LEVEL 3 PARENT, LLC Financial Statements (2025 and earlier)
Company Profile
Business Address |
1025 ELDORADO BOULEVARD BROOMFIELD, CO 80021 |
State of Incorp. | DE |
Fiscal Year End | December 31 |
Industry (SIC) | 4813 - Telephone Communications, Except Radiotelephone (benchmarking) |
More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
---|---|---|---|---|---|---|---|---|---|
ASSETS | |||||||||
Current Assets | |||||||||
Cash, cash equivalents, and short-term investments | 2,017 | 118 | 146 | 190 | 316 | 243 | |||
Cash and cash equivalents | 2,017 | 118 | 146 | 190 | 316 | 243 | |||
Restricted cash and investments | 1 | 3 | 4 | ||||||
Receivables | 546 | 1,985 | 2,110 | 2,151 | 2,257 | 2,537 | |||
Disposal group, including discontinued operation | 12 | 1,853 | 2,708 | ||||||
Other current assets | 232 | 197 | 239 | 297 | 266 | 234 | |||
Other undisclosed current assets | 1,464 | ||||||||
Total current assets: | 4,272 | 4,153 | 5,203 | 2,638 | 2,842 | 3,018 | |||
Noncurrent Assets | |||||||||
Operating lease, right-of-use asset | 1,060 | ✕ | |||||||
Property, plant and equipment | 7,398 | 7,303 | 9,042 | 10,518 | 9,936 | 9,453 | |||
Intangible assets, net (including goodwill) | (5,963) | 6,943 | 12,391 | 14,010 | 7,884 | 11,529 | |||
Goodwill | (10,200) | 1,970 | 6,666 | 7,405 | 7,415 | 11,119 | |||
Intangible assets, net (excluding goodwill) | 4,237 | 4,973 | 5,725 | 6,605 | 469 | 410 | |||
Restricted cash and investments | 19 | 25 | |||||||
Other noncurrent assets | 1,346 | 1,360 | 1,459 | 1,410 | 492 | 699 | |||
Other undisclosed noncurrent assets | 10,200 | 6,865 | 7,567 | ||||||
Total noncurrent assets: | 12,981 | 15,606 | 22,892 | 25,938 | 26,256 | 29,273 | |||
TOTAL ASSETS: | 17,253 | 19,759 | 28,095 | 28,576 | 29,098 | 32,291 | |||
LIABILITIES AND EQUITY | |||||||||
Liabilities | |||||||||
Current Liabilities | |||||||||
Accounts payable and accrued liabilities | 382 | 232 | 259 | 331 | 1,131 | 1,184 | |||
Interest and dividends payable | ✕ | ✕ | ✕ | 85 | 95 | ||||
Taxes payable | ✕ | ✕ | ✕ | 83 | 111 | 152 | 130 | ||
Employee-related liabilities | ✕ | ✕ | ✕ | 176 | 220 | 240 | 233 | ||
Accounts payable | 654 | 726 | |||||||
Accrued liabilities | 382 | 232 | |||||||
Deferred revenue | 300 | 274 | 291 | 315 | 309 | ✕ | |||
Debt | 31 | 26 | 26 | 14 | 11 | 6 | |||
Disposal group, including discontinued operation | 446 | 435 | |||||||
Other liabilities | 78 | 109 | 150 | 159 | 77 | 78 | |||
Due to related parties | ✕ | ✕ | 70 | 18 | 869 | 669 | 246 | ||
Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 310 | ||
Other undisclosed current liabilities | 717 | 691 | 680 | 736 | 249 | ||||
Total current liabilities: | 1,508 | 1,848 | 1,859 | 2,424 | 2,446 | 1,824 | |||
Noncurrent Liabilities | |||||||||
Long-term debt and lease obligation, including: | 8,952 | 8,070 | 10,396 | 10,373 | 10,356 | 10,838 | |||
Capital lease obligations | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 157 | ||
Finance lease, liability | 190 | 210 | 226 | 241 | 160 | ✕ | |||
Other undisclosed long-term debt and lease obligation | 8,762 | 7,860 | 9,217 | 9,229 | 9,342 | 10,681 | |||
Liabilities, other than long-term debt, including: | 3,177 | 3,043 | 1,878 | 2,218 | 2,751 | 1,752 | |||
Deferred revenue | 1,623 | 1,420 | 1,404 | 1,396 | 1,343 | ✕ | |||
Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 1,181 | ||
Deferred tax liabilities, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 202 | ||
Deferred income tax liabilities | 247 | ✕ | |||||||
Other liabilities | 709 | 701 | 474 | 575 | 313 | 369 | |||
Operating lease, liability | 845 | 922 | 953 | 903 | 854 | ✕ | |||
Other undisclosed liabilities, other than long-term debt | 1,095 | ||||||||
Total noncurrent liabilities: | 12,129 | 11,113 | 12,274 | 12,591 | 13,107 | 12,590 | |||
Total liabilities: | 13,637 | 12,961 | 14,133 | 15,015 | 15,553 | 14,414 | |||
Equity | |||||||||
Equity, attributable to parent, including: | 3,616 | 6,798 | 13,009 | 12,905 | 13,545 | 17,877 | |||
Accumulated other comprehensive loss | (28) | (344) | (351) | (234) | (179) | (171) | |||
Other undisclosed equity, attributable to parent | 3,644 | 7,142 | 13,360 | 13,139 | 13,724 | 18,048 | |||
Total equity: | 3,616 | 6,798 | 13,009 | 12,905 | 13,545 | 17,877 | |||
Other undisclosed liabilities and equity | 953 | 656 | |||||||
TOTAL LIABILITIES AND EQUITY: | 17,253 | 19,759 | 28,095 | 28,576 | 29,098 | 32,291 |
Income Statement (P&L) ($ in millions)
9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
---|---|---|---|---|---|---|---|---|
Revenues | 7,037 | 7,493 | 7,952 | 7,933 | 8,185 | 8,220 | ||
Cost of revenue | (4,468) | (5,260) | (4,848) | (4,639) | (4,894) | (5,077) | ||
Cost of goods and services sold | (3,028) | (3,229) | (3,525) | (3,486) | (3,799) | (3,937) | ||
Gross profit: | 2,569 | 2,233 | 3,104 | 3,294 | 3,291 | 3,143 | ||
Operating expenses | (4,194) | (6,481) | (2,072) | (2,130) | (5,818) | (2,175) | ||
Operating income (loss): | (1,625) | (4,248) | 1,032 | 1,164 | (2,527) | 968 | ||
Nonoperating income (expense) | 15 | 85 | 112 | 101 | (419) | (431) | ||
Investment income, nonoperating | 62 | 65 | 51 | 61 | 67 | |||
Other nonoperating income | 15 | 23 | 47 | 50 | 8 | |||
Interest and debt expense | (458) | (374) | (361) | (393) | (502) | (509) | ||
Other undisclosed income from continuing operations before equity method investments, income taxes | 502 | 509 | ||||||
Income (loss) from continuing operations before equity method investments, income taxes: | (2,068) | (4,537) | 783 | 872 | (2,946) | 537 | ||
Other undisclosed income from continuing operations before income taxes | 62 | |||||||
Income (loss) from continuing operations before income taxes: | (2,006) | (4,537) | 783 | 872 | (2,946) | 537 | ||
Income tax expense (benefit) | 2 | (256) | (197) | (221) | (255) | (196) | ||
Income (loss) from continuing operations: | (2,004) | (4,793) | 586 | 651 | (3,201) | 341 | ||
Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 586 | 651 | (3,201) | 341 | |
Net income (loss) available to common stockholders, diluted: | (2,004) | (4,793) | 586 | 651 | (3,201) | 341 |
Comprehensive Income ($ in millions)
9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
---|---|---|---|---|---|---|---|---|
Net income (loss): | (2,004) | (4,793) | 586 | 651 | (3,201) | 341 | ||
Other comprehensive income (loss) | 30 | (43) | (8) | (195) | ||||
Other undisclosed comprehensive income | ||||||||
Comprehensive income (loss): | (2,004) | (4,793) | 616 | 608 | (3,209) | 146 | ||
Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 316 | 7 | (147) | (12) | ||||
Comprehensive income (loss), net of tax, attributable to parent: | (1,688) | (4,786) | 469 | 596 | (3,209) | 146 |
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.