|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
• | cash payments of $1.732 billion; |
• | the 14.313 million shares of CenturyLink common stock issued to consummate the acquisition, |
• | the closing stock price of CenturyLink common stock at July 14, 2011 of $38.54; and |
• | the estimated net value of the pre-combination portion of certain share-based compensation awards assumed by CenturyLink of $98 million, of which $33 million was paid in cash. |
July 15, 2011 | |||
(Dollars in millions) | |||
Cash, accounts receivable and other current assets* | $ | 214 | |
Property, plant and equipment | 1,367 | ||
Identifiable intangible assets | |||
Customer relationships | 739 | ||
Other | 51 | ||
Other noncurrent assets | 27 | ||
Current liabilities, excluding current maturities of long-term debt | (129 | ) | |
Current maturities of long-term debt | (38 | ) | |
Long-term debt | (840 | ) | |
Deferred credits and other liabilities | (344 | ) | |
Goodwill | 1,335 | ||
Aggregate consideration | $ | 2,382 | |
* | Includes estimated fair value of $90 million for accounts receivable which had gross contractual value of $101 million on July 15, 2011. The $11 million difference between the gross contractual value and the estimated fair value assigned represents our best estimate as of July 15, 2011 of contractual cash flows that would not be collected. |
• | the 294 million shares of CenturyLink common stock issued to consummate the acquisition; |
• | the closing stock price of CenturyLink common stock at March 31, 2011 of $41.55; |
• | the estimated net value of the pre-combination portion of share-based compensation awards assumed by CenturyLink of $52 million (excluding the value of restricted stock included in the number of issued shares specified above); and |
• | cash paid in lieu of the issuance of fractional shares of $5 million. |
April 1, 2011 | |||
(Dollars in millions) | |||
Cash, accounts receivable and other current assets* | $ | 2,121 | |
Property, plant and equipment | 9,529 | ||
Identifiable intangible assets | |||
Customer relationships | 7,558 | ||
Capitalized software | 1,702 | ||
Other | 189 | ||
Other noncurrent assets | 390 | ||
Current liabilities, excluding current maturities of long-term debt | (2,426 | ) | |
Current maturities of long-term debt | (2,422 | ) | |
Long-term debt | (10,253 | ) | |
Deferred credits and other liabilities | (4,147 | ) | |
Goodwill | 10,032 | ||
Aggregate consideration | $ | 12,273 | |
* | Includes estimated fair value of $1.194 billion for accounts receivable which had gross contractual value of $1.274 billion on April 1, 2011. The $80 million difference between the gross contractual value and the estimated fair value assigned represents our best estimate as of April 1, 2011 of contractual cash flows that would not be collected. |
Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Acquisition-related expenses | $ | 53 | 83 | 467 | |||||
Year Ended December 31, 2011 | |||
(Dollars in millions) | |||
Operating revenues | $ | 18,692 | |
Net income | 601 | ||
Basic earnings per common share | 0.97 | ||
Diluted earnings per common share | 0.97 | ||
• | decreased operating revenues and expenses due to the elimination of deferred revenues and deferred expenses associated with installation activities and capacity leases that were assigned no value at the acquisition date and the elimination of transactions among CenturyLink, Qwest and Savvis that are now subject to intercompany elimination; |
• | increased amortization expense related to identifiable intangible assets, net of decreased depreciation expense to reflect the fair value of property, plant and equipment; |
• | decreased recognition of retiree benefit expenses for Qwest due to the elimination of unrecognized actuarial losses; |
• | decreased interest expense primarily due to the amortization of an adjustment to reflect the increased fair value of long-term debt of Qwest recognized on the acquisition date; and |
• | the related income tax effects. |
|
|||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Goodwill | $ | 20,674 | 21,627 | |||
Customer relationships, less accumulated amortization of $3,641 and $2,524 | 5,935 | 7,052 | ||||
Indefinite-life intangible assets | 321 | 268 | ||||
Other intangible assets subject to amortization | ||||||
Capitalized software, less accumulated amortization of $1,193 and $844 | 1,415 | 1,522 | ||||
Trade names and patents, less accumulated amortization of $208 and $142 | 66 | 128 | ||||
Total other intangible assets, net | $ | 1,802 | 1,918 | |||
(Dollars in millions) | |||
2014 | $ | 1,390 | |
2015 | 1,249 | ||
2016 | 1,139 | ||
2017 | 1,027 | ||
2018 | 904 | ||
As of January 3, 2013 | ||||
(Dollars in millions) | ||||
Consumer | $ | 10,348 | ||
Business | 6,363 | |||
Wholesale | 3,274 | |||
Data hosting | 1,642 | |||
Total goodwill | $ | 21,627 | ||
As of January 3, 2013 | Acquisitions | Impairment | As of December 31, 2013 | ||||||||||
(Dollars in millions) | |||||||||||||
Consumer | $ | 10,348 | — | — | 10,348 | ||||||||
Business | 6,363 | — | — | 6,363 | |||||||||
Wholesale | 3,274 | — | — | 3,274 | |||||||||
Data hosting | 1,642 | 139 | (1,092 | ) | 689 | ||||||||
Total goodwill | $ | 21,627 | $ | 139 | (1,092 | ) | 20,674 | ||||||
|
|||
December 31, | ||||||||||
Interest Rates | Maturities | 2013 | 2012 | |||||||
(Dollars in millions) | ||||||||||
CenturyLink, Inc. | ||||||||||
Senior notes | 5.000% - 7.650% | 2015 - 2042 | $ | 7,825 | 6,250 | |||||
Credit facility (1) | 2.179% - 4.250% | 2017 | 725 | 820 | ||||||
Term loan | 2.420% | 2019 | 402 | 424 | ||||||
Subsidiaries | ||||||||||
Qwest | ||||||||||
Senior notes | 6.125% - 8.375% | 2014 - 2053 | 8,392 | 9,168 | ||||||
Embarq | ||||||||||
Senior notes | 7.082% - 7.995% | 2016 - 2036 | 2,669 | 2,669 | ||||||
First mortgage bonds | 7.125% - 8.770% | 2014 - 2025 | 262 | 322 | ||||||
Other | 9.000% | 2019 | 150 | 200 | ||||||
Capital lease and other obligations | Various | Various | 619 | 734 | ||||||
Unamortized (discounts) premiums and other, net | (78 | ) | 18 | |||||||
Total long-term debt | 20,966 | 20,605 | ||||||||
Less current maturities | (785 | ) | (1,205 | ) | ||||||
Long-term debt, excluding current maturities | $ | 20,181 | 19,400 | |||||||
(1) | The outstanding amounts of our Credit Facility borrowings at December 31, 2013 and 2012 were $725 million and $820 million, respectively, with weighted average interest rates of 2.176% and 2.450%, respectively. These amounts change on a regular basis. |
(Dollars in millions) (1) | |||
2014 | $ | 785 | |
2015 | 565 | ||
2016 | 1,493 | ||
2017 | 2,219 | ||
2018 | 246 | ||
2019 and thereafter | 15,736 | ||
Total long-term debt | $ | 21,044 | |
(1) | Actual principal paid in all years may differ due to the possible future refinancing of outstanding debt or the issuance of new debt. |
Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Interest expense: | |||||||||
Gross interest expense | $ | 1,339 | 1,362 | 1,097 | |||||
Capitalized interest | (41 | ) | (43 | ) | (25 | ) | |||
Total interest expense | $ | 1,298 | 1,319 | 1,072 | |||||
|
|||
December 31, | ||||||
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Trade and purchased receivables | $ | 1,862 | 1,782 | |||
Earned and unbilled receivables | 252 | 274 | ||||
Other | 18 | 19 | ||||
Total accounts receivable | 2,132 | 2,075 | ||||
Less: allowance for doubtful accounts | (155 | ) | (158 | ) | ||
Accounts receivable, less allowance | $ | 1,977 | 1,917 | |||
Beginning Balance | Additions | Deductions | Ending Balance | |||||||||
(Dollars in millions) | ||||||||||||
2013 | $ | 158 | 152 | (155 | ) | 155 | ||||||
2012 | $ | 145 | 187 | (174 | ) | 158 | ||||||
2011 | $ | 60 | 153 | (68 | ) | 145 | ||||||
|
|||
December 31, | |||||||
Depreciable Lives | |||||||
2013 | 2012 | ||||||
(Dollars in millions) | |||||||
Land | N/A | $ | 585 | 579 | |||
Fiber, conduit and other outside plant (1) | 15-45 | 14,187 | 13,030 | ||||
Central office and other network electronics (2) | 3-10 | 12,178 | 11,242 | ||||
Support assets (3) | 3-30 | 6,420 | 6,235 | ||||
Construction in progress (4) | N/A | 937 | 847 | ||||
Gross property, plant and equipment | 34,307 | 31,933 | |||||
Accumulated depreciation | (15,661 | ) | (13,024 | ) | |||
Net property, plant and equipment | $ | 18,646 | 18,909 | ||||
(1) | Fiber, conduit and other outside plant consists of fiber and metallic cable, conduit, poles and other supporting structures. |
(2) | Central office and other network electronics consists of circuit and packet switches, routers, transmission electronics and electronics providing service to customers. |
(3) | Support assets consist of buildings, computers and other administrative and support equipment. |
(4) | Construction in progress includes inventory held for construction and property of the aforementioned categories that has not been placed in service as it is still under construction. |
Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Balance at beginning of year | $ | 106 | 109 | 41 | |||||
Accretion expense | 7 | 7 | 9 | ||||||
Liabilities incurred | — | 1 | — | ||||||
Liabilities assumed in Qwest and Savvis acquisitions | — | — | 124 | ||||||
Liabilities settled and other | (4 | ) | (1 | ) | (3 | ) | |||
Change in estimate | (3 | ) | (10 | ) | (62 | ) | |||
Balance at end of year | $ | 106 | 106 | 109 | |||||
|
|||
Severance | Real Estate | |||||
(Dollars in millions) | ||||||
Balance at December 31, 2011 | $ | 37 | 153 | |||
Accrued to expense | 96 | 2 | ||||
Payments, net | (113 | ) | (24 | ) | ||
Reversals and adjustments | (3 | ) | — | |||
Balance at December 31, 2012 | 17 | 131 | ||||
Accrued to expense | 31 | — | ||||
Payments, net | (31 | ) | (16 | ) | ||
Reversals and adjustments | — | (2 | ) | |||
Balance at December 31, 2013 | $ | 17 | 113 | |||
|
|||
100 Basis Points Change | ||||||
Increase | (Decrease) | |||||
(Dollars in millions) | ||||||
Effect on the aggregate of the service and interest cost components of net periodic post-retirement benefit expense (consolidated statement of operations) | $ | 3 | (3 | ) | ||
Effect on benefit obligation (consolidated balance sheet) | 87 | (80 | ) | |||
Pension Plans | Post-Retirement Benefit Plans | Medicare Part D Subsidy Receipts | |||||||
(Dollars in millions) | |||||||||
Estimated future benefit payments: | |||||||||
2014 | $ | 1,036 | 352 | (13 | ) | ||||
2015 | 1,002 | 341 | (10 | ) | |||||
2016 | 990 | 329 | (10 | ) | |||||
2017 | 977 | 319 | (10 | ) | |||||
2018 | 962 | 308 | (10 | ) | |||||
2019 - 2023 | 4,559 | 1,369 | (40 | ) | |||||
Pension Plans | Post-Retirement Benefit Plans | ||||||||||||||||
2013 | 2012 | 2011(1) | 2013 | 2012 | 2011(2) | ||||||||||||
Actuarial assumptions at beginning of year: | |||||||||||||||||
Discount rate | 3.50% - 4.20% | 4.25% - 5.10% | 5.00% - 5.50% | 3.60 | % | 4.60% - 4.80% | 5.30 | % | |||||||||
Rate of compensation increase | 3.25 | % | 3.25 | % | 3.25 | % | N/A | N/A | N/A | ||||||||
Expected long-term rate of return on plan assets | 7.50 | % | 7.50 | % | 7.50% - 8.00% | 7.30 | % | 6.00% - 7.50% | 7.25 | % | |||||||
Initial health care cost trend rate | N/A | N/A | N/A | 6.50% - 7.00% | 8.00 | % | 8.50 | % | |||||||||
Ultimate health care cost trend rate | N/A | N/A | N/A | 4.50 | % | 5.00 | % | 5.00 | % | ||||||||
Year ultimate trend rate is reached | N/A | N/A | N/A | 2022 | 2018 | 2018 | |||||||||||
(1) | This column does not consider Qwest's actuarial assumptions for its pension plan as of the beginning of the year due to the acquisition date of April 1, 2011. Qwest had the following actuarial assumptions as of April 1, 2011: discount rate of 5.40%; expected long-term rate of return on plan assets 7.50%; and a rate of compensation increase of 3.50%. |
(2) | This column does not consider Qwest's actuarial assumptions for its post-retirement benefit plan as of the beginning of the year due to the acquisition date of April 1, 2011. Qwest had the following actuarial assumptions as of April 1, 2011: discount rate of 5.30%; expected long-term rate of return on plan assets of 7.50%; initial health care cost trend rate of 7.50% and ultimate health care trend rate of 5.00% to be reached in 2016. |
Pension Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 (1) | |||||||
(Dollars in millions) | |||||||||
Service cost | $ | 91 | 87 | 70 | |||||
Interest cost | 544 | 625 | 560 | ||||||
Expected return on plan assets | (896 | ) | (847 | ) | (709 | ) | |||
Settlements | — | — | 1 | ||||||
Amortization of unrecognized prior service cost | 5 | 4 | 2 | ||||||
Amortization of unrecognized actuarial loss | 84 | 35 | 13 | ||||||
Net periodic pension benefit (income) expense | $ | (172 | ) | (96 | ) | (63 | ) | ||
(1) | Includes $58 million of income related to the Qwest plans subsequent to the April 1, 2011 acquisition date. |
Post-Retirement Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 (1) | |||||||
(Dollars in millions) | |||||||||
Service cost | $ | 24 | 22 | 18 | |||||
Interest cost | 140 | 173 | 152 | ||||||
Expected return on plan assets | (39 | ) | (45 | ) | (41 | ) | |||
Amortization of unrecognized prior service cost | — | — | (2 | ) | |||||
Amortization of unrecognized actuarial loss | 4 | — | — | ||||||
Net periodic post-retirement benefit expense (income) | $ | 129 | 150 | 127 | |||||
(1) | Includes $92 million related to the Qwest plans subsequent to the April 1, 2011 acquisition date. |
Pension Plans | Post-Retirement Benefit Plans | ||||||||||
December 31, | December 31, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Actuarial assumptions at end of year: | |||||||||||
Discount rate | 4.20% - 5.10% | 3.25% - 4.20% | 4.50 | % | 3.60 | % | |||||
Rate of compensation increase | 3.25 | % | 3.25 | % | N/A | N/A | |||||
Initial health care cost trend rate | N/A | N/A | 6.50% / 7.00% | 6.75% / 7.50% | |||||||
Ultimate health care cost trend rate | N/A | N/A | 4.50 | % | 4.50 | % | |||||
Year ultimate trend rate is reached | N/A | N/A | 2022 / 2024 | 2022 / 2024 | |||||||
Pension Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Change in benefit obligation | |||||||||
Benefit obligation at beginning of year | $ | 14,881 | 13,596 | 4,534 | |||||
Service cost | 91 | 87 | 70 | ||||||
Interest cost | 544 | 625 | 560 | ||||||
Plan amendments | — | 14 | 12 | ||||||
Acquisitions | — | — | 8,267 | ||||||
Actuarial (gain) loss | (1,179 | ) | 1,565 | 930 | |||||
Benefits paid by company | (5 | ) | (5 | ) | (16 | ) | |||
Benefits paid from plan assets | (931 | ) | (1,001 | ) | (761 | ) | |||
Benefit obligation at end of year | $ | 13,401 | 14,881 | 13,596 | |||||
Post-Retirement Benefit Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Change in benefit obligation | |||||||||
Benefit obligation at beginning of year | $ | 4,075 | 3,930 | 558 | |||||
Service cost | 24 | 22 | 18 | ||||||
Interest cost | 140 | 173 | 152 | ||||||
Participant contributions | 96 | 86 | 64 | ||||||
Plan amendments | 141 | — | 31 | ||||||
Acquisitions | — | — | 3,284 | ||||||
Direct subsidy receipts | 13 | 19 | 22 | ||||||
Actuarial (gain) loss | (399 | ) | 260 | 153 | |||||
Benefits paid by company | (266 | ) | (268 | ) | (219 | ) | |||
Benefits paid from plan assets | (136 | ) | (147 | ) | (133 | ) | |||
Benefit obligation at end of year | $ | 3,688 | 4,075 | 3,930 | |||||
Pension Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Change in plan assets | |||||||||
Fair value of plan assets at beginning of year | $ | 12,321 | 11,814 | 3,732 | |||||
Return on plan assets | 810 | 1,476 | 479 | ||||||
Acquisitions | — | — | 7,777 | ||||||
Employer contributions | 146 | 32 | 587 | ||||||
Benefits paid from plan assets | (931 | ) | (1,001 | ) | (761 | ) | |||
Fair value of plan assets at end of year | $ | 12,346 | 12,321 | 11,814 | |||||
Post-Retirement Benefit Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Change in plan assets | |||||||||
Fair value of plan assets at beginning of year | $ | 626 | 693 | 54 | |||||
Actual gain on plan assets | 45 | 80 | 4 | ||||||
Acquisitions | — | — | 768 | ||||||
Benefits paid from plan assets | (136 | ) | (147 | ) | (133 | ) | |||
Fair value of plan assets at end of year | $ | 535 | 626 | 693 | |||||
Gross Notional Exposure | ||||||||||||
Pension Plans | Post-Retirement Benefit Plans | |||||||||||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(Dollars in millions) | ||||||||||||
Derivative instruments: | ||||||||||||
Exchange-traded U.S. equity futures | $ | 95 | 302 | 16 | 30 | |||||||
Exchange-traded non-U.S. equity futures | — | 1 | — | — | ||||||||
Exchange-traded Treasury futures | 3,011 | 1,763 | — | — | ||||||||
Interest rate swaps | 556 | 1,471 | — | — | ||||||||
Credit default swaps | 253 | 495 | — | — | ||||||||
Foreign exchange forwards | 938 | 726 | 29 | 21 | ||||||||
Options | 261 | 768 | — | — | ||||||||
• | Level 1—Assets were valued using the closing price reported in the active market in which the individual security was traded. |
• | Level 2—Assets were valued using quoted prices in markets that are not active, broker dealer quotations, net asset value of shares held by the plans and other methods by which all significant input were observable at the measurement date. |
• | Level 3—Assets were valued using unobservable inputs in which little or no market data exists as reported by the respective institutions at the measurement date. |
Fair Value of Pension Plan Assets at December 31, 2013 | |||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||
(Dollars in millions) | |||||||||||||
Investment grade bonds (a) | $ | 813 | 1,504 | — | $ | 2,317 | |||||||
High yield bonds (b) | — | 1,265 | 26 | 1,291 | |||||||||
Emerging market bonds (c) | 196 | 367 | — | 563 | |||||||||
Convertible bonds (d) | — | 389 | — | 389 | |||||||||
Diversified strategies (e) | — | 723 | — | 723 | |||||||||
U.S. stocks (f) | 1,408 | 92 | — | 1,500 | |||||||||
Non-U.S. stocks (g) | 1,159 | 299 | — | 1,458 | |||||||||
Emerging market stocks (h) | — | 110 | — | 110 | |||||||||
Private equity (i) | — | — | 721 | 721 | |||||||||
Private debt (j) | — | — | 436 | 436 | |||||||||
Market neutral hedge funds (k) | — | 867 | 99 | 966 | |||||||||
Directional hedge funds (k) | — | 582 | 32 | 614 | |||||||||
Real estate (l) | — | 306 | 265 | 571 | |||||||||
Derivatives (m) | — | (34 | ) | — | (34 | ) | |||||||
Cash equivalents and short-term investments (n) | — | 721 | — | 721 | |||||||||
Total investments | $ | 3,576 | 7,191 | 1,579 | 12,346 | ||||||||
Accrued expenses | — | ||||||||||||
Total pension plan assets | $ | 12,346 | |||||||||||
Fair Value of Post-Retirement Plan Assets at December 31, 2013 | |||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||
(Dollars in millions) | |||||||||||||
Investment grade bonds (a) | $ | 21 | 56 | — | $ | 77 | |||||||
High yield bonds (b) | — | 56 | — | 56 | |||||||||
Emerging market bonds (c) | — | 37 | — | 37 | |||||||||
Diversified strategies (e) | — | 86 | — | 86 | |||||||||
U.S. stocks (f) | 56 | — | — | 56 | |||||||||
Non-U.S. stocks (g) | 58 | — | — | 58 | |||||||||
Emerging market stocks (h) | — | 12 | — | 12 | |||||||||
Private equity (i) | — | — | 40 | 40 | |||||||||
Private debt (j) | — | — | 5 | 5 | |||||||||
Market neutral hedge funds (k) | — | 35 | — | 35 | |||||||||
Directional hedge funds (k) | — | 14 | — | 14 | |||||||||
Real estate (l) | — | 22 | 12 | 34 | |||||||||
Cash equivalents and short-term investments (n) | — | 24 | — | 24 | |||||||||
Total investments | $ | 135 | 342 | 57 | 534 | ||||||||
Contribution Receivable | 1 | ||||||||||||
Total post-retirement plan assets | $ | 535 | |||||||||||
Fair Value of Pension Plan Assets at December 31, 2012 | |||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||
(Dollars in millions) | |||||||||||||
Investment grade bonds (a) | $ | 830 | 1,555 | — | $ | 2,385 | |||||||
High yield bonds (b) | — | 1,303 | 59 | 1,362 | |||||||||
Emerging market bonds (c) | 199 | 396 | — | 595 | |||||||||
Convertible bonds (d) | — | 374 | — | 374 | |||||||||
Diversified strategies (e) | — | 655 | — | 655 | |||||||||
U.S. stocks (f) | 1,225 | 119 | — | 1,344 | |||||||||
Non-U.S. stocks (g) | 1,212 | 178 | — | 1,390 | |||||||||
Emerging market stocks (h) | 111 | 193 | — | 304 | |||||||||
Private equity (i) | — | — | 711 | 711 | |||||||||
Private debt (j) | — | — | 465 | 465 | |||||||||
Market neutral hedge funds (k) | — | 906 | — | 906 | |||||||||
Directional hedge funds (k) | — | 340 | 194 | 534 | |||||||||
Real estate (l) | — | 223 | 337 | 560 | |||||||||
Derivatives (m) | (5 | ) | 3 | — | (2 | ) | |||||||
Cash equivalents and short-term investments (n) | — | 750 | — | 750 | |||||||||
Total investments | $ | 3,572 | 6,995 | 1,766 | 12,333 | ||||||||
Accrued expenses | (12 | ) | |||||||||||
Total pension plan assets | $ | 12,321 | |||||||||||
Fair Value of Post-Retirement Plan Assets at December 31, 2012 | |||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||
(Dollars in millions) | |||||||||||||
Investment grade bonds (a) | $ | 22 | 86 | — | $ | 108 | |||||||
High yield bonds (b) | — | 90 | — | 90 | |||||||||
Emerging market bonds (c) | — | 40 | — | 40 | |||||||||
Convertible bonds (d) | — | 2 | — | 2 | |||||||||
Diversified strategies (e) | — | 72 | — | 72 | |||||||||
U.S. stocks (f) | 55 | — | — | 55 | |||||||||
Non-U.S. stocks (g) | 58 | 1 | — | 59 | |||||||||
Emerging market stocks (h) | — | 20 | — | 20 | |||||||||
Private equity (i) | — | — | 45 | 45 | |||||||||
Private debt (j) | — | — | 6 | 6 | |||||||||
Market neutral hedge funds (k) | — | 41 | — | 41 | |||||||||
Directional hedge funds (k) | — | 24 | — | 24 | |||||||||
Real estate (l) | — | 21 | 28 | 49 | |||||||||
Cash equivalents and short-term investments (n) | 5 | 21 | — | 26 | |||||||||
Total investments | $ | 140 | 418 | 79 | 637 | ||||||||
Accrued expenses | (1 | ) | |||||||||||
Reimbursement accrual | (10 | ) | |||||||||||
Total post-retirement plan assets | $ | 626 | |||||||||||
Pension Plan Assets Valued Using Level 3 Inputs | |||||||||||||||||||||
High Yield Bonds | Private Equity | Private Debt | Market Neutral Hedge Fund | Directional Hedge Funds | Real Estate | Total | |||||||||||||||
(Dollars in millions) | |||||||||||||||||||||
Balance at December 31, 2011 | $ | 79 | 791 | 461 | 188 | 183 | 535 | 2,237 | |||||||||||||
Net transfers | (12 | ) | — | — | (188 | ) | — | (105 | ) | (305 | ) | ||||||||||
Acquisitions | 1 | 70 | 120 | — | — | 18 | 209 | ||||||||||||||
Dispositions | (11 | ) | (109 | ) | (102 | ) | — | — | (121 | ) | (343 | ) | |||||||||
Actual return on plan assets: | |||||||||||||||||||||
Gains relating to assets sold during the year | — | 3 | 1 | — | — | — | 4 | ||||||||||||||
Gains (losses) relating to assets still held at year-end | 2 | (44 | ) | (15 | ) | — | 11 | 10 | (36 | ) | |||||||||||
Balance at December 31, 2012 | 59 | 711 | 465 | — | 194 | 337 | 1,766 | ||||||||||||||
Net transfers | — | — | — | — | (165 | ) | — | (165 | ) | ||||||||||||
Acquisitions | 5 | 82 | 71 | 100 | — | 9 | 267 | ||||||||||||||
Dispositions | (43 | ) | (179 | ) | (144 | ) | — | (1 | ) | (97 | ) | (464 | ) | ||||||||
Actual return on plan assets: | |||||||||||||||||||||
Gains relating to assets sold during the year | 12 | 68 | 18 | — | — | 11 | 109 | ||||||||||||||
(Losses) gains relating to assets still held at year-end | (7 | ) | 39 | 26 | (1 | ) | 4 | 5 | 66 | ||||||||||||
Balance at December 31, 2013 | $ | 26 | 721 | 436 | 99 | 32 | 265 | 1,579 | |||||||||||||
Post-Retirement Plan Assets Valued Using Level 3 Inputs | ||||||||||||
Private Equity | Private Debt | Real Estate | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at December 31, 2011 | $ | 60 | 8 | 26 | 94 | |||||||
Acquisitions | 1 | — | — | 1 | ||||||||
Dispositions | (15 | ) | (3 | ) | (1 | ) | (19 | ) | ||||
Actual return on plan assets: | ||||||||||||
Gains (losses) relating to assets sold during the year | 4 | 2 | (1 | ) | 5 | |||||||
(Losses) gains relating to assets still held at year-end | (5 | ) | (1 | ) | 4 | (2 | ) | |||||
Balance at December 31, 2012 | 45 | 6 | 28 | 79 | ||||||||
Acquisitions | 1 | — | — | 1 | ||||||||
Dispositions | (11 | ) | (1 | ) | (18 | ) | (30 | ) | ||||
Actual return on plan assets: | ||||||||||||
Gains (losses) relating to assets sold during the year | 4 | — | (1 | ) | 3 | |||||||
Gains relating to assets still held at year-end | 1 | — | 3 | 4 | ||||||||
Balance at December 31, 2013 | $ | 40 | 5 | 12 | 57 | |||||||
Pension Plans | Post-Retirement Benefit Plans | |||||||||||
Years Ended December 31, | Years Ended December 31, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(Dollars in millions) | ||||||||||||
Benefit obligation | $ | (13,401 | ) | (14,881 | ) | (3,688 | ) | (4,075 | ) | |||
Fair value of plan assets | 12,346 | 12,321 | 535 | 626 | ||||||||
Unfunded status | (1,055 | ) | (2,560 | ) | (3,153 | ) | (3,449 | ) | ||||
Current portion of unfunded status | $ | (5 | ) | (6 | ) | (154 | ) | (160 | ) | |||
Non-current portion of unfunded status | $ | (1,050 | ) | (2,554 | ) | (2,999 | ) | (3,289 | ) | |||
As of and for the Years Ended December 31, | |||||||||||||||
2012 | Recognition of Net Periodic Benefits Expense | Deferrals | Net Change in AOCI | 2013 | |||||||||||
(Dollars in millions) | |||||||||||||||
Accumulated other comprehensive loss: | |||||||||||||||
Pension plans: | |||||||||||||||
Net actuarial (loss) gain | $ | (2,236 | ) | 84 | 1,094 | 1,178 | (1,058 | ) | |||||||
Prior service (cost) benefit | (38 | ) | 5 | — | 5 | (33 | ) | ||||||||
Deferred income tax benefit (expense) | 875 | (34 | ) | (419 | ) | (453 | ) | 422 | |||||||
Total pension plans | (1,399 | ) | 55 | 675 | 730 | (669 | ) | ||||||||
Post-retirement benefit plans: | |||||||||||||||
Net actuarial (loss) gain | (446 | ) | 4 | 405 | 409 | (37 | ) | ||||||||
Prior service (cost) benefit | (22 | ) | — | (141 | ) | (141 | ) | (163 | ) | ||||||
Deferred income tax benefit (expense) | 179 | (1 | ) | (100 | ) | (101 | ) | 78 | |||||||
Total post-retirement benefit plans | (289 | ) | 3 | 164 | 167 | (122 | ) | ||||||||
Total accumulated other comprehensive loss | $ | (1,688 | ) | 58 | 839 | 897 | (791 | ) | |||||||
Pension Plans | Post-Retirement Plans | |||||
(Dollars in millions) | ||||||
Estimated recognition of net periodic benefit expense in 2014: | ||||||
Net actuarial loss | $ | (17 | ) | — | ||
Prior service cost | (5 | ) | (17 | ) | ||
Deferred income tax benefit | 8 | 6 | ||||
Estimated net periodic benefit expense to be recorded in 2014 as a component of other comprehensive income (loss) | $ | (14 | ) | (11 | ) | |
|
|||
Number of Options | Weighted- Average Exercise Price | |||||
(in thousands) | ||||||
Outstanding at December 31, 2012 | 6,733 | $ | 34.23 | |||
Exercised | (1,142 | ) | $ | 27.07 | ||
Forfeited/Expired | (266 | ) | $ | 30.51 | ||
Outstanding at December 31, 2013 | 5,325 | $ | 35.95 | |||
Exercisable at December 31, 2013 | 5,325 | $ | 35.95 | |||
Number of Shares | Weighted- Average Grant Date Fair Value | |||||
(in thousands) | ||||||
Non-vested at December 31, 2012 | 3,528 | $ | 38.43 | |||
Granted | 1,886 | $ | 35.63 | |||
Vested | (1,493 | ) | $ | 37.08 | ||
Forfeited | (296 | ) | $ | 36.26 | ||
Non-vested at December 31, 2013 | 3,625 | $ | 37.33 | |||
|
|||
Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(Dollars in millions, except per share amounts, shares in thousands) | |||||||||||
(Loss) Income (Numerator): | |||||||||||
Net (loss) income | $ | (239 | ) | 777 | 573 | ||||||
Earnings applicable to non-vested restricted stock | — | (1 | ) | (2 | ) | ||||||
Net (loss) income applicable to common stock for computing basic earnings per common share | (239 | ) | 776 | 571 | |||||||
Net (loss) income as adjusted for purposes of computing diluted earnings per common share | $ | (239 | ) | 776 | 571 | ||||||
Shares (Denominator): | |||||||||||
Weighted average number of shares: | |||||||||||
Outstanding during period | 604,404 | 622,139 | 534,320 | ||||||||
Non-vested restricted stock | (3,512 | ) | (2,796 | ) | (2,209 | ) | |||||
Non-vested restricted stock units | — | 862 | 669 | ||||||||
Weighted average shares outstanding for computing basic (loss) earnings per common share | 600,892 | 620,205 | 532,780 | ||||||||
Incremental common shares attributable to dilutive securities: | |||||||||||
Shares issuable under convertible securities | — | 12 | 13 | ||||||||
Shares issuable under incentive compensation plans | — | 2,068 | 1,328 | ||||||||
Number of shares as adjusted for purposes of computing diluted earnings per common share | 600,892 | 622,285 | 534,121 | ||||||||
Basic (loss) earnings per common share | $ | (0.40 | ) | $ | 1.25 | $ | 1.07 | ||||
Diluted (loss) earnings per common share(1) | $ | (0.40 | ) | $ | 1.25 | $ | 1.07 | ||||
(1) | For the year ended December 31, 2013, we excluded from the calculation of diluted loss per share 1.3 million shares potentially issuable under incentive compensation plans or convertible securities, as their effect, if included, would have been anti-dilutive. |
|
|||
Input Level | Description of Input | |
Level 1 | Observable inputs such as quoted market prices in active markets. | |
Level 2 | Inputs other than quoted prices in active markets that are either directly or indirectly observable. | |
Level 3 | Unobservable inputs in which little or no market data exists. | |
December 31, 2013 | December 31, 2012 | ||||||||||||||
Input Level | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||
(Dollars in millions) | |||||||||||||||
Liabilities-Long-term debt excluding capital lease obligations | 2 | $ | 20,347 | 20,413 | 19,871 | 21,457 | |||||||||
|
|||
Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Income tax expense was as follows: | |||||||||
Federal | |||||||||
Current | $ | 1 | 57 | (49 | ) | ||||
Deferred | 403 | 361 | 401 | ||||||
State | |||||||||
Current | 62 | 15 | 25 | ||||||
Deferred | (8 | ) | 33 | (6 | ) | ||||
Foreign | |||||||||
Current | 9 | 7 | 4 | ||||||
Deferred | (4 | ) | — | — | |||||
Total income tax expense | $ | 463 | 473 | 375 | |||||
Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Income tax expense was allocated as follows: | |||||||||
Income tax expense in the consolidated statements of operations: | |||||||||
Attributable to income | $ | 463 | 473 | 375 | |||||
Stockholders' equity: | |||||||||
Compensation expense for tax purposes in excess of amounts recognized for financial reporting purposes | (14 | ) | (18 | ) | (13 | ) | |||
Tax effect of the change in accumulated other comprehensive loss | 554 | (434 | ) | (535 | ) | ||||
Years Ended December 31, | ||||||||
2013 | 2012 | 2011 | ||||||
(Percentage of pre-tax income) | ||||||||
Statutory federal income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
State income taxes, net of federal income tax benefit | 2.8 | % | 2.5 | % | 1.3 | % | ||
Impairment of goodwill | 188.5 | % | — | % | — | % | ||
Reversal of liability for unrecognized tax position | (24.5 | )% | — | % | — | % | ||
Foreign income taxes | 2.7 | % | 0.3 | % | 0.4 | % | ||
Nondeductible accounting adjustment for life insurance | 3.1 | % | — | % | — | % | ||
Release state valuation allowance | (2.3 | )% | — | % | — | % | ||
Other, net | 1.4 | % | — | % | 2.9 | % | ||
Effective income tax rate | 206.7 | % | 37.8 | % | 39.6 | % | ||
Years Ended December 31, | ||||||
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Deferred tax assets | ||||||
Post-retirement and pension benefit costs | $ | 1,618 | 2,311 | |||
Net operating loss carryforwards | 1,532 | 2,176 | ||||
Other employee benefits | 182 | 184 | ||||
Other | 782 | 789 | ||||
Gross deferred tax assets | 4,114 | 5,460 | ||||
Less valuation allowance | (435 | ) | (444 | ) | ||
Net deferred tax assets | 3,679 | 5,016 | ||||
Deferred tax liabilities | ||||||
Property, plant and equipment, primarily due to depreciation differences | (3,904 | ) | (3,784 | ) | ||
Goodwill and other intangible assets | (3,226 | ) | (3,688 | ) | ||
Other | (137 | ) | (192 | ) | ||
Gross deferred tax liabilities | (7,267 | ) | (7,664 | ) | ||
Net deferred tax liability | $ | (3,588 | ) | (2,648 | ) | |
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Unrecognized tax benefits at beginning of year | $ | 78 | 111 | |||
Increase in tax positions taken in the current year | — | 3 | ||||
Decrease due to the reversal of tax positions taken in a prior year | — | (34 | ) | |||
Decrease from the lapse of statute of limitations | (36 | ) | (2 | ) | ||
Settlements | (28 | ) | — | |||
Unrecognized tax benefits at end of year | $ | 14 | 78 | |||
Jurisdiction | Open Tax Years | |
Federal | 2009—current | |
State | ||
Florida | 2006—2008 and 2010—current | |
Minnesota | 1999 and 2010—current | |
Oregon | 2009—current | |
Other states | 2009—current | |
|
|||
• | Consumer. Consists generally of providing strategic and legacy products and services to residential consumers. Our strategic products and services offered to these customers include our broadband, wireless and video services, including our Prism TV services. Our legacy services offered to these customers include local and long-distance service. |
• | Business. Consists generally of providing strategic and legacy products and services to commercial, enterprise, global and governmental customers. Our strategic products and services offered to these customers include our private line, broadband, Ethernet, Multiprotocol Label Switching ("MPLS"), Voice over Internet Protocol ("VoIP"), and network management services. Our legacy services offered to these customers include local and long-distance service. |
• | Wholesale. Consists generally of providing strategic and legacy products and services to other communications providers. Our strategic products and services offered to these customers are mainly private line (including special access), dedicated internet access, digital subscriber line ("DSL") and MPLS. Our legacy services offered to these customers include resale of our services, the sale of unbundled network elements ("UNEs") which allow our wholesale customers the use of our network or a combination of our network and their own networks to provide voice and data services to their customers, long-distance and switched access services and other services, including billing and collection, pole rental, floor space and database services. |
• | Data hosting. Consists primarily of providing colocation, managed hosting and cloud hosting services to commercial, enterprise, global and governmental customers. |
Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 | ||||||||
(Dollars in millions) | ||||||||||
Total segment revenues | $ | 17,095 | $ | 17,320 | 14,471 | |||||
Total segment expenses | 8,249 | 8,244 | 6,623 | |||||||
Total segment income | $ | 8,846 | $ | 9,076 | 7,848 | |||||
Total margin percentage | 52 | % | 52 | % | 54 | % | ||||
Consumer: | ||||||||||
Revenues | $ | 6,004 | $ | 6,162 | 5,384 | |||||
Expenses | 2,231 | 2,291 | 1,972 | |||||||
Income | $ | 3,773 | $ | 3,871 | 3,412 | |||||
Margin percentage | 63 | % | 63 | % | 63 | % | ||||
Business: | ||||||||||
Revenues | $ | 6,136 | $ | 6,133 | 5,150 | |||||
Expenses | 3,769 | 3,743 | 3,068 | |||||||
Income | $ | 2,367 | $ | 2,390 | 2,082 | |||||
Margin percentage | 39 | % | 39 | % | 40 | % | ||||
Wholesale: | ||||||||||
Revenues | $ | 3,579 | $ | 3,725 | 3,314 | |||||
Expenses | 1,158 | 1,230 | 1,137 | |||||||
Income | $ | 2,421 | $ | 2,495 | 2,177 | |||||
Margin percentage | 68 | % | 67 | % | 66 | % | ||||
Data hosting: | ||||||||||
Revenues | $ | 1,376 | $ | 1,300 | 623 | |||||
Expenses | 1,091 | 980 | 446 | |||||||
Income | $ | 285 | $ | 320 | 177 | |||||
Margin percentage | 21 | % | 25 | % | 28 | % | ||||
• | Strategic services, which include primarily broadband, private line (including special access which we market to wholesale and business customers), MPLS (which is a data networking technology that can deliver the quality of service required to support real-time voice and video), hosting (including cloud hosting and managed hosting), colocation, Ethernet, video (including resold satellite and our facilities-based video services), VoIP and Verizon Wireless services; |
• | Legacy services, which include primarily local, long-distance, switched access, Integrated Services Digital Network ("ISDN") (which uses regular telephone lines to support voice, video and data applications), and traditional wide area network ("WAN") services (which allows a local communications network to link to networks in remote locations); |
• | Data integration, which includes the sale of telecommunications equipment located on customers' premises and related professional services, such as network management, installation and maintenance of data equipment and building of proprietary fiber-optic broadband networks for our governmental and business customers; and |
• | Other revenues, which consist primarily of Universal Service Fund ("USF") revenue and surcharges. Unlike the first three revenue categories, other revenues are not included in our segment revenues. |
Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 | ||||||||
(Dollars in millions) | ||||||||||
Strategic services | $ | 8,822 | $ | 8,427 | 6,313 | |||||
Legacy services | 7,617 | 8,221 | 7,621 | |||||||
Data integration | 656 | 672 | 537 | |||||||
Other | 1,000 | 1,056 | 880 | |||||||
Total operating revenues | $ | 18,095 | $ | 18,376 | 15,351 | |||||
• | Direct expenses, which primarily are specific expenses incurred as a direct result of providing services and products to segment customers, along with selling, general and administrative expenses that are directly associated with specific segment customers or activities; and |
• | Allocated expenses, which include network expenses, facilities expenses and other expenses such as fleet and real estate expenses. |
Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 | ||||||||
(Dollars in millions) | ||||||||||
Total segment income | $ | 8,846 | $ | 9,076 | 7,848 | |||||
Other operating revenues | 1,000 | 1,056 | 880 | |||||||
Depreciation and amortization | (4,541 | ) | (4,780 | ) | (4,026 | ) | ||||
Impairment of goodwill | (1,092 | ) | — | — | ||||||
Other unassigned operating expenses | (2,760 | ) | (2,639 | ) | (2,677 | ) | ||||
Other income (expense), net | (1,229 | ) | (1,463 | ) | (1,077 | ) | ||||
Income tax expense | (463 | ) | (473 | ) | (375 | ) | ||||
Net (loss) income | $ | (239 | ) | 777 | 573 | |||||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Total | |||||||||||
(Dollars in millions, except per share amounts) | |||||||||||||||
2013 | |||||||||||||||
Operating revenues | $ | 4,513 | 4,525 | 4,515 | 4,542 | 18,095 | |||||||||
Operating income (loss) | 782 | 715 | (685 | ) | 641 | 1,453 | |||||||||
Net income (loss) | 298 | 269 | (1,045 | ) | 239 | (239 | ) | ||||||||
Basic earnings (loss) per common share | 0.48 | 0.45 | (1.76 | ) | 0.41 | (0.40 | ) | ||||||||
Diluted earnings (loss) per common share | 0.48 | 0.44 | (1.76 | ) | 0.41 | (0.40 | ) | ||||||||
2012 | |||||||||||||||
Operating revenues | $ | 4,610 | 4,612 | 4,571 | 4,583 | 18,376 | |||||||||
Operating income | 654 | 657 | 736 | 666 | 2,713 | ||||||||||
Net income | 200 | 74 | 270 | 233 | 777 | ||||||||||
Basic earnings per common share | 0.32 | 0.12 | 0.43 | 0.37 | 1.25 | ||||||||||
Diluted earnings per common share | 0.32 | 0.12 | 0.43 | 0.37 | 1.25 | ||||||||||
|
|||
Years Ended December 31, | ||||||
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Assets acquired through capital leases | $ | 12 | 209 | |||
Depreciation expense | 136 | 150 | ||||
Cash payments towards capital leases | 119 | 113 | ||||
December 31, | |||||||
2013 | 2012 | ||||||
(Dollars in millions) | |||||||
Assets included in property, plant and equipment | $ | 877 | $ | 893 | |||
Accumulated depreciation | 338 | 229 | |||||
Future Minimum Payments | |||
(Dollars in millions) | |||
Capital lease obligations: | |||
2014 | $ | 144 | |
2015 | 111 | ||
2016 | 75 | ||
2017 | 70 | ||
2018 | 68 | ||
2019 and thereafter | 308 | ||
Total minimum payments | 776 | ||
Less: amount representing interest and executory costs | (206 | ) | |
Present value of minimum payments | 570 | ||
Less: current portion | (109 | ) | |
Long-term portion | $ | 461 | |
Future Minimum Payments | |||
(Dollars in millions) | |||
2014 | $ | 297 | |
2015 | 274 | ||
2016 | 252 | ||
2017 | 232 | ||
2018 | 209 | ||
2019 and thereafter | 1,391 | ||
Total future minimum payments (1) | $ | 2,655 | |
(1) | Minimum payments have not been reduced by minimum sublease rentals of $104 million due in the future under non-cancelable subleases. |
|
|||
December 31, | ||||||
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Prepaid expenses | $ | 266 | 257 | |||
Materials, supplies and inventory | 167 | 125 | ||||
Assets held for sale | 26 | 96 | ||||
Deferred activation and installation charges | 94 | 53 | ||||
Other | 44 | 21 | ||||
Total other current assets | $ | 597 | 552 | |||
December 31 | ||||||
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Accounts payable | $ | 1,111 | 1,207 | |||
Other current liabilities: | ||||||
Accrued rent | $ | 52 | 48 | |||
Legal reserves | 273 | 39 | ||||
Other | 189 | 147 | ||||
Total other current liabilities | $ | 514 | 234 | |||
|
|||
|
|||
|
|||
Pension Plans | Post-Retirement Benefit Plans | Foreign Currency Translation Adjustment and Other | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at December 31, 2012 | $ | (1,399 | ) | (289 | ) | (13 | ) | (1,701 | ) | |||
Other comprehensive income (loss) before reclassifications | 675 | 164 | 1 | 840 | ||||||||
Amounts reclassified from accumulated other comprehensive income | 55 | 3 | 1 | 59 | ||||||||
Net current-period other comprehensive income (loss) | 730 | 167 | 2 | 899 | ||||||||
Balance at December 31, 2013 | $ | (669 | ) | (122 | ) | (11 | ) | (802 | ) | |||
Year Ended December 31, 2013 | Decrease (Increase) in Net Loss | Affected Line Item in Consolidated Statement of Operations or Footnote Where Additional Information is Presented If The Amount is not Recognized in Net Income in Total | ||||
(Dollars in millions) | ||||||
Amortization of pension & post-retirement plans | ||||||
Net actuarial loss | $ | (88 | ) | See Note 8—Employee Benefits | ||
Prior service cost | (5 | ) | See Note 8—Employee Benefits | |||
Total before tax | (93 | ) | ||||
Income tax expense (benefit) | 35 | Income tax expense | ||||
Insignificant items | (1 | ) | ||||
Net of tax | $ | (59 | ) | |||
|
|||
Date Declared | Record Date | Dividend Per Share | Total Amount | Payment Date | |||||||
(in millions) | |||||||||||
November 12, 2013 | 11/25/2013 | 0.540 | $ | 321 | 12/6/2013 | ||||||
August 27, 2013 | 9/6/2013 | 0.540 | $ | 321 | 9/19/2013 | ||||||
May 22, 2013 | 6/3/2013 | 0.540 | $ | 320 | 6/14/2013 | ||||||
February 27, 2013 | 3/11/2013 | 0.540 | $ | 339 | 3/22/2013 | ||||||
November 13, 2012 | 12/11/2012 | 0.725 | $ | 454 | 12/21/2012 | ||||||
August 21, 2012 | 9/11/2012 | 0.725 | $ | 452 | 9/21/2012 | ||||||
May 24, 2012 | 6/5/2012 | 0.725 | $ | 453 | 6/15/2012 | ||||||
February 12, 2012 | 3/6/2012 | 0.725 | $ | 452 | 3/16/2012 | ||||||
|
|||
|
|||
Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Acquisition-related expenses | $ | 53 | 83 | 467 | |||||
Year Ended December 31, 2011 | |||
(Dollars in millions) | |||
Operating revenues | $ | 18,692 | |
Net income | 601 | ||
Basic earnings per common share | 0.97 | ||
Diluted earnings per common share | 0.97 | ||
July 15, 2011 | |||
(Dollars in millions) | |||
Cash, accounts receivable and other current assets* | $ | 214 | |
Property, plant and equipment | 1,367 | ||
Identifiable intangible assets | |||
Customer relationships | 739 | ||
Other | 51 | ||
Other noncurrent assets | 27 | ||
Current liabilities, excluding current maturities of long-term debt | (129 | ) | |
Current maturities of long-term debt | (38 | ) | |
Long-term debt | (840 | ) | |
Deferred credits and other liabilities | (344 | ) | |
Goodwill | 1,335 | ||
Aggregate consideration | $ | 2,382 | |
* | Includes estimated fair value of $90 million for accounts receivable which had gross contractual value of $101 million on July 15, 2011. The $11 million difference between the gross contractual value and the estimated fair value assigned represents our best estimate as of July 15, 2011 of contractual cash flows that would not be collected. |
April 1, 2011 | |||
(Dollars in millions) | |||
Cash, accounts receivable and other current assets* | $ | 2,121 | |
Property, plant and equipment | 9,529 | ||
Identifiable intangible assets | |||
Customer relationships | 7,558 | ||
Capitalized software | 1,702 | ||
Other | 189 | ||
Other noncurrent assets | 390 | ||
Current liabilities, excluding current maturities of long-term debt | (2,426 | ) | |
Current maturities of long-term debt | (2,422 | ) | |
Long-term debt | (10,253 | ) | |
Deferred credits and other liabilities | (4,147 | ) | |
Goodwill | 10,032 | ||
Aggregate consideration | $ | 12,273 | |
* | Includes estimated fair value of $1.194 billion for accounts receivable which had gross contractual value of $1.274 billion on April 1, 2011. The $80 million difference between the gross contractual value and the estimated fair value assigned represents our best estimate as of April 1, 2011 of contractual cash flows that would not be collected. |
|
|||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Goodwill | $ | 20,674 | 21,627 | |||
Customer relationships, less accumulated amortization of $3,641 and $2,524 | 5,935 | 7,052 | ||||
Indefinite-life intangible assets | 321 | 268 | ||||
Other intangible assets subject to amortization | ||||||
Capitalized software, less accumulated amortization of $1,193 and $844 | 1,415 | 1,522 | ||||
Trade names and patents, less accumulated amortization of $208 and $142 | 66 | 128 | ||||
Total other intangible assets, net | $ | 1,802 | 1,918 | |||
(Dollars in millions) | |||
2014 | $ | 1,390 | |
2015 | 1,249 | ||
2016 | 1,139 | ||
2017 | 1,027 | ||
2018 | 904 | ||
As of January 3, 2013 | ||||
(Dollars in millions) | ||||
Consumer | $ | 10,348 | ||
Business | 6,363 | |||
Wholesale | 3,274 | |||
Data hosting | 1,642 | |||
Total goodwill | $ | 21,627 | ||
As of January 3, 2013 | Acquisitions | Impairment | As of December 31, 2013 | ||||||||||
(Dollars in millions) | |||||||||||||
Consumer | $ | 10,348 | — | — | 10,348 | ||||||||
Business | 6,363 | — | — | 6,363 | |||||||||
Wholesale | 3,274 | — | — | 3,274 | |||||||||
Data hosting | 1,642 | 139 | (1,092 | ) | 689 | ||||||||
Total goodwill | $ | 21,627 | $ | 139 | (1,092 | ) | 20,674 | ||||||
|
|||
December 31, | ||||||||||
Interest Rates | Maturities | 2013 | 2012 | |||||||
(Dollars in millions) | ||||||||||
CenturyLink, Inc. | ||||||||||
Senior notes | 5.000% - 7.650% | 2015 - 2042 | $ | 7,825 | 6,250 | |||||
Credit facility (1) | 2.179% - 4.250% | 2017 | 725 | 820 | ||||||
Term loan | 2.420% | 2019 | 402 | 424 | ||||||
Subsidiaries | ||||||||||
Qwest | ||||||||||
Senior notes | 6.125% - 8.375% | 2014 - 2053 | 8,392 | 9,168 | ||||||
Embarq | ||||||||||
Senior notes | 7.082% - 7.995% | 2016 - 2036 | 2,669 | 2,669 | ||||||
First mortgage bonds | 7.125% - 8.770% | 2014 - 2025 | 262 | 322 | ||||||
Other | 9.000% | 2019 | 150 | 200 | ||||||
Capital lease and other obligations | Various | Various | 619 | 734 | ||||||
Unamortized (discounts) premiums and other, net | (78 | ) | 18 | |||||||
Total long-term debt | 20,966 | 20,605 | ||||||||
Less current maturities | (785 | ) | (1,205 | ) | ||||||
Long-term debt, excluding current maturities | $ | 20,181 | 19,400 | |||||||
(1) | The outstanding amounts of our Credit Facility borrowings at December 31, 2013 and 2012 were $725 million and $820 million, respectively, with weighted average interest rates of 2.176% and 2.450%, respectively. These amounts change on a regular basis. |
(Dollars in millions) (1) | |||
2014 | $ | 785 | |
2015 | 565 | ||
2016 | 1,493 | ||
2017 | 2,219 | ||
2018 | 246 | ||
2019 and thereafter | 15,736 | ||
Total long-term debt | $ | 21,044 | |
Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Interest expense: | |||||||||
Gross interest expense | $ | 1,339 | 1,362 | 1,097 | |||||
Capitalized interest | (41 | ) | (43 | ) | (25 | ) | |||
Total interest expense | $ | 1,298 | 1,319 | 1,072 | |||||
|
|||
December 31, | ||||||
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Trade and purchased receivables | $ | 1,862 | 1,782 | |||
Earned and unbilled receivables | 252 | 274 | ||||
Other | 18 | 19 | ||||
Total accounts receivable | 2,132 | 2,075 | ||||
Less: allowance for doubtful accounts | (155 | ) | (158 | ) | ||
Accounts receivable, less allowance | $ | 1,977 | 1,917 | |||
Beginning Balance | Additions | Deductions | Ending Balance | |||||||||
(Dollars in millions) | ||||||||||||
2013 | $ | 158 | 152 | (155 | ) | 155 | ||||||
2012 | $ | 145 | 187 | (174 | ) | 158 | ||||||
2011 | $ | 60 | 153 | (68 | ) | 145 | ||||||
|
|||
December 31, | |||||||
Depreciable Lives | |||||||
2013 | 2012 | ||||||
(Dollars in millions) | |||||||
Land | N/A | $ | 585 | 579 | |||
Fiber, conduit and other outside plant (1) | 15-45 | 14,187 | 13,030 | ||||
Central office and other network electronics (2) | 3-10 | 12,178 | 11,242 | ||||
Support assets (3) | 3-30 | 6,420 | 6,235 | ||||
Construction in progress (4) | N/A | 937 | 847 | ||||
Gross property, plant and equipment | 34,307 | 31,933 | |||||
Accumulated depreciation | (15,661 | ) | (13,024 | ) | |||
Net property, plant and equipment | $ | 18,646 | 18,909 | ||||
(1) | Fiber, conduit and other outside plant consists of fiber and metallic cable, conduit, poles and other supporting structures. |
(2) | Central office and other network electronics consists of circuit and packet switches, routers, transmission electronics and electronics providing service to customers. |
(3) | Support assets consist of buildings, computers and other administrative and support equipment. |
(4) | Construction in progress includes inventory held for construction and property of the aforementioned categories that has not been placed in service as it is still under construction. |
Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Balance at beginning of year | $ | 106 | 109 | 41 | |||||
Accretion expense | 7 | 7 | 9 | ||||||
Liabilities incurred | — | 1 | — | ||||||
Liabilities assumed in Qwest and Savvis acquisitions | — | — | 124 | ||||||
Liabilities settled and other | (4 | ) | (1 | ) | (3 | ) | |||
Change in estimate | (3 | ) | (10 | ) | (62 | ) | |||
Balance at end of year | $ | 106 | 106 | 109 | |||||
|
|||
Severance | Real Estate | |||||
(Dollars in millions) | ||||||
Balance at December 31, 2011 | $ | 37 | 153 | |||
Accrued to expense | 96 | 2 | ||||
Payments, net | (113 | ) | (24 | ) | ||
Reversals and adjustments | (3 | ) | — | |||
Balance at December 31, 2012 | 17 | 131 | ||||
Accrued to expense | 31 | — | ||||
Payments, net | (31 | ) | (16 | ) | ||
Reversals and adjustments | — | (2 | ) | |||
Balance at December 31, 2013 | $ | 17 | 113 | |||
|
|||
Pension Plans | Post-Retirement Benefit Plans | Medicare Part D Subsidy Receipts | |||||||
(Dollars in millions) | |||||||||
Estimated future benefit payments: | |||||||||
2014 | $ | 1,036 | 352 | (13 | ) | ||||
2015 | 1,002 | 341 | (10 | ) | |||||
2016 | 990 | 329 | (10 | ) | |||||
2017 | 977 | 319 | (10 | ) | |||||
2018 | 962 | 308 | (10 | ) | |||||
2019 - 2023 | 4,559 | 1,369 | (40 | ) | |||||
Pension Plans | Post-Retirement Benefit Plans | ||||||||||||||||
2013 | 2012 | 2011(1) | 2013 | 2012 | 2011(2) | ||||||||||||
Actuarial assumptions at beginning of year: | |||||||||||||||||
Discount rate | 3.50% - 4.20% | 4.25% - 5.10% | 5.00% - 5.50% | 3.60 | % | 4.60% - 4.80% | 5.30 | % | |||||||||
Rate of compensation increase | 3.25 | % | 3.25 | % | 3.25 | % | N/A | N/A | N/A | ||||||||
Expected long-term rate of return on plan assets | 7.50 | % | 7.50 | % | 7.50% - 8.00% | 7.30 | % | 6.00% - 7.50% | 7.25 | % | |||||||
Initial health care cost trend rate | N/A | N/A | N/A | 6.50% - 7.00% | 8.00 | % | 8.50 | % | |||||||||
Ultimate health care cost trend rate | N/A | N/A | N/A | 4.50 | % | 5.00 | % | 5.00 | % | ||||||||
Year ultimate trend rate is reached | N/A | N/A | N/A | 2022 | 2018 | 2018 | |||||||||||
(1) | This column does not consider Qwest's actuarial assumptions for its pension plan as of the beginning of the year due to the acquisition date of April 1, 2011. Qwest had the following actuarial assumptions as of April 1, 2011: discount rate of 5.40%; expected long-term rate of return on plan assets 7.50%; and a rate of compensation increase of 3.50%. |
(2) | This column does not consider Qwest's actuarial assumptions for its post-retirement benefit plan as of the beginning of the year due to the acquisition date of April 1, 2011. Qwest had the following actuarial assumptions as of April 1, 2011: discount rate of 5.30%; expected long-term rate of return on plan assets of 7.50%; initial health care cost trend rate of 7.50% and ultimate health care trend rate of 5.00% to be reached in 2016. |
Post-Retirement Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 (1) | |||||||
(Dollars in millions) | |||||||||
Service cost | $ | 24 | 22 | 18 | |||||
Interest cost | 140 | 173 | 152 | ||||||
Expected return on plan assets | (39 | ) | (45 | ) | (41 | ) | |||
Amortization of unrecognized prior service cost | — | — | (2 | ) | |||||
Amortization of unrecognized actuarial loss | 4 | — | — | ||||||
Net periodic post-retirement benefit expense (income) | $ | 129 | 150 | 127 | |||||
(1) | Includes $92 million related to the Qwest plans subsequent to the April 1, 2011 acquisition date. |
Pension Plans | Post-Retirement Benefit Plans | ||||||||||
December 31, | December 31, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Actuarial assumptions at end of year: | |||||||||||
Discount rate | 4.20% - 5.10% | 3.25% - 4.20% | 4.50 | % | 3.60 | % | |||||
Rate of compensation increase | 3.25 | % | 3.25 | % | N/A | N/A | |||||
Initial health care cost trend rate | N/A | N/A | 6.50% / 7.00% | 6.75% / 7.50% | |||||||
Ultimate health care cost trend rate | N/A | N/A | 4.50 | % | 4.50 | % | |||||
Year ultimate trend rate is reached | N/A | N/A | 2022 / 2024 | 2022 / 2024 | |||||||
Post-Retirement Benefit Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Change in benefit obligation | |||||||||
Benefit obligation at beginning of year | $ | 4,075 | 3,930 | 558 | |||||
Service cost | 24 | 22 | 18 | ||||||
Interest cost | 140 | 173 | 152 | ||||||
Participant contributions | 96 | 86 | 64 | ||||||
Plan amendments | 141 | — | 31 | ||||||
Acquisitions | — | — | 3,284 | ||||||
Direct subsidy receipts | 13 | 19 | 22 | ||||||
Actuarial (gain) loss | (399 | ) | 260 | 153 | |||||
Benefits paid by company | (266 | ) | (268 | ) | (219 | ) | |||
Benefits paid from plan assets | (136 | ) | (147 | ) | (133 | ) | |||
Benefit obligation at end of year | $ | 3,688 | 4,075 | 3,930 | |||||
Pension Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Change in plan assets | |||||||||
Fair value of plan assets at beginning of year | $ | 12,321 | 11,814 | 3,732 | |||||
Return on plan assets | 810 | 1,476 | 479 | ||||||
Acquisitions | — | — | 7,777 | ||||||
Employer contributions | 146 | 32 | 587 | ||||||
Benefits paid from plan assets | (931 | ) | (1,001 | ) | (761 | ) | |||
Fair value of plan assets at end of year | $ | 12,346 | 12,321 | 11,814 | |||||
Gross Notional Exposure | ||||||||||||
Pension Plans | Post-Retirement Benefit Plans | |||||||||||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(Dollars in millions) | ||||||||||||
Derivative instruments: | ||||||||||||
Exchange-traded U.S. equity futures | $ | 95 | 302 | 16 | 30 | |||||||
Exchange-traded non-U.S. equity futures | — | 1 | — | — | ||||||||
Exchange-traded Treasury futures | 3,011 | 1,763 | — | — | ||||||||
Interest rate swaps | 556 | 1,471 | — | — | ||||||||
Credit default swaps | 253 | 495 | — | — | ||||||||
Foreign exchange forwards | 938 | 726 | 29 | 21 | ||||||||
Options | 261 | 768 | — | — | ||||||||
Pension Plans | Post-Retirement Benefit Plans | |||||||||||
Years Ended December 31, | Years Ended December 31, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(Dollars in millions) | ||||||||||||
Benefit obligation | $ | (13,401 | ) | (14,881 | ) | (3,688 | ) | (4,075 | ) | |||
Fair value of plan assets | 12,346 | 12,321 | 535 | 626 | ||||||||
Unfunded status | (1,055 | ) | (2,560 | ) | (3,153 | ) | (3,449 | ) | ||||
Current portion of unfunded status | $ | (5 | ) | (6 | ) | (154 | ) | (160 | ) | |||
Non-current portion of unfunded status | $ | (1,050 | ) | (2,554 | ) | (2,999 | ) | (3,289 | ) | |||
As of and for the Years Ended December 31, | |||||||||||||||
2012 | Recognition of Net Periodic Benefits Expense | Deferrals | Net Change in AOCI | 2013 | |||||||||||
(Dollars in millions) | |||||||||||||||
Accumulated other comprehensive loss: | |||||||||||||||
Pension plans: | |||||||||||||||
Net actuarial (loss) gain | $ | (2,236 | ) | 84 | 1,094 | 1,178 | (1,058 | ) | |||||||
Prior service (cost) benefit | (38 | ) | 5 | — | 5 | (33 | ) | ||||||||
Deferred income tax benefit (expense) | 875 | (34 | ) | (419 | ) | (453 | ) | 422 | |||||||
Total pension plans | (1,399 | ) | 55 | 675 | 730 | (669 | ) | ||||||||
Post-retirement benefit plans: | |||||||||||||||
Net actuarial (loss) gain | (446 | ) | 4 | 405 | 409 | (37 | ) | ||||||||
Prior service (cost) benefit | (22 | ) | — | (141 | ) | (141 | ) | (163 | ) | ||||||
Deferred income tax benefit (expense) | 179 | (1 | ) | (100 | ) | (101 | ) | 78 | |||||||
Total post-retirement benefit plans | (289 | ) | 3 | 164 | 167 | (122 | ) | ||||||||
Total accumulated other comprehensive loss | $ | (1,688 | ) | 58 | 839 | 897 | (791 | ) | |||||||
Pension Plans | Post-Retirement Plans | |||||
(Dollars in millions) | ||||||
Estimated recognition of net periodic benefit expense in 2014: | ||||||
Net actuarial loss | $ | (17 | ) | — | ||
Prior service cost | (5 | ) | (17 | ) | ||
Deferred income tax benefit | 8 | 6 | ||||
Estimated net periodic benefit expense to be recorded in 2014 as a component of other comprehensive income (loss) | $ | (14 | ) | (11 | ) | |
Pension Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 (1) | |||||||
(Dollars in millions) | |||||||||
Service cost | $ | 91 | 87 | 70 | |||||
Interest cost | 544 | 625 | 560 | ||||||
Expected return on plan assets | (896 | ) | (847 | ) | (709 | ) | |||
Settlements | — | — | 1 | ||||||
Amortization of unrecognized prior service cost | 5 | 4 | 2 | ||||||
Amortization of unrecognized actuarial loss | 84 | 35 | 13 | ||||||
Net periodic pension benefit (income) expense | $ | (172 | ) | (96 | ) | (63 | ) | ||
(1) | Includes $58 million of income related to the Qwest plans subsequent to the April 1, 2011 acquisition date. |
Pension Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Change in benefit obligation | |||||||||
Benefit obligation at beginning of year | $ | 14,881 | 13,596 | 4,534 | |||||
Service cost | 91 | 87 | 70 | ||||||
Interest cost | 544 | 625 | 560 | ||||||
Plan amendments | — | 14 | 12 | ||||||
Acquisitions | — | — | 8,267 | ||||||
Actuarial (gain) loss | (1,179 | ) | 1,565 | 930 | |||||
Benefits paid by company | (5 | ) | (5 | ) | (16 | ) | |||
Benefits paid from plan assets | (931 | ) | (1,001 | ) | (761 | ) | |||
Benefit obligation at end of year | $ | 13,401 | 14,881 | 13,596 | |||||
Post-Retirement Benefit Plans Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Change in plan assets | |||||||||
Fair value of plan assets at beginning of year | $ | 626 | 693 | 54 | |||||
Actual gain on plan assets | 45 | 80 | 4 | ||||||
Acquisitions | — | — | 768 | ||||||
Benefits paid from plan assets | (136 | ) | (147 | ) | (133 | ) | |||
Fair value of plan assets at end of year | $ | 535 | 626 | 693 | |||||
Fair Value of Pension Plan Assets at December 31, 2012 | |||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||
(Dollars in millions) | |||||||||||||
Investment grade bonds (a) | $ | 830 | 1,555 | — | $ | 2,385 | |||||||
High yield bonds (b) | — | 1,303 | 59 | 1,362 | |||||||||
Emerging market bonds (c) | 199 | 396 | — | 595 | |||||||||
Convertible bonds (d) | — | 374 | — | 374 | |||||||||
Diversified strategies (e) | — | 655 | — | 655 | |||||||||
U.S. stocks (f) | 1,225 | 119 | — | 1,344 | |||||||||
Non-U.S. stocks (g) | 1,212 | 178 | — | 1,390 | |||||||||
Emerging market stocks (h) | 111 | 193 | — | 304 | |||||||||
Private equity (i) | — | — | 711 | 711 | |||||||||
Private debt (j) | — | — | 465 | 465 | |||||||||
Market neutral hedge funds (k) | — | 906 | — | 906 | |||||||||
Directional hedge funds (k) | — | 340 | 194 | 534 | |||||||||
Real estate (l) | — | 223 | 337 | 560 | |||||||||
Derivatives (m) | (5 | ) | 3 | — | (2 | ) | |||||||
Cash equivalents and short-term investments (n) | — | 750 | — | 750 | |||||||||
Total investments | $ | 3,572 | 6,995 | 1,766 | 12,333 | ||||||||
Accrued expenses | (12 | ) | |||||||||||
Total pension plan assets | $ | 12,321 | |||||||||||
Fair Value of Pension Plan Assets at December 31, 2013 | |||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||
(Dollars in millions) | |||||||||||||
Investment grade bonds (a) | $ | 813 | 1,504 | — | $ | 2,317 | |||||||
High yield bonds (b) | — | 1,265 | 26 | 1,291 | |||||||||
Emerging market bonds (c) | 196 | 367 | — | 563 | |||||||||
Convertible bonds (d) | — | 389 | — | 389 | |||||||||
Diversified strategies (e) | — | 723 | — | 723 | |||||||||
U.S. stocks (f) | 1,408 | 92 | — | 1,500 | |||||||||
Non-U.S. stocks (g) | 1,159 | 299 | — | 1,458 | |||||||||
Emerging market stocks (h) | — | 110 | — | 110 | |||||||||
Private equity (i) | — | — | 721 | 721 | |||||||||
Private debt (j) | — | — | 436 | 436 | |||||||||
Market neutral hedge funds (k) | — | 867 | 99 | 966 | |||||||||
Directional hedge funds (k) | — | 582 | 32 | 614 | |||||||||
Real estate (l) | — | 306 | 265 | 571 | |||||||||
Derivatives (m) | — | (34 | ) | — | (34 | ) | |||||||
Cash equivalents and short-term investments (n) | — | 721 | — | 721 | |||||||||
Total investments | $ | 3,576 | 7,191 | 1,579 | 12,346 | ||||||||
Accrued expenses | — | ||||||||||||
Total pension plan assets | $ | 12,346 | |||||||||||
Fair Value of Post-Retirement Plan Assets at December 31, 2013 | |||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||
(Dollars in millions) | |||||||||||||
Investment grade bonds (a) | $ | 21 | 56 | — | $ | 77 | |||||||
High yield bonds (b) | — | 56 | — | 56 | |||||||||
Emerging market bonds (c) | — | 37 | — | 37 | |||||||||
Diversified strategies (e) | — | 86 | — | 86 | |||||||||
U.S. stocks (f) | 56 | — | — | 56 | |||||||||
Non-U.S. stocks (g) | 58 | — | — | 58 | |||||||||
Emerging market stocks (h) | — | 12 | — | 12 | |||||||||
Private equity (i) | — | — | 40 | 40 | |||||||||
Private debt (j) | — | — | 5 | 5 | |||||||||
Market neutral hedge funds (k) | — | 35 | — | 35 | |||||||||
Directional hedge funds (k) | — | 14 | — | 14 | |||||||||
Real estate (l) | — | 22 | 12 | 34 | |||||||||
Cash equivalents and short-term investments (n) | — | 24 | — | 24 | |||||||||
Total investments | $ | 135 | 342 | 57 | 534 | ||||||||
Contribution Receivable | 1 | ||||||||||||
Total post-retirement plan assets | $ | 535 | |||||||||||
Pension Plan Assets Valued Using Level 3 Inputs | |||||||||||||||||||||
High Yield Bonds | Private Equity | Private Debt | Market Neutral Hedge Fund | Directional Hedge Funds | Real Estate | Total | |||||||||||||||
(Dollars in millions) | |||||||||||||||||||||
Balance at December 31, 2011 | $ | 79 | 791 | 461 | 188 | 183 | 535 | 2,237 | |||||||||||||
Net transfers | (12 | ) | — | — | (188 | ) | — | (105 | ) | (305 | ) | ||||||||||
Acquisitions | 1 | 70 | 120 | — | — | 18 | 209 | ||||||||||||||
Dispositions | (11 | ) | (109 | ) | (102 | ) | — | — | (121 | ) | (343 | ) | |||||||||
Actual return on plan assets: | |||||||||||||||||||||
Gains relating to assets sold during the year | — | 3 | 1 | — | — | — | 4 | ||||||||||||||
Gains (losses) relating to assets still held at year-end | 2 | (44 | ) | (15 | ) | — | 11 | 10 | (36 | ) | |||||||||||
Balance at December 31, 2012 | 59 | 711 | 465 | — | 194 | 337 | 1,766 | ||||||||||||||
Net transfers | — | — | — | — | (165 | ) | — | (165 | ) | ||||||||||||
Acquisitions | 5 | 82 | 71 | 100 | — | 9 | 267 | ||||||||||||||
Dispositions | (43 | ) | (179 | ) | (144 | ) | — | (1 | ) | (97 | ) | (464 | ) | ||||||||
Actual return on plan assets: | |||||||||||||||||||||
Gains relating to assets sold during the year | 12 | 68 | 18 | — | — | 11 | 109 | ||||||||||||||
(Losses) gains relating to assets still held at year-end | (7 | ) | 39 | 26 | (1 | ) | 4 | 5 | 66 | ||||||||||||
Balance at December 31, 2013 | $ | 26 | 721 | 436 | 99 | 32 | 265 | 1,579 | |||||||||||||
100 Basis Points Change | ||||||
Increase | (Decrease) | |||||
(Dollars in millions) | ||||||
Effect on the aggregate of the service and interest cost components of net periodic post-retirement benefit expense (consolidated statement of operations) | $ | 3 | (3 | ) | ||
Effect on benefit obligation (consolidated balance sheet) | 87 | (80 | ) | |||
Fair Value of Post-Retirement Plan Assets at December 31, 2013 | |||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||
(Dollars in millions) | |||||||||||||
Investment grade bonds (a) | $ | 21 | 56 | — | $ | 77 | |||||||
High yield bonds (b) | — | 56 | — | 56 | |||||||||
Emerging market bonds (c) | — | 37 | — | 37 | |||||||||
Diversified strategies (e) | — | 86 | — | 86 | |||||||||
U.S. stocks (f) | 56 | — | — | 56 | |||||||||
Non-U.S. stocks (g) | 58 | — | — | 58 | |||||||||
Emerging market stocks (h) | — | 12 | — | 12 | |||||||||
Private equity (i) | — | — | 40 | 40 | |||||||||
Private debt (j) | — | — | 5 | 5 | |||||||||
Market neutral hedge funds (k) | — | 35 | — | 35 | |||||||||
Directional hedge funds (k) | — | 14 | — | 14 | |||||||||
Real estate (l) | — | 22 | 12 | 34 | |||||||||
Cash equivalents and short-term investments (n) | — | 24 | — | 24 | |||||||||
Total investments | $ | 135 | 342 | 57 | 534 | ||||||||
Contribution Receivable | 1 | ||||||||||||
Total post-retirement plan assets | $ | 535 | |||||||||||
Fair Value of Post-Retirement Plan Assets at December 31, 2012 | |||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||
(Dollars in millions) | |||||||||||||
Investment grade bonds (a) | $ | 22 | 86 | — | $ | 108 | |||||||
High yield bonds (b) | — | 90 | — | 90 | |||||||||
Emerging market bonds (c) | — | 40 | — | 40 | |||||||||
Convertible bonds (d) | — | 2 | — | 2 | |||||||||
Diversified strategies (e) | — | 72 | — | 72 | |||||||||
U.S. stocks (f) | 55 | — | — | 55 | |||||||||
Non-U.S. stocks (g) | 58 | 1 | — | 59 | |||||||||
Emerging market stocks (h) | — | 20 | — | 20 | |||||||||
Private equity (i) | — | — | 45 | 45 | |||||||||
Private debt (j) | — | — | 6 | 6 | |||||||||
Market neutral hedge funds (k) | — | 41 | — | 41 | |||||||||
Directional hedge funds (k) | — | 24 | — | 24 | |||||||||
Real estate (l) | — | 21 | 28 | 49 | |||||||||
Cash equivalents and short-term investments (n) | 5 | 21 | — | 26 | |||||||||
Total investments | $ | 140 | 418 | 79 | 637 | ||||||||
Accrued expenses | (1 | ) | |||||||||||
Reimbursement accrual | (10 | ) | |||||||||||
Total post-retirement plan assets | $ | 626 | |||||||||||
Post-Retirement Plan Assets Valued Using Level 3 Inputs | ||||||||||||
Private Equity | Private Debt | Real Estate | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at December 31, 2011 | $ | 60 | 8 | 26 | 94 | |||||||
Acquisitions | 1 | — | — | 1 | ||||||||
Dispositions | (15 | ) | (3 | ) | (1 | ) | (19 | ) | ||||
Actual return on plan assets: | ||||||||||||
Gains (losses) relating to assets sold during the year | 4 | 2 | (1 | ) | 5 | |||||||
(Losses) gains relating to assets still held at year-end | (5 | ) | (1 | ) | 4 | (2 | ) | |||||
Balance at December 31, 2012 | 45 | 6 | 28 | 79 | ||||||||
Acquisitions | 1 | — | — | 1 | ||||||||
Dispositions | (11 | ) | (1 | ) | (18 | ) | (30 | ) | ||||
Actual return on plan assets: | ||||||||||||
Gains (losses) relating to assets sold during the year | 4 | — | (1 | ) | 3 | |||||||
Gains relating to assets still held at year-end | 1 | — | 3 | 4 | ||||||||
Balance at December 31, 2013 | $ | 40 | 5 | 12 | 57 | |||||||
|
|||
Number of Options | Weighted- Average Exercise Price | |||||
(in thousands) | ||||||
Outstanding at December 31, 2012 | 6,733 | $ | 34.23 | |||
Exercised | (1,142 | ) | $ | 27.07 | ||
Forfeited/Expired | (266 | ) | $ | 30.51 | ||
Outstanding at December 31, 2013 | 5,325 | $ | 35.95 | |||
Exercisable at December 31, 2013 | 5,325 | $ | 35.95 | |||
Number of Shares | Weighted- Average Grant Date Fair Value | |||||
(in thousands) | ||||||
Non-vested at December 31, 2012 | 3,528 | $ | 38.43 | |||
Granted | 1,886 | $ | 35.63 | |||
Vested | (1,493 | ) | $ | 37.08 | ||
Forfeited | (296 | ) | $ | 36.26 | ||
Non-vested at December 31, 2013 | 3,625 | $ | 37.33 | |||
|
|||
Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(Dollars in millions, except per share amounts, shares in thousands) | |||||||||||
(Loss) Income (Numerator): | |||||||||||
Net (loss) income | $ | (239 | ) | 777 | 573 | ||||||
Earnings applicable to non-vested restricted stock | — | (1 | ) | (2 | ) | ||||||
Net (loss) income applicable to common stock for computing basic earnings per common share | (239 | ) | 776 | 571 | |||||||
Net (loss) income as adjusted for purposes of computing diluted earnings per common share | $ | (239 | ) | 776 | 571 | ||||||
Shares (Denominator): | |||||||||||
Weighted average number of shares: | |||||||||||
Outstanding during period | 604,404 | 622,139 | 534,320 | ||||||||
Non-vested restricted stock | (3,512 | ) | (2,796 | ) | (2,209 | ) | |||||
Non-vested restricted stock units | — | 862 | 669 | ||||||||
Weighted average shares outstanding for computing basic (loss) earnings per common share | 600,892 | 620,205 | 532,780 | ||||||||
Incremental common shares attributable to dilutive securities: | |||||||||||
Shares issuable under convertible securities | — | 12 | 13 | ||||||||
Shares issuable under incentive compensation plans | — | 2,068 | 1,328 | ||||||||
Number of shares as adjusted for purposes of computing diluted earnings per common share | 600,892 | 622,285 | 534,121 | ||||||||
Basic (loss) earnings per common share | $ | (0.40 | ) | $ | 1.25 | $ | 1.07 | ||||
Diluted (loss) earnings per common share(1) | $ | (0.40 | ) | $ | 1.25 | $ | 1.07 | ||||
(1) | For the year ended December 31, 2013, we excluded from the calculation of diluted loss per share 1.3 million shares potentially issuable under incentive compensation plans or convertible securities, as their effect, if included, would have been anti-dilutive. |
|
|||
Input Level | Description of Input | |
Level 1 | Observable inputs such as quoted market prices in active markets. | |
Level 2 | Inputs other than quoted prices in active markets that are either directly or indirectly observable. | |
Level 3 | Unobservable inputs in which little or no market data exists. | |
December 31, 2013 | December 31, 2012 | ||||||||||||||
Input Level | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||
(Dollars in millions) | |||||||||||||||
Liabilities-Long-term debt excluding capital lease obligations | 2 | $ | 20,347 | 20,413 | 19,871 | 21,457 | |||||||||
|
|||
Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Income tax expense was as follows: | |||||||||
Federal | |||||||||
Current | $ | 1 | 57 | (49 | ) | ||||
Deferred | 403 | 361 | 401 | ||||||
State | |||||||||
Current | 62 | 15 | 25 | ||||||
Deferred | (8 | ) | 33 | (6 | ) | ||||
Foreign | |||||||||
Current | 9 | 7 | 4 | ||||||
Deferred | (4 | ) | — | — | |||||
Total income tax expense | $ | 463 | 473 | 375 | |||||
Years Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
(Dollars in millions) | |||||||||
Income tax expense was allocated as follows: | |||||||||
Income tax expense in the consolidated statements of operations: | |||||||||
Attributable to income | $ | 463 | 473 | 375 | |||||
Stockholders' equity: | |||||||||
Compensation expense for tax purposes in excess of amounts recognized for financial reporting purposes | (14 | ) | (18 | ) | (13 | ) | |||
Tax effect of the change in accumulated other comprehensive loss | 554 | (434 | ) | (535 | ) | ||||
Years Ended December 31, | ||||||||
2013 | 2012 | 2011 | ||||||
(Percentage of pre-tax income) | ||||||||
Statutory federal income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
State income taxes, net of federal income tax benefit | 2.8 | % | 2.5 | % | 1.3 | % | ||
Impairment of goodwill | 188.5 | % | — | % | — | % | ||
Reversal of liability for unrecognized tax position | (24.5 | )% | — | % | — | % | ||
Foreign income taxes | 2.7 | % | 0.3 | % | 0.4 | % | ||
Nondeductible accounting adjustment for life insurance | 3.1 | % | — | % | — | % | ||
Release state valuation allowance | (2.3 | )% | — | % | — | % | ||
Other, net | 1.4 | % | — | % | 2.9 | % | ||
Effective income tax rate | 206.7 | % | 37.8 | % | 39.6 | % | ||
Years Ended December 31, | ||||||
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Deferred tax assets | ||||||
Post-retirement and pension benefit costs | $ | 1,618 | 2,311 | |||
Net operating loss carryforwards | 1,532 | 2,176 | ||||
Other employee benefits | 182 | 184 | ||||
Other | 782 | 789 | ||||
Gross deferred tax assets | 4,114 | 5,460 | ||||
Less valuation allowance | (435 | ) | (444 | ) | ||
Net deferred tax assets | 3,679 | 5,016 | ||||
Deferred tax liabilities | ||||||
Property, plant and equipment, primarily due to depreciation differences | (3,904 | ) | (3,784 | ) | ||
Goodwill and other intangible assets | (3,226 | ) | (3,688 | ) | ||
Other | (137 | ) | (192 | ) | ||
Gross deferred tax liabilities | (7,267 | ) | (7,664 | ) | ||
Net deferred tax liability | $ | (3,588 | ) | (2,648 | ) | |
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Unrecognized tax benefits at beginning of year | $ | 78 | 111 | |||
Increase in tax positions taken in the current year | — | 3 | ||||
Decrease due to the reversal of tax positions taken in a prior year | — | (34 | ) | |||
Decrease from the lapse of statute of limitations | (36 | ) | (2 | ) | ||
Settlements | (28 | ) | — | |||
Unrecognized tax benefits at end of year | $ | 14 | 78 | |||
Jurisdiction | Open Tax Years | |
Federal | 2009—current | |
State | ||
Florida | 2006—2008 and 2010—current | |
Minnesota | 1999 and 2010—current | |
Oregon | 2009—current | |
Other states | 2009—current | |
|
|||
Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 | ||||||||
(Dollars in millions) | ||||||||||
Total segment revenues | $ | 17,095 | $ | 17,320 | 14,471 | |||||
Total segment expenses | 8,249 | 8,244 | 6,623 | |||||||
Total segment income | $ | 8,846 | $ | 9,076 | 7,848 | |||||
Total margin percentage | 52 | % | 52 | % | 54 | % | ||||
Consumer: | ||||||||||
Revenues | $ | 6,004 | $ | 6,162 | 5,384 | |||||
Expenses | 2,231 | 2,291 | 1,972 | |||||||
Income | $ | 3,773 | $ | 3,871 | 3,412 | |||||
Margin percentage | 63 | % | 63 | % | 63 | % | ||||
Business: | ||||||||||
Revenues | $ | 6,136 | $ | 6,133 | 5,150 | |||||
Expenses | 3,769 | 3,743 | 3,068 | |||||||
Income | $ | 2,367 | $ | 2,390 | 2,082 | |||||
Margin percentage | 39 | % | 39 | % | 40 | % | ||||
Wholesale: | ||||||||||
Revenues | $ | 3,579 | $ | 3,725 | 3,314 | |||||
Expenses | 1,158 | 1,230 | 1,137 | |||||||
Income | $ | 2,421 | $ | 2,495 | 2,177 | |||||
Margin percentage | 68 | % | 67 | % | 66 | % | ||||
Data hosting: | ||||||||||
Revenues | $ | 1,376 | $ | 1,300 | 623 | |||||
Expenses | 1,091 | 980 | 446 | |||||||
Income | $ | 285 | $ | 320 | 177 | |||||
Margin percentage | 21 | % | 25 | % | 28 | % | ||||
Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 | ||||||||
(Dollars in millions) | ||||||||||
Strategic services | $ | 8,822 | $ | 8,427 | 6,313 | |||||
Legacy services | 7,617 | 8,221 | 7,621 | |||||||
Data integration | 656 | 672 | 537 | |||||||
Other | 1,000 | 1,056 | 880 | |||||||
Total operating revenues | $ | 18,095 | $ | 18,376 | 15,351 | |||||
Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 | ||||||||
(Dollars in millions) | ||||||||||
Total segment income | $ | 8,846 | $ | 9,076 | 7,848 | |||||
Other operating revenues | 1,000 | 1,056 | 880 | |||||||
Depreciation and amortization | (4,541 | ) | (4,780 | ) | (4,026 | ) | ||||
Impairment of goodwill | (1,092 | ) | — | — | ||||||
Other unassigned operating expenses | (2,760 | ) | (2,639 | ) | (2,677 | ) | ||||
Other income (expense), net | (1,229 | ) | (1,463 | ) | (1,077 | ) | ||||
Income tax expense | (463 | ) | (473 | ) | (375 | ) | ||||
Net (loss) income | $ | (239 | ) | 777 | 573 | |||||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Total | |||||||||||
(Dollars in millions, except per share amounts) | |||||||||||||||
2013 | |||||||||||||||
Operating revenues | $ | 4,513 | 4,525 | 4,515 | 4,542 | 18,095 | |||||||||
Operating income (loss) | 782 | 715 | (685 | ) | 641 | 1,453 | |||||||||
Net income (loss) | 298 | 269 | (1,045 | ) | 239 | (239 | ) | ||||||||
Basic earnings (loss) per common share | 0.48 | 0.45 | (1.76 | ) | 0.41 | (0.40 | ) | ||||||||
Diluted earnings (loss) per common share | 0.48 | 0.44 | (1.76 | ) | 0.41 | (0.40 | ) | ||||||||
2012 | |||||||||||||||
Operating revenues | $ | 4,610 | 4,612 | 4,571 | 4,583 | 18,376 | |||||||||
Operating income | 654 | 657 | 736 | 666 | 2,713 | ||||||||||
Net income | 200 | 74 | 270 | 233 | 777 | ||||||||||
Basic earnings per common share | 0.32 | 0.12 | 0.43 | 0.37 | 1.25 | ||||||||||
Diluted earnings per common share | 0.32 | 0.12 | 0.43 | 0.37 | 1.25 | ||||||||||
|
|||
Years Ended December 31, | ||||||
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Assets acquired through capital leases | $ | 12 | 209 | |||
Depreciation expense | 136 | 150 | ||||
Cash payments towards capital leases | 119 | 113 | ||||
December 31, | |||||||
2013 | 2012 | ||||||
(Dollars in millions) | |||||||
Assets included in property, plant and equipment | $ | 877 | $ | 893 | |||
Accumulated depreciation | 338 | 229 | |||||
Future Minimum Payments | |||
(Dollars in millions) | |||
Capital lease obligations: | |||
2014 | $ | 144 | |
2015 | 111 | ||
2016 | 75 | ||
2017 | 70 | ||
2018 | 68 | ||
2019 and thereafter | 308 | ||
Total minimum payments | 776 | ||
Less: amount representing interest and executory costs | (206 | ) | |
Present value of minimum payments | 570 | ||
Less: current portion | (109 | ) | |
Long-term portion | $ | 461 | |
Future Minimum Payments | |||
(Dollars in millions) | |||
2014 | $ | 297 | |
2015 | 274 | ||
2016 | 252 | ||
2017 | 232 | ||
2018 | 209 | ||
2019 and thereafter | 1,391 | ||
Total future minimum payments (1) | $ | 2,655 | |
(1) | Minimum payments have not been reduced by minimum sublease rentals of $104 million due in the future under non-cancelable subleases. |
|
|||
December 31, | ||||||
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Prepaid expenses | $ | 266 | 257 | |||
Materials, supplies and inventory | 167 | 125 | ||||
Assets held for sale | 26 | 96 | ||||
Deferred activation and installation charges | 94 | 53 | ||||
Other | 44 | 21 | ||||
Total other current assets | $ | 597 | 552 | |||
December 31 | ||||||
2013 | 2012 | |||||
(Dollars in millions) | ||||||
Accounts payable | $ | 1,111 | 1,207 | |||
Other current liabilities: | ||||||
Accrued rent | $ | 52 | 48 | |||
Legal reserves | 273 | 39 | ||||
Other | 189 | 147 | ||||
Total other current liabilities | $ | 514 | 234 | |||
|
|||
Pension Plans | Post-Retirement Benefit Plans | Foreign Currency Translation Adjustment and Other | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at December 31, 2012 | $ | (1,399 | ) | (289 | ) | (13 | ) | (1,701 | ) | |||
Other comprehensive income (loss) before reclassifications | 675 | 164 | 1 | 840 | ||||||||
Amounts reclassified from accumulated other comprehensive income | 55 | 3 | 1 | 59 | ||||||||
Net current-period other comprehensive income (loss) | 730 | 167 | 2 | 899 | ||||||||
Balance at December 31, 2013 | $ | (669 | ) | (122 | ) | (11 | ) | (802 | ) | |||
Year Ended December 31, 2013 | Decrease (Increase) in Net Loss | Affected Line Item in Consolidated Statement of Operations or Footnote Where Additional Information is Presented If The Amount is not Recognized in Net Income in Total | ||||
(Dollars in millions) | ||||||
Amortization of pension & post-retirement plans | ||||||
Net actuarial loss | $ | (88 | ) | See Note 8—Employee Benefits | ||
Prior service cost | (5 | ) | See Note 8—Employee Benefits | |||
Total before tax | (93 | ) | ||||
Income tax expense (benefit) | 35 | Income tax expense | ||||
Insignificant items | (1 | ) | ||||
Net of tax | $ | (59 | ) | |||
|
|||
Date Declared | Record Date | Dividend Per Share | Total Amount | Payment Date | |||||||
(in millions) | |||||||||||
November 12, 2013 | 11/25/2013 | 0.540 | $ | 321 | 12/6/2013 | ||||||
August 27, 2013 | 9/6/2013 | 0.540 | $ | 321 | 9/19/2013 | ||||||
May 22, 2013 | 6/3/2013 | 0.540 | $ | 320 | 6/14/2013 | ||||||
February 27, 2013 | 3/11/2013 | 0.540 | $ | 339 | 3/22/2013 | ||||||
November 13, 2012 | 12/11/2012 | 0.725 | $ | 454 | 12/21/2012 | ||||||
August 21, 2012 | 9/11/2012 | 0.725 | $ | 452 | 9/21/2012 | ||||||
May 24, 2012 | 6/5/2012 | 0.725 | $ | 453 | 6/15/2012 | ||||||
February 12, 2012 | 3/6/2012 | 0.725 | $ | 452 | 3/16/2012 | ||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||