|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Interest Rates | Maturities | As of September 30, 2015 | As of December 31, 2014 | |||||||
(Dollars in millions) | ||||||||||
CenturyLink, Inc. | ||||||||||
Senior notes | 5.150% - 7.650% | 2017 - 2042 | $ | 7,975 | 7,825 | |||||
Credit facility and revolving line of credit(1) | —% | 2019 | — | 725 | ||||||
Term loan | 1.950% | 2019 | 363 | 380 | ||||||
Subsidiaries | ||||||||||
Qwest Corporation | ||||||||||
Senior notes | 6.125% - 8.375% | 2016 - 2055 | 7,629 | 7,311 | ||||||
Term loan | 1.950% | 2025 | 100 | — | ||||||
Qwest Capital Funding, Inc. | ||||||||||
Senior notes | 6.500% - 7.750% | 2018 - 2031 | 981 | 981 | ||||||
Embarq Corporation and subsidiaries | ||||||||||
Senior notes | 7.082% - 7.995% | 2016 - 2036 | 2,669 | 2,669 | ||||||
First mortgage bonds | 7.125% - 8.770% | 2017 - 2025 | 232 | 232 | ||||||
Other | 9.000% | 2019 | 150 | 150 | ||||||
Capital lease and other obligations | Various | Various | 436 | 509 | ||||||
Unamortized discounts, net | (121 | ) | (111 | ) | ||||||
Total long-term debt | 20,414 | 20,671 | ||||||||
Less current maturities | (1,910 | ) | (550 | ) | ||||||
Long-term debt, excluding current maturities | $ | 18,504 | 20,121 | |||||||
(1) | The total outstanding amount of our credit facility ("Credit Facility") and revolving line of credit borrowings at December 31, 2014, was $725 million with a weighted average interest rate of 2.270%. At September 30, 2015, we had no borrowing outstanding under our Credit Facility and revolving line of credit. These amounts change on a regular basis. |
|
|||
Severance | Real Estate | |||||
(Dollars in millions) | ||||||
Balance at December 31, 2014 | $ | 26 | 96 | |||
Accrued to expense | 88 | — | ||||
Payments, net | (77 | ) | (10 | ) | ||
Reversals and adjustments | — | (3 | ) | |||
Balance at September 30, 2015 | $ | 37 | 83 | |||
|
|||
Pension Plans | ||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
(Dollars in millions) | ||||||||||||
Service cost | $ | 20 | 19 | 62 | 58 | |||||||
Interest cost | 142 | 151 | 425 | 453 | ||||||||
Expected return on plan assets | (224 | ) | (223 | ) | (673 | ) | (669 | ) | ||||
Recognition of prior service cost | 1 | 1 | 4 | 5 | ||||||||
Recognition of actuarial loss | 40 | 5 | 120 | 15 | ||||||||
Net periodic pension benefit income | $ | (21 | ) | (47 | ) | (62 | ) | (138 | ) | |||
Post-Retirement Benefit Plans | ||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
(Dollars in millions) | ||||||||||||
Service cost | $ | 6 | 5 | 18 | 16 | |||||||
Interest cost | 35 | 40 | 105 | 119 | ||||||||
Expected return on plan assets | (6 | ) | (8 | ) | (16 | ) | (24 | ) | ||||
Recognition of prior service cost | 6 | 4 | 16 | 13 | ||||||||
Net periodic post-retirement benefit expense | $ | 41 | 41 | 123 | 124 | |||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
(Dollars in millions, except per share amounts, shares in thousands) | ||||||||||||
Income (Numerator): | ||||||||||||
Net income | $ | 205 | 188 | 540 | 584 | |||||||
Earnings applicable to non-vested restricted stock | — | — | — | — | ||||||||
Net income applicable to common stock for computing basic earnings per common share | 205 | 188 | 540 | 584 | ||||||||
Net income as adjusted for purposes of computing diluted earnings per common share | $ | 205 | 188 | 540 | 584 | |||||||
Shares (Denominator): | ||||||||||||
Weighted average number of shares: | ||||||||||||
Outstanding during period | 559,991 | 570,545 | 563,391 | 573,661 | ||||||||
Non-vested restricted stock | (5,094 | ) | (4,580 | ) | (4,889 | ) | (4,189 | ) | ||||
Weighted average shares outstanding for computing basic earnings per common share | 554,897 | 565,965 | 558,502 | 569,472 | ||||||||
Incremental common shares attributable to dilutive securities: | ||||||||||||
Shares issuable under convertible securities | 10 | 10 | 10 | 10 | ||||||||
Shares issuable under incentive compensation plans | 249 | 1,457 | 781 | 1,158 | ||||||||
Number of shares as adjusted for purposes of computing diluted earnings per common share | 555,156 | 567,432 | 559,293 | 570,640 | ||||||||
Basic earnings per common share | $ | 0.37 | 0.33 | 0.97 | 1.03 | |||||||
Diluted earnings per common share | $ | 0.37 | 0.33 | 0.97 | 1.02 | |||||||
|
|||
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. | |
As of September 30, 2015 | As of December 31, 2014 | |||||||||||||
Input Level | Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||
(Dollars in millions) | ||||||||||||||
Liabilities—Long-term debt, excluding capital lease and other obligations | 2 | $ | 19,978 | 19,303 | 20,162 | 21,255 | ||||||||
|
|||
• | Business. Consists generally of providing strategic, legacy and data integration products and services to enterprise, wholesale and governmental customers, including other communication providers. Our strategic products and services offered to these customers include our MPLS, private line (including special access), Ethernet, high-speed Internet, colocation, managed hosting, cloud hosting and other ancillary services. Our legacy services offered to these customers primarily include switched access and local and long-distance voice services, including the sale of unbundled network elements ("UNEs") which allow our wholesale customers to use our network or a combination of our network and their own networks to provide voice and data services to their customers. Our data integration offerings include the sale of telecommunications equipment located on customers' premises and related professional services. These services include network management, installation and maintenance of data equipment and the building of proprietary fiber-optic broadband networks for our governmental and business customers; and |
• | Consumer. Consists generally of providing strategic and legacy products and services to residential customers. Our strategic products and services offered to these customers include our high-speed Internet, wireless and video services, including our Prism TV services. Our legacy services offered to these customers include local and long-distance voice services. |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 (1) | 2015 | 2014 (1) | |||||||||
(Dollars in millions) | ||||||||||||
Total segment revenues | $ | 4,145 | 4,264 | 12,500 | 12,836 | |||||||
Total segment expenses | 2,163 | 2,161 | 6,378 | 6,374 | ||||||||
Total segment income | $ | 1,982 | 2,103 | 6,122 | 6,462 | |||||||
Total margin percentage | 48 | % | 49 | % | 49 | % | 50 | % | ||||
Business: | ||||||||||||
Revenues | $ | 2,636 | 2,773 | 7,992 | 8,336 | |||||||
Expenses | 1,541 | 1,549 | 4,550 | 4,568 | ||||||||
Income | $ | 1,095 | 1,224 | 3,442 | 3,768 | |||||||
Income margin percentage | 42 | % | 44 | % | 43 | % | 45 | % | ||||
Consumer: | ||||||||||||
Revenues | $ | 1,509 | 1,491 | 4,508 | 4,500 | |||||||
Expenses | 622 | 612 | 1,828 | 1,806 | ||||||||
Income | $ | 887 | 879 | 2,680 | 2,694 | |||||||
Income margin percentage | 59 | % | 59 | % | 59 | % | 60 | % | ||||
(1) | Reflects the recasting of segment results discussed in the next section entitled "Recent Changes in Segment Reporting." |
• | Certain business segment expenses were reassigned to consumer segment expense; and |
• | Certain business segment expenses were reassigned to corporate overhead. |
• | Strategic services, which include primarily high-speed Internet, MPLS (which is a data networking technology that can deliver the quality of service required to support real-time voice and video), private line (including special access), Ethernet, colocation, hosting (including cloud hosting and managed hosting), video (including our facilities-based video services, which we now offer in sixteen markets), VoIP and Verizon Wireless services; |
• | Legacy services, which include primarily local and long-distance services, including the sale of UNEs, switched access and Integrated Services Digital Network ("ISDN") services (which uses regular telephone lines to support voice, video and data applications); |
• | 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 CAF support, USF support and USF surcharges. We receive federal support from both CAF Phase 1 and CAF Phase 2 programs, and support from both federal and state USF programs, which are government subsidies designed to reimburse us for various costs related to certain telecommunications services, including the costs of voice and high-speed internet capable infrastructure and the costs of network deployment, maintenance and operations in high-cost rural areas where we are not able to recover our costs from our customers. USF surcharges are the amounts we collect based on specific items we list on our customers' invoices to fund the FCC's universal service programs. We also generate other operating revenues from leasing and subleasing of space in our office buildings, warehouses and other properties. Because we centrally manage the activities that generate these other operating revenues, these revenues are not included in our segment revenues. |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
(Dollars in millions) | ||||||||||||
Strategic services | ||||||||||||
Business high-bandwidth data services (1) | $ | 699 | 655 | 2,083 | 1,904 | |||||||
Business low-bandwidth data services (2) | 506 | 574 | 1,555 | 1,792 | ||||||||
Business hosting services (3) | 324 | 331 | 961 | 988 | ||||||||
Other business strategic services (4) | 27 | 30 | 113 | 55 | ||||||||
Consumer high-speed Internet services (5) | 658 | 616 | 1,945 | 1,847 | ||||||||
Other consumer strategic services (6) | 105 | 96 | 314 | 276 | ||||||||
Total strategic services revenues | 2,319 | 2,302 | 6,971 | 6,862 | ||||||||
Legacy services | ||||||||||||
Business legacy voice services (7) | 638 | 692 | 1,958 | 2,103 | ||||||||
Other business legacy services (8) | 290 | 307 | 890 | 951 | ||||||||
Consumer legacy voice services (7) | 664 | 707 | 2,027 | 2,170 | ||||||||
Other consumer legacy services (9) | 81 | 71 | 220 | 204 | ||||||||
Total legacy services revenues | 1,673 | 1,777 | 5,095 | 5,428 | ||||||||
Data integration | ||||||||||||
Business data integration | 152 | 184 | 432 | 543 | ||||||||
Consumer data integration | 1 | 1 | 2 | 3 | ||||||||
Total data integration revenues | 153 | 185 | 434 | 546 | ||||||||
Other revenues | ||||||||||||
High cost support revenue (10) | 284 | 134 | 550 | 400 | ||||||||
Other revenue (11) | 125 | 116 | 374 | 357 | ||||||||
Total other revenues | 409 | 250 | 924 | 757 | ||||||||
Total revenues | $ | 4,554 | 4,514 | 13,424 | 13,593 | |||||||
(1) | Includes MPLS and Ethernet revenue |
(2) | Includes private line and high-speed Internet revenue |
(3) | Includes colocation, hosting (including cloud hosting and managed hosting) and hosting area network revenue |
(4) | Includes primarily VoIP, video and IT services revenue |
(5) | Includes high-speed Internet and related services revenue |
(6) | Includes video and Verizon wireless revenue |
(7) | Includes local and long-distance voice revenue |
(8) | Includes UNEs, public access and other ancillary revenue |
(9) | Includes switched access and other ancillary revenue |
(10) | Includes CAF Phase 1, CAF Phase 2 and federal and state USF support revenue |
(11) | Includes USF surcharges |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
(Dollars in millions) | ||||||||||||
Total segment income | $ | 1,982 | 2,103 | 6,122 | 6,462 | |||||||
Other operating revenues | 409 | 250 | 924 | 757 | ||||||||
Depreciation and amortization | (1,048 | ) | (1,097 | ) | (3,136 | ) | (3,297 | ) | ||||
Other unassigned operating expenses | (687 | ) | (637 | ) | (2,056 | ) | (1,995 | ) | ||||
Other expense, net | (327 | ) | (320 | ) | (968 | ) | (974 | ) | ||||
Income tax expense | (124 | ) | (111 | ) | (346 | ) | (369 | ) | ||||
Net income | $ | 205 | 188 | 540 | 584 | |||||||
|
|||
|
|||
As of September 30, 2015 | As of December 31, 2014 | |||||
(Dollars in millions) | ||||||
Prepaid expenses | $ | 273 | 260 | |||
Materials, supplies and inventory | 136 | 132 | ||||
Assets held for sale | 9 | 14 | ||||
Deferred activation and installation charges | 105 | 103 | ||||
Other | 71 | 71 | ||||
Total other current assets | $ | 594 | 580 | |||
As of September 30, 2015 | As of December 31, 2014 | |||||
(Dollars in millions) | ||||||
Accounts payable | $ | 1,087 | 1,226 | |||
Other current liabilities: | ||||||
Accrued rent | $ | 29 | 34 | |||
Legal contingencies | 24 | 27 | ||||
Other | 215 | 149 | ||||
Total other current liabilities | $ | 268 | 210 | |||
|
|||
|
|||
Pension Plans | Post-Retirement Benefit Plans | Foreign Currency Translation Adjustment and Other | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at June 30, 2015 | $ | (1,668 | ) | (266 | ) | (25 | ) | (1,959 | ) | |||
Other comprehensive income (loss) before reclassifications | — | — | (10 | ) | (10 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income | 24 | 4 | — | 28 | ||||||||
Net current-period other comprehensive income | 24 | 4 | (10 | ) | 18 | |||||||
Balance at September 30, 2015 | $ | (1,644 | ) | (262 | ) | (35 | ) | (1,941 | ) | |||
Pension Plans | Post-Retirement Benefit Plans | Foreign Currency Translation Adjustment and Other | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at December 31, 2014 | $ | (1,720 | ) | (272 | ) | (25 | ) | (2,017 | ) | |||
Other comprehensive income (loss) before reclassifications | — | — | (10 | ) | (10 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income | 76 | 10 | — | 86 | ||||||||
Net current-period other comprehensive income | 76 | 10 | (10 | ) | 76 | |||||||
Balance at September 30, 2015 | $ | (1,644 | ) | (262 | ) | (35 | ) | (1,941 | ) | |||
Three Months Ended September 30, 2015 | (Decrease) Increase in Net Income | 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 | $ | (40 | ) | See Note 4-Employee Benefits | ||
Prior service cost | (7 | ) | See Note 4-Employee Benefits | |||
Total before tax | (47 | ) | ||||
Income tax expense | 19 | Income tax expense | ||||
Net of tax | $ | (28 | ) | |||
Nine Months Ended September 30, 2015 | (Decrease) Increase in Net Income | 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 | $ | (120 | ) | See Note 4-Employee Benefits | ||
Prior service cost | (20 | ) | See Note 4-Employee Benefits | |||
Total before tax | (140 | ) | ||||
Income tax expense | 54 | Income tax expense | ||||
Net of tax | $ | (86 | ) | |||
Pension Plans | Post-Retirement Benefit Plans | Foreign Currency Translation Adjustment and Other | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at June 30, 2014 | $ | (661 | ) | (116 | ) | (2 | ) | (779 | ) | |||
Other comprehensive income before reclassifications | — | — | (16 | ) | (16 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income | 4 | 2 | — | 6 | ||||||||
Net current-period other comprehensive income | 4 | 2 | (16 | ) | (10 | ) | ||||||
Balance at September 30, 2014 | $ | (657 | ) | (114 | ) | (18 | ) | (789 | ) | |||
Pension Plans | Post-Retirement Benefit Plans | Foreign Currency Translation Adjustment and Other | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at December 31, 2013 | $ | (669 | ) | (122 | ) | (11 | ) | (802 | ) | |||
Other comprehensive income before reclassifications | — | — | (7 | ) | (7 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income | 12 | 8 | — | 20 | ||||||||
Net current-period other comprehensive income | 12 | 8 | (7 | ) | 13 | |||||||
Balance at September 30, 2014 | $ | (657 | ) | (114 | ) | (18 | ) | (789 | ) | |||
Three Months Ended September 30, 2014 | (Decrease) Increase in Net Income | 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 | $ | (5 | ) | See Note 4-Employee Benefits | ||
Prior service cost | (5 | ) | See Note 4-Employee Benefits | |||
Total before tax | (10 | ) | ||||
Income tax expense | 4 | Income tax expense | ||||
Net of tax | $ | (6 | ) | |||
Nine Months Ended September 30, 2014 | (Decrease) Increase in Net Income | 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 | $ | (15 | ) | See Note 4-Employee Benefits | ||
Prior service cost | (18 | ) | See Note 4-Employee Benefits | |||
Total before tax | (33 | ) | ||||
Income tax expense | 13 | Income tax expense | ||||
Net of tax | $ | (20 | ) | |||
|
|||
|
|||
Interest Rates | Maturities | As of September 30, 2015 | As of December 31, 2014 | |||||||
(Dollars in millions) | ||||||||||
CenturyLink, Inc. | ||||||||||
Senior notes | 5.150% - 7.650% | 2017 - 2042 | $ | 7,975 | 7,825 | |||||
Credit facility and revolving line of credit(1) | —% | 2019 | — | 725 | ||||||
Term loan | 1.950% | 2019 | 363 | 380 | ||||||
Subsidiaries | ||||||||||
Qwest Corporation | ||||||||||
Senior notes | 6.125% - 8.375% | 2016 - 2055 | 7,629 | 7,311 | ||||||
Term loan | 1.950% | 2025 | 100 | — | ||||||
Qwest Capital Funding, Inc. | ||||||||||
Senior notes | 6.500% - 7.750% | 2018 - 2031 | 981 | 981 | ||||||
Embarq Corporation and subsidiaries | ||||||||||
Senior notes | 7.082% - 7.995% | 2016 - 2036 | 2,669 | 2,669 | ||||||
First mortgage bonds | 7.125% - 8.770% | 2017 - 2025 | 232 | 232 | ||||||
Other | 9.000% | 2019 | 150 | 150 | ||||||
Capital lease and other obligations | Various | Various | 436 | 509 | ||||||
Unamortized discounts, net | (121 | ) | (111 | ) | ||||||
Total long-term debt | 20,414 | 20,671 | ||||||||
Less current maturities | (1,910 | ) | (550 | ) | ||||||
Long-term debt, excluding current maturities | $ | 18,504 | 20,121 | |||||||
(1) | The total outstanding amount of our credit facility ("Credit Facility") and revolving line of credit borrowings at December 31, 2014, was $725 million with a weighted average interest rate of 2.270%. At September 30, 2015, we had no borrowing outstanding under our Credit Facility and revolving line of credit. These amounts change on a regular basis. |
|
|||
Severance | Real Estate | |||||
(Dollars in millions) | ||||||
Balance at December 31, 2014 | $ | 26 | 96 | |||
Accrued to expense | 88 | — | ||||
Payments, net | (77 | ) | (10 | ) | ||
Reversals and adjustments | — | (3 | ) | |||
Balance at September 30, 2015 | $ | 37 | 83 | |||
|
|||
Pension Plans | ||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
(Dollars in millions) | ||||||||||||
Service cost | $ | 20 | 19 | 62 | 58 | |||||||
Interest cost | 142 | 151 | 425 | 453 | ||||||||
Expected return on plan assets | (224 | ) | (223 | ) | (673 | ) | (669 | ) | ||||
Recognition of prior service cost | 1 | 1 | 4 | 5 | ||||||||
Recognition of actuarial loss | 40 | 5 | 120 | 15 | ||||||||
Net periodic pension benefit income | $ | (21 | ) | (47 | ) | (62 | ) | (138 | ) | |||
Post-Retirement Benefit Plans | ||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
(Dollars in millions) | ||||||||||||
Service cost | $ | 6 | 5 | 18 | 16 | |||||||
Interest cost | 35 | 40 | 105 | 119 | ||||||||
Expected return on plan assets | (6 | ) | (8 | ) | (16 | ) | (24 | ) | ||||
Recognition of prior service cost | 6 | 4 | 16 | 13 | ||||||||
Net periodic post-retirement benefit expense | $ | 41 | 41 | 123 | 124 | |||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
(Dollars in millions, except per share amounts, shares in thousands) | ||||||||||||
Income (Numerator): | ||||||||||||
Net income | $ | 205 | 188 | 540 | 584 | |||||||
Earnings applicable to non-vested restricted stock | — | — | — | — | ||||||||
Net income applicable to common stock for computing basic earnings per common share | 205 | 188 | 540 | 584 | ||||||||
Net income as adjusted for purposes of computing diluted earnings per common share | $ | 205 | 188 | 540 | 584 | |||||||
Shares (Denominator): | ||||||||||||
Weighted average number of shares: | ||||||||||||
Outstanding during period | 559,991 | 570,545 | 563,391 | 573,661 | ||||||||
Non-vested restricted stock | (5,094 | ) | (4,580 | ) | (4,889 | ) | (4,189 | ) | ||||
Weighted average shares outstanding for computing basic earnings per common share | 554,897 | 565,965 | 558,502 | 569,472 | ||||||||
Incremental common shares attributable to dilutive securities: | ||||||||||||
Shares issuable under convertible securities | 10 | 10 | 10 | 10 | ||||||||
Shares issuable under incentive compensation plans | 249 | 1,457 | 781 | 1,158 | ||||||||
Number of shares as adjusted for purposes of computing diluted earnings per common share | 555,156 | 567,432 | 559,293 | 570,640 | ||||||||
Basic earnings per common share | $ | 0.37 | 0.33 | 0.97 | 1.03 | |||||||
Diluted earnings per common share | $ | 0.37 | 0.33 | 0.97 | 1.02 | |||||||
|
|||
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. | |
As of September 30, 2015 | As of December 31, 2014 | |||||||||||||
Input Level | Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||
(Dollars in millions) | ||||||||||||||
Liabilities—Long-term debt, excluding capital lease and other obligations | 2 | $ | 19,978 | 19,303 | 20,162 | 21,255 | ||||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 (1) | 2015 | 2014 (1) | |||||||||
(Dollars in millions) | ||||||||||||
Total segment revenues | $ | 4,145 | 4,264 | 12,500 | 12,836 | |||||||
Total segment expenses | 2,163 | 2,161 | 6,378 | 6,374 | ||||||||
Total segment income | $ | 1,982 | 2,103 | 6,122 | 6,462 | |||||||
Total margin percentage | 48 | % | 49 | % | 49 | % | 50 | % | ||||
Business: | ||||||||||||
Revenues | $ | 2,636 | 2,773 | 7,992 | 8,336 | |||||||
Expenses | 1,541 | 1,549 | 4,550 | 4,568 | ||||||||
Income | $ | 1,095 | 1,224 | 3,442 | 3,768 | |||||||
Income margin percentage | 42 | % | 44 | % | 43 | % | 45 | % | ||||
Consumer: | ||||||||||||
Revenues | $ | 1,509 | 1,491 | 4,508 | 4,500 | |||||||
Expenses | 622 | 612 | 1,828 | 1,806 | ||||||||
Income | $ | 887 | 879 | 2,680 | 2,694 | |||||||
Income margin percentage | 59 | % | 59 | % | 59 | % | 60 | % | ||||
(1) | Reflects the recasting of segment results discussed in the next section entitled "Recent Changes in Segment Reporting." |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
(Dollars in millions) | ||||||||||||
Strategic services | ||||||||||||
Business high-bandwidth data services (1) | $ | 699 | 655 | 2,083 | 1,904 | |||||||
Business low-bandwidth data services (2) | 506 | 574 | 1,555 | 1,792 | ||||||||
Business hosting services (3) | 324 | 331 | 961 | 988 | ||||||||
Other business strategic services (4) | 27 | 30 | 113 | 55 | ||||||||
Consumer high-speed Internet services (5) | 658 | 616 | 1,945 | 1,847 | ||||||||
Other consumer strategic services (6) | 105 | 96 | 314 | 276 | ||||||||
Total strategic services revenues | 2,319 | 2,302 | 6,971 | 6,862 | ||||||||
Legacy services | ||||||||||||
Business legacy voice services (7) | 638 | 692 | 1,958 | 2,103 | ||||||||
Other business legacy services (8) | 290 | 307 | 890 | 951 | ||||||||
Consumer legacy voice services (7) | 664 | 707 | 2,027 | 2,170 | ||||||||
Other consumer legacy services (9) | 81 | 71 | 220 | 204 | ||||||||
Total legacy services revenues | 1,673 | 1,777 | 5,095 | 5,428 | ||||||||
Data integration | ||||||||||||
Business data integration | 152 | 184 | 432 | 543 | ||||||||
Consumer data integration | 1 | 1 | 2 | 3 | ||||||||
Total data integration revenues | 153 | 185 | 434 | 546 | ||||||||
Other revenues | ||||||||||||
High cost support revenue (10) | 284 | 134 | 550 | 400 | ||||||||
Other revenue (11) | 125 | 116 | 374 | 357 | ||||||||
Total other revenues | 409 | 250 | 924 | 757 | ||||||||
Total revenues | $ | 4,554 | 4,514 | 13,424 | 13,593 | |||||||
(1) | Includes MPLS and Ethernet revenue |
(2) | Includes private line and high-speed Internet revenue |
(3) | Includes colocation, hosting (including cloud hosting and managed hosting) and hosting area network revenue |
(4) | Includes primarily VoIP, video and IT services revenue |
(5) | Includes high-speed Internet and related services revenue |
(6) | Includes video and Verizon wireless revenue |
(7) | Includes local and long-distance voice revenue |
(8) | Includes UNEs, public access and other ancillary revenue |
(9) | Includes switched access and other ancillary revenue |
(10) | Includes CAF Phase 1, CAF Phase 2 and federal and state USF support revenue |
(11) | Includes USF surcharges |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
(Dollars in millions) | ||||||||||||
Total segment income | $ | 1,982 | 2,103 | 6,122 | 6,462 | |||||||
Other operating revenues | 409 | 250 | 924 | 757 | ||||||||
Depreciation and amortization | (1,048 | ) | (1,097 | ) | (3,136 | ) | (3,297 | ) | ||||
Other unassigned operating expenses | (687 | ) | (637 | ) | (2,056 | ) | (1,995 | ) | ||||
Other expense, net | (327 | ) | (320 | ) | (968 | ) | (974 | ) | ||||
Income tax expense | (124 | ) | (111 | ) | (346 | ) | (369 | ) | ||||
Net income | $ | 205 | 188 | 540 | 584 | |||||||
|
|||
As of September 30, 2015 | As of December 31, 2014 | |||||
(Dollars in millions) | ||||||
Prepaid expenses | $ | 273 | 260 | |||
Materials, supplies and inventory | 136 | 132 | ||||
Assets held for sale | 9 | 14 | ||||
Deferred activation and installation charges | 105 | 103 | ||||
Other | 71 | 71 | ||||
Total other current assets | $ | 594 | 580 | |||
As of September 30, 2015 | As of December 31, 2014 | |||||
(Dollars in millions) | ||||||
Accounts payable | $ | 1,087 | 1,226 | |||
Other current liabilities: | ||||||
Accrued rent | $ | 29 | 34 | |||
Legal contingencies | 24 | 27 | ||||
Other | 215 | 149 | ||||
Total other current liabilities | $ | 268 | 210 | |||
|
||||||
Pension Plans | Post-Retirement Benefit Plans | Foreign Currency Translation Adjustment and Other | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at June 30, 2015 | $ | (1,668 | ) | (266 | ) | (25 | ) | (1,959 | ) | |||
Other comprehensive income (loss) before reclassifications | — | — | (10 | ) | (10 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income | 24 | 4 | — | 28 | ||||||||
Net current-period other comprehensive income | 24 | 4 | (10 | ) | 18 | |||||||
Balance at September 30, 2015 | $ | (1,644 | ) | (262 | ) | (35 | ) | (1,941 | ) | |||
Pension Plans | Post-Retirement Benefit Plans | Foreign Currency Translation Adjustment and Other | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at December 31, 2014 | $ | (1,720 | ) | (272 | ) | (25 | ) | (2,017 | ) | |||
Other comprehensive income (loss) before reclassifications | — | — | (10 | ) | (10 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income | 76 | 10 | — | 86 | ||||||||
Net current-period other comprehensive income | 76 | 10 | (10 | ) | 76 | |||||||
Balance at September 30, 2015 | $ | (1,644 | ) | (262 | ) | (35 | ) | (1,941 | ) | |||
Pension Plans | Post-Retirement Benefit Plans | Foreign Currency Translation Adjustment and Other | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at June 30, 2014 | $ | (661 | ) | (116 | ) | (2 | ) | (779 | ) | |||
Other comprehensive income before reclassifications | — | — | (16 | ) | (16 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income | 4 | 2 | — | 6 | ||||||||
Net current-period other comprehensive income | 4 | 2 | (16 | ) | (10 | ) | ||||||
Balance at September 30, 2014 | $ | (657 | ) | (114 | ) | (18 | ) | (789 | ) | |||
Pension Plans | Post-Retirement Benefit Plans | Foreign Currency Translation Adjustment and Other | Total | |||||||||
(Dollars in millions) | ||||||||||||
Balance at December 31, 2013 | $ | (669 | ) | (122 | ) | (11 | ) | (802 | ) | |||
Other comprehensive income before reclassifications | — | — | (7 | ) | (7 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income | 12 | 8 | — | 20 | ||||||||
Net current-period other comprehensive income | 12 | 8 | (7 | ) | 13 | |||||||
Balance at September 30, 2014 | $ | (657 | ) | (114 | ) | (18 | ) | (789 | ) | |||
Three Months Ended September 30, 2015 | (Decrease) Increase in Net Income | 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 | $ | (40 | ) | See Note 4-Employee Benefits | ||
Prior service cost | (7 | ) | See Note 4-Employee Benefits | |||
Total before tax | (47 | ) | ||||
Income tax expense | 19 | Income tax expense | ||||
Net of tax | $ | (28 | ) | |||
Nine Months Ended September 30, 2015 | (Decrease) Increase in Net Income | 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 | $ | (120 | ) | See Note 4-Employee Benefits | ||
Prior service cost | (20 | ) | See Note 4-Employee Benefits | |||
Total before tax | (140 | ) | ||||
Income tax expense | 54 | Income tax expense | ||||
Net of tax | $ | (86 | ) | |||
Three Months Ended September 30, 2014 | (Decrease) Increase in Net Income | 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 | $ | (5 | ) | See Note 4-Employee Benefits | ||
Prior service cost | (5 | ) | See Note 4-Employee Benefits | |||
Total before tax | (10 | ) | ||||
Income tax expense | 4 | Income tax expense | ||||
Net of tax | $ | (6 | ) | |||
Nine Months Ended September 30, 2014 | (Decrease) Increase in Net Income | 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 | $ | (15 | ) | See Note 4-Employee Benefits | ||
Prior service cost | (18 | ) | See Note 4-Employee Benefits | |||
Total before tax | (33 | ) | ||||
Income tax expense | 13 | Income tax expense | ||||
Net of tax | $ | (20 | ) | |||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||