XML 62 R23.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information (Tables)
6 Months Ended
Jun. 30, 2013
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, 2013

 
Level 3 Communications, Inc.
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Revenue
$

 
$

 
$
694

 
$
928

 
$
(57
)
 
$
1,565

Costs and Expense:
 
 
 
 
 
 
 
 
 
 
 
Cost of Revenue

 

 
256

 
417

 
(57
)
 
616

Depreciation and Amortization

 

 
71

 
128

 

 
199

Selling, General and Administrative

 

 
412

 
198

 

 
610

Total Costs and Expenses

 

 
739

 
743

 
(57
)
 
1,425

Operating Income (Loss)

 

 
(45
)
 
185

 

 
140

Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
Interest expense
(37
)
 
(125
)
 

 
(5
)
 

 
(167
)
Interest income (expense) affiliates, net
272

 
425

 
(669
)
 
(28
)
 

 

Equity in net earnings (losses) of subsidiaries
(259
)
 
(559
)
 
130

 

 
688

 

Other, net

 

 
1

 
13

 

 
14

Total Other Expense
(24
)
 
(259
)
 
(538
)
 
(20
)
 
688

 
(153
)
Income (Loss) before Income Taxes
(24
)
 
(259
)
 
(583
)
 
165

 
688

 
(13
)
Income Tax Expense

 

 

 
(11
)
 

 
(11
)
Net Income (Loss)
(24
)
 
(259
)
 
(583
)
 
154

 
688

 
(24
)
Other Comprehensive Loss, Net of Income Taxes
(11
)
 
(11
)
 

 
(11
)
 
22

 
(11
)
Comprehensive Income (Loss)
$
(35
)
 
$
(270
)
 
$
(583
)
 
$
143

 
$
710

 
$
(35
)
Condensed Consolidating Statements of Comprehensive Income (Loss)
Six Months Ended June 30, 2013

 
Level 3 Communications, Inc.
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Revenue
$

 
$

 
$
1,379

 
$
1,884

 
$
(121
)
 
$
3,142

Costs and Expense:
 
 
 
 
 
 
 
 
 
 
 
Cost of Revenue

 

 
517

 
849

 
(121
)
 
1,245

Depreciation and Amortization

 

 
142

 
251

 

 
393

Selling, General and Administrative
1

 

 
793

 
415

 

 
1,209

Total Costs and Expenses
1

 

 
1,452

 
1,515

 
(121
)
 
2,847

Operating Income (Loss)
(1
)
 

 
(73
)
 
369

 

 
295

Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
Interest expense
(76
)
 
(251
)
 
(1
)
 
(8
)
 

 
(336
)
Interest income (expense) affiliates, net
545

 
855

 
(1,338
)
 
(62
)
 

 

Equity in net earnings (losses) of subsidiaries
(570
)
 
(1,173
)
 
276

 

 
1,467

 

Other, net

 
(1
)
 
2

 
(37
)
 

 
(36
)
Total Other Expense
(101
)
 
(570
)
 
(1,061
)
 
(107
)
 
1,467

 
(372
)
Income (Loss) before Income Taxes
(102
)
 
(570
)
 
(1,134
)
 
262

 
1,467

 
(77
)
Income Tax Expense

 

 
(1
)
 
(24
)
 

 
(25
)
Net Income (Loss)
(102
)
 
(570
)
 
(1,135
)
 
238

 
1,467

 
(102
)
Other Comprehensive Loss, Net of Income Taxes
(63
)
 
(63
)
 

 
(63
)
 
126

 
(63
)
Comprehensive Income (Loss)
$
(165
)
 
$
(633
)
 
$
(1,135
)
 
$
175

 
$
1,593

 
$
(165
)
Condensed Consolidating Statements of Comprehensive Income (Loss)
Three Months Ended June 30, 2012

 
Level 3 Communications, Inc.
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Revenue
$

 
$

 
$
659

 
$
991

 
$
(64
)
 
$
1,586

Costs and Expense:
 
 
 
 
 
 
 
 
 
 
 
Cost of Revenue

 

 
244

 
465

 
(61
)
 
648

Depreciation and Amortization

 

 
66

 
125

 

 
191

Selling, General and Administrative

 

 
396

 
221

 
(3
)
 
614

Total Costs and Expenses

 

 
706

 
811

 
(64
)
 
1,453

Operating Income (Loss)

 

 
(47
)
 
180

 

 
133

Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 

 
1

 

 
1

Interest expense
(38
)
 
(134
)
 
(1
)
 
(8
)
 

 
(181
)
Interest income (expense) affiliates, net
245

 
403

 
(558
)
 
(90
)
 

 

Equity in net earnings (losses) of subsidiaries
(269
)
 
(538
)
 
25

 

 
782

 

Other, net

 

 
2

 
(9
)
 

 
(7
)
Total Other Expense
(62
)
 
(269
)
 
(532
)
 
(106
)
 
782

 
(187
)
Income (Loss) before Income Taxes
(62
)
 
(269
)
 
(579
)
 
74

 
782

 
(54
)
Income Tax Expense

 

 
(1
)
 
(7
)
 

 
(8
)
Net Income (Loss)
(62
)
 
(269
)
 
(580
)
 
67

 
782

 
(62
)
Other Comprehensive Loss, Net of Income Taxes
(56
)
 
(56
)
 

 
(65
)
 
121

 
(56
)
Comprehensive Income (Loss)
$
(118
)
 
$
(325
)
 
$
(580
)
 
$
2

 
$
903

 
$
(118
)
Condensed Consolidating Statements of Comprehensive Income (Loss)
Six Months Ended June 30, 2012

 
Level 3 Communications, Inc.
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Revenue
$

 
$

 
$
1,285

 
$
2,014

 
$
(127
)
 
$
3,172

Costs and Expense:
 
 
 
 
 
 
 
 
 
 
 
Cost of Revenue

 

 
480

 
946

 
(121
)
 
1,305

Depreciation and Amortization

 

 
133

 
245

 

 
378

Selling, General and Administrative
1

 

 
797

 
448

 
(6
)
 
1,240

Total Costs and Expenses
1

 

 
1,410

 
1,639

 
(127
)
 
2,923

Operating Income (Loss)
(1
)
 

 
(125
)
 
375

 

 
249

Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 
1

 
1

 

 
2

Interest expense
(80
)
 
(273
)
 
(1
)
 
(16
)
 

 
(370
)
Interest income (expense) affiliates, net
490

 
802

 
(1,117
)
 
(175
)
 

 

Equity in net earnings (losses) of subsidiaries
(570
)
 
(1,077
)
 
61

 

 
1,586

 

Other, net
(39
)
 
(22
)
 
3

 
(1
)
 

 
(59
)
Total Other Expense
(199
)
 
(570
)
 
(1,053
)
 
(191
)
 
1,586

 
(427
)
Income (Loss) before Income Taxes
(200
)
 
(570
)
 
(1,178
)
 
184

 
1,586

 
(178
)
Income Tax Expense

 

 
(2
)
 
(20
)
 

 
(22
)
Net Income (Loss)
(200
)
 
(570
)
 
(1,180
)
 
164

 
1,586

 
(200
)
Other Comprehensive Loss, Net of Income Taxes
(14
)
 
(14
)
 

 
(30
)
 
44

 
(14
)
Comprehensive Income (Loss)
$
(214
)
 
$
(584
)
 
$
(1,180
)
 
$
134

 
$
1,630

 
$
(214
)
Condensed Consolidating Balance Sheets
June 30, 2013

 
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
$
9

 
$
5

 
$
357

 
$
225

 
$

 
$
596

Restricted cash and securities

 

 
1

 
6

 

 
7

Receivables, less allowances for doubtful accounts

 

 
103

 
618

 

 
721

Due from affiliates
15,017

 
16,312

 

 

 
(31,329
)
 

Other
4

 
16

 
67

 
92

 

 
179

Total Current Assets
15,030

 
16,333

 
528

 
941

 
(31,329
)
 
1,503

Property, Plant, and Equipment, net

 

 
2,970

 
5,201

 

 
8,171

Restricted Cash and Securities
7

 

 
17

 
3

 

 
27

Goodwill and Other Intangibles, net

 

 
412

 
2,385

 

 
2,797

Investment in Subsidiaries
(12,322
)
 
(21,656
)
 
4,358

 

 
29,620

 

Other Assets, net
14

 
110

 
11

 
232

 

 
367

Total Assets
$
2,729

 
$
(5,213
)
 
$
8,296

 
$
8,762

 
$
(1,709
)
 
$
12,865

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity (Deficit)
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 Accounts payable
$
1

 
$
1

 
$
42

 
$
644

 
$

 
$
688

Current portion of long-term debt

 
6

 
3

 
21

 

 
30

Accrued payroll and employee benefits

 

 
131

 
46

 

 
177

Accrued interest
33

 
158

 

 
1

 

 
192

Current portion of deferred revenue

 

 
106

 
120

 

 
226

Due to affiliates

 

 
31,035

 
294

 
(31,329
)
 

Other
1

 
36

 
48

 
105

 

 
190

Total Current Liabilities
35

 
201

 
31,365

 
1,231

 
(31,329
)
 
1,503

Long-Term Debt, less current portion
1,571

 
6,886

 
18

 
31

 

 
8,506

Deferred Revenue, less current portion

 

 
593

 
313

 

 
906

Other Liabilities
15

 
26

 
23

 
778

 

 
842

Commitments and Contingencies

 

 

 

 

 

Stockholders' Equity (Deficit)
1,108

 
(12,326
)
 
(23,703
)
 
6,409

 
29,620

 
1,108

Total Liabilities and Stockholders' Equity (Deficit)
$
2,729

 
$
(5,213
)
 
$
8,296

 
$
8,762

 
$
(1,709
)
 
$
12,865

Condensed Consolidating Balance Sheets
December 31, 2012

 
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
$
253

 
$
5

 
$
386

 
$
335

 
$

 
$
979

Restricted cash and securities

 

 
1

 
7

 

 
8

Receivables, less allowances for doubtful accounts

 

 
93

 
621

 

 
714

Due from affiliates
14,446

 
15,709

 

 
7

 
(30,162
)
 

Other
3

 
16

 
49

 
73

 

 
141

Total Current Assets
14,702

 
15,730

 
529

 
1,043

 
(30,162
)
 
1,842

Property, Plant, and Equipment, net

 

 
2,926

 
5,273

 

 
8,199

Restricted Cash and Securities
12

 

 
17

 
6

 

 
35

Goodwill and Other Intangibles, net

 

 
429

 
2,404

 

 
2,833

Investment in Subsidiaries
(11,756
)
 
(20,470
)
 
3,242

 

 
28,984

 

Other Assets, net
16

 
119

 
11

 
252

 

 
398

Total Assets
$
2,974

 
$
(4,621
)
 
$
7,154

 
$
8,978

 
$
(1,178
)
 
$
13,307

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity (Deficit)
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 Accounts payable
$
1

 
$
2

 
$
53

 
$
723

 
$

 
$
779

Current portion of long-term debt
172

 
6

 
6

 
32

 

 
216

Accrued payroll and employee benefits

 

 
161

 
50

 

 
211

Accrued interest
45

 
163

 

 
1

 

 
209

Current portion of deferred revenue

 

 
109

 
142

 

 
251

Due to affiliates

 

 
30,162

 

 
(30,162
)
 

Other
1

 
1

 
29

 
105

 

 
136

Total Current Liabilities
219

 
172

 
30,520

 
1,053

 
(30,162
)
 
1,802

Long-Term Debt, less current portion
1,570

 
6,886

 
20

 
40

 

 
8,516

Deferred Revenue, less current portion

 

 
602

 
285

 

 
887

Other Liabilities
14

 
81

 
75

 
761

 

 
931

Commitments and Contingencies

 

 

 

 

 

Stockholders' Equity (Deficit)
1,171

 
(11,760
)
 
(24,063
)
 
6,839

 
28,984

 
1,171

Total Liabilities and Stockholders' Equity (Deficit)
$
2,974

 
$
(4,621
)
 
$
7,154

 
$
8,978

 
$
(1,178
)
 
$
13,307

Condensed Consolidating Statements of Cash Flows
Six Months Ended June 30, 2013

 
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
$
(86
)
 
$
(269
)
 
$
74

 
$
504

 
$

 
$
223

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures

 

 
(159
)
 
(218
)
 

 
(377
)
Decrease in restricted cash and securities, net
5

 

 

 
3

 

 
8

Other

 

 

 
(14
)
 

 
(14
)
Net Cash Provided by (Used in) Investing Activities
5

 

 
(159
)
 
(229
)
 

 
(383
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Payments on and repurchases of long-term debt, including current portion and refinancing costs
(172
)
 
(3
)
 
(4
)
 
(20
)
 

 
(199
)
Increase (decrease) due from/to affiliates, net
9

 
272

 
60

 
(341
)
 

 

Net Cash Provided by (Used in) Financing Activities
(163
)
 
269

 
56

 
(361
)
 

 
(199
)
Effect of Exchange Rates on Cash and Cash Equivalents

 

 

 
(24
)
 

 
(24
)
Net Change in Cash and Cash Equivalents
(244
)
 

 
(29
)
 
(110
)
 

 
(383
)
Cash and Cash Equivalents at Beginning of Period
253

 
5

 
386

 
335

 

 
979

Cash and Cash Equivalents at End of Period
$
9

 
$
5

 
$
357

 
$
225

 
$

 
$
596

Condensed Consolidating Statements of Cash Flows
Six Months Ended June 30, 2012

 
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
$
(144
)
 
$
(245
)
 
$
(66
)
 
$
563

 
$

 
$
108

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures

 

 
(123
)
 
(195
)
 

 
(318
)
Decrease in restricted cash and securities, net
3

 

 

 
1

 

 
4

Proceeds from sale of property, plant and equipment and other assets

 

 

 
5

 

 
5

Net Cash Provided by (Used in) Investing Activities
3

 

 
(123
)
 
(189
)
 

 
(309
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Long-term debt borrowings, net of issuance costs

 
880

 

 

 

 
880

Payments on and repurchases of long-term debt, including current portion and refinancing costs

 
(825
)
 

 
(38
)
 

 
(863
)
Proceeds from stock options exercised
1

 

 

 

 

 
1

Increase (decrease) due from/to affiliates, net
140

 
190

 
(13
)
 
(317
)
 

 

Net Cash Provided by (Used in) Financing Activities
141

 
245

 
(13
)
 
(355
)
 

 
18

Effect of Exchange Rates on Cash and Cash Equivalents

 

 

 
(2
)
 

 
(2
)
Net Change in Cash and Cash Equivalents

 

 
(202
)
 
17

 

 
(185
)
Cash and Cash Equivalents at Beginning of Period
2

 
6

 
618

 
292

 

 
918

Cash and Cash Equivalents at End of Period
$
2

 
$
6

 
$
416

 
$
309

 
$

 
$
733

Schedule of Condensed Consolidating Statements of Operations
Condensed Consolidating Statements of Comprehensive Income (Loss)
Three Months Ended June 30, 2013

 
Level 3 Communications, Inc.
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Revenue
$

 
$

 
$
694

 
$
928

 
$
(57
)
 
$
1,565

Costs and Expense:
 
 
 
 
 
 
 
 
 
 
 
Cost of Revenue

 

 
256

 
417

 
(57
)
 
616

Depreciation and Amortization

 

 
71

 
128

 

 
199

Selling, General and Administrative

 

 
412

 
198

 

 
610

Total Costs and Expenses

 

 
739

 
743

 
(57
)
 
1,425

Operating Income (Loss)

 

 
(45
)
 
185

 

 
140

Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
Interest expense
(37
)
 
(125
)
 

 
(5
)
 

 
(167
)
Interest income (expense) affiliates, net
272

 
425

 
(669
)
 
(28
)
 

 

Equity in net earnings (losses) of subsidiaries
(259
)
 
(559
)
 
130

 

 
688

 

Other, net

 

 
1

 
13

 

 
14

Total Other Expense
(24
)
 
(259
)
 
(538
)
 
(20
)
 
688

 
(153
)
Income (Loss) before Income Taxes
(24
)
 
(259
)
 
(583
)
 
165

 
688

 
(13
)
Income Tax Expense

 

 

 
(11
)
 

 
(11
)
Net Income (Loss)
(24
)
 
(259
)
 
(583
)
 
154

 
688

 
(24
)
Other Comprehensive Loss, Net of Income Taxes
(11
)
 
(11
)
 

 
(11
)
 
22

 
(11
)
Comprehensive Income (Loss)
$
(35
)
 
$
(270
)
 
$
(583
)
 
$
143

 
$
710

 
$
(35
)
Condensed Consolidating Statements of Comprehensive Income (Loss)
Six Months Ended June 30, 2013

 
Level 3 Communications, Inc.
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Revenue
$

 
$

 
$
1,379

 
$
1,884

 
$
(121
)
 
$
3,142

Costs and Expense:
 
 
 
 
 
 
 
 
 
 
 
Cost of Revenue

 

 
517

 
849

 
(121
)
 
1,245

Depreciation and Amortization

 

 
142

 
251

 

 
393

Selling, General and Administrative
1

 

 
793

 
415

 

 
1,209

Total Costs and Expenses
1

 

 
1,452

 
1,515

 
(121
)
 
2,847

Operating Income (Loss)
(1
)
 

 
(73
)
 
369

 

 
295

Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
Interest expense
(76
)
 
(251
)
 
(1
)
 
(8
)
 

 
(336
)
Interest income (expense) affiliates, net
545

 
855

 
(1,338
)
 
(62
)
 

 

Equity in net earnings (losses) of subsidiaries
(570
)
 
(1,173
)
 
276

 

 
1,467

 

Other, net

 
(1
)
 
2

 
(37
)
 

 
(36
)
Total Other Expense
(101
)
 
(570
)
 
(1,061
)
 
(107
)
 
1,467

 
(372
)
Income (Loss) before Income Taxes
(102
)
 
(570
)
 
(1,134
)
 
262

 
1,467

 
(77
)
Income Tax Expense

 

 
(1
)
 
(24
)
 

 
(25
)
Net Income (Loss)
(102
)
 
(570
)
 
(1,135
)
 
238

 
1,467

 
(102
)
Other Comprehensive Loss, Net of Income Taxes
(63
)
 
(63
)
 

 
(63
)
 
126

 
(63
)
Comprehensive Income (Loss)
$
(165
)
 
$
(633
)
 
$
(1,135
)
 
$
175

 
$
1,593

 
$
(165
)
Condensed Consolidating Statements of Comprehensive Income (Loss)
Three Months Ended June 30, 2012

 
Level 3 Communications, Inc.
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Revenue
$

 
$

 
$
659

 
$
991

 
$
(64
)
 
$
1,586

Costs and Expense:
 
 
 
 
 
 
 
 
 
 
 
Cost of Revenue

 

 
244

 
465

 
(61
)
 
648

Depreciation and Amortization

 

 
66

 
125

 

 
191

Selling, General and Administrative

 

 
396

 
221

 
(3
)
 
614

Total Costs and Expenses

 

 
706

 
811

 
(64
)
 
1,453

Operating Income (Loss)

 

 
(47
)
 
180

 

 
133

Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 

 
1

 

 
1

Interest expense
(38
)
 
(134
)
 
(1
)
 
(8
)
 

 
(181
)
Interest income (expense) affiliates, net
245

 
403

 
(558
)
 
(90
)
 

 

Equity in net earnings (losses) of subsidiaries
(269
)
 
(538
)
 
25

 

 
782

 

Other, net

 

 
2

 
(9
)
 

 
(7
)
Total Other Expense
(62
)
 
(269
)
 
(532
)
 
(106
)
 
782

 
(187
)
Income (Loss) before Income Taxes
(62
)
 
(269
)
 
(579
)
 
74

 
782

 
(54
)
Income Tax Expense

 

 
(1
)
 
(7
)
 

 
(8
)
Net Income (Loss)
(62
)
 
(269
)
 
(580
)
 
67

 
782

 
(62
)
Other Comprehensive Loss, Net of Income Taxes
(56
)
 
(56
)
 

 
(65
)
 
121

 
(56
)
Comprehensive Income (Loss)
$
(118
)
 
$
(325
)
 
$
(580
)
 
$
2

 
$
903

 
$
(118
)
Condensed Consolidating Statements of Comprehensive Income (Loss)
Six Months Ended June 30, 2012

 
Level 3 Communications, Inc.
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Revenue
$

 
$

 
$
1,285

 
$
2,014

 
$
(127
)
 
$
3,172

Costs and Expense:
 
 
 
 
 
 
 
 
 
 
 
Cost of Revenue

 

 
480

 
946

 
(121
)
 
1,305

Depreciation and Amortization

 

 
133

 
245

 

 
378

Selling, General and Administrative
1

 

 
797

 
448

 
(6
)
 
1,240

Total Costs and Expenses
1

 

 
1,410

 
1,639

 
(127
)
 
2,923

Operating Income (Loss)
(1
)
 

 
(125
)
 
375

 

 
249

Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 
1

 
1

 

 
2

Interest expense
(80
)
 
(273
)
 
(1
)
 
(16
)
 

 
(370
)
Interest income (expense) affiliates, net
490

 
802

 
(1,117
)
 
(175
)
 

 

Equity in net earnings (losses) of subsidiaries
(570
)
 
(1,077
)
 
61

 

 
1,586

 

Other, net
(39
)
 
(22
)
 
3

 
(1
)
 

 
(59
)
Total Other Expense
(199
)
 
(570
)
 
(1,053
)
 
(191
)
 
1,586

 
(427
)
Income (Loss) before Income Taxes
(200
)
 
(570
)
 
(1,178
)
 
184

 
1,586

 
(178
)
Income Tax Expense

 

 
(2
)
 
(20
)
 

 
(22
)
Net Income (Loss)
(200
)
 
(570
)
 
(1,180
)
 
164

 
1,586

 
(200
)
Other Comprehensive Loss, Net of Income Taxes
(14
)
 
(14
)
 

 
(30
)
 
44

 
(14
)
Comprehensive Income (Loss)
$
(214
)
 
$
(584
)
 
$
(1,180
)
 
$
134

 
$
1,630

 
$
(214
)
Schedule of Condensed Consolidating Balance Sheets
Condensed Consolidating Balance Sheets
June 30, 2013

 
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
$
9

 
$
5

 
$
357

 
$
225

 
$

 
$
596

Restricted cash and securities

 

 
1

 
6

 

 
7

Receivables, less allowances for doubtful accounts

 

 
103

 
618

 

 
721

Due from affiliates
15,017

 
16,312

 

 

 
(31,329
)
 

Other
4

 
16

 
67

 
92

 

 
179

Total Current Assets
15,030

 
16,333

 
528

 
941

 
(31,329
)
 
1,503

Property, Plant, and Equipment, net

 

 
2,970

 
5,201

 

 
8,171

Restricted Cash and Securities
7

 

 
17

 
3

 

 
27

Goodwill and Other Intangibles, net

 

 
412

 
2,385

 

 
2,797

Investment in Subsidiaries
(12,322
)
 
(21,656
)
 
4,358

 

 
29,620

 

Other Assets, net
14

 
110

 
11

 
232

 

 
367

Total Assets
$
2,729

 
$
(5,213
)
 
$
8,296

 
$
8,762

 
$
(1,709
)
 
$
12,865

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity (Deficit)
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 Accounts payable
$
1

 
$
1

 
$
42

 
$
644

 
$

 
$
688

Current portion of long-term debt

 
6

 
3

 
21

 

 
30

Accrued payroll and employee benefits

 

 
131

 
46

 

 
177

Accrued interest
33

 
158

 

 
1

 

 
192

Current portion of deferred revenue

 

 
106

 
120

 

 
226

Due to affiliates

 

 
31,035

 
294

 
(31,329
)
 

Other
1

 
36

 
48

 
105

 

 
190

Total Current Liabilities
35

 
201

 
31,365

 
1,231

 
(31,329
)
 
1,503

Long-Term Debt, less current portion
1,571

 
6,886

 
18

 
31

 

 
8,506

Deferred Revenue, less current portion

 

 
593

 
313

 

 
906

Other Liabilities
15

 
26

 
23

 
778

 

 
842

Commitments and Contingencies

 

 

 

 

 

Stockholders' Equity (Deficit)
1,108

 
(12,326
)
 
(23,703
)
 
6,409

 
29,620

 
1,108

Total Liabilities and Stockholders' Equity (Deficit)
$
2,729

 
$
(5,213
)
 
$
8,296

 
$
8,762

 
$
(1,709
)
 
$
12,865

Condensed Consolidating Balance Sheets
December 31, 2012

 
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
$
253

 
$
5

 
$
386

 
$
335

 
$

 
$
979

Restricted cash and securities

 

 
1

 
7

 

 
8

Receivables, less allowances for doubtful accounts

 

 
93

 
621

 

 
714

Due from affiliates
14,446

 
15,709

 

 
7

 
(30,162
)
 

Other
3

 
16

 
49

 
73

 

 
141

Total Current Assets
14,702

 
15,730

 
529

 
1,043

 
(30,162
)
 
1,842

Property, Plant, and Equipment, net

 

 
2,926

 
5,273

 

 
8,199

Restricted Cash and Securities
12

 

 
17

 
6

 

 
35

Goodwill and Other Intangibles, net

 

 
429

 
2,404

 

 
2,833

Investment in Subsidiaries
(11,756
)
 
(20,470
)
 
3,242

 

 
28,984

 

Other Assets, net
16

 
119

 
11

 
252

 

 
398

Total Assets
$
2,974

 
$
(4,621
)
 
$
7,154

 
$
8,978

 
$
(1,178
)
 
$
13,307

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity (Deficit)
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 Accounts payable
$
1

 
$
2

 
$
53

 
$
723

 
$

 
$
779

Current portion of long-term debt
172

 
6

 
6

 
32

 

 
216

Accrued payroll and employee benefits

 

 
161

 
50

 

 
211

Accrued interest
45

 
163

 

 
1

 

 
209

Current portion of deferred revenue

 

 
109

 
142

 

 
251

Due to affiliates

 

 
30,162

 

 
(30,162
)
 

Other
1

 
1

 
29

 
105

 

 
136

Total Current Liabilities
219

 
172

 
30,520

 
1,053

 
(30,162
)
 
1,802

Long-Term Debt, less current portion
1,570

 
6,886

 
20

 
40

 

 
8,516

Deferred Revenue, less current portion

 

 
602

 
285

 

 
887

Other Liabilities
14

 
81

 
75

 
761

 

 
931

Commitments and Contingencies

 

 

 

 

 

Stockholders' Equity (Deficit)
1,171

 
(11,760
)
 
(24,063
)
 
6,839

 
28,984

 
1,171

Total Liabilities and Stockholders' Equity (Deficit)
$
2,974

 
$
(4,621
)
 
$
7,154

 
$
8,978

 
$
(1,178
)
 
$
13,307

Schedule of Condensed Consolidating Statements of Cash Flows
Condensed Consolidating Statements of Cash Flows
Six Months Ended June 30, 2013

 
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
$
(86
)
 
$
(269
)
 
$
74

 
$
504

 
$

 
$
223

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures

 

 
(159
)
 
(218
)
 

 
(377
)
Decrease in restricted cash and securities, net
5

 

 

 
3

 

 
8

Other

 

 

 
(14
)
 

 
(14
)
Net Cash Provided by (Used in) Investing Activities
5

 

 
(159
)
 
(229
)
 

 
(383
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Payments on and repurchases of long-term debt, including current portion and refinancing costs
(172
)
 
(3
)
 
(4
)
 
(20
)
 

 
(199
)
Increase (decrease) due from/to affiliates, net
9

 
272

 
60

 
(341
)
 

 

Net Cash Provided by (Used in) Financing Activities
(163
)
 
269

 
56

 
(361
)
 

 
(199
)
Effect of Exchange Rates on Cash and Cash Equivalents

 

 

 
(24
)
 

 
(24
)
Net Change in Cash and Cash Equivalents
(244
)
 

 
(29
)
 
(110
)
 

 
(383
)
Cash and Cash Equivalents at Beginning of Period
253

 
5

 
386

 
335

 

 
979

Cash and Cash Equivalents at End of Period
$
9

 
$
5

 
$
357

 
$
225

 
$

 
$
596



Condensed Consolidating Statements of Cash Flows
Six Months Ended June 30, 2012

 
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
$
(144
)
 
$
(245
)
 
$
(66
)
 
$
563

 
$

 
$
108

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures

 

 
(123
)
 
(195
)
 

 
(318
)
Decrease in restricted cash and securities, net
3

 

 

 
1

 

 
4

Proceeds from sale of property, plant and equipment and other assets

 

 

 
5

 

 
5

Net Cash Provided by (Used in) Investing Activities
3

 

 
(123
)
 
(189
)
 

 
(309
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Long-term debt borrowings, net of issuance costs

 
880

 

 

 

 
880

Payments on and repurchases of long-term debt, including current portion and refinancing costs

 
(825
)
 

 
(38
)
 

 
(863
)
Proceeds from stock options exercised
1

 

 

 

 

 
1

Increase (decrease) due from/to affiliates, net
140

 
190

 
(13
)
 
(317
)
 

 

Net Cash Provided by (Used in) Financing Activities
141

 
245

 
(13
)
 
(355
)
 

 
18

Effect of Exchange Rates on Cash and Cash Equivalents

 

 

 
(2
)
 

 
(2
)
Net Change in Cash and Cash Equivalents

 

 
(202
)
 
17

 

 
(185
)
Cash and Cash Equivalents at Beginning of Period
2

 
6

 
618

 
292

 

 
918

Cash and Cash Equivalents at End of Period
$
2

 
$
6

 
$
416

 
$
309

 
$

 
$
733