|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
April 1, 2011 | |||
(Dollars in millions) | |||
Cash, accounts receivable and other current assets* | $ | 1,108 | |
Property, plant and equipment | 7,460 | ||
Identifiable intangible assets: | |||
Customer relationships | 5,699 | ||
Capitalized software | 1,702 | ||
Other noncurrent assets | 209 | ||
Current liabilities, excluding current maturities of long-term debt | (2,446 | ) | |
Current maturities of long-term debt | (2,378 | ) | |
Long-term debt | (6,310 | ) | |
Deferred credits and other liabilities | (4,447 | ) | |
Goodwill | 9,354 | ||
Aggregate consideration | $ | 9,951 | |
* | Includes estimated fair value of $674 million for accounts receivable, excluding affiliate accounts receivable, which had gross contractual value of $722 million on April 1, 2011. The $48 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. |
Successor | Predecessor | Combined | ||||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | Twelve Months Ended December 31, 2011 | ||||||||||||
(Dollars in millions) | ||||||||||||||||
Acquisition-related expenses | $ | 24 | 39 | 146 | 2 | 148 | ||||||||||
|
|||
Successor | ||||||||
Weighted Average of Remaining Lives | December 31, 2013 | December 31, 2012 | ||||||
(Dollars in millions) | ||||||||
Goodwill | N/A | $ | 9,354 | 9,354 | ||||
Customer relationships, less accumulated amortization of $2,012 and $1,320 | 7.3 years | 3,687 | 4,379 | |||||
Other intangible assets subject to amortization Capitalized software, less accumulated amortization of $994 and $704 | 3.0 years | 1,008 | 1,212 | |||||
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Amortization expense for intangible assets | $ | 1,029 | 1,115 | 952 | 58 | ||||||||
(Dollars in millions) | |||
Year ending December 31, | |||
2014 | $ | 894 | |
2015 | 821 | ||
2016 | 743 | ||
2017 | 667 | ||
2018 | 581 | ||
2019 and thereafter | 989 | ||
|
|||
Successor | ||||||||||
Interest Rates | Maturities | December 31, 2013 | December 31, 2012 | |||||||
(Dollars in millions) | ||||||||||
Senior notes | 6.125% - 8.375% | 2014 - 2053 | $ | 7,411 | 7,386 | |||||
Capital lease and other obligations | Various | Various | 72 | 112 | ||||||
Unamortized premiums, net | 75 | 127 | ||||||||
Total long-term debt | 7,558 | 7,625 | ||||||||
Less current maturities | (637 | ) | (804 | ) | ||||||
Long-term debt, excluding current maturities | $ | 6,921 | 6,821 | |||||||
Note payable-affiliate | 6.765% | 2022 | $ | 754 | 701 | |||||
(Dollars in millions) | |||
2014 | $ | 637 | |
2015 | 122 | ||
2016 | 237 | ||
2017 | 500 | ||
2018 | — | ||
2019 and thereafter | 5,987 | ||
Total long-term debt | $ | 7,483 | |
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Interest expense: | |||||||||||||
Gross interest expense | $ | 467 | 461 | 305 | 153 | ||||||||
Capitalized interest | (17 | ) | (18 | ) | (5 | ) | (3 | ) | |||||
Total interest expense | $ | 450 | 443 | 300 | 150 | ||||||||
Interest expense (income)-affiliates | $ | 64 | 24 | (1 | ) | — | |||||||
|
|||
Successor | ||||||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Trade and purchased receivables | $ | 697 | 661 | |||
Earned and unbilled receivables | 73 | 82 | ||||
Other | 11 | 12 | ||||
Total accounts receivable | 781 | 755 | ||||
Less: allowance for doubtful accounts | (43 | ) | (46 | ) | ||
Accounts receivable, less allowance | $ | 738 | 709 | |||
Allowance for Doubtful Accounts | |||
(Dollars in millions) | |||
Balance at December 31, 2010 (Predecessor) | $ | 48 | |
Charged to expense-net | 17 | ||
Deductions | (18 | ) | |
Balance at March 31, 2011(Predecessor) | $ | 47 | |
Fair value adjustment | (47 | ) | |
Balance at April 1, 2011 (Successor) | $ | — | |
Charged to expense-net | 44 | ||
Deductions | (2 | ) | |
Balance at December 31, 2011 (Successor) | $ | 42 | |
Charged to expense-net | 74 | ||
Deductions | (70 | ) | |
Balance at December 31, 2012 (Successor) | $ | 46 | |
Charged to expense-net | 65 | ||
Deductions | (68 | ) | |
Balance at December 31, 2013 (Successor) | $ | 43 | |
|
|||
Successor | ||||||||
Depreciable Lives | December 31, 2013 | December 31, 2012 | ||||||
(Dollars in millions) | ||||||||
Property, plant and equipment: | ||||||||
Land | N/A | $ | 356 | 356 | ||||
Fiber, conduit and other outside plant(1) | 15-45 years | 4,033 | 3,475 | |||||
Central office and other network electronics(2) | 4-10 years | 3,026 | 2,611 | |||||
Support assets(3) | 5-30 years | 2,470 | 2,428 | |||||
Construction in progress(4) | N/A | 308 | 372 | |||||
Gross property, plant and equipment | 10,193 | 9,242 | ||||||
Accumulated depreciation | (2,985 | ) | (2,011 | ) | ||||
Net property, plant and equipment | $ | 7,208 | 7,231 | |||||
(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. |
|
|||
Severance | |||
(Dollars in millions) | |||
Balance at December 31, 2010 (Predecessor) | $ | 28 | |
Accrued to expense | 3 | ||
Payments, net | (11 | ) | |
Reversals and adjustments | (1 | ) | |
Balance at March 31, 2011 (Predecessor) | $ | 19 | |
Fair value adjustment | (2 | ) | |
Balance at April 1, 2011 (Successor) | $ | 17 | |
Accrued to expense | 118 | ||
Payments, net | (97 | ) | |
Reversals and adjustments | (9 | ) | |
Balance at December 31, 2011 (Successor) | $ | 29 | |
Accrued to expense | 64 | ||
Payments, net | (85 | ) | |
Reversals and adjustments | (1 | ) | |
Balance at December 31, 2012 (Successor) | $ | 7 | |
Accrued to expense | 10 | ||
Payments, net | (12 | ) | |
Reversals and adjustments | — | ||
Balance at December 31, 2013 (Successor) | $ | 5 | |
|
|||
|
|||
|
|||
• | Strategic services, which include primarily broadband, private line (including special access, which we market to our business and wholesale customers), Ethernet, video (including resold satellite video services) and Verizon Wireless services; |
• | Legacy services, which include primarily local, integrated services digital network (which uses regular telephone lines to support voice, video and data applications), switched access and traditional wide area network services (which allows a local communications network to link to networks in remote locations); and |
• | Affiliates and other services, which consist primarily of USF revenues and surcharges and services we provide to our non-consolidated affiliates. We provide to our affiliates telecommunications services that we also provide to external customers. In addition, we provide to our affiliates computer system development and support services, network support and technical services. |
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Strategic services | $ | 3,342 | 3,265 | 2,406 | 792 | ||||||||
Legacy services | 3,208 | 3,471 | 2,796 | 1,003 | |||||||||
Affiliates and other services | 2,203 | 2,112 | 1,433 | 473 | |||||||||
Total operating revenues | $ | 8,753 | 8,848 | 6,635 | 2,268 | ||||||||
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Taxes and surcharges included in operating revenues and expenses | $ | 154 | 171 | 122 | 43 | ||||||||
|
|||
• | Telecommunications services. Data, Internet and voice services in support of our affiliates' service offerings; |
• | Computer system development and support services. Information technology services primarily include the labor cost of developing, testing and implementing the system changes necessary to support order entry, provisioning, billing, network and financial systems, as well as the cost of improving, maintaining and operating our operations support systems and shared internal communications networks; and |
• | Network support and technical services. Network support and technical services relate to forecasting demand volumes and developing plans around network utilization and optimization, developing and implementing plans for overall product development, provisioning and customer care. |
|
|||
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Income tax expense: | |||||||||||||
Current tax provision: | |||||||||||||
Federal and foreign | $ | 653 | 638 | 173 | 104 | ||||||||
State and local | 101 | 105 | 26 | 11 | |||||||||
Total current tax provision | 754 | 743 | 199 | 115 | |||||||||
Deferred tax expense (benefit): | |||||||||||||
Federal and foreign | (125 | ) | (175 | ) | 128 | 61 | |||||||
State and local | (27 | ) | (26 | ) | 22 | 15 | |||||||
Total deferred tax expense (benefit) | (152 | ) | (201 | ) | 150 | 76 | |||||||
Income tax expense | $ | 602 | 542 | 349 | 191 | ||||||||
Successor | Predecessor | |||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | |||||||||
(in percent) | ||||||||||||
Effective income tax rate: | ||||||||||||
Federal statutory income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | 35.0 | % | ||||
State income taxes-net of federal effect | 3.1 | 3.7 | 3.5 | 3.4 | ||||||||
Other | 0.3 | 0.3 | 0.6 | 0.6 | ||||||||
Effective income tax rate | 38.4 | % | 39.0 | % | 39.1 | % | 39.0 | % | ||||
Successor | ||||||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Deferred tax assets and liabilities: | ||||||
Deferred tax liabilities: | ||||||
Property, plant and equipment | $ | (1,281 | ) | (1,179 | ) | |
Intangibles assets | (1,772 | ) | (2,118 | ) | ||
Receivable from an affiliate due to pension plan participation | (462 | ) | (397 | ) | ||
Other | (52 | ) | (61 | ) | ||
Total deferred tax liabilities | (3,567 | ) | (3,755 | ) | ||
Deferred tax assets: | ||||||
Payable to affiliate due to post-retirement benefit plan participation | 983 | 982 | ||||
Debt premiums | 55 | 67 | ||||
Other | 229 | 253 | ||||
Total deferred tax assets | 1,267 | 1,302 | ||||
Valuation allowance on deferred tax assets | (12 | ) | (12 | ) | ||
Net deferred tax assets | 1,255 | 1,290 | ||||
Net deferred tax liabilities | $ | (2,312 | ) | (2,465 | ) | |
|
|||
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. | |
Successor | ||||||||||||||
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 | $ | 7,486 | 7,226 | 7,513 | 8,019 | ||||||||
|
|||
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Non-cash dividend to QSC(1) | $ | — | — | 28 | — | ||||||||
Cash dividend declared to QSC | 1,325 | 840 | 600 | 1,000 | |||||||||
Cash dividend paid to QSC | 1,325 | 1,150 | 900 | 530 | |||||||||
(1) | This was a non-cash transaction whereby we transferred assets via dividends to our parent company, QSC. |
|
|||
Quarterly Financial Data | |||||||||||||||
Successor | |||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Twelve Months Total | |||||||||||
(Dollars in millions) | |||||||||||||||
2013 | |||||||||||||||
Operating revenues | $ | 2,159 | 2,199 | 2,188 | 2,207 | 8,753 | |||||||||
Operating income | 553 | 525 | 493 | 507 | 2,078 | ||||||||||
Income tax expense | 166 | 155 | 139 | 142 | 602 | ||||||||||
Net income | 264 | 246 | 218 | 236 | 964 | ||||||||||
Quarterly Financial Data | |||||||||||||||
Successor | |||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Twelve Months Total | |||||||||||
(Dollars in millions) | |||||||||||||||
2012 | |||||||||||||||
Operating revenues | $ | 2,260 | 2,195 | 2,183 | 2,210 | 8,848 | |||||||||
Operating income | 466 | 455 | 459 | 525 | 1,905 | ||||||||||
Income tax expense | 136 | 113 | 133 | 160 | 542 | ||||||||||
Net income | 218 | 178 | 212 | 241 | 849 | ||||||||||
|
|||
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Assets acquired through capital leases | $ | — | — | 2 | 16 | ||||||||
Depreciation expense | 42 | 50 | 41 | 11 | |||||||||
Cash payments towards capital leases | 40 | 41 | 35 | 11 | |||||||||
Successor | ||||||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Assets included in property, plant and equipment | $ | 168 | 188 | |||
Accumulated depreciation | 109 | 85 | ||||
Future Minimum Payments | |||
(Dollars in millions) | |||
Capital lease obligations: | |||
2014 | $ | 33 | |
2015 | 23 | ||
2016 | 2 | ||
2017 | 1 | ||
2018 | 1 | ||
2019 and thereafter | 5 | ||
Total minimum payments | 65 | ||
Less: amount representing interest and executory costs | (10 | ) | |
Present value of minimum payments | 55 | ||
Less: current portion | (31 | ) | |
Long-term portion | $ | 24 | |
Future Minimum Payments | |||
(Dollars in millions) | |||
Operating leases: | |||
2014 | $ | 59 | |
2015 | 51 | ||
2016 | 46 | ||
2017 | 41 | ||
2018 | 34 | ||
2019 and thereafter | 61 | ||
Total future minimum payments(1) | $ | 292 | |
(1) | Minimum payments have not been reduced by minimum sublease rentals of $32 million due in the future under non-cancelable subleases. |
|
|||
Other Current Assets | ||||||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Prepaid expenses | $ | 47 | 64 | |||
Other | 79 | 50 | ||||
Total other current assets | $ | 126 | 114 | |||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Accounts payable | $ | 440 | 456 | |||
|
|||
|
|||
|
|||
April 1, 2011 | |||
(Dollars in millions) | |||
Cash, accounts receivable and other current assets* | $ | 1,108 | |
Property, plant and equipment | 7,460 | ||
Identifiable intangible assets: | |||
Customer relationships | 5,699 | ||
Capitalized software | 1,702 | ||
Other noncurrent assets | 209 | ||
Current liabilities, excluding current maturities of long-term debt | (2,446 | ) | |
Current maturities of long-term debt | (2,378 | ) | |
Long-term debt | (6,310 | ) | |
Deferred credits and other liabilities | (4,447 | ) | |
Goodwill | 9,354 | ||
Aggregate consideration | $ | 9,951 | |
* | Includes estimated fair value of $674 million for accounts receivable, excluding affiliate accounts receivable, which had gross contractual value of $722 million on April 1, 2011. The $48 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. |
Successor | Predecessor | Combined | ||||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | Twelve Months Ended December 31, 2011 | ||||||||||||
(Dollars in millions) | ||||||||||||||||
Acquisition-related expenses | $ | 24 | 39 | 146 | 2 | 148 | ||||||||||
|
|||
Successor | ||||||||
Weighted Average of Remaining Lives | December 31, 2013 | December 31, 2012 | ||||||
(Dollars in millions) | ||||||||
Goodwill | N/A | $ | 9,354 | 9,354 | ||||
Customer relationships, less accumulated amortization of $2,012 and $1,320 | 7.3 years | 3,687 | 4,379 | |||||
Other intangible assets subject to amortization Capitalized software, less accumulated amortization of $994 and $704 | 3.0 years | 1,008 | 1,212 | |||||
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Amortization expense for intangible assets | $ | 1,029 | 1,115 | 952 | 58 | ||||||||
(Dollars in millions) | |||
Year ending December 31, | |||
2014 | $ | 894 | |
2015 | 821 | ||
2016 | 743 | ||
2017 | 667 | ||
2018 | 581 | ||
2019 and thereafter | 989 | ||
|
|||
Successor | ||||||||||
Interest Rates | Maturities | December 31, 2013 | December 31, 2012 | |||||||
(Dollars in millions) | ||||||||||
Senior notes | 6.125% - 8.375% | 2014 - 2053 | $ | 7,411 | 7,386 | |||||
Capital lease and other obligations | Various | Various | 72 | 112 | ||||||
Unamortized premiums, net | 75 | 127 | ||||||||
Total long-term debt | 7,558 | 7,625 | ||||||||
Less current maturities | (637 | ) | (804 | ) | ||||||
Long-term debt, excluding current maturities | $ | 6,921 | 6,821 | |||||||
Note payable-affiliate | 6.765% | 2022 | $ | 754 | 701 | |||||
(Dollars in millions) | |||
2014 | $ | 637 | |
2015 | 122 | ||
2016 | 237 | ||
2017 | 500 | ||
2018 | — | ||
2019 and thereafter | 5,987 | ||
Total long-term debt | $ | 7,483 | |
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Interest expense: | |||||||||||||
Gross interest expense | $ | 467 | 461 | 305 | 153 | ||||||||
Capitalized interest | (17 | ) | (18 | ) | (5 | ) | (3 | ) | |||||
Total interest expense | $ | 450 | 443 | 300 | 150 | ||||||||
Interest expense (income)-affiliates | $ | 64 | 24 | (1 | ) | — | |||||||
|
|||
Successor | ||||||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Trade and purchased receivables | $ | 697 | 661 | |||
Earned and unbilled receivables | 73 | 82 | ||||
Other | 11 | 12 | ||||
Total accounts receivable | 781 | 755 | ||||
Less: allowance for doubtful accounts | (43 | ) | (46 | ) | ||
Accounts receivable, less allowance | $ | 738 | 709 | |||
Allowance for Doubtful Accounts | |||
(Dollars in millions) | |||
Balance at December 31, 2010 (Predecessor) | $ | 48 | |
Charged to expense-net | 17 | ||
Deductions | (18 | ) | |
Balance at March 31, 2011(Predecessor) | $ | 47 | |
Fair value adjustment | (47 | ) | |
Balance at April 1, 2011 (Successor) | $ | — | |
Charged to expense-net | 44 | ||
Deductions | (2 | ) | |
Balance at December 31, 2011 (Successor) | $ | 42 | |
Charged to expense-net | 74 | ||
Deductions | (70 | ) | |
Balance at December 31, 2012 (Successor) | $ | 46 | |
Charged to expense-net | 65 | ||
Deductions | (68 | ) | |
Balance at December 31, 2013 (Successor) | $ | 43 | |
|
|||
Successor | ||||||||
Depreciable Lives | December 31, 2013 | December 31, 2012 | ||||||
(Dollars in millions) | ||||||||
Property, plant and equipment: | ||||||||
Land | N/A | $ | 356 | 356 | ||||
Fiber, conduit and other outside plant(1) | 15-45 years | 4,033 | 3,475 | |||||
Central office and other network electronics(2) | 4-10 years | 3,026 | 2,611 | |||||
Support assets(3) | 5-30 years | 2,470 | 2,428 | |||||
Construction in progress(4) | N/A | 308 | 372 | |||||
Gross property, plant and equipment | 10,193 | 9,242 | ||||||
Accumulated depreciation | (2,985 | ) | (2,011 | ) | ||||
Net property, plant and equipment | $ | 7,208 | 7,231 | |||||
(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. |
|
|||
Severance | |||
(Dollars in millions) | |||
Balance at December 31, 2010 (Predecessor) | $ | 28 | |
Accrued to expense | 3 | ||
Payments, net | (11 | ) | |
Reversals and adjustments | (1 | ) | |
Balance at March 31, 2011 (Predecessor) | $ | 19 | |
Fair value adjustment | (2 | ) | |
Balance at April 1, 2011 (Successor) | $ | 17 | |
Accrued to expense | 118 | ||
Payments, net | (97 | ) | |
Reversals and adjustments | (9 | ) | |
Balance at December 31, 2011 (Successor) | $ | 29 | |
Accrued to expense | 64 | ||
Payments, net | (85 | ) | |
Reversals and adjustments | (1 | ) | |
Balance at December 31, 2012 (Successor) | $ | 7 | |
Accrued to expense | 10 | ||
Payments, net | (12 | ) | |
Reversals and adjustments | — | ||
Balance at December 31, 2013 (Successor) | $ | 5 | |
|
|||
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Strategic services | $ | 3,342 | 3,265 | 2,406 | 792 | ||||||||
Legacy services | 3,208 | 3,471 | 2,796 | 1,003 | |||||||||
Affiliates and other services | 2,203 | 2,112 | 1,433 | 473 | |||||||||
Total operating revenues | $ | 8,753 | 8,848 | 6,635 | 2,268 | ||||||||
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Taxes and surcharges included in operating revenues and expenses | $ | 154 | 171 | 122 | 43 | ||||||||
|
|||
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Income tax expense: | |||||||||||||
Current tax provision: | |||||||||||||
Federal and foreign | $ | 653 | 638 | 173 | 104 | ||||||||
State and local | 101 | 105 | 26 | 11 | |||||||||
Total current tax provision | 754 | 743 | 199 | 115 | |||||||||
Deferred tax expense (benefit): | |||||||||||||
Federal and foreign | (125 | ) | (175 | ) | 128 | 61 | |||||||
State and local | (27 | ) | (26 | ) | 22 | 15 | |||||||
Total deferred tax expense (benefit) | (152 | ) | (201 | ) | 150 | 76 | |||||||
Income tax expense | $ | 602 | 542 | 349 | 191 | ||||||||
Successor | Predecessor | |||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | |||||||||
(in percent) | ||||||||||||
Effective income tax rate: | ||||||||||||
Federal statutory income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | 35.0 | % | ||||
State income taxes-net of federal effect | 3.1 | 3.7 | 3.5 | 3.4 | ||||||||
Other | 0.3 | 0.3 | 0.6 | 0.6 | ||||||||
Effective income tax rate | 38.4 | % | 39.0 | % | 39.1 | % | 39.0 | % | ||||
Successor | ||||||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Deferred tax assets and liabilities: | ||||||
Deferred tax liabilities: | ||||||
Property, plant and equipment | $ | (1,281 | ) | (1,179 | ) | |
Intangibles assets | (1,772 | ) | (2,118 | ) | ||
Receivable from an affiliate due to pension plan participation | (462 | ) | (397 | ) | ||
Other | (52 | ) | (61 | ) | ||
Total deferred tax liabilities | (3,567 | ) | (3,755 | ) | ||
Deferred tax assets: | ||||||
Payable to affiliate due to post-retirement benefit plan participation | 983 | 982 | ||||
Debt premiums | 55 | 67 | ||||
Other | 229 | 253 | ||||
Total deferred tax assets | 1,267 | 1,302 | ||||
Valuation allowance on deferred tax assets | (12 | ) | (12 | ) | ||
Net deferred tax assets | 1,255 | 1,290 | ||||
Net deferred tax liabilities | $ | (2,312 | ) | (2,465 | ) | |
|
|||
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. | |
Successor | ||||||||||||||
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 | $ | 7,486 | 7,226 | 7,513 | 8,019 | ||||||||
|
|||
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Non-cash dividend to QSC(1) | $ | — | — | 28 | — | ||||||||
Cash dividend declared to QSC | 1,325 | 840 | 600 | 1,000 | |||||||||
Cash dividend paid to QSC | 1,325 | 1,150 | 900 | 530 | |||||||||
(1) | This was a non-cash transaction whereby we transferred assets via dividends to our parent company, QSC. |
|
|||
Quarterly Financial Data | |||||||||||||||
Successor | |||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Twelve Months Total | |||||||||||
(Dollars in millions) | |||||||||||||||
2013 | |||||||||||||||
Operating revenues | $ | 2,159 | 2,199 | 2,188 | 2,207 | 8,753 | |||||||||
Operating income | 553 | 525 | 493 | 507 | 2,078 | ||||||||||
Income tax expense | 166 | 155 | 139 | 142 | 602 | ||||||||||
Net income | 264 | 246 | 218 | 236 | 964 | ||||||||||
Quarterly Financial Data | |||||||||||||||
Successor | |||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Twelve Months Total | |||||||||||
(Dollars in millions) | |||||||||||||||
2012 | |||||||||||||||
Operating revenues | $ | 2,260 | 2,195 | 2,183 | 2,210 | 8,848 | |||||||||
Operating income | 466 | 455 | 459 | 525 | 1,905 | ||||||||||
Income tax expense | 136 | 113 | 133 | 160 | 542 | ||||||||||
Net income | 218 | 178 | 212 | 241 | 849 | ||||||||||
|
|||
Successor | Predecessor | ||||||||||||
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Nine Months Ended December 31, 2011 | Three Months Ended March 31, 2011 | ||||||||||
(Dollars in millions) | |||||||||||||
Assets acquired through capital leases | $ | — | — | 2 | 16 | ||||||||
Depreciation expense | 42 | 50 | 41 | 11 | |||||||||
Cash payments towards capital leases | 40 | 41 | 35 | 11 | |||||||||
Successor | ||||||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Assets included in property, plant and equipment | $ | 168 | 188 | |||
Accumulated depreciation | 109 | 85 | ||||
Future Minimum Payments | |||
(Dollars in millions) | |||
Capital lease obligations: | |||
2014 | $ | 33 | |
2015 | 23 | ||
2016 | 2 | ||
2017 | 1 | ||
2018 | 1 | ||
2019 and thereafter | 5 | ||
Total minimum payments | 65 | ||
Less: amount representing interest and executory costs | (10 | ) | |
Present value of minimum payments | 55 | ||
Less: current portion | (31 | ) | |
Long-term portion | $ | 24 | |
Future Minimum Payments | |||
(Dollars in millions) | |||
Operating leases: | |||
2014 | $ | 59 | |
2015 | 51 | ||
2016 | 46 | ||
2017 | 41 | ||
2018 | 34 | ||
2019 and thereafter | 61 | ||
Total future minimum payments(1) | $ | 292 | |
(1) | Minimum payments have not been reduced by minimum sublease rentals of $32 million due in the future under non-cancelable subleases. |
|
|||
Other Current Assets | ||||||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Prepaid expenses | $ | 47 | 64 | |||
Other | 79 | 50 | ||||
Total other current assets | $ | 126 | 114 | |||
December 31, 2013 | December 31, 2012 | |||||
(Dollars in millions) | ||||||
Accounts payable | $ | 440 | 456 | |||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|