Condensed Consolidating Financial Information (Tables) | 9 Months Ended |
Sep. 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 September 30, 2016 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 907 $ 1,160 $ (34 ) $ 2,033 Costs and Expense: Network Access Costs — — 330 379 (34 ) 675 Network Related Expenses — — 242 95 — 337 Depreciation and Amortization — — 100 219 — 319 Selling, General and Administrative Expenses 1 1 262 84 — 348 Total Costs and Expenses 1 1 934 777 (34 ) 1,679 Operating Income (Loss) (1 ) (1 ) (27 ) 383 — 354 Other Income (Expense): Interest income — — 1 — — 1 Interest expense (9 ) (124 ) (1 ) (5 ) — (139 ) Interest income (expense) affiliates, net 342 526 (804 ) (64 ) — — Equity in net earnings (losses) of subsidiaries (193 ) (539 ) 169 — 563 — Other, net — — (1 ) 2 — 1 Total Other Income (Expense) 140 (137 ) (636 ) (67 ) 563 (137 ) Income (Loss) before Income Taxes 139 (138 ) (663 ) 316 563 217 Income Tax Benefit (Expense) 4 (55 ) — (23 ) — (74 ) Net Income (Loss) 143 (193 ) (663 ) 293 563 143 Other Comprehensive Income (Loss), Net of Income Taxes (15 ) — — (15 ) 15 (15 ) Comprehensive Income (Loss) $ 128 $ (193 ) $ (663 ) $ 278 $ 578 $ 128 Condensed Consolidating Statements of Comprehensive Income (Loss) Nine Months Ended September 30, 2016 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 2,652 $ 3,590 $ (102 ) $ 6,140 Costs and Expense: Network Access Costs — — 965 1,182 (102 ) 2,045 Network Related Expenses — — 716 298 — 1,014 Depreciation and Amortization — — 280 650 — 930 Selling, General and Administrative Expenses 3 4 775 279 — 1,061 Total Costs and Expenses 3 4 2,736 2,409 (102 ) 5,050 Operating Income (Loss) (3 ) (4 ) (84 ) 1,181 — 1,090 Other Income (Expense): Interest income — — 2 1 — 3 Interest expense (27 ) (380 ) (2 ) (5 ) — (414 ) Interest income (expense) affiliates, net 1,027 1,585 (2,407 ) (205 ) — — Equity in net earnings (losses) of subsidiaries (581 ) (1,568 ) 569 — 1,580 — Other, net — (39 ) 2 (17 ) — (54 ) Total Other Income (Expense) 419 (402 ) (1,836 ) (226 ) 1,580 (465 ) Income (Loss) before Income Taxes 416 (406 ) (1,920 ) 955 1,580 625 Income Tax Benefit (Expense) 11 (175 ) (2 ) (32 ) — (198 ) Net Income (Loss) 427 (581 ) (1,922 ) 923 1,580 427 Other Comprehensive Income (Loss), Net of Income Taxes 8 — — 8 (8 ) 8 Comprehensive Income (Loss) $ 435 $ (581 ) $ (1,922 ) $ 931 $ 1,572 $ 435 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 (Loss) Income (1 ) — (74 ) 402 — 327 Other Income (Expense): Interest income — — — — — — Interest expense (9 ) (135 ) — (1 ) — (145 ) Interest income (expense) affiliates, net 320 498 (762 ) (56 ) — — Equity in net earnings (losses) of subsidiaries (309 ) (671 ) (186 ) — 1,166 — Other, net — — 3 (168 ) — (165 ) Total Other Income (Expense) 2 (308 ) (945 ) (225 ) 1,166 (310 ) Income (Loss) before Income Taxes 1 (308 ) (1,019 ) 177 1,166 17 Income Tax Expense — (1 ) — (15 ) — (16 ) Net Income (Loss) 1 (309 ) (1,019 ) 162 1,166 1 Other Comprehensive Income (Loss), Net of Income Taxes (72 ) — — (72 ) 72 (72 ) Comprehensive Income (Loss) $ (71 ) $ (309 ) $ (1,019 ) $ 90 $ 1,238 $ (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 $ — $ — $ 2,480 $ 3,832 $ (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 (Loss) Income (3 ) — (168 ) 1,164 — 993 Other Income (Expense): Interest income — — — 1 — 1 Interest expense (42 ) (436 ) (2 ) (10 ) — (490 ) Interest income (expense) affiliates, net 984 1,495 (2,297 ) (182 ) — — Equity in net earnings (losses) of subsidiaries (811 ) (1,723 ) 174 — 2,360 — Other, net (18 ) (145 ) 2 (194 ) — (355 ) Total Other Income (Expense) 113 (809 ) (2,123 ) (385 ) 2,360 (844 ) Income (Loss) before Income Taxes 110 (809 ) (2,291 ) 779 2,360 149 Income Tax Expense — (2 ) — (37 ) — (39 ) Net Income (Loss) 110 (811 ) (2,291 ) 742 2,360 110 Other Comprehensive Income (Loss), Net of Income Taxes (128 ) — — (128 ) 128 (128 ) Comprehensive Income (Loss) $ (18 ) $ (811 ) $ (2,291 ) $ 614 $ 2,488 $ (18 ) Condensed Consolidating Balance Sheets September 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 $ 16 $ — $ 1,482 $ 71 $ — $ 1,569 Restricted cash and securities — — 1 7 — 8 Receivables, less allowances for doubtful accounts — — 41 708 — 749 Due from affiliates 16,717 20,980 — 2,854 (40,551 ) — Other — — 89 42 — 131 Total Current Assets 16,733 20,980 1,613 3,682 (40,551 ) 2,457 Property, Plant, and Equipment, net — — 3,780 6,387 — 10,167 Restricted Cash and Securities 22 — 9 — — 31 Goodwill and Other Intangibles, net — — 355 8,348 — 8,703 Investment in Subsidiaries 16,846 17,692 3,691 — (38,229 ) — Deferred Tax Assets 48 2,713 — 578 — 3,339 Other Assets, net — — 12 37 — 49 Total Assets $ 33,649 $ 41,385 $ 9,460 $ 19,032 $ (78,780 ) $ 24,746 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ — $ 367 $ 361 $ — $ 728 Current portion of long-term debt — — 2 5 — 7 Accrued payroll and employee benefits — — 160 34 — 194 Accrued interest 3 124 — 8 — 135 Current portion of deferred revenue — — 113 150 — 263 Due to affiliates — — 40,551 — (40,551 ) — Other — — 138 42 — 180 Total Current Liabilities 3 124 41,331 600 (40,551 ) 1,507 Long-Term Debt, less current portion 592 10,103 13 167 — 10,875 Deferred Revenue, less current portion — — 724 286 — 1,010 Other Liabilities 15 — 148 467 — 630 Commitments and Contingencies Stockholders' Equity (Deficit) 33,039 31,158 (32,756 ) 17,512 (38,229 ) 10,724 Total Liabilities and Stockholders' Equity (Deficit) $ 33,649 $ 41,385 $ 9,460 $ 19,032 $ (78,780 ) $ 24,746 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 Nine Months Ended September 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 $ (35 ) $ (332 ) $ 489 $ 1,664 $ — $ 1,786 Cash Flows from Investing Activities: Capital expenditures — — (537 ) (491 ) — (1,028 ) 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 — (531 ) (490 ) — (1,016 ) 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 ) (1 ) (11 ) — (818 ) Increase (decrease) due from/to affiliates, net 34 368 798 (1,200 ) — — Net Cash Provided by (Used in) Financing Activities 34 326 797 (1,211 ) — (54 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — (1 ) — (1 ) Net Change in Cash and Cash Equivalents 4 (6 ) 755 (38 ) — 715 Cash and Cash Equivalents at Beginning of Period 12 6 727 109 — 854 Cash and Cash Equivalents at End of Period $ 16 $ — $ 1,482 $ 71 $ — $ 1,569 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 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 and capital leases (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 |
Schedule of Condensed Consolidating Statements of Comprehensive Income (Loss) | Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended September 30, 2016 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 907 $ 1,160 $ (34 ) $ 2,033 Costs and Expense: Network Access Costs — — 330 379 (34 ) 675 Network Related Expenses — — 242 95 — 337 Depreciation and Amortization — — 100 219 — 319 Selling, General and Administrative Expenses 1 1 262 84 — 348 Total Costs and Expenses 1 1 934 777 (34 ) 1,679 Operating Income (Loss) (1 ) (1 ) (27 ) 383 — 354 Other Income (Expense): Interest income — — 1 — — 1 Interest expense (9 ) (124 ) (1 ) (5 ) — (139 ) Interest income (expense) affiliates, net 342 526 (804 ) (64 ) — — Equity in net earnings (losses) of subsidiaries (193 ) (539 ) 169 — 563 — Other, net — — (1 ) 2 — 1 Total Other Income (Expense) 140 (137 ) (636 ) (67 ) 563 (137 ) Income (Loss) before Income Taxes 139 (138 ) (663 ) 316 563 217 Income Tax Benefit (Expense) 4 (55 ) — (23 ) — (74 ) Net Income (Loss) 143 (193 ) (663 ) 293 563 143 Other Comprehensive Income (Loss), Net of Income Taxes (15 ) — — (15 ) 15 (15 ) Comprehensive Income (Loss) $ 128 $ (193 ) $ (663 ) $ 278 $ 578 $ 128 Condensed Consolidating Statements of Comprehensive Income (Loss) Nine Months Ended September 30, 2016 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 2,652 $ 3,590 $ (102 ) $ 6,140 Costs and Expense: Network Access Costs — — 965 1,182 (102 ) 2,045 Network Related Expenses — — 716 298 — 1,014 Depreciation and Amortization — — 280 650 — 930 Selling, General and Administrative Expenses 3 4 775 279 — 1,061 Total Costs and Expenses 3 4 2,736 2,409 (102 ) 5,050 Operating Income (Loss) (3 ) (4 ) (84 ) 1,181 — 1,090 Other Income (Expense): Interest income — — 2 1 — 3 Interest expense (27 ) (380 ) (2 ) (5 ) — (414 ) Interest income (expense) affiliates, net 1,027 1,585 (2,407 ) (205 ) — — Equity in net earnings (losses) of subsidiaries (581 ) (1,568 ) 569 — 1,580 — Other, net — (39 ) 2 (17 ) — (54 ) Total Other Income (Expense) 419 (402 ) (1,836 ) (226 ) 1,580 (465 ) Income (Loss) before Income Taxes 416 (406 ) (1,920 ) 955 1,580 625 Income Tax Benefit (Expense) 11 (175 ) (2 ) (32 ) — (198 ) Net Income (Loss) 427 (581 ) (1,922 ) 923 1,580 427 Other Comprehensive Income (Loss), Net of Income Taxes 8 — — 8 (8 ) 8 Comprehensive Income (Loss) $ 435 $ (581 ) $ (1,922 ) $ 931 $ 1,572 $ 435 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 (Loss) Income (1 ) — (74 ) 402 — 327 Other Income (Expense): Interest income — — — — — — Interest expense (9 ) (135 ) — (1 ) — (145 ) Interest income (expense) affiliates, net 320 498 (762 ) (56 ) — — Equity in net earnings (losses) of subsidiaries (309 ) (671 ) (186 ) — 1,166 — Other, net — — 3 (168 ) — (165 ) Total Other Income (Expense) 2 (308 ) (945 ) (225 ) 1,166 (310 ) Income (Loss) before Income Taxes 1 (308 ) (1,019 ) 177 1,166 17 Income Tax Expense — (1 ) — (15 ) — (16 ) Net Income (Loss) 1 (309 ) (1,019 ) 162 1,166 1 Other Comprehensive Income (Loss), Net of Income Taxes (72 ) — — (72 ) 72 (72 ) Comprehensive Income (Loss) $ (71 ) $ (309 ) $ (1,019 ) $ 90 $ 1,238 $ (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 $ — $ — $ 2,480 $ 3,832 $ (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 (Loss) Income (3 ) — (168 ) 1,164 — 993 Other Income (Expense): Interest income — — — 1 — 1 Interest expense (42 ) (436 ) (2 ) (10 ) — (490 ) Interest income (expense) affiliates, net 984 1,495 (2,297 ) (182 ) — — Equity in net earnings (losses) of subsidiaries (811 ) (1,723 ) 174 — 2,360 — Other, net (18 ) (145 ) 2 (194 ) — (355 ) Total Other Income (Expense) 113 (809 ) (2,123 ) (385 ) 2,360 (844 ) Income (Loss) before Income Taxes 110 (809 ) (2,291 ) 779 2,360 149 Income Tax Expense — (2 ) — (37 ) — (39 ) Net Income (Loss) 110 (811 ) (2,291 ) 742 2,360 110 Other Comprehensive Income (Loss), Net of Income Taxes (128 ) — — (128 ) 128 (128 ) Comprehensive Income (Loss) $ (18 ) $ (811 ) $ (2,291 ) $ 614 $ 2,488 $ (18 ) |
Schedule of Condensed Consolidating Balance Sheets | Condensed Consolidating Balance Sheets September 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 $ 16 $ — $ 1,482 $ 71 $ — $ 1,569 Restricted cash and securities — — 1 7 — 8 Receivables, less allowances for doubtful accounts — — 41 708 — 749 Due from affiliates 16,717 20,980 — 2,854 (40,551 ) — Other — — 89 42 — 131 Total Current Assets 16,733 20,980 1,613 3,682 (40,551 ) 2,457 Property, Plant, and Equipment, net — — 3,780 6,387 — 10,167 Restricted Cash and Securities 22 — 9 — — 31 Goodwill and Other Intangibles, net — — 355 8,348 — 8,703 Investment in Subsidiaries 16,846 17,692 3,691 — (38,229 ) — Deferred Tax Assets 48 2,713 — 578 — 3,339 Other Assets, net — — 12 37 — 49 Total Assets $ 33,649 $ 41,385 $ 9,460 $ 19,032 $ (78,780 ) $ 24,746 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ — $ 367 $ 361 $ — $ 728 Current portion of long-term debt — — 2 5 — 7 Accrued payroll and employee benefits — — 160 34 — 194 Accrued interest 3 124 — 8 — 135 Current portion of deferred revenue — — 113 150 — 263 Due to affiliates — — 40,551 — (40,551 ) — Other — — 138 42 — 180 Total Current Liabilities 3 124 41,331 600 (40,551 ) 1,507 Long-Term Debt, less current portion 592 10,103 13 167 — 10,875 Deferred Revenue, less current portion — — 724 286 — 1,010 Other Liabilities 15 — 148 467 — 630 Commitments and Contingencies Stockholders' Equity (Deficit) 33,039 31,158 (32,756 ) 17,512 (38,229 ) 10,724 Total Liabilities and Stockholders' Equity (Deficit) $ 33,649 $ 41,385 $ 9,460 $ 19,032 $ (78,780 ) $ 24,746 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 Nine Months Ended September 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 $ (35 ) $ (332 ) $ 489 $ 1,664 $ — $ 1,786 Cash Flows from Investing Activities: Capital expenditures — — (537 ) (491 ) — (1,028 ) 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 — (531 ) (490 ) — (1,016 ) 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 ) (1 ) (11 ) — (818 ) Increase (decrease) due from/to affiliates, net 34 368 798 (1,200 ) — — Net Cash Provided by (Used in) Financing Activities 34 326 797 (1,211 ) — (54 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — (1 ) — (1 ) Net Change in Cash and Cash Equivalents 4 (6 ) 755 (38 ) — 715 Cash and Cash Equivalents at Beginning of Period 12 6 727 109 — 854 Cash and Cash Equivalents at End of Period $ 16 $ — $ 1,482 $ 71 $ — $ 1,569 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 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 and capital leases (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 |