| Goodwill
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Initial Purchase Price Allocation | |||
(dollars in millions) | |||
Assets: | |||
Cash, cash equivalents, and restricted cash | $ | 236 | |
Property, plant, and equipment, net | 3,119 | ||
Goodwill | 509 | ||
Identifiable intangibles | 300 | ||
Other Assets | 520 | ||
Total Assets | 4,684 | ||
Liabilities: | |||
Long-term debt | (1,554 | ) | |
Other Liabilities | (1,176 | ) | |
Total Liabilities | (2,730 | ) | |
Total Estimated Equity Consideration | $ | 1,954 | |
Three Months Ended | Nine Months Ended | |||||||||||
September 30, 2011 | September 30, 2010 | September 30, 2011 | September 30, 2010 | |||||||||
Total Revenue | $ | 1,630 | $ | 1,545 | $ | 4,815 | $ | 4,612 | ||||
Net Loss | (293 | ) | (198 | ) | (799 | ) | (868 | ) | ||||
|
|||
Communications Segment | Coal Mining Segment | Total | ||||||||||
Balance at December 31, 2010 | $ | 1,427 | — | $ | — | $ | 1,427 | |||||
Effect of foreign currency rate change | 1 | — | — | 1 | ||||||||
Balance at September 30, 2011 | $ | 1,428 | $ | — | $ | 1,428 | ||||||
|
|||
Gross Carrying Amount | Accumulated Amortization | Net | |||||||||
September 30, 2011 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 743 | $ | (549 | ) | $ | 194 | ||||
Patents and Developed Technology | 140 | (86 | ) | 54 | |||||||
883 | (635 | ) | 248 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
Wireless Licenses | 20 | — | 20 | ||||||||
$ | 935 | $ | (635 | ) | $ | 300 | |||||
December 31, 2010 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 743 | $ | (488 | ) | $ | 255 | ||||
Patents and Developed Technology | 140 | (76 | ) | 64 | |||||||
883 | (564 | ) | 319 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
Wireless Licenses | 20 | — | 20 | ||||||||
$ | 935 | $ | (564 | ) | $ | 371 | |||||
2011 (remaining three months) | $ | 22 | |
2012 | 69 | ||
2013 | 51 | ||
2014 | 39 | ||
2015 | 28 | ||
2016 | 21 | ||
Thereafter | 18 | ||
$ | 248 | ||
|
|||
Fair Value Measurement Using | |||||||||||||||||||||||
Total Carrying Value in Consolidated Balance Sheet | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | |||||||||||||||||||||
September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Liabilities Recorded at Fair Value in the Financial Statements: | |||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||
Interest Rate Swap Liabilities (included in other non-current liabilities) | $ | 98 | $ | 108 | $ | — | $ | — | $ | 98 | $ | 108 | |||||||||||
Embedded Derivatives in Convertible Debt (included in other non-current liabilities) | — | — | — | — | — | — | |||||||||||||||||
Total Derivative Liabilities Recorded at Fair Value in the Financial Statements | $ | 98 | $ | 108 | $ | — | $ | — | $ | 98 | $ | 108 | |||||||||||
Liabilities Not Recorded at Fair Value in the Financial Statements: | |||||||||||||||||||||||
Long-term Debt, including the current portion: | |||||||||||||||||||||||
Senior Notes | $ | 4,716 | $ | 2,885 | $ | 4,405 | $ | 2,789 | $ | — | $ | — | |||||||||||
Convertible Notes | 1,197 | 1,788 | 556 | 697 | 1,031 | 1,189 | |||||||||||||||||
Term Loans | 1,679 | 1,679 | 1,595 | 1,632 | — | — | |||||||||||||||||
Commercial Mortgage | 65 | 67 | — | — | 77 | 79 | |||||||||||||||||
Capital Leases and Other | 28 | 29 | — | — | 28 | 29 | |||||||||||||||||
Total Long-term Debt, including the current portion: | $ | 7,685 | $ | 6,448 | $ | 6,556 | $ | 5,118 | $ | 1,136 | $ | 1,297 | |||||||||||
|
|||
Interest Rate Derivative | Number of Instruments | Notional (in Millions) | ||||
Interest rate swaps | Two | $ | 1,000 | |||
Liability Derivatives | ||||||||||||
September 30, 2011 | December 31, 2010 | |||||||||||
Derivatives designated as hedging instruments | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
Cash flow hedging contracts | Other noncurrent liabilities | $ | 98 | Other noncurrent liabilities | $ | 108 | ||||||
Liability Derivatives | ||||||||||||
September 30, 2011 | December 31, 2010 | |||||||||||
Derivatives not designated as hedging instruments | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
Embedded equity conversion rights | Other noncurrent liabilities | $ | — | Other noncurrent liabilities | $ | — | ||||||
Derivatives designated as hedging instruments | 2011 | 2010 | ||||||
Cash flow hedging contracts | ||||||||
Three months ended September 30, | $ | 2 | $ | (9 | ) | |||
Nine months ended September 30, | $ | 10 | $ | (30 | ) | |||
Derivatives designated as hedging instruments | Income Statement Location | 2011 | 2010 | |||||||
Cash flow hedging contracts: | ||||||||||
Three months ended September 30, | Interest Expense | $ | (12 | ) | $ | (11 | ) | |||
Nine months ended September 30, | Interest Expense | $ | (35 | ) | $ | (34 | ) | |||
Derivatives not designated as hedging instruments | Location of Gain Recognized in Income/Loss on Derivative | |||||||||
2011 | 2010 | |||||||||
Embedded equity conversion rights: | ||||||||||
Three months ended September 30, | Other Income (Expense)—Other, net | $ | — | $ | — | |||||
Nine months ended September 30, | Other Income (Expense)—Other, net | $ | — | $ | 10 | |||||
|
|||
(dollars in millions) | September 30, 2011 | December 31, 2010 | ||||||
Senior Secured Term Loan due 2014 (2.4961%, 2.4924%, and 11.5% as of September 30, 2011 and 2.5391%, 2.5391%, and 11.5% as of December 31, 2010 for the $1 billion, $400 million, and $280 million tranches, respectively) | $ | 1,680 | $ | 1,680 | ||||
Senior Notes due 2014 (9.25%) | 807 | 1,250 | ||||||
Floating Rate Senior Notes due 2015 (4.2018% as of September 30, 2011 and 4.344% as of December 31, 2010) | 300 | 300 | ||||||
Senior Notes due 2017 (8.75%) | 700 | 700 | ||||||
Senior Notes due 2018 (10.0%) | 640 | 640 | ||||||
Senior Notes due 2019 (11.875%) | 605 | — | ||||||
Senior Notes due 2019 (9.375%) | 500 | — | ||||||
Senior Notes due 2019 (8.125%) | 1,200 | — | ||||||
Convertible Senior Notes due 2011 (5.25%) | — | 196 | ||||||
Convertible Senior Notes due 2012 (3.5%) | 274 | 294 | ||||||
Convertible Senior Notes due 2013 (15.0%) | 272 | 400 | ||||||
Convertible Senior Discount Notes due 2013 (9.0%) | — | 295 | ||||||
Convertible Senior Notes due 2015 (7.0%) | 200 | 200 | ||||||
Convertible Senior Notes due 2015 Series B (7.0%) | 275 | 275 | ||||||
Convertible Senior Notes due 2016 (6.5%) | 201 | 201 | ||||||
Commercial Mortgage due 2015 (9.86%) | 65 | 67 | ||||||
Capital Leases | 28 | 29 | ||||||
Total Debt Obligations | 7,747 | 6,527 | ||||||
Unamortized (Discount) Premium: | ||||||||
Discount on Senior Secured Term Loan due 2014 | (1 | ) | (1 | ) | ||||
Premium on Senior Notes due 2014 (9.25%) | 4 | 7 | ||||||
Discount on Senior Notes due 2018 (10.0%) | (11 | ) | (12 | ) | ||||
Discount on Senior Notes due 2019 (11.875%) | (10 | ) | — | |||||
Discount on Senior Notes due 2019 (9.375%) | (9 | ) | — | |||||
Discount on Senior Notes due 2019 (8.125%) | (9 | ) | — | |||||
Discount on Convertible Senior Notes due 2011 (5.25%) | — | (20 | ) | |||||
Discount on Convertible Senior Notes due 2012 (3.5%) | (14 | ) | (29 | ) | ||||
Discount on Convertible Senior Notes due 2015 (7.0%) | (3 | ) | (3 | ) | ||||
Discount due to embedded derivative contracts | (9 | ) | (21 | ) | ||||
Total Unamortized (Discount) Premium | (62 | ) | (79 | ) | ||||
Carrying Value of Debt | 7,685 | 6,448 | ||||||
Less current portion | (265 | ) | (180 | ) | ||||
Long-term Debt, less current portion | $ | 7,420 | $ | 6,268 | ||||
Year | Redemption Price | |
2015 | 104.063 | % |
2016 | 102.031 | % |
2017 | 100.000 | % |
Year | Redemption Price | |
2015 | 104.688 | % |
2016 | 102.344 | % |
2017 | 100.000 | % |
Year | Redemption Price | |
2015 | 105.938 | % |
2016 | 102.969 | % |
2017 | 100.000 | % |
2011 (remaining three months) | $ | 1 | |
2012 | 279 | ||
2013 | 278 | ||
2014 | 2,494 | ||
2015 | 832 | ||
2016 | 201 | ||
Thereafter | 3,662 | ||
$ | 7,747 | ||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
OSO | $ | 3 | $ | 2 | $ | 7 | $ | 8 | |||||||
Restricted Stock Units and Shares | 11 | 6 | 18 | 14 | |||||||||||
401(k) Match Expense | 3 | 3 | 10 | 9 | |||||||||||
Restricted Stock Unit Bonus Grant | 9 | 9 | 33 | 19 | |||||||||||
26 | 20 | 68 | 50 | ||||||||||||
Capitalized Noncash Compensation | — | — | — | — | |||||||||||
$ | 26 | $ | 20 | $ | 68 | $ | 50 | ||||||||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Net loss | $ | (207 | ) | $ | (163 | ) | $ | (593 | ) | $ | (570 | ) | |||
Change in cumulative translation adjustment | (40 | ) | 58 | 10 | (38 | ) | |||||||||
Change in unrealized holding gain (loss) on interest rate swaps | 2 | (9 | ) | 10 | (30 | ) | |||||||||
Other, net | 14 | 1 | 13 | 1 | |||||||||||
Comprehensive loss | $ | (231 | ) | $ | (113 | ) | $ | (560 | ) | $ | (637 | ) | |||
September 30, 2011 | December 31, 2010 | ||||||
Cumulative translation adjustment | $ | 65 | $ | 55 | |||
Accumulated net unrealized holding gain (loss) on interest rate swaps | (98 | ) | (108 | ) | |||
Other, net | (32 | ) | (45 | ) | |||
Accumulated other comprehensive loss | $ | (65 | ) | $ | (98 | ) | |
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Revenue from external customers: | |||||||||||||||
Communications | $ | 927 | $ | 895 | $ | 2,754 | $ | 2,687 | |||||||
Coal Mining | 20 | 17 | 54 | 43 | |||||||||||
$ | 947 | $ | 912 | $ | 2,808 | $ | 2,730 | ||||||||
Adjusted EBITDA: | |||||||||||||||
Communications | $ | 236 | $ | 216 | $ | 687 | $ | 627 | |||||||
Coal Mining | $ | 2 | $ | 2 | $ | 2 | $ | — | |||||||
1) | Core Network Services includes revenue from transport, infrastructure, data, and local and enterprise voice communications services. |
2) | Wholesale Voice Services includes revenue from long distance voice services, including domestic voice termination, international voice termination and toll free services. |
3) | Other Communications Services includes revenue from managed modem and its related reciprocal compensation services and SBC Contract Services, which includes revenue from the SBC Master Services Agreement, which was obtained in the December 2005 acquisition of WilTel. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Communications Services: | |||||||||||||||
Core Network Services Revenue | $ | 759 | $ | 707 | $ | 2,232 | $ | 2,107 | |||||||
Wholesale Voice Services Revenue | 152 | 161 | 467 | 489 | |||||||||||
Other Communications Revenue | 16 | 27 | 55 | 91 | |||||||||||
Total Communications Revenue | $ | 927 | $ | 895 | $ | 2,754 | $ | 2,687 | |||||||
Three Months Ended September 30, 2011 | Communications | Coal Mining | |||||
Net income (loss) | $ | (203 | ) | $ | 1 | ||
Income tax expense | 6 | — | |||||
Total other expense | 204 | — | |||||
Depreciation and amortization expense | 203 | 1 | |||||
Non-cash compensation expense | 26 | — | |||||
Adjusted EBITDA | $ | 236 | $ | 2 | |||
Total Net Loss for reportable segments | $ | (202 | ) | ||||
Unallocated corporate expense | (5 | ) | |||||
Consolidated Net Loss | $ | (207 | ) | ||||
Nine Months Ended September 30, 2011 | Communications | Coal Mining | |||||
Net loss | $ | (582 | ) | $ | (1 | ) | |
Income tax expense | 36 | — | |||||
Total other expense | 553 | — | |||||
Depreciation and amortization expense | 612 | 3 | |||||
Non-cash compensation expense | 68 | — | |||||
Adjusted EBITDA | $ | 687 | $ | 2 | |||
Total Net Loss for reportable segments | $ | (583 | ) | ||||
Unallocated corporate expense | (10 | ) | |||||
Consolidated Net Loss | $ | (593 | ) | ||||
Three Months Ended September 30, 2010 | Communications | Coal Mining | |||||
Net income (loss) | $ | (163 | ) | $ | 1 | ||
Income tax expense | 1 | — | |||||
Total other expense | 144 | — | |||||
Depreciation and amortization expense | 214 | 1 | |||||
Non-cash compensation expense | 20 | — | |||||
Adjusted EBITDA | $ | 216 | $ | 2 | |||
Total Net Loss for reportable segments | $ | (162 | ) | ||||
Unallocated corporate income | (1 | ) | |||||
Consolidated Net Loss | $ | (163 | ) | ||||
Nine Months Ended September 30, 2010 | Communications | Coal Mining | |||||
Net loss | $ | (565 | ) | $ | (2 | ) | |
Income tax expense | 2 | — | |||||
Total other (income) expense | 480 | (1 | ) | ||||
Depreciation and amortization expense | 660 | 3 | |||||
Non-cash compensation expense | 50 | — | |||||
Adjusted EBITDA | $ | 627 | $ | — | |||
Total Net Loss for reportable segments | $ | (567 | ) | ||||
Unallocated corporate expense | (3 | ) | |||||
Consolidated Net Loss | $ | (570 | ) | ||||
|
|||
|
|||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non- Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 605 | $ | 399 | $ | (57 | ) | $ | 947 | ||||||||||
Costs and Expenses: | |||||||||||||||||||||||
Cost of Revenue | — | — | 222 | 192 | (54 | ) | 360 | ||||||||||||||||
Depreciation and Amortization | — | — | 102 | 102 | — | 204 | |||||||||||||||||
Selling, General and Administrative | — | — | 328 | 50 | (3 | ) | 375 | ||||||||||||||||
Total Costs and Expenses | — | — | 652 | 344 | (57 | ) | 939 | ||||||||||||||||
Operating (Loss) Income | — | — | (47 | ) | 55 | — | 8 | ||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (51 | ) | (99 | ) | — | (28 | ) | — | (178 | ) | |||||||||||||
Interest income (expense) affiliates, net | 212 | 350 | (514 | ) | (48 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (338 | ) | (589 | ) | 29 | — | 898 | — | |||||||||||||||
Other, net | (30 | ) | — | 2 | (3 | ) | — | (31 | ) | ||||||||||||||
Other Income (Expense) | (207 | ) | (338 | ) | (483 | ) | (79 | ) | 898 | (209 | ) | ||||||||||||
(Loss) Income Before Income Taxes | (207 | ) | (338 | ) | (530 | ) | (24 | ) | 898 | (201 | ) | ||||||||||||
Income Tax Expense | — | — | (1 | ) | (5 | ) | — | (6 | ) | ||||||||||||||
Net (Loss) Income | $ | (207 | ) | $ | (338 | ) | $ | (531 | ) | $ | (29 | ) | $ | 898 | $ | (207 | ) | ||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non- Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 1,741 | $ | 1,236 | $ | (169 | ) | $ | 2,808 | ||||||||||
Costs and Expenses: | |||||||||||||||||||||||
Cost of Revenue | — | — | 658 | 600 | (160 | ) | 1,098 | ||||||||||||||||
Depreciation and Amortization | — | — | 309 | 306 | — | 615 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 941 | 156 | (9 | ) | 1,089 | ||||||||||||||||
Total Costs and Expenses | 1 | — | 1,908 | 1,062 | (169 | ) | 2,802 | ||||||||||||||||
Operating (Loss) Income | (1 | ) | — | (167 | ) | 174 | — | 6 | |||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (163 | ) | (296 | ) | (2 | ) | (34 | ) | — | (495 | ) | ||||||||||||
Interest income (expense) affiliates, net | 633 | 1,069 | (1,545 | ) | (157 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (1,011 | ) | (1,761 | ) | 107 | — | 2,665 | — | |||||||||||||||
Other, net | (51 | ) | (23 | ) | 8 | (2 | ) | — | (68 | ) | |||||||||||||
Other Income (Expense) | (592 | ) | (1,011 | ) | (1,432 | ) | (193 | ) | 2,665 | (563 | ) | ||||||||||||
(Loss) Income Before Income Taxes | (593 | ) | (1,011 | ) | (1,599 | ) | (19 | ) | 2,665 | (557 | ) | ||||||||||||
Income Tax Expense | — | — | (21 | ) | (15 | ) | — | (36 | ) | ||||||||||||||
Net (Loss) Income | $ | (593 | ) | $ | (1,011 | ) | $ | (1,620 | ) | $ | (34 | ) | $ | 2,665 | $ | (593 | ) | ||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non- Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 518 | $ | 454 | $ | (60 | ) | $ | 912 | ||||||||||
Costs and Expenses: | |||||||||||||||||||||||
Cost of Revenue | — | — | 207 | 218 | (57 | ) | 368 | ||||||||||||||||
Depreciation and Amortization | — | — | 107 | 108 | — | 215 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 298 | 49 | (3 | ) | 345 | ||||||||||||||||
Restructuring Charges | — | — | 1 | — | — | 1 | |||||||||||||||||
Total Costs and Expenses | 1 | — | 613 | 375 | (60 | ) | 929 | ||||||||||||||||
Operating (Loss) Income | (1 | ) | — | (95 | ) | 79 | — | (17 | ) | ||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (47 | ) | (94 | ) | (1 | ) | (2 | ) | — | (144 | ) | ||||||||||||
Interest income (expense) affiliates, net | 199 | 325 | (479 | ) | (45 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (314 | ) | (545 | ) | 42 | — | 817 | — | |||||||||||||||
Other, net | — | — | 2 | (3 | ) | — | (1 | ) | |||||||||||||||
Other Income (Expense) | (162 | ) | (314 | ) | (436 | ) | (50 | ) | 817 | (145 | ) | ||||||||||||
(Loss) Income Before Income Taxes | (163 | ) | (314 | ) | (531 | ) | 29 | 817 | (162 | ) | |||||||||||||
Income Tax Expense | — | — | (1 | ) | — | — | (1 | ) | |||||||||||||||
Net (Loss) Income | $ | (163 | ) | $ | (314 | ) | $ | (532 | ) | $ | 29 | $ | 817 | $ | (163 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non- Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 1,508 | $ | 1,394 | $ | (172 | ) | $ | 2,730 | ||||||||||
Costs and Expenses: | |||||||||||||||||||||||
Cost of Revenue | — | — | 603 | 685 | (163 | ) | 1,125 | ||||||||||||||||
Depreciation and Amortization | — | — | 325 | 338 | — | 663 | |||||||||||||||||
Selling, General and Administrative | 2 | — | 886 | 147 | (9 | ) | 1,026 | ||||||||||||||||
Restructuring Charges | — | — | 1 | 1 | — | 2 | |||||||||||||||||
Total Costs and Expenses | 2 | — | 1,815 | 1,171 | (172 | ) | 2,816 | ||||||||||||||||
Operating (Loss) Income | (2 | ) | — | (307 | ) | 223 | — | (86 | ) | ||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (148 | ) | (282 | ) | (1 | ) | (7 | ) | — | (438 | ) | ||||||||||||
Interest income (expense) affiliates, net | 597 | 974 | (1,414 | ) | (157 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (1,023 | ) | (1,660 | ) | 129 | — | 2,554 | — | |||||||||||||||
Other, net | 6 | (55 | ) | (4 | ) | 9 | — | (44 | ) | ||||||||||||||
Other Income (Expense) | (568 | ) | (1,023 | ) | (1,290 | ) | (155 | ) | 2,554 | (482 | ) | ||||||||||||
(Loss) Income Before Income Taxes | (570 | ) | (1,023 | ) | (1,597 | ) | 68 | 2,554 | (568 | ) | |||||||||||||
Income Tax Expense | — | — | (2 | ) | — | — | (2 | ) | |||||||||||||||
Net (Loss) Income | $ | (570 | ) | $ | (1,023 | ) | $ | (1,599 | ) | $ | 68 | $ | 2,554 | $ | (570 | ) | |||||||
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 | $ | 44 | $ | 6 | $ | 329 | $ | 82 | $ | — | $ | 461 | |||||||||||
Restricted cash and securities | — | — | 1 | 1,258 | — | 1,259 | |||||||||||||||||
Receivables | — | — | 95 | 242 | — | 337 | |||||||||||||||||
Due from (to) affiliates | 12,635 | 12,267 | (27,304 | ) | 2,402 | — | — | ||||||||||||||||
Other | 4 | 11 | 54 | 35 | — | 104 | |||||||||||||||||
Total Current Assets | 12,683 | 12,284 | (26,825 | ) | 4,019 | — | 2,161 | ||||||||||||||||
Property, Plant and Equipment, net | — | — | 2,824 | 2,293 | — | 5,117 | |||||||||||||||||
Restricted Cash and Securities | 18 | — | 22 | 81 | — | 121 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 496 | 1,232 | — | 1,728 | |||||||||||||||||
Investment in Subsidiaries | (11,373 | ) | (18,891 | ) | 3,396 | — | 26,868 | — | |||||||||||||||
Other Assets, net | 13 | 41 | 7 | 66 | — | 127 | |||||||||||||||||
Total Assets | $ | 1,341 | $ | (6,566 | ) | $ | (20,080 | ) | $ | 7,691 | $ | 26,868 | $ | 9,254 | |||||||||
Liabilities and Stockholders’ Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | 1 | $ | — | $ | 39 | $ | 302 | $ | — | $ | 342 | |||||||||||
Current portion of long-term debt | 261 | — | 2 | 2 | — | 265 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 71 | 6 | — | 77 | |||||||||||||||||
Accrued interest | 55 | 102 | — | 32 | — | 189 | |||||||||||||||||
Current portion of deferred revenue | — | — | 110 | 30 | — | 140 | |||||||||||||||||
Other | — | 1 | 57 | 32 | — | 90 | |||||||||||||||||
Total Current Liabilities | 317 | 103 | 279 | 404 | — | 1,103 | |||||||||||||||||
Long-Term Debt, less current portion | 1,531 | 4,609 | 23 | 1,257 | — | 7,420 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 684 | 58 | — | 742 | |||||||||||||||||
Other Liabilities | 16 | 99 | 150 | 247 | — | 512 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | ||||||||||||||||||
Stockholders’ Equity (Deficit) | (523 | ) | (11,377 | ) | (21,216 | ) | 5,725 | 26,868 | (523 | ) | |||||||||||||
Total Liabilities and Stockholders’ Equity (Deficit) | $ | 1,341 | $ | (6,566 | ) | $ | (20,080 | ) | $ | 7,691 | $ | 26,868 | $ | 9,254 | |||||||||
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 | $ | 173 | $ | 7 | $ | 350 | $ | 86 | $ | — | $ | 616 | |||||||||||
Restricted cash and securities | — | — | 1 | 1 | — | 2 | |||||||||||||||||
Receivables | — | — | 46 | 218 | — | 264 | |||||||||||||||||
Due from (to) affiliates | 11,927 | 11,424 | (26,093 | ) | 2,742 | — | — | ||||||||||||||||
Other | 4 | 10 | 41 | 35 | — | 90 | |||||||||||||||||
Total Current Assets | 12,104 | 11,441 | (25,655 | ) | 3,082 | — | 972 | ||||||||||||||||
Property, Plant and Equipment, net | — | — | 2,937 | 2,365 | — | 5,302 | |||||||||||||||||
Restricted Cash and Securities | 18 | — | 21 | 81 | — | 120 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 543 | 1,255 | — | 1,798 | |||||||||||||||||
Investment in Subsidiaries | (10,437 | ) | (17,176 | ) | 3,575 | — | 24,038 | — | |||||||||||||||
Other Assets, net | 9 | 65 | 6 | 83 | — | 163 | |||||||||||||||||
Total Assets | $ | 1,694 | $ | (5,670 | ) | $ | (18,573 | ) | $ | 6,866 | $ | 24,038 | $ | 8,355 | |||||||||
Liabilities and Stockholders’ Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | 1 | $ | — | $ | 57 | $ | 271 | $ | — | $ | 329 | |||||||||||
Current portion of long-term debt | 176 | — | 2 | 2 | — | 180 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 78 | 6 | — | 84 | |||||||||||||||||
Accrued interest | 47 | 99 | — | — | — | 146 | |||||||||||||||||
Current portion of deferred revenue | — | — | 115 | 36 | — | 151 | |||||||||||||||||
Other | — | 1 | 65 | — | — | 66 | |||||||||||||||||
Total Current Liabilities | 224 | 100 | 317 | 315 | — | 956 | |||||||||||||||||
Long-Term Debt, less current portion | 1,612 | 4,564 | 24 | 68 | — | 6,268 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 673 | 63 | — | 736 | |||||||||||||||||
Other Liabilities | 15 | 107 | 154 | 276 | — | 552 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | 0 | |||||||||||||||||
Stockholders’ Equity (Deficit) | (157 | ) | (10,441 | ) | (19,741 | ) | 6,144 | 24,038 | (157 | ) | |||||||||||||
Total Liabilities and Stockholders’ Equity (Deficit) | $ | 1,694 | $ | (5,670 | ) | $ | (18,573 | ) | $ | 6,866 | $ | 24,038 | $ | 8,355 | |||||||||
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 | $ | (129 | ) | $ | (279 | ) | $ | 153 | $ | 454 | $ | — | $ | 199 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital expenditures | — | — | (146 | ) | (204 | ) | — | (350 | ) | ||||||||||||||
Increase in restricted cash and securities, net | — | — | — | (63 | ) | — | (63 | ) | |||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | 1 | 3 | — | 4 | |||||||||||||||||
Net Cash Used in Investing Activities | — | — | (145 | ) | (264 | ) | — | (409 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | 292 | 474 | — | (1 | ) | — | 765 | ||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | (245 | ) | (463 | ) | — | (3 | ) | — | (711 | ) | |||||||||||||
Increase (decrease) due from affiliates, net | (47 | ) | 267 | (29 | ) | (191 | ) | — | — | ||||||||||||||
Net Cash Provided by (Used in) Financing Activities | — | 278 | (29 | ) | (195 | ) | — | 54 | |||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | 1 | — | 1 | |||||||||||||||||
Net Change in Cash and Cash Equivalents | (129 | ) | (1 | ) | (21 | ) | (4 | ) | — | (155 | ) | ||||||||||||
Cash and Cash Equivalents at Beginning of Period | 173 | 7 | 350 | 86 | — | 616 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 44 | $ | 6 | $ | 329 | $ | 82 | $ | — | $ | 461 | |||||||||||
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 | $ | (131 | ) | $ | (277 | ) | $ | (28 | ) | $ | 585 | $ | — | $ | 149 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital expenditures | — | — | (117 | ) | (202 | ) | — | (319 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | — | — | 3 | 1 | — | 4 | |||||||||||||||||
Proceeds from sale of property, plant, and equipment | — | — | — | 1 | — | 1 | |||||||||||||||||
Net Cash Used in Investing Activities | — | — | (114 | ) | (200 | ) | — | (314 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | 170 | 613 | — | — | — | 783 | |||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | (328 | ) | (599 | ) | (1 | ) | (1 | ) | — | (929 | ) | ||||||||||||
Increase (decrease) due from affiliates, net | 224 | 262 | (19 | ) | (467 | ) | — | — | |||||||||||||||
Net Cash Provided by (Used in) Financing Activities | 66 | 276 | (20 | ) | (468 | ) | — | (146 | ) | ||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | (7 | ) | — | (7 | ) | |||||||||||||||
Net Change in Cash and Cash Equivalents | (65 | ) | (1 | ) | (162 | ) | (90 | ) | — | (318 | ) | ||||||||||||
Cash and Cash Equivalents at Beginning of Period | 236 | 8 | 431 | 161 | — | 836 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 171 | $ | 7 | $ | 269 | $ | 71 | $ | — | 518 | ||||||||||||
|
|||
|
|||
Initial Purchase Price Allocation | |||
(dollars in millions) | |||
Assets: | |||
Cash, cash equivalents, and restricted cash | $ | 236 | |
Property, plant, and equipment, net | 3,119 | ||
Goodwill | 509 | ||
Identifiable intangibles | 300 | ||
Other Assets | 520 | ||
Total Assets | 4,684 | ||
Liabilities: | |||
Long-term debt | (1,554 | ) | |
Other Liabilities | (1,176 | ) | |
Total Liabilities | (2,730 | ) | |
Total Estimated Equity Consideration | $ | 1,954 | |
Three Months Ended | Nine Months Ended | |||||||||||
September 30, 2011 | September 30, 2010 | September 30, 2011 | September 30, 2010 | |||||||||
Total Revenue | $ | 1,630 | $ | 1,545 | $ | 4,815 | $ | 4,612 | ||||
Net Loss | (293 | ) | (198 | ) | (799 | ) | (868 | ) | ||||
|
|||
Communications Segment | Coal Mining Segment | Total | ||||||||||
Balance at December 31, 2010 | $ | 1,427 | — | $ | — | $ | 1,427 | |||||
Effect of foreign currency rate change | 1 | — | — | 1 | ||||||||
Balance at September 30, 2011 | $ | 1,428 | $ | — | $ | 1,428 | ||||||
|
|||
Gross Carrying Amount | Accumulated Amortization | Net | |||||||||
September 30, 2011 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 743 | $ | (549 | ) | $ | 194 | ||||
Patents and Developed Technology | 140 | (86 | ) | 54 | |||||||
883 | (635 | ) | 248 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
Wireless Licenses | 20 | — | 20 | ||||||||
$ | 935 | $ | (635 | ) | $ | 300 | |||||
December 31, 2010 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 743 | $ | (488 | ) | $ | 255 | ||||
Patents and Developed Technology | 140 | (76 | ) | 64 | |||||||
883 | (564 | ) | 319 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
Wireless Licenses | 20 | — | 20 | ||||||||
$ | 935 | $ | (564 | ) | $ | 371 | |||||
2011 (remaining three months) | $ | 22 | |
2012 | 69 | ||
2013 | 51 | ||
2014 | 39 | ||
2015 | 28 | ||
2016 | 21 | ||
Thereafter | 18 | ||
$ | 248 | ||
|
|||
Fair Value Measurement Using | |||||||||||||||||||||||
Total Carrying Value in Consolidated Balance Sheet | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | |||||||||||||||||||||
September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Liabilities Recorded at Fair Value in the Financial Statements: | |||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||
Interest Rate Swap Liabilities (included in other non-current liabilities) | $ | 98 | $ | 108 | $ | — | $ | — | $ | 98 | $ | 108 | |||||||||||
Embedded Derivatives in Convertible Debt (included in other non-current liabilities) | — | — | — | — | — | — | |||||||||||||||||
Total Derivative Liabilities Recorded at Fair Value in the Financial Statements | $ | 98 | $ | 108 | $ | — | $ | — | $ | 98 | $ | 108 | |||||||||||
Liabilities Not Recorded at Fair Value in the Financial Statements: | |||||||||||||||||||||||
Long-term Debt, including the current portion: | |||||||||||||||||||||||
Senior Notes | $ | 4,716 | $ | 2,885 | $ | 4,405 | $ | 2,789 | $ | — | $ | — | |||||||||||
Convertible Notes | 1,197 | 1,788 | 556 | 697 | 1,031 | 1,189 | |||||||||||||||||
Term Loans | 1,679 | 1,679 | 1,595 | 1,632 | — | — | |||||||||||||||||
Commercial Mortgage | 65 | 67 | — | — | 77 | 79 | |||||||||||||||||
Capital Leases and Other | 28 | 29 | — | — | 28 | 29 | |||||||||||||||||
Total Long-term Debt, including the current portion: | $ | 7,685 | $ | 6,448 | $ | 6,556 | $ | 5,118 | $ | 1,136 | $ | 1,297 | |||||||||||
|
|||
Interest Rate Derivative | Number of Instruments | Notional (in Millions) | ||||
Interest rate swaps | Two | $ | 1,000 | |||
Liability Derivatives | ||||||||||||
September 30, 2011 | December 31, 2010 | |||||||||||
Derivatives designated as hedging instruments | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
Cash flow hedging contracts | Other noncurrent liabilities | $ | 98 | Other noncurrent liabilities | $ | 108 | ||||||
Liability Derivatives | ||||||||||||
September 30, 2011 | December 31, 2010 | |||||||||||
Derivatives not designated as hedging instruments | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
Embedded equity conversion rights | Other noncurrent liabilities | $ | — | Other noncurrent liabilities | $ | — | ||||||
Derivatives designated as hedging instruments | 2011 | 2010 | ||||||
Cash flow hedging contracts | ||||||||
Three months ended September 30, | $ | 2 | $ | (9 | ) | |||
Nine months ended September 30, | $ | 10 | $ | (30 | ) | |||
Derivatives designated as hedging instruments | Income Statement Location | 2011 | 2010 | |||||||
Cash flow hedging contracts: | ||||||||||
Three months ended September 30, | Interest Expense | $ | (12 | ) | $ | (11 | ) | |||
Nine months ended September 30, | Interest Expense | $ | (35 | ) | $ | (34 | ) | |||
Derivatives not designated as hedging instruments | Location of Gain Recognized in Income/Loss on Derivative | |||||||||
2011 | 2010 | |||||||||
Embedded equity conversion rights: | ||||||||||
Three months ended September 30, | Other Income (Expense)—Other, net | $ | — | $ | — | |||||
Nine months ended September 30, | Other Income (Expense)—Other, net | $ | — | $ | 10 | |||||
|
(dollars in millions) | September 30, 2011 | December 31, 2010 | ||||||
Senior Secured Term Loan due 2014 (2.4961%, 2.4924%, and 11.5% as of September 30, 2011 and 2.5391%, 2.5391%, and 11.5% as of December 31, 2010 for the $1 billion, $400 million, and $280 million tranches, respectively) | $ | 1,680 | $ | 1,680 | ||||
Senior Notes due 2014 (9.25%) | 807 | 1,250 | ||||||
Floating Rate Senior Notes due 2015 (4.2018% as of September 30, 2011 and 4.344% as of December 31, 2010) | 300 | 300 | ||||||
Senior Notes due 2017 (8.75%) | 700 | 700 | ||||||
Senior Notes due 2018 (10.0%) | 640 | 640 | ||||||
Senior Notes due 2019 (11.875%) | 605 | — | ||||||
Senior Notes due 2019 (9.375%) | 500 | — | ||||||
Senior Notes due 2019 (8.125%) | 1,200 | — | ||||||
Convertible Senior Notes due 2011 (5.25%) | — | 196 | ||||||
Convertible Senior Notes due 2012 (3.5%) | 274 | 294 | ||||||
Convertible Senior Notes due 2013 (15.0%) | 272 | 400 | ||||||
Convertible Senior Discount Notes due 2013 (9.0%) | — | 295 | ||||||
Convertible Senior Notes due 2015 (7.0%) | 200 | 200 | ||||||
Convertible Senior Notes due 2015 Series B (7.0%) | 275 | 275 | ||||||
Convertible Senior Notes due 2016 (6.5%) | 201 | 201 | ||||||
Commercial Mortgage due 2015 (9.86%) | 65 | 67 | ||||||
Capital Leases | 28 | 29 | ||||||
Total Debt Obligations | 7,747 | 6,527 | ||||||
Unamortized (Discount) Premium: | ||||||||
Discount on Senior Secured Term Loan due 2014 | (1 | ) | (1 | ) | ||||
Premium on Senior Notes due 2014 (9.25%) | 4 | 7 | ||||||
Discount on Senior Notes due 2018 (10.0%) | (11 | ) | (12 | ) | ||||
Discount on Senior Notes due 2019 (11.875%) | (10 | ) | — | |||||
Discount on Senior Notes due 2019 (9.375%) | (9 | ) | — | |||||
Discount on Senior Notes due 2019 (8.125%) | (9 | ) | — | |||||
Discount on Convertible Senior Notes due 2011 (5.25%) | — | (20 | ) | |||||
Discount on Convertible Senior Notes due 2012 (3.5%) | (14 | ) | (29 | ) | ||||
Discount on Convertible Senior Notes due 2015 (7.0%) | (3 | ) | (3 | ) | ||||
Discount due to embedded derivative contracts | (9 | ) | (21 | ) | ||||
Total Unamortized (Discount) Premium | (62 | ) | (79 | ) | ||||
Carrying Value of Debt | 7,685 | 6,448 | ||||||
Less current portion | (265 | ) | (180 | ) | ||||
Long-term Debt, less current portion | $ | 7,420 | $ | 6,268 | ||||
2011 (remaining three months) | $ | 1 | |
2012 | 279 | ||
2013 | 278 | ||
2014 | 2,494 | ||
2015 | 832 | ||
2016 | 201 | ||
Thereafter | 3,662 | ||
$ | 7,747 | ||
Year | Redemption Price | |
2015 | 104.063 | % |
2016 | 102.031 | % |
2017 | 100.000 | % |
Year | Redemption Price | |
2015 | 105.938 | % |
2016 | 102.969 | % |
2017 | 100.000 | % |
Year | Redemption Price | |
2015 | 104.688 | % |
2016 | 102.344 | % |
2017 | 100.000 | % |
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
OSO | $ | 3 | $ | 2 | $ | 7 | $ | 8 | |||||||
Restricted Stock Units and Shares | 11 | 6 | 18 | 14 | |||||||||||
401(k) Match Expense | 3 | 3 | 10 | 9 | |||||||||||
Restricted Stock Unit Bonus Grant | 9 | 9 | 33 | 19 | |||||||||||
26 | 20 | 68 | 50 | ||||||||||||
Capitalized Noncash Compensation | — | — | — | — | |||||||||||
$ | 26 | $ | 20 | $ | 68 | $ | 50 | ||||||||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Net loss | $ | (207 | ) | $ | (163 | ) | $ | (593 | ) | $ | (570 | ) | |||
Change in cumulative translation adjustment | (40 | ) | 58 | 10 | (38 | ) | |||||||||
Change in unrealized holding gain (loss) on interest rate swaps | 2 | (9 | ) | 10 | (30 | ) | |||||||||
Other, net | 14 | 1 | 13 | 1 | |||||||||||
Comprehensive loss | $ | (231 | ) | $ | (113 | ) | $ | (560 | ) | $ | (637 | ) | |||
September 30, 2011 | December 31, 2010 | ||||||
Cumulative translation adjustment | $ | 65 | $ | 55 | |||
Accumulated net unrealized holding gain (loss) on interest rate swaps | (98 | ) | (108 | ) | |||
Other, net | (32 | ) | (45 | ) | |||
Accumulated other comprehensive loss | $ | (65 | ) | $ | (98 | ) | |
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Revenue from external customers: | |||||||||||||||
Communications | $ | 927 | $ | 895 | $ | 2,754 | $ | 2,687 | |||||||
Coal Mining | 20 | 17 | 54 | 43 | |||||||||||
$ | 947 | $ | 912 | $ | 2,808 | $ | 2,730 | ||||||||
Adjusted EBITDA: | |||||||||||||||
Communications | $ | 236 | $ | 216 | $ | 687 | $ | 627 | |||||||
Coal Mining | $ | 2 | $ | 2 | $ | 2 | $ | — | |||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Communications Services: | |||||||||||||||
Core Network Services Revenue | $ | 759 | $ | 707 | $ | 2,232 | $ | 2,107 | |||||||
Wholesale Voice Services Revenue | 152 | 161 | 467 | 489 | |||||||||||
Other Communications Revenue | 16 | 27 | 55 | 91 | |||||||||||
Total Communications Revenue | $ | 927 | $ | 895 | $ | 2,754 | $ | 2,687 | |||||||
Three Months Ended September 30, 2011 | Communications | Coal Mining | |||||
Net income (loss) | $ | (203 | ) | $ | 1 | ||
Income tax expense | 6 | — | |||||
Total other expense | 204 | — | |||||
Depreciation and amortization expense | 203 | 1 | |||||
Non-cash compensation expense | 26 | — | |||||
Adjusted EBITDA | $ | 236 | $ | 2 | |||
Total Net Loss for reportable segments | $ | (202 | ) | ||||
Unallocated corporate expense | (5 | ) | |||||
Consolidated Net Loss | $ | (207 | ) | ||||
Nine Months Ended September 30, 2011 | Communications | Coal Mining | |||||
Net loss | $ | (582 | ) | $ | (1 | ) | |
Income tax expense | 36 | — | |||||
Total other expense | 553 | — | |||||
Depreciation and amortization expense | 612 | 3 | |||||
Non-cash compensation expense | 68 | — | |||||
Adjusted EBITDA | $ | 687 | $ | 2 | |||
Total Net Loss for reportable segments | $ | (583 | ) | ||||
Unallocated corporate expense | (10 | ) | |||||
Consolidated Net Loss | $ | (593 | ) | ||||
Three Months Ended September 30, 2010 | Communications | Coal Mining | |||||
Net income (loss) | $ | (163 | ) | $ | 1 | ||
Income tax expense | 1 | — | |||||
Total other expense | 144 | — | |||||
Depreciation and amortization expense | 214 | 1 | |||||
Non-cash compensation expense | 20 | — | |||||
Adjusted EBITDA | $ | 216 | $ | 2 | |||
Total Net Loss for reportable segments | $ | (162 | ) | ||||
Unallocated corporate income | (1 | ) | |||||
Consolidated Net Loss | $ | (163 | ) | ||||
Nine Months Ended September 30, 2010 | Communications | Coal Mining | |||||
Net loss | $ | (565 | ) | $ | (2 | ) | |
Income tax expense | 2 | — | |||||
Total other (income) expense | 480 | (1 | ) | ||||
Depreciation and amortization expense | 660 | 3 | |||||
Non-cash compensation expense | 50 | — | |||||
Adjusted EBITDA | $ | 627 | $ | — | |||
Total Net Loss for reportable segments | $ | (567 | ) | ||||
Unallocated corporate expense | (3 | ) | |||||
Consolidated Net Loss | $ | (570 | ) | ||||
|
|||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non- Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 605 | $ | 399 | $ | (57 | ) | $ | 947 | ||||||||||
Costs and Expenses: | |||||||||||||||||||||||
Cost of Revenue | — | — | 222 | 192 | (54 | ) | 360 | ||||||||||||||||
Depreciation and Amortization | — | — | 102 | 102 | — | 204 | |||||||||||||||||
Selling, General and Administrative | — | — | 328 | 50 | (3 | ) | 375 | ||||||||||||||||
Total Costs and Expenses | — | — | 652 | 344 | (57 | ) | 939 | ||||||||||||||||
Operating (Loss) Income | — | — | (47 | ) | 55 | — | 8 | ||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (51 | ) | (99 | ) | — | (28 | ) | — | (178 | ) | |||||||||||||
Interest income (expense) affiliates, net | 212 | 350 | (514 | ) | (48 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (338 | ) | (589 | ) | 29 | — | 898 | — | |||||||||||||||
Other, net | (30 | ) | — | 2 | (3 | ) | — | (31 | ) | ||||||||||||||
Other Income (Expense) | (207 | ) | (338 | ) | (483 | ) | (79 | ) | 898 | (209 | ) | ||||||||||||
(Loss) Income Before Income Taxes | (207 | ) | (338 | ) | (530 | ) | (24 | ) | 898 | (201 | ) | ||||||||||||
Income Tax Expense | — | — | (1 | ) | (5 | ) | — | (6 | ) | ||||||||||||||
Net (Loss) Income | $ | (207 | ) | $ | (338 | ) | $ | (531 | ) | $ | (29 | ) | $ | 898 | $ | (207 | ) | ||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non- Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 1,741 | $ | 1,236 | $ | (169 | ) | $ | 2,808 | ||||||||||
Costs and Expenses: | |||||||||||||||||||||||
Cost of Revenue | — | — | 658 | 600 | (160 | ) | 1,098 | ||||||||||||||||
Depreciation and Amortization | — | — | 309 | 306 | — | 615 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 941 | 156 | (9 | ) | 1,089 | ||||||||||||||||
Total Costs and Expenses | 1 | — | 1,908 | 1,062 | (169 | ) | 2,802 | ||||||||||||||||
Operating (Loss) Income | (1 | ) | — | (167 | ) | 174 | — | 6 | |||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (163 | ) | (296 | ) | (2 | ) | (34 | ) | — | (495 | ) | ||||||||||||
Interest income (expense) affiliates, net | 633 | 1,069 | (1,545 | ) | (157 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (1,011 | ) | (1,761 | ) | 107 | — | 2,665 | — | |||||||||||||||
Other, net | (51 | ) | (23 | ) | 8 | (2 | ) | — | (68 | ) | |||||||||||||
Other Income (Expense) | (592 | ) | (1,011 | ) | (1,432 | ) | (193 | ) | 2,665 | (563 | ) | ||||||||||||
(Loss) Income Before Income Taxes | (593 | ) | (1,011 | ) | (1,599 | ) | (19 | ) | 2,665 | (557 | ) | ||||||||||||
Income Tax Expense | — | — | (21 | ) | (15 | ) | — | (36 | ) | ||||||||||||||
Net (Loss) Income | $ | (593 | ) | $ | (1,011 | ) | $ | (1,620 | ) | $ | (34 | ) | $ | 2,665 | $ | (593 | ) | ||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non- Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 518 | $ | 454 | $ | (60 | ) | $ | 912 | ||||||||||
Costs and Expenses: | |||||||||||||||||||||||
Cost of Revenue | — | — | 207 | 218 | (57 | ) | 368 | ||||||||||||||||
Depreciation and Amortization | — | — | 107 | 108 | — | 215 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 298 | 49 | (3 | ) | 345 | ||||||||||||||||
Restructuring Charges | — | — | 1 | — | — | 1 | |||||||||||||||||
Total Costs and Expenses | 1 | — | 613 | 375 | (60 | ) | 929 | ||||||||||||||||
Operating (Loss) Income | (1 | ) | — | (95 | ) | 79 | — | (17 | ) | ||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (47 | ) | (94 | ) | (1 | ) | (2 | ) | — | (144 | ) | ||||||||||||
Interest income (expense) affiliates, net | 199 | 325 | (479 | ) | (45 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (314 | ) | (545 | ) | 42 | — | 817 | — | |||||||||||||||
Other, net | — | — | 2 | (3 | ) | — | (1 | ) | |||||||||||||||
Other Income (Expense) | (162 | ) | (314 | ) | (436 | ) | (50 | ) | 817 | (145 | ) | ||||||||||||
(Loss) Income Before Income Taxes | (163 | ) | (314 | ) | (531 | ) | 29 | 817 | (162 | ) | |||||||||||||
Income Tax Expense | — | — | (1 | ) | — | — | (1 | ) | |||||||||||||||
Net (Loss) Income | $ | (163 | ) | $ | (314 | ) | $ | (532 | ) | $ | 29 | $ | 817 | $ | (163 | ) | |||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non- Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 1,508 | $ | 1,394 | $ | (172 | ) | $ | 2,730 | ||||||||||
Costs and Expenses: | |||||||||||||||||||||||
Cost of Revenue | — | — | 603 | 685 | (163 | ) | 1,125 | ||||||||||||||||
Depreciation and Amortization | — | — | 325 | 338 | — | 663 | |||||||||||||||||
Selling, General and Administrative | 2 | — | 886 | 147 | (9 | ) | 1,026 | ||||||||||||||||
Restructuring Charges | — | — | 1 | 1 | — | 2 | |||||||||||||||||
Total Costs and Expenses | 2 | — | 1,815 | 1,171 | (172 | ) | 2,816 | ||||||||||||||||
Operating (Loss) Income | (2 | ) | — | (307 | ) | 223 | — | (86 | ) | ||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (148 | ) | (282 | ) | (1 | ) | (7 | ) | — | (438 | ) | ||||||||||||
Interest income (expense) affiliates, net | 597 | 974 | (1,414 | ) | (157 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (1,023 | ) | (1,660 | ) | 129 | — | 2,554 | — | |||||||||||||||
Other, net | 6 | (55 | ) | (4 | ) | 9 | — | (44 | ) | ||||||||||||||
Other Income (Expense) | (568 | ) | (1,023 | ) | (1,290 | ) | (155 | ) | 2,554 | (482 | ) | ||||||||||||
(Loss) Income Before Income Taxes | (570 | ) | (1,023 | ) | (1,597 | ) | 68 | 2,554 | (568 | ) | |||||||||||||
Income Tax Expense | — | — | (2 | ) | — | — | (2 | ) | |||||||||||||||
Net (Loss) Income | $ | (570 | ) | $ | (1,023 | ) | $ | (1,599 | ) | $ | 68 | $ | 2,554 | $ | (570 | ) | |||||||
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 | $ | 44 | $ | 6 | $ | 329 | $ | 82 | $ | — | $ | 461 | |||||||||||
Restricted cash and securities | — | — | 1 | 1,258 | — | 1,259 | |||||||||||||||||
Receivables | — | — | 95 | 242 | — | 337 | |||||||||||||||||
Due from (to) affiliates | 12,635 | 12,267 | (27,304 | ) | 2,402 | — | — | ||||||||||||||||
Other | 4 | 11 | 54 | 35 | — | 104 | |||||||||||||||||
Total Current Assets | 12,683 | 12,284 | (26,825 | ) | 4,019 | — | 2,161 | ||||||||||||||||
Property, Plant and Equipment, net | — | — | 2,824 | 2,293 | — | 5,117 | |||||||||||||||||
Restricted Cash and Securities | 18 | — | 22 | 81 | — | 121 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 496 | 1,232 | — | 1,728 | |||||||||||||||||
Investment in Subsidiaries | (11,373 | ) | (18,891 | ) | 3,396 | — | 26,868 | — | |||||||||||||||
Other Assets, net | 13 | 41 | 7 | 66 | — | 127 | |||||||||||||||||
Total Assets | $ | 1,341 | $ | (6,566 | ) | $ | (20,080 | ) | $ | 7,691 | $ | 26,868 | $ | 9,254 | |||||||||
Liabilities and Stockholders’ Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | 1 | $ | — | $ | 39 | $ | 302 | $ | — | $ | 342 | |||||||||||
Current portion of long-term debt | 261 | — | 2 | 2 | — | 265 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 71 | 6 | — | 77 | |||||||||||||||||
Accrued interest | 55 | 102 | — | 32 | — | 189 | |||||||||||||||||
Current portion of deferred revenue | — | — | 110 | 30 | — | 140 | |||||||||||||||||
Other | — | 1 | 57 | 32 | — | 90 | |||||||||||||||||
Total Current Liabilities | 317 | 103 | 279 | 404 | — | 1,103 | |||||||||||||||||
Long-Term Debt, less current portion | 1,531 | 4,609 | 23 | 1,257 | — | 7,420 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 684 | 58 | — | 742 | |||||||||||||||||
Other Liabilities | 16 | 99 | 150 | 247 | — | 512 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | ||||||||||||||||||
Stockholders’ Equity (Deficit) | (523 | ) | (11,377 | ) | (21,216 | ) | 5,725 | 26,868 | (523 | ) | |||||||||||||
Total Liabilities and Stockholders’ Equity (Deficit) | $ | 1,341 | $ | (6,566 | ) | $ | (20,080 | ) | $ | 7,691 | $ | 26,868 | $ | 9,254 | |||||||||
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 | $ | 173 | $ | 7 | $ | 350 | $ | 86 | $ | — | $ | 616 | |||||||||||
Restricted cash and securities | — | — | 1 | 1 | — | 2 | |||||||||||||||||
Receivables | — | — | 46 | 218 | — | 264 | |||||||||||||||||
Due from (to) affiliates | 11,927 | 11,424 | (26,093 | ) | 2,742 | — | — | ||||||||||||||||
Other | 4 | 10 | 41 | 35 | — | 90 | |||||||||||||||||
Total Current Assets | 12,104 | 11,441 | (25,655 | ) | 3,082 | — | 972 | ||||||||||||||||
Property, Plant and Equipment, net | — | — | 2,937 | 2,365 | — | 5,302 | |||||||||||||||||
Restricted Cash and Securities | 18 | — | 21 | 81 | — | 120 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 543 | 1,255 | — | 1,798 | |||||||||||||||||
Investment in Subsidiaries | (10,437 | ) | (17,176 | ) | 3,575 | — | 24,038 | — | |||||||||||||||
Other Assets, net | 9 | 65 | 6 | 83 | — | 163 | |||||||||||||||||
Total Assets | $ | 1,694 | $ | (5,670 | ) | $ | (18,573 | ) | $ | 6,866 | $ | 24,038 | $ | 8,355 | |||||||||
Liabilities and Stockholders’ Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | 1 | $ | — | $ | 57 | $ | 271 | $ | — | $ | 329 | |||||||||||
Current portion of long-term debt | 176 | — | 2 | 2 | — | 180 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 78 | 6 | — | 84 | |||||||||||||||||
Accrued interest | 47 | 99 | — | — | — | 146 | |||||||||||||||||
Current portion of deferred revenue | — | — | 115 | 36 | — | 151 | |||||||||||||||||
Other | — | 1 | 65 | — | — | 66 | |||||||||||||||||
Total Current Liabilities | 224 | 100 | 317 | 315 | — | 956 | |||||||||||||||||
Long-Term Debt, less current portion | 1,612 | 4,564 | 24 | 68 | — | 6,268 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 673 | 63 | — | 736 | |||||||||||||||||
Other Liabilities | 15 | 107 | 154 | 276 | — | 552 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | 0 | |||||||||||||||||
Stockholders’ Equity (Deficit) | (157 | ) | (10,441 | ) | (19,741 | ) | 6,144 | 24,038 | (157 | ) | |||||||||||||
Total Liabilities and Stockholders’ Equity (Deficit) | $ | 1,694 | $ | (5,670 | ) | $ | (18,573 | ) | $ | 6,866 | $ | 24,038 | $ | 8,355 | |||||||||
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 | $ | (129 | ) | $ | (279 | ) | $ | 153 | $ | 454 | $ | — | $ | 199 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital expenditures | — | — | (146 | ) | (204 | ) | — | (350 | ) | ||||||||||||||
Increase in restricted cash and securities, net | — | — | — | (63 | ) | — | (63 | ) | |||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | 1 | 3 | — | 4 | |||||||||||||||||
Net Cash Used in Investing Activities | — | — | (145 | ) | (264 | ) | — | (409 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | 292 | 474 | — | (1 | ) | — | 765 | ||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | (245 | ) | (463 | ) | — | (3 | ) | — | (711 | ) | |||||||||||||
Increase (decrease) due from affiliates, net | (47 | ) | 267 | (29 | ) | (191 | ) | — | — | ||||||||||||||
Net Cash Provided by (Used in) Financing Activities | — | 278 | (29 | ) | (195 | ) | — | 54 | |||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | 1 | — | 1 | |||||||||||||||||
Net Change in Cash and Cash Equivalents | (129 | ) | (1 | ) | (21 | ) | (4 | ) | — | (155 | ) | ||||||||||||
Cash and Cash Equivalents at Beginning of Period | 173 | 7 | 350 | 86 | — | 616 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 44 | $ | 6 | $ | 329 | $ | 82 | $ | — | $ | 461 | |||||||||||
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 | $ | (131 | ) | $ | (277 | ) | $ | (28 | ) | $ | 585 | $ | — | $ | 149 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital expenditures | — | — | (117 | ) | (202 | ) | — | (319 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | — | — | 3 | 1 | — | 4 | |||||||||||||||||
Proceeds from sale of property, plant, and equipment | — | — | — | 1 | — | 1 | |||||||||||||||||
Net Cash Used in Investing Activities | — | — | (114 | ) | (200 | ) | — | (314 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | 170 | 613 | — | — | — | 783 | |||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | (328 | ) | (599 | ) | (1 | ) | (1 | ) | — | (929 | ) | ||||||||||||
Increase (decrease) due from affiliates, net | 224 | 262 | (19 | ) | (467 | ) | — | — | |||||||||||||||
Net Cash Provided by (Used in) Financing Activities | 66 | 276 | (20 | ) | (468 | ) | — | (146 | ) | ||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | (7 | ) | — | (7 | ) | |||||||||||||||
Net Change in Cash and Cash Equivalents | (65 | ) | (1 | ) | (162 | ) | (90 | ) | — | (318 | ) | ||||||||||||
Cash and Cash Equivalents at Beginning of Period | 236 | 8 | 431 | 161 | — | 836 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 171 | $ | 7 | $ | 269 | $ | 71 | $ | — | 518 | ||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|