Condensed Consolidating Financial Information (Tables) | 6 Months Ended |
Jun. 30, 2015 |
Condensed Consolidating Financial Information [Abstract] | |
Condensed Consolidating Financial Information | Condensed Consolidating Financial Information Level 3 Financing, Inc., a wholly owned subsidiary of the Company, has issued senior notes that are unsecured obligations of Level 3 Financing, Inc.; however, they are also fully and unconditionally and jointly and severally guaranteed on an unsecured senior basis by Level 3 Communications, Inc. and Level 3 Communications, LLC. In conjunction with the registration of the senior notes, the accompanying condensed consolidating financial information has been prepared and presented pursuant to SEC Regulation S-X Rule 3-10 “Financial statements of guarantors and affiliates whose securities collateralize an issue registered or being registered.” The operating activities of the separate legal entities included in the Company’s Consolidated Financial Statements are interdependent. The accompanying condensed consolidating financial information presents the results of operations, financial position and cash flows of each legal entity and, on an aggregate basis, the other non-guarantor subsidiaries based on amounts incurred by such entities, and is not intended to present the operating results of those legal entities on a stand-alone basis. Level 3 Communications, LLC leases equipment and certain facilities from other wholly owned subsidiaries of Level 3 Communications, Inc. These transactions are eliminated in the consolidated results of the Company. Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended June 30, 2015 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 830 $ 1,276 $ (45 ) $ 2,061 Costs and Expense: Network Access Costs — — 299 442 (45 ) 696 Network Related Expenses — — 231 132 — 363 Depreciation and Amortization — — 75 213 — 288 Selling, General and Administrative Expenses 1 — 268 95 — 364 Total Costs and Expenses 1 — 873 882 (45 ) 1,711 Operating Income (Loss) (1 ) — (43 ) 394 — 350 Other Income (Expense): Interest Income — — — — — — Interest expense (14 ) (146 ) (1 ) (4 ) — (165 ) Interest income (expense) affiliates, net 331 496 (769 ) (58 ) — — Equity in net earnings (losses) of subsidiaries (311 ) (516 ) — — 827 — Other, net (18 ) (145 ) (3 ) (14 ) — (180 ) Total Other Income (Expense) (12 ) (311 ) (773 ) (76 ) 827 (345 ) Income (Loss) before Income Taxes (13 ) (311 ) (816 ) 318 827 5 Income Tax Expense — — — (18 ) — (18 ) Net Income (Loss) (13 ) (311 ) (816 ) 300 827 (13 ) Other Comprehensive Income (Loss), Net of Income Taxes 85 — — 197 (197 ) 85 Comprehensive Income (Loss) $ 72 $ (311 ) $ (816 ) $ 497 $ 630 $ 72 Condensed Consolidating Statements of Comprehensive Income (Loss) Six Months Ended June 30, 2015 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 1,648 $ 2,563 $ (97 ) $ 4,114 Costs and Expense: Network Access Costs — — 619 897 (97 ) 1,419 Network Related Expenses — — 461 258 — 719 Depreciation and Amortization — — 149 427 — 576 Selling, General and Administrative Expenses 2 — 515 217 — 734 Total Costs and Expenses 2 — 1,744 1,799 (97 ) 3,448 Operating Income (Loss) (2 ) — (96 ) 764 — 666 Other Income (Expense): Interest Income — — — 1 — 1 Interest expense (33 ) (301 ) (2 ) (9 ) — (345 ) Interest income (expense) affiliates, net 664 997 (1,535 ) (126 ) — — Equity in net earnings (losses) of subsidiaries (502 ) (1,052 ) 177 — 1,377 — Other, net (18 ) (145 ) (1 ) (26 ) — (190 ) Total Other Income (Expense) 111 (501 ) (1,361 ) (160 ) 1,377 (534 ) Income (Loss) before Income Taxes 109 (501 ) (1,457 ) 604 1,377 132 Income Tax Expense — (1 ) — (22 ) — (23 ) Net Income (Loss) 109 (502 ) (1,457 ) 582 1,377 109 Other Comprehensive Income (Loss), Net of Income Taxes (56 ) — — 56 (56 ) (56 ) Comprehensive Income (Loss) $ 53 $ (502 ) $ (1,457 ) $ 638 $ 1,321 $ 53 Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended June 30, 2014 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 760 $ 918 $ (53 ) $ 1,625 Costs and Expense: Network Access Costs — — 288 378 (53 ) 613 Network Related Expenses — — 190 112 — 302 Depreciation and Amortization — — 69 118 — 187 Selling, General and Administrative Expenses 1 1 181 84 — 267 Total Costs and Expenses 1 1 728 692 (53 ) 1,369 Operating Income (1 ) (1 ) 32 226 — 256 Other Income (Expense): Interest expense (34 ) (113 ) 1 (3 ) — (149 ) Interest income (expense) affiliates, net 303 459 (727 ) (35 ) — — Equity in net earnings (losses) of subsidiaries (217 ) (561 ) 162 — 616 — Other, net — — 1 (45 ) — (44 ) Total Other Expense 52 (215 ) (563 ) (83 ) 616 (193 ) Income (Loss) before Income Taxes 51 (216 ) (531 ) 143 616 63 Income Tax Expense — (1 ) — (11 ) — (12 ) Net Income (Loss) 51 (217 ) (531 ) 132 616 51 Other Comprehensive Income (Loss), Net of Income Taxes 13 — — 13 (13 ) 13 Comprehensive Income (Loss) $ 64 $ (217 ) $ (531 ) $ 145 $ 603 $ 64 Condensed Consolidating Statements of Comprehensive Income (Loss) Six Months Ended June 30, 2014 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 1,497 $ 1,849 $ (112 ) $ 3,234 Costs and Expense: Network Access Costs — — 578 761 (112 ) 1,227 Network Related Expenses — — 372 222 — 594 Depreciation and Amortization — — 139 232 — 371 Selling, General and Administrative Expenses 1 1 324 196 — 522 Total Costs and Expenses 1 1 1,413 1,411 (112 ) 2,714 Operating Income (1 ) (1 ) 84 438 — 520 Other Income (Expense): Interest expense (68 ) (225 ) — (7 ) — (300 ) Interest income (expense) affiliates, net 591 918 (1,439 ) (70 ) — — Equity in net earnings (losses) of subsidiaries (359 ) (1,049 ) 340 — 1,068 — Other, net — — 4 (42 ) — (38 ) Total Other Expense 164 (356 ) (1,095 ) (119 ) 1,068 (338 ) Income (Loss) before Income Taxes 163 (357 ) (1,011 ) 319 1,068 182 Income Tax Expense — (2 ) (1 ) (16 ) — (19 ) Net Income (Loss) 163 (359 ) (1,012 ) 303 1,068 163 Other Comprehensive Income (Loss), Net of Income Taxes 19 — — 19 (19 ) 19 Comprehensive Income (Loss) $ 182 $ (359 ) $ (1,012 ) $ 322 $ 1,049 $ 182 Condensed Consolidating Balance Sheets June 30, 2015 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 $ 13 $ 5 $ 289 $ 242 $ — $ 549 Restricted cash and securities — — 1 7 — 8 Receivables, less allowances for doubtful accounts — — 32 724 — 756 Due from affiliates 14,988 22,096 — — (37,084 ) — Other 1 18 77 94 — 190 Total Current Assets 15,002 22,119 399 1,067 (37,084 ) 1,503 Property, Plant, and Equipment, net — — 3,235 6,665 — 9,900 Restricted Cash and Securities 27 — 15 1 — 43 Goodwill and Other Intangibles, net — — 368 8,619 — 8,987 Investment in Subsidiaries 16,716 14,580 3,724 — (35,020 ) — Other Assets, net 21 124 11 295 — 451 Total Assets $ 31,766 $ 36,823 $ 7,752 $ 16,647 $ (72,104 ) $ 20,884 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ 2 $ 219 $ 416 $ — $ 637 Current portion of long-term debt — — 3 14 — 17 Accrued payroll and employee benefits — — 165 37 — 202 Accrued interest 11 108 — 6 — 125 Current portion of deferred revenue — — 106 174 — 280 Due to affiliates — — 35,781 1,303 (37,084 ) — Other — 1 86 92 — 179 Total Current Liabilities 11 111 36,360 2,042 (37,084 ) 1,440 Long-Term Debt, less current portion 600 10,209 16 176 — 11,001 Deferred Revenue, less current portion — — 595 297 — 892 Other Liabilities 15 24 125 570 — 734 Commitments and Contingencies Stockholders' Equity (Deficit) 31,140 26,479 (29,344 ) 13,562 (35,020 ) 6,817 Total Liabilities and Stockholders' Equity (Deficit) $ 31,766 $ 36,823 $ 7,752 $ 16,647 $ (72,104 ) $ 20,884 Condensed Consolidating Balance Sheets December 31, 2014 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 $ 7 $ 5 $ 307 $ 261 $ — $ 580 Restricted cash and securities — — 1 6 — 7 Receivables, less allowances for doubtful accounts — — 34 703 — 737 Due from affiliates 14,522 21,270 — — (35,792 ) — Other 2 21 45 97 — 165 Total Current Assets 14,531 21,296 387 1,067 (35,792 ) 1,489 Property, Plant, and Equipment, net — — 3,152 6,708 — 9,860 Restricted Cash and Securities 3 — 16 1 — 20 Goodwill and Other Intangibles, net — — 373 8,730 — 9,103 Investment in Subsidiaries 16,686 14,777 3,729 — (35,192 ) — Other Assets, net 28 129 9 309 — 475 Total Assets $ 31,248 $ 36,202 $ 7,666 $ 16,815 $ (70,984 ) $ 20,947 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ — $ 215 $ 449 $ — $ 664 Current portion of long-term debt 333 — 3 13 — 349 Accrued payroll and employee benefits — — 174 99 — 273 Accrued interest 12 158 — 4 — 174 Current portion of deferred revenue — — 118 169 — 287 Due to affiliates — — 34,401 1,391 (35,792 ) — Other — 2 62 103 — 167 Total Current Liabilities 345 160 34,973 2,228 (35,792 ) 1,914 Long-Term Debt, less current portion 900 9,893 16 175 — 10,984 Deferred Revenue, less current portion — — 617 304 — 921 Other Liabilities 16 24 125 600 — 765 Commitments and Contingencies Stockholders' Equity (Deficit) 29,987 26,125 (28,065 ) 13,508 (35,192 ) 6,363 Total Liabilities and Stockholders' Equity (Deficit) $ 31,248 $ 36,202 $ 7,666 $ 16,815 $ (70,984 ) $ 20,947 Condensed Consolidating Statements of Cash Flows Six Months Ended June 30, 2015 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 $ (21 ) $ (339 ) $ (22 ) $ 1,106 $ — $ 724 Cash Flows from Investing Activities: Capital Expenditures — — (188 ) (383 ) — (571 ) (Increase) decrease in restricted cash and securities, net (25 ) — 1 — — (24 ) Proceeds from the sale of property, plant and equipment and other assets — — — 2 — 2 Net Cash Used in Investing Activities (25 ) — (187 ) (381 ) — (593 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 3,948 — — — 3,948 Payments on and repurchases of long-term debt, including current portion and refinancing costs (313 ) (3,780 ) — (5 ) — (4,098 ) Increase (decrease) due from/to affiliates, net 365 171 191 (727 ) — — Net Cash Provided by (Used in) Financing Activities 52 339 191 (732 ) — (150 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — (12 ) — (12 ) Net Change in Cash and Cash Equivalents 6 — (18 ) (19 ) — (31 ) Cash and Cash Equivalents at Beginning of Period 7 5 307 261 — 580 Cash and Cash Equivalents at End of Period $ 13 $ 5 $ 289 $ 242 $ — $ 549 Condensed Consolidating Statements of Cash Flows Six Months Ended June 30, 2014 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 $ (66 ) $ (222 ) $ 370 $ 362 $ — $ 444 Cash Flows from Investing Activities: Capital Expenditures — — (192 ) (212 ) — (404 ) Decrease in restricted cash and securities, net — — — 2 — 2 Net Cash Used in Investing Activities — — (192 ) (210 ) — (402 ) Cash Flows from Financing Activities: Payments on and repurchases of long-term debt, including current portion and refinancing costs — — — (6 ) — (6 ) Increase (decrease) due from/to affiliates, net 66 222 (111 ) (177 ) — — Net Cash Provided by (Used in) Financing Activities 66 222 (111 ) (183 ) — (6 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — (30 ) — (30 ) Net Change in Cash and Cash Equivalents — — 67 (61 ) — 6 Cash and Cash Equivalents at Beginning of Period 8 6 347 270 — 631 Cash and Cash Equivalents at End of Period $ 8 $ 6 $ 414 $ 209 $ — $ 637 |
Schedule of Condensed Consolidating Statements of Operations | Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended June 30, 2015 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 830 $ 1,276 $ (45 ) $ 2,061 Costs and Expense: Network Access Costs — — 299 442 (45 ) 696 Network Related Expenses — — 231 132 — 363 Depreciation and Amortization — — 75 213 — 288 Selling, General and Administrative Expenses 1 — 268 95 — 364 Total Costs and Expenses 1 — 873 882 (45 ) 1,711 Operating Income (Loss) (1 ) — (43 ) 394 — 350 Other Income (Expense): Interest Income — — — — — — Interest expense (14 ) (146 ) (1 ) (4 ) — (165 ) Interest income (expense) affiliates, net 331 496 (769 ) (58 ) — — Equity in net earnings (losses) of subsidiaries (311 ) (516 ) — — 827 — Other, net (18 ) (145 ) (3 ) (14 ) — (180 ) Total Other Income (Expense) (12 ) (311 ) (773 ) (76 ) 827 (345 ) Income (Loss) before Income Taxes (13 ) (311 ) (816 ) 318 827 5 Income Tax Expense — — — (18 ) — (18 ) Net Income (Loss) (13 ) (311 ) (816 ) 300 827 (13 ) Other Comprehensive Income (Loss), Net of Income Taxes 85 — — 197 (197 ) 85 Comprehensive Income (Loss) $ 72 $ (311 ) $ (816 ) $ 497 $ 630 $ 72 Condensed Consolidating Statements of Comprehensive Income (Loss) Six Months Ended June 30, 2015 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 1,648 $ 2,563 $ (97 ) $ 4,114 Costs and Expense: Network Access Costs — — 619 897 (97 ) 1,419 Network Related Expenses — — 461 258 — 719 Depreciation and Amortization — — 149 427 — 576 Selling, General and Administrative Expenses 2 — 515 217 — 734 Total Costs and Expenses 2 — 1,744 1,799 (97 ) 3,448 Operating Income (Loss) (2 ) — (96 ) 764 — 666 Other Income (Expense): Interest Income — — — 1 — 1 Interest expense (33 ) (301 ) (2 ) (9 ) — (345 ) Interest income (expense) affiliates, net 664 997 (1,535 ) (126 ) — — Equity in net earnings (losses) of subsidiaries (502 ) (1,052 ) 177 — 1,377 — Other, net (18 ) (145 ) (1 ) (26 ) — (190 ) Total Other Income (Expense) 111 (501 ) (1,361 ) (160 ) 1,377 (534 ) Income (Loss) before Income Taxes 109 (501 ) (1,457 ) 604 1,377 132 Income Tax Expense — (1 ) — (22 ) — (23 ) Net Income (Loss) 109 (502 ) (1,457 ) 582 1,377 109 Other Comprehensive Income (Loss), Net of Income Taxes (56 ) — — 56 (56 ) (56 ) Comprehensive Income (Loss) $ 53 $ (502 ) $ (1,457 ) $ 638 $ 1,321 $ 53 Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended June 30, 2014 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 760 $ 918 $ (53 ) $ 1,625 Costs and Expense: Network Access Costs — — 288 378 (53 ) 613 Network Related Expenses — — 190 112 — 302 Depreciation and Amortization — — 69 118 — 187 Selling, General and Administrative Expenses 1 1 181 84 — 267 Total Costs and Expenses 1 1 728 692 (53 ) 1,369 Operating Income (1 ) (1 ) 32 226 — 256 Other Income (Expense): Interest expense (34 ) (113 ) 1 (3 ) — (149 ) Interest income (expense) affiliates, net 303 459 (727 ) (35 ) — — Equity in net earnings (losses) of subsidiaries (217 ) (561 ) 162 — 616 — Other, net — — 1 (45 ) — (44 ) Total Other Expense 52 (215 ) (563 ) (83 ) 616 (193 ) Income (Loss) before Income Taxes 51 (216 ) (531 ) 143 616 63 Income Tax Expense — (1 ) — (11 ) — (12 ) Net Income (Loss) 51 (217 ) (531 ) 132 616 51 Other Comprehensive Income (Loss), Net of Income Taxes 13 — — 13 (13 ) 13 Comprehensive Income (Loss) $ 64 $ (217 ) $ (531 ) $ 145 $ 603 $ 64 Condensed Consolidating Statements of Comprehensive Income (Loss) Six Months Ended June 30, 2014 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 1,497 $ 1,849 $ (112 ) $ 3,234 Costs and Expense: Network Access Costs — — 578 761 (112 ) 1,227 Network Related Expenses — — 372 222 — 594 Depreciation and Amortization — — 139 232 — 371 Selling, General and Administrative Expenses 1 1 324 196 — 522 Total Costs and Expenses 1 1 1,413 1,411 (112 ) 2,714 Operating Income (1 ) (1 ) 84 438 — 520 Other Income (Expense): Interest expense (68 ) (225 ) — (7 ) — (300 ) Interest income (expense) affiliates, net 591 918 (1,439 ) (70 ) — — Equity in net earnings (losses) of subsidiaries (359 ) (1,049 ) 340 — 1,068 — Other, net — — 4 (42 ) — (38 ) Total Other Expense 164 (356 ) (1,095 ) (119 ) 1,068 (338 ) Income (Loss) before Income Taxes 163 (357 ) (1,011 ) 319 1,068 182 Income Tax Expense — (2 ) (1 ) (16 ) — (19 ) Net Income (Loss) 163 (359 ) (1,012 ) 303 1,068 163 Other Comprehensive Income (Loss), Net of Income Taxes 19 — — 19 (19 ) 19 Comprehensive Income (Loss) $ 182 $ (359 ) $ (1,012 ) $ 322 $ 1,049 $ 182 |
Schedule of Condensed Consolidating Balance Sheets | Condensed Consolidating Balance Sheets June 30, 2015 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 $ 13 $ 5 $ 289 $ 242 $ — $ 549 Restricted cash and securities — — 1 7 — 8 Receivables, less allowances for doubtful accounts — — 32 724 — 756 Due from affiliates 14,988 22,096 — — (37,084 ) — Other 1 18 77 94 — 190 Total Current Assets 15,002 22,119 399 1,067 (37,084 ) 1,503 Property, Plant, and Equipment, net — — 3,235 6,665 — 9,900 Restricted Cash and Securities 27 — 15 1 — 43 Goodwill and Other Intangibles, net — — 368 8,619 — 8,987 Investment in Subsidiaries 16,716 14,580 3,724 — (35,020 ) — Other Assets, net 21 124 11 295 — 451 Total Assets $ 31,766 $ 36,823 $ 7,752 $ 16,647 $ (72,104 ) $ 20,884 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ 2 $ 219 $ 416 $ — $ 637 Current portion of long-term debt — — 3 14 — 17 Accrued payroll and employee benefits — — 165 37 — 202 Accrued interest 11 108 — 6 — 125 Current portion of deferred revenue — — 106 174 — 280 Due to affiliates — — 35,781 1,303 (37,084 ) — Other — 1 86 92 — 179 Total Current Liabilities 11 111 36,360 2,042 (37,084 ) 1,440 Long-Term Debt, less current portion 600 10,209 16 176 — 11,001 Deferred Revenue, less current portion — — 595 297 — 892 Other Liabilities 15 24 125 570 — 734 Commitments and Contingencies Stockholders' Equity (Deficit) 31,140 26,479 (29,344 ) 13,562 (35,020 ) 6,817 Total Liabilities and Stockholders' Equity (Deficit) $ 31,766 $ 36,823 $ 7,752 $ 16,647 $ (72,104 ) $ 20,884 Condensed Consolidating Balance Sheets December 31, 2014 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 $ 7 $ 5 $ 307 $ 261 $ — $ 580 Restricted cash and securities — — 1 6 — 7 Receivables, less allowances for doubtful accounts — — 34 703 — 737 Due from affiliates 14,522 21,270 — — (35,792 ) — Other 2 21 45 97 — 165 Total Current Assets 14,531 21,296 387 1,067 (35,792 ) 1,489 Property, Plant, and Equipment, net — — 3,152 6,708 — 9,860 Restricted Cash and Securities 3 — 16 1 — 20 Goodwill and Other Intangibles, net — — 373 8,730 — 9,103 Investment in Subsidiaries 16,686 14,777 3,729 — (35,192 ) — Other Assets, net 28 129 9 309 — 475 Total Assets $ 31,248 $ 36,202 $ 7,666 $ 16,815 $ (70,984 ) $ 20,947 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ — $ 215 $ 449 $ — $ 664 Current portion of long-term debt 333 — 3 13 — 349 Accrued payroll and employee benefits — — 174 99 — 273 Accrued interest 12 158 — 4 — 174 Current portion of deferred revenue — — 118 169 — 287 Due to affiliates — — 34,401 1,391 (35,792 ) — Other — 2 62 103 — 167 Total Current Liabilities 345 160 34,973 2,228 (35,792 ) 1,914 Long-Term Debt, less current portion 900 9,893 16 175 — 10,984 Deferred Revenue, less current portion — — 617 304 — 921 Other Liabilities 16 24 125 600 — 765 Commitments and Contingencies Stockholders' Equity (Deficit) 29,987 26,125 (28,065 ) 13,508 (35,192 ) 6,363 Total Liabilities and Stockholders' Equity (Deficit) $ 31,248 $ 36,202 $ 7,666 $ 16,815 $ (70,984 ) $ 20,947 |
Schedule of Condensed Consolidating Statements of Cash Flows | Condensed Consolidating Statements of Cash Flows Six Months Ended June 30, 2015 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 $ (21 ) $ (339 ) $ (22 ) $ 1,106 $ — $ 724 Cash Flows from Investing Activities: Capital Expenditures — — (188 ) (383 ) — (571 ) (Increase) decrease in restricted cash and securities, net (25 ) — 1 — — (24 ) Proceeds from the sale of property, plant and equipment and other assets — — — 2 — 2 Net Cash Used in Investing Activities (25 ) — (187 ) (381 ) — (593 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 3,948 — — — 3,948 Payments on and repurchases of long-term debt, including current portion and refinancing costs (313 ) (3,780 ) — (5 ) — (4,098 ) Increase (decrease) due from/to affiliates, net 365 171 191 (727 ) — — Net Cash Provided by (Used in) Financing Activities 52 339 191 (732 ) — (150 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — (12 ) — (12 ) Net Change in Cash and Cash Equivalents 6 — (18 ) (19 ) — (31 ) Cash and Cash Equivalents at Beginning of Period 7 5 307 261 — 580 Cash and Cash Equivalents at End of Period $ 13 $ 5 $ 289 $ 242 $ — $ 549 Condensed Consolidating Statements of Cash Flows Six Months Ended June 30, 2014 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 $ (66 ) $ (222 ) $ 370 $ 362 $ — $ 444 Cash Flows from Investing Activities: Capital Expenditures — — (192 ) (212 ) — (404 ) Decrease in restricted cash and securities, net — — — 2 — 2 Net Cash Used in Investing Activities — — (192 ) (210 ) — (402 ) Cash Flows from Financing Activities: Payments on and repurchases of long-term debt, including current portion and refinancing costs — — — (6 ) — (6 ) Increase (decrease) due from/to affiliates, net 66 222 (111 ) (177 ) — — Net Cash Provided by (Used in) Financing Activities 66 222 (111 ) (183 ) — (6 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — (30 ) — (30 ) Net Change in Cash and Cash Equivalents — — 67 (61 ) — 6 Cash and Cash Equivalents at Beginning of Period 8 6 347 270 — 631 Cash and Cash Equivalents at End of Period $ 8 $ 6 $ 414 $ 209 $ — $ 637 |