XML 39 R45.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2019
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of condensed consolidating statements of operations
 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING REVENUE
 
 
 
 
 
 
 
 
 
 
 
Operating revenue
$

 

 
3,912

 
4,093

 

 
8,005

Operating revenue - affiliates

 

 
226

 
801

 
(847
)
 
180

Total operating revenue

 

 
4,138

 
4,894

 
(847
)
 
8,185

OPERATING EXPENSES
 
 
 
 
 
 
 
 
 
 
 
Cost of services and products (exclusive of depreciation and amortization)

 

 
1,987

 
1,812

 

 
3,799

Selling, general and administrative
(50
)
 
5

 
1,438

 
710

 
(845
)
 
1,258

Operating expenses - affiliates

 

 
241

 
93

 

 
334

Depreciation and amortization

 

 
652

 
961

 

 
1,613

Goodwill impairment

 

 
1,369

 
2,339

 

 
3,708

Total operating expenses
(50
)
 
5

 
5,687

 
5,915

 
(845
)
 
10,712

OPERATING (LOSS) INCOME
50

 
(5
)
 
(1,549
)
 
(1,021
)
 
(2
)
 
(2,527
)
OTHER INCOME (EXPENSE)
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 
7

 
2

 

 
9

Interest income (expense) - affiliates, net
3,888

 
658

 
(5,829
)
 
1,343

 
1

 
61

Interest expense
(29
)
 
(468
)
 
13

 
(18
)
 

 
(502
)
Equity in net (losses) earnings of subsidiaries
(7,109
)
 
(7,352
)
 
570

 

 
13,891

 

Gain (loss) on modification and extinguishment of debt
10

 
(5
)
 

 

 

 
5

Other (expense) income, net
(8
)
 

 
8

 
8

 

 
8

Total other income (expense), net
(3,248
)
 
(7,167
)
 
(5,231
)
 
1,335

 
13,892

 
(419
)
INCOME (LOSS) BEFORE INCOME TAX BENEFIT (EXPENSE)
(3,198
)
 
(7,172
)
 
(6,780
)
 
314

 
13,890

 
(2,946
)
Income tax benefit (expense)
(3
)
 
63

 
30

 
(345
)
 

 
(255
)
NET INCOME (LOSS)
(3,201
)
 
(7,109
)
 
(6,750
)
 
(31
)
 
13,890

 
(3,201
)
Other comprehensive loss, net of income taxes
(8
)
 

 

 
(8
)
 
8

 
(8
)
COMPREHENSIVE INCOME (LOSS)
$
(3,209
)
 
(7,109
)
 
(6,750
)
 
(39
)
 
13,898

 
(3,209
)

 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING REVENUE
 
 
 
 
 
 
 
 
 
 


Operating revenue
$

 

 
3,884

 
4,229

 

 
8,113

Operating revenue - affiliates

 

 
130

 
285

 
(308
)
 
107

Total operating revenue

 

 
4,014

 
4,514

 
(308
)
 
8,220

OPERATING EXPENSES
 
 
 
 
 
 
 
 
 
 
 
Cost of services and products (exclusive of depreciation and amortization)

 

 
2,209

 
1,728

 

 
3,937

Selling, general and administrative
12

 
3

 
392

 
1,255

 
(308
)
 
1,354

Operating expenses - affiliates

 

 
176

 
81

 

 
257

Depreciation and amortization

 

 
688

 
1,016

 

 
1,704

Total operating expenses
12

 
3

 
3,465

 
4,080

 
(308
)
 
7,252

OPERATING (LOSS) INCOME
(12
)
 
(3
)
 
549

 
434

 

 
968

OTHER INCOME (EXPENSE)
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 
3

 
1

 

 
4

Interest income (expense) - affiliates, net
2,430

 
1,562

 
(3,803
)
 
(126
)
 

 
63

Interest expense
(33
)
 
(457
)
 
(3
)
 
(16
)
 

 
(509
)
Equity in net (losses) earnings of subsidiaries
(2,044
)
 
(3,257
)
 
254

 

 
5,047

 

Other (expense) income, net
(9
)
 

 
1

 
19

 

 
11

Total other income (expense), net
344

 
(2,152
)
 
(3,548
)
 
(122
)
 
5,047

 
(431
)
INCOME (LOSS) BEFORE INCOME TAX BENEFIT (EXPENSE)
332

 
(2,155
)
 
(2,999
)
 
312

 
5,047

 
537

Income tax benefit (expense)
10

 
111

 
(232
)
 
(85
)
 

 
(196
)
NET INCOME (LOSS)
342

 
(2,044
)
 
(3,231
)
 
227

 
5,047

 
341

Other comprehensive loss, net of income taxes
(195
)
 

 

 
(195
)
 
195

 
(195
)
COMPREHENSIVE INCOME (LOSS)
$
147

 
(2,044
)
 
(3,231
)
 
32

 
5,242

 
146


 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING REVENUE
 
 
 
 
 
 
 
 
 
 
 
Operating revenue
$

 

 
748

 
671

 
(28
)
 
1,391

Operating revenue - affiliates

 

 
16

 

 

 
16

Total operating revenue

 

 
764

 
671

 
(28
)
 
1,407

OPERATING EXPENSES
 
 
 
 
 
 
 
 
 
 
 
Cost of services and products (exclusive of depreciation and amortization)

 

 
418

 
300

 
(28
)
 
690

Selling, general and administrative
1

 
3

 
179

 
70

 

 
253

Operating expenses - affiliates

 

 
24

 

 

 
24

Depreciation and amortization

 

 
117

 
165

 

 
282

Total operating expenses
1

 
3

 
738

 
535

 
(28
)
 
1,249

OPERATING (LOSS) INCOME
(1
)
 
(3
)
 
26

 
136

 

 
158

OTHER (EXPENSE) INCOME
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 
1

 

 

 
1

Interest income (expense) affiliates, net
262

 
368

 
(578
)
 
(41
)
 

 
11

Interest expense
(5
)
 
(72
)
 

 
(3
)
 

 
(80
)
Equity in net (losses) earnings of subsidiaries
(827
)
 
(15
)
 
71

 

 
771

 

Other income
1

 

 
2

 

 

 
3

Total other (expense) income, net
(569
)
 
281

 
(504
)
 
(44
)
 
771

 
(65
)
(LOSS) INCOME BEFORE INCOME TAX (EXPENSE) BENEFIT
(570
)
 
278

 
(478
)
 
92

 
771

 
93

Income tax benefit (expense)
429

 
(1,105
)
 
433

 
9

 

 
(234
)
NET (LOSS) INCOME
(141
)
 
(827
)
 
(45
)
 
101

 
771

 
(141
)
Other comprehensive income, net of income taxes
18

 

 

 
18

 
(18
)
 
18

COMPREHENSIVE (LOSS) INCOME
$
(123
)
 
(827
)
 
(45
)
 
119

 
753

 
(123
)


 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING REVENUE
 
 
 
 
 
 
 
 
 
 
 
Operating revenue
$

 

 
3,108

 
3,891

 
(129
)
 
6,870

Total operating revenue

 

 
3,108

 
3,891

 
(129
)
 
6,870

OPERATING EXPENSES
 
 
 
 
 
 
 
 
 
 
 
Cost of services and products (exclusive of depreciation and amortization)

 

 
1,942

 
1,680

 
(129
)
 
3,493

Selling, general and administrative
4

 
3

 
942

 
259

 

 
1,208

Depreciation and amortization

 

 
356

 
662

 

 
1,018

Total operating expenses
4

 
3

 
3,240

 
2,601

 
(129
)
 
5,719

OPERATING (LOSS) INCOME
(4
)
 
(3
)
 
(132
)
 
1,290

 

 
1,151

OTHER INCOME (EXPENSE)
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 
12

 
1

 

 
13

Interest income (expense) - affiliates, net
1,260

 
1,890

 
(2,896
)
 
(254
)
 

 

Interest expense
(30
)
 
(397
)
 
(2
)
 
(12
)
 

 
(441
)
Loss on modification and extinguishment of debt

 
(44
)
 

 

 

 
(44
)
Equity in net (losses) earnings of subsidiaries
(815
)
 
(2,138
)
 
692

 

 
2,261

 

Other (expense) income, net
3

 

 
15

 
(4
)
 

 
14

Total other income (expense), net
418

 
(689
)
 
(2,179
)
 
(269
)
 
2,261

 
(458
)
INCOME (LOSS) BEFORE INCOME TAX BENEFIT (EXPENSE)
414

 
(692
)
 
(2,311
)
 
1,021

 
2,261

 
693

Income tax benefit (expense)
11

 
(123
)
 
(2
)
 
(154
)
 

 
(268
)
NET INCOME (LOSS)
425

 
(815
)
 
(2,313
)
 
867

 
2,261

 
425

Other comprehensive income, net of income taxes
80

 

 

 

 

 
80

COMPREHENSIVE INCOME (LOSS)
$
505

 
(815
)
 
(2,313
)
 
867

 
2,261

 
505


Schedule of condensed consolidating balance sheets
 
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
$
3

 

 
231

 
82

 

 
316

Restricted cash - current

 

 

 
3

 

 
3

Accounts receivable

 

 
44

 
623

 

 
667

Advances to affiliates
19,302

 
24,293

 
7,634

 
2,830

 
(54,059
)
 

Note receivable - affiliate
1,590

 

 

 

 

 
1,590

Other
1

 

 
105

 
160

 

 
266

Total current assets
20,896

 
24,293

 
8,014

 
3,698

 
(54,059
)
 
2,842

NET PROPERTY, PLANT AND EQUIPMENT

 

 
3,688

 
6,248

 

 
9,936

GOODWILL AND OTHER ASSETS
 
 
 
 
 
 
 
 
 
 
 
Goodwill

 

 
252

 
7,163

 

 
7,415

Operating lease assets

 

 
1,210

 
324

 
(474
)
 
1,060

Restricted cash
12

 

 
5

 
2

 

 
19

Customer relationships, net

 

 
3,383

 
3,482

 

 
6,865

Other intangible assets, net

 

 
447

 
22

 

 
469

Investment in subsidiaries
8,432

 
10,564

 
4,431

 

 
(23,427
)
 

Other, net
272

 
1,485

 
88

 
201

 
(1,554
)
 
492

Total goodwill and other assets
8,716

 
12,049

 
9,816

 
11,194

 
(25,455
)
 
16,320

TOTAL ASSETS
$
29,612

 
36,342

 
21,518

 
21,140

 
(79,514
)
 
29,098

 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND MEMBER'S EQUITY (DEFICIT)
 
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt

 

 
3

 
8

 

 
11

Accounts payable

 
15

 
350

 
289

 

 
654

Accounts payable - affiliates
80

 
17

 
569

 
3

 

 
669

Accrued expenses and other liabilities
 
 
 
 
 
 
 
 
 
 
 
Salaries and benefits

 

 
192

 
48

 

 
240

Income and other taxes

 
7

 
95

 
50

 

 
152

Current operating lease liabilities

 

 
254

 
89

 
(94
)
 
249

Interest

 
81

 
1

 
3

 

 
85

Other
1

 
1

 
22

 
53

 

 
77

Advance billings and customer deposits

 

 
169

 
140

 

 
309


Due to affiliates

 

 
50,865

 
3,194

 
(54,059
)
 

Total current liabilities
81

 
121

 
52,520

 
3,877

 
(54,153
)
 
2,446

LONG-TERM DEBT

 
10,196

 
15

 
145

 

 
10,356

DEFERRED REVENUE AND OTHER LIABILITES
 
 
 
 
 
 
 
 
 
 
 
Deferred revenue

 

 
1,137

 
206

 

 
1,343

Deferred tax liability
56

 

 
739

 
1,000

 
(1,554
)
 
241

Noncurrent operating lease liabilities

 

 
986

 
248

 
(380
)
 
854

Other
1

 

 
154

 
158

 

 
313

Total deferred revenue and other liabilities
57

 

 
3,016

 
1,612

 
(1,934
)
 
2,751

COMMITMENTS AND CONTINGENCIES
 
 
 
 
 
 
 
 
 
 
 
MEMBER'S EQUITY (DEFICIT)
29,474

 
26,025

 
(34,033
)
 
15,506

 
(23,427
)
 
13,545

TOTAL LIABILITIES AND MEMBER'S EQUITY (DEFICIT)
$
29,612

 
36,342

 
21,518

 
21,140

 
(79,514
)
 
29,098


 
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
$
2

 

 
164

 
77

 

 
243

Restricted cash - current

 

 

 
4

 

 
4

Accounts receivable

 

 
70

 
642

 

 
712

Advances to affiliates
16,852

 
23,957

 
7,744

 
2,707

 
(51,260
)
 

Note receivable - affiliate
1,825

 

 

 

 

 
1,825

Other
1

 
3

 
97

 
133

 

 
234

Total current assets
18,680

 
23,960

 
8,075

 
3,563

 
(51,260
)
 
3,018

NET PROPERTY, PLANT AND EQUIPMENT

 

 
3,136

 
6,317

 

 
9,453

GOODWILL AND OTHER ASSETS
 
 
 
 
 
 
 
 
 
 


Goodwill

 

 
1,665

 
9,454

 

 
11,119

Restricted cash
15

 

 
9

 
1

 

 
25

Customer relationships, net

 

 
3,823

 
3,744

 

 
7,567

Other intangible assets, net

 

 
409

 
1

 

 
410

Investment in subsidiaries
15,541

 
17,915

 
3,861

 

 
(37,317
)
 

Other, net
275

 
1,421

 
110

 
225

 
(1,332
)
 
699

Total goodwill and other assets
15,831

 
19,336

 
9,877

 
13,425

 
(38,649
)
 
19,820

TOTAL ASSETS
$
34,511

 
43,296

 
21,088

 
23,305

 
(89,909
)
 
32,291

 
 
 
 
 
 
 
 
 
 
 


LIABILITIES AND MEMBER'S EQUITY (DEFICIT)
 
 
 
 
 
 
 
 
 
 


CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$

 

 
1

 
5

 

 
6

Accounts payable

 

 
380

 
346

 

 
726

Accounts payable - affiliates
62

 
11

 
162

 
11

 

 
246

Accrued expenses and other liabilities
 
 
 
 
 
 
 
 
 
 


Salaries and benefits

 

 
189

 
44

 

 
233

Income and other taxes

 
4

 
72

 
54

 

 
130

Interest
11

 
78

 
1

 
5

 

 
95

Other
3

 
1

 
8

 
66

 

 
78

Current portion of deferred revenue

 

 
168

 
142

 

 
310

Due to affiliates

 

 
45,347

 
5,913

 
(51,260
)
 

Total current liabilities
76

 
94

 
46,328

 
6,586

 
(51,260
)
 
1,824

LONG-TERM DEBT
613

 
10,068

 
7

 
150

 

 
10,838

DEFERRED REVENUE AND OTHER LIABILITES
 
 
 
 
 
 
 
 
 
 


Deferred revenue

 

 
971

 
210

 

 
1,181

Deferred tax liability
56

 

 
841

 
637

 
(1,332
)
 
202

Other

 

 
197

 
172

 

 
369

Total deferred revenue and other liabilities
56

 

 
2,009

 
1,019

 
(1,332
)
 
1,752

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 


MEMBER'S EQUITY (DEFICIT)
33,766

 
33,134

 
(27,256
)
 
15,550

 
(37,317
)
 
17,877

TOTAL LIABILITIES AND MEMBER'S EQUITY (DEFICIT)
$
34,511

 
43,296

 
21,088

 
23,305

 
(89,909
)
 
32,291


Schedule of condensed consolidating statements of cash flows
 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
313

 
(151
)
 
1,952

 
569

 

 
2,683

INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(782
)
 
(559
)
 

 
(1,341
)
Proceeds from the sale of property, plant and equipment and other assets
50

 

 
(23
)
 
1

 

 
28

Note receivable - affiliate
235

 

 

 

 

 
235

Net cash provided by (used in) investing activities
285

 

 
(805
)
 
(558
)
 

 
(1,078
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net proceeds from issuance of long-term debt

 
2,479

 

 

 

 
2,479

Payments of long-term debt
(600
)
 
(2,300
)
 

 
(6
)
 

 
(2,906
)
Distributions
(1,084
)
 

 

 

 

 
(1,084
)
Increase (decrease) due to from affiliates, net
1,084

 

 
(1,084
)
 

 

 

Other

 
(28
)
 

 

 

 
(28
)
Net cash used in financing activities
(600
)
 
151

 
(1,084
)
 
(6
)
 

 
(1,539
)
Net decrease in cash, cash equivalents and restricted cash and securities
(2
)
 

 
63

 
5

 

 
66

Cash, cash equivalents and restricted cash and securities at beginning of period
17

 

 
173

 
82

 

 
272

Cash, cash equivalents and restricted cash and securities at end of period
$
15

 
$

 
236

 
87

 
$

 
338


 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(98
)
 

 
2,059

 
436

 

 
2,397

INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(527
)
 
(511
)
 

 
(1,038
)
Proceeds from the sale of property, plant and equipment and other assets
83

 

 

 
51

 

 
134

Net cash provided by (used in) investing activities
83

 

 
(527
)
 
(460
)
 

 
(904
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Payments of long-term debt

 

 

 
(7
)
 

 
(7
)
Distributions
(1,545
)
 

 

 

 

 
(1,545
)
Increase (decrease) due to from affiliates, net
1,545

 

 
(1,545
)
 

 

 

Net cash used in financing activities

 

 
(1,545
)
 
(7
)
 

 
(1,552
)
Net decrease in cash, cash equivalents and restricted cash and securities
(15
)
 

 
(13
)
 
(31
)
 

 
(59
)
Cash, cash equivalents and restricted cash and securities at beginning of period
32

 

 
186

 
113

 

 
331

Cash, cash equivalents and restricted cash and securities at end of period
$
17

 

 
173

 
82

 

 
272


 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(1
)
 

 
172

 
137

 

 
308

INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(110
)
 
(97
)
 

 
(207
)
Note receivable - affiliate

 

 
(1,825
)
 

 

 
(1,825
)
Net cash used in investing activities

 

 
(1,935
)
 
(97
)
 

 
(2,032
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Payments of long-term debt

 

 

 
(1
)
 

 
(1
)
Distributions
(250
)
 

 

 

 

 
(250
)
Increase (decrease) due from/to affiliates, net
250

 

 
(250
)
 

 

 

Other

 

 

 
(2
)
 

 
(2
)
Net cash used in financing activities

 

 
(250
)
 
(3
)
 

 
(253
)
Net increase (decrease) in cash, cash equivalents, and restricted cash and securities
(1
)
 

 
(2,013
)
 
37

 

 
(1,977
)
Cash, cash equivalents and restricted cash and securities at beginning of period
33

 

 
2,199

 
76

 

 
2,308

Cash, cash equivalents and restricted cash and securities at end of period
$
32

 

 
186

 
113

 

 
331


 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(61
)
 
(401
)
 
1,615

 
761

 

 
1,914

INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(667
)
 
(452
)
 

 
(1,119
)
Purchase of marketable securities

 

 
(1,127
)
 

 

 
(1,127
)
Maturity of marketable securities

 

 
1,127

 

 

 
1,127

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

 

 
1

 

 

 
1

Net cash used in investing activities

 

 
(666
)
 
(452
)
 

 
(1,118
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net proceeds from issuance of long-term debt

 
4,569

 

 

 

 
4,569

Payments of long-term debt

 
(4,911
)
 
1

 
(7
)
 

 
(4,917
)
Increase (decrease) due from/to affiliates, net
57

 
743

 
(460
)
 
(340
)
 

 

Other

 

 

 
3

 

 
3

Net cash provided by (used in) financing activities
57

 
401

 
(459
)
 
(344
)
 

 
(345
)
Net (decrease) increase in cash, cash equivalents, and restricted cash and securities
(4
)
 

 
490

 
(35
)
 

 
451

Cash, cash equivalents and restricted cash and securities at beginning of period
37

 

 
1,710

 
110

 

 
1,857

Cash, cash equivalents and restricted cash and securities at end of period
$
33

 

 
2,200

 
75

 

 
2,308