Condensed Consolidating Financial Information (Tables) | 9 Months Ended |
Sep. 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 September 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 $ 1,271 $ (39 ) $ 2,062 Costs and Expense: Network Access Costs — — 300 445 (39 ) 706 Network Related Expenses — — 252 117 — 369 Depreciation and Amortization — — 78 218 — 296 Selling, General and Administrative Expenses 1 — 274 89 — 364 Total Costs and Expenses 1 — 904 869 (39 ) 1,735 Operating Income (Loss) (1 ) — (74 ) 402 — 327 Other Income (Expense): Interest expense (9 ) (135 ) — (1 ) — (145 ) Interest income (expense) affiliates, net 320 498 (763 ) (55 ) — — Equity in net earnings (losses) of subsidiaries (309 ) (671 ) — — 980 — Other, net — — 3 (168 ) — (165 ) Total Other Income (Expense) 2 (308 ) (760 ) (224 ) 980 (310 ) Income (Loss) before Income Taxes 1 (308 ) (834 ) 178 980 17 Income Tax Expense — (1 ) — (15 ) — (16 ) Net Income (Loss) 1 (309 ) (834 ) 163 980 1 Other Comprehensive Income (Loss), Net of Income Taxes (72 ) — — 72 (72 ) (72 ) Comprehensive Income (Loss) $ (71 ) $ (309 ) $ (834 ) $ 235 $ 908 $ (71 ) Condensed Consolidating Statements of Comprehensive Income (Loss) Nine Months Ended September 30, 2015 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 2,478 $ 3,834 $ (136 ) $ 6,176 Costs and Expense: Network Access Costs — — 919 1,342 (136 ) 2,125 Network Related Expenses — — 713 375 — 1,088 Depreciation and Amortization — — 227 645 — 872 Selling, General and Administrative Expenses 3 — 789 306 — 1,098 Total Costs and Expenses 3 — 2,648 2,668 (136 ) 5,183 Operating Income (Loss) (3 ) — (170 ) 1,166 — 993 Other Income (Expense): Interest Income — — — 1 — 1 Interest expense (42 ) (436 ) (2 ) (10 ) — (490 ) Interest income (expense) affiliates, net 984 1,495 (2,298 ) (181 ) — — Equity in net earnings (losses) of subsidiaries (811 ) (1,723 ) 177 — 2,357 — Other, net (18 ) (145 ) 2 (194 ) — (355 ) Total Other Income (Expense) 113 (809 ) (2,121 ) (384 ) 2,357 (844 ) Income (Loss) before Income Taxes 110 (809 ) (2,291 ) 782 2,357 149 Income Tax Expense — (2 ) — (37 ) — (39 ) Net Income (Loss) 110 (811 ) (2,291 ) 745 2,357 110 Other Comprehensive Income (Loss), Net of Income Taxes (128 ) — — 128 (128 ) (128 ) Comprehensive Income (Loss) $ (18 ) $ (811 ) $ (2,291 ) $ 873 $ 2,229 $ (18 ) Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended September 30, 2014 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 781 $ 901 $ (53 ) $ 1,629 Costs and Expense: Network Access Costs — — 291 369 (53 ) 607 Network Related Expenses — — 195 112 — 307 Depreciation and Amortization — — 70 117 — 187 Selling, General and Administrative Expenses 6 — 181 79 — 266 Total Costs and Expenses 6 — 737 677 (53 ) 1,367 Operating Income (6 ) — 44 224 — 262 Other Income (Expense): Interest income — — — 1 — 1 Interest expense (34 ) (112 ) (1 ) (12 ) — (159 ) Interest income (expense) affiliates, net 314 452 (730 ) (36 ) — — Equity in net earnings (losses) of subsidiaries (189 ) (528 ) 162 — 555 — Other, net — — 2 (13 ) — (11 ) Total Other Expense 91 (188 ) (567 ) (60 ) 555 (169 ) Income (Loss) before Income Taxes 85 (188 ) (523 ) 164 555 93 Income Tax Expense — (1 ) — (7 ) — (8 ) Net Income (Loss) 85 (189 ) (523 ) 157 555 85 Other Comprehensive Income (Loss), Net of Income Taxes (137 ) — — (137 ) 137 (137 ) Comprehensive Income (Loss) $ (52 ) $ (189 ) $ (523 ) $ 20 $ 692 $ (52 ) Condensed Consolidating Statements of Comprehensive Income (Loss) Nine Months Ended September 30, 2014 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 2,278 $ 2,750 $ (165 ) $ 4,863 Costs and Expense: Network Access Costs — — 869 1,130 (165 ) 1,834 Network Related Expenses — — 567 334 — 901 Depreciation and Amortization — — 209 349 — 558 Selling, General and Administrative Expenses 7 1 505 275 — 788 Total Costs and Expenses 7 1 2,150 2,088 (165 ) 4,081 Operating Income (7 ) (1 ) 128 662 — 782 Other Income (Expense): Interest income — — — 1 — 1 Interest expense (102 ) (337 ) (1 ) (19 ) — (459 ) Interest income (expense) affiliates, net 905 1,370 (2,169 ) (106 ) — — Equity in net earnings (losses) of subsidiaries (548 ) (1,577 ) 502 — 1,623 — Other, net — — 6 (55 ) — (49 ) Total Other Expense 255 (544 ) (1,662 ) (179 ) 1,623 (507 ) Income (Loss) before Income Taxes 248 (545 ) (1,534 ) 483 1,623 275 Income Tax Expense — (3 ) (1 ) (23 ) — (27 ) Net Income (Loss) 248 (548 ) (1,535 ) 460 1,623 248 Other Comprehensive Income (Loss), Net of Income Taxes (118 ) — — (118 ) 118 (118 ) Comprehensive Income (Loss) $ 130 $ (548 ) $ (1,535 ) $ 342 $ 1,741 $ 130 Condensed Consolidating Balance Sheets September 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 $ 6 $ 559 $ 113 $ — $ 691 Restricted cash and securities — — 1 6 — 7 Receivables, less allowances for doubtful accounts — — 68 742 — 810 Due from affiliates 15,304 22,482 — — (37,786 ) — Other 1 19 67 68 — 155 Total Current Assets 15,318 22,507 695 929 (37,786 ) 1,663 Property, Plant, and Equipment, net — — 3,320 6,492 — 9,812 Restricted Cash and Securities 27 — 15 2 — 44 Goodwill and Other Intangibles, net — — 365 8,570 — 8,935 Investment in Subsidiaries 16,737 14,542 3,737 — (35,016 ) — Other Assets, net 20 119 11 279 — 429 Total Assets $ 32,102 $ 37,168 $ 8,143 $ 16,272 $ (72,802 ) $ 20,883 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ 1 $ 194 $ 435 $ — $ 630 Current portion of long-term debt — — 3 13 — 16 Accrued payroll and employee benefits — — 198 32 — 230 Accrued interest 3 128 — 6 — 137 Current portion of deferred revenue — — 113 160 — 273 Due to affiliates — — 36,981 805 (37,786 ) — Other — — 94 90 — 184 Total Current Liabilities 3 129 37,583 1,541 (37,786 ) 1,470 Long-Term Debt, less current portion 600 10,209 15 173 — 10,997 Deferred Revenue, less current portion — — 648 294 — 942 Other Liabilities 15 27 132 520 — 694 Commitments and Contingencies Stockholders' Equity (Deficit) 31,484 26,803 (30,235 ) 13,744 (35,016 ) 6,780 Total Liabilities and Stockholders' Equity (Deficit) $ 32,102 $ 37,168 $ 8,143 $ 16,272 $ (72,802 ) $ 20,883 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 Nine Months Ended September 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 $ (39 ) $ (447 ) $ 57 $ 1,728 $ — $ 1,299 Cash Flows from Investing Activities: Capital Expenditures — — (307 ) (592 ) — (899 ) Cash related to deconsolidated Venezuela operations — — — (83 ) (83 ) (Increase) decrease in restricted cash and securities, net (25 ) — 1 — — (24 ) Proceeds from the sale of property, plant and equipment and other assets — — — 3 — 3 Other — — (14 ) — — (14 ) Net Cash Used in Investing Activities (25 ) — (320 ) (672 ) — (1,017 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 3,947 — — — 3,947 Payments on and repurchases of long-term debt, including current portion and refinancing costs (313 ) (3,780 ) (1 ) (8 ) — (4,102 ) Increase (decrease) due from/to affiliates, net 383 281 516 (1,180 ) — — Net Cash Provided by (Used in) Financing Activities 70 448 515 (1,188 ) — (155 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — (16 ) — (16 ) Net Change in Cash and Cash Equivalents 6 1 252 (148 ) — 111 Cash and Cash Equivalents at Beginning of Period 7 5 307 261 — 580 Cash and Cash Equivalents at End of Period $ 13 $ 6 $ 559 $ 113 $ — $ 691 Condensed Consolidating Statements of Cash Flows Nine Months Ended September 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 $ (91 ) $ (336 ) $ 443 $ 749 $ — $ 765 Cash Flows from Investing Activities: Capital Expenditures — — (261 ) (347 ) — (608 ) Decrease in restricted cash and securities, net — — 1 (11 ) — (10 ) Proceeds from sale of property, plant and equipment and other assets — — — 3 — 3 Other — — — (2 ) — (2 ) Net Cash Used in Investing Activities — — (260 ) (357 ) — (617 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — — — (1 ) — (1 ) Payments on and repurchases of long-term debt, including current portion and refinancing costs — — — (8 ) — (8 ) Increase (decrease) due from/to affiliates, net 90 335 (6 ) (419 ) — — Net Cash Provided by (Used in) Financing Activities 90 335 (6 ) (428 ) — (9 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — (41 ) — (41 ) Net Change in Cash and Cash Equivalents (1 ) (1 ) 177 (77 ) — 98 Cash and Cash Equivalents at Beginning of Period 8 6 347 270 — 631 Cash and Cash Equivalents at End of Period $ 7 $ 5 $ 524 $ 193 $ — $ 729 |
Schedule of Condensed Consolidating Statements of Comprehensive Income (Loss) | Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended September 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 $ 1,271 $ (39 ) $ 2,062 Costs and Expense: Network Access Costs — — 300 445 (39 ) 706 Network Related Expenses — — 252 117 — 369 Depreciation and Amortization — — 78 218 — 296 Selling, General and Administrative Expenses 1 — 274 89 — 364 Total Costs and Expenses 1 — 904 869 (39 ) 1,735 Operating Income (Loss) (1 ) — (74 ) 402 — 327 Other Income (Expense): Interest expense (9 ) (135 ) — (1 ) — (145 ) Interest income (expense) affiliates, net 320 498 (763 ) (55 ) — — Equity in net earnings (losses) of subsidiaries (309 ) (671 ) — — 980 — Other, net — — 3 (168 ) — (165 ) Total Other Income (Expense) 2 (308 ) (760 ) (224 ) 980 (310 ) Income (Loss) before Income Taxes 1 (308 ) (834 ) 178 980 17 Income Tax Expense — (1 ) — (15 ) — (16 ) Net Income (Loss) 1 (309 ) (834 ) 163 980 1 Other Comprehensive Income (Loss), Net of Income Taxes (72 ) — — 72 (72 ) (72 ) Comprehensive Income (Loss) $ (71 ) $ (309 ) $ (834 ) $ 235 $ 908 $ (71 ) Condensed Consolidating Statements of Comprehensive Income (Loss) Nine Months Ended September 30, 2015 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 2,478 $ 3,834 $ (136 ) $ 6,176 Costs and Expense: Network Access Costs — — 919 1,342 (136 ) 2,125 Network Related Expenses — — 713 375 — 1,088 Depreciation and Amortization — — 227 645 — 872 Selling, General and Administrative Expenses 3 — 789 306 — 1,098 Total Costs and Expenses 3 — 2,648 2,668 (136 ) 5,183 Operating Income (Loss) (3 ) — (170 ) 1,166 — 993 Other Income (Expense): Interest Income — — — 1 — 1 Interest expense (42 ) (436 ) (2 ) (10 ) — (490 ) Interest income (expense) affiliates, net 984 1,495 (2,298 ) (181 ) — — Equity in net earnings (losses) of subsidiaries (811 ) (1,723 ) 177 — 2,357 — Other, net (18 ) (145 ) 2 (194 ) — (355 ) Total Other Income (Expense) 113 (809 ) (2,121 ) (384 ) 2,357 (844 ) Income (Loss) before Income Taxes 110 (809 ) (2,291 ) 782 2,357 149 Income Tax Expense — (2 ) — (37 ) — (39 ) Net Income (Loss) 110 (811 ) (2,291 ) 745 2,357 110 Other Comprehensive Income (Loss), Net of Income Taxes (128 ) — — 128 (128 ) (128 ) Comprehensive Income (Loss) $ (18 ) $ (811 ) $ (2,291 ) $ 873 $ 2,229 $ (18 ) Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended September 30, 2014 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 781 $ 901 $ (53 ) $ 1,629 Costs and Expense: Network Access Costs — — 291 369 (53 ) 607 Network Related Expenses — — 195 112 — 307 Depreciation and Amortization — — 70 117 — 187 Selling, General and Administrative Expenses 6 — 181 79 — 266 Total Costs and Expenses 6 — 737 677 (53 ) 1,367 Operating Income (6 ) — 44 224 — 262 Other Income (Expense): Interest income — — — 1 — 1 Interest expense (34 ) (112 ) (1 ) (12 ) — (159 ) Interest income (expense) affiliates, net 314 452 (730 ) (36 ) — — Equity in net earnings (losses) of subsidiaries (189 ) (528 ) 162 — 555 — Other, net — — 2 (13 ) — (11 ) Total Other Expense 91 (188 ) (567 ) (60 ) 555 (169 ) Income (Loss) before Income Taxes 85 (188 ) (523 ) 164 555 93 Income Tax Expense — (1 ) — (7 ) — (8 ) Net Income (Loss) 85 (189 ) (523 ) 157 555 85 Other Comprehensive Income (Loss), Net of Income Taxes (137 ) — — (137 ) 137 (137 ) Comprehensive Income (Loss) $ (52 ) $ (189 ) $ (523 ) $ 20 $ 692 $ (52 ) Condensed Consolidating Statements of Comprehensive Income (Loss) Nine Months Ended September 30, 2014 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 2,278 $ 2,750 $ (165 ) $ 4,863 Costs and Expense: Network Access Costs — — 869 1,130 (165 ) 1,834 Network Related Expenses — — 567 334 — 901 Depreciation and Amortization — — 209 349 — 558 Selling, General and Administrative Expenses 7 1 505 275 — 788 Total Costs and Expenses 7 1 2,150 2,088 (165 ) 4,081 Operating Income (7 ) (1 ) 128 662 — 782 Other Income (Expense): Interest income — — — 1 — 1 Interest expense (102 ) (337 ) (1 ) (19 ) — (459 ) Interest income (expense) affiliates, net 905 1,370 (2,169 ) (106 ) — — Equity in net earnings (losses) of subsidiaries (548 ) (1,577 ) 502 — 1,623 — Other, net — — 6 (55 ) — (49 ) Total Other Expense 255 (544 ) (1,662 ) (179 ) 1,623 (507 ) Income (Loss) before Income Taxes 248 (545 ) (1,534 ) 483 1,623 275 Income Tax Expense — (3 ) (1 ) (23 ) — (27 ) Net Income (Loss) 248 (548 ) (1,535 ) 460 1,623 248 Other Comprehensive Income (Loss), Net of Income Taxes (118 ) — — (118 ) 118 (118 ) Comprehensive Income (Loss) $ 130 $ (548 ) $ (1,535 ) $ 342 $ 1,741 $ 130 |
Schedule of Condensed Consolidating Balance Sheets | Condensed Consolidating Balance Sheets September 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 $ 6 $ 559 $ 113 $ — $ 691 Restricted cash and securities — — 1 6 — 7 Receivables, less allowances for doubtful accounts — — 68 742 — 810 Due from affiliates 15,304 22,482 — — (37,786 ) — Other 1 19 67 68 — 155 Total Current Assets 15,318 22,507 695 929 (37,786 ) 1,663 Property, Plant, and Equipment, net — — 3,320 6,492 — 9,812 Restricted Cash and Securities 27 — 15 2 — 44 Goodwill and Other Intangibles, net — — 365 8,570 — 8,935 Investment in Subsidiaries 16,737 14,542 3,737 — (35,016 ) — Other Assets, net 20 119 11 279 — 429 Total Assets $ 32,102 $ 37,168 $ 8,143 $ 16,272 $ (72,802 ) $ 20,883 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ 1 $ 194 $ 435 $ — $ 630 Current portion of long-term debt — — 3 13 — 16 Accrued payroll and employee benefits — — 198 32 — 230 Accrued interest 3 128 — 6 — 137 Current portion of deferred revenue — — 113 160 — 273 Due to affiliates — — 36,981 805 (37,786 ) — Other — — 94 90 — 184 Total Current Liabilities 3 129 37,583 1,541 (37,786 ) 1,470 Long-Term Debt, less current portion 600 10,209 15 173 — 10,997 Deferred Revenue, less current portion — — 648 294 — 942 Other Liabilities 15 27 132 520 — 694 Commitments and Contingencies Stockholders' Equity (Deficit) 31,484 26,803 (30,235 ) 13,744 (35,016 ) 6,780 Total Liabilities and Stockholders' Equity (Deficit) $ 32,102 $ 37,168 $ 8,143 $ 16,272 $ (72,802 ) $ 20,883 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 Nine Months Ended September 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 $ (39 ) $ (447 ) $ 57 $ 1,728 $ — $ 1,299 Cash Flows from Investing Activities: Capital Expenditures — — (307 ) (592 ) — (899 ) Cash related to deconsolidated Venezuela operations — — — (83 ) (83 ) (Increase) decrease in restricted cash and securities, net (25 ) — 1 — — (24 ) Proceeds from the sale of property, plant and equipment and other assets — — — 3 — 3 Other — — (14 ) — — (14 ) Net Cash Used in Investing Activities (25 ) — (320 ) (672 ) — (1,017 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 3,947 — — — 3,947 Payments on and repurchases of long-term debt, including current portion and refinancing costs (313 ) (3,780 ) (1 ) (8 ) — (4,102 ) Increase (decrease) due from/to affiliates, net 383 281 516 (1,180 ) — — Net Cash Provided by (Used in) Financing Activities 70 448 515 (1,188 ) — (155 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — (16 ) — (16 ) Net Change in Cash and Cash Equivalents 6 1 252 (148 ) — 111 Cash and Cash Equivalents at Beginning of Period 7 5 307 261 — 580 Cash and Cash Equivalents at End of Period $ 13 $ 6 $ 559 $ 113 $ — $ 691 Condensed Consolidating Statements of Cash Flows Nine Months Ended September 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 $ (91 ) $ (336 ) $ 443 $ 749 $ — $ 765 Cash Flows from Investing Activities: Capital Expenditures — — (261 ) (347 ) — (608 ) Decrease in restricted cash and securities, net — — 1 (11 ) — (10 ) Proceeds from sale of property, plant and equipment and other assets — — — 3 — 3 Other — — — (2 ) — (2 ) Net Cash Used in Investing Activities — — (260 ) (357 ) — (617 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — — — (1 ) — (1 ) Payments on and repurchases of long-term debt, including current portion and refinancing costs — — — (8 ) — (8 ) Increase (decrease) due from/to affiliates, net 90 335 (6 ) (419 ) — — Net Cash Provided by (Used in) Financing Activities 90 335 (6 ) (428 ) — (9 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — (41 ) — (41 ) Net Change in Cash and Cash Equivalents (1 ) (1 ) 177 (77 ) — 98 Cash and Cash Equivalents at Beginning of Period 8 6 347 270 — 631 Cash and Cash Equivalents at End of Period $ 7 $ 5 $ 524 $ 193 $ — $ 729 |