Condensed Consolidating Financial Information (Tables) | 6 Months Ended |
Jun. 30, 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 June 30, 2016 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 879 $ 1,211 $ (34 ) $ 2,056 Costs and Expense: Network Access Costs — — 315 395 (34 ) 676 Network Related Expenses — — 237 102 — 339 Depreciation and Amortization — — 92 218 — 310 Selling, General and Administrative Expenses 1 2 263 91 — 357 Total Costs and Expenses 1 2 907 806 (34 ) 1,682 Operating Income (Loss) (1 ) (2 ) (28 ) 405 — 374 Other Income (Expense): Interest income — — 1 — — 1 Interest expense (9 ) (128 ) — (3 ) — (140 ) Interest income (expense) affiliates, net 343 528 (802 ) (69 ) — — Equity in net earnings (losses) of subsidiaries (187 ) (489 ) 201 — 475 — Other, net — (39 ) 1 (7 ) — (45 ) Total Other Income (Expense) 147 (128 ) (599 ) (79 ) 475 (184 ) Income (Loss) before Income Taxes 146 (130 ) (627 ) 326 475 190 Income Tax Benefit (Expense) 3 (57 ) (1 ) 14 — (41 ) Net Income (Loss) 149 (187 ) (628 ) 340 475 149 Other Comprehensive Income (Loss), Net of Income Taxes (22 ) — — (22 ) 22 (22 ) Comprehensive Income (Loss) $ 127 $ (187 ) $ (628 ) $ 318 $ 497 $ 127 Condensed Consolidating Statements of Comprehensive Income (Loss) Six Months Ended June 30, 2016 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 1,745 $ 2,430 $ (68 ) $ 4,107 Costs and Expense: Network Access Costs — — 635 803 (68 ) 1,370 Network Related Expenses — — 474 203 — 677 Depreciation and Amortization — — 180 431 — 611 Selling, General and Administrative Expenses 2 3 513 195 — 713 Total Costs and Expenses 2 3 1,802 1,632 (68 ) 3,371 Operating Income (Loss) (2 ) (3 ) (57 ) 798 — 736 Other Income (Expense): Interest income — — 1 1 — 2 Interest expense (18 ) (256 ) (1 ) — — (275 ) Interest income (expense) affiliates, net 685 1,059 (1,603 ) (141 ) — — Equity in net earnings (losses) of subsidiaries (399 ) (1,030 ) 400 — 1,029 — Other, net — (39 ) 3 (19 ) — (55 ) Total Other Income (Expense) 268 (266 ) (1,200 ) (159 ) 1,029 (328 ) Income (Loss) before Income Taxes 266 (269 ) (1,257 ) 639 1,029 408 Income Tax Benefit (Expense) 7 (130 ) (2 ) (10 ) — (135 ) Net Income (Loss) 273 (399 ) (1,259 ) 629 1,029 273 Other Comprehensive Income (Loss), Net of Income Taxes 23 — — 23 (23 ) 23 Comprehensive Income (Loss) $ 296 $ (399 ) $ (1,259 ) $ 652 $ 1,006 $ 296 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 $ — $ — $ 832 $ 1,274 $ (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 (Loss) Income (1 ) — (41 ) 392 — 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 ) 183 — 644 — Other, net (18 ) (145 ) (3 ) (14 ) — (180 ) Total Other Income (Expense) (12 ) (311 ) (590 ) (76 ) 644 (345 ) Income (Loss) before Income Taxes (13 ) (311 ) (631 ) 316 644 5 Income Tax Expense — — — (18 ) — (18 ) Net Income (Loss) (13 ) (311 ) (631 ) 298 644 (13 ) Other Comprehensive Income (Loss), Net of Income Taxes 85 — — 85 (85 ) 85 Comprehensive Income (Loss) $ 72 $ (311 ) $ (631 ) $ 383 $ 559 $ 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 $ — $ — $ 1,650 $ 2,561 $ (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 (Loss) Income (2 ) — (94 ) 762 — 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 ) 360 — 1,194 — Other, net (18 ) (145 ) (1 ) (26 ) — (190 ) Total Other Income (Expense) 111 (501 ) (1,178 ) (160 ) 1,194 (534 ) Income (Loss) before Income Taxes 109 (501 ) (1,272 ) 602 1,194 132 Income Tax Expense — (1 ) — (22 ) — (23 ) Net Income (Loss) 109 (502 ) (1,272 ) 580 1,194 109 Other Comprehensive Income (Loss), Net of Income Taxes (56 ) — — (56 ) 56 (56 ) Comprehensive Income (Loss) $ 53 $ (502 ) $ (1,272 ) $ 524 $ 1,250 $ 53 Condensed Consolidating Balance Sheets June 30, 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 $ 11 $ 6 $ 1,202 $ 72 $ — $ 1,291 Restricted cash and securities — — 1 7 — 8 Receivables, less allowances for doubtful accounts — — 81 758 — 839 Due from affiliates 13,140 23,715 — 2,565 (39,420 ) — Other — — 90 50 — 140 Total Current Assets 13,151 23,721 1,374 3,452 (39,420 ) 2,278 Property, Plant, and Equipment, net — — 3,645 6,428 — 10,073 Restricted Cash and Securities 22 — 9 — — 31 Goodwill and Other Intangibles, net — — 358 8,401 — 8,759 Investment in Subsidiaries 16,816 17,713 3,730 — (38,259 ) — Deferred Tax Assets 44 2,717 — 582 — 3,343 Other Assets, net — — 12 38 — 50 Total Assets $ 30,033 $ 44,151 $ 9,128 $ 18,901 $ (77,679 ) $ 24,534 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ — $ 360 $ 402 $ — $ 762 Current portion of long-term debt — — 2 5 — 7 Accrued payroll and employee benefits — — 125 35 — 160 Accrued interest 11 112 — 8 — 131 Current portion of deferred revenue — — 108 160 — 268 Due to affiliates — — 39,420 — (39,420 ) — Other — — 124 47 — 171 Total Current Liabilities 11 112 40,139 657 (39,420 ) 1,499 Long-Term Debt, less current portion 592 10,099 14 166 — 10,871 Deferred Revenue, less current portion — — 725 302 — 1,027 Other Liabilities 15 — 140 482 — 637 Commitments and Contingencies Stockholders' Equity (Deficit) 29,415 33,940 (31,890 ) 17,294 (38,259 ) 10,500 Total Liabilities and Stockholders' Equity (Deficit) $ 30,033 $ 44,151 $ 9,128 $ 18,901 $ (77,679 ) $ 24,534 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 Six Months Ended June 30, 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 $ (18 ) $ (225 ) $ 274 $ 1,110 $ — $ 1,141 Cash Flows from Investing Activities: Capital Expenditures — — (333 ) (331 ) — (664 ) (Increase) decrease in restricted cash and securities, net 5 — 6 — — 11 Proceeds from the sale of property, plant and equipment and other assets — — — 1 — 1 Net Cash Provided by (Used in) Investing Activities 5 — (327 ) (330 ) — (652 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 764 — — — 764 Payments on and repurchases of long-term debt and capital leases — (806 ) — (10 ) — (816 ) Increase (decrease) due from/to affiliates, net 12 267 528 (807 ) — — Net Cash Provided by (Used in) Financing Activities 12 225 528 (817 ) — (52 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — — — — Net Change in Cash and Cash Equivalents (1 ) — 475 (37 ) — 437 Cash and Cash Equivalents at Beginning of Period 12 6 727 109 — 854 Cash and Cash Equivalents at End of Period $ 11 $ 6 $ 1,202 $ 72 $ — $ 1,291 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 ) Decrease in restricted cash and securities, net (25 ) — 1 — — (24 ) Proceeds from 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 and capital leases (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 |
Schedule of Condensed Consolidating Statements of Comprehensive Income (Loss) | Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended June 30, 2016 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 879 $ 1,211 $ (34 ) $ 2,056 Costs and Expense: Network Access Costs — — 315 395 (34 ) 676 Network Related Expenses — — 237 102 — 339 Depreciation and Amortization — — 92 218 — 310 Selling, General and Administrative Expenses 1 2 263 91 — 357 Total Costs and Expenses 1 2 907 806 (34 ) 1,682 Operating Income (Loss) (1 ) (2 ) (28 ) 405 — 374 Other Income (Expense): Interest income — — 1 — — 1 Interest expense (9 ) (128 ) — (3 ) — (140 ) Interest income (expense) affiliates, net 343 528 (802 ) (69 ) — — Equity in net earnings (losses) of subsidiaries (187 ) (489 ) 201 — 475 — Other, net — (39 ) 1 (7 ) — (45 ) Total Other Income (Expense) 147 (128 ) (599 ) (79 ) 475 (184 ) Income (Loss) before Income Taxes 146 (130 ) (627 ) 326 475 190 Income Tax Benefit (Expense) 3 (57 ) (1 ) 14 — (41 ) Net Income (Loss) 149 (187 ) (628 ) 340 475 149 Other Comprehensive Income (Loss), Net of Income Taxes (22 ) — — (22 ) 22 (22 ) Comprehensive Income (Loss) $ 127 $ (187 ) $ (628 ) $ 318 $ 497 $ 127 Condensed Consolidating Statements of Comprehensive Income (Loss) Six Months Ended June 30, 2016 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 1,745 $ 2,430 $ (68 ) $ 4,107 Costs and Expense: Network Access Costs — — 635 803 (68 ) 1,370 Network Related Expenses — — 474 203 — 677 Depreciation and Amortization — — 180 431 — 611 Selling, General and Administrative Expenses 2 3 513 195 — 713 Total Costs and Expenses 2 3 1,802 1,632 (68 ) 3,371 Operating Income (Loss) (2 ) (3 ) (57 ) 798 — 736 Other Income (Expense): Interest income — — 1 1 — 2 Interest expense (18 ) (256 ) (1 ) — — (275 ) Interest income (expense) affiliates, net 685 1,059 (1,603 ) (141 ) — — Equity in net earnings (losses) of subsidiaries (399 ) (1,030 ) 400 — 1,029 — Other, net — (39 ) 3 (19 ) — (55 ) Total Other Income (Expense) 268 (266 ) (1,200 ) (159 ) 1,029 (328 ) Income (Loss) before Income Taxes 266 (269 ) (1,257 ) 639 1,029 408 Income Tax Benefit (Expense) 7 (130 ) (2 ) (10 ) — (135 ) Net Income (Loss) 273 (399 ) (1,259 ) 629 1,029 273 Other Comprehensive Income (Loss), Net of Income Taxes 23 — — 23 (23 ) 23 Comprehensive Income (Loss) $ 296 $ (399 ) $ (1,259 ) $ 652 $ 1,006 $ 296 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 $ — $ — $ 832 $ 1,274 $ (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 (Loss) Income (1 ) — (41 ) 392 — 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 ) 183 — 644 — Other, net (18 ) (145 ) (3 ) (14 ) — (180 ) Total Other Income (Expense) (12 ) (311 ) (590 ) (76 ) 644 (345 ) Income (Loss) before Income Taxes (13 ) (311 ) (631 ) 316 644 5 Income Tax Expense — — — (18 ) — (18 ) Net Income (Loss) (13 ) (311 ) (631 ) 298 644 (13 ) Other Comprehensive Income (Loss), Net of Income Taxes 85 — — 85 (85 ) 85 Comprehensive Income (Loss) $ 72 $ (311 ) $ (631 ) $ 383 $ 559 $ 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 $ — $ — $ 1,650 $ 2,561 $ (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 (Loss) Income (2 ) — (94 ) 762 — 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 ) 360 — 1,194 — Other, net (18 ) (145 ) (1 ) (26 ) — (190 ) Total Other Income (Expense) 111 (501 ) (1,178 ) (160 ) 1,194 (534 ) Income (Loss) before Income Taxes 109 (501 ) (1,272 ) 602 1,194 132 Income Tax Expense — (1 ) — (22 ) — (23 ) Net Income (Loss) 109 (502 ) (1,272 ) 580 1,194 109 Other Comprehensive Income (Loss), Net of Income Taxes (56 ) — — (56 ) 56 (56 ) Comprehensive Income (Loss) $ 53 $ (502 ) $ (1,272 ) $ 524 $ 1,250 $ 53 |
Schedule of Condensed Consolidating Balance Sheets | Condensed Consolidating Balance Sheets June 30, 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 $ 11 $ 6 $ 1,202 $ 72 $ — $ 1,291 Restricted cash and securities — — 1 7 — 8 Receivables, less allowances for doubtful accounts — — 81 758 — 839 Due from affiliates 13,140 23,715 — 2,565 (39,420 ) — Other — — 90 50 — 140 Total Current Assets 13,151 23,721 1,374 3,452 (39,420 ) 2,278 Property, Plant, and Equipment, net — — 3,645 6,428 — 10,073 Restricted Cash and Securities 22 — 9 — — 31 Goodwill and Other Intangibles, net — — 358 8,401 — 8,759 Investment in Subsidiaries 16,816 17,713 3,730 — (38,259 ) — Deferred Tax Assets 44 2,717 — 582 — 3,343 Other Assets, net — — 12 38 — 50 Total Assets $ 30,033 $ 44,151 $ 9,128 $ 18,901 $ (77,679 ) $ 24,534 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ — $ 360 $ 402 $ — $ 762 Current portion of long-term debt — — 2 5 — 7 Accrued payroll and employee benefits — — 125 35 — 160 Accrued interest 11 112 — 8 — 131 Current portion of deferred revenue — — 108 160 — 268 Due to affiliates — — 39,420 — (39,420 ) — Other — — 124 47 — 171 Total Current Liabilities 11 112 40,139 657 (39,420 ) 1,499 Long-Term Debt, less current portion 592 10,099 14 166 — 10,871 Deferred Revenue, less current portion — — 725 302 — 1,027 Other Liabilities 15 — 140 482 — 637 Commitments and Contingencies Stockholders' Equity (Deficit) 29,415 33,940 (31,890 ) 17,294 (38,259 ) 10,500 Total Liabilities and Stockholders' Equity (Deficit) $ 30,033 $ 44,151 $ 9,128 $ 18,901 $ (77,679 ) $ 24,534 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 Six Months Ended June 30, 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 $ (18 ) $ (225 ) $ 274 $ 1,110 $ — $ 1,141 Cash Flows from Investing Activities: Capital Expenditures — — (333 ) (331 ) — (664 ) (Increase) decrease in restricted cash and securities, net 5 — 6 — — 11 Proceeds from the sale of property, plant and equipment and other assets — — — 1 — 1 Net Cash Provided by (Used in) Investing Activities 5 — (327 ) (330 ) — (652 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 764 — — — 764 Payments on and repurchases of long-term debt and capital leases — (806 ) — (10 ) — (816 ) Increase (decrease) due from/to affiliates, net 12 267 528 (807 ) — — Net Cash Provided by (Used in) Financing Activities 12 225 528 (817 ) — (52 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — — — — Net Change in Cash and Cash Equivalents (1 ) — 475 (37 ) — 437 Cash and Cash Equivalents at Beginning of Period 12 6 727 109 — 854 Cash and Cash Equivalents at End of Period $ 11 $ 6 $ 1,202 $ 72 $ — $ 1,291 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 ) Decrease in restricted cash and securities, net (25 ) — 1 — — (24 ) Proceeds from 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 and capital leases (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 |