XML 28 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Dec. 31, 2011
Condensed Consolidating Financial Information [Abstract]      
Schedule of Condensed Consolidating Statements of Comprehensive Income (Loss) [Table Text Block]
Condensed Consolidating Statements of Comprehensive Income (Loss)
For the three months ended March 31, 2012


 
Level 3 Communications, Inc
 
Level 3 Financing, Inc
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Revenue
$

 
$

 
$
626

 
$
1,023

 
$
(63
)
 
$
1,586

Costs and Expense:
 
 
 
 
 
 
 
 
 
 
 
Cost of Revenue

 

 
236

 
481

 
(60
)
 
657

Depreciation and Amortization

 

 
67

 
120

 

 
187

Selling, General and Administrative
1

 

 
401

 
223

 
(3
)
 
622

Restructuring Charges

 

 

 
4

 

 
4

Total Costs and Expenses
1

 

 
704

 
828

 
(63
)
 
1,470

Operating Income (Loss)
(1
)
 

 
(78
)
 
195

 

 
116

Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 
1

 

 

 
1

Interest expense
(42
)
 
(139
)
 

 
(8
)
 

 
(189
)
Interest income (expense) affiliates, net
245

 
399

 
(559
)
 
(85
)
 

 

Equity in net earnings (losses) of subsidiaries
(301
)
 
(539
)
 
36

 

 
804

 

Other income (expense), net
(39
)
 
(22
)
 
1

 
8

 

 
(52
)
Total Other Expense
(137
)
 
(301
)
 
(521
)
 
(85
)
 
804

 
(240
)
Income (Loss) before Income Taxes
(138
)
 
(301
)
 
(599
)
 
110

 
804

 
(124
)
Income Tax Expense

 

 
(1
)
 
(13
)
 

 
(14
)
Net Income (Loss)
(138
)
 
(301
)
 
(600
)
 
97

 
804

 
(138
)
Other Comprehensive Income, Net of Income Taxes
42


42




35


(77
)

42

Comprehensive Income (Loss)
$
(96
)

$
(259
)

$
(600
)

$
132


$
727


$
(96
)
Condensed Consolidating Statements of Comprehensive Income (Loss)
For the three months ended March 31, 2011


 
Level 3 Communications, Inc
 
Level 3 Financing, Inc
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Revenue
$

 
$

 
$
560

 
$
406

 
$
(52
)
 
$
914

Costs and Expense:
 
 
 
 
 
 
 
 
 
 
 
Cost of Revenue

 

 
212

 
194

 
(49
)
 
357

Depreciation and Amortization

 

 
103

 
100

 

 
203

Selling, General and Administrative

 

 
307

 
53

 
(3
)
 
357

Restructuring Charges

 

 

 

 

 

Total Costs and Expenses

 

 
622

 
347

 
(52
)
 
917

Operating Income (Loss)

 

 
(62
)
 
59

 

 
(3
)
Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 

 

 

 

Interest expense
(57
)
 
(98
)
 
(1
)
 
(1
)
 

 
(157
)
Interest income (expense) affiliates, net
210

 
361

 
(516
)
 
(55
)
 

 

Equity in net earnings (losses) of subsidiaries
(337
)
 
(600
)
 
42

 

 
895

 

Other income (expense), net
(21
)
 

 
3

 
1

 

 
(17
)
Total Other Expense
(205
)
 
(337
)
 
(472
)
 
(55
)
 
895

 
(174
)
Income (Loss) before Income Taxes
(205
)
 
(337
)
 
(534
)
 
4

 
895

 
(177
)
Income Tax Expense

 

 

 
(27
)
 

 
(27
)
Loss from Continuing Operations
(205
)
 
(337
)
 
(534
)
 
(23
)
 
895

 
(204
)
Loss From Discontinued Operations, Net

 

 

 
(1
)
 

 
(1
)
Net Loss
(205
)
 
(337
)
 
(534
)
 
(24
)
 
895

 
(205
)
Other Comprehensive Income, Net of Income Taxes
51

 
51

 

 
41

 
(92
)
 
51

Comprehensive Income (Loss)
$
(154
)
 
$
(286
)
 
$
(534
)
 
$
17

 
$
803

 
$
(154
)
 
Schedule of Condensed Consolidating Balance Sheets
Condensed Consolidating Balance Sheets
March 31, 2012


 
Level 3 Communications, Inc
 
Level 3 Financing, Inc
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Assets
 
 
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
1

 
$
6

 
$
421

 
$
320

 
$

 
$
748

Restricted cash and securities

 

 
1

 
7

 

 
8

Receivables, less allowances for doubtful accounts

 

 
63

 
620

 

 
683

Due from (to) affiliates
13,748

 
14,850

 
(28,382
)
 
(216
)
 

 

Other
3

 
16

 
66

 
79

 

 
164

Total Current Assets
13,752

 
14,872

 
(27,831
)
 
810

 

 
1,603

Property, Plant, and Equipment, net

 

 
2,833

 
5,331

 

 
8,164

Restricted Cash and Securities
18

 

 
19

 
15

 

 
52

Goodwill and Other Intangibles, net

 

 
465

 
2,365

 

 
2,830

Investment in Subsidiaries
(10,972
)
 
(18,962
)
 
3,300

 

 
26,634

 

Other Assets, net
12

 
119

 
8

 
286

 

 
425

Total Assets
$
2,810

 
$
(3,971
)
 
$
(21,206
)
 
$
8,807

 
$
26,634

 
$
13,074

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity (Deficit)
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
$
1

 
$

 
$
22

 
$
701

 
$

 
$
724

Current portion of long-term debt
168

 

 
2

 
57

 

 
227

Accrued payroll and employee benefits

 

 
64

 
51

 

 
115

Accrued interest
49

 
114

 

 
2

 

 
165

Current portion of deferred revenue

 

 
109

 
150

 

 
259

Other

 
1

 
42

 
102

 

 
145

Total Current Liabilities
218

 
115

 
239

 
1,063

 

 
1,635

Long-Term Debt, less current portion
1,269

 
6,780

 
21

 
129

 

 
8,199

Deferred Revenue, less current portion

 

 
616

 
268

 

 
884

Other Liabilities
14

 
110

 
146

 
777

 

 
1,047

Commitments and Contingencies
 
 
 
 
 
 
 
 
 
 
 
Stockholders' Equity (Deficit)
1,309

 
(10,976
)
 
(22,228
)
 
6,570

 
26,634

 
1,309

Total Liabilities and Stockholders' Equity (Deficit)
$
2,810

 
$
(3,971
)
 
$
(21,206
)
 
$
8,807

 
$
26,634

 
$
13,074

 
Condensed Consolidating Balance Sheets
December 31, 2011

 
Level 3 Communications, Inc
 
Level 3 Financing, Inc
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Assets
 
 
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
2

 
$
6

 
$
618

 
$
292

 
$

 
$
918

Restricted cash and securities

 

 
1

 
9

 

 
10

Receivables, less allowances for doubtful accounts

 

 
59

 
589

 

 
648

Due from (to) affiliates
13,472

 
14,584

 
(28,092
)
 
36

 

 

Other
3

 
16

 
48

 
64

 

 
131

Total Current Assets
13,477

 
14,606

 
(27,366
)
 
990

 

 
1,707

Property, Plant, and Equipment, net

 

 
2,823

 
5,313

 

 
8,136

Restricted Cash and Securities
18

 

 
19

 
14

 

 
51

Goodwill and Other Intangibles, net

 

 
481

 
2,418

 

 
2,899

Investment in Subsidiaries
(10,718
)
 
(18,467
)
 
3,412

 

 
25,773

 

Other Assets, net
13

 
109

 
6

 
267

 

 
395

Total Assets
$
2,790

 
$
(3,752
)
 
$
(20,625
)
 
$
9,002

 
$
25,773

 
$
13,188

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity (Deficit)
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
$

 
$

 
$
37

 
$
710

 
$

 
$
747

Current portion of long-term debt

 

 
2

 
63

 

 
65

Accrued payroll and employee benefits

 

 
116

 
93

 

 
209

Accrued interest
50

 
165

 

 
1

 

 
216

Current portion of deferred revenue

 

 
107

 
157

 

 
264

Other

 
1

 
52

 
104

 

 
157

Total Current Liabilities
50

 
166

 
314

 
1,128

 

 
1,658

Long-Term Debt, less current portion
1,533

 
6,688

 
22

 
142

 

 
8,385

Deferred Revenue, less current portion

 

 
612

 
273

 

 
885

Other Liabilities
14

 
116

 
146

 
791

 

 
1,067

Commitments and Contingencies
 
 
 
 
 
 
 
 
 
 
 
Stockholders' Equity (Deficit)
1,193

 
(10,722
)
 
(21,719
)
 
6,668

 
25,773

 
1,193

Total Liabilities and Stockholders' Equity (Deficit)
$
2,790

 
$
(3,752
)
 
$
(20,625
)
 
$
9,002

 
$
25,773

 
$
13,188

Schedule of Condensed Consolidating Statements of Cash Flows
Condensed Consolidating Statements of Cash Flows
For the three months ended March 31, 2012


 
Level 3 Communications, Inc
 
Level 3 Financing, Inc
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Net Cash Provided by (Used in) Operating Activities
$
(36
)
 
$
(184
)
 
$
(74
)
 
$
219

 
$

 
$
(75
)
Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures

 

 
(61
)
 
(77
)
 

 
(138
)
Decrease in restricted cash and securities, net

 

 
1

 

 

 
1

Proceeds from sale of property, plant, and equipment and other assets

 

 

 
5

 

 
5

Net Cash Used in Investing Activities

 

 
(60
)
 
(72
)
 

 
(132
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Long-term debt borrowings, net of issuance costs

 
880

 

 

 

 
880

Payments on and repurchases of long-term debt, including current portion and refinancing costs

 
(825
)
 

 
(22
)
 

 
(847
)
Proceeds from stock options exercised
1

 

 

 

 

 
1

Increase (decrease) due from affiliates, net
34

 
129

 
(63
)
 
(100
)
 

 

Net Cash Provided by (Used in) Financing Activities
35

 
184

 
(63
)
 
(122
)
 

 
34

Effect of Exchange Rates on Cash and Cash Equivalents

 

 

 
3

 

 
3

Net Change in Cash and Cash Equivalents
(1
)
 

 
(197
)
 
28

 

 
(170
)
Cash and Cash Equivalents at Beginning of Period
2

 
6

 
618

 
292

 

 
918

Cash and Cash Equivalents at End of Period
$
1

 
$
6

 
$
421

 
$
320

 
$

 
$
748


Condensed Consolidating Statements of Cash Flows
For the three months ended March 31, 2011


 
Level 3 Communications, Inc
 
Level 3 Financing, Inc
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(dollars in millions)
Net Cash Provided by (Used in) Operating Activities of Continuing Operations
$
(56
)
 
$
(77
)
 
$

 
$
134

 
$

 
$
1

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures

 

 
(44
)
 
(71
)
 

 
(115
)
Increase in restricted cash and securities, net

 

 

 
(1
)
 

 
(1
)
Proceeds from sale of property, plant, and equipment and other assets

 

 
1

 
1

 

 
2

Net Cash Used in Investing Activities of Continuing Operations

 

 
(43
)
 
(71
)
 

 
(114
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Long-term debt borrowings, net of issuance costs
292

 
480

 

 

 

 
772

Payments on and repurchases of long-term debt, including current portion and refinancing costs
(197
)
 

 

 
(1
)
 

 
(198
)
Increase (decrease) due from affiliates, net
3

 
(403
)
 
472

 
(72
)
 

 

Net Cash Provided by (Used in) Financing Activities of Continuing Operations
98

 
77

 
472

 
(73
)
 

 
574

Net Cash Used in Discontinued Operations

 

 

 
(1
)
 

 
(1
)
Effect of Exchange Rates on Cash and Cash Equivalents

 

 

 
3

 

 
3

Net Change in Cash and Cash Equivalents
42

 

 
429

 
(8
)
 

 
463

Cash and Cash Equivalents at Beginning of Period
173

 
7

 
350

 
86

 

 
616

Cash and Cash Equivalents at End of Period
$
215

 
$
7

 
$
779

 
$
78

 
$

 
$
1,079