XML 96 R86.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Financial Information - Statements of Operations (Details) - USD ($)
$ in Millions
1 Months Ended 2 Months Ended 3 Months Ended 10 Months Ended 12 Months Ended
Oct. 31, 2017
Dec. 31, 2017
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Oct. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
OPERATING REVENUE                          
Total operating revenue   $ 1,407 $ 2,071 $ 2,010 $ 2,052 $ 2,087       $ 6,870 $ 8,220 $ 8,277 $ 8,173
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)   690                 3,937    
Selling, general and administrative   253                 1,354    
Operating expenses - affiliates   24                 257    
Depreciation and amortization   282                 1,704    
Total operating expenses   1,249                 7,252    
OPERATING INCOME   158 284 227 196 261         968 1,309  
OTHER (EXPENSE) INCOME                          
Interest income   1                 0    
Interest income - affiliate   11                 67    
Interest expense   (80)                 (509)    
Loss on modification and extinguishment of debt   0                 0    
Equity in net (losses) earnings of subsidiaries   0                 0    
Other (expense) income, net   3                 11    
Total other expense, net   (65)                 (431)    
INCOME BEFORE INCOME TAX EXPENSE   93                 537    
Income tax expense   (234)                 (196)    
NET INCOME (LOSS)   (141) $ 151 $ 88 $ 40 $ 62         341 $ 284  
Other comprehensive loss, net of income taxes   18                 (195)    
COMPREHENSIVE INCOME (LOSS)   (123)                 146    
Predecessor                          
OPERATING REVENUE                          
Total operating revenue $ 701           $ 2,059 $ 2,062 $ 2,048 6,870     8,173
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)                   3,493     4,162
Selling, general and administrative                   1,208     1,407
Operating expenses - affiliates                   0     0
Depreciation and amortization                   1,018     1,159
Total operating expenses                   5,719     6,728
OPERATING INCOME 112           349 353 337 1,151     1,445
OTHER (EXPENSE) INCOME                          
Interest income                   13     4
Interest income - affiliate                   0     0
Interest expense                   (441)     (544)
Loss on modification and extinguishment of debt                   (44)     (40)
Equity in net (losses) earnings of subsidiaries                   0     0
Other (expense) income, net                   14     (63)
Total other expense, net                   (458)     (603)
INCOME BEFORE INCOME TAX EXPENSE                   693     842
Income tax expense                   (268)     (165)
NET INCOME (LOSS) $ 19           $ 157 $ 154 $ 95 425     677
Other comprehensive loss, net of income taxes                   80     (86)
COMPREHENSIVE INCOME (LOSS)                   505     591
Eliminations                          
OPERATING REVENUE                          
Total operating revenue   (28)                 (308)    
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)   (28)                 0    
Selling, general and administrative   0                 (308)    
Operating expenses - affiliates   0                 0    
Depreciation and amortization   0                 0    
Total operating expenses   (28)                 (308)    
OPERATING INCOME   0                 0    
OTHER (EXPENSE) INCOME                          
Interest income   0                      
Interest income - affiliate   0                 0    
Interest expense   0                 0    
Equity in net (losses) earnings of subsidiaries   771                 5,047    
Other (expense) income, net   0                 0    
Total other expense, net   771                 5,047    
INCOME BEFORE INCOME TAX EXPENSE   771                 5,047    
Income tax expense   0                 0    
NET INCOME (LOSS)   771                 5,047    
Other comprehensive loss, net of income taxes   (18)                 195    
COMPREHENSIVE INCOME (LOSS)   753                 5,242    
Eliminations | Predecessor                          
OPERATING REVENUE                          
Total operating revenue                   (129)     (132)
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)                   (129)     (132)
Selling, general and administrative                   0     0
Depreciation and amortization                   0     0
Total operating expenses                   (129)     (132)
OPERATING INCOME                   0     0
OTHER (EXPENSE) INCOME                          
Interest income                   0     0
Interest income - affiliate                   0     0
Interest expense                   0     0
Loss on modification and extinguishment of debt                   0      
Equity in net (losses) earnings of subsidiaries                   2,261     1,945
Other (expense) income, net                   0     0
Total other expense, net                   2,261     1,945
INCOME BEFORE INCOME TAX EXPENSE                   2,261     1,945
Income tax expense                   0     0
NET INCOME (LOSS)                   2,261     1,945
Other comprehensive loss, net of income taxes                   0     86
COMPREHENSIVE INCOME (LOSS)                   2,261     2,031
Level 3 Parent, LLC | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   0                 0    
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)   0                 0    
Selling, general and administrative   1                 12    
Operating expenses - affiliates   0                 0    
Depreciation and amortization   0                 0    
Total operating expenses   1                 12    
OPERATING INCOME   (1)                 (12)    
OTHER (EXPENSE) INCOME                          
Interest income   0                      
Interest income - affiliate   262                 2,430    
Interest expense   (5)                 (33)    
Equity in net (losses) earnings of subsidiaries   (827)                 (2,044)    
Other (expense) income, net   1                 (9)    
Total other expense, net   (569)                 344    
INCOME BEFORE INCOME TAX EXPENSE   (570)                 332    
Income tax expense   429                 10    
NET INCOME (LOSS)   (141)                 342    
Other comprehensive loss, net of income taxes   18                 (195)    
COMPREHENSIVE INCOME (LOSS)   (123)                 147    
Level 3 Parent, LLC | Reportable Legal Entities | Predecessor                          
OPERATING REVENUE                          
Total operating revenue                   0     0
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)                   0     0
Selling, general and administrative                   4     16
Depreciation and amortization                   0     0
Total operating expenses                   4     16
OPERATING INCOME                   (4)     (16)
OTHER (EXPENSE) INCOME                          
Interest income                   0     0
Interest income - affiliate                   1,260     1,385
Interest expense                   (30)     (36)
Loss on modification and extinguishment of debt                   0      
Equity in net (losses) earnings of subsidiaries                   (815)     (669)
Other (expense) income, net                   3     (1)
Total other expense, net                   418     679
INCOME BEFORE INCOME TAX EXPENSE                   414     663
Income tax expense                   11     14
NET INCOME (LOSS)                   425     677
Other comprehensive loss, net of income taxes                   80     (86)
COMPREHENSIVE INCOME (LOSS)                   505     591
Level 3 Financing, Inc. | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   0                 0    
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)   0                 0    
Selling, general and administrative   3                 3    
Operating expenses - affiliates   0                 0    
Depreciation and amortization   0                 0    
Total operating expenses   3                 3    
OPERATING INCOME   (3)                 (3)    
OTHER (EXPENSE) INCOME                          
Interest income   0                      
Interest income - affiliate   368                 1,562    
Interest expense   (72)                 (457)    
Equity in net (losses) earnings of subsidiaries   (15)                 (3,257)    
Other (expense) income, net   0                 0    
Total other expense, net   281                 (2,152)    
INCOME BEFORE INCOME TAX EXPENSE   278                 (2,155)    
Income tax expense   (1,105)                 111    
NET INCOME (LOSS)   (827)                 (2,044)    
Other comprehensive loss, net of income taxes   0                 0    
COMPREHENSIVE INCOME (LOSS)   (827)                 (2,044)    
Level 3 Financing, Inc. | Reportable Legal Entities | Predecessor                          
OPERATING REVENUE                          
Total operating revenue                   0     0
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)                   0     0
Selling, general and administrative                   3     5
Depreciation and amortization                   0     0
Total operating expenses                   3     5
OPERATING INCOME                   (3)     (5)
OTHER (EXPENSE) INCOME                          
Interest income                   0     0
Interest income - affiliate                   1,890     2,113
Interest expense                   (397)     (505)
Loss on modification and extinguishment of debt                   (44)      
Equity in net (losses) earnings of subsidiaries                   (2,138)     (2,033)
Other (expense) income, net                   0     (39)
Total other expense, net                   (689)     (464)
INCOME BEFORE INCOME TAX EXPENSE                   (692)     (469)
Income tax expense                   (123)     (200)
NET INCOME (LOSS)                   (815)     (669)
Other comprehensive loss, net of income taxes                   0     0
COMPREHENSIVE INCOME (LOSS)                   (815)     (669)
Level 3 Communications, LLC | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   764                 4,014    
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)   418                 2,209    
Selling, general and administrative   179                 392    
Operating expenses - affiliates   24                 176    
Depreciation and amortization   117                 688    
Total operating expenses   738                 3,465    
OPERATING INCOME   26                 549    
OTHER (EXPENSE) INCOME                          
Interest income   1                      
Interest income - affiliate   (578)                 (3,800)    
Interest expense   0                 (3)    
Equity in net (losses) earnings of subsidiaries   71                 254    
Other (expense) income, net   2                 1    
Total other expense, net   (504)                 (3,548)    
INCOME BEFORE INCOME TAX EXPENSE   (478)                 (2,999)    
Income tax expense   433                 (232)    
NET INCOME (LOSS)   (45)                 (3,231)    
Other comprehensive loss, net of income taxes   0                 0    
COMPREHENSIVE INCOME (LOSS)   (45)                 (3,231)    
Level 3 Communications, LLC | Reportable Legal Entities | Predecessor                          
OPERATING REVENUE                          
Total operating revenue                   3,108     3,558
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)                   1,942     2,249
Selling, general and administrative                   942     1,025
Depreciation and amortization                   356     372
Total operating expenses                   3,240     3,646
OPERATING INCOME                   (132)     (88)
OTHER (EXPENSE) INCOME                          
Interest income                   12     3
Interest income - affiliate                   (2,896)     (3,215)
Interest expense                   (2)     (2)
Loss on modification and extinguishment of debt                   0      
Equity in net (losses) earnings of subsidiaries                   692     757
Other (expense) income, net                   15     2
Total other expense, net                   (2,179)     (2,455)
INCOME BEFORE INCOME TAX EXPENSE                   (2,311)     (2,543)
Income tax expense                   (2)     (2)
NET INCOME (LOSS)                   (2,313)     (2,545)
Other comprehensive loss, net of income taxes                   0     0
COMPREHENSIVE INCOME (LOSS)                   (2,313)     (2,545)
Other Non-Guarantor Subsidiaries | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   671                 4,514    
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)   300                 1,728    
Selling, general and administrative   70                 1,255    
Operating expenses - affiliates   0                 81    
Depreciation and amortization   165                 1,016    
Total operating expenses   535                 4,080    
OPERATING INCOME   136                 434    
OTHER (EXPENSE) INCOME                          
Interest income   0                      
Interest income - affiliate   (41)                 (125)    
Interest expense   (3)                 (16)    
Equity in net (losses) earnings of subsidiaries   0                 0    
Other (expense) income, net   0                 19    
Total other expense, net   (44)                 (122)    
INCOME BEFORE INCOME TAX EXPENSE   92                 312    
Income tax expense   9                 (85)    
NET INCOME (LOSS)   101                 227    
Other comprehensive loss, net of income taxes   18                 (195)    
COMPREHENSIVE INCOME (LOSS)   119                 32    
Other Non-Guarantor Subsidiaries | Reportable Legal Entities | Predecessor                          
OPERATING REVENUE                          
Total operating revenue                   3,891     4,747
OPERATING EXPENSES                          
Cost of services and products (exclusive of depreciation and amortization)                   1,680     2,045
Selling, general and administrative                   259     361
Depreciation and amortization                   662     787
Total operating expenses                   2,601     3,193
OPERATING INCOME                   1,290     1,554
OTHER (EXPENSE) INCOME                          
Interest income                   1     1
Interest income - affiliate                   (254)     (283)
Interest expense                   (12)     (1)
Loss on modification and extinguishment of debt                   0      
Equity in net (losses) earnings of subsidiaries                   0     0
Other (expense) income, net                   (4)     (25)
Total other expense, net                   (269)     (308)
INCOME BEFORE INCOME TAX EXPENSE                   1,021     1,246
Income tax expense                   (154)     23
NET INCOME (LOSS)                   867     1,269
Other comprehensive loss, net of income taxes                   0     (86)
COMPREHENSIVE INCOME (LOSS)                   867     1,183
Non-Affiliate Services                          
OPERATING REVENUE                          
Total operating revenue   1,391               6,870 8,113   8,173
Non-Affiliate Services | Predecessor                          
OPERATING REVENUE                          
Total operating revenue                   6,870     8,173
Non-Affiliate Services | Eliminations                          
OPERATING REVENUE                          
Total operating revenue   (28)               (129) 0   (132)
Non-Affiliate Services | Level 3 Parent, LLC | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   0               0 0   0
Non-Affiliate Services | Level 3 Financing, Inc. | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   0               0 0   0
Non-Affiliate Services | Level 3 Communications, LLC | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   748               3,108 3,884   3,558
Non-Affiliate Services | Other Non-Guarantor Subsidiaries | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   671               3,891 4,229   4,747
Affiliate revenue                          
OPERATING REVENUE                          
Total operating revenue   16               0 107   0
Affiliate revenue | Predecessor                          
OPERATING REVENUE                          
Total operating revenue                   $ 0     $ 0
Affiliate revenue | Eliminations                          
OPERATING REVENUE                          
Total operating revenue   0                 (308)    
Affiliate revenue | Level 3 Parent, LLC | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   0                 0    
Affiliate revenue | Level 3 Financing, Inc. | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   0                 0    
Affiliate revenue | Level 3 Communications, LLC | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   16                 130    
Affiliate revenue | Other Non-Guarantor Subsidiaries | Reportable Legal Entities                          
OPERATING REVENUE                          
Total operating revenue   $ 0                 $ 285