We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Level 3 Communications, Inc. (delisted) | NYSE:LVLT | NYSE | Common Stock |
Price Change | % Change | Share Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 53.63 | 0 | 00:00:00 |
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
Delaware
|
|
47-0210602
|
(State of Incorporation)
|
|
(I.R.S. Employer
|
|
|
Identification No.)
|
|
|
|
1025 Eldorado Blvd., Broomfield, CO
|
|
80021-8869
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
* All references to "Notes" in this quarterly report refer to these Notes to Consolidated Financial Statements.
|
•
|
the effects of competition from a wide variety of competitive providers, including decreased demand for our traditional wireline service offerings and increased pricing pressures;
|
•
|
the effects of new, emerging or competing technologies, including those that could make our products less desirable or obsolete;
|
•
|
the effects of ongoing changes in the regulation of the communications industry, including the outcome of regulatory or judicial proceedings relating to intercarrier compensation, interconnection obligations, universal service, broadband deployment, data protection and net neutrality;
|
•
|
the ability of our parent company, CenturyLink, Inc. ("CenturyLink") to timely realize the anticipated benefits of its recently-completed combination with us, including its ability to attain anticipated cost savings, to use our net operating loss carryforwards in the amounts projected, to retain key personnel and to avoid unanticipated integration disruptions;
|
•
|
our ability to safeguard our network, and to avoid the adverse impact on our business from possible security breaches, service outages, system failures, equipment breakage, or similar events impacting our network or the availability and quality of our services;
|
•
|
our ability to effectively adjust to changes in the communications industry, and changes in the composition of our markets and product mix;
|
•
|
possible changes in the demand for our products and services, including our ability to effectively respond to increased demand for high-speed broadband service;
|
•
|
our ability to successfully maintain the quality and profitability of our existing product and service offerings, to provision them successfully to our customers and to introduce profitable new offerings on a timely and cost-effective basis;
|
•
|
our ability to generate cash flows sufficient to fund our financial commitments and objectives, including our capital expenditures, operating costs, debt repayments, dividends and other benefits payments;
|
•
|
changes in our operating plans, corporate strategies, dividend payment plans or other capital allocation plans, whether based upon changes in our cash flows, cash requirements, financial performance, financial position, market conditions or otherwise;
|
•
|
our ability to effectively retain and hire key personnel;
|
•
|
increases in the costs of CenturyLink's health or other benefits, including those caused by changes in markets, interest rates, mortality rates, demographics or regulations, which may in turn impact our business and liquidity;
|
•
|
adverse changes in our access to credit markets on favorable terms, whether caused by changes in our financial position, lower debt credit ratings, unstable markets or otherwise;
|
•
|
our ability to meet the terms and conditions of our debt obligations;
|
•
|
our ability to maintain favorable relations with our key business partners, suppliers, vendors, landlords and financial institutions;
|
•
|
our ability to effectively manage our network buildout project and our other expansion opportunities;
|
•
|
our ability to collect our receivables from financially troubled customers;
|
•
|
any adverse developments in legal or regulatory proceedings involving us or our affiliates (including CenturyLink);
|
•
|
changes in tax, communications, healthcare or other laws or regulations, in governmental support programs, or in general government funding levels;
|
•
|
the effects of changes in accounting policies or practices, including changes that could potentially require future impairment charges;
|
•
|
the effects of adverse weather, terrorism or other natural or man-made disasters;
|
•
|
the effects of more general factors such as changes in interest rates, in exchange rates, in operating costs, in public policy, or in general market, labor, economic or geo-political conditions; and
|
•
|
other risks identified in our "Risk Factors" disclosures included in our annual report on Form 10-K for the year ended December 31, 2017.
|
|
Successor
|
|
|
Predecessor
|
|||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|||||
|
September 30, 2018
|
|
September 30, 2018
|
|
|
September 30, 2017
|
|
September 30, 2017
|
|||||
|
(Dollars in millions)
|
||||||||||||
OPERATING REVENUES
|
|
|
|
|
|
|
|
|
|||||
Operating revenues
|
$
|
1,984
|
|
|
6,071
|
|
|
|
2,059
|
|
|
6,169
|
|
Operating revenues - affiliates
|
26
|
|
|
78
|
|
|
|
—
|
|
|
—
|
|
|
Total operating revenues
|
2,010
|
|
|
6,149
|
|
|
|
2,059
|
|
|
6,169
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|||||
Cost of services and products (exclusive of depreciation and amortization)
|
976
|
|
|
2,954
|
|
|
|
1,046
|
|
|
3,132
|
|
|
Selling, general and administrative
|
311
|
|
|
1,043
|
|
|
|
354
|
|
|
1,085
|
|
|
Operating expenses - affiliates
|
65
|
|
|
173
|
|
|
|
—
|
|
|
—
|
|
|
Depreciation and amortization
|
431
|
|
|
1,295
|
|
|
|
310
|
|
|
913
|
|
|
Total operating expenses
|
1,783
|
|
|
5,465
|
|
|
|
1,710
|
|
|
5,130
|
|
|
OPERATING INCOME
|
227
|
|
|
684
|
|
|
|
349
|
|
|
1,039
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|||||
Interest income
|
(1
|
)
|
|
—
|
|
|
|
6
|
|
|
11
|
|
|
Interest income - affiliate
|
18
|
|
|
50
|
|
|
|
—
|
|
|
—
|
|
|
Interest expense
|
(137
|
)
|
|
(381
|
)
|
|
|
(134
|
)
|
|
(399
|
)
|
|
Loss on modification and extinguishment of debt
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(44
|
)
|
|
Other income, net
|
19
|
|
|
21
|
|
|
|
12
|
|
|
14
|
|
|
Total other expense, net
|
(101
|
)
|
|
(310
|
)
|
|
|
(116
|
)
|
|
(418
|
)
|
|
INCOME BEFORE INCOME TAX EXPENSE
|
126
|
|
|
374
|
|
|
|
233
|
|
|
621
|
|
|
Income tax expense
|
(38
|
)
|
|
(184
|
)
|
|
|
(76
|
)
|
|
(215
|
)
|
|
NET INCOME
|
$
|
88
|
|
|
190
|
|
|
|
157
|
|
|
406
|
|
|
Successor
|
|
Successor
|
|||
|
September 30,
2018 |
|
December 31,
2017 |
|||
|
(Unaudited)
|
|
|
|||
|
(Dollars in millions)
|
|||||
ASSETS
|
|
|
|
|||
CURRENT ASSETS
|
|
|
|
|||
Cash and cash equivalents
|
$
|
188
|
|
|
297
|
|
Restricted cash and securities
|
3
|
|
|
5
|
|
|
Assets held for sale
|
15
|
|
|
140
|
|
|
Accounts receivable, less allowance of $10 and $3
|
715
|
|
|
748
|
|
|
Accounts receivable - affiliate
|
—
|
|
|
13
|
|
|
Note receivable - affiliate
|
1,825
|
|
|
1,825
|
|
|
Other
|
290
|
|
|
117
|
|
|
Total current assets
|
3,036
|
|
|
3,145
|
|
|
Property, plant and equipment, net of accumulated depreciation of $798 and $143
|
9,274
|
|
|
9,412
|
|
|
Restricted cash and securities
|
25
|
|
|
29
|
|
|
GOODWILL AND OTHER ASSETS
|
|
|
|
|||
Goodwill
|
11,132
|
|
|
10,837
|
|
|
Customer relationships, net
|
7,801
|
|
|
8,845
|
|
|
Other intangibles, net
|
401
|
|
|
378
|
|
|
Deferred tax assets
|
463
|
|
|
426
|
|
|
Other, net
|
132
|
|
|
63
|
|
|
Total goodwill and other assets
|
19,929
|
|
|
20,549
|
|
|
TOTAL ASSETS
|
$
|
32,264
|
|
|
33,135
|
|
LIABILITIES AND MEMBER'S EQUITY
|
|
|
|
|||
CURRENT LIABILITIES
|
|
|
|
|||
Current maturities of long-term debt
|
$
|
6
|
|
|
8
|
|
Accounts payable
|
619
|
|
|
695
|
|
|
Accounts payable - affiliate
|
88
|
|
|
41
|
|
|
Accrued expenses and other liabilities
|
|
|
|
|||
Income and other taxes
|
114
|
|
|
100
|
|
|
Salaries and benefits
|
233
|
|
|
136
|
|
|
Interest
|
96
|
|
|
109
|
|
|
Current portion of deferred revenue
|
288
|
|
|
260
|
|
|
Other
|
72
|
|
|
57
|
|
|
Total current liabilities
|
1,516
|
|
|
1,406
|
|
|
LONG-TERM DEBT
|
10,848
|
|
|
10,882
|
|
|
DEFERRED REVENUE AND OTHER LIABILITIES
|
|
|
|
|||
Deferred revenue
|
1,181
|
|
|
1,099
|
|
|
Deferred income taxes
|
189
|
|
|
212
|
|
|
Other
|
358
|
|
|
264
|
|
|
Total deferred revenue and other liabilities
|
1,728
|
|
|
1,575
|
|
|
COMMITMENTS AND CONTINGENCIES (Note 9)
|
|
|
|
|
|
|
MEMBER'S EQUITY
|
|
|
|
|||
Member's equity
|
18,312
|
|
|
19,254
|
|
|
Accumulated other comprehensive (loss) income
|
(140
|
)
|
|
18
|
|
|
Total member's equity
|
18,172
|
|
|
19,272
|
|
|
TOTAL LIABILITIES AND MEMBER'S EQUITY
|
$
|
32,264
|
|
|
33,135
|
|
|
Successor
|
|
|
Predecessor
|
|||
|
Nine Months Ended
September 30, 2018 |
|
|
Nine Months Ended
September 30, 2017 |
|||
|
(Dollars in millions)
|
||||||
OPERATING ACTIVITIES
|
|
|
|
|
|||
Net income
|
$
|
190
|
|
|
|
406
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|||
Depreciation and amortization
|
1,295
|
|
|
|
913
|
|
|
Deferred income taxes
|
175
|
|
|
|
189
|
|
|
Share-based compensation
|
82
|
|
|
|
120
|
|
|
Loss on modification and extinguishment of debt
|
—
|
|
|
|
44
|
|
|
Net long-term debt issuance costs and premium amortization
|
(23
|
)
|
|
|
13
|
|
|
Accrued interest on long-term debt, net
|
(13
|
)
|
|
|
(34
|
)
|
|
Loss on sale of property, plant and equipment and other assets
|
1
|
|
|
|
6
|
|
|
Other, net
|
(41
|
)
|
|
|
75
|
|
|
Changes in current assets and liabilities:
|
|
|
|
|
|||
Accounts receivable
|
51
|
|
|
|
(34
|
)
|
|
Accounts payable
|
(64
|
)
|
|
|
(10
|
)
|
|
Deferred revenue
|
37
|
|
|
|
134
|
|
|
Other assets and liabilities, net
|
(118
|
)
|
|
|
(31
|
)
|
|
Other assets and liabilities, affiliate
|
55
|
|
|
|
—
|
|
|
Net cash provided by operating activities
|
1,627
|
|
|
|
1,791
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|||
Capital expenditures
|
(726
|
)
|
|
|
(1,018
|
)
|
|
Proceeds from sale of property, plant and equipment and other assets
|
119
|
|
|
|
1
|
|
|
Purchase of marketable securities
|
—
|
|
|
|
(1,127
|
)
|
|
Maturity of marketable securities
|
—
|
|
|
|
1,127
|
|
|
Net cash used in investing activities
|
(607
|
)
|
|
|
(1,017
|
)
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|||
Net proceeds from issuance of long-term debt
|
—
|
|
|
|
4,569
|
|
|
Payments of long-term debt
|
(5
|
)
|
|
|
(4,917
|
)
|
|
Distributions
|
(1,130
|
)
|
|
|
—
|
|
|
Net cash used in financing activities
|
(1,135
|
)
|
|
|
(348
|
)
|
|
Effect of exchange rates on cash, cash equivalents and restricted cash and securities
|
—
|
|
|
|
3
|
|
|
Net (decrease) increase in cash, cash equivalents and restricted cash and securities
|
(115
|
)
|
|
|
429
|
|
|
Cash, cash equivalents and restricted cash and securities at beginning of period
|
331
|
|
|
|
1,857
|
|
|
Cash, cash equivalents and restricted cash and securities at end of period
|
$
|
216
|
|
|
|
2,286
|
|
Supplemental cash flow information
|
|
|
|
|
|||
Interest paid
|
$
|
404
|
|
|
|
412
|
|
Income taxes paid, net
|
$
|
24
|
|
|
|
47
|
|
|
Successor
|
|
|
Predecessor
|
|||||||||
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
|
|
Three Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2017
|
|||||
|
(Dollars in millions)
|
||||||||||||
MEMBER'S EQUITY
|
|
|
|
|
|
|
|
|
|||||
Balance at beginning of period
|
$
|
18,749
|
|
|
19,254
|
|
|
|
—
|
|
|
—
|
|
Net income
|
88
|
|
|
190
|
|
|
|
—
|
|
|
—
|
|
|
Cumulative net effect of adoption of ASU 2014-09,
Revenue from Contracts with Customers, net of $-, $3, $-, $- tax
|
—
|
|
|
9
|
|
|
|
—
|
|
|
—
|
|
|
Cumulative effect of adoption of ASU 2018-02,
Income Statement-Reporting Comprehensive Income: Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income
|
—
|
|
|
(6
|
)
|
|
|
—
|
|
|
—
|
|
|
Purchase price accounting adjustments
|
—
|
|
|
(5
|
)
|
|
|
—
|
|
|
—
|
|
|
Distributions to CenturyLink
|
(525
|
)
|
|
(1,130
|
)
|
|
|
—
|
|
|
—
|
|
|
Balance at end of period
|
18,312
|
|
|
18,312
|
|
|
|
—
|
|
|
—
|
|
|
COMMON STOCK
|
|
|
|
|
|
|
|
|
|||||
Balance at beginning of period
|
—
|
|
|
—
|
|
|
|
4
|
|
|
4
|
|
|
Balance at end of period
|
—
|
|
|
—
|
|
|
|
4
|
|
|
4
|
|
|
ADDITIONAL PAID-IN CAPITAL
|
|
|
|
|
|
|
|
|
|||||
Balance at beginning of period
|
—
|
|
|
—
|
|
|
|
19,887
|
|
|
19,800
|
|
|
Common stock issued under employee stock benefit plans and other
|
—
|
|
|
—
|
|
|
|
8
|
|
|
27
|
|
|
Share-based compensation
|
—
|
|
|
—
|
|
|
|
26
|
|
|
94
|
|
|
Balance at end of period
|
—
|
|
|
—
|
|
|
|
19,921
|
|
|
19,921
|
|
|
ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME
|
|
|
|
|
|
|
|
|
|||||
Balance at beginning of period
|
(139
|
)
|
|
18
|
|
|
|
(325
|
)
|
|
(387
|
)
|
|
Other comprehensive (loss) income
|
(1
|
)
|
|
(164
|
)
|
|
|
44
|
|
|
106
|
|
|
Cumulative effect of adoption of ASU 2018-02,
Income Statement-Reporting Comprehensive Income: Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income
|
—
|
|
|
6
|
|
|
|
—
|
|
|
—
|
|
|
Balance at end of period
|
(140
|
)
|
|
(140
|
)
|
|
|
(281
|
)
|
|
(281
|
)
|
|
ACCUMULATED DEFICIT
|
|
|
|
|
|
|
|
|
|||||
Balance at beginning of period
|
—
|
|
|
—
|
|
|
|
(8,251
|
)
|
|
(8,500
|
)
|
|
Net income
|
—
|
|
|
—
|
|
|
|
157
|
|
|
406
|
|
|
Balance at end of period
|
—
|
|
|
—
|
|
|
|
(8,094
|
)
|
|
(8,094
|
)
|
|
TOTAL MEMBER'S/STOCKHOLDERS' EQUITY
|
$
|
18,172
|
|
|
18,172
|
|
|
|
11,550
|
|
|
11,550
|
|
•
|
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.
|
|
Adjusted November 1, 2017
Balance as of December 31, 2017
|
|
Purchase Price Adjustments
(3)
|
|
Adjusted November 1, 2017
Balance as of September 30, 2018
|
||||
|
(Dollars in millions)
|
||||||||
Cash, accounts receivable and other current assets
(1)
|
$
|
3,317
|
|
|
(25
|
)
|
|
3,292
|
|
Property, plant and equipment
|
9,311
|
|
|
86
|
|
|
9,397
|
|
|
Identifiable intangible assets
(2)
|
|
|
|
|
|
|
|||
Customer relationships
|
8,964
|
|
|
(476
|
)
|
|
8,488
|
|
|
Other
|
391
|
|
|
(13
|
)
|
|
378
|
|
|
Other noncurrent assets
|
782
|
|
|
203
|
|
|
985
|
|
|
Current liabilities, excluding current maturities of long-term debt
|
(1,461
|
)
|
|
(31
|
)
|
|
(1,492
|
)
|
|
Current maturities of long-term debt
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
|
Long-term debt
|
(10,888
|
)
|
|
—
|
|
|
(10,888
|
)
|
|
Deferred revenue and other liabilities
|
(1,613
|
)
|
|
(102
|
)
|
|
(1,715
|
)
|
|
Goodwill
|
10,837
|
|
|
353
|
|
|
11,190
|
|
|
Total estimated aggregate consideration
|
$
|
19,633
|
|
|
(5
|
)
|
|
19,628
|
|
|
Successor
|
|
|
Predecessor
|
|||||||
|
Three Months Ended September 30, 2018
|
Nine Months Ended September 30, 2018
|
|
|
Three Months Ended September 30, 2017
|
Nine Months Ended September 30, 2017
|
|||||
|
(Dollars in millions)
|
||||||||||
Transaction-related expenses
|
$
|
—
|
|
—
|
|
|
|
7
|
|
12
|
|
Integration-related expenses
|
16
|
|
94
|
|
|
|
24
|
|
62
|
|
|
Total acquisition-related expenses
|
$
|
16
|
|
94
|
|
|
|
31
|
|
74
|
|
|
September 30, 2018
|
|
December 31, 2017
|
|||
|
(Dollars in millions)
|
|||||
Goodwill
|
$
|
11,132
|
|
|
10,837
|
|
Customer relationships, less accumulated amortization of $659 and $126
|
$
|
7,801
|
|
|
8,845
|
|
Other intangible assets subject to amortization:
|
|
|
|
|||
Trade names, less accumulated amortization of $24 and $4
|
106
|
|
|
126
|
|
|
Developed technology, less accumulated amortization of $51 and $9
|
295
|
|
|
252
|
|
|
Total other intangible assets, net
|
$
|
401
|
|
|
378
|
|
•
|
Identification of the contract with a customer;
|
•
|
Identification of the performance obligations in the contract;
|
•
|
Determination of the transaction price;
|
•
|
Allocation of the transaction price to the performance obligations in the contract; and,
|
•
|
Recognition of revenue when, or as, we satisfy a performance obligation.
|
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
|||||||||||||||
|
(Dollars in millions)
|
|||||||||||||||||
|
Reported Balances as of September 30, 2018
|
|
Impact of ASC 606
|
|
ASC 605
Historical Adjusted Balances
|
|
Reported Balances as of September 30, 2018
|
|
Impact of ASC 606
|
|
ASC 605
Historical Adjusted Balances
|
|||||||
Operating revenues
|
$
|
2,010
|
|
|
(4
|
)
|
|
2,006
|
|
|
6,149
|
|
|
(4
|
)
|
|
6,145
|
|
Cost of services and products (exclusive of depreciation and amortization)
|
976
|
|
|
—
|
|
|
976
|
|
|
2,954
|
|
|
—
|
|
|
2,954
|
|
|
Selling, general and administrative
|
311
|
|
|
12
|
|
|
323
|
|
|
1,043
|
|
|
32
|
|
|
1,075
|
|
|
Interest expense
|
137
|
|
|
(7
|
)
|
|
130
|
|
|
381
|
|
|
(7
|
)
|
|
374
|
|
|
Income tax expense
|
38
|
|
|
(2
|
)
|
|
36
|
|
|
184
|
|
|
(8
|
)
|
|
176
|
|
|
Net income
|
88
|
|
|
(7
|
)
|
|
81
|
|
|
190
|
|
|
(21
|
)
|
|
169
|
|
|
September 30, 2018
|
||||||||
|
(Dollars in millions)
|
||||||||
|
Reported Balances as of September 30, 2018
|
|
Impact of ASC 606
|
|
ASC 605
Historical Adjusted Balances
|
||||
Other current assets
|
$
|
290
|
|
|
(22
|
)
|
|
268
|
|
Other long-term assets, net
|
132
|
|
|
(22
|
)
|
|
110
|
|
|
Deferred revenue
|
1,469
|
|
|
(3
|
)
|
|
1,466
|
|
|
Deferred income tax assets, net
|
274
|
|
|
10
|
|
|
284
|
|
|
Member's equity
|
18,312
|
|
|
(31
|
)
|
|
18,281
|
|
|
Successor
|
|
Successor
|
|||||||||||||||||
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
|||||||||||||||||
|
(Dollars in millions)
|
|
(Dollars in millions)
|
|||||||||||||||||
|
Total Revenues
|
|
Adjustments
(7)
|
|
Total Revenue from Contracts with Customers
|
|
Total Revenues
|
|
Adjustments
(7)
|
|
Total Revenue from Contracts with Customers
|
|||||||||
IP & Data Services
(1)
|
$
|
969
|
|
|
—
|
|
|
969
|
|
|
2,959
|
|
|
—
|
|
|
2,959
|
|
||
Transport & Infrastructure
(2)
|
664
|
|
|
(45
|
)
|
|
619
|
|
|
2,012
|
|
|
(140
|
)
|
|
1,872
|
|
|||
Voice & Collaboration
(3)
|
349
|
|
|
—
|
|
|
349
|
|
|
1,093
|
|
|
—
|
|
|
1,093
|
|
|||
IT and Managed Services
(4)
|
1
|
|
|
—
|
|
|
1
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|||
Other revenues
(5)
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
4
|
|
|
(3
|
)
|
|
1
|
|
|||
Affiliate revenues
(6)
|
26
|
|
|
(26
|
)
|
|
—
|
|
|
78
|
|
|
(78
|
)
|
|
—
|
|
|||
Total revenues
|
$
|
2,010
|
|
|
(72
|
)
|
|
1,938
|
|
|
6,149
|
|
|
(221
|
)
|
|
5,928
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Timing of revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Goods transferred at a point in time
|
|
|
|
|
$
|
—
|
|
|
|
|
|
|
$
|
—
|
|
|||||
Services performed over time
|
|
|
|
|
1,938
|
|
|
|
|
|
|
5,928
|
|
|||||||
Total revenue from contracts with customers
|
|
|
|
|
|
|
$
|
1,938
|
|
|
|
|
|
|
$
|
5,928
|
|
|
Successor
|
|||||
|
September 30, 2018
|
|
January 1, 2018
|
|||
|
(Dollars in millions)
|
|||||
Customer receivables
(1)
|
$
|
715
|
|
|
748
|
|
Contract liabilities
|
413
|
|
|
353
|
|
(1)
|
Gross customer receivables of
$725
and
$751
, net of allowance for doubtful accounts of
$10
and
$3
, at
September 30, 2018
and January 1, 2018, respectively.
|
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
|||
|
(Dollars in millions)
|
|||||
Revenue recognized in the period from:
|
|
|
|
|||
Amounts included in contract liability at the beginning of the period (January 1, 2018)
|
$
|
22
|
|
|
135
|
|
Performance obligations satisfied in previous periods
|
—
|
|
|
—
|
|
|
Successor
|
|||||||||||
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
|||||||||
|
(Dollars in millions)
|
|||||||||||
|
Acquisition Costs
|
|
Fulfillment Costs
|
|
Acquisition Costs
|
|
Fulfillment Costs
|
|||||
Beginning of period balance
|
$
|
34
|
|
|
52
|
|
|
13
|
|
|
14
|
|
Costs incurred
|
16
|
|
|
22
|
|
|
42
|
|
|
70
|
|
|
Amortization
|
(5
|
)
|
|
(8
|
)
|
|
(10
|
)
|
|
(18
|
)
|
|
End of period balance
|
$
|
45
|
|
|
66
|
|
|
45
|
|
|
66
|
|
|
Interest Rates
|
|
Maturities
|
|
September 30, 2018
|
|
December 31, 2017
|
|||
|
|
|
|
|
(Dollars in millions)
|
|||||
Level 3 Parent, LLC
|
|
|
|
|
|
|
|
|||
Senior notes
(1)
|
5.750%
|
|
2022
|
|
$
|
600
|
|
|
600
|
|
Subsidiaries
|
|
|
|
|
|
|
|
|||
Level 3 Financing, Inc.
|
|
|
|
|
|
|
|
|||
Senior notes
(2)
|
5.125%-6.125%
|
|
2021 - 2026
|
|
5,315
|
|
|
5,315
|
|
|
Term loan
(3)
|
LIBOR + 2.25%
|
|
2024
|
|
4,611
|
|
|
4,611
|
|
|
Capital leases
|
Various
|
|
Various
|
|
165
|
|
|
179
|
|
|
Total long-term debt, excluding unamortized premiums
|
|
|
|
|
10,691
|
|
|
10,705
|
|
|
Unamortized premiums, net
|
|
|
|
|
163
|
|
|
185
|
|
|
Total long-term debt
|
|
|
|
|
10,854
|
|
|
10,890
|
|
|
Less current maturities
|
|
|
|
|
(6
|
)
|
|
(8
|
)
|
|
Long-term debt, excluding current maturities
|
|
|
|
|
$
|
10,848
|
|
|
10,882
|
|
|
(Dollars in millions)
|
||
2018 (remaining three months)
|
$
|
2
|
|
2019
|
6
|
|
|
2020
|
6
|
|
|
2021
|
647
|
|
|
2022
|
1,609
|
|
|
2023 and thereafter
|
8,421
|
|
|
Total long-term debt
|
$
|
10,691
|
|
|
Successor
|
|||||
|
Severance
|
|
Restructuring
|
|||
|
(Dollars in millions)
|
|||||
Balance at January 1, 2018
|
$
|
5
|
|
|
4
|
|
Accrued to expense
|
15
|
|
|
48
|
|
|
Payments, net
|
(18
|
)
|
|
(5
|
)
|
|
Balance at September 30, 2018
|
$
|
2
|
|
|
47
|
|
•
|
IP and data services
, which include primarily VPN data networks, Ethernet, IP, video (including our facilities-based video services, CDN services and Vyvx broadcast services) and other ancillary services;
|
•
|
Transport and infrastructure
,
which include broadband, private line (including business data services), data center facilities and services, including cloud, hosting and application management solutions, wavelength, equipment sales and professional services, network security services, dark fiber services and other ancillary services;
|
•
|
Voice and collaboration
, which includes primarily local voice, including wholesale voice, and other ancillary services;
|
•
|
IT and managed services,
which include information technology services and managed services, which may be purchased in conjunction with our other network services;
|
•
|
Other
, which includes sublease rental income; and
|
•
|
Affiliates services,
we provide to our affiliates, telecommunication 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
|
|||||||||
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
|
|
Three Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2017
|
|||||
|
(Dollars in millions)
|
||||||||||||
IP and data services
|
$
|
969
|
|
|
2,959
|
|
|
|
988
|
|
|
2,947
|
|
Transport and infrastructure
|
664
|
|
|
2,012
|
|
|
|
677
|
|
|
2,042
|
|
|
Voice and collaboration
|
349
|
|
|
1,093
|
|
|
|
392
|
|
|
1,174
|
|
|
IT and managed services
|
1
|
|
|
3
|
|
|
|
—
|
|
|
—
|
|
|
Other
|
1
|
|
|
4
|
|
|
|
2
|
|
|
6
|
|
|
Affiliate
|
26
|
|
|
78
|
|
|
|
—
|
|
|
—
|
|
|
Total revenues
|
$
|
2,010
|
|
|
6,149
|
|
|
|
2,059
|
|
|
6,169
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
|||||||||
|
Input Level
|
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
|||||
|
|
|
(Dollars in millions)
|
|||||||||||
Liabilities-Long-term debt, excluding capital lease and other obligations
|
2
|
|
$
|
10,689
|
|
|
10,538
|
|
|
10,711
|
|
|
10,528
|
|
|
Successor
|
|||||
|
September 30, 2018
|
|
December 31, 2017
|
|||
|
(Dollars in millions)
|
|||||
Prepaid expenses
|
$
|
146
|
|
|
68
|
|
Material, supplies and inventory
|
34
|
|
|
3
|
|
|
Deferred charges
|
24
|
|
|
17
|
|
|
Deferred commissions
|
22
|
|
|
—
|
|
|
Other
|
64
|
|
|
29
|
|
|
Total other current assets
|
$
|
290
|
|
|
117
|
|
|
Foreign Currency Translation Adjustment and Other
|
|
Total
|
|||
|
(Dollars in millions)
|
|||||
Balance at December 31, 2017
|
$
|
18
|
|
|
18
|
|
Other comprehensive loss before reclassifications, net of tax
|
(164
|
)
|
|
(164
|
)
|
|
Cumulative effect of adoption of ASU 2018-02,
Income Statement-Reporting Comprehensive Income: Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income
|
6
|
|
|
6
|
|
|
Net other comprehensive loss
|
(158
|
)
|
|
(158
|
)
|
|
Balance at September 30, 2018
|
$
|
(140
|
)
|
|
(140
|
)
|
|
Pension Plans
|
|
Foreign Currency Translation Adjustment and Other
|
|
Total
|
||||
|
(Dollars in millions)
|
||||||||
Balance at December 31, 2016
|
$
|
(34
|
)
|
|
(353
|
)
|
|
(387
|
)
|
Other comprehensive income before reclassifications, net of tax
|
1
|
|
|
106
|
|
|
107
|
|
|
Amounts reclassified from accumulated other comprehensive loss
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
Net other comprehensive income
|
—
|
|
|
106
|
|
|
106
|
|
|
Balance at September 30, 2017
|
$
|
(34
|
)
|
|
(247
|
)
|
|
(281
|
)
|
|
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
|
$
|
—
|
|
|
—
|
|
|
951
|
|
|
1,033
|
|
|
—
|
|
|
1,984
|
|
Operating revenues - affiliate
|
—
|
|
|
—
|
|
|
50
|
|
|
47
|
|
|
(71
|
)
|
|
26
|
|
|
Total operating revenues
|
—
|
|
|
—
|
|
|
1,001
|
|
|
1,080
|
|
|
(71
|
)
|
|
2,010
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cost of services and products (exclusive of depreciation and amortization)
|
—
|
|
|
—
|
|
|
538
|
|
|
438
|
|
|
—
|
|
|
976
|
|
|
Selling, general and administrative
|
—
|
|
|
—
|
|
|
333
|
|
|
49
|
|
|
(71
|
)
|
|
311
|
|
|
Operating expenses - affiliates
|
—
|
|
|
—
|
|
|
50
|
|
|
15
|
|
|
—
|
|
|
65
|
|
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
176
|
|
|
255
|
|
|
—
|
|
|
431
|
|
|
Total operating expenses
|
—
|
|
|
—
|
|
|
1,097
|
|
|
757
|
|
|
(71
|
)
|
|
1,783
|
|
|
OPERATING INCOME (LOSS)
|
—
|
|
|
—
|
|
|
(96
|
)
|
|
323
|
|
|
—
|
|
|
227
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
1
|
|
|
(1
|
)
|
|
Interest income - affiliate
|
16
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
18
|
|
|
Interest expense
|
(8
|
)
|
|
(118
|
)
|
|
(2
|
)
|
|
(8
|
)
|
|
(1
|
)
|
|
(137
|
)
|
|
Interest income (expense) - intercompany, net
|
771
|
|
|
234
|
|
|
(997
|
)
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
Equity in net earnings (losses) of subsidiaries
|
(690
|
)
|
|
(834
|
)
|
|
452
|
|
|
—
|
|
|
1,072
|
|
|
—
|
|
|
Other income, net
|
(3
|
)
|
|
—
|
|
|
(1
|
)
|
|
23
|
|
|
—
|
|
|
19
|
|
|
Total other income (expense)
|
86
|
|
|
(718
|
)
|
|
(548
|
)
|
|
7
|
|
|
1,072
|
|
|
(101
|
)
|
|
INCOME (LOSS) BEFORE INCOME TAXES
|
86
|
|
|
(718
|
)
|
|
(644
|
)
|
|
330
|
|
|
1,072
|
|
|
126
|
|
|
Income tax benefit (expense)
|
2
|
|
|
28
|
|
|
18
|
|
|
(86
|
)
|
|
—
|
|
|
(38
|
)
|
|
NET INCOME (LOSS)
|
88
|
|
|
(690
|
)
|
|
(626
|
)
|
|
244
|
|
|
1,072
|
|
|
88
|
|
|
Other comprehensive income (loss), net of income taxes
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
(1
|
)
|
|
COMPREHENSIVE INCOME (LOSS)
|
$
|
87
|
|
|
(690
|
)
|
|
(626
|
)
|
|
243
|
|
|
1,073
|
|
|
87
|
|
|
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
|
$
|
—
|
|
|
—
|
|
|
2,884
|
|
|
3,187
|
|
|
—
|
|
|
6,071
|
|
Operating revenues - affiliate
|
—
|
|
|
—
|
|
|
81
|
|
|
151
|
|
|
(154
|
)
|
|
78
|
|
|
Total operating revenues
|
—
|
|
|
—
|
|
|
2,965
|
|
|
3,338
|
|
|
(154
|
)
|
|
6,149
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cost of services and products (exclusive of depreciation and amortization)
|
—
|
|
|
—
|
|
|
1,727
|
|
|
1,227
|
|
|
—
|
|
|
2,954
|
|
|
Selling, general and administrative
|
—
|
|
|
3
|
|
|
878
|
|
|
234
|
|
|
(72
|
)
|
|
1,043
|
|
|
Operating expenses - affiliate
|
—
|
|
|
—
|
|
|
140
|
|
|
115
|
|
|
(82
|
)
|
|
173
|
|
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
520
|
|
|
775
|
|
|
—
|
|
|
1,295
|
|
|
Total operating expenses
|
—
|
|
|
3
|
|
|
3,265
|
|
|
2,351
|
|
|
(154
|
)
|
|
5,465
|
|
|
OPERATING INCOME (LOSS)
|
—
|
|
|
(3
|
)
|
|
(300
|
)
|
|
987
|
|
|
—
|
|
|
684
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest income
|
—
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
Interest income - affiliate
|
48
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
50
|
|
|
Interest expense
|
(24
|
)
|
|
(339
|
)
|
|
(3
|
)
|
|
(15
|
)
|
|
—
|
|
|
(381
|
)
|
|
Interest income (expense) - intercompany, net
|
1,474
|
|
|
1,446
|
|
|
(2,756
|
)
|
|
(164
|
)
|
|
—
|
|
|
—
|
|
|
Equity in net earnings (losses) of subsidiaries
|
(1,321
|
)
|
|
(2,505
|
)
|
|
451
|
|
|
—
|
|
|
3,375
|
|
|
—
|
|
|
Other income, net
|
(3
|
)
|
|
—
|
|
|
2
|
|
|
22
|
|
|
—
|
|
|
21
|
|
|
Total other income (expense)
|
174
|
|
|
(1,398
|
)
|
|
(2,305
|
)
|
|
(156
|
)
|
|
3,375
|
|
|
(310
|
)
|
|
INCOME (LOSS) BEFORE INCOME TAXES
|
174
|
|
|
(1,401
|
)
|
|
(2,605
|
)
|
|
831
|
|
|
3,375
|
|
|
374
|
|
|
Income tax benefit (expense)
|
16
|
|
|
80
|
|
|
(16
|
)
|
|
(264
|
)
|
|
—
|
|
|
(184
|
)
|
|
NET INCOME (LOSS)
|
190
|
|
|
(1,321
|
)
|
|
(2,621
|
)
|
|
567
|
|
|
3,375
|
|
|
190
|
|
|
Other comprehensive income (loss), net of income taxes
|
(164
|
)
|
|
—
|
|
|
—
|
|
|
(164
|
)
|
|
164
|
|
|
(164
|
)
|
|
COMPREHENSIVE INCOME (LOSS)
|
$
|
26
|
|
|
(1,321
|
)
|
|
(2,621
|
)
|
|
403
|
|
|
3,539
|
|
|
26
|
|
|
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
|
$
|
—
|
|
|
—
|
|
|
932
|
|
|
1,168
|
|
|
(41
|
)
|
|
2,059
|
|
Operating revenues - affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total operating revenues
|
—
|
|
|
—
|
|
|
932
|
|
|
1,168
|
|
|
(41
|
)
|
|
2,059
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cost of services and products (exclusive of depreciation and amortization)
|
—
|
|
|
—
|
|
|
600
|
|
|
487
|
|
|
(41
|
)
|
|
1,046
|
|
|
Selling, general and administrative expenses
|
2
|
|
|
1
|
|
|
272
|
|
|
79
|
|
|
—
|
|
|
354
|
|
|
Operating expenses - affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
97
|
|
|
213
|
|
|
—
|
|
|
310
|
|
|
Total operating expenses
|
2
|
|
|
1
|
|
|
969
|
|
|
779
|
|
|
(41
|
)
|
|
1,710
|
|
|
OPERATING INCOME (LOSS)
|
(2
|
)
|
|
(1
|
)
|
|
(37
|
)
|
|
389
|
|
|
—
|
|
|
349
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest income
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
Interest income - affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Interest expense
|
(9
|
)
|
|
(121
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(134
|
)
|
|
Interest income (expense) - intercompany, net
|
377
|
|
|
562
|
|
|
(868
|
)
|
|
(71
|
)
|
|
—
|
|
|
—
|
|
|
Equity in net earnings (losses) of subsidiaries
|
(212
|
)
|
|
(614
|
)
|
|
215
|
|
|
—
|
|
|
611
|
|
|
—
|
|
|
Other income, net
|
—
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
Total other income (expense)
|
156
|
|
|
(173
|
)
|
|
(635
|
)
|
|
(75
|
)
|
|
611
|
|
|
(116
|
)
|
|
INCOME (LOSS) BEFORE INCOME TAXES
|
154
|
|
|
(174
|
)
|
|
(672
|
)
|
|
314
|
|
|
611
|
|
|
233
|
|
|
Income tax benefit (expense)
|
3
|
|
|
(38
|
)
|
|
(1
|
)
|
|
(40
|
)
|
|
—
|
|
|
(76
|
)
|
|
NET INCOME (LOSS)
|
157
|
|
|
(212
|
)
|
|
(673
|
)
|
|
274
|
|
|
611
|
|
|
157
|
|
|
Other comprehensive income (loss), net of income taxes
|
44
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
(44
|
)
|
|
44
|
|
|
COMPREHENSIVE INCOME (LOSS)
|
$
|
201
|
|
|
(212
|
)
|
|
(673
|
)
|
|
318
|
|
|
567
|
|
|
201
|
|
|
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
|
$
|
—
|
|
|
—
|
|
|
2,786
|
|
|
3,499
|
|
|
(116
|
)
|
|
6,169
|
|
Operating revenues - affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total operating revenues
|
—
|
|
|
—
|
|
|
2,786
|
|
|
3,499
|
|
|
(116
|
)
|
|
6,169
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cost of services and products (exclusive of depreciation and amortization)
|
—
|
|
|
—
|
|
|
1,785
|
|
|
1,463
|
|
|
(116
|
)
|
|
3,132
|
|
|
Selling, general and administrative expenses
|
4
|
|
|
3
|
|
|
843
|
|
|
235
|
|
|
—
|
|
|
1,085
|
|
|
Operating expenses - affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
276
|
|
|
637
|
|
|
—
|
|
|
913
|
|
|
Total operating expenses
|
4
|
|
|
3
|
|
|
2,904
|
|
|
2,335
|
|
|
(116
|
)
|
|
5,130
|
|
|
OPERATING INCOME (LOSS)
|
(4
|
)
|
|
(3
|
)
|
|
(118
|
)
|
|
1,164
|
|
|
—
|
|
|
1,039
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest income
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
Interest income - affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Interest expense
|
(27
|
)
|
|
(358
|
)
|
|
(2
|
)
|
|
(12
|
)
|
|
—
|
|
|
(399
|
)
|
|
Interest income (expense) - intercompany, net
|
1,132
|
|
|
1,703
|
|
|
(2,605
|
)
|
|
(230
|
)
|
|
—
|
|
|
—
|
|
|
Equity in net earnings (losses) of subsidiaries
|
(703
|
)
|
|
(1,892
|
)
|
|
618
|
|
|
—
|
|
|
1,977
|
|
|
—
|
|
|
Loss on modification and extinguishment of debt
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
Other income, net
|
—
|
|
|
—
|
|
|
15
|
|
|
(1
|
)
|
|
—
|
|
|
14
|
|
|
Total other income (expense)
|
402
|
|
|
(591
|
)
|
|
(1,963
|
)
|
|
(243
|
)
|
|
1,977
|
|
|
(418
|
)
|
|
INCOME (LOSS) BEFORE INCOME TAXES
|
398
|
|
|
(594
|
)
|
|
(2,081
|
)
|
|
921
|
|
|
1,977
|
|
|
621
|
|
|
Income tax benefit (expense)
|
8
|
|
|
(109
|
)
|
|
(3
|
)
|
|
(111
|
)
|
|
—
|
|
|
(215
|
)
|
|
NET INCOME (LOSS)
|
406
|
|
|
(703
|
)
|
|
(2,084
|
)
|
|
810
|
|
|
1,977
|
|
|
406
|
|
|
Other comprehensive income (loss), net of income taxes
|
106
|
|
|
—
|
|
|
—
|
|
|
106
|
|
|
(106
|
)
|
|
106
|
|
|
COMPREHENSIVE INCOME (LOSS)
|
$
|
512
|
|
|
(703
|
)
|
|
(2,084
|
)
|
|
916
|
|
|
1,871
|
|
|
512
|
|
|
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 provided by (used in) operating activities
|
$
|
(49
|
)
|
|
—
|
|
|
1,420
|
|
|
256
|
|
|
—
|
|
|
1,627
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Capital expenditures
|
—
|
|
|
—
|
|
|
(392
|
)
|
|
(334
|
)
|
|
—
|
|
|
(726
|
)
|
|
Proceeds from the sale of property, plant and equipment and other assets
|
68
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|
—
|
|
|
119
|
|
|
Net cash provided by (used in) investing activities
|
68
|
|
|
—
|
|
|
(392
|
)
|
|
(283
|
)
|
|
—
|
|
|
(607
|
)
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Payments of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|
Distributions
|
(1,130
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,130
|
)
|
|
Increase (decrease) due from/to affiliates, net
|
1,130
|
|
|
—
|
|
|
(1,130
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Net cash provided by (used in) financing activities
|
—
|
|
|
—
|
|
|
(1,130
|
)
|
|
(5
|
)
|
|
—
|
|
|
(1,135
|
)
|
|
Effect of exchange rates on cash, cash equivalents and restricted cash and securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash and securities
|
19
|
|
|
—
|
|
|
(102
|
)
|
|
(32
|
)
|
|
—
|
|
|
(115
|
)
|
|
Cash, cash equivalents and restricted cash and securities at beginning of period
|
32
|
|
|
—
|
|
|
186
|
|
|
113
|
|
|
—
|
|
|
331
|
|
|
Cash, cash equivalents and restricted cash and securities at end of period
|
$
|
51
|
|
|
—
|
|
|
84
|
|
|
81
|
|
|
—
|
|
|
216
|
|
|
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 Provided by (Used in) Operating Activities
|
$
|
(32
|
)
|
|
(378
|
)
|
|
698
|
|
|
1,503
|
|
|
—
|
|
|
1,791
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Capital expenditures
|
—
|
|
|
—
|
|
|
(614
|
)
|
|
(404
|
)
|
|
—
|
|
|
(1,018
|
)
|
|
Purchase of marketable securities
|
—
|
|
|
—
|
|
|
(1,127
|
)
|
|
—
|
|
|
—
|
|
|
(1,127
|
)
|
|
Maturity of marketable securities
|
—
|
|
|
—
|
|
|
1,127
|
|
|
—
|
|
|
—
|
|
|
1,127
|
|
|
Proceeds from the sale of property, plant, and equipment and other assets
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
Net cash provided by (used in) investing activities
|
—
|
|
|
—
|
|
|
(613
|
)
|
|
(404
|
)
|
|
—
|
|
|
(1,017
|
)
|
|
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
|
28
|
|
|
720
|
|
|
356
|
|
|
(1,104
|
)
|
|
—
|
|
|
—
|
|
|
Net cash provided by (used in) financing activities
|
28
|
|
|
378
|
|
|
357
|
|
|
(1,111
|
)
|
|
—
|
|
|
(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
|
)
|
|
—
|
|
|
442
|
|
|
(9
|
)
|
|
—
|
|
|
429
|
|
|
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
|
|
|
—
|
|
|
2,152
|
|
|
101
|
|
|
—
|
|
|
2,286
|
|
|
Successor
|
|
|
Predecessor
|
|||||||||
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
|
|
Three Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2017
|
|||||
|
(Dollars in millions)
|
||||||||||||
Operating revenues
|
$
|
2,010
|
|
|
6,149
|
|
|
|
2,059
|
|
|
6,169
|
|
Operating expenses
|
1,783
|
|
|
5,465
|
|
|
|
1,710
|
|
|
5,130
|
|
|
Operating income
|
227
|
|
|
684
|
|
|
|
349
|
|
|
1,039
|
|
|
Other expense
|
(101
|
)
|
|
(310
|
)
|
|
|
(116
|
)
|
|
(418
|
)
|
|
Income before income taxes
|
126
|
|
|
374
|
|
|
|
233
|
|
|
621
|
|
|
Income tax expense
|
(38
|
)
|
|
(184
|
)
|
|
|
(76
|
)
|
|
(215
|
)
|
|
Net income
|
$
|
88
|
|
|
190
|
|
|
|
157
|
|
|
406
|
|
•
|
IP and data services,
which include primarily VPN data networks, Ethernet, IP, video (including our facilities-based video services, CDN services and Vyvx broadcast services) and other ancillary services;
|
•
|
Transport and infrastructure,
which include broadband, private line (including business data services), data center facilities and services, including cloud, hosting and application management solutions, wavelength, equipment sales and professional services, network security services, dark fiber services and other ancillary services;
|
•
|
Voice and collaboration
, which includes primarily local and long-distance voice, including wholesale voice, and other ancillary services;
|
•
|
IT and managed services,
which includes information technology services and managed services, which may be purchased in conjunction with our network services;
|
•
|
Other revenues
, which includes sublease rental income;
|
•
|
Affiliate
, which includes telecommunications and data services we bill to our affiliates.
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
|||||||||
|
Three Months Ended September 30, 2018
|
|
|
Three Months Ended September 30, 2017
|
|
Change
|
|
% Change
|
|
Nine Months Ended September 30, 2018
|
|
|
Nine Months Ended September 30, 2017
|
|
Change
|
|
% Change
|
|||||||||
|
(Dollars in millions)
|
|
|
|
(Dollars in millions)
|
|
|
|||||||||||||||||||
IP and data services
|
$
|
969
|
|
|
|
988
|
|
|
(19
|
)
|
|
(2
|
)%
|
|
2,959
|
|
|
|
2,947
|
|
|
12
|
|
|
1
|
%
|
Transport and infrastructure
|
664
|
|
|
|
677
|
|
|
(13
|
)
|
|
(2
|
)%
|
|
2,012
|
|
|
|
2,042
|
|
|
(30
|
)
|
|
(1
|
)%
|
|
Voice and collaboration
|
349
|
|
|
|
392
|
|
|
(43
|
)
|
|
(11
|
)%
|
|
1,093
|
|
|
|
1,174
|
|
|
(81
|
)
|
|
(7
|
)%
|
|
IT and managed services
|
1
|
|
|
|
—
|
|
|
1
|
|
|
100
|
%
|
|
3
|
|
|
|
—
|
|
|
3
|
|
|
100
|
%
|
|
Other revenues
|
1
|
|
|
|
2
|
|
|
(1
|
)
|
|
(50
|
)%
|
|
4
|
|
|
|
6
|
|
|
(2
|
)
|
|
(33
|
)%
|
|
Affiliate
|
26
|
|
|
|
—
|
|
|
26
|
|
|
100
|
%
|
|
78
|
|
|
|
—
|
|
|
78
|
|
|
100
|
%
|
|
Total revenues
|
$
|
2,010
|
|
|
|
2,059
|
|
|
(49
|
)
|
|
(2
|
)%
|
|
6,149
|
|
|
|
6,169
|
|
|
(20
|
)
|
|
(1
|
)%
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
|||||||||
|
Three Months Ended September 30, 2018
|
|
|
Three Months Ended September 30, 2017
|
|
Change
|
|
% Change
|
|
Nine Months Ended September 30, 2018
|
|
|
Nine Months Ended September 30, 2017
|
|
Change
|
|
% Change
|
|||||||||
|
(Dollars in millions)
|
|
|
|
(Dollars in millions)
|
|
|
|||||||||||||||||||
Cost of services and products (exclusive of depreciation and amortization)
|
$
|
976
|
|
|
|
1,046
|
|
|
(70
|
)
|
|
(7
|
)%
|
|
2,954
|
|
|
|
3,132
|
|
|
(178
|
)
|
|
(6
|
)%
|
Selling, general and administrative
|
311
|
|
|
|
354
|
|
|
(43
|
)
|
|
(12
|
)%
|
|
1,043
|
|
|
|
1,085
|
|
|
(42
|
)
|
|
(4
|
)%
|
|
Operating expenses - affiliate
|
65
|
|
|
|
—
|
|
|
65
|
|
|
100
|
%
|
|
173
|
|
|
|
—
|
|
|
173
|
|
|
100
|
%
|
|
Depreciation and amortization
|
431
|
|
|
|
310
|
|
|
121
|
|
|
39
|
%
|
|
1,295
|
|
|
|
913
|
|
|
382
|
|
|
42
|
%
|
|
Total operating expenses
|
$
|
1,783
|
|
|
|
1,710
|
|
|
73
|
|
|
4
|
%
|
|
5,465
|
|
|
|
5,130
|
|
|
335
|
|
|
7
|
%
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
|||||||||
|
Three Months Ended September 30, 2018
|
|
|
Three Months Ended September 30, 2017
|
|
Change
|
|
% Change
|
|
Nine Months Ended September 30, 2018
|
|
|
Nine Months Ended September 30, 2017
|
|
Change
|
|
% Change
|
|||||||||
|
(Dollars in millions)
|
|
|
|
(Dollars in millions)
|
|
|
|||||||||||||||||||
Depreciation
|
$
|
227
|
|
|
|
261
|
|
|
(34
|
)
|
|
(13
|
)%
|
|
700
|
|
|
|
760
|
|
|
(60
|
)
|
|
(8
|
)%
|
Amortization
|
204
|
|
|
|
49
|
|
|
155
|
|
|
316
|
%
|
|
595
|
|
|
|
153
|
|
|
442
|
|
|
289
|
%
|
|
Total depreciation and amortization
|
$
|
431
|
|
|
|
310
|
|
|
121
|
|
|
39
|
%
|
|
1,295
|
|
|
|
913
|
|
|
382
|
|
|
42
|
%
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
|||||||||
|
Three Months Ended September 30, 2018
|
|
|
Three Months Ended September 30, 2017
|
|
Change
|
|
% Change
|
|
Nine Months Ended September 30, 2018
|
|
|
Nine Months Ended September 30, 2017
|
|
Change
|
|
% Change
|
|||||||||
|
(Dollars in millions)
|
|
|
|
(Dollars in millions)
|
|
|
|||||||||||||||||||
Interest income
|
$
|
(1
|
)
|
|
|
6
|
|
|
(7
|
)
|
|
(117
|
)%
|
|
—
|
|
|
|
11
|
|
|
(11
|
)
|
|
(100
|
)%
|
Interest income - affiliate
|
18
|
|
|
|
—
|
|
|
18
|
|
|
nm
|
|
|
50
|
|
|
|
—
|
|
|
50
|
|
|
nm
|
|
|
Interest expense
|
(137
|
)
|
|
|
(134
|
)
|
|
(3
|
)
|
|
(2
|
)%
|
|
(381
|
)
|
|
|
(399
|
)
|
|
18
|
|
|
5
|
%
|
|
Loss on modification and extinguishment of debt, net
|
—
|
|
|
|
—
|
|
|
—
|
|
|
nm
|
|
|
—
|
|
|
|
(44
|
)
|
|
44
|
|
|
100
|
%
|
|
Other, net
|
19
|
|
|
|
12
|
|
|
7
|
|
|
58
|
%
|
|
21
|
|
|
|
14
|
|
|
7
|
|
|
50
|
%
|
|
Total Other Expense
|
$
|
(101
|
)
|
|
|
(116
|
)
|
|
15
|
|
|
13
|
%
|
|
(310
|
)
|
|
|
(418
|
)
|
|
108
|
|
|
26
|
%
|
Borrower
|
|
Moody's Investor Services, Inc.
|
|
Standard & Poor's
|
|
Fitch Ratings
|
Level 3 Parent, LLC
|
|
|
|
|
|
|
Unsecured
|
|
B1
|
|
B+
|
|
BB-
|
|
|
|
|
|
|
|
Level 3 Financing, Inc.
|
|
|
|
|
|
|
Unsecured
|
|
Ba3
|
|
BB
|
|
BB
|
Secured
|
|
Ba1
|
|
BBB-
|
|
BBB-
|
|
Successor
|
|
|
Predecessor
|
|
|
||||
|
Nine Months Ended September 30, 2018
|
|
|
Nine Months Ended September 30, 2017
|
|
Change
|
||||
|
(Dollars in millions)
|
|||||||||
Net cash provided by operating activities
|
$
|
1,627
|
|
|
|
1,791
|
|
|
(164
|
)
|
Net cash used in investing activities
|
$
|
(607
|
)
|
|
|
(1,017
|
)
|
|
410
|
|
Net cash used in financing activities
|
$
|
(1,135
|
)
|
|
|
(348
|
)
|
|
(787
|
)
|
(a)
|
Exhibits incorporated by reference are indicated in parentheses.
|
31.1*
|
|
31.2*
|
|
32*
|
|
101*
|
The following materials from the Quarterly Report on Form 10-Q of Level 3 Parent, LLC for the quarter ended September 30, 2018, formatted in XBRL (eXtensible Business Reporting Language); (i) Consolidated Statements of Operations, (ii) Consolidated Statements of Comprehensive Income (Loss), (iii) Consolidated Balance Sheets, (iv) Consolidated Statements of Cash Flows, (v) Consolidated Statements of Member's/Stockholders' Equity and (vi) Notes to Consolidated Financial Statements.
|
|
|
*
|
Exhibit filed herewith.
|
|
|
LEVEL 3 PARENT, LLC
|
||||
|
|
/s/ Eric J. Mortensen
|
||||
|
|
Eric J. Mortensen
|
||||
|
|
Senior Vice President - Controller
|
||||
|
|
(Principal Accounting Officer)
|
1 Year Level 3 Communications, Inc. (delisted) Chart |
1 Month Level 3 Communications, Inc. (delisted) Chart |
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions