|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Net Income | $ | 24 | |
Basic and Diluted Net Income per Share | $ | 0.10 | |
|
|||
Gross Carrying Amount | Accumulated Amortization | Net | |||||||||
March 31, 2014 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 786 | $ | (690 | ) | $ | 96 | ||||
Trademarks | 55 | (34 | ) | 21 | |||||||
Patents and Developed Technology | 158 | (121 | ) | 37 | |||||||
999 | (845 | ) | 154 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
$ | 1,031 | $ | (845 | ) | $ | 186 | |||||
December 31, 2013 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 786 | $ | (678 | ) | $ | 108 | ||||
Trademarks | 55 | (31 | ) | 24 | |||||||
Patents and Developed Technology | 158 | (117 | ) | 41 | |||||||
999 | (826 | ) | 173 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
$ | 1,031 | $ | (826 | ) | $ | 205 | |||||
2014 (remaining nine months) | $ | 45 | |
2015 | 48 | ||
2016 | 31 | ||
2017 | 14 | ||
2018 | 13 | ||
2019 | 3 | ||
Thereafter | — | ||
$ | 154 | ||
|
|||
Fair Value Measurement Using | ||||||||||||||||||||||||
Total Carrying Value in Consolidated Balance Sheets | Unadjusted Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | ||||||||||||||||||||||
(dollars in millions) | March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | ||||||||||||||||||
Liabilities Recorded at Fair Value in the Financial Statements: | ||||||||||||||||||||||||
Derivatives: | ||||||||||||||||||||||||
Interest Rate Swap Liabilities (included in other current liabilities) | $ | — | $ | 12 | $ | — | $ | — | $ | — | $ | 12 | ||||||||||||
Total Derivative Liabilities Recorded at Fair Value in the Financial Statements | $ | — | $ | 12 | $ | — | $ | — | $ | — | $ | 12 | ||||||||||||
Liabilities Not Recorded at Fair Value in the Financial Statements: | ||||||||||||||||||||||||
Long-term Debt, including the current portion: | ||||||||||||||||||||||||
Term Loans | $ | 2,605 | $ | 2,604 | $ | 2,617 | $ | 2,633 | $ | — | $ | — | ||||||||||||
Senior Notes | 5,198 | 5,198 | 5,711 | 5,673 | — | — | ||||||||||||||||||
Convertible Notes | 474 | 474 | — | — | 724 | 647 | ||||||||||||||||||
Capital Leases and Other | 82 | 86 | — | — | 82 | 86 | ||||||||||||||||||
Total Long-term Debt, including the current portion: | $ | 8,359 | $ | 8,362 | $ | 8,328 | $ | 8,306 | $ | 806 | $ | 733 | ||||||||||||
|
|||
(dollars in millions) | March 31, 2014 | December 31, 2013 | ||||||
Senior Secured Term Loan* | $ | 2,611 | $ | 2,611 | ||||
Floating Rate Senior Notes due 2018 (3.846% as of March 31, 2014 and December 31, 2013) | 300 | 300 | ||||||
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 | ||||||
6.125% Senior Notes due 2021 | 640 | 640 | ||||||
7% Convertible Senior Notes due 2015 | 200 | 200 | ||||||
7% Convertible Senior Notes due 2015 Series B | 275 | 275 | ||||||
Capital Leases | 70 | 73 | ||||||
Other | 12 | 13 | ||||||
Total Debt Obligations | 8,388 | 8,392 | ||||||
Unamortized Discount: | ||||||||
Discount on Senior Secured Term Loan | (6 | ) | (7 | ) | ||||
Discount on 11.875% Senior Notes due 2019 | (8 | ) | (8 | ) | ||||
Discount on 9.375% Senior Notes due 2019 | (7 | ) | (7 | ) | ||||
Discount on 8.125% Senior Notes due 2019 | (7 | ) | (7 | ) | ||||
Discount on 7% Convertible Senior Notes due 2015 | (1 | ) | (1 | ) | ||||
Total Unamortized Discount | (29 | ) | (30 | ) | ||||
Carrying Value of Debt | 8,359 | 8,362 | ||||||
Less current portion | (503 | ) | (31 | ) | ||||
Long-term Debt, less current portion | $ | 7,856 | $ | 8,331 | ||||
2014 (remaining nine months) | $ | 27 | |
2015 | 483 | ||
2016 | 7 | ||
2017 | 6 | ||
2018 | 306 | ||
2019 | 3,426 | ||
Thereafter | 4,133 | ||
$ | 8,388 | ||
|
|||
(dollars in millions) | Net Foreign Currency Translation Adjustment | Defined Benefit Pension Plans | Total | |||||||||
Balance at December 31, 2012 | $ | 56 | $ | (30 | ) | $ | 26 | |||||
Other comprehensive income (loss) before reclassifications | (44 | ) | (9 | ) | (53 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 1 | 1 | |||||||||
Balance at March 31, 2013 | $ | 12 | $ | (38 | ) | $ | (26 | ) | ||||
Balance at December 31, 2013 | $ | 67 | $ | (31 | ) | $ | 36 | |||||
Other comprehensive income (loss) before reclassifications | 5 | (2 | ) | 3 | ||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 3 | 3 | |||||||||
Balance at March 31, 2014 | $ | 72 | $ | (30 | ) | $ | 42 | |||||
|
|||
Three Months Ended March 31, | |||||||
2014 | 2013 | ||||||
OSO | $ | 2 | $ | 5 | |||
Restricted Stock Units and Shares | 6 | 7 | |||||
401(k) Match Expense | 7 | 8 | |||||
Restricted Stock Unit Bonus Grant | (5 | ) | 15 | ||||
Management Incentive and Retention Plan | — | 2 | |||||
10 | 37 | ||||||
Capitalized Non-Cash Compensation | — | — | |||||
$ | 10 | $ | 37 | ||||
|
|||
|
|||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 737 | $ | 931 | $ | (59 | ) | $ | 1,609 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 290 | 383 | (59 | ) | 614 | ||||||||||||||||
Depreciation and Amortization | — | — | 70 | 114 | — | 184 | |||||||||||||||||
Selling, General and Administrative | — | — | 325 | 222 | — | 547 | |||||||||||||||||
Total Costs and Expenses | — | — | 685 | 719 | (59 | ) | 1,345 | ||||||||||||||||
Operating Income (Loss) | — | — | 52 | 212 | — | 264 | |||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (34 | ) | (112 | ) | (1 | ) | (4 | ) | — | (151 | ) | ||||||||||||
Interest income (expense) affiliates, net | 288 | 459 | (712 | ) | (35 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (142 | ) | (488 | ) | 178 | — | 452 | — | |||||||||||||||
Other, net | 3 | 3 | — | 6 | |||||||||||||||||||
Total Other Income (Expense) | 112 | (141 | ) | (532 | ) | (36 | ) | 452 | (145 | ) | |||||||||||||
Income (Loss) before Income Taxes | 112 | (141 | ) | (480 | ) | 176 | 452 | 119 | |||||||||||||||
Income Tax Expense | — | (1 | ) | (1 | ) | (5 | ) | — | (7 | ) | |||||||||||||
Net Income (Loss) | 112 | (142 | ) | (481 | ) | 171 | 452 | 112 | |||||||||||||||
Other Comprehensive Income, Net of Income Taxes | 6 | — | — | 6 | (6 | ) | 6 | ||||||||||||||||
Comprehensive Income (Loss) | $ | 118 | $ | (142 | ) | $ | (481 | ) | $ | 177 | $ | 446 | $ | 118 | |||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 685 | $ | 956 | $ | (64 | ) | $ | 1,577 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 261 | 432 | (64 | ) | 629 | ||||||||||||||||
Depreciation and Amortization | — | — | 71 | 123 | — | 194 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 381 | 217 | — | 599 | |||||||||||||||||
Total Costs and Expenses | 1 | — | 713 | 772 | (64 | ) | 1,422 | ||||||||||||||||
Operating Income (Loss) | (1 | ) | — | (28 | ) | 184 | — | 155 | |||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (39 | ) | (126 | ) | (1 | ) | (3 | ) | — | (169 | ) | ||||||||||||
Interest income (expense) affiliates, net | 273 | 430 | (669 | ) | (34 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (311 | ) | (614 | ) | 146 | — | 779 | — | |||||||||||||||
Other, net | — | (1 | ) | 1 | (50 | ) | — | (50 | ) | ||||||||||||||
Total Other Expense | (77 | ) | (311 | ) | (523 | ) | (87 | ) | 779 | (219 | ) | ||||||||||||
Income (Loss) before Income Taxes | (78 | ) | (311 | ) | (551 | ) | 97 | 779 | (64 | ) | |||||||||||||
Income Tax Expense | — | — | (1 | ) | (13 | ) | — | (14 | ) | ||||||||||||||
Net Income (Loss) | (78 | ) | (311 | ) | (552 | ) | 84 | 779 | (78 | ) | |||||||||||||
Other Comprehensive Income, Net of Income Taxes | (52 | ) | (52 | ) | — | (52 | ) | 104 | (52 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (130 | ) | $ | (363 | ) | $ | (552 | ) | $ | 32 | $ | 883 | $ | (130 | ) | |||||||
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 | $ | 8 | $ | 6 | $ | 356 | $ | 237 | $ | — | $ | 607 | |||||||||||
Restricted cash and securities | — | — | 1 | 6 | — | 7 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 70 | 629 | — | 699 | |||||||||||||||||
Due from affiliates | 15,798 | 17,223 | — | — | (33,021 | ) | — | ||||||||||||||||
Other | 3 | 17 | 59 | 80 | — | 159 | |||||||||||||||||
Total Current Assets | 15,809 | 17,246 | 486 | 952 | (33,021 | ) | 1,472 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 3,055 | 5,205 | — | 8,260 | |||||||||||||||||
Restricted Cash and Securities | 3 | — | 18 | 1 | — | 22 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 387 | 2,374 | — | 2,761 | |||||||||||||||||
Investment in Subsidiaries | 10,090 | 8,956 | 3,738 | — | (22,784 | ) | — | ||||||||||||||||
Other Assets, net | 9 | 108 | 10 | 247 | — | 374 | |||||||||||||||||
Total Assets | $ | 25,911 | $ | 26,310 | $ | 7,694 | $ | 8,779 | $ | (55,805 | ) | $ | 12,889 | ||||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | — | $ | 1 | $ | 246 | $ | 314 | $ | — | $ | 561 | |||||||||||
Current portion of long-term debt | 474 | — | 3 | 26 | — | 503 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 71 | 43 | — | 114 | |||||||||||||||||
Accrued interest | 46 | 126 | — | 2 | — | 174 | |||||||||||||||||
Current portion of deferred revenue | — | — | 123 | 139 | — | 262 | |||||||||||||||||
Due to affiliates | — | — | 32,229 | 792 | (33,021 | ) | — | ||||||||||||||||
Other | — | 3 | 70 | 69 | — | 142 | |||||||||||||||||
Total Current Liabilities | 520 | 130 | 32,742 | 1,385 | (33,021 | ) | 1,756 | ||||||||||||||||
Long-Term Debt, less current portion | 897 | 6,905 | 17 | 37 | — | 7,856 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 588 | 313 | — | 901 | |||||||||||||||||
Other Liabilities | 15 | 29 | 132 | 602 | — | 778 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 24,479 | 19,246 | (25,785 | ) | 6,442 | (22,784 | ) | 1,598 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 25,911 | $ | 26,310 | $ | 7,694 | $ | 8,779 | $ | (55,805 | ) | $ | 12,889 | ||||||||||
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 | $ | 8 | $ | 6 | $ | 347 | $ | 270 | $ | — | $ | 631 | |||||||||||
Restricted cash and securities | — | — | 1 | 6 | — | 7 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 79 | 594 | — | 673 | |||||||||||||||||
Due from affiliates | 15,507 | 16,886 | — | — | (32,393 | ) | — | ||||||||||||||||
Other | 2 | 15 | 47 | 79 | — | 143 | |||||||||||||||||
Total Current Assets | 15,517 | 16,907 | 474 | 949 | (32,393 | ) | 1,454 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 3,028 | 5,212 | — | 8,240 | |||||||||||||||||
Restricted Cash and Securities | 3 | — | 18 | 2 | — | 23 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 395 | 2,387 | — | 2,782 | |||||||||||||||||
Investment in Subsidiaries | 10,039 | 27,014 | 3,735 | — | (40,788 | ) | — | ||||||||||||||||
Other Assets, net | 10 | 113 | 11 | 241 | — | 375 | |||||||||||||||||
Total Assets | $ | 25,569 | $ | 44,034 | $ | 7,661 | $ | 8,791 | $ | (73,181 | ) | $ | 12,874 | ||||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | — | $ | 2 | $ | 42 | $ | 581 | $ | — | $ | 625 | |||||||||||
Current portion of long-term debt | — | — | 3 | 28 | — | 31 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 171 | 38 | — | 209 | |||||||||||||||||
Accrued interest | 30 | 129 | — | 1 | — | 160 | |||||||||||||||||
Current portion of deferred revenue | — | — | 131 | 122 | — | 253 | |||||||||||||||||
Due to affiliates | — | — | 32,165 | 228 | (32,393 | ) | — | ||||||||||||||||
Other | — | 13 | 74 | 81 | — | 168 | |||||||||||||||||
Total Current Liabilities | 30 | 144 | 32,586 | 1,079 | (32,393 | ) | 1,446 | ||||||||||||||||
Long-Term Debt, less current portion | 1,370 | 6,905 | 17 | 39 | — | 8,331 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 603 | 303 | — | 906 | |||||||||||||||||
Other Liabilities | 15 | 27 | 135 | 603 | — | 780 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 24,154 | 36,958 | (25,680 | ) | 6,767 | (40,788 | ) | 1,411 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 25,569 | $ | 44,034 | $ | 7,661 | $ | 8,791 | $ | (73,181 | ) | $ | 12,874 | ||||||||||
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 | $ | (16 | ) | $ | (125 | ) | $ | 183 | $ | 99 | $ | — | $ | 141 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (74 | ) | (89 | ) | — | (163 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | — | — | — | 1 | — | 1 | |||||||||||||||||
Net Cash Provided by (Used in) Investing Activities | — | — | (74 | ) | (88 | ) | — | (162 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | — | — | — | — | — | — | |||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | — | — | — | (3 | ) | — | (3 | ) | |||||||||||||||
Increase (decrease) due from/to affiliates, net | 16 | 125 | (100 | ) | (41 | ) | — | — | |||||||||||||||
Net Cash Provided by (Used in) Financing Activities | 16 | 125 | (100 | ) | (44 | ) | — | (3 | ) | ||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | — | — | — | |||||||||||||||||
Net Change in Cash and Cash Equivalents | — | — | 9 | (33 | ) | — | (24 | ) | |||||||||||||||
Cash and Cash Equivalents at Beginning of Period | 8 | 6 | 347 | 270 | — | 631 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 8 | $ | 6 | $ | 356 | $ | 237 | $ | — | $ | 607 | |||||||||||
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 | $ | (30 | ) | $ | (169 | ) | $ | (15 | ) | $ | 221 | $ | — | $ | 7 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (74 | ) | (95 | ) | — | (169 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | — | — | — | 3 | — | 3 | |||||||||||||||||
Net Cash Provided by (Used in) Investing Activities | — | — | (74 | ) | (92 | ) | — | (166 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | — | — | — | — | — | — | |||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | (172 | ) | (2 | ) | (4 | ) | (8 | ) | — | (186 | ) | ||||||||||||
Increase (decrease) due from/to affiliates, net | 1 | 171 | 35 | (207 | ) | — | — | ||||||||||||||||
Net Cash Provided by (Used in) Financing Activities | (171 | ) | 169 | 31 | (215 | ) | — | (186 | ) | ||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | (24 | ) | — | (24 | ) | |||||||||||||||
Net Change in Cash and Cash Equivalents | (201 | ) | — | (58 | ) | (110 | ) | — | (369 | ) | |||||||||||||
Cash and Cash Equivalents at Beginning of Period | 253 | 5 | 386 | 335 | — | 979 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 52 | $ | 5 | $ | 328 | $ | 225 | $ | — | $ | 610 | |||||||||||
|
|||
(dollars in millions) | March 31, 2014 | December 31, 2013 | ||||||
Assets: | ||||||||
North America | $ | 8,151 | $ | 8,133 | ||||
EMEA | 1,990 | 2,030 | ||||||
Latin America | 2,488 | 2,445 | ||||||
Other | 260 | 266 | ||||||
Total Consolidated Assets | $ | 12,889 | $ | 12,874 | ||||
• | Core Network Services revenue from colocation and data center services; transport and fiber; IP and data services; and local and enterprise voice services. |
• | Wholesale Voice Services and Other revenue from sales to other carriers of long distance voice services, revenue from managed modem and its related intercarrier compensation services and revenue from the SBC Master Services Agreement, which was obtained through an acquisition in 2005. |
Three Months Ended | ||||||||
(dollars in millions) | March 31, 2014 | March 31, 2013 | ||||||
Core Network Services Revenue: | ||||||||
North America | $ | 1,043 | $ | 967 | ||||
EMEA | 225 | 223 | ||||||
Latin America | 189 | 182 | ||||||
Total Core Network Services Revenue | $ | 1,457 | $ | 1,372 | ||||
Wholesale Voice Services and Other Revenue: | ||||||||
North America | $ | 145 | $ | 193 | ||||
EMEA | 5 | 9 | ||||||
Latin America | 2 | 3 | ||||||
Total Wholesale Voice Services and Other Revenue | $ | 152 | $ | 205 | ||||
Total Consolidated Revenue | $ | 1,609 | $ | 1,577 | ||||
Three Months Ended | ||||||||
(dollars in millions) | March 31, 2014 | March 31, 2013 | ||||||
Adjusted EBITDA: | ||||||||
North America | $ | 488 | $ | 428 | ||||
EMEA | 54 | 57 | ||||||
Latin America | 82 | 73 | ||||||
Unallocated Corporate Expenses | (166 | ) | (172 | ) | ||||
Consolidated Adjusted EBITDA | 458 | 386 | ||||||
Income Tax Expense | (7 | ) | (14 | ) | ||||
Total Other Expense | (145 | ) | (219 | ) | ||||
Depreciation and Amortization | (184 | ) | (194 | ) | ||||
Non-Cash Stock Compensation | (10 | ) | (37 | ) | ||||
Total Consolidated Net Income (Loss) | $ | 112 | $ | (78 | ) | |||
Three Months Ended | ||||||||
(dollars in millions) | March 31, 2014 | March 31, 2013 | ||||||
Capital Expenditures: | ||||||||
North America | $ | 97 | $ | 99 | ||||
EMEA | 19 | 26 | ||||||
Latin America | 28 | 23 | ||||||
Unallocated Corporate Capital Expenditures | 19 | 21 | ||||||
Consolidated Capital Expenditures | $ | 163 | $ | 169 | ||||
(dollars in millions) | March 31, 2014 | December 31, 2013 | ||||||
Assets: | ||||||||
North America | $ | 8,151 | $ | 8,133 | ||||
EMEA | 1,990 | 2,030 | ||||||
Latin America | 2,488 | 2,445 | ||||||
Other | 260 | 266 | ||||||
Total Consolidated Assets | $ | 12,889 | $ | 12,874 | ||||
|
|||
|
|||
Gross Carrying Amount | Accumulated Amortization | Net | |||||||||
March 31, 2014 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 786 | $ | (690 | ) | $ | 96 | ||||
Trademarks | 55 | (34 | ) | 21 | |||||||
Patents and Developed Technology | 158 | (121 | ) | 37 | |||||||
999 | (845 | ) | 154 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
$ | 1,031 | $ | (845 | ) | $ | 186 | |||||
December 31, 2013 | |||||||||||
Finite-Lived Intangible Assets: | |||||||||||
Customer Contracts and Relationships | $ | 786 | $ | (678 | ) | $ | 108 | ||||
Trademarks | 55 | (31 | ) | 24 | |||||||
Patents and Developed Technology | 158 | (117 | ) | 41 | |||||||
999 | (826 | ) | 173 | ||||||||
Indefinite-Lived Intangible Assets: | |||||||||||
Vyvx Trade Name | 32 | — | 32 | ||||||||
$ | 1,031 | $ | (826 | ) | $ | 205 | |||||
2014 (remaining nine months) | $ | 45 | |
2015 | 48 | ||
2016 | 31 | ||
2017 | 14 | ||
2018 | 13 | ||
2019 | 3 | ||
Thereafter | — | ||
$ | 154 | ||
|
|||
Fair Value Measurement Using | ||||||||||||||||||||||||
Total Carrying Value in Consolidated Balance Sheets | Unadjusted Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | ||||||||||||||||||||||
(dollars in millions) | March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | ||||||||||||||||||
Liabilities Recorded at Fair Value in the Financial Statements: | ||||||||||||||||||||||||
Derivatives: | ||||||||||||||||||||||||
Interest Rate Swap Liabilities (included in other current liabilities) | $ | — | $ | 12 | $ | — | $ | — | $ | — | $ | 12 | ||||||||||||
Total Derivative Liabilities Recorded at Fair Value in the Financial Statements | $ | — | $ | 12 | $ | — | $ | — | $ | — | $ | 12 | ||||||||||||
Liabilities Not Recorded at Fair Value in the Financial Statements: | ||||||||||||||||||||||||
Long-term Debt, including the current portion: | ||||||||||||||||||||||||
Term Loans | $ | 2,605 | $ | 2,604 | $ | 2,617 | $ | 2,633 | $ | — | $ | — | ||||||||||||
Senior Notes | 5,198 | 5,198 | 5,711 | 5,673 | — | — | ||||||||||||||||||
Convertible Notes | 474 | 474 | — | — | 724 | 647 | ||||||||||||||||||
Capital Leases and Other | 82 | 86 | — | — | 82 | 86 | ||||||||||||||||||
Total Long-term Debt, including the current portion: | $ | 8,359 | $ | 8,362 | $ | 8,328 | $ | 8,306 | $ | 806 | $ | 733 | ||||||||||||
|
|||
(dollars in millions) | March 31, 2014 | December 31, 2013 | ||||||
Senior Secured Term Loan* | $ | 2,611 | $ | 2,611 | ||||
Floating Rate Senior Notes due 2018 (3.846% as of March 31, 2014 and December 31, 2013) | 300 | 300 | ||||||
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 | ||||||
6.125% Senior Notes due 2021 | 640 | 640 | ||||||
7% Convertible Senior Notes due 2015 | 200 | 200 | ||||||
7% Convertible Senior Notes due 2015 Series B | 275 | 275 | ||||||
Capital Leases | 70 | 73 | ||||||
Other | 12 | 13 | ||||||
Total Debt Obligations | 8,388 | 8,392 | ||||||
Unamortized Discount: | ||||||||
Discount on Senior Secured Term Loan | (6 | ) | (7 | ) | ||||
Discount on 11.875% Senior Notes due 2019 | (8 | ) | (8 | ) | ||||
Discount on 9.375% Senior Notes due 2019 | (7 | ) | (7 | ) | ||||
Discount on 8.125% Senior Notes due 2019 | (7 | ) | (7 | ) | ||||
Discount on 7% Convertible Senior Notes due 2015 | (1 | ) | (1 | ) | ||||
Total Unamortized Discount | (29 | ) | (30 | ) | ||||
Carrying Value of Debt | 8,359 | 8,362 | ||||||
Less current portion | (503 | ) | (31 | ) | ||||
Long-term Debt, less current portion | $ | 7,856 | $ | 8,331 | ||||
2014 (remaining nine months) | $ | 27 | |
2015 | 483 | ||
2016 | 7 | ||
2017 | 6 | ||
2018 | 306 | ||
2019 | 3,426 | ||
Thereafter | 4,133 | ||
$ | 8,388 | ||
|
|||
(dollars in millions) | Net Foreign Currency Translation Adjustment | Defined Benefit Pension Plans | Total | |||||||||
Balance at December 31, 2012 | $ | 56 | $ | (30 | ) | $ | 26 | |||||
Other comprehensive income (loss) before reclassifications | (44 | ) | (9 | ) | (53 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 1 | 1 | |||||||||
Balance at March 31, 2013 | $ | 12 | $ | (38 | ) | $ | (26 | ) | ||||
Balance at December 31, 2013 | $ | 67 | $ | (31 | ) | $ | 36 | |||||
Other comprehensive income (loss) before reclassifications | 5 | (2 | ) | 3 | ||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 3 | 3 | |||||||||
Balance at March 31, 2014 | $ | 72 | $ | (30 | ) | $ | 42 | |||||
(dollars in millions) | Net Foreign Currency Translation Adjustment | Defined Benefit Pension Plans | Total | |||||||||
Balance at December 31, 2012 | $ | 56 | $ | (30 | ) | $ | 26 | |||||
Other comprehensive income (loss) before reclassifications | (44 | ) | (9 | ) | (53 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 1 | 1 | |||||||||
Balance at March 31, 2013 | $ | 12 | $ | (38 | ) | $ | (26 | ) | ||||
Balance at December 31, 2013 | $ | 67 | $ | (31 | ) | $ | 36 | |||||
Other comprehensive income (loss) before reclassifications | 5 | (2 | ) | 3 | ||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 3 | 3 | |||||||||
Balance at March 31, 2014 | $ | 72 | $ | (30 | ) | $ | 42 | |||||
|
|||
Three Months Ended March 31, | |||||||
2014 | 2013 | ||||||
OSO | $ | 2 | $ | 5 | |||
Restricted Stock Units and Shares | 6 | 7 | |||||
401(k) Match Expense | 7 | 8 | |||||
Restricted Stock Unit Bonus Grant | (5 | ) | 15 | ||||
Management Incentive and Retention Plan | — | 2 | |||||
10 | 37 | ||||||
Capitalized Non-Cash Compensation | — | — | |||||
$ | 10 | $ | 37 | ||||
|
|||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 737 | $ | 931 | $ | (59 | ) | $ | 1,609 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 290 | 383 | (59 | ) | 614 | ||||||||||||||||
Depreciation and Amortization | — | — | 70 | 114 | — | 184 | |||||||||||||||||
Selling, General and Administrative | — | — | 325 | 222 | — | 547 | |||||||||||||||||
Total Costs and Expenses | — | — | 685 | 719 | (59 | ) | 1,345 | ||||||||||||||||
Operating Income (Loss) | — | — | 52 | 212 | — | 264 | |||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (34 | ) | (112 | ) | (1 | ) | (4 | ) | — | (151 | ) | ||||||||||||
Interest income (expense) affiliates, net | 288 | 459 | (712 | ) | (35 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (142 | ) | (488 | ) | 178 | — | 452 | — | |||||||||||||||
Other, net | 3 | 3 | — | 6 | |||||||||||||||||||
Total Other Income (Expense) | 112 | (141 | ) | (532 | ) | (36 | ) | 452 | (145 | ) | |||||||||||||
Income (Loss) before Income Taxes | 112 | (141 | ) | (480 | ) | 176 | 452 | 119 | |||||||||||||||
Income Tax Expense | — | (1 | ) | (1 | ) | (5 | ) | — | (7 | ) | |||||||||||||
Net Income (Loss) | 112 | (142 | ) | (481 | ) | 171 | 452 | 112 | |||||||||||||||
Other Comprehensive Income, Net of Income Taxes | 6 | — | — | 6 | (6 | ) | 6 | ||||||||||||||||
Comprehensive Income (Loss) | $ | 118 | $ | (142 | ) | $ | (481 | ) | $ | 177 | $ | 446 | $ | 118 | |||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 685 | $ | 956 | $ | (64 | ) | $ | 1,577 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 261 | 432 | (64 | ) | 629 | ||||||||||||||||
Depreciation and Amortization | — | — | 71 | 123 | — | 194 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 381 | 217 | — | 599 | |||||||||||||||||
Total Costs and Expenses | 1 | — | 713 | 772 | (64 | ) | 1,422 | ||||||||||||||||
Operating Income (Loss) | (1 | ) | — | (28 | ) | 184 | — | 155 | |||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (39 | ) | (126 | ) | (1 | ) | (3 | ) | — | (169 | ) | ||||||||||||
Interest income (expense) affiliates, net | 273 | 430 | (669 | ) | (34 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (311 | ) | (614 | ) | 146 | — | 779 | — | |||||||||||||||
Other, net | — | (1 | ) | 1 | (50 | ) | — | (50 | ) | ||||||||||||||
Total Other Expense | (77 | ) | (311 | ) | (523 | ) | (87 | ) | 779 | (219 | ) | ||||||||||||
Income (Loss) before Income Taxes | (78 | ) | (311 | ) | (551 | ) | 97 | 779 | (64 | ) | |||||||||||||
Income Tax Expense | — | — | (1 | ) | (13 | ) | — | (14 | ) | ||||||||||||||
Net Income (Loss) | (78 | ) | (311 | ) | (552 | ) | 84 | 779 | (78 | ) | |||||||||||||
Other Comprehensive Income, Net of Income Taxes | (52 | ) | (52 | ) | — | (52 | ) | 104 | (52 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (130 | ) | $ | (363 | ) | $ | (552 | ) | $ | 32 | $ | 883 | $ | (130 | ) | |||||||
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 | $ | 8 | $ | 6 | $ | 356 | $ | 237 | $ | — | $ | 607 | |||||||||||
Restricted cash and securities | — | — | 1 | 6 | — | 7 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 70 | 629 | — | 699 | |||||||||||||||||
Due from affiliates | 15,798 | 17,223 | — | — | (33,021 | ) | — | ||||||||||||||||
Other | 3 | 17 | 59 | 80 | — | 159 | |||||||||||||||||
Total Current Assets | 15,809 | 17,246 | 486 | 952 | (33,021 | ) | 1,472 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 3,055 | 5,205 | — | 8,260 | |||||||||||||||||
Restricted Cash and Securities | 3 | — | 18 | 1 | — | 22 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 387 | 2,374 | — | 2,761 | |||||||||||||||||
Investment in Subsidiaries | 10,090 | 8,956 | 3,738 | — | (22,784 | ) | — | ||||||||||||||||
Other Assets, net | 9 | 108 | 10 | 247 | — | 374 | |||||||||||||||||
Total Assets | $ | 25,911 | $ | 26,310 | $ | 7,694 | $ | 8,779 | $ | (55,805 | ) | $ | 12,889 | ||||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | — | $ | 1 | $ | 246 | $ | 314 | $ | — | $ | 561 | |||||||||||
Current portion of long-term debt | 474 | — | 3 | 26 | — | 503 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 71 | 43 | — | 114 | |||||||||||||||||
Accrued interest | 46 | 126 | — | 2 | — | 174 | |||||||||||||||||
Current portion of deferred revenue | — | — | 123 | 139 | — | 262 | |||||||||||||||||
Due to affiliates | — | — | 32,229 | 792 | (33,021 | ) | — | ||||||||||||||||
Other | — | 3 | 70 | 69 | — | 142 | |||||||||||||||||
Total Current Liabilities | 520 | 130 | 32,742 | 1,385 | (33,021 | ) | 1,756 | ||||||||||||||||
Long-Term Debt, less current portion | 897 | 6,905 | 17 | 37 | — | 7,856 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 588 | 313 | — | 901 | |||||||||||||||||
Other Liabilities | 15 | 29 | 132 | 602 | — | 778 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 24,479 | 19,246 | (25,785 | ) | 6,442 | (22,784 | ) | 1,598 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 25,911 | $ | 26,310 | $ | 7,694 | $ | 8,779 | $ | (55,805 | ) | $ | 12,889 | ||||||||||
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 | $ | 8 | $ | 6 | $ | 347 | $ | 270 | $ | — | $ | 631 | |||||||||||
Restricted cash and securities | — | — | 1 | 6 | — | 7 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 79 | 594 | — | 673 | |||||||||||||||||
Due from affiliates | 15,507 | 16,886 | — | — | (32,393 | ) | — | ||||||||||||||||
Other | 2 | 15 | 47 | 79 | — | 143 | |||||||||||||||||
Total Current Assets | 15,517 | 16,907 | 474 | 949 | (32,393 | ) | 1,454 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 3,028 | 5,212 | — | 8,240 | |||||||||||||||||
Restricted Cash and Securities | 3 | — | 18 | 2 | — | 23 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 395 | 2,387 | — | 2,782 | |||||||||||||||||
Investment in Subsidiaries | 10,039 | 27,014 | 3,735 | — | (40,788 | ) | — | ||||||||||||||||
Other Assets, net | 10 | 113 | 11 | 241 | — | 375 | |||||||||||||||||
Total Assets | $ | 25,569 | $ | 44,034 | $ | 7,661 | $ | 8,791 | $ | (73,181 | ) | $ | 12,874 | ||||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | — | $ | 2 | $ | 42 | $ | 581 | $ | — | $ | 625 | |||||||||||
Current portion of long-term debt | — | — | 3 | 28 | — | 31 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 171 | 38 | — | 209 | |||||||||||||||||
Accrued interest | 30 | 129 | — | 1 | — | 160 | |||||||||||||||||
Current portion of deferred revenue | — | — | 131 | 122 | — | 253 | |||||||||||||||||
Due to affiliates | — | — | 32,165 | 228 | (32,393 | ) | — | ||||||||||||||||
Other | — | 13 | 74 | 81 | — | 168 | |||||||||||||||||
Total Current Liabilities | 30 | 144 | 32,586 | 1,079 | (32,393 | ) | 1,446 | ||||||||||||||||
Long-Term Debt, less current portion | 1,370 | 6,905 | 17 | 39 | — | 8,331 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 603 | 303 | — | 906 | |||||||||||||||||
Other Liabilities | 15 | 27 | 135 | 603 | — | 780 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 24,154 | 36,958 | (25,680 | ) | 6,767 | (40,788 | ) | 1,411 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 25,569 | $ | 44,034 | $ | 7,661 | $ | 8,791 | $ | (73,181 | ) | $ | 12,874 | ||||||||||
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 | $ | (16 | ) | $ | (125 | ) | $ | 183 | $ | 99 | $ | — | $ | 141 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (74 | ) | (89 | ) | — | (163 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | — | — | — | 1 | — | 1 | |||||||||||||||||
Net Cash Provided by (Used in) Investing Activities | — | — | (74 | ) | (88 | ) | — | (162 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | — | — | — | — | — | — | |||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | — | — | — | (3 | ) | — | (3 | ) | |||||||||||||||
Increase (decrease) due from/to affiliates, net | 16 | 125 | (100 | ) | (41 | ) | — | — | |||||||||||||||
Net Cash Provided by (Used in) Financing Activities | 16 | 125 | (100 | ) | (44 | ) | — | (3 | ) | ||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | — | — | — | |||||||||||||||||
Net Change in Cash and Cash Equivalents | — | — | 9 | (33 | ) | — | (24 | ) | |||||||||||||||
Cash and Cash Equivalents at Beginning of Period | 8 | 6 | 347 | 270 | — | 631 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 8 | $ | 6 | $ | 356 | $ | 237 | $ | — | $ | 607 | |||||||||||
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 | $ | (30 | ) | $ | (169 | ) | $ | (15 | ) | $ | 221 | $ | — | $ | 7 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (74 | ) | (95 | ) | — | (169 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | — | — | — | 3 | — | 3 | |||||||||||||||||
Net Cash Provided by (Used in) Investing Activities | — | — | (74 | ) | (92 | ) | — | (166 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | — | — | — | — | — | — | |||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | (172 | ) | (2 | ) | (4 | ) | (8 | ) | — | (186 | ) | ||||||||||||
Increase (decrease) due from/to affiliates, net | 1 | 171 | 35 | (207 | ) | — | — | ||||||||||||||||
Net Cash Provided by (Used in) Financing Activities | (171 | ) | 169 | 31 | (215 | ) | — | (186 | ) | ||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | (24 | ) | — | (24 | ) | |||||||||||||||
Net Change in Cash and Cash Equivalents | (201 | ) | — | (58 | ) | (110 | ) | — | (369 | ) | |||||||||||||
Cash and Cash Equivalents at Beginning of Period | 253 | 5 | 386 | 335 | — | 979 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 52 | $ | 5 | $ | 328 | $ | 225 | $ | — | $ | 610 | |||||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 737 | $ | 931 | $ | (59 | ) | $ | 1,609 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 290 | 383 | (59 | ) | 614 | ||||||||||||||||
Depreciation and Amortization | — | — | 70 | 114 | — | 184 | |||||||||||||||||
Selling, General and Administrative | — | — | 325 | 222 | — | 547 | |||||||||||||||||
Total Costs and Expenses | — | — | 685 | 719 | (59 | ) | 1,345 | ||||||||||||||||
Operating Income (Loss) | — | — | 52 | 212 | — | 264 | |||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (34 | ) | (112 | ) | (1 | ) | (4 | ) | — | (151 | ) | ||||||||||||
Interest income (expense) affiliates, net | 288 | 459 | (712 | ) | (35 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (142 | ) | (488 | ) | 178 | — | 452 | — | |||||||||||||||
Other, net | 3 | 3 | — | 6 | |||||||||||||||||||
Total Other Income (Expense) | 112 | (141 | ) | (532 | ) | (36 | ) | 452 | (145 | ) | |||||||||||||
Income (Loss) before Income Taxes | 112 | (141 | ) | (480 | ) | 176 | 452 | 119 | |||||||||||||||
Income Tax Expense | — | (1 | ) | (1 | ) | (5 | ) | — | (7 | ) | |||||||||||||
Net Income (Loss) | 112 | (142 | ) | (481 | ) | 171 | 452 | 112 | |||||||||||||||
Other Comprehensive Income, Net of Income Taxes | 6 | — | — | 6 | (6 | ) | 6 | ||||||||||||||||
Comprehensive Income (Loss) | $ | 118 | $ | (142 | ) | $ | (481 | ) | $ | 177 | $ | 446 | $ | 118 | |||||||||
Level 3 Communications, Inc. | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Revenue | $ | — | $ | — | $ | 685 | $ | 956 | $ | (64 | ) | $ | 1,577 | ||||||||||
Costs and Expense: | |||||||||||||||||||||||
Cost of Revenue | — | — | 261 | 432 | (64 | ) | 629 | ||||||||||||||||
Depreciation and Amortization | — | — | 71 | 123 | — | 194 | |||||||||||||||||
Selling, General and Administrative | 1 | — | 381 | 217 | — | 599 | |||||||||||||||||
Total Costs and Expenses | 1 | — | 713 | 772 | (64 | ) | 1,422 | ||||||||||||||||
Operating Income (Loss) | (1 | ) | — | (28 | ) | 184 | — | 155 | |||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (39 | ) | (126 | ) | (1 | ) | (3 | ) | — | (169 | ) | ||||||||||||
Interest income (expense) affiliates, net | 273 | 430 | (669 | ) | (34 | ) | — | — | |||||||||||||||
Equity in net earnings (losses) of subsidiaries | (311 | ) | (614 | ) | 146 | — | 779 | — | |||||||||||||||
Other, net | — | (1 | ) | 1 | (50 | ) | — | (50 | ) | ||||||||||||||
Total Other Expense | (77 | ) | (311 | ) | (523 | ) | (87 | ) | 779 | (219 | ) | ||||||||||||
Income (Loss) before Income Taxes | (78 | ) | (311 | ) | (551 | ) | 97 | 779 | (64 | ) | |||||||||||||
Income Tax Expense | — | — | (1 | ) | (13 | ) | — | (14 | ) | ||||||||||||||
Net Income (Loss) | (78 | ) | (311 | ) | (552 | ) | 84 | 779 | (78 | ) | |||||||||||||
Other Comprehensive Income, Net of Income Taxes | (52 | ) | (52 | ) | — | (52 | ) | 104 | (52 | ) | |||||||||||||
Comprehensive Income (Loss) | $ | (130 | ) | $ | (363 | ) | $ | (552 | ) | $ | 32 | $ | 883 | $ | (130 | ) | |||||||
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 | $ | 8 | $ | 6 | $ | 356 | $ | 237 | $ | — | $ | 607 | |||||||||||
Restricted cash and securities | — | — | 1 | 6 | — | 7 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 70 | 629 | — | 699 | |||||||||||||||||
Due from affiliates | 15,798 | 17,223 | — | — | (33,021 | ) | — | ||||||||||||||||
Other | 3 | 17 | 59 | 80 | — | 159 | |||||||||||||||||
Total Current Assets | 15,809 | 17,246 | 486 | 952 | (33,021 | ) | 1,472 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 3,055 | 5,205 | — | 8,260 | |||||||||||||||||
Restricted Cash and Securities | 3 | — | 18 | 1 | — | 22 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 387 | 2,374 | — | 2,761 | |||||||||||||||||
Investment in Subsidiaries | 10,090 | 8,956 | 3,738 | — | (22,784 | ) | — | ||||||||||||||||
Other Assets, net | 9 | 108 | 10 | 247 | — | 374 | |||||||||||||||||
Total Assets | $ | 25,911 | $ | 26,310 | $ | 7,694 | $ | 8,779 | $ | (55,805 | ) | $ | 12,889 | ||||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | — | $ | 1 | $ | 246 | $ | 314 | $ | — | $ | 561 | |||||||||||
Current portion of long-term debt | 474 | — | 3 | 26 | — | 503 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 71 | 43 | — | 114 | |||||||||||||||||
Accrued interest | 46 | 126 | — | 2 | — | 174 | |||||||||||||||||
Current portion of deferred revenue | — | — | 123 | 139 | — | 262 | |||||||||||||||||
Due to affiliates | — | — | 32,229 | 792 | (33,021 | ) | — | ||||||||||||||||
Other | — | 3 | 70 | 69 | — | 142 | |||||||||||||||||
Total Current Liabilities | 520 | 130 | 32,742 | 1,385 | (33,021 | ) | 1,756 | ||||||||||||||||
Long-Term Debt, less current portion | 897 | 6,905 | 17 | 37 | — | 7,856 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 588 | 313 | — | 901 | |||||||||||||||||
Other Liabilities | 15 | 29 | 132 | 602 | — | 778 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 24,479 | 19,246 | (25,785 | ) | 6,442 | (22,784 | ) | 1,598 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 25,911 | $ | 26,310 | $ | 7,694 | $ | 8,779 | $ | (55,805 | ) | $ | 12,889 | ||||||||||
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 | $ | 8 | $ | 6 | $ | 347 | $ | 270 | $ | — | $ | 631 | |||||||||||
Restricted cash and securities | — | — | 1 | 6 | — | 7 | |||||||||||||||||
Receivables, less allowances for doubtful accounts | — | — | 79 | 594 | — | 673 | |||||||||||||||||
Due from affiliates | 15,507 | 16,886 | — | — | (32,393 | ) | — | ||||||||||||||||
Other | 2 | 15 | 47 | 79 | — | 143 | |||||||||||||||||
Total Current Assets | 15,517 | 16,907 | 474 | 949 | (32,393 | ) | 1,454 | ||||||||||||||||
Property, Plant, and Equipment, net | — | — | 3,028 | 5,212 | — | 8,240 | |||||||||||||||||
Restricted Cash and Securities | 3 | — | 18 | 2 | — | 23 | |||||||||||||||||
Goodwill and Other Intangibles, net | — | — | 395 | 2,387 | — | 2,782 | |||||||||||||||||
Investment in Subsidiaries | 10,039 | 27,014 | 3,735 | — | (40,788 | ) | — | ||||||||||||||||
Other Assets, net | 10 | 113 | 11 | 241 | — | 375 | |||||||||||||||||
Total Assets | $ | 25,569 | $ | 44,034 | $ | 7,661 | $ | 8,791 | $ | (73,181 | ) | $ | 12,874 | ||||||||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Accounts payable | $ | — | $ | 2 | $ | 42 | $ | 581 | $ | — | $ | 625 | |||||||||||
Current portion of long-term debt | — | — | 3 | 28 | — | 31 | |||||||||||||||||
Accrued payroll and employee benefits | — | — | 171 | 38 | — | 209 | |||||||||||||||||
Accrued interest | 30 | 129 | — | 1 | — | 160 | |||||||||||||||||
Current portion of deferred revenue | — | — | 131 | 122 | — | 253 | |||||||||||||||||
Due to affiliates | — | — | 32,165 | 228 | (32,393 | ) | — | ||||||||||||||||
Other | — | 13 | 74 | 81 | — | 168 | |||||||||||||||||
Total Current Liabilities | 30 | 144 | 32,586 | 1,079 | (32,393 | ) | 1,446 | ||||||||||||||||
Long-Term Debt, less current portion | 1,370 | 6,905 | 17 | 39 | — | 8,331 | |||||||||||||||||
Deferred Revenue, less current portion | — | — | 603 | 303 | — | 906 | |||||||||||||||||
Other Liabilities | 15 | 27 | 135 | 603 | — | 780 | |||||||||||||||||
Commitments and Contingencies | — | — | — | — | — | — | |||||||||||||||||
Stockholders' Equity (Deficit) | 24,154 | 36,958 | (25,680 | ) | 6,767 | (40,788 | ) | 1,411 | |||||||||||||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 25,569 | $ | 44,034 | $ | 7,661 | $ | 8,791 | $ | (73,181 | ) | $ | 12,874 | ||||||||||
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 | $ | (16 | ) | $ | (125 | ) | $ | 183 | $ | 99 | $ | — | $ | 141 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (74 | ) | (89 | ) | — | (163 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | — | — | — | 1 | — | 1 | |||||||||||||||||
Net Cash Provided by (Used in) Investing Activities | — | — | (74 | ) | (88 | ) | — | (162 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | — | — | — | — | — | — | |||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | — | — | — | (3 | ) | — | (3 | ) | |||||||||||||||
Increase (decrease) due from/to affiliates, net | 16 | 125 | (100 | ) | (41 | ) | — | — | |||||||||||||||
Net Cash Provided by (Used in) Financing Activities | 16 | 125 | (100 | ) | (44 | ) | — | (3 | ) | ||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | — | — | — | |||||||||||||||||
Net Change in Cash and Cash Equivalents | — | — | 9 | (33 | ) | — | (24 | ) | |||||||||||||||
Cash and Cash Equivalents at Beginning of Period | 8 | 6 | 347 | 270 | — | 631 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 8 | $ | 6 | $ | 356 | $ | 237 | $ | — | $ | 607 | |||||||||||
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 | $ | (30 | ) | $ | (169 | ) | $ | (15 | ) | $ | 221 | $ | — | $ | 7 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||||||
Capital Expenditures | — | — | (74 | ) | (95 | ) | — | (169 | ) | ||||||||||||||
Decrease in restricted cash and securities, net | — | — | — | 3 | — | 3 | |||||||||||||||||
Net Cash Provided by (Used in) Investing Activities | — | — | (74 | ) | (92 | ) | — | (166 | ) | ||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||||||
Long-term debt borrowings, net of issuance costs | — | — | — | — | — | — | |||||||||||||||||
Payments on and repurchases of long-term debt, including current portion and refinancing costs | (172 | ) | (2 | ) | (4 | ) | (8 | ) | — | (186 | ) | ||||||||||||
Increase (decrease) due from/to affiliates, net | 1 | 171 | 35 | (207 | ) | — | — | ||||||||||||||||
Net Cash Provided by (Used in) Financing Activities | (171 | ) | 169 | 31 | (215 | ) | — | (186 | ) | ||||||||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | — | — | — | (24 | ) | — | (24 | ) | |||||||||||||||
Net Change in Cash and Cash Equivalents | (201 | ) | — | (58 | ) | (110 | ) | — | (369 | ) | |||||||||||||
Cash and Cash Equivalents at Beginning of Period | 253 | 5 | 386 | 335 | — | 979 | |||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 52 | $ | 5 | $ | 328 | $ | 225 | $ | — | $ | 610 | |||||||||||
|
|||
Three Months Ended | ||||||||
(dollars in millions) | March 31, 2014 | March 31, 2013 | ||||||
Adjusted EBITDA: | ||||||||
North America | $ | 488 | $ | 428 | ||||
EMEA | 54 | 57 | ||||||
Latin America | 82 | 73 | ||||||
Unallocated Corporate Expenses | (166 | ) | (172 | ) | ||||
Consolidated Adjusted EBITDA | 458 | 386 | ||||||
Income Tax Expense | (7 | ) | (14 | ) | ||||
Total Other Expense | (145 | ) | (219 | ) | ||||
Depreciation and Amortization | (184 | ) | (194 | ) | ||||
Non-Cash Stock Compensation | (10 | ) | (37 | ) | ||||
Total Consolidated Net Income (Loss) | $ | 112 | $ | (78 | ) | |||
Three Months Ended | ||||||||
(dollars in millions) | March 31, 2014 | March 31, 2013 | ||||||
Capital Expenditures: | ||||||||
North America | $ | 97 | $ | 99 | ||||
EMEA | 19 | 26 | ||||||
Latin America | 28 | 23 | ||||||
Unallocated Corporate Capital Expenditures | 19 | 21 | ||||||
Consolidated Capital Expenditures | $ | 163 | $ | 169 | ||||
(dollars in millions) | March 31, 2014 | December 31, 2013 | ||||||
Assets: | ||||||||
North America | $ | 8,151 | $ | 8,133 | ||||
EMEA | 1,990 | 2,030 | ||||||
Latin America | 2,488 | 2,445 | ||||||
Other | 260 | 266 | ||||||
Total Consolidated Assets | $ | 12,889 | $ | 12,874 | ||||
• | Core Network Services revenue from colocation and data center services; transport and fiber; IP and data services; and local and enterprise voice services. |
• | Wholesale Voice Services and Other revenue from sales to other carriers of long distance voice services, revenue from managed modem and its related intercarrier compensation services and revenue from the SBC Master Services Agreement, which was obtained through an acquisition in 2005. |
Three Months Ended | ||||||||
(dollars in millions) | March 31, 2014 | March 31, 2013 | ||||||
Core Network Services Revenue: | ||||||||
North America | $ | 1,043 | $ | 967 | ||||
EMEA | 225 | 223 | ||||||
Latin America | 189 | 182 | ||||||
Total Core Network Services Revenue | $ | 1,457 | $ | 1,372 | ||||
Wholesale Voice Services and Other Revenue: | ||||||||
North America | $ | 145 | $ | 193 | ||||
EMEA | 5 | 9 | ||||||
Latin America | 2 | 3 | ||||||
Total Wholesale Voice Services and Other Revenue | $ | 152 | $ | 205 | ||||
Total Consolidated Revenue | $ | 1,609 | $ | 1,577 | ||||
Three Months Ended | ||||||||
(dollars in millions) | March 31, 2014 | March 31, 2013 | ||||||
Adjusted EBITDA: | ||||||||
North America | $ | 488 | $ | 428 | ||||
EMEA | 54 | 57 | ||||||
Latin America | 82 | 73 | ||||||
Unallocated Corporate Expenses | (166 | ) | (172 | ) | ||||
Consolidated Adjusted EBITDA | 458 | 386 | ||||||
Income Tax Expense | (7 | ) | (14 | ) | ||||
Total Other Expense | (145 | ) | (219 | ) | ||||
Depreciation and Amortization | (184 | ) | (194 | ) | ||||
Non-Cash Stock Compensation | (10 | ) | (37 | ) | ||||
Total Consolidated Net Income (Loss) | $ | 112 | $ | (78 | ) | |||
Three Months Ended | ||||||||
(dollars in millions) | March 31, 2014 | March 31, 2013 | ||||||
Capital Expenditures: | ||||||||
North America | $ | 97 | $ | 99 | ||||
EMEA | 19 | 26 | ||||||
Latin America | 28 | 23 | ||||||
Unallocated Corporate Capital Expenditures | 19 | 21 | ||||||
Consolidated Capital Expenditures | $ | 163 | $ | 169 | ||||
(dollars in millions) | March 31, 2014 | December 31, 2013 | ||||||
Assets: | ||||||||
North America | $ | 8,151 | $ | 8,133 | ||||
EMEA | 1,990 | 2,030 | ||||||
Latin America | 2,488 | 2,445 | ||||||
Other | 260 | 266 | ||||||
Total Consolidated Assets | $ | 12,889 | $ | 12,874 | ||||
Three Months Ended | ||||||||
(dollars in millions) | March 31, 2014 | March 31, 2013 | ||||||
Core Network Services Revenue: | ||||||||
North America | $ | 1,043 | $ | 967 | ||||
EMEA | 225 | 223 | ||||||
Latin America | 189 | 182 | ||||||
Total Core Network Services Revenue | $ | 1,457 | $ | 1,372 | ||||
Wholesale Voice Services and Other Revenue: | ||||||||
North America | $ | 145 | $ | 193 | ||||
EMEA | 5 | 9 | ||||||
Latin America | 2 | 3 | ||||||
Total Wholesale Voice Services and Other Revenue | $ | 152 | $ | 205 | ||||
Total Consolidated Revenue | $ | 1,609 | $ | 1,577 | ||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||