | 1 | 29 | 105 | — | 136 | |||||||||||||||||
Total Current Liabilities | 219 | 172 | 30,520 | 1,053 | (30,162 | ) | 1,802 | ||||||||||||||||
Long-Term Debt, less current portion | 1,570 | 6,886 | 20 | 40 | — | 8,516 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 602 | 285 | — | 887 | |||||||||||||||||
Other Liabilities | 14 | 81 | 75 | 761 | — | 931 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 1,171 | (11,760 | ) | (24,063 | ) | 6,839 | 28,984 | 1,171 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 2,974 | $ | (4,621 | ) | $ | 7,154 | $ | 8,978 | $ | (1,178 | ) | $ | 13,307 | |||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Net Cash Provided by (Used in) Operating Activities | $ | (86 | ) | $ | (269 | ) | $ | 74 | $ | 504 | $ | — | $ | 223 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (159 | ) | (218 | ) | — | (377 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | 5 | — | — | 3 | — | 8 | |||||||||||||||||
Other | — | — | — | (14 | ) | — | (14 | ) | |||||||||||||||
Net Cash Provided by (Used in) Investing Activities | 5 | — | (159 | ) | (229 | ) | — | (383 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | (172 | ) | (3 | ) | (4 | ) | (20 | ) | — | (199 | ) | ||||||||||||
Increase (decrease) due from/to affiliates, net | 9 | 272 | 60 | (341 | ) | — | — | ||||||||||||||||
Net Cash Provided by (Used in) Financing Activities | (163 | ) | 269 | 56 | (361 | ) | — | (199 | ) | ||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | (24 | ) | — | (24 | ) | |||||||||||||||
Net Change in Cash and Cash Equivalents | (244 | ) | — | (29 | ) | (110 | ) | — | (383 | ) | |||||||||||||
Cash and Cash Equivalents at Beginning of Period | 253 | 5 | 386 | 335 | — | 979 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 9 | $ | 5 | $ | 357 | $ | 225 | $ | — | $ | 596 | |||||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Net Cash Provided by (Used in) Operating Activities | $ | (144 | ) | $ | (245 | ) | $ | (66 | ) | $ | 563 | $ | — | $ | 108 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (123 | ) | (195 | ) | — | (318 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | 3 | — | — | 1 | — | 4 | |||||||||||||||||
Proceeds from sale of property, plant and equipment and other assets | — | — | — | 5 | — | 5 | |||||||||||||||||
Net Cash Provided by (Used in) Investing Activities | 3 | — | (123 | ) | (189 | ) | — | (309 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | — | 880 | — | — | — | 880 | |||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | — | (825 | ) | — | (38 | ) | — | (863 | ) | ||||||||||||||
Proceeds from stock options exercised | 1 | — | — | — | — | 1 | |||||||||||||||||
Increase (decrease) due from/to affiliates, net | 140 | 190 | (13 | ) | (317 | ) | — | — | |||||||||||||||
Net Cash Provided by (Used in) Financing Activities | 141 | 245 | (13 | ) | (355 | ) | — | 18 | |||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | (2 | ) | — | (2 | ) | |||||||||||||||
Net Change in Cash and Cash Equivalents | — | — | (202 | ) | 17 | — | (185 | ) | |||||||||||||||
Cash and Cash Equivalents at Beginning of Period | 2 | 6 | 618 | 292 | — | 918 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 2 | $ | 6 | $ | 416 | $ | 309 | $ | — | $ | 733 | |||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||