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 Parent, LLC 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 Parent, LLC. These transactions are eliminated in our consolidated results. Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended September 30, 2017 Level 3 Parent, LLC Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 932 $ 1,168 $ (41 ) $ 2,059 Costs and Expense: Network Access Costs — — 329 390 (41 ) 678 Network Related Expenses — — 254 91 — 345 Depreciation and Amortization — — 114 219 — 333 Selling, General and Administrative Expenses 2 1 272 73 — 348 Total Costs and Expenses 2 1 969 773 (41 ) 1,704 Operating Income (Loss) (2 ) (1 ) (37 ) 395 — 355 Other Income (Expense): Interest income — — 6 — — 6 Interest expense (9 ) (121 ) — (4 ) — (134 ) Interest income (expense) affiliates, net 377 562 (868 ) (71 ) — — Equity in net earnings (losses) of subsidiaries (212 ) (614 ) 215 — 611 — Other, net — — 12 (6 ) — 6 Total Other Income (Expense) 156 (173 ) (635 ) (81 ) 611 (122 ) Income (Loss) before Income Taxes 154 (174 ) (672 ) 314 611 233 Income Tax Benefit (Expense) 3 (38 ) (1 ) (40 ) — (76 ) Net Income (Loss) 157 (212 ) (673 ) 274 611 157 Other Comprehensive Income (Loss), Net of Income Taxes 44 — — 44 (44 ) 44 Comprehensive Income (Loss) $ 201 $ (212 ) $ (673 ) $ 318 $ 567 $ 201 Condensed Consolidating Statements of Comprehensive Income (Loss) Nine Months Ended September 30, 2017 Level 3 Parent, LLC Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Revenue $ — $ — $ 2,785 $ 3,499 $ (116 ) $ 6,168 Costs and Expense: Network Access Costs — — 991 1,169 (116 ) 2,044 Network Related Expenses — — 743 275 — 1,018 Depreciation and Amortization — — 327 656 — 983 Selling, General and Administrative Expenses 4 3 843 228 — 1,078 Total Costs and Expenses 4 3 2,904 2,328 (116 ) 5,123 Operating Income (Loss) (4 ) (3 ) (119 ) 1,171 — 1,045 Other Income (Expense): Interest income — — 11 — — 11 Interest expense (27 ) (358 ) (2 ) (13 ) — (400 ) Interest income (expense) affiliates, net 1,132 1,703 (2,605 ) (230 ) — — Equity in net earnings (losses) of subsidiaries (703 ) (1,892 ) 618 — 1,977 — Other, net — (44 ) 16 (7 ) — (35 ) Total Other Income (Expense) 402 (591 ) (1,962 ) (250 ) 1,977 (424 ) Income (Loss) before Income Taxes 398 (594 ) (2,081 ) 921 1,977 621 Income Tax Benefit (Expense) 8 (109 ) (2 ) (112 ) — (215 ) Net Income (Loss) 406 (703 ) (2,083 ) 809 1,977 406 Other Comprehensive Income (Loss), Net of Income Taxes 106 — — 106 (106 ) 106 Comprehensive Income (Loss) $ 512 $ (703 ) $ (2,083 ) $ 915 $ 1,871 $ 512 Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended September 30, 2016 Level 3 Parent, LLC 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 (Loss) Income (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 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 Parent, LLC 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 (Loss) Income (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 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 Balance Sheets September 30, 2017 Level 3 Parent, LLC Level 3 Financing, Inc. Level 3 Communications, LLC Other Non-Guarantor Subsidiaries Eliminations Total (dollars in millions) Assets Current Assets: Cash and cash equivalents $ 14 $ — $ 2,141 $ 97 $ — $ 2,252 Restricted cash and securities — — 1 4 — 5 Receivables, less allowances for doubtful accounts — — 25 725 — 750 Due from affiliates 18,214 22,749 — 3,253 (44,216 ) — Other — — 110 26 — 136 Total Current Assets 18,228 22,749 2,277 4,105 (44,216 ) 3,143 Property, Plant, and Equipment, net — — 4,204 6,281 — 10,485 Restricted Cash and Securities 19 — 10 — — 29 Goodwill and Other Intangibles, net — — 352 8,150 — 8,502 Investment in Subsidiaries 16,947 17,141 3,626 — (37,714 ) — Deferred Tax Assets 58 2,577 — 527 — 3,162 Other Assets, net — — 18 34 — 52 Total Assets $ 35,252 $ 42,467 $ 10,487 $ 19,097 $ (81,930 ) $ 25,373 Liabilities and Stockholders' Equity (Deficit) Current Liabilities: Accounts payable $ — $ 1 $ 331 $ 372 $ — $ 704 Current portion of long-term debt — — 2 5 — 7 Accrued payroll and employee benefits — — 216 31 — 247 Accrued interest 3 86 — 6 — 95 Current portion of deferred revenue — — 128 148 — 276 Due to affiliates — — 44,216 — (44,216 ) — Other — (1 ) 92 48 — 139 Total Current Liabilities 3 86 44,985 610 (44,216 ) 1,468 Long-Term Debt, less current portion 593 9,820 13 160 — 10,586 Deferred Revenue, less current portion — — 843 289 — 1,132 Other Liabilities 16 — 185 436 — 637 Commitments and Contingencies — Stockholders' Equity (Deficit) 34,640 32,561 (35,539 ) 17,602 (37,714 ) 11,550 Total Liabilities and Stockholders' Equity (Deficit) $ 35,252 $ 42,467 $ 10,487 $ 19,097 $ (81,930 ) $ 25,373 Condensed Consolidating Balance Sheets December 31, 2016 Level 3 Parent, LLC 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 Nine Months Ended September 30, 2017 Level 3 Parent, LLC 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 $ (32 ) $ (378 ) $ 698 $ 1,503 $ — $ 1,791 Cash Flows from Investing Activities: Capital expenditures — — (614 ) (404 ) — (1,018 ) Decrease (increase) in restricted cash and securities, net 3 — (1 ) 2 — 4 Purchases of marketable securities — — (1,127 ) — — (1,127 ) Maturity of marketable securities — — 1,127 — — 1,127 Proceeds from the sale of property, plant and equipment and other assets — — 1 — — 1 Net Cash Provided by (Used in) Investing Activities 3 — (614 ) (402 ) — (1,013 ) 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 — (4,911 ) 1 (7 ) — (4,917 ) Increase (decrease) due from/to affiliates, net 28 720 356 (1,104 ) — — Net Cash Provided by (Used in) Financing Activities 28 378 357 (1,111 ) — (348 ) Effect of Exchange Rates on Cash and Cash Equivalents — — — 3 — 3 Net Change in Cash and Cash Equivalents (1 ) — 441 (7 ) — 433 Cash and Cash Equivalents at Beginning of Period 15 — 1,700 104 — 1,819 Cash and Cash Equivalents at End of Period $ 14 $ — $ 2,141 $ 97 $ — $ 2,252 Condensed Consolidating Statements of Cash Flows Nine Months Ended September 30, 2016 Level 3 Parent, LLC 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 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 |