Condensed Consolidating Financial Information (Tables) | 3 Months Ended |
Mar. 31, 2017 |
Condensed Consolidating Financial Information [Abstract] | |
Condensed Consolidating Financial Information | (11) Condensed Consolidating Financial Information Level 3 Financing, Inc., a wholly owned subsidiary, 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 Level 3 Financing, Inc. 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 our Consolidated Financial Statements are interdependent. The accompanying condensed consolidating financial information presents the statements of comprehensive income, balance sheets and statements of 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 our consolidated results. Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended March 31, 2017 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 920 $ 1,157 $ (29 ) $ 2,048 Costs and Expense: Network Access Costs — — 323 397 (29 ) 691 Network Related Expenses — — 243 93 — 336 Depreciation and Amortization — — 104 216 — 320 Selling, General and Administrative Expenses 1 1 277 85 — 364 Total Costs and Expenses 1 1 947 791 (29 ) 1,711 Operating Income (Loss) (1 ) (1 ) (27 ) 366 — 337 Other Income (Expense): Interest income — — 2 — — 2 Interest expense (9 ) (120 ) (1 ) (4 ) — (134 ) Interest income (expense) affiliates, net 377 574 (869 ) (82 ) — — Equity in net earnings (losses) of subsidiaries (275 ) (646 ) 203 — 718 — Other, net — (44 ) 5 (1 ) — (40 ) Total Other Income (Expense) 93 (236 ) (660 ) (87 ) 718 (172 ) Income (Loss) before Income Taxes 92 (237 ) (687 ) 279 718 165 Income Tax Benefit (Expense) 3 (38 ) (1 ) (34 ) — (70 ) Net Income (Loss) 95 (275 ) (688 ) 245 718 95 Other Comprehensive Income (Loss), Net of Income Taxes 21 — — 21 (21 ) 21 Comprehensive Income (Loss) $ 116 $ (275 ) $ (688 ) $ 266 $ 697 $ 116 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 (Loss) Income (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 Expense 4 (69 ) (1 ) (24 ) — (90 ) Net Income (Loss) 124 (208 ) (631 ) 289 554 128 Other Comprehensive Income (Loss), Net of Income Taxes 45 — — 45 (45 ) 45 Comprehensive Income (Loss) $ 169 $ (208 ) $ (631 ) $ 334 $ 509 $ 173 Condensed Consolidating Balance Sheets March 31, 2017 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 $ 15 $ — $ 1,838 $ 94 $ — $ 1,947 Restricted cash and securities — — 1 6 — 7 Receivables, less allowances for doubtful accounts — — 18 694 — 712 Due from affiliates 17,415 22,142 — 2,531 (42,088 ) — Other — — 111 30 — 141 Total Current Assets 17,430 22,142 1,968 3,355 (42,088 ) 2,807 Property, Plant, and Equipment, net — — 4,012 6,273 — 10,285 Restricted Cash and Securities 22 — 9 — — 31 Goodwill and Other Intangibles, net — — 352 8,240 — 8,592 Investment in Subsidiaries 16,899 17,610 3,655 — (38,164 ) — Deferred Tax Assets 53 2,650 (1 ) 603 — 3,305 Other Assets, net — — 15 36 — 51 Total Assets $ 34,404 $ 42,402 $ 10,010 $ 18,507 $ (80,252 ) $ 25,071 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ 3 $ 346 $ 401 $ — $ 750 Current portion of long-term debt — 299 2 6 — 307 Accrued payroll and employee benefits — — 112 36 — 148 Accrued interest 3 91 — 7 — 101 Current portion of deferred revenue — — 114 161 — 275 Due to affiliates — — 42,088 — (42,088 ) — Other — 1 125 27 — 153 Total Current Liabilities 3 394 42,787 638 (42,088 ) 1,734 Long-Term Debt, less current portion 592 9,813 12 164 — 10,581 Deferred Revenue, less current portion — — 760 284 — 1,044 Other Liabilities 16 — 160 455 — 631 Commitments and Contingencies Stockholders' Equity (Deficit) 33,793 32,195 (33,709 ) 16,966 (38,164 ) 11,081 Total Liabilities and Stockholders' Equity (Deficit) $ 34,404 $ 42,402 $ 10,010 $ 18,507 $ (80,252 ) $ 25,071 Condensed Consolidating Balance Sheets December 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 $ 15 $ — $ 1,700 $ 104 $ — $ 1,819 Restricted cash and securities — — 1 6 — 7 Receivables, less allowances for doubtful accounts — — 26 686 — 712 Due from affiliates 17,032 21,715 — 2,180 (40,927 ) — Other — — 87 28 — 115 Total Current Assets 17,047 21,715 1,814 3,004 (40,927 ) 2,653 Property, Plant, and Equipment, net — — 3,869 6,270 — 10,139 Restricted Cash and Securities 22 — 9 — — 31 Goodwill and Other Intangibles, net — — 353 8,291 — 8,644 Investment in Subsidiaries 16,869 17,599 3,674 — (38,142 ) — Deferred Tax Assets 51 2,687 — 632 — 3,370 Other Assets, net — — 16 35 — 51 Total Assets $ 33,989 $ 42,001 $ 9,735 $ 18,232 $ (79,069 ) $ 24,888 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ — $ 307 $ 399 $ — $ 706 Current portion of long-term debt — — 2 5 — 7 Accrued payroll and employee benefits — — 160 35 — 195 Accrued interest 11 110 — 8 — 129 Current portion of deferred revenue — — 116 150 — 266 Due to affiliates — — 40,927 — (40,927 ) — Other — — 127 41 — 168 Total Current Liabilities 11 110 41,639 638 (40,927 ) 1,471 Long-Term Debt, less current portion 592 10,108 13 164 — 10,877 Deferred Revenue, less current portion — — 719 282 — 1,001 Other Liabilities 16 — 155 451 — 622 Commitments and Contingencies Stockholders' Equity (Deficit) 33,370 31,783 (32,791 ) 16,697 (38,142 ) 10,917 Total Liabilities and Stockholders' Equity (Deficit) $ 33,989 $ 42,001 $ 9,735 $ 18,232 $ (79,069 ) $ 24,888 Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2017 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 $ (16 ) $ (135 ) $ 109 $ 581 $ — $ 539 Cash Flows from Investing Activities: Capital expenditures — — (233 ) (135 ) — (368 ) Decrease in restricted cash and securities, net — — — — — — Proceeds from the sale of property, plant and equipment and other assets — — — — — — Net Cash Provided by (Used in) Investing Activities — — (233 ) (135 ) — (368 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 4,569 — — — 4,569 Payments on and repurchases of long-term debt and capital leases — (4,611 ) — (2 ) — (4,613 ) Increase (decrease) due from/to affiliates, net 16 177 262 (455 ) — — Net Cash Provided by (Used in) Financing Activities 16 135 262 (457 ) — (44 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — 1 — 1 Net Change in Cash and Cash Equivalents — — 138 (10 ) — 128 Cash and Cash Equivalents at Beginning of Period 15 — 1,700 104 — 1,819 Cash and Cash Equivalents at End of Period $ 15 $ — $ 1,838 $ 94 $ — $ 1,947 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 |
Schedule of Condensed Consolidating Statements of Comprehensive Income (Loss) | Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended March 31, 2017 Level 3 Communications, Inc. Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 920 $ 1,157 $ (29 ) $ 2,048 Costs and Expense: Network Access Costs — — 323 397 (29 ) 691 Network Related Expenses — — 243 93 — 336 Depreciation and Amortization — — 104 216 — 320 Selling, General and Administrative Expenses 1 1 277 85 — 364 Total Costs and Expenses 1 1 947 791 (29 ) 1,711 Operating Income (Loss) (1 ) (1 ) (27 ) 366 — 337 Other Income (Expense): Interest income — — 2 — — 2 Interest expense (9 ) (120 ) (1 ) (4 ) — (134 ) Interest income (expense) affiliates, net 377 574 (869 ) (82 ) — — Equity in net earnings (losses) of subsidiaries (275 ) (646 ) 203 — 718 — Other, net — (44 ) 5 (1 ) — (40 ) Total Other Income (Expense) 93 (236 ) (660 ) (87 ) 718 (172 ) Income (Loss) before Income Taxes 92 (237 ) (687 ) 279 718 165 Income Tax Benefit (Expense) 3 (38 ) (1 ) (34 ) — (70 ) Net Income (Loss) 95 (275 ) (688 ) 245 718 95 Other Comprehensive Income (Loss), Net of Income Taxes 21 — — 21 (21 ) 21 Comprehensive Income (Loss) $ 116 $ (275 ) $ (688 ) $ 266 $ 697 $ 116 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 (Loss) Income (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 Expense 4 (69 ) (1 ) (24 ) — (90 ) Net Income (Loss) 124 (208 ) (631 ) 289 554 128 Other Comprehensive Income (Loss), Net of Income Taxes 45 — — 45 (45 ) 45 Comprehensive Income (Loss) $ 169 $ (208 ) $ (631 ) $ 334 $ 509 $ 173 |
Schedule of Condensed Consolidating Balance Sheets | Condensed Consolidating Balance Sheets March 31, 2017 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 $ 15 $ — $ 1,838 $ 94 $ — $ 1,947 Restricted cash and securities — — 1 6 — 7 Receivables, less allowances for doubtful accounts — — 18 694 — 712 Due from affiliates 17,415 22,142 — 2,531 (42,088 ) — Other — — 111 30 — 141 Total Current Assets 17,430 22,142 1,968 3,355 (42,088 ) 2,807 Property, Plant, and Equipment, net — — 4,012 6,273 — 10,285 Restricted Cash and Securities 22 — 9 — — 31 Goodwill and Other Intangibles, net — — 352 8,240 — 8,592 Investment in Subsidiaries 16,899 17,610 3,655 — (38,164 ) — Deferred Tax Assets 53 2,650 (1 ) 603 — 3,305 Other Assets, net — — 15 36 — 51 Total Assets $ 34,404 $ 42,402 $ 10,010 $ 18,507 $ (80,252 ) $ 25,071 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ 3 $ 346 $ 401 $ — $ 750 Current portion of long-term debt — 299 2 6 — 307 Accrued payroll and employee benefits — — 112 36 — 148 Accrued interest 3 91 — 7 — 101 Current portion of deferred revenue — — 114 161 — 275 Due to affiliates — — 42,088 — (42,088 ) — Other — 1 125 27 — 153 Total Current Liabilities 3 394 42,787 638 (42,088 ) 1,734 Long-Term Debt, less current portion 592 9,813 12 164 — 10,581 Deferred Revenue, less current portion — — 760 284 — 1,044 Other Liabilities 16 — 160 455 — 631 Commitments and Contingencies Stockholders' Equity (Deficit) 33,793 32,195 (33,709 ) 16,966 (38,164 ) 11,081 Total Liabilities and Stockholders' Equity (Deficit) $ 34,404 $ 42,402 $ 10,010 $ 18,507 $ (80,252 ) $ 25,071 Condensed Consolidating Balance Sheets December 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 $ 15 $ — $ 1,700 $ 104 $ — $ 1,819 Restricted cash and securities — — 1 6 — 7 Receivables, less allowances for doubtful accounts — — 26 686 — 712 Due from affiliates 17,032 21,715 — 2,180 (40,927 ) — Other — — 87 28 — 115 Total Current Assets 17,047 21,715 1,814 3,004 (40,927 ) 2,653 Property, Plant, and Equipment, net — — 3,869 6,270 — 10,139 Restricted Cash and Securities 22 — 9 — — 31 Goodwill and Other Intangibles, net — — 353 8,291 — 8,644 Investment in Subsidiaries 16,869 17,599 3,674 — (38,142 ) — Deferred Tax Assets 51 2,687 — 632 — 3,370 Other Assets, net — — 16 35 — 51 Total Assets $ 33,989 $ 42,001 $ 9,735 $ 18,232 $ (79,069 ) $ 24,888 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ — $ 307 $ 399 $ — $ 706 Current portion of long-term debt — — 2 5 — 7 Accrued payroll and employee benefits — — 160 35 — 195 Accrued interest 11 110 — 8 — 129 Current portion of deferred revenue — — 116 150 — 266 Due to affiliates — — 40,927 — (40,927 ) — Other — — 127 41 — 168 Total Current Liabilities 11 110 41,639 638 (40,927 ) 1,471 Long-Term Debt, less current portion 592 10,108 13 164 — 10,877 Deferred Revenue, less current portion — — 719 282 — 1,001 Other Liabilities 16 — 155 451 — 622 Commitments and Contingencies Stockholders' Equity (Deficit) 33,370 31,783 (32,791 ) 16,697 (38,142 ) 10,917 Total Liabilities and Stockholders' Equity (Deficit) $ 33,989 $ 42,001 $ 9,735 $ 18,232 $ (79,069 ) $ 24,888 |
Schedule of Condensed Consolidating Statements of Cash Flows | Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2017 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 $ (16 ) $ (135 ) $ 109 $ 581 $ — $ 539 Cash Flows from Investing Activities: Capital expenditures — — (233 ) (135 ) — (368 ) Decrease in restricted cash and securities, net — — — — — — Proceeds from the sale of property, plant and equipment and other assets — — — — — — Net Cash Provided by (Used in) Investing Activities — — (233 ) (135 ) — (368 ) Cash Flows from Financing Activities: Long-term debt borrowings, net of issuance costs — 4,569 — — — 4,569 Payments on and repurchases of long-term debt and capital leases — (4,611 ) — (2 ) — (4,613 ) Increase (decrease) due from/to affiliates, net 16 177 262 (455 ) — — Net Cash Provided by (Used in) Financing Activities 16 135 262 (457 ) — (44 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — 1 — 1 Net Change in Cash and Cash Equivalents — — 138 (10 ) — 128 Cash and Cash Equivalents at Beginning of Period 15 — 1,700 104 — 1,819 Cash and Cash Equivalents at End of Period $ 15 $ — $ 1,838 $ 94 $ — $ 1,947 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 |