Condensed Consolidating Financial Information (Tables) | 3 Months Ended |
Mar. 31, 2016 |
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 March 31, 2016 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 866 $ 1,219 $ (34 ) $ 2,051 Costs and Expense: Network Access Costs — — 320 408 (34 ) 694 Network Related Expenses — — 237 101 — 338 Depreciation and Amortization — — 88 213 — 301 Selling, General and Administrative Expenses 1 1 250 104 — 356 Total Costs and Expenses 1 1 895 826 (34 ) 1,689 Operating Income (Loss) (1 ) (1 ) (29 ) 393 — 362 Other Income (Expense): Interest Income — — — 1 — 1 Interest expense (9 ) (128 ) (1 ) 3 — (135 ) Interest income (expense) affiliates, net 342 531 (801 ) (72 ) — — Equity in net earnings (losses) of subsidiaries (212 ) (541 ) 199 — 554 — Other, net — — 2 (12 ) — (10 ) Total Other Income (Expense) 121 (138 ) (601 ) (80 ) 554 (144 ) Income (Loss) before Income Taxes 120 (139 ) (630 ) 313 554 218 Income Tax (Benefit) Expense 4 (73 ) (1 ) (24 ) — (94 ) Net Income (Loss) 124 (212 ) (631 ) 289 554 124 Other Comprehensive Income (Loss), Net of Income Taxes 45 — — 45 (45 ) 45 Comprehensive Income (Loss) $ 169 $ (212 ) $ (631 ) $ 334 $ 509 $ 169 Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended March 31, 2015 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 818 $ 1,287 $ (52 ) $ 2,053 Costs and Expense: Network Access Costs — — 320 455 (52 ) 723 Network Related Expenses — — 230 126 — 356 Depreciation and Amortization — — 74 214 — 288 Selling, General and Administrative Expenses 1 — 247 122 — 370 Total Costs and Expenses 1 — 871 917 (52 ) 1,737 Operating (Loss) Income (1 ) — (53 ) 370 — 316 Other Income (Expense): Interest income — — — 1 — 1 Interest expense (19 ) (155 ) (1 ) (5 ) — (180 ) Interest income (expense) affiliates, net 333 501 (766 ) (68 ) — — Equity in net earnings (losses) of subsidiaries (191 ) (536 ) 177 — 550 — Other, net — — 2 (12 ) — (10 ) Total Other Income (Expense) 123 (190 ) (588 ) (84 ) 550 (189 ) Income (Loss) before Income Taxes 122 (190 ) (641 ) 286 550 127 Income Tax Expense — (1 ) — (4 ) — (5 ) Net Income (Loss) 122 (191 ) (641 ) 282 550 122 Other Comprehensive Income (Loss), Net of Income Taxes (141 ) — — (141 ) 141 (141 ) Comprehensive Income (Loss) $ (19 ) $ (191 ) $ (641 ) $ 141 $ 691 $ (19 ) Condensed Consolidating Balance Sheets March 31, 2016 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 $ 12 $ 6 $ 886 $ 100 $ — $ 1,004 Restricted cash and securities — 829 1 7 — 837 Receivables, less allowances for doubtful accounts — — 48 759 — 807 Due from affiliates 12,778 23,210 — 2,211 (38,199 ) — Other — — 86 55 — 141 Total Current Assets 12,790 24,045 1,021 3,132 (38,199 ) 2,789 Property, Plant, and Equipment, net — — 3,528 6,446 — 9,974 Restricted Cash and Securities 27 — 13 1 — 41 Goodwill and Other Intangibles, net — — 360 8,460 — 8,820 Investment in Subsidiaries 16,800 17,709 3,730 — (38,239 ) — Deferred Tax Assets 42 2,775 — 548 — 3,365 Other Assets, net — — 12 38 — 50 Total Assets $ 29,659 $ 44,529 $ 8,664 $ 18,625 $ (76,438 ) $ 25,039 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ 2 $ 297 $ 381 $ — $ 680 Current portion of long-term debt — 766 2 13 — 781 Accrued payroll and employee benefits — — 103 43 — 146 Accrued interest 3 120 — 8 — 131 Current portion of deferred revenue — — 117 166 — 283 Due to affiliates — — 38,199 — (38,199 ) — Other — — 121 45 — 166 Total Current Liabilities 3 888 38,839 656 (38,199 ) 2,187 Long-Term Debt, less current portion 591 10,094 14 171 — 10,870 Deferred Revenue, less current portion — — 708 304 — 1,012 Other Liabilities 15 — 135 478 — 628 Commitments and Contingencies Stockholders' Equity (Deficit) 29,050 33,547 (31,032 ) 17,016 (38,239 ) 10,342 Total Liabilities and Stockholders' Equity (Deficit) $ 29,659 $ 44,529 $ 8,664 $ 18,625 $ (76,438 ) $ 25,039 Condensed Consolidating Balance Sheets December 31, 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 $ 12 $ 6 $ 727 $ 109 $ — $ 854 Restricted cash and securities — — 1 7 — 8 Receivables, less allowances for doubtful accounts — — 47 710 — 757 Due from affiliates 12,415 22,759 — 2,816 (37,990 ) — Other — — 56 55 — 111 Total Current Assets 12,427 22,765 831 3,697 (37,990 ) 1,730 Property, Plant, and Equipment, net — — 3,423 6,455 — 9,878 Restricted Cash and Securities 27 — 14 1 — 42 Goodwill and Other Intangibles, net — — 363 8,513 — 8,876 Investment in Subsidiaries 16,772 17,714 3,734 — (38,220 ) — Deferred Tax Assets 38 2,847 — 556 — 3,441 Other Assets, net — — 12 38 — 50 Total Assets $ 29,264 $ 43,326 $ 8,377 $ 19,260 $ (76,210 ) $ 24,017 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ 1 $ 195 $ 433 $ — $ 629 Current portion of long-term debt — — 2 13 — 15 Accrued payroll and employee benefits — — 186 32 — 218 Accrued interest 11 90 — 7 — 108 Current portion of deferred revenue — — 119 148 — 267 Due to affiliates — — 37,990 — (37,990 ) — Other — — 115 64 — 179 Total Current Liabilities 11 91 38,607 697 (37,990 ) 1,416 Long-Term Debt, less current portion 591 10,092 15 168 — 10,866 Deferred Revenue, less current portion — — 680 297 — 977 Other Liabilities 15 — 133 484 — 632 Commitments and Contingencies Stockholders' Equity (Deficit) 28,647 33,143 (31,058 ) 17,614 (38,220 ) 10,126 Total Liabilities and Stockholders' Equity (Deficit) $ 29,264 $ 43,326 $ 8,377 $ 19,260 $ (76,210 ) $ 24,017 Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2016 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 $ (17 ) $ (92 ) $ 130 $ 489 $ — $ 510 Cash Flows from Investing Activities: Capital Expenditures — — (159 ) (138 ) — (297 ) (Increase) decrease in restricted cash and securities, net — (829 ) 1 — — (828 ) Net Cash Used in Investing Activities — (829 ) (158 ) (138 ) — (1,125 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 765 — — — 765 Payments on and repurchases of long-term debt and capital leases — — — (1 ) — (1 ) Increase (decrease) due from/to affiliates, net 17 156 187 (360 ) — — Net Cash Provided by (Used in) Financing Activities 17 921 187 (361 ) — 764 Effect of Exchange Rates on Cash and Cash Equivalents — — — 1 — 1 Net Change in Cash and Cash Equivalents — — 159 (9 ) — 150 Cash and Cash Equivalents at Beginning of Period 12 6 727 109 — 854 Cash and Cash Equivalents at End of Period $ 12 $ 6 $ 886 $ 100 $ — $ 1,004 Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 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 $ (7 ) $ (137 ) $ (82 ) $ 531 $ — $ 305 Cash Flows from Investing Activities: Capital Expenditures — — (77 ) (177 ) — (254 ) Decrease in restricted cash and securities, net — — 1 — — 1 Proceeds from sale of property, plant and equipment and other assets — — — 1 — 1 Net Cash Used in Investing Activities — — (76 ) (176 ) — (252 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 492 — — — 492 Payments on and repurchases of long-term debt and capital leases — — — (2 ) — (2 ) Increase (decrease) due from/to affiliates, net 14 (355 ) 692 (351 ) — — Net Cash Provided by (Used in) Financing Activities 14 137 692 (353 ) — 490 Effect of Exchange Rates on Cash and Cash Equivalents — — — (9 ) — (9 ) Net Change in Cash and Cash Equivalents 7 — 534 (7 ) — 534 Cash and Cash Equivalents at Beginning of Period 7 5 307 261 — 580 Cash and Cash Equivalents at End of Period $ 14 $ 5 $ 841 $ 254 $ — $ 1,114 |
Schedule of Condensed Consolidating Statements of Comprehensive Income (Loss) | Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended March 31, 2016 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 866 $ 1,219 $ (34 ) $ 2,051 Costs and Expense: Network Access Costs — — 320 408 (34 ) 694 Network Related Expenses — — 237 101 — 338 Depreciation and Amortization — — 88 213 — 301 Selling, General and Administrative Expenses 1 1 250 104 — 356 Total Costs and Expenses 1 1 895 826 (34 ) 1,689 Operating Income (Loss) (1 ) (1 ) (29 ) 393 — 362 Other Income (Expense): Interest Income — — — 1 — 1 Interest expense (9 ) (128 ) (1 ) 3 — (135 ) Interest income (expense) affiliates, net 342 531 (801 ) (72 ) — — Equity in net earnings (losses) of subsidiaries (212 ) (541 ) 199 — 554 — Other, net — — 2 (12 ) — (10 ) Total Other Income (Expense) 121 (138 ) (601 ) (80 ) 554 (144 ) Income (Loss) before Income Taxes 120 (139 ) (630 ) 313 554 218 Income Tax (Benefit) Expense 4 (73 ) (1 ) (24 ) — (94 ) Net Income (Loss) 124 (212 ) (631 ) 289 554 124 Other Comprehensive Income (Loss), Net of Income Taxes 45 — — 45 (45 ) 45 Comprehensive Income (Loss) $ 169 $ (212 ) $ (631 ) $ 334 $ 509 $ 169 Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended March 31, 2015 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 818 $ 1,287 $ (52 ) $ 2,053 Costs and Expense: Network Access Costs — — 320 455 (52 ) 723 Network Related Expenses — — 230 126 — 356 Depreciation and Amortization — — 74 214 — 288 Selling, General and Administrative Expenses 1 — 247 122 — 370 Total Costs and Expenses 1 — 871 917 (52 ) 1,737 Operating (Loss) Income (1 ) — (53 ) 370 — 316 Other Income (Expense): Interest income — — — 1 — 1 Interest expense (19 ) (155 ) (1 ) (5 ) — (180 ) Interest income (expense) affiliates, net 333 501 (766 ) (68 ) — — Equity in net earnings (losses) of subsidiaries (191 ) (536 ) 177 — 550 — Other, net — — 2 (12 ) — (10 ) Total Other Income (Expense) 123 (190 ) (588 ) (84 ) 550 (189 ) Income (Loss) before Income Taxes 122 (190 ) (641 ) 286 550 127 Income Tax Expense — (1 ) — (4 ) — (5 ) Net Income (Loss) 122 (191 ) (641 ) 282 550 122 Other Comprehensive Income (Loss), Net of Income Taxes (141 ) — — (141 ) 141 (141 ) Comprehensive Income (Loss) $ (19 ) $ (191 ) $ (641 ) $ 141 $ 691 $ (19 ) |
Schedule of Condensed Consolidating Balance Sheets | Condensed Consolidating Balance Sheets March 31, 2016 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 $ 12 $ 6 $ 886 $ 100 $ — $ 1,004 Restricted cash and securities — 829 1 7 — 837 Receivables, less allowances for doubtful accounts — — 48 759 — 807 Due from affiliates 12,778 23,210 — 2,211 (38,199 ) — Other — — 86 55 — 141 Total Current Assets 12,790 24,045 1,021 3,132 (38,199 ) 2,789 Property, Plant, and Equipment, net — — 3,528 6,446 — 9,974 Restricted Cash and Securities 27 — 13 1 — 41 Goodwill and Other Intangibles, net — — 360 8,460 — 8,820 Investment in Subsidiaries 16,800 17,709 3,730 — (38,239 ) — Deferred Tax Assets 42 2,775 — 548 — 3,365 Other Assets, net — — 12 38 — 50 Total Assets $ 29,659 $ 44,529 $ 8,664 $ 18,625 $ (76,438 ) $ 25,039 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ 2 $ 297 $ 381 $ — $ 680 Current portion of long-term debt — 766 2 13 — 781 Accrued payroll and employee benefits — — 103 43 — 146 Accrued interest 3 120 — 8 — 131 Current portion of deferred revenue — — 117 166 — 283 Due to affiliates — — 38,199 — (38,199 ) — Other — — 121 45 — 166 Total Current Liabilities 3 888 38,839 656 (38,199 ) 2,187 Long-Term Debt, less current portion 591 10,094 14 171 — 10,870 Deferred Revenue, less current portion — — 708 304 — 1,012 Other Liabilities 15 — 135 478 — 628 Commitments and Contingencies Stockholders' Equity (Deficit) 29,050 33,547 (31,032 ) 17,016 (38,239 ) 10,342 Total Liabilities and Stockholders' Equity (Deficit) $ 29,659 $ 44,529 $ 8,664 $ 18,625 $ (76,438 ) $ 25,039 Condensed Consolidating Balance Sheets December 31, 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 $ 12 $ 6 $ 727 $ 109 $ — $ 854 Restricted cash and securities — — 1 7 — 8 Receivables, less allowances for doubtful accounts — — 47 710 — 757 Due from affiliates 12,415 22,759 — 2,816 (37,990 ) — Other — — 56 55 — 111 Total Current Assets 12,427 22,765 831 3,697 (37,990 ) 1,730 Property, Plant, and Equipment, net — — 3,423 6,455 — 9,878 Restricted Cash and Securities 27 — 14 1 — 42 Goodwill and Other Intangibles, net — — 363 8,513 — 8,876 Investment in Subsidiaries 16,772 17,714 3,734 — (38,220 ) — Deferred Tax Assets 38 2,847 — 556 — 3,441 Other Assets, net — — 12 38 — 50 Total Assets $ 29,264 $ 43,326 $ 8,377 $ 19,260 $ (76,210 ) $ 24,017 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ 1 $ 195 $ 433 $ — $ 629 Current portion of long-term debt — — 2 13 — 15 Accrued payroll and employee benefits — — 186 32 — 218 Accrued interest 11 90 — 7 — 108 Current portion of deferred revenue — — 119 148 — 267 Due to affiliates — — 37,990 — (37,990 ) — Other — — 115 64 — 179 Total Current Liabilities 11 91 38,607 697 (37,990 ) 1,416 Long-Term Debt, less current portion 591 10,092 15 168 — 10,866 Deferred Revenue, less current portion — — 680 297 — 977 Other Liabilities 15 — 133 484 — 632 Commitments and Contingencies Stockholders' Equity (Deficit) 28,647 33,143 (31,058 ) 17,614 (38,220 ) 10,126 Total Liabilities and Stockholders' Equity (Deficit) $ 29,264 $ 43,326 $ 8,377 $ 19,260 $ (76,210 ) $ 24,017 |
Schedule of Condensed Consolidating Statements of Cash Flows | Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2016 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 $ (17 ) $ (92 ) $ 130 $ 489 $ — $ 510 Cash Flows from Investing Activities: Capital Expenditures — — (159 ) (138 ) — (297 ) (Increase) decrease in restricted cash and securities, net — (829 ) 1 — — (828 ) Net Cash Used in Investing Activities — (829 ) (158 ) (138 ) — (1,125 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 765 — — — 765 Payments on and repurchases of long-term debt and capital leases — — — (1 ) — (1 ) Increase (decrease) due from/to affiliates, net 17 156 187 (360 ) — — Net Cash Provided by (Used in) Financing Activities 17 921 187 (361 ) — 764 Effect of Exchange Rates on Cash and Cash Equivalents — — — 1 — 1 Net Change in Cash and Cash Equivalents — — 159 (9 ) — 150 Cash and Cash Equivalents at Beginning of Period 12 6 727 109 — 854 Cash and Cash Equivalents at End of Period $ 12 $ 6 $ 886 $ 100 $ — $ 1,004 Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 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 $ (7 ) $ (137 ) $ (82 ) $ 531 $ — $ 305 Cash Flows from Investing Activities: Capital Expenditures — — (77 ) (177 ) — (254 ) Decrease in restricted cash and securities, net — — 1 — — 1 Proceeds from sale of property, plant and equipment and other assets — — — 1 — 1 Net Cash Used in Investing Activities — — (76 ) (176 ) — (252 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 492 — — — 492 Payments on and repurchases of long-term debt and capital leases — — — (2 ) — (2 ) Increase (decrease) due from/to affiliates, net 14 (355 ) 692 (351 ) — — Net Cash Provided by (Used in) Financing Activities 14 137 692 (353 ) — 490 Effect of Exchange Rates on Cash and Cash Equivalents — — — (9 ) — (9 ) Net Change in Cash and Cash Equivalents 7 — 534 (7 ) — 534 Cash and Cash Equivalents at Beginning of Period 7 5 307 261 — 580 Cash and Cash Equivalents at End of Period $ 14 $ 5 $ 841 $ 254 $ — $ 1,114 |