|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | Cost of services and products (exclusive of depreciation and amortization) are expenses incurred in providing products and services to our customers. These expenses include: employee-related expenses directly attributable to operating and maintaining our network (such as salaries, wages, benefits and professional fees); facilities expenses (which are third-party telecommunications expenses we incur for using other carriers' networks to provide services to our customers); rents and utilities expenses; costs for universal service funds ("USF") (which are federal and state funds that are established to promote the availability of telecommunications services to all consumers at reasonable and affordable rates, among other things, and to which we are often required to contribute); taxes (such as property and other taxes); and other expenses directly related to our network. |
• | Selling, general and administrative expenses are expenses incurred in selling products and services to our customers, corporate overhead and other operating expenses. These expenses include: employee-related expenses (such as salaries, wages, internal commissions, benefits and professional fees) directly attributable to selling products or services and employee-related expenses for administrative functions; marketing and advertising; taxes (such as state and local franchise taxes and sales and use taxes) and fees; external commissions; bad debt expense; and other selling, general and administrative expenses. |
|
|||
November 1, 2017 | |||
(Dollars in millions) | |||
Cash, accounts receivable and other current assets | $ | 3,317 | |
Property, plant and equipment | 9,311 | ||
Identifiable intangible assets | |||
Customer relationships | 8,964 | ||
Other | 391 | ||
Other non-current assets | 782 | ||
Current liabilities, excluding the current portion of long-term debt | (1,461 | ) | |
Current portion of long-term debt | (7 | ) | |
Long-term debt | (10,888 | ) | |
Deferred credits and other liabilities | (1,613 | ) | |
Goodwill | 10,821 | ||
Aggregate consideration | $ | 19,617 | |
|
|||
Successor | Predecessor | ||||||
December 31, 2017 | December 31, 2016 | ||||||
(Dollars in millions) | |||||||
Goodwill | $ | 10,837 | 7,729 | ||||
Customer relationships, less accumulated amortization of $126 and $1,113 | 8,845 | 860 | |||||
Other indefinite-life intangible assets | — | 15 | |||||
Other intangible assets subject to amortization: | |||||||
Trade names, less accumulated amortization of $4 and $0 | 126 | — | |||||
Developed technology, less accumulated amortization of $9 and $189 | 252 | 40 | |||||
Total other intangible assets, net | $ | 378 | 55 | ||||
(Dollars in millions) | |||
2018 | $ | 829 | |
2019 | 829 | ||
2020 | 829 | ||
2021 | 829 | ||
2022 | 816 | ||
|
|||
Successor | Predecessor | ||||||||||
Interest Rates | Maturities | December 31, 2017 | December 31, 2016 | ||||||||
(Dollars in millions) | |||||||||||
Level 3 Parent, LLC | |||||||||||
5.750% Senior Notes due 2022 (3) | 5.750% | 2022 | $ | 600 | 600 | ||||||
Subsidiaries | |||||||||||
Level 3 Financing, Inc. | |||||||||||
Senior Notes: | |||||||||||
Floating Rate Senior Notes due 2018 (2)(4) | 6-Month LIBOR + 3.50% | 2018 | — | 300 | |||||||
6.125% Senior Notes due 2021 (2) | 6.125% | 2021 | 640 | 640 | |||||||
5.375% Senior Notes due 2022 (2) | 5.375% | 2022 | 1,000 | 1,000 | |||||||
5.625% Senior Notes due 2023 (2) | 5.625% | 2023 | 500 | 500 | |||||||
5.125% Senior Notes due 2023 (2) | 5.125% | 2023 | 700 | 700 | |||||||
5.375% Senior Notes due 2025 (2) | 5.375% | 2025 | 800 | 800 | |||||||
5.375% Senior Notes due 2024 (2) | 5.375% | 2024 | 900 | 900 | |||||||
5.25% Senior Notes due 2026 (2) | 5.250% | 2026 | 775 | 775 | |||||||
Term Loans: | |||||||||||
Tranche B-III 2019 Term Loan (1)(4) | LIBOR + 3.00% | 2019 | — | 815 | |||||||
Tranche B 2020 Term Loan(1)(4) | LIBOR + 3.00% | 2020 | — | 1,796 | |||||||
Tranche B-II 2022 Term Loan(1)(4) | LIBOR + 2.75% | 2022 | — | 2,000 | |||||||
Tranche B 2024 Term Loan (4)(5) | LIBOR + 2.25% | 2024 | 4,611 | — | |||||||
Capital Leases and other debt | Various | Various | 179 | 183 | |||||||
Unamortized premiums (discounts), net | 185 | (13 | ) | ||||||||
Unamortized debt issuance costs | — | (112 | ) | ||||||||
Total long-term debt | 10,890 | 10,884 | |||||||||
Less current maturities | (8 | ) | (7 | ) | |||||||
Long-term debt, excluding current maturities | $ | 10,882 | 10,877 | ||||||||
(Dollars in millions)(1) | |||
2018 | $ | 8 | |
2019 | 7 | ||
2020 | 8 | ||
2021 | 650 | ||
2022 | 1,610 | ||
2023 and thereafter | 8,422 | ||
Total long-term debt | $ | 10,705 | |
(1) | Actual principal paid in any year may differ due to the possible future refinancing of outstanding debt or the issuance of new debt. |
|
|||
Successor | Predecessor | ||||||
December 31, 2017 | December 31, 2016 | ||||||
(Dollars in millions) | |||||||
Trade and purchased receivables | $ | 562 | 588 | ||||
Earned and unbilled receivables | 165 | 140 | |||||
Other | 24 | 13 | |||||
Total accounts receivable | 751 | 741 | |||||
Less: allowance for doubtful accounts (1) | (3 | ) | (29 | ) | |||
Accounts receivable, less allowance | $ | 748 | 712 | ||||
Beginning Balance | Additions | Deductions | Ending Balance | ||||||
(Dollars in millions) | |||||||||
December 31, 2017 (Successor) | $ | — | 3 | — | 3 | ||||
October 31, 2017 (Predecessor) | 29 | 16 | (12 | ) | 33 | ||||
2016 (Predecessor) | 32 | 18 | (21 | ) | 29 | ||||
2015 (Predecessor) | $ | 30 | 23 | (21 | ) | 32 | |||
|
|||
Successor | Predecessor | ||||||||
Depreciable Lives | December 31, 2017 | December 31, 2016 | |||||||
(Dollars in millions) | |||||||||
Land | N/A | $ | 348 | 179 | |||||
Fiber conduit and other outside plant(1) | 15-45 years | 4,750 | 9,110 | ||||||
Central office and other network electronics(2) | 3-10 years | 2,134 | 8,846 | ||||||
Support assets(3) | 3-30 years | 2,019 | 3,023 | ||||||
Construction-in-progress(4) | N/A | 304 | 230 | ||||||
Gross property, plant and equipment | 9,555 | 21,388 | |||||||
Accumulated depreciation(5) | (143 | ) | (11,249 | ) | |||||
Net property, plant and equipment | $ | 9,412 | 10,139 | ||||||
Successor | Predecessor | |||||||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | Year Ended December 31, 2015 | |||||||||||
(Dollars in millions) | ||||||||||||||
Balance at beginning of period (1) | $ | 45 | 89 | 90 | 85 | |||||||||
Accretion expense | 1 | 12 | 10 | 9 | ||||||||||
Liabilities settled | (1 | ) | (7 | ) | (9 | ) | (8 | ) | ||||||
Revision in estimated cash flows | — | — | — | 5 | ||||||||||
Effect of foreign currency rate change | — | — | (2 | ) | (1 | ) | ||||||||
Balance at end of period | $ | 45 | 94 | 89 | 90 | |||||||||
|
|||
|
|||
• | Affiliate revenues. |
Successor | Predecessor | ||||||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | Year Ended December 31, 2015 | ||||||||||
(Dollars in millions) | |||||||||||||
Core network services revenues | $ | 1,331 | 6,543 | 7,767 | 7,757 | ||||||||
Wholesale voice services | 60 | 327 | 406 | 473 | |||||||||
Affiliate revenues | 16 | — | — | — | |||||||||
Total operating revenues | $ | 1,407 | 6,870 | 8,173 | 8,230 | ||||||||
Total Assets | Revenues | |||||||||
Successor | Successor | Predecessor | ||||||||
December 31, 2017 | Period Ended December 31, 2017 | Period Ended October 31, 2017 | ||||||||
(Dollars in millions) | ||||||||||
North America | $ | 27,776 | 1,155 | 5,651 | ||||||
EMEA | 1,192 | 128 | 607 | |||||||
Latin America | 4,167 | 124 | 612 | |||||||
Total | $ | 33,135 | 1,407 | 6,870 | ||||||
|
|||
|
|||
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 December 31, 2017 (Successor) | As of December 31, 2016 (Predecessor) | ||||||||||||
Input Level | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||
(Dollars in million) | |||||||||||||
Liabilities-Long-term debt, excluding capital lease and other obligations | 2 | $ | 10,711 | 10,528 | 10,701 | 10,954 | |||||||
|
|||
Successor | Predecessor | ||||||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | Year Ended December 31, 2015 | ||||||||||
(Dollars in millions) | |||||||||||||
Income tax expense (benefit) was as follows: | |||||||||||||
Federal | |||||||||||||
Current | $ | — | — | — | — | ||||||||
Deferred | 231 | 193 | 177 | (2,941 | ) | ||||||||
State | |||||||||||||
Current | 2 | 7 | 4 | 3 | |||||||||
Deferred | 6 | 16 | 27 | (246 | ) | ||||||||
Foreign | |||||||||||||
Current | 4 | 39 | 41 | 33 | |||||||||
Deferred | (9 | ) | 13 | (84 | ) | 1 | |||||||
Total income tax expense (benefit) | $ | 234 | 268 | 165 | (3,150 | ) | |||||||
Successor | Predecessor | ||||||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | Year Ended December 31, 2015 | ||||||||||
(Dollars in millions) | |||||||||||||
Income tax expense was allocated as follows: | |||||||||||||
Income tax expense in the consolidated statements of operations: | |||||||||||||
Attributable to income | $ | 234 | 268 | 165 | (3,150 | ) | |||||||
Member's/Stockholders' equity: | |||||||||||||
Tax effect of the change in accumulated other comprehensive loss | $ | 17 | 49 | (43 | ) | (11 | ) | ||||||
Successor | Predecessor | |||||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | Year Ended December 31, 2015 | |||||||||
(Dollars in millions) | ||||||||||||
Statutory federal income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | 35.0 | % | ||||
State income taxes, net of federal income tax benefit | 3.6 | % | 2.9 | % | 3.7 | % | 5.2 | % | ||||
Tax Reform/US Federal Law Changes | 210.6 | % | — | % | (13.2 | )% | — | % | ||||
Transaction costs | 11.3 | % | — | % | — | % | — | % | ||||
Change in liability of unrecognized tax position | 1.2 | % | 0.1 | % | 0.1 | % | (0.1 | )% | ||||
Net foreign income tax | (19.3 | )% | 0.9 | % | (6.7 | )% | 26.6 | % | ||||
Permanent items | 5.0 | % | 1.8 | % | 1.2 | % | 2.6 | % | ||||
Change in US valuation allowance | — | % | — | % | — | % | (1,199.8 | )% | ||||
Adoption of ASU 2016-09, Improvements to Employee Share-Based Payment Accounting | 0.1 | % | (0.5 | )% | (2.4 | )% | — | % | ||||
Research and development costs | (0.9 | )% | (1.2 | )% | — | % | — | % | ||||
Non-deductible loss on deconsolidation | — | % | — | % | — | % | 20.2 | % | ||||
Other, net | 5.0 | % | (0.3 | )% | 1.9 | % | (2.7 | )% | ||||
Effective income tax rate | 251.6 | % | 38.7 | % | 19.6 | % | (1,113.0 | )% | ||||
Successor | Predecessor | ||||||
December 31, 2017 | December 31, 2016 | ||||||
(Dollars in millions) | |||||||
Deferred tax assets | |||||||
Deferred revenue | $ | 256 | 364 | ||||
Net operating loss carry forwards | 3,633 | 4,550 | |||||
Property, plant and equipment | 63 | 95 | |||||
Other | 282 | 471 | |||||
Gross deferred tax assets | 4,234 | 5,480 | |||||
Less valuation allowance | (942 | ) | (862 | ) | |||
Net deferred tax assets | 3,292 | 4,618 | |||||
Deferred tax liabilities | |||||||
Deferred revenue | (44 | ) | (57 | ) | |||
Property, plant and equipment | (689 | ) | (962 | ) | |||
Intangible assets | (2,329 | ) | (357 | ) | |||
Other | (16 | ) | (120 | ) | |||
Gross deferred tax liabilities | (3,078 | ) | (1,496 | ) | |||
Net deferred tax assets | $ | 214 | 3,122 | ||||
Successor | Predecessor | |||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | ||||||||
(Dollars in millions) | ||||||||||
Unrecognized tax benefits at beginning of period | $ | 20 | 18 | 18 | ||||||
Tax positions of prior periods netted against deferred tax assets | — | — | (1 | ) | ||||||
Increase (decrease) in tax positions taken in the prior period | 1 | — | (1 | ) | ||||||
Increase in tax positions taken in the current period | — | 2 | 2 | |||||||
Decrease from the lapse of statute of limitations | — | — | — | |||||||
Unrecognized tax benefits at end of period | $ | 21 | 20 | 18 | ||||||
|
|||
Operating Revenues | Operating Income | Net Income (Loss) | |||||||
(Dollars in millions) | |||||||||
2016 | |||||||||
First quarter (predecessor) | $ | 2,051 | 362 | 128 | |||||
Second quarter (predecessor) | 2,057 | 375 | 156 | ||||||
Third quarter (predecessor) | 2,033 | 354 | 143 | ||||||
Fourth quarter (predecessor) | 2,032 | 354 | 250 | ||||||
Total | $ | 8,173 | 1,445 | 677 | |||||
2017 | |||||||||
First quarter (predecessor) | $ | 2,048 | 337 | 95 | |||||
Second quarter (predecessor) | 2,062 | 353 | 154 | ||||||
Third quarter (predecessor) | 2,059 | 349 | 157 | ||||||
Month ended October 31 (predecessor) | 701 | 112 | 19 | ||||||
Two months ended December 31 (successor) | 1,407 | 158 | (141 | ) | |||||
Total | $ | 8,277 | 1,309 | 284 | |||||
|
|||
Right-of-Way Agreements | Operating Leases | Total | Future Minimum Sublease Receipts | ||||||||||
2018 | $ | 173 | 288 | 461 | 3 | ||||||||
2019 | 90 | 251 | 341 | 2 | |||||||||
2020 | 77 | 217 | 294 | 1 | |||||||||
2021 | 60 | 151 | 211 | 1 | |||||||||
2022 | 56 | 128 | 184 | 1 | |||||||||
Thereafter | 464 | 507 | 971 | 1 | |||||||||
$ | 920 | 1,542 | 2,462 | 9 | |||||||||
2018 | 2019 | 2020 | 2021 | 2022 | Thereafter | Total | ||||||||||||||||
Cost of Access Services | $ | 115 | 52 | 35 | 15 | 7 | 2 | 226 | ||||||||||||||
Third-Party Maintenance Services | 60 | 41 | 32 | 19 | 18 | 68 | 238 | |||||||||||||||
$ | 175 | 93 | 67 | 34 | 25 | 70 | 464 | |||||||||||||||
|
|||
Pension Plans | Foreign Currency Translation Adjustments and Other | Total | |||||||
(Dollars in millions) | |||||||||
Balance at December 31, 2016 (predecessor) | $ | (34 | ) | (353 | ) | (387 | ) | ||
Other comprehensive (loss) income before reclassifications | (3 | ) | 81 | 78 | |||||
Amounts reclassified from accumulated other comprehensive loss | 2 | — | 2 | ||||||
Net other comprehensive (loss) income | (1 | ) | 81 | 80 | |||||
Balance at October 31, 2017 (predecessor) | $ | (35 | ) | (272 | ) | (307 | ) | ||
Balance at November 1, 2017 (successor) | $ | — | — | — | |||||
Other comprehensive income before reclassifications | — | 18 | 18 | ||||||
Amounts reclassified from accumulated other comprehensive loss | — | — | — | ||||||
Net other comprehensive income | — | 18 | 18 | ||||||
Balance at December 31, 2017 (successor) | $ | — | 18 | 18 | |||||
|
|||
Successor | Predecessor | ||||||
December 31, 2017 | December 31, 2016 | ||||||
(Dollars in millions) | |||||||
Prepaid expenses | $ | 68 | 82 | ||||
Material, supplies and inventory | 3 | 3 | |||||
Deferred activation and installation charges | 17 | 5 | |||||
Other | 29 | 25 | |||||
Total other current assets | $ | 117 | 115 | ||||
Successor | Predecessor | ||||||
December 31, 2017 | December 31, 2016 | ||||||
(Dollars in millions) | |||||||
Self insurance | $ | 11 | 12 | ||||
Legal and tax reserves | 31 | 18 | |||||
Other | 15 | 22 | |||||
Total other current liabilities | $ | 57 | 52 | ||||
|
|||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(Dollars in millions) | |||||||||||||||||||||||
OPERATING REVENUE | |||||||||||||||||||||||
Operating revenues | $ | — | — | 748 | 671 | (28 | ) | 1,391 | |||||||||||||||
Operating revenues - affiliate | — | — | 16 | — | — | 16 | |||||||||||||||||
Total operating revenues | — | — | 764 | 671 | (28 | ) | 1,407 | ||||||||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Cost of services and products (exclusive of depreciation and amortization) | — | — | 418 | 300 | (28 | ) | 690 | ||||||||||||||||
Selling, general and administrative | 1 | 3 | 179 | 70 | — | 253 | |||||||||||||||||
Operating expenses - affiliate | — | — | 24 | — | — | 24 | |||||||||||||||||
Depreciation and amortization | — | — | 117 | 165 | — | 282 | |||||||||||||||||
Total costs and expenses | 1 | 3 | 738 | 535 | (28 | ) | 1,249 | ||||||||||||||||
OPERATING (LOSS) INCOME | (1 | ) | (3 | ) | 26 | 136 | — | 158 | |||||||||||||||
OTHER INCOME (EXPENSE) | |||||||||||||||||||||||
Interest income | — | — | 1 | — | — | 1 | |||||||||||||||||
Interest income - affiliate | 11 | — | — | — | — | 11 | |||||||||||||||||
Interest expense | (5 | ) | (72 | ) | — | (3 | ) | — | (80 | ) | |||||||||||||
Interest income (expense) - affiliates, net | 251 | 368 | (578 | ) | (41 | ) | — | — | |||||||||||||||
Equity in net (losses) earnings of subsidiaries | (827 | ) | (15 | ) | 71 | — | 771 | — | |||||||||||||||
Other income, net | 1 | — | 2 | — | — | 3 | |||||||||||||||||
Total other expense, net | (569 | ) | 281 | (504 | ) | (44 | ) | 771 | (65 | ) | |||||||||||||
(LOSS) INCOME BEFORE INCOME TAXES | (570 | ) | 278 | (478 | ) | 92 | 771 | 93 | |||||||||||||||
Income tax benefit (expense) | 429 | (1,105 | ) | 433 | 9 | — | (234 | ) | |||||||||||||||
NET INCOME (LOSS) | (141 | ) | (827 | ) | (45 | ) | 101 | 771 | (141 | ) | |||||||||||||
Other comprehensive income, net of income taxes | 18 | — | — | 18 | (18 | ) | 18 | ||||||||||||||||
COMPREHENSIVE INCOME (LOSS) | $ | (123 | ) | $ | (827 | ) | $ | (45 | ) | $ | 119 | $ | 753 | $ | (123 | ) | |||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING REVENUES | ||||||||||||||||||
Operating revenues | $ | — | — | 3,108 | 3,891 | (129 | ) | 6,870 | ||||||||||
Total operating revenues | — | — | 3,108 | 3,891 | (129 | ) | 6,870 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||||
Cost of services and products (exclusive of depreciation and amortization) | — | — | 1,942 | 1,680 | (129 | ) | 3,493 | |||||||||||
Selling, general and administrative | 4 | 3 | 942 | 259 | — | 1,208 | ||||||||||||
Depreciation and amortization | — | — | 356 | 662 | — | 1,018 | ||||||||||||
Total costs and expenses | 4 | 3 | 3,240 | 2,601 | (129 | ) | 5,719 | |||||||||||
OPERATING (LOSS) INCOME | (4 | ) | (3 | ) | (132 | ) | 1,290 | — | 1,151 | |||||||||
OTHER INCOME (EXPENSE) | ||||||||||||||||||
Interest income | — | — | 12 | 1 | — | 13 | ||||||||||||
Interest income (expense) - affiliate, net | 1,260 | 1,890 | (2,896 | ) | (254 | ) | — | — | ||||||||||
Interest expense | (30 | ) | (397 | ) | (2 | ) | (12 | ) | — | (441 | ) | |||||||
Loss on modification and extinguishment of debt | — | (44 | ) | — | — | — | (44 | ) | ||||||||||
Equity in net (losses) earnings of subsidiaries | (815 | ) | (2,138 | ) | 692 | — | 2,261 | — | ||||||||||
Other income (expense) , net | 3 | — | 15 | (4 | ) | — | 14 | |||||||||||
Total other expense, net | 418 | (689 | ) | (2,179 | ) | (269 | ) | 2,261 | (458 | ) | ||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 414 | (692 | ) | (2,311 | ) | 1,021 | 2,261 | 693 | ||||||||||
Income tax benefit (expense) | 11 | (123 | ) | (2 | ) | (154 | ) | — | (268 | ) | ||||||||
NET INCOME (LOSS) | 425 | (815 | ) | (2,313 | ) | 867 | 2,261 | 425 | ||||||||||
Other comprehensive income, net of income taxes | 80 | — | — | — | — | 80 | ||||||||||||
COMPREHENSIVE INCOME (LOSS) | $ | 505 | (815 | ) | (2,313 | ) | 867 | 2,261 | 505 | |||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||
OPERATING REVENUES | ||||||||||||||||||||||
Operating revenues | $ | — | $ | — | $ | 3,558 | $ | 4,747 | $ | (132 | ) | 8,173 | ||||||||||
Total operating revenues | — | — | 3,558 | 4,747 | (132 | ) | 8,173 | |||||||||||||||
OPERATING EXPENSES | ||||||||||||||||||||||
Cost of services and products (exclusive of depreciation and amortization) | — | — | 2,249 | 2,045 | (132 | ) | 4,162 | |||||||||||||||
Selling, general and administrative | 16 | 5 | 1,025 | 361 | — | 1,407 | ||||||||||||||||
Depreciation and amortization | — | — | 372 | 787 | — | 1,159 | ||||||||||||||||
Total costs and expenses | 16 | 5 | 3,646 | 3,193 | (132 | ) | 6,728 | |||||||||||||||
OPERATING (LOSS) INCOME | (16 | ) | (5 | ) | (88 | ) | 1,554 | — | 1,445 | |||||||||||||
OTHER INCOME (EXPENSE) | ||||||||||||||||||||||
Interest income | — | — | 3 | 1 | — | 4 | ||||||||||||||||
Interest income (expense) - affiliate, net | 1,385 | 2,113 | (3,215 | ) | (283 | ) | — | — | ||||||||||||||
Interest expense | (36 | ) | (505 | ) | (2 | ) | (1 | ) | — | (544 | ) | |||||||||||
Equity in net (losses) earnings of subsidiaries | (669 | ) | (2,033 | ) | 757 | — | 1,945 | — | ||||||||||||||
Other (expense) income, net | (1 | ) | (39 | ) | 2 | (25 | ) | — | (63 | ) | ||||||||||||
Total other income (expense), net | 679 | (464 | ) | (2,455 | ) | (308 | ) | 1,945 | (603 | ) | ||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 663 | (469 | ) | (2,543 | ) | 1,246 | 1,945 | 842 | ||||||||||||||
Income tax benefit (expense) | 14 | (200 | ) | (2 | ) | 23 | — | (165 | ) | |||||||||||||
NET INCOME (LOSS) | 677 | (669 | ) | (2,545 | ) | 1,269 | 1,945 | 677 | ||||||||||||||
Other comprehensive (loss) income, net of income taxes | (86 | ) | — | — | (86 | ) | 86 | (86 | ) | |||||||||||||
COMPREHENSIVE INCOME (LOSS) | $ | 591 | (669 | ) | (2,545 | ) | 1,183 | 2,031 | 591 | |||||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING REVENUES | ||||||||||||||||||
Operating revenues | $ | — | — | 3,326 | 5,077 | (173 | ) | 8,230 | ||||||||||
Total operating revenues | — | — | 3,326 | 5,077 | (173 | ) | 8,230 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||||
Cost of services and products (exclusive of depreciation and amortization) | — | — | 2,201 | 2,321 | (173 | ) | 4,349 | |||||||||||
Selling, general and administrative | 4 | — | 1,064 | 401 | — | 1,469 | ||||||||||||
Depreciation and amortization | — | — | 298 | 784 | — | 1,082 | ||||||||||||
Total costs and expenses | 4 | — | 3,563 | 3,506 | (173 | ) | 6,900 | |||||||||||
OPERATING (LOSS) INCOME | (4 | ) | — | (237 | ) | 1,571 | — | 1,330 | ||||||||||
OTHER INCOME (EXPENSE) | ||||||||||||||||||
Interest income | — | — | — | 1 | — | 1 | ||||||||||||
Interest income (expense) - affiliates, net | 1,310 | 1,984 | (3,041 | ) | (253 | ) | — | — | ||||||||||
Interest expense | (51 | ) | (574 | ) | (3 | ) | (12 | ) | — | (640 | ) | |||||||
Equity in net earnings (losses) of subsidiaries | 2,162 | (1,693 | ) | 177 | — | (646 | ) | — | ||||||||||
Other (expense) income, net | (18 | ) | (200 | ) | 2 | (192 | ) | — | (408 | ) | ||||||||
Total other income (expense), net | 3,403 | (483 | ) | (2,865 | ) | (456 | ) | (646 | ) | (1,047 | ) | |||||||
INCOME (LOSS) BEFORE INCOME TAXES | 3,399 | (483 | ) | (3,102 | ) | 1,115 | (646 | ) | 283 | |||||||||
Income tax benefit (expense) | 34 | 2,645 | (1 | ) | 472 | — | 3,150 | |||||||||||
NET INCOME (LOSS) | 3,433 | 2,162 | (3,103 | ) | 1,587 | (646 | ) | 3,433 | ||||||||||
Other comprehensive (loss) income, net of income taxes | (154 | ) | — | — | (154 | ) | 154 | (154 | ) | |||||||||
COMPREHENSIVE INCOME (LOSS) | $ | 3,279 | 2,162 | (3,103 | ) | 1,433 | (492 | ) | 3,279 | |||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
ASSETS | ||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||
Cash and cash equivalents | $ | 13 | — | 175 | 109 | — | 297 | |||||||||||
Restricted cash and securities | — | — | 1 | 4 | — | 5 | ||||||||||||
Assets held for sale | 68 | — | 5 | 67 | — | 140 | ||||||||||||
Accounts receivable | — | — | 26 | 722 | — | 748 | ||||||||||||
Accounts receivable - affiliate | — | — | 60 | 4 | (51 | ) | 13 | |||||||||||
Advances to affiliates | 16,251 | 21,032 | — | 5,200 | (42,483 | ) | — | |||||||||||
Note receivable - affiliate | 1,825 | — | — | — | — | 1,825 | ||||||||||||
Other | — | — | 54 | 63 | — | 117 | ||||||||||||
Total Current Assets | 18,157 | 21,032 | 321 | 6,169 | (42,534 | ) | 3,145 | |||||||||||
NET PROPERTY, PLANT AND EQUIPMENT | ||||||||||||||||||
Property, plant and equipment | — | — | 3,285 | 6,270 | — | 9,555 | ||||||||||||
Accumulated depreciation | — | — | (48 | ) | (95 | ) | — | (143 | ) | |||||||||
Net property, plant and equipment | — | — | 3,237 | 6,175 | — | 9,412 | ||||||||||||
Restricted cash and securities | 19 | — | 10 | — | — | 29 | ||||||||||||
GOODWILL AND OTHER ASSETS | ||||||||||||||||||
Goodwill | — | — | 1,200 | 9,637 | — | 10,837 | ||||||||||||
Customer relationships, net | — | — | 4,324 | 4,521 | — | 8,845 | ||||||||||||
Other intangible assets, net | — | — | 378 | — | — | 378 | ||||||||||||
Investment in subsidiaries | 16,954 | 18,403 | 3,616 | — | (38,973 | ) | — | |||||||||||
Deferred tax assets | 280 | 1,795 | — | 122 | (1,771 | ) | 426 | |||||||||||
Other, net | — | — | 32 | 31 | — | 63 | ||||||||||||
Total goodwill and other assets | 17,234 | 20,198 | 9,550 | 14,311 | (40,744 | ) | 20,549 | |||||||||||
TOTAL ASSETS | 35,410 | 41,230 | 13,118 | 26,655 | (83,278 | ) | 33,135 | |||||||||||
LIABILITIES AND MEMBER'S/STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||||||||||||
CURRENT LIABILITIES | — | |||||||||||||||||
Current maturities of long-term debt | — | — | 2 | 6 | — | 8 | ||||||||||||
Accounts payable | — | 1 | 323 | 371 | — | 695 | ||||||||||||
Accounts payable - affiliate | 11 | — | — | 81 | (51 | ) | 41 | |||||||||||
Accrued expenses and other liabilities | ||||||||||||||||||
Income and other taxes | — | — | 55 | 45 | — | 100 | ||||||||||||
Salaries and benefits | — | — | 109 | 27 | — | 136 | ||||||||||||
Interest | 11 | 91 | — | 7 | — | 109 | ||||||||||||
Current portion of deferred revenue | — | — | 127 | 131 | — | 258 | ||||||||||||
Current portion of deferred revenue - affiliate | — | — | 2 | — | — | 2 | ||||||||||||
Other | 16 | — | 23 | 18 | — | 57 | ||||||||||||
Due to affiliates | — | — | 42,483 | — | (42,483 | ) | — | |||||||||||
Total current liabilities | 38 | 92 | 43,124 | 686 | (42,534 | ) | 1,406 | |||||||||||
LONG-TERM DEBT | 616 | 10,096 | 13 | 157 | — | 10,882 | ||||||||||||
DEFERRED CREDITS AND OTHER LIABILITES | ||||||||||||||||||
Deferred credits | — | — | 841 | 252 | — | 1,093 | ||||||||||||
Deferred credits - affiliate | — | — | 5 | 1 | — | 6 | ||||||||||||
Deferred tax liability | 648 | — | 870 | 465 | (1,771 | ) | 212 | |||||||||||
Other | 1 | 1 | 98 | 164 | — | 264 | ||||||||||||
Total deferred revenues and other liabilities | 649 | 1 | 1,814 | 882 | (1,771 | ) | 1,575 | |||||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||||||||||
MEMBER'S/STOCKHOLDERS' EQUITY (DEFICIT) | 34,107 | 31,041 | (31,833 | ) | 24,930 | (38,973 | ) | 19,272 | ||||||||||
TOTAL LIABILITIES AND MEMBER'S/STOCKHOLDERS' EQUITY (DEFICIT) | $ | 35,410 | 41,230 | 13,118 | 26,655 | (83,278 | ) | 33,135 | ||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
ASSETS | ||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||
Cash and cash equivalents | $ | 15 | — | 1,700 | 104 | — | 1,819 | |||||||||||
Restricted cash and securities | — | — | 1 | 6 | — | 7 | ||||||||||||
Accounts receivable | — | — | 26 | 686 | — | 712 | ||||||||||||
Advances to affiliates | 17,032 | 21,715 | — | 2,180 | (40,927 | ) | — | |||||||||||
Other | — | — | 87 | 28 | — | 115 | ||||||||||||
Total Current Assets | 17,047 | 21,715 | 1,814 | 3,004 | (40,927 | ) | 2,653 | |||||||||||
NET PROPERTY, PLANT AND EQUIPMENT | ||||||||||||||||||
Property, plant and equipment | — | — | 10,424 | 10,964 | — | 21,388 | ||||||||||||
Accumulated Depreciation | — | — | (6,555 | ) | (4,694 | ) | — | (11,249 | ) | |||||||||
Net property, plant and equipment | — | — | 3,869 | 6,270 | — | 10,139 | ||||||||||||
Restricted cash and securities | 22 | — | 9 | — | — | 31 | ||||||||||||
GOODWILL AND OTHER ASSETS | ||||||||||||||||||
Goodwill | — | — | 352 | 7,377 | — | 7,729 | ||||||||||||
Customer relationships, net | — | — | — | 860 | — | 860 | ||||||||||||
Other intangible assets, net | — | — | 1 | 54 | 55 | |||||||||||||
Investment in subsidiaries | 16,869 | 17,599 | 3,674 | — | (38,142 | ) | — | |||||||||||
Deferred tax assets | 51 | 2,687 | — | 632 | — | 3,370 | ||||||||||||
Other, net | — | — | 16 | 35 | — | 51 | ||||||||||||
Total goodwill and other assets | 16,920 | 20,286 | 4,043 | 8,958 | (38,142 | ) | 12,065 | |||||||||||
TOTAL ASSETS | $ | 33,989 | 42,001 | 9,735 | 18,232 | (79,069 | ) | 24,888 | ||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||||
Current maturities of long-term debt | — | — | 2 | 5 | — | 7 | ||||||||||||
Accounts payable | — | — | 307 | 399 | — | 706 | ||||||||||||
Accrued expenses and other liabilities | ||||||||||||||||||
Income and other taxes | — | — | 103 | 13 | — | 116 | ||||||||||||
Salaries and benefits | — | — | 160 | 35 | — | 195 | ||||||||||||
Interest | 11 | 110 | — | 8 | — | 129 | ||||||||||||
Due to affiliates | — | — | 40,927 | — | (40,927 | ) | — | |||||||||||
Current portion of deferred revenue | — | — | 116 | 150 | — | 266 | ||||||||||||
Other | — | — | 24 | 28 | — | 52 | ||||||||||||
Total current liabilities | 11 | 110 | 41,639 | 638 | (40,927 | ) | 1,471 | |||||||||||
LONG-TERM DEBT | 592 | 10,108 | 13 | 164 | — | 10,877 | ||||||||||||
DEFERRED REVENUES AND OTHER LIABILITES | ||||||||||||||||||
Deferred credits | — | — | 719 | 282 | — | 1,001 | ||||||||||||
Deferred tax liability | — | — | — | 248 | — | 248 | ||||||||||||
Other | 16 | — | 155 | 203 | — | 374 | ||||||||||||
Total deferred revenues and other liabilities | 16 | — | 874 | 733 | — | 1,623 | ||||||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||||||||||
STOCKHOLDERS' EQUITY (DEFICIT) | 33,370 | 31,783 | (32,791 | ) | 16,697 | (38,142 | ) | 10,917 | ||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | $ | 33,989 | 42,001 | 9,735 | 18,232 | (79,069 | ) | 24,888 | ||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (1 | ) | — | 172 | 137 | — | 308 | ||||||||||
INVESTING ACTIVITIES | ||||||||||||||||||
Capital expenditures | — | — | (110 | ) | (97 | ) | — | (207 | ) | |||||||||
Note receivable - affiliate | — | — | (1,825 | ) | — | — | (1,825 | ) | ||||||||||
Net cash used in investing activities | — | — | (1,935 | ) | (97 | ) | — | (2,032 | ) | |||||||||
FINANCING ACTIVITIES | ||||||||||||||||||
Payments of long-term debt | — | — | — | (1 | ) | — | (1 | ) | ||||||||||
Distributions | (250 | ) | — | — | — | — | (250 | ) | ||||||||||
Increase (decrease) due to from affiliate, net | 250 | — | (250 | ) | — | — | — | |||||||||||
Net cash used in financing activities | — | — | (250 | ) | (1 | ) | — | (251 | ) | |||||||||
Effect of exchange rates on cash, cash equivalents and restricted cash and securities | — | — | — | (2 | ) | — | (2 | ) | ||||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash and securities | (1 | ) | — | (2,013 | ) | 37 | — | (1,977 | ) | |||||||||
Cash, cash equivalents and restricted cash and securities at beginning of period | 33 | — | 2,199 | 76 | — | 2,308 | ||||||||||||
Cash, cash equivalents and restricted cash and securities at end of period | $ | 32 | — | 186 | 113 | — | 331 | |||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (61 | ) | (401 | ) | 1,615 | 761 | — | 1,914 | |||||||||
INVESTING ACTIVITIES | ||||||||||||||||||
Capital expenditures | — | — | (667 | ) | (452 | ) | — | (1,119 | ) | |||||||||
Purchase of marketable securities | — | — | (1,127 | ) | — | — | (1,127 | ) | ||||||||||
Maturity of marketable securities | — | — | 1,127 | — | — | 1,127 | ||||||||||||
Proceeds from sale of property, plant and equipment and other assets | — | — | 1 | — | — | 1 | ||||||||||||
Net cash used in investing activities | — | — | (666 | ) | (452 | ) | — | (1,118 | ) | |||||||||
FINANCING ACTIVITIES | ||||||||||||||||||
Net proceeds from issuance of long-term debt | — | 4,569 | — | — | — | 4,569 | ||||||||||||
Payments of long-term debt | — | (4,911 | ) | 1 | (7 | ) | — | (4,917 | ) | |||||||||
Increase (decrease) due from/to affiliates, net | 57 | 743 | (460 | ) | (340 | ) | — | — | ||||||||||
Net cash provided by (used in) financing activities | 57 | 401 | (459 | ) | (347 | ) | — | (348 | ) | |||||||||
Effect of exchange rates on cash, cash equivalents and restricted cash and securities | — | — | — | 3 | — | 3 | ||||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash and securities | (4 | ) | — | 490 | (35 | ) | — | 451 | ||||||||||
Cash, cash equivalents and restricted cash and securities at beginning of period | 37 | — | 1,710 | 110 | — | 1,857 | ||||||||||||
Cash, cash equivalents and restricted cash and securities at end of period | $ | 33 | — | 2,200 | 75 | — | 2,308 | |||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (49 | ) | (468 | ) | 565 | 2,295 | — | 2,343 | |||||||||
INVESTING ACTIVITIES | ||||||||||||||||||
Capital expenditures | — | — | (704 | ) | (630 | ) | — | (1,334 | ) | |||||||||
Proceeds from sale of property, plant and equipment and other assets | — | — | 1 | 2 | — | 3 | ||||||||||||
Net cash used in investing activities | — | — | (703 | ) | (628 | ) | — | (1,331 | ) | |||||||||
FINANCING ACTIVITIES | ||||||||||||||||||
Net proceeds from issuance of long-term debt | — | 764 | — | — | — | 764 | ||||||||||||
Payments of long-term debt | — | (806 | ) | (1 | ) | (13 | ) | — | (820 | ) | ||||||||
Increase (decrease) due from/to affiliates, net | 47 | 504 | 1,107 | (1,658 | ) | — | — | |||||||||||
Net cash provided by (used in) financing activities | 47 | 462 | 1,106 | (1,671 | ) | — | (56 | ) | ||||||||||
Effect of exchange rates on cash, cash equivalents, restricted cash and securities | — | — | — | (3 | ) | — | (3 | ) | ||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash and securities | (2 | ) | (6 | ) | 968 | (7 | ) | — | 953 | |||||||||
Cash, cash equivalents and restricted cash and securities at beginning of period | 39 | 6 | 742 | 117 | — | 904 | ||||||||||||
Cash, cash equivalents and restricted cash and securities at end of period | $ | 37 | — | 1,710 | 110 | — | 1,857 | |||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (41 | ) | (617 | ) | 193 | 2,320 | — | 1,855 | |||||||||
INVESTING ACTIVITIES | ||||||||||||||||||
Capital expenditures | — | — | (453 | ) | (776 | ) | — | (1,229 | ) | |||||||||
Cash related to deconsolidated Venezuela operations | — | — | — | (83 | ) | — | (83 | ) | ||||||||||
Proceeds from sale of property, plant and equipment and other assets | — | — | — | 4 | — | 4 | ||||||||||||
Other | — | — | (14 | ) | — | — | (14 | ) | ||||||||||
Net cash used in investing activities | — | — | (467 | ) | (855 | ) | — | (1,322 | ) | |||||||||
FINANCING ACTIVITIES | ||||||||||||||||||
Net proceeds from issuance of long-term debt | — | 4,832 | — | — | — | 4,832 | ||||||||||||
Payments of long-term debt | (313 | ) | (4,725 | ) | (2 | ) | (11 | ) | — | (5,051 | ) | |||||||
Increase (decrease) due from/to affiliates, net | 383 | 511 | 693 | (1,587 | ) | — | — | |||||||||||
Net cash provided by (used in) financing activities | 70 | 618 | 691 | (1,598 | ) | — | (219 | ) | ||||||||||
Effect of exchange rates on cash, cash equivalents, restricted cash and securities | — | — | — | (18 | ) | — | (18 | ) | ||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash and securities | 29 | 1 | 417 | (151 | ) | — | 296 | |||||||||||
Cash, cash equivalents and restricted cash and securities at beginning of period | 10 | 5 | 325 | 268 | — | 608 | ||||||||||||
Cash, cash equivalents and restricted cash and securities at end of period | $ | 39 | 6 | 742 | 117 | — | 904 | |||||||||||
|
|||
• | Cost of services and products (exclusive of depreciation and amortization) are expenses incurred in providing products and services to our customers. These expenses include: employee-related expenses directly attributable to operating and maintaining our network (such as salaries, wages, benefits and professional fees); facilities expenses (which are third-party telecommunications expenses we incur for using other carriers' networks to provide services to our customers); rents and utilities expenses; costs for universal service funds ("USF") (which are federal and state funds that are established to promote the availability of telecommunications services to all consumers at reasonable and affordable rates, among other things, and to which we are often required to contribute); taxes (such as property and other taxes); and other expenses directly related to our network. |
• | Selling, general and administrative expenses are expenses incurred in selling products and services to our customers, corporate overhead and other operating expenses. These expenses include: employee-related expenses (such as salaries, wages, internal commissions, benefits and professional fees) directly attributable to selling products or services and employee-related expenses for administrative functions; marketing and advertising; taxes (such as state and local franchise taxes and sales and use taxes) and fees; external commissions; bad debt expense; and other selling, general and administrative expenses. |
|
|||
Successor | Predecessor | ||||||
December 31, 2017 | December 31, 2016 | ||||||
(Dollars in millions) | |||||||
Goodwill | $ | 10,837 | 7,729 | ||||
Customer relationships, less accumulated amortization of $126 and $1,113 | 8,845 | 860 | |||||
Other indefinite-life intangible assets | — | 15 | |||||
Other intangible assets subject to amortization: | |||||||
Trade names, less accumulated amortization of $4 and $0 | 126 | — | |||||
Developed technology, less accumulated amortization of $9 and $189 | 252 | 40 | |||||
Total other intangible assets, net | $ | 378 | 55 | ||||
(Dollars in millions) | |||
2018 | $ | 829 | |
2019 | 829 | ||
2020 | 829 | ||
2021 | 829 | ||
2022 | 816 | ||
|
|||
Successor | Predecessor | ||||||||||
Interest Rates | Maturities | December 31, 2017 | December 31, 2016 | ||||||||
(Dollars in millions) | |||||||||||
Level 3 Parent, LLC | |||||||||||
5.750% Senior Notes due 2022 (3) | 5.750% | 2022 | $ | 600 | 600 | ||||||
Subsidiaries | |||||||||||
Level 3 Financing, Inc. | |||||||||||
Senior Notes: | |||||||||||
Floating Rate Senior Notes due 2018 (2)(4) | 6-Month LIBOR + 3.50% | 2018 | — | 300 | |||||||
6.125% Senior Notes due 2021 (2) | 6.125% | 2021 | 640 | 640 | |||||||
5.375% Senior Notes due 2022 (2) | 5.375% | 2022 | 1,000 | 1,000 | |||||||
5.625% Senior Notes due 2023 (2) | 5.625% | 2023 | 500 | 500 | |||||||
5.125% Senior Notes due 2023 (2) | 5.125% | 2023 | 700 | 700 | |||||||
5.375% Senior Notes due 2025 (2) | 5.375% | 2025 | 800 | 800 | |||||||
5.375% Senior Notes due 2024 (2) | 5.375% | 2024 | 900 | 900 | |||||||
5.25% Senior Notes due 2026 (2) | 5.250% | 2026 | 775 | 775 | |||||||
Term Loans: | |||||||||||
Tranche B-III 2019 Term Loan (1)(4) | LIBOR + 3.00% | 2019 | — | 815 | |||||||
Tranche B 2020 Term Loan(1)(4) | LIBOR + 3.00% | 2020 | — | 1,796 | |||||||
Tranche B-II 2022 Term Loan(1)(4) | LIBOR + 2.75% | 2022 | — | 2,000 | |||||||
Tranche B 2024 Term Loan (4)(5) | LIBOR + 2.25% | 2024 | 4,611 | — | |||||||
Capital Leases and other debt | Various | Various | 179 | 183 | |||||||
Unamortized premiums (discounts), net | 185 | (13 | ) | ||||||||
Unamortized debt issuance costs | — | (112 | ) | ||||||||
Total long-term debt | 10,890 | 10,884 | |||||||||
Less current maturities | (8 | ) | (7 | ) | |||||||
Long-term debt, excluding current maturities | $ | 10,882 | 10,877 | ||||||||
(Dollars in millions)(1) | |||
2018 | $ | 8 | |
2019 | 7 | ||
2020 | 8 | ||
2021 | 650 | ||
2022 | 1,610 | ||
2023 and thereafter | 8,422 | ||
Total long-term debt | $ | 10,705 | |
(1) | Actual principal paid in any year may differ due to the possible future refinancing of outstanding debt or the issuance of new debt. |
|
|||
Successor | Predecessor | ||||||
December 31, 2017 | December 31, 2016 | ||||||
(Dollars in millions) | |||||||
Trade and purchased receivables | $ | 562 | 588 | ||||
Earned and unbilled receivables | 165 | 140 | |||||
Other | 24 | 13 | |||||
Total accounts receivable | 751 | 741 | |||||
Less: allowance for doubtful accounts (1) | (3 | ) | (29 | ) | |||
Accounts receivable, less allowance | $ | 748 | 712 | ||||
Beginning Balance | Additions | Deductions | Ending Balance | ||||||
(Dollars in millions) | |||||||||
December 31, 2017 (Successor) | $ | — | 3 | — | 3 | ||||
October 31, 2017 (Predecessor) | 29 | 16 | (12 | ) | 33 | ||||
2016 (Predecessor) | 32 | 18 | (21 | ) | 29 | ||||
2015 (Predecessor) | $ | 30 | 23 | (21 | ) | 32 | |||
|
|||
Successor | Predecessor | ||||||||
Depreciable Lives | December 31, 2017 | December 31, 2016 | |||||||
(Dollars in millions) | |||||||||
Land | N/A | $ | 348 | 179 | |||||
Fiber conduit and other outside plant(1) | 15-45 years | 4,750 | 9,110 | ||||||
Central office and other network electronics(2) | 3-10 years | 2,134 | 8,846 | ||||||
Support assets(3) | 3-30 years | 2,019 | 3,023 | ||||||
Construction-in-progress(4) | N/A | 304 | 230 | ||||||
Gross property, plant and equipment | 9,555 | 21,388 | |||||||
Accumulated depreciation(5) | (143 | ) | (11,249 | ) | |||||
Net property, plant and equipment | $ | 9,412 | 10,139 | ||||||
Successor | Predecessor | |||||||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | Year Ended December 31, 2015 | |||||||||||
(Dollars in millions) | ||||||||||||||
Balance at beginning of period (1) | $ | 45 | 89 | 90 | 85 | |||||||||
Accretion expense | 1 | 12 | 10 | 9 | ||||||||||
Liabilities settled | (1 | ) | (7 | ) | (9 | ) | (8 | ) | ||||||
Revision in estimated cash flows | — | — | — | 5 | ||||||||||
Effect of foreign currency rate change | — | — | (2 | ) | (1 | ) | ||||||||
Balance at end of period | $ | 45 | 94 | 89 | 90 | |||||||||
|
|||
Successor | Predecessor | ||||||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | Year Ended December 31, 2015 | ||||||||||
(Dollars in millions) | |||||||||||||
Core network services revenues | $ | 1,331 | 6,543 | 7,767 | 7,757 | ||||||||
Wholesale voice services | 60 | 327 | 406 | 473 | |||||||||
Affiliate revenues | 16 | — | — | — | |||||||||
Total operating revenues | $ | 1,407 | 6,870 | 8,173 | 8,230 | ||||||||
Total Assets | Revenues | |||||||||
Successor | Successor | Predecessor | ||||||||
December 31, 2017 | Period Ended December 31, 2017 | Period Ended October 31, 2017 | ||||||||
(Dollars in millions) | ||||||||||
North America | $ | 27,776 | 1,155 | 5,651 | ||||||
EMEA | 1,192 | 128 | 607 | |||||||
Latin America | 4,167 | 124 | 612 | |||||||
Total | $ | 33,135 | 1,407 | 6,870 | ||||||
|
|||
As of December 31, 2017 (Successor) | As of December 31, 2016 (Predecessor) | ||||||||||||
Input Level | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||
(Dollars in million) | |||||||||||||
Liabilities-Long-term debt, excluding capital lease and other obligations | 2 | $ | 10,711 | 10,528 | 10,701 | 10,954 | |||||||
|
|||
Successor | Predecessor | ||||||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | Year Ended December 31, 2015 | ||||||||||
(Dollars in millions) | |||||||||||||
Income tax expense (benefit) was as follows: | |||||||||||||
Federal | |||||||||||||
Current | $ | — | — | — | — | ||||||||
Deferred | 231 | 193 | 177 | (2,941 | ) | ||||||||
State | |||||||||||||
Current | 2 | 7 | 4 | 3 | |||||||||
Deferred | 6 | 16 | 27 | (246 | ) | ||||||||
Foreign | |||||||||||||
Current | 4 | 39 | 41 | 33 | |||||||||
Deferred | (9 | ) | 13 | (84 | ) | 1 | |||||||
Total income tax expense (benefit) | $ | 234 | 268 | 165 | (3,150 | ) | |||||||
Successor | Predecessor | ||||||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | Year Ended December 31, 2015 | ||||||||||
(Dollars in millions) | |||||||||||||
Income tax expense was allocated as follows: | |||||||||||||
Income tax expense in the consolidated statements of operations: | |||||||||||||
Attributable to income | $ | 234 | 268 | 165 | (3,150 | ) | |||||||
Member's/Stockholders' equity: | |||||||||||||
Tax effect of the change in accumulated other comprehensive loss | $ | 17 | 49 | (43 | ) | (11 | ) | ||||||
Successor | Predecessor | |||||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | Year Ended December 31, 2015 | |||||||||
(Dollars in millions) | ||||||||||||
Statutory federal income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | 35.0 | % | ||||
State income taxes, net of federal income tax benefit | 3.6 | % | 2.9 | % | 3.7 | % | 5.2 | % | ||||
Tax Reform/US Federal Law Changes | 210.6 | % | — | % | (13.2 | )% | — | % | ||||
Transaction costs | 11.3 | % | — | % | — | % | — | % | ||||
Change in liability of unrecognized tax position | 1.2 | % | 0.1 | % | 0.1 | % | (0.1 | )% | ||||
Net foreign income tax | (19.3 | )% | 0.9 | % | (6.7 | )% | 26.6 | % | ||||
Permanent items | 5.0 | % | 1.8 | % | 1.2 | % | 2.6 | % | ||||
Change in US valuation allowance | — | % | — | % | — | % | (1,199.8 | )% | ||||
Adoption of ASU 2016-09, Improvements to Employee Share-Based Payment Accounting | 0.1 | % | (0.5 | )% | (2.4 | )% | — | % | ||||
Research and development costs | (0.9 | )% | (1.2 | )% | — | % | — | % | ||||
Non-deductible loss on deconsolidation | — | % | — | % | — | % | 20.2 | % | ||||
Other, net | 5.0 | % | (0.3 | )% | 1.9 | % | (2.7 | )% | ||||
Effective income tax rate | 251.6 | % | 38.7 | % | 19.6 | % | (1,113.0 | )% | ||||
Successor | Predecessor | ||||||
December 31, 2017 | December 31, 2016 | ||||||
(Dollars in millions) | |||||||
Deferred tax assets | |||||||
Deferred revenue | $ | 256 | 364 | ||||
Net operating loss carry forwards | 3,633 | 4,550 | |||||
Property, plant and equipment | 63 | 95 | |||||
Other | 282 | 471 | |||||
Gross deferred tax assets | 4,234 | 5,480 | |||||
Less valuation allowance | (942 | ) | (862 | ) | |||
Net deferred tax assets | 3,292 | 4,618 | |||||
Deferred tax liabilities | |||||||
Deferred revenue | (44 | ) | (57 | ) | |||
Property, plant and equipment | (689 | ) | (962 | ) | |||
Intangible assets | (2,329 | ) | (357 | ) | |||
Other | (16 | ) | (120 | ) | |||
Gross deferred tax liabilities | (3,078 | ) | (1,496 | ) | |||
Net deferred tax assets | $ | 214 | 3,122 | ||||
Successor | Predecessor | |||||||||
Period Ended December 31, 2017 | Period Ended October 31, 2017 | Year Ended December 31, 2016 | ||||||||
(Dollars in millions) | ||||||||||
Unrecognized tax benefits at beginning of period | $ | 20 | 18 | 18 | ||||||
Tax positions of prior periods netted against deferred tax assets | — | — | (1 | ) | ||||||
Increase (decrease) in tax positions taken in the prior period | 1 | — | (1 | ) | ||||||
Increase in tax positions taken in the current period | — | 2 | 2 | |||||||
Decrease from the lapse of statute of limitations | — | — | — | |||||||
Unrecognized tax benefits at end of period | $ | 21 | 20 | 18 | ||||||
|
|||
Operating Revenues | Operating Income | Net Income (Loss) | |||||||
(Dollars in millions) | |||||||||
2016 | |||||||||
First quarter (predecessor) | $ | 2,051 | 362 | 128 | |||||
Second quarter (predecessor) | 2,057 | 375 | 156 | ||||||
Third quarter (predecessor) | 2,033 | 354 | 143 | ||||||
Fourth quarter (predecessor) | 2,032 | 354 | 250 | ||||||
Total | $ | 8,173 | 1,445 | 677 | |||||
2017 | |||||||||
First quarter (predecessor) | $ | 2,048 | 337 | 95 | |||||
Second quarter (predecessor) | 2,062 | 353 | 154 | ||||||
Third quarter (predecessor) | 2,059 | 349 | 157 | ||||||
Month ended October 31 (predecessor) | 701 | 112 | 19 | ||||||
Two months ended December 31 (successor) | 1,407 | 158 | (141 | ) | |||||
Total | $ | 8,277 | 1,309 | 284 | |||||
|
|||
Right-of-Way Agreements | Operating Leases | Total | Future Minimum Sublease Receipts | ||||||||||
2018 | $ | 173 | 288 | 461 | 3 | ||||||||
2019 | 90 | 251 | 341 | 2 | |||||||||
2020 | 77 | 217 | 294 | 1 | |||||||||
2021 | 60 | 151 | 211 | 1 | |||||||||
2022 | 56 | 128 | 184 | 1 | |||||||||
Thereafter | 464 | 507 | 971 | 1 | |||||||||
$ | 920 | 1,542 | 2,462 | 9 | |||||||||
2018 | 2019 | 2020 | 2021 | 2022 | Thereafter | Total | ||||||||||||||||
Cost of Access Services | $ | 115 | 52 | 35 | 15 | 7 | 2 | 226 | ||||||||||||||
Third-Party Maintenance Services | 60 | 41 | 32 | 19 | 18 | 68 | 238 | |||||||||||||||
$ | 175 | 93 | 67 | 34 | 25 | 70 | 464 | |||||||||||||||
|
|||
Pension Plans | Foreign Currency Translation Adjustments and Other | Total | |||||||
(Dollars in millions) | |||||||||
Balance at December 31, 2016 (predecessor) | $ | (34 | ) | (353 | ) | (387 | ) | ||
Other comprehensive (loss) income before reclassifications | (3 | ) | 81 | 78 | |||||
Amounts reclassified from accumulated other comprehensive loss | 2 | — | 2 | ||||||
Net other comprehensive (loss) income | (1 | ) | 81 | 80 | |||||
Balance at October 31, 2017 (predecessor) | $ | (35 | ) | (272 | ) | (307 | ) | ||
Balance at November 1, 2017 (successor) | $ | — | — | — | |||||
Other comprehensive income before reclassifications | — | 18 | 18 | ||||||
Amounts reclassified from accumulated other comprehensive loss | — | — | — | ||||||
Net other comprehensive income | — | 18 | 18 | ||||||
Balance at December 31, 2017 (successor) | $ | — | 18 | 18 | |||||
|
|||
Successor | Predecessor | ||||||
December 31, 2017 | December 31, 2016 | ||||||
(Dollars in millions) | |||||||
Prepaid expenses | $ | 68 | 82 | ||||
Material, supplies and inventory | 3 | 3 | |||||
Deferred activation and installation charges | 17 | 5 | |||||
Other | 29 | 25 | |||||
Total other current assets | $ | 117 | 115 | ||||
Successor | Predecessor | ||||||
December 31, 2017 | December 31, 2016 | ||||||
(Dollars in millions) | |||||||
Self insurance | $ | 11 | 12 | ||||
Legal and tax reserves | 31 | 18 | |||||
Other | 15 | 22 | |||||
Total other current liabilities | $ | 57 | 52 | ||||
|
|||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
(Dollars in millions) | |||||||||||||||||||||||
OPERATING REVENUE | |||||||||||||||||||||||
Operating revenues | $ | — | — | 748 | 671 | (28 | ) | 1,391 | |||||||||||||||
Operating revenues - affiliate | — | — | 16 | — | — | 16 | |||||||||||||||||
Total operating revenues | — | — | 764 | 671 | (28 | ) | 1,407 | ||||||||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Cost of services and products (exclusive of depreciation and amortization) | — | — | 418 | 300 | (28 | ) | 690 | ||||||||||||||||
Selling, general and administrative | 1 | 3 | 179 | 70 | — | 253 | |||||||||||||||||
Operating expenses - affiliate | — | — | 24 | — | — | 24 | |||||||||||||||||
Depreciation and amortization | — | — | 117 | 165 | — | 282 | |||||||||||||||||
Total costs and expenses | 1 | 3 | 738 | 535 | (28 | ) | 1,249 | ||||||||||||||||
OPERATING (LOSS) INCOME | (1 | ) | (3 | ) | 26 | 136 | — | 158 | |||||||||||||||
OTHER INCOME (EXPENSE) | |||||||||||||||||||||||
Interest income | — | — | 1 | — | — | 1 | |||||||||||||||||
Interest income - affiliate | 11 | — | — | — | — | 11 | |||||||||||||||||
Interest expense | (5 | ) | (72 | ) | — | (3 | ) | — | (80 | ) | |||||||||||||
Interest income (expense) - affiliates, net | 251 | 368 | (578 | ) | (41 | ) | — | — | |||||||||||||||
Equity in net (losses) earnings of subsidiaries | (827 | ) | (15 | ) | 71 | — | 771 | — | |||||||||||||||
Other income, net | 1 | — | 2 | — | — | 3 | |||||||||||||||||
Total other expense, net | (569 | ) | 281 | (504 | ) | (44 | ) | 771 | (65 | ) | |||||||||||||
(LOSS) INCOME BEFORE INCOME TAXES | (570 | ) | 278 | (478 | ) | 92 | 771 | 93 | |||||||||||||||
Income tax benefit (expense) | 429 | (1,105 | ) | 433 | 9 | — | (234 | ) | |||||||||||||||
NET INCOME (LOSS) | (141 | ) | (827 | ) | (45 | ) | 101 | 771 | (141 | ) | |||||||||||||
Other comprehensive income, net of income taxes | 18 | — | — | 18 | (18 | ) | 18 | ||||||||||||||||
COMPREHENSIVE INCOME (LOSS) | $ | (123 | ) | $ | (827 | ) | $ | (45 | ) | $ | 119 | $ | 753 | $ | (123 | ) | |||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING REVENUES | ||||||||||||||||||
Operating revenues | $ | — | — | 3,108 | 3,891 | (129 | ) | 6,870 | ||||||||||
Total operating revenues | — | — | 3,108 | 3,891 | (129 | ) | 6,870 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||||
Cost of services and products (exclusive of depreciation and amortization) | — | — | 1,942 | 1,680 | (129 | ) | 3,493 | |||||||||||
Selling, general and administrative | 4 | 3 | 942 | 259 | — | 1,208 | ||||||||||||
Depreciation and amortization | — | — | 356 | 662 | — | 1,018 | ||||||||||||
Total costs and expenses | 4 | 3 | 3,240 | 2,601 | (129 | ) | 5,719 | |||||||||||
OPERATING (LOSS) INCOME | (4 | ) | (3 | ) | (132 | ) | 1,290 | — | 1,151 | |||||||||
OTHER INCOME (EXPENSE) | ||||||||||||||||||
Interest income | — | — | 12 | 1 | — | 13 | ||||||||||||
Interest income (expense) - affiliate, net | 1,260 | 1,890 | (2,896 | ) | (254 | ) | — | — | ||||||||||
Interest expense | (30 | ) | (397 | ) | (2 | ) | (12 | ) | — | (441 | ) | |||||||
Loss on modification and extinguishment of debt | — | (44 | ) | — | — | — | (44 | ) | ||||||||||
Equity in net (losses) earnings of subsidiaries | (815 | ) | (2,138 | ) | 692 | — | 2,261 | — | ||||||||||
Other income (expense) , net | 3 | — | 15 | (4 | ) | — | 14 | |||||||||||
Total other expense, net | 418 | (689 | ) | (2,179 | ) | (269 | ) | 2,261 | (458 | ) | ||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 414 | (692 | ) | (2,311 | ) | 1,021 | 2,261 | 693 | ||||||||||
Income tax benefit (expense) | 11 | (123 | ) | (2 | ) | (154 | ) | — | (268 | ) | ||||||||
NET INCOME (LOSS) | 425 | (815 | ) | (2,313 | ) | 867 | 2,261 | 425 | ||||||||||
Other comprehensive income, net of income taxes | 80 | — | — | — | — | 80 | ||||||||||||
COMPREHENSIVE INCOME (LOSS) | $ | 505 | (815 | ) | (2,313 | ) | 867 | 2,261 | 505 | |||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||
OPERATING REVENUES | ||||||||||||||||||||||
Operating revenues | $ | — | $ | — | $ | 3,558 | $ | 4,747 | $ | (132 | ) | 8,173 | ||||||||||
Total operating revenues | — | — | 3,558 | 4,747 | (132 | ) | 8,173 | |||||||||||||||
OPERATING EXPENSES | ||||||||||||||||||||||
Cost of services and products (exclusive of depreciation and amortization) | — | — | 2,249 | 2,045 | (132 | ) | 4,162 | |||||||||||||||
Selling, general and administrative | 16 | 5 | 1,025 | 361 | — | 1,407 | ||||||||||||||||
Depreciation and amortization | — | — | 372 | 787 | — | 1,159 | ||||||||||||||||
Total costs and expenses | 16 | 5 | 3,646 | 3,193 | (132 | ) | 6,728 | |||||||||||||||
OPERATING (LOSS) INCOME | (16 | ) | (5 | ) | (88 | ) | 1,554 | — | 1,445 | |||||||||||||
OTHER INCOME (EXPENSE) | ||||||||||||||||||||||
Interest income | — | — | 3 | 1 | — | 4 | ||||||||||||||||
Interest income (expense) - affiliate, net | 1,385 | 2,113 | (3,215 | ) | (283 | ) | — | — | ||||||||||||||
Interest expense | (36 | ) | (505 | ) | (2 | ) | (1 | ) | — | (544 | ) | |||||||||||
Equity in net (losses) earnings of subsidiaries | (669 | ) | (2,033 | ) | 757 | — | 1,945 | — | ||||||||||||||
Other (expense) income, net | (1 | ) | (39 | ) | 2 | (25 | ) | — | (63 | ) | ||||||||||||
Total other income (expense), net | 679 | (464 | ) | (2,455 | ) | (308 | ) | 1,945 | (603 | ) | ||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 663 | (469 | ) | (2,543 | ) | 1,246 | 1,945 | 842 | ||||||||||||||
Income tax benefit (expense) | 14 | (200 | ) | (2 | ) | 23 | — | (165 | ) | |||||||||||||
NET INCOME (LOSS) | 677 | (669 | ) | (2,545 | ) | 1,269 | 1,945 | 677 | ||||||||||||||
Other comprehensive (loss) income, net of income taxes | (86 | ) | — | — | (86 | ) | 86 | (86 | ) | |||||||||||||
COMPREHENSIVE INCOME (LOSS) | $ | 591 | (669 | ) | (2,545 | ) | 1,183 | 2,031 | 591 | |||||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING REVENUES | ||||||||||||||||||
Operating revenues | $ | — | — | 3,326 | 5,077 | (173 | ) | 8,230 | ||||||||||
Total operating revenues | — | — | 3,326 | 5,077 | (173 | ) | 8,230 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||||
Cost of services and products (exclusive of depreciation and amortization) | — | — | 2,201 | 2,321 | (173 | ) | 4,349 | |||||||||||
Selling, general and administrative | 4 | — | 1,064 | 401 | — | 1,469 | ||||||||||||
Depreciation and amortization | — | — | 298 | 784 | — | 1,082 | ||||||||||||
Total costs and expenses | 4 | — | 3,563 | 3,506 | (173 | ) | 6,900 | |||||||||||
OPERATING (LOSS) INCOME | (4 | ) | — | (237 | ) | 1,571 | — | 1,330 | ||||||||||
OTHER INCOME (EXPENSE) | ||||||||||||||||||
Interest income | — | — | — | 1 | — | 1 | ||||||||||||
Interest income (expense) - affiliates, net | 1,310 | 1,984 | (3,041 | ) | (253 | ) | — | — | ||||||||||
Interest expense | (51 | ) | (574 | ) | (3 | ) | (12 | ) | — | (640 | ) | |||||||
Equity in net earnings (losses) of subsidiaries | 2,162 | (1,693 | ) | 177 | — | (646 | ) | — | ||||||||||
Other (expense) income, net | (18 | ) | (200 | ) | 2 | (192 | ) | — | (408 | ) | ||||||||
Total other income (expense), net | 3,403 | (483 | ) | (2,865 | ) | (456 | ) | (646 | ) | (1,047 | ) | |||||||
INCOME (LOSS) BEFORE INCOME TAXES | 3,399 | (483 | ) | (3,102 | ) | 1,115 | (646 | ) | 283 | |||||||||
Income tax benefit (expense) | 34 | 2,645 | (1 | ) | 472 | — | 3,150 | |||||||||||
NET INCOME (LOSS) | 3,433 | 2,162 | (3,103 | ) | 1,587 | (646 | ) | 3,433 | ||||||||||
Other comprehensive (loss) income, net of income taxes | (154 | ) | — | — | (154 | ) | 154 | (154 | ) | |||||||||
COMPREHENSIVE INCOME (LOSS) | $ | 3,279 | 2,162 | (3,103 | ) | 1,433 | (492 | ) | 3,279 | |||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
ASSETS | ||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||
Cash and cash equivalents | $ | 13 | — | 175 | 109 | — | 297 | |||||||||||
Restricted cash and securities | — | — | 1 | 4 | — | 5 | ||||||||||||
Assets held for sale | 68 | — | 5 | 67 | — | 140 | ||||||||||||
Accounts receivable | — | — | 26 | 722 | — | 748 | ||||||||||||
Accounts receivable - affiliate | — | — | 60 | 4 | (51 | ) | 13 | |||||||||||
Advances to affiliates | 16,251 | 21,032 | — | 5,200 | (42,483 | ) | — | |||||||||||
Note receivable - affiliate | 1,825 | — | — | — | — | 1,825 | ||||||||||||
Other | — | — | 54 | 63 | — | 117 | ||||||||||||
Total Current Assets | 18,157 | 21,032 | 321 | 6,169 | (42,534 | ) | 3,145 | |||||||||||
NET PROPERTY, PLANT AND EQUIPMENT | ||||||||||||||||||
Property, plant and equipment | — | — | 3,285 | 6,270 | — | 9,555 | ||||||||||||
Accumulated depreciation | — | — | (48 | ) | (95 | ) | — | (143 | ) | |||||||||
Net property, plant and equipment | — | — | 3,237 | 6,175 | — | 9,412 | ||||||||||||
Restricted cash and securities | 19 | — | 10 | — | — | 29 | ||||||||||||
GOODWILL AND OTHER ASSETS | ||||||||||||||||||
Goodwill | — | — | 1,200 | 9,637 | — | 10,837 | ||||||||||||
Customer relationships, net | — | — | 4,324 | 4,521 | — | 8,845 | ||||||||||||
Other intangible assets, net | — | — | 378 | — | — | 378 | ||||||||||||
Investment in subsidiaries | 16,954 | 18,403 | 3,616 | — | (38,973 | ) | — | |||||||||||
Deferred tax assets | 280 | 1,795 | — | 122 | (1,771 | ) | 426 | |||||||||||
Other, net | — | — | 32 | 31 | — | 63 | ||||||||||||
Total goodwill and other assets | 17,234 | 20,198 | 9,550 | 14,311 | (40,744 | ) | 20,549 | |||||||||||
TOTAL ASSETS | 35,410 | 41,230 | 13,118 | 26,655 | (83,278 | ) | 33,135 | |||||||||||
LIABILITIES AND MEMBER'S/STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||||||||||||
CURRENT LIABILITIES | — | |||||||||||||||||
Current maturities of long-term debt | — | — | 2 | 6 | — | 8 | ||||||||||||
Accounts payable | — | 1 | 323 | 371 | — | 695 | ||||||||||||
Accounts payable - affiliate | 11 | — | — | 81 | (51 | ) | 41 | |||||||||||
Accrued expenses and other liabilities | ||||||||||||||||||
Income and other taxes | — | — | 55 | 45 | — | 100 | ||||||||||||
Salaries and benefits | — | — | 109 | 27 | — | 136 | ||||||||||||
Interest | 11 | 91 | — | 7 | — | 109 | ||||||||||||
Current portion of deferred revenue | — | — | 127 | 131 | — | 258 | ||||||||||||
Current portion of deferred revenue - affiliate | — | — | 2 | — | — | 2 | ||||||||||||
Other | 16 | — | 23 | 18 | — | 57 | ||||||||||||
Due to affiliates | — | — | 42,483 | — | (42,483 | ) | — | |||||||||||
Total current liabilities | 38 | 92 | 43,124 | 686 | (42,534 | ) | 1,406 | |||||||||||
LONG-TERM DEBT | 616 | 10,096 | 13 | 157 | — | 10,882 | ||||||||||||
DEFERRED CREDITS AND OTHER LIABILITES | ||||||||||||||||||
Deferred credits | — | — | 841 | 252 | — | 1,093 | ||||||||||||
Deferred credits - affiliate | — | — | 5 | 1 | — | 6 | ||||||||||||
Deferred tax liability | 648 | — | 870 | 465 | (1,771 | ) | 212 | |||||||||||
Other | 1 | 1 | 98 | 164 | — | 264 | ||||||||||||
Total deferred revenues and other liabilities | 649 | 1 | 1,814 | 882 | (1,771 | ) | 1,575 | |||||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||||||||||
MEMBER'S/STOCKHOLDERS' EQUITY (DEFICIT) | 34,107 | 31,041 | (31,833 | ) | 24,930 | (38,973 | ) | 19,272 | ||||||||||
TOTAL LIABILITIES AND MEMBER'S/STOCKHOLDERS' EQUITY (DEFICIT) | $ | 35,410 | 41,230 | 13,118 | 26,655 | (83,278 | ) | 33,135 | ||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
ASSETS | ||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||
Cash and cash equivalents | $ | 15 | — | 1,700 | 104 | — | 1,819 | |||||||||||
Restricted cash and securities | — | — | 1 | 6 | — | 7 | ||||||||||||
Accounts receivable | — | — | 26 | 686 | — | 712 | ||||||||||||
Advances to affiliates | 17,032 | 21,715 | — | 2,180 | (40,927 | ) | — | |||||||||||
Other | — | — | 87 | 28 | — | 115 | ||||||||||||
Total Current Assets | 17,047 | 21,715 | 1,814 | 3,004 | (40,927 | ) | 2,653 | |||||||||||
NET PROPERTY, PLANT AND EQUIPMENT | ||||||||||||||||||
Property, plant and equipment | — | — | 10,424 | 10,964 | — | 21,388 | ||||||||||||
Accumulated Depreciation | — | — | (6,555 | ) | (4,694 | ) | — | (11,249 | ) | |||||||||
Net property, plant and equipment | — | — | 3,869 | 6,270 | — | 10,139 | ||||||||||||
Restricted cash and securities | 22 | — | 9 | — | — | 31 | ||||||||||||
GOODWILL AND OTHER ASSETS | ||||||||||||||||||
Goodwill | — | — | 352 | 7,377 | — | 7,729 | ||||||||||||
Customer relationships, net | — | — | — | 860 | — | 860 | ||||||||||||
Other intangible assets, net | — | — | 1 | 54 | 55 | |||||||||||||
Investment in subsidiaries | 16,869 | 17,599 | 3,674 | — | (38,142 | ) | — | |||||||||||
Deferred tax assets | 51 | 2,687 | — | 632 | — | 3,370 | ||||||||||||
Other, net | — | — | 16 | 35 | — | 51 | ||||||||||||
Total goodwill and other assets | 16,920 | 20,286 | 4,043 | 8,958 | (38,142 | ) | 12,065 | |||||||||||
TOTAL ASSETS | $ | 33,989 | 42,001 | 9,735 | 18,232 | (79,069 | ) | 24,888 | ||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||||
Current maturities of long-term debt | — | — | 2 | 5 | — | 7 | ||||||||||||
Accounts payable | — | — | 307 | 399 | — | 706 | ||||||||||||
Accrued expenses and other liabilities | ||||||||||||||||||
Income and other taxes | — | — | 103 | 13 | — | 116 | ||||||||||||
Salaries and benefits | — | — | 160 | 35 | — | 195 | ||||||||||||
Interest | 11 | 110 | — | 8 | — | 129 | ||||||||||||
Due to affiliates | — | — | 40,927 | — | (40,927 | ) | — | |||||||||||
Current portion of deferred revenue | — | — | 116 | 150 | — | 266 | ||||||||||||
Other | — | — | 24 | 28 | — | 52 | ||||||||||||
Total current liabilities | 11 | 110 | 41,639 | 638 | (40,927 | ) | 1,471 | |||||||||||
LONG-TERM DEBT | 592 | 10,108 | 13 | 164 | — | 10,877 | ||||||||||||
DEFERRED REVENUES AND OTHER LIABILITES | ||||||||||||||||||
Deferred credits | — | — | 719 | 282 | — | 1,001 | ||||||||||||
Deferred tax liability | — | — | — | 248 | — | 248 | ||||||||||||
Other | 16 | — | 155 | 203 | — | 374 | ||||||||||||
Total deferred revenues and other liabilities | 16 | — | 874 | 733 | — | 1,623 | ||||||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||||||||||
STOCKHOLDERS' EQUITY (DEFICIT) | 33,370 | 31,783 | (32,791 | ) | 16,697 | (38,142 | ) | 10,917 | ||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | $ | 33,989 | 42,001 | 9,735 | 18,232 | (79,069 | ) | 24,888 | ||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (1 | ) | — | 172 | 137 | — | 308 | ||||||||||
INVESTING ACTIVITIES | ||||||||||||||||||
Capital expenditures | — | — | (110 | ) | (97 | ) | — | (207 | ) | |||||||||
Note receivable - affiliate | — | — | (1,825 | ) | — | — | (1,825 | ) | ||||||||||
Net cash used in investing activities | — | — | (1,935 | ) | (97 | ) | — | (2,032 | ) | |||||||||
FINANCING ACTIVITIES | ||||||||||||||||||
Payments of long-term debt | — | — | — | (1 | ) | — | (1 | ) | ||||||||||
Distributions | (250 | ) | — | — | — | — | (250 | ) | ||||||||||
Increase (decrease) due to from affiliate, net | 250 | — | (250 | ) | — | — | — | |||||||||||
Net cash used in financing activities | — | — | (250 | ) | (1 | ) | — | (251 | ) | |||||||||
Effect of exchange rates on cash, cash equivalents and restricted cash and securities | — | — | — | (2 | ) | — | (2 | ) | ||||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash and securities | (1 | ) | — | (2,013 | ) | 37 | — | (1,977 | ) | |||||||||
Cash, cash equivalents and restricted cash and securities at beginning of period | 33 | — | 2,199 | 76 | — | 2,308 | ||||||||||||
Cash, cash equivalents and restricted cash and securities at end of period | $ | 32 | — | 186 | 113 | — | 331 | |||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (61 | ) | (401 | ) | 1,615 | 761 | — | 1,914 | |||||||||
INVESTING ACTIVITIES | ||||||||||||||||||
Capital expenditures | — | — | (667 | ) | (452 | ) | — | (1,119 | ) | |||||||||
Purchase of marketable securities | — | — | (1,127 | ) | — | — | (1,127 | ) | ||||||||||
Maturity of marketable securities | — | — | 1,127 | — | — | 1,127 | ||||||||||||
Proceeds from sale of property, plant and equipment and other assets | — | — | 1 | — | — | 1 | ||||||||||||
Net cash used in investing activities | — | — | (666 | ) | (452 | ) | — | (1,118 | ) | |||||||||
FINANCING ACTIVITIES | ||||||||||||||||||
Net proceeds from issuance of long-term debt | — | 4,569 | — | — | — | 4,569 | ||||||||||||
Payments of long-term debt | — | (4,911 | ) | 1 | (7 | ) | — | (4,917 | ) | |||||||||
Increase (decrease) due from/to affiliates, net | 57 | 743 | (460 | ) | (340 | ) | — | — | ||||||||||
Net cash provided by (used in) financing activities | 57 | 401 | (459 | ) | (347 | ) | — | (348 | ) | |||||||||
Effect of exchange rates on cash, cash equivalents and restricted cash and securities | — | — | — | 3 | — | 3 | ||||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash and securities | (4 | ) | — | 490 | (35 | ) | — | 451 | ||||||||||
Cash, cash equivalents and restricted cash and securities at beginning of period | 37 | — | 1,710 | 110 | — | 1,857 | ||||||||||||
Cash, cash equivalents and restricted cash and securities at end of period | $ | 33 | — | 2,200 | 75 | — | 2,308 | |||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (49 | ) | (468 | ) | 565 | 2,295 | — | 2,343 | |||||||||
INVESTING ACTIVITIES | ||||||||||||||||||
Capital expenditures | — | — | (704 | ) | (630 | ) | — | (1,334 | ) | |||||||||
Proceeds from sale of property, plant and equipment and other assets | — | — | 1 | 2 | — | 3 | ||||||||||||
Net cash used in investing activities | — | — | (703 | ) | (628 | ) | — | (1,331 | ) | |||||||||
FINANCING ACTIVITIES | ||||||||||||||||||
Net proceeds from issuance of long-term debt | — | 764 | — | — | — | 764 | ||||||||||||
Payments of long-term debt | — | (806 | ) | (1 | ) | (13 | ) | — | (820 | ) | ||||||||
Increase (decrease) due from/to affiliates, net | 47 | 504 | 1,107 | (1,658 | ) | — | — | |||||||||||
Net cash provided by (used in) financing activities | 47 | 462 | 1,106 | (1,671 | ) | — | (56 | ) | ||||||||||
Effect of exchange rates on cash, cash equivalents, restricted cash and securities | — | — | — | (3 | ) | — | (3 | ) | ||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash and securities | (2 | ) | (6 | ) | 968 | (7 | ) | — | 953 | |||||||||
Cash, cash equivalents and restricted cash and securities at beginning of period | 39 | 6 | 742 | 117 | — | 904 | ||||||||||||
Cash, cash equivalents and restricted cash and securities at end of period | $ | 37 | — | 1,710 | 110 | — | 1,857 | |||||||||||
Level 3 Parent, LLC | Level 3 Financing, Inc. | Level 3 Communications, LLC | Other Non-Guarantor Subsidiaries | Eliminations | Total | |||||||||||||
(Dollars in millions) | ||||||||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (41 | ) | (617 | ) | 193 | 2,320 | — | 1,855 | |||||||||
INVESTING ACTIVITIES | ||||||||||||||||||
Capital expenditures | — | — | (453 | ) | (776 | ) | — | (1,229 | ) | |||||||||
Cash related to deconsolidated Venezuela operations | — | — | — | (83 | ) | — | (83 | ) | ||||||||||
Proceeds from sale of property, plant and equipment and other assets | — | — | — | 4 | — | 4 | ||||||||||||
Other | — | — | (14 | ) | — | — | (14 | ) | ||||||||||
Net cash used in investing activities | — | — | (467 | ) | (855 | ) | — | (1,322 | ) | |||||||||
FINANCING ACTIVITIES | ||||||||||||||||||
Net proceeds from issuance of long-term debt | — | 4,832 | — | — | — | 4,832 | ||||||||||||
Payments of long-term debt | (313 | ) | (4,725 | ) | (2 | ) | (11 | ) | — | (5,051 | ) | |||||||
Increase (decrease) due from/to affiliates, net | 383 | 511 | 693 | (1,587 | ) | — | — | |||||||||||
Net cash provided by (used in) financing activities | 70 | 618 | 691 | (1,598 | ) | — | (219 | ) | ||||||||||
Effect of exchange rates on cash, cash equivalents, restricted cash and securities | — | — | — | (18 | ) | — | (18 | ) | ||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash and securities | 29 | 1 | 417 | (151 | ) | — | 296 | |||||||||||
Cash, cash equivalents and restricted cash and securities at beginning of period | 10 | 5 | 325 | 268 | — | 608 | ||||||||||||
Cash, cash equivalents and restricted cash and securities at end of period | $ | 39 | 6 | 742 | 117 | — | 904 | |||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||