Lumen Technologies, Inc(NYSE:LUMN)

Lumen Technologies, Inc., a facilities-based technology and communications company, provides various integrated services and solutions under CenturyLink name to business and residential customers in the United States and internationally. The company operates through five segments: International and ...
Website: https://www.lumen.com/
Founded: 1968
Full Time Employees: 39,000
CEO: Jeffrey Storey
Sector: Communication Services
Industry: Telecom Services
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-11-07 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2006-03-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating revenue | 2,899,000,000 | 3,041,000,000 | 3,087,000,000 | 3,092,000,000 | 3,329,000,000 | 3,221,000,000 | 3,268,000,000 | 3,290,000,000 | 3,517,000,000 | 3,641,000,000 | 3,661,000,000 | 3,738,000,000 | 3,800,000,000 | 4,390,000,000 | 4,612,000,000 | 4,676,000,000 | 4,847,000,000 | 4,887,000,000 | 4,924,000,000 | 5,029,000,000 | 5,125,000,000 | 5,167,000,000 | 5,192,000,000 | 5,228,000,000 | 5,570,000,000 | 5,606,000,000 | 5,578,000,000 | 5,647,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
yoy | -12.92% | -5.59% | -5.54% | -6.02% | -5.35% | -11.54% | -10.73% | -11.99% | -7.45% | -17.06% | -20.62% | -20.06% | -21.60% | -10.17% | -6.34% | -7.02% | -5.42% | -5.42% | -5.16% | -3.81% | -7.99% | -7.83% | -6.92% | -7.42% | |||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -4.67% | -1.49% | -0.16% | -7.12% | 3.35% | -1.44% | -0.67% | -6.45% | -3.41% | -0.55% | -2.06% | -1.63% | -13.44% | -4.81% | -1.37% | -3.53% | -0.82% | -0.75% | -2.09% | -1.87% | -0.81% | -0.48% | -0.69% | -6.14% | -0.64% | 0.50% | -1.22% | ||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of services and products | 1,435,000,000 | 1,627,000,000 | 1,700,000,000 | 1,624,000,000 | 1,706,000,000 | 1,692,000,000 | 1,653,000,000 | 1,652,000,000 | 1,737,000,000 | 1,850,000,000 | 1,740,000,000 | 1,817,000,000 | 1,826,000,000 | 1,999,000,000 | 2,058,000,000 | 1,985,000,000 | 2,086,000,000 | 2,151,000,000 | 2,115,000,000 | 2,136,000,000 | 2,231,000,000 | 2,236,000,000 | 2,232,000,000 | 2,235,000,000 | 2,521,000,000 | 2,590,000,000 | 2,446,000,000 | 2,520,000,000 | 2,657,000,000 | 2,672,000,000 | 2,730,000,000 | 2,803,000,000 | 2,498,000,000 | 1,927,000,000 | 1,890,000,000 | 1,888,000,000 | 1,929,000,000 | 1,996,000,000 | 1,949,000,000 | 1,900,000,000 | 1,915,000,000 | 1,993,000,000 | 1,959,000,000 | 1,911,000,000 | 1,974,000,000 | 1,975,000,000 | 1,962,000,000 | 1,935,000,000 | 1,920,000,000 | 1,918,000,000 | 594,455,000 | 595,975,000 | 605,548,000 | 589,420,000 | 619,105,000 | 596,859,000 | 684,865,000 | 235,732,000 | 234,631,000 | 235,792,000 | 242,243,000 | 239,626,000 | 237,812,000 | 251,026,000 | 246,430,000 | 246,430,000 | 213,531,000 | 222,165,000 | 226,831,000 | 216,466,000 | 222,952,000 | ||
selling, general and administrative | 794,000,000 | 940,000,000 | 829,000,000 | 755,000,000 | 711,000,000 | 696,000,000 | 742,000,000 | 823,000,000 | 896,000,000 | 791,000,000 | 790,000,000 | 721,000,000 | 671,000,000 | 792,000,000 | 815,000,000 | 800,000,000 | 723,000,000 | 654,000,000 | 762,000,000 | 756,000,000 | 866,000,000 | 850,000,000 | 895,000,000 | 853,000,000 | 992,000,000 | 831,000,000 | 960,000,000 | 932,000,000 | 974,000,000 | 967,000,000 | 1,115,000,000 | 1,109,000,000 | 1,104,000,000 | 710,000,000 | 884,000,000 | 810,000,000 | 1,010,000,000 | 796,000,000 | 812,000,000 | 831,000,000 | 757,000,000 | 857,000,000 | 863,000,000 | 851,000,000 | 850,000,000 | 823,000,000 | 831,000,000 | 843,000,000 | 823,000,000 | 1,047,000,000 | 268,419,000 | 275,058,000 | 278,331,000 | 301,671,000 | 282,929,000 | 335,479,000 | 448,275,000 | 120,742,000 | 109,845,000 | 101,924,000 | 98,751,000 | 106,836,000 | 91,625,000 | 99,008,000 | 101,612,000 | 101,612,000 | 97,456,000 | 91,457,000 | 84,524,000 | 94,212,000 | 95,596,000 | 95,940,000 | |
net gain on sale of business | -596,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 664,000,000 | 674,000,000 | 674,000,000 | 688,000,000 | 758,000,000 | 707,000,000 | 743,000,000 | 748,000,000 | 751,000,000 | 755,000,000 | 746,000,000 | 733,000,000 | 796,000,000 | 808,000,000 | 827,000,000 | 808,000,000 | 877,000,000 | 951,000,000 | 1,041,000,000 | 1,150,000,000 | 1,195,000,000 | 1,193,000,000 | 1,162,000,000 | 1,160,000,000 | 1,210,000,000 | 1,235,000,000 | 1,196,000,000 | 1,188,000,000 | 1,262,000,000 | 1,285,000,000 | 1,290,000,000 | 1,283,000,000 | 1,197,000,000 | 910,000,000 | 949,000,000 | 880,000,000 | 958,000,000 | 995,000,000 | 987,000,000 | 976,000,000 | 1,053,000,000 | 1,048,000,000 | 1,048,000,000 | 1,040,000,000 | 1,131,000,000 | 1,097,000,000 | 1,093,000,000 | 1,107,000,000 | 1,166,000,000 | 1,135,000,000 | 368,547,000 | 364,573,000 | 357,867,000 | 357,951,000 | 353,162,000 | 356,384,000 | 362,202,000 | 128,552,000 | 127,572,000 | 128,796,000 | 128,352,000 | 130,954,000 | 135,684,000 | 137,554,000 | 136,606,000 | 136,606,000 | 134,311,000 | 127,784,000 | 127,281,000 | 129,840,000 | 131,820,000 | 134,565,000 | |
total operating expenses | 2,297,000,000 | 3,241,000,000 | 3,203,000,000 | 3,695,000,000 | 3,175,000,000 | 3,095,000,000 | 3,133,000,000 | 3,245,000,000 | 5,293,000,000 | 3,418,000,000 | 12,082,000,000 | 3,348,000,000 | 7,084,000,000 | 3,006,000,000 | 3,700,000,000 | 3,593,000,000 | 3,686,000,000 | 3,756,000,000 | 3,918,000,000 | 4,042,000,000 | 6,934,000,000 | 4,279,000,000 | 4,289,000,000 | 4,248,000,000 | 4,723,000,000 | 4,656,000,000 | 4,602,000,000 | 11,146,000,000 | 7,619,000,000 | 4,924,000,000 | 5,135,000,000 | 5,195,000,000 | 4,799,000,000 | 3,547,000,000 | 3,723,000,000 | 3,578,000,000 | 3,897,000,000 | 3,787,000,000 | 3,748,000,000 | 3,707,000,000 | 3,725,000,000 | 3,898,000,000 | 3,870,000,000 | 3,802,000,000 | 3,955,000,000 | 3,895,000,000 | 3,886,000,000 | 3,885,000,000 | 3,901,000,000 | 5,200,000,000 | 1,231,421,000 | 1,235,606,000 | 1,241,746,000 | 1,249,042,000 | 1,255,196,000 | 1,288,722,000 | 1,495,342,000 | 485,026,000 | 472,048,000 | 466,512,000 | 469,346,000 | 477,416,000 | 465,121,000 | 487,588,000 | 484,648,000 | 484,648,000 | 458,155,000 | 432,772,000 | 433,970,000 | 450,883,000 | 443,882,000 | 453,457,000 | |
operating income | 602,000,000 | -200,000,000 | -116,000,000 | -603,000,000 | 154,000,000 | 126,000,000 | 135,000,000 | 45,000,000 | -1,776,000,000 | 223,000,000 | -8,421,000,000 | 390,000,000 | -3,284,000,000 | 1,384,000,000 | 912,000,000 | 1,083,000,000 | 1,161,000,000 | 1,131,000,000 | 1,006,000,000 | 987,000,000 | -1,809,000,000 | 888,000,000 | 903,000,000 | 980,000,000 | 847,000,000 | 950,000,000 | 976,000,000 | -5,499,000,000 | -1,841,000,000 | 894,000,000 | 767,000,000 | 750,000,000 | 524,000,000 | 487,000,000 | 367,000,000 | 631,000,000 | 392,000,000 | 595,000,000 | 650,000,000 | 694,000,000 | 751,000,000 | 656,000,000 | 549,000,000 | 649,000,000 | 483,000,000 | 619,000,000 | 655,000,000 | 653,000,000 | 641,000,000 | -685,000,000 | 464,298,000 | 486,371,000 | 505,355,000 | 522,988,000 | 545,230,000 | 540,338,000 | 378,983,000 | 149,443,000 | 164,337,000 | 176,442,000 | 180,727,000 | 180,690,000 | 183,493,000 | 168,974,000 | 224,185,000 | 224,185,000 | 231,836,000 | 168,083,000 | 172,897,000 | 169,200,000 | 165,249,000 | 158,192,000 | |
yoy | 290.91% | -258.73% | -185.93% | -1440.00% | -108.67% | -43.50% | -101.60% | -88.46% | -45.92% | -83.89% | -1023.36% | -63.99% | -382.86% | 22.37% | -9.34% | 9.73% | -164.18% | 27.36% | 11.41% | 0.71% | -313.58% | -6.53% | -7.48% | -117.82% | -146.01% | 6.26% | 27.25% | -833.20% | -451.34% | 83.57% | 108.99% | 18.86% | 33.67% | -18.15% | -43.54% | -9.08% | -47.80% | -9.30% | 18.40% | 6.93% | 55.49% | 5.98% | -16.18% | -0.61% | -24.65% | -190.36% | 41.07% | 34.26% | 26.84% | -230.98% | -14.84% | -9.99% | 33.35% | 249.96% | 231.78% | 206.24% | 109.70% | -17.29% | -10.44% | 4.42% | -19.38% | -19.40% | -20.85% | 0.53% | 29.66% | 32.50% | 40.29% | 6.25% | |||||
qoq | -401.00% | 72.41% | -80.76% | -491.56% | 22.22% | -6.67% | 200.00% | -102.53% | -896.41% | -102.65% | -2259.23% | -111.88% | -337.28% | 51.75% | -15.79% | -6.72% | 2.65% | 12.43% | 1.93% | -154.56% | -303.72% | -1.66% | -7.86% | 15.70% | -10.84% | -2.66% | -117.75% | 198.70% | -305.93% | 16.56% | 2.27% | 43.13% | 7.60% | 32.70% | -41.84% | 60.97% | -34.12% | -8.46% | -6.34% | -7.59% | 14.48% | 19.49% | -15.41% | 34.37% | -21.97% | -5.50% | 0.31% | 1.87% | -193.58% | -247.53% | -4.54% | -3.76% | -3.37% | -4.08% | 0.91% | 42.58% | 153.60% | -9.06% | -6.86% | -2.37% | 0.02% | -1.53% | 8.59% | -24.63% | 0.00% | -3.30% | 37.93% | -2.78% | 2.18% | 2.39% | 4.46% | ||
operating margin % | 20.77% | -6.58% | -3.76% | -19.50% | 4.63% | 3.91% | 4.13% | 1.37% | -50.50% | 6.12% | -230.02% | 10.43% | -86.42% | 31.53% | 19.77% | 23.16% | 23.95% | 23.14% | 20.43% | 19.63% | -35.30% | 17.19% | 17.39% | 18.75% | 15.21% | 16.95% | 17.50% | -97.38% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
other income | 26,000,000 | 45,000,000 | 17,000,000 | 28,000,000 | 13,000,000 | 54,000,000 | 194,000,000 | 73,000,000 | 16,000,000 | -40,000,000 | 382,000,000 | -84,000,000 | -122,000,000 | 70,000,000 | 12,000,000 | -38,000,000 | 52,000,000 | 34,000,000 | -3,000,000 | 1,000,000 | 24,000,000 | -14,000,000 | -44,000,000 | 44,000,000 | -5,000,000 | -19,000,000 | 25,000,000 | 16,000,000 | 21,000,000 | 11,000,000 | 14,000,000 | -7,000,000 | -6,000,000 | 2,000,000 | -19,000,000 | 7,000,000 | 17,000,000 | 7,000,000 | 2,000,000 | 12,000,000 | 2,000,000 | 4,000,000 | 5,000,000 | -7,000,000 | 9,000,000 | 7,000,000 | 9,000,000 | 6,480,000 | 4,900,000 | 6,911,000 | 7,308,000 | 10,500,000 | -63,354,000 | 9,362,000 | 7,635,000 | -1,818,000 | 15,517,000 | 4,113,000 | 12,907,000 | 8,417,000 | 10,639,000 | 14,761,000 | 14,761,000 | 8,080,000 | 5,290,000 | -4,266,000 | 1,927,000 | 2,734,000 | 2,524,000 | ||||
interest expense | -225,000,000 | -280,000,000 | -319,000,000 | -338,000,000 | -357,000,000 | -351,000,000 | -373,000,000 | -291,000,000 | -290,000,000 | -295,000,000 | -294,000,000 | -279,000,000 | -280,000,000 | -363,000,000 | -337,000,000 | -352,000,000 | -372,000,000 | -377,000,000 | -384,000,000 | -389,000,000 | -396,000,000 | -409,000,000 | -414,000,000 | -449,000,000 | -484,000,000 | -496,000,000 | -518,000,000 | -523,000,000 | -539,000,000 | -557,000,000 | -546,000,000 | -535,000,000 | -481,000,000 | -362,000,000 | -320,000,000 | -318,000,000 | -320,000,000 | -327,000,000 | -340,000,000 | -331,000,000 | -328,000,000 | -329,000,000 | -327,000,000 | -328,000,000 | -330,000,000 | -325,000,000 | -325,000,000 | -331,000,000 | -328,000,000 | -329,000,000 | -131,545,000 | -132,410,000 | -139,594,000 | -143,249,000 | -142,225,000 | -133,023,000 | -140,422,000 | -44,937,000 | -52,032,000 | -53,446,000 | -49,483,000 | -49,166,000 | -50,122,000 | -53,102,000 | -55,176,000 | -55,176,000 | -57,667,000 | -46,961,000 | -47,375,000 | -47,857,000 | -50,639,000 | -50,086,000 | |
net loss on early retirement of debt | -226,000,000 | -8,500,000 | -33,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other expense | -425,000,000 | -309,000,000 | -697,000,000 | -546,000,000 | -273,000,000 | -298,000,000 | -366,000,000 | -308,000,000 | 102,000,000 | -447,000,000 | -459,000,000 | -282,000,000 | -482,000,000 | -415,000,000 | -332,000,000 | -355,000,000 | -399,000,000 | -408,000,000 | -390,000,000 | -547,000,000 | -498,000,000 | -540,000,000 | -474,000,000 | -528,000,000 | -524,000,000 | -565,000,000 | -530,000,000 | -514,000,000 | -470,000,000 | -348,000,000 | -327,000,000 | -324,000,000 | -318,000,000 | -346,000,000 | -333,000,000 | -314,000,000 | -321,000,000 | -327,000,000 | -315,000,000 | -326,000,000 | |||||||||||||||||||||||||||||||||
income before income taxes | 177,000,000 | -509,000,000 | -813,000,000 | -1,149,000,000 | -119,000,000 | -172,000,000 | -41,000,000 | 102,000,000 | -2,142,000,000 | -85,000,000 | -8,690,000,000 | 680,000,000 | -3,182,000,000 | 937,000,000 | 453,000,000 | 801,000,000 | 679,000,000 | 716,000,000 | 674,000,000 | 632,000,000 | 356,500,000 | 480,000,000 | 513,000,000 | 433,000,000 | -1,278,750,000 | 410,000,000 | 502,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | 377,000,000 | -507,000,000 | -192,000,000 | -234,000,000 | -204,000,000 | -24,000,000 | 8,000,000 | 45,000,000 | -147,000,000 | -7,000,000 | 46,000,000 | 169,000,000 | -113,000,000 | 359,000,000 | 109,000,000 | 202,000,000 | 171,000,000 | 172,000,000 | 168,000,000 | 157,000,000 | 81,000,000 | 114,000,000 | 136,000,000 | 119,000,000 | 126,000,000 | 108,000,000 | 131,000,000 | 138,000,000 | 47,000,000 | 57,000,000 | -55,000,000 | 121,000,000 | -1,063,000,000 | 47,000,000 | 23,000,000 | 144,000,000 | 32,000,000 | 97,000,000 | 121,000,000 | 144,000,000 | 92,000,000 | 124,000,000 | 91,000,000 | 131,000,000 | -31,000,000 | 111,000,000 | 130,000,000 | 128,000,000 | 91,000,000 | 40,000,000 | 127,742,000 | 133,399,000 | 141,083,000 | 147,921,000 | 160,548,000 | 116,085,000 | 99,876,000 | 42,813,000 | 43,107,000 | 38,441,000 | 50,624,000 | 52,264,000 | 53,028,000 | 11,478,000 | 70,568,000 | 70,568,000 | 69,984,000 | 48,542,000 | 44,465,000 | 47,678,000 | 85,701,000 | 43,278,000 | |
net income | -200,000,000 | -2,000,000 | -621,000,000 | -915,000,000 | 85,000,000 | -148,000,000 | -49,000,000 | 57,000,000 | -1,995,000,000 | -78,000,000 | -8,736,000,000 | 511,000,000 | -3,069,000,000 | 578,000,000 | 344,000,000 | 599,000,000 | 508,000,000 | 544,000,000 | 506,000,000 | 475,000,000 | -2,289,000,000 | 366,000,000 | 377,000,000 | 314,000,000 | 223,000,000 | 302,000,000 | 371,000,000 | -6,165,000,000 | -2,412,000,000 | 272,000,000 | 292,000,000 | 115,000,000 | 1,117,000,000 | 92,000,000 | 17,000,000 | 163,000,000 | 42,000,000 | 152,000,000 | 196,000,000 | 236,000,000 | 338,000,000 | 205,000,000 | 143,000,000 | 192,000,000 | 188,000,000 | 188,000,000 | 193,000,000 | 203,000,000 | 239,000,000 | -1,045,000,000 | 211,491,000 | 239,126,000 | 252,957,000 | 69,328,000 | 67,380,000 | 100,072,000 | 84,733,000 | 92,167,000 | 88,760,000 | 115,033,000 | 113,202,000 | 113,202,000 | 112,265,000 | 77,870,000 | 71,751,000 | 76,483,000 | 152,368,000 | 69,425,000 | |||||
yoy | -335.29% | -98.65% | 1167.35% | -1705.26% | -104.26% | 89.74% | -99.44% | -88.85% | -35.00% | -113.49% | -2639.53% | -14.69% | -704.13% | 6.25% | -32.02% | 26.11% | -122.19% | 48.63% | 34.22% | 51.27% | -1126.46% | 21.19% | 1.62% | -105.09% | -109.25% | 11.03% | 27.05% | -5460.87% | -315.94% | 195.65% | 1617.65% | -29.45% | 2559.52% | -39.47% | -91.33% | -30.93% | -87.57% | -25.85% | 37.06% | 22.92% | 79.79% | 9.04% | -25.91% | -5.42% | -21.34% | -117.99% | -8.74% | -537.01% | -16.39% | 244.92% | 275.42% | -24.78% | -24.09% | -13.01% | -25.15% | -18.58% | -20.94% | 47.72% | 57.77% | 48.01% | -26.32% | 12.16% | |||||||||||
qoq | 9900.00% | -99.68% | -32.13% | -1176.47% | -157.43% | 202.04% | -185.96% | -102.86% | 2457.69% | -99.11% | -1809.59% | -116.65% | -630.97% | 68.02% | -42.57% | 17.91% | -6.62% | 7.51% | 6.53% | -120.75% | -725.41% | -2.92% | 20.06% | 40.81% | -26.16% | -18.60% | -106.02% | 155.60% | -986.76% | -6.85% | 153.91% | -89.70% | 1114.13% | 441.18% | -89.57% | 288.10% | -72.37% | -22.45% | -16.95% | -30.18% | 64.88% | 43.36% | -25.52% | 2.13% | 0.00% | -2.59% | -4.93% | -15.06% | -122.87% | -594.11% | -5.47% | 2.89% | -32.67% | 18.10% | -8.07% | 3.84% | -22.84% | 1.62% | 0.00% | 0.83% | 44.17% | 8.53% | -6.19% | -49.80% | 119.47% | ||||||||
net income margin % | -6.90% | -0.07% | -20.12% | -29.59% | 2.55% | -4.59% | -1.50% | 1.73% | -56.72% | -2.14% | -238.62% | 13.67% | -80.76% | 13.17% | 7.46% | 12.81% | 10.48% | 11.13% | 10.28% | 9.45% | -44.66% | 7.08% | 7.26% | 6.01% | 4.00% | 5.39% | 6.65% | -109.17% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | NaN% | NaN% | Infinity% | Infinity% | NaN% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
basic and diluted loss per common share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -200,000 | 1,749,998.25 | -620,000 | -920,000 | 80,000 | -150,000 | -50,000 | 60,000 | -2,030,000 | -80,000 | -8,880,000 | 520,000 | -3,040,000 | 570,000 | 340,000 | 590,000 | 500,000 | 510,000 | 470,000 | 440,000 | -2,120,000 | 340,000 | 350,000 | 290,000 | 210,000 | 280,000 | 350,000 | -5,770,000 | -2,270,000 | 250,000 | 270,000 | 110,000 | 1,710,000 | 170,000 | 30,000 | 300,000 | 80,000 | 280,000 | 360,000 | 440,000 | 610,000 | 370,000 | 260,000 | 340,000 | 330,000 | 330,000 | 340,000 | 350,000 | 390,000 | -1,760,000 | |||||||||||||||||||||||
diluted | -200,000 | 1,749,998.25 | -620,000 | -920,000 | 80,000 | -150,000 | -50,000 | 60,000 | -2,030,000 | -80,000 | -8,880,000 | 520,000 | -3,040,000 | 570,000 | 340,000 | 590,000 | 500,000 | 510,000 | 460,000 | 440,000 | -2,120,000 | 340,000 | 350,000 | 290,000 | 210,000 | 280,000 | 350,000 | -5,770,000 | -2,260,000 | 250,000 | 270,000 | 110,000 | 1,710,000 | 170,000 | 30,000 | 300,000 | 80,000 | 280,000 | 360,000 | 440,000 | 610,000 | 370,000 | 260,000 | 340,000 | 340,000 | 330,000 | 340,000 | 350,000 | 390,000 | -1,760,000 | |||||||||||||||||||||||
weighted-average common shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 998,891,000,000 | 994,548 | 995,998,000,000 | 994,543,000,000 | 987,680,000,000 | 988,794,000,000 | 987,239,000,000 | 984,855,000,000 | 983,081,000,000 | 983,550,000,000 | 983,453,000,000 | 981,555,000,000 | 1,007,517,000,000 | 1,013,124,000,000 | 1,012,943,000,000 | 1,008,430,000,000 | 1,059,541,000,000 | 1,062,084,000,000 | 1,086,453,000,000 | 1,082,474,000,000 | 1,079,130,000,000 | 1,080,505,000,000 | 1,079,475,000,000 | 1,075,459,000,000 | 1,071,441,000,000 | 1,072,543,000,000 | 1,071,341,000,000 | 1,068,878,000,000 | 1,065,866,000,000 | 1,066,904,000,000 | 1,064,711,000,000 | 1,065,796,000,000 | 627,808,000,000 | 541,521,000,000 | 541,361,000,000 | 540,458,000,000 | 539,549,000,000 | 539,806,000,000 | 539,627,000,000 | 538,799,000,000 | 554,278,000,000 | 554,897,000,000 | 558,640,000,000 | 561,969,000,000 | 568,435,000,000 | 565,965,000,000 | 567,915,000,000 | 574,535,000,000 | 600,892,000,000 | 594,587,000,000 | |||||||||||||||||||||||
diluted | 998,891,000,000 | 994,548 | 995,998,000,000 | 994,543,000,000 | 987,680,000,000 | 988,794,000,000 | 987,239,000,000 | 986,262,000,000 | 983,081,000,000 | 983,550,000,000 | 983,453,000,000 | 982,283,000,000 | 1,007,517,000,000 | 1,017,013,000,000 | 1,016,620,000,000 | 1,015,215,000,000 | 1,066,778,000,000 | 1,069,157,000,000 | 1,093,402,000,000 | 1,091,586,000,000 | 1,079,130,000,000 | 1,085,666,000,000 | 1,082,567,000,000 | 1,081,754,000,000 | 1,071,441,000,000 | 1,074,790,000,000 | 1,072,813,000,000 | 1,068,878,000,000 | 1,065,866,000,000 | 1,072,351,000,000 | 1,068,819,000,000 | 1,069,183,000,000 | 628,693,000,000 | 541,963,000,000 | 542,151,000,000 | 541,522,000,000 | 540,679,000,000 | 540,917,000,000 | 540,375,000,000 | 540,187,000,000 | 555,093,000,000 | 555,156,000,000 | 559,220,000,000 | 563,505,000,000 | 569,739,000,000 | 567,432,000,000 | 569,032,000,000 | 575,456,000,000 | 600,892,000,000 | 594,587,000,000 | |||||||||||||||||||||||
net loss on sale of business | 4,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 628,000,000 | 1,900,000,000 | 8,793,000,000 | 6,506,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on early retirement of debt | -74,000,000 | -395,000,000 | -236,000,000 | 71,000,000 | -1,000,000 | 3,000,000 | 275,000,000 | 9,000,000 | 609,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per common share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -200,000 | 1,749,998.25 | -620,000 | -920,000 | 80,000 | -150,000 | -50,000 | 60,000 | -2,030,000 | -80,000 | -8,880,000 | 520,000 | -3,040,000 | 570,000 | 340,000 | 590,000 | 500,000 | 510,000 | 470,000 | 440,000 | -2,120,000 | 340,000 | 350,000 | 290,000 | 210,000 | 280,000 | 350,000 | -5,770,000 | -2,270,000 | 250,000 | 270,000 | 110,000 | 1,710,000 | 170,000 | 30,000 | 300,000 | 80,000 | 280,000 | 360,000 | 440,000 | 610,000 | 370,000 | 260,000 | 340,000 | 330,000 | 330,000 | 340,000 | 350,000 | 390,000 | -1,760,000 | |||||||||||||||||||||||
diluted | -200,000 | 1,749,998.25 | -620,000 | -920,000 | 80,000 | -150,000 | -50,000 | 60,000 | -2,030,000 | -80,000 | -8,880,000 | 520,000 | -3,040,000 | 570,000 | 340,000 | 590,000 | 500,000 | 510,000 | 460,000 | 440,000 | -2,120,000 | 340,000 | 350,000 | 290,000 | 210,000 | 280,000 | 350,000 | -5,770,000 | -2,260,000 | 250,000 | 270,000 | 110,000 | 1,710,000 | 170,000 | 30,000 | 300,000 | 80,000 | 280,000 | 360,000 | 440,000 | 610,000 | 370,000 | 260,000 | 340,000 | 340,000 | 330,000 | 340,000 | 350,000 | 390,000 | -1,760,000 | |||||||||||||||||||||||
loss on sale of business | -5,000,000 | 22,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other income | -176,000,000 | 57,000,000 | -269,000,000 | 290,000,000 | -326,000,000 | -320,000,000 | -332,000,000 | -322,000,000 | -311,000,000 | -320,000,000 | -125,065,000 | -127,510,000 | -132,683,000 | -135,941,000 | -131,725,000 | -196,377,000 | -131,060,000 | -37,302,000 | -53,850,000 | -37,929,000 | -45,370,000 | -36,259,000 | -41,705,000 | -42,463,000 | -40,415,000 | -40,415,000 | -49,587,000 | -41,671,000 | -56,681,000 | -45,039,000 | 72,820,000 | -45,489,000 | |||||||||||||||||||||||||||||||||||||||||
gain on sale of business | -148,250,000 | -593,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal group held for sale | 28,000,000 | 22,000,000 | 13,000,000 | 77,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -9,250,000 | -13,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other loss | -98,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income tax expense | -6,027,000,000 | -2,365,000,000 | 329,000,000 | 237,000,000 | 236,000,000 | 54,000,000 | 139,000,000 | 40,000,000 | 307,000,000 | 74,000,000 | 249,000,000 | 317,000,000 | 380,000,000 | 430,000,000 | 329,000,000 | 234,000,000 | 323,000,000 | 157,000,000 | 299,000,000 | 323,000,000 | 331,000,000 | 330,000,000 | -1,005,000,000 | 339,233,000 | 358,861,000 | 372,672,000 | 387,047,000 | 413,505,000 | 343,961,000 | 247,923,000 | 112,141,000 | 110,487,000 | 138,513,000 | 135,357,000 | 144,431,000 | 141,788,000 | 126,511,000 | 183,770,000 | 183,770,000 | 182,249,000 | 126,412,000 | 116,216,000 | 124,161,000 | 238,069,000 | 112,703,000 | ||||||||||||||||||||||||||||
operating revenues | 4,416,250,000 | 5,818,000,000 | 5,902,000,000 | 5,945,000,000 | 5,323,000,000 | 4,034,000,000 | 4,090,000,000 | 4,209,000,000 | 4,289,000,000 | 4,382,000,000 | 4,398,000,000 | 4,401,000,000 | 4,476,000,000 | 4,554,000,000 | 4,419,000,000 | 4,451,000,000 | 4,438,000,000 | 4,514,000,000 | 4,541,000,000 | 4,538,000,000 | 4,542,000,000 | 4,515,000,000 | 1,695,719,000 | 1,721,977,000 | 1,747,101,000 | 1,772,030,000 | 1,800,426,000 | 1,829,060,000 | 1,874,325,000 | 634,469,000 | 636,385,000 | 642,954,000 | 650,073,000 | 658,106,000 | 648,614,000 | 656,562,000 | 708,833,000 | 708,833,000 | 689,991,000 | 600,855,000 | 606,867,000 | 620,083,000 | 609,131,000 | 611,649,000 | |||||||||||||||||||||||||||||
dividends declared per common share | 540,000 | 540,000 | 405,000 | 540,000 | 540,000 | 540,000 | 405,000 | 540,000 | 540,000 | 540,000 | 405,000 | 540,000 | 540,000 | 540,000 | 405,000 | 540,000 | 540,000 | 540,000 | 405,000 | 540,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | -8,000,000 | 1,100,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling interests | -396,000 | -283,250 | -422,000 | -355,000 | -356,000 | -298,000 | -226,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to centurylink, inc. | 211,095,000 | 225,166,000 | 231,167,000 | 238,771,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | 0.69 | 0.73 | 0.76 | 0.79 | 0.84 | 0.73 | 0.94 | 0.68 | 0.67 | 1 | 0.84 | 0.89 | 0.84 | 1.05 | 1.04 | 1.04 | 1.03 | 0.7 | 0.64 | 0.66 | 1.32 | 0.57 | |||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | 0.69 | 0.74 | 0.76 | 0.79 | 0.84 | 0.73 | 0.94 | 0.68 | 0.67 | 1.01 | 0.84 | 0.88 | 0.83 | 1.04 | 1.01 | 1.01 | 1 | 0.68 | 0.62 | 0.65 | 1.26 | 0.55 | |||||||||||||||||||||||||||||||||||||||||||||||||||
dividends per common share | 0.725 | 0.725 | 0.725 | 0.725 | 0.725 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 1.333 | 0.068 | 0.068 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.063 | 0.063 | 0.063 | 0.063 | |||||||||||||||||||||||||||||||||||||||||||||||||||
average basic shares outstanding | 303,832 | 561 | 300,702 | 300,058 | 299,413 | 33,255 | 298,133 | 99,414 | 99,126 | -1,128 | 100,402 | 103,644 | 106,142 | -118 | 108,996 | 108,996 | 108,405 | 111,031 | -1,014 | 115,221 | 115,441 | 122,394 | |||||||||||||||||||||||||||||||||||||||||||||||||||
average diluted shares outstanding | 304,479 | 634 | 301,386 | 300,605 | 299,997 | 33,391 | 298,403 | 99,450 | 99,144 | -1,215 | 100,988 | 104,273 | 106,997 | -992 | 112,229 | 112,229 | 113,721 | 116,308 | -1,119 | 120,448 | 121,636 | 127,959 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income before noncontrolling interests and extraordinary item | 225,462,000 | 231,589,000 | 227,876,000 | 148,047,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before extraordinary item | 225,166,000 | 231,167,000 | 227,435,000 | 147,635,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
extraordinary item, net of income tax expense and noncontrolling interests | 2,744,000 | 133,213,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before extraordinary item | 0.6 | 0.76 | 0.85 | 0.49 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
extraordinary item | -0.12 | 0.44 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to centurytel, inc. | 252,601,000 | 104,258,000 | 280,848,000 | 69,030,000 | 67,154,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | -441,000 | -412,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of services and products (exclusive of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization) | 226,388,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from unconsolidated cellular entity | 1,260,000 | 891,000 | 2,076,000 | 2,073,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nonrecurring gains | 118,649,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-09-30 | 2025-06-30 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-11-07 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2006-03-16 | 2005-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,625,000,000 | 2,401,000,000 | 1,568,000,000 | 1,889,000,000 | 2,640,000,000 | 1,495,000,000 | 1,580,000,000 | 2,234,000,000 | 311,000,000 | 411,000,000 | 1,148,000,000 | 1,251,000,000 | 252,000,000 | 360,000,000 | 366,000,000 | 354,000,000 | 635,000,000 | 935,000,000 | 486,000,000 | 406,000,000 | 526,000,000 | 1,763,000,000 | 1,564,000,000 | 1,690,000,000 | 1,404,000,000 | 410,000,000 | 441,000,000 | 488,000,000 | 390,000,000 | 700,000,000 | 501,000,000 | 551,000,000 | 160,000,000 | 342,000,000 | 214,000,000 | 222,000,000 | 140,000,000 | 191,000,000 | 438,000,000 | 126,000,000 | 355,000,000 | 155,000,000 | 155,000,000 | 128,000,000 | 734,000,000 | 181,000,000 | 219,000,000 | 168,000,000 | 266,000,000 | 269,659,000 | 172,943,000 | 243,061,000 | 186,357,000 | 206,490,000 | 161,807,000 | 531,189,000 | 59,144,000 | 61,230,000 | 243,327,000 | 258,957,000 | 63,900,000 | 37,539,000 | 34,402,000 | 58,714,000 | 58,714,000 | 43,525,000 | 763,749,000 | 25,668,000 | 32,694,000 | 1,769,000 | 15,320,000 | 158,846,000 | 158,846,000 |
accounts receivable | 1,603,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 3,787,000,000 | 3,692,000,000 | 104,000,000 | 1,942,000,000 | 2,005,000,000 | 1,946,000,000 | 1,889,000,000 | 6,779,000,000 | 9,089,000,000 | 9,025,000,000 | 8,809,000,000 | 8,682,000,000 | 7,000,000 | 8,000,000 | 8,000,000 | 8,000,000 | 3,000,000 | 12,000,000 | 19,000,000 | 15,000,000 | 140,000,000 | 140,000,000 | 7,000,000 | 7,000,000 | 2,343,000,000 | 2,376,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 893,000,000 | 1,256,000,000 | 1,211,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 4,121,000,000 | 8,707,000,000 | 7,737,000,000 | 4,394,000,000 | 4,736,000,000 | 3,760,000,000 | 3,935,000,000 | 4,775,000,000 | 4,646,000,000 | 4,873,000,000 | 5,405,000,000 | 5,420,000,000 | 9,382,000,000 | 11,790,000,000 | 11,772,000,000 | 11,536,000,000 | 11,701,000,000 | 3,746,000,000 | 3,293,000,000 | 3,176,000,000 | 3,504,000,000 | 4,858,000,000 | 4,690,000,000 | 4,768,000,000 | 4,589,000,000 | 3,878,000,000 | 3,820,000,000 | 3,820,000,000 | 4,114,000,000 | 4,451,000,000 | 4,183,000,000 | 4,194,000,000 | 2,694,000,000 | 2,908,000,000 | 4,968,000,000 | 5,162,000,000 | 2,728,000,000 | 2,791,000,000 | 2,926,000,000 | 2,650,000,000 | 3,350,000,000 | 3,305,000,000 | 3,468,000,000 | 3,576,000,000 | 4,018,000,000 | 3,598,000,000 | 3,748,000,000 | 3,907,000,000 | 3,812,000,000 | 1,140,736,000 | 1,143,129,000 | 1,227,107,000 | 1,083,650,000 | 1,040,987,000 | 1,123,591,000 | 1,458,258,000 | 320,303,000 | 320,630,000 | 555,407,000 | 508,783,000 | 331,316,000 | 292,237,000 | 292,399,000 | 327,880,000 | 327,880,000 | 294,406,000 | 1,012,863,000 | 290,117,000 | 268,546,000 | 240,252,000 | 253,083,000 | 423,016,000 | 423,016,000 |
property, plant and equipment, net of accumulated depreciation | 19,926,000,000 | 19,107,000,000 | 18,665,000,000 | 20,421,000,000 | 20,344,000,000 | 20,089,000,000 | 19,908,000,000 | 19,758,000,000 | 19,606,000,000 | 19,432,000,000 | 19,321,000,000 | 19,166,000,000 | 20,713,000,000 | 20,720,000,000 | 20,829,000,000 | 20,895,000,000 | 20,926,000,000 | 25,993,000,000 | 26,091,000,000 | 26,338,000,000 | 26,290,000,000 | 26,079,000,000 | 25,956,000,000 | 26,079,000,000 | 25,874,000,000 | 25,860,000,000 | 25,793,000,000 | 26,168,000,000 | 26,494,000,000 | 26,826,000,000 | |||||||||||||||||||||||||||||||||||||||||||
other assets | 2,335,000,000 | 2,061,000,000 | 2,049,000,000 | 639,776,000 | 643,823,000 | 630,768,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 4,240,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other assets | 6,575,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 30,622,000,000 | 34,286,000,000 | 32,976,000,000 | 33,496,000,000 | 33,989,000,000 | 32,943,000,000 | 33,173,000,000 | 34,018,000,000 | 35,921,000,000 | 36,168,000,000 | 45,530,000,000 | 45,581,000,000 | 54,817,000,000 | 57,675,000,000 | 58,037,000,000 | 57,993,000,000 | 58,308,000,000 | 58,947,000,000 | 58,828,000,000 | 59,394,000,000 | 62,599,000,000 | 64,171,000,000 | 64,056,000,000 | 64,742,000,000 | 64,728,000,000 | 64,508,000,000 | 64,788,000,000 | 70,256,000,000 | 73,371,000,000 | 74,346,000,000 | 74,793,000,000 | 75,611,000,000 | 50,536,000,000 | 50,925,000,000 | 46,602,000,000 | 47,017,000,000 | 46,796,000,000 | 47,118,000,000 | 47,517,000,000 | 47,604,000,000 | 48,754,000,000 | 48,977,000,000 | 49,520,000,000 | 50,147,000,000 | 50,646,000,000 | 50,614,000,000 | 51,166,000,000 | 51,787,000,000 | 51,984,000,000 | 21,901,458,000 | 22,038,098,000 | 22,220,210,000 | 22,199,584,000 | 22,321,544,000 | 22,562,729,000 | 22,957,063,000 | 7,886,700,000 | 7,933,813,000 | 8,254,195,000 | 8,272,902,000 | 8,168,064,000 | 8,118,127,000 | 8,184,553,000 | 8,232,650,000 | 8,232,650,000 | 8,273,536,000 | 8,090,111,000 | 7,441,007,000 | 7,405,626,000 | 7,433,984,000 | 7,524,141,000 | 7,762,707,000 | 7,762,707,000 |
liabilities and stockholders' deficit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term debt | 35,000,000 | 94,000,000 | 331,000,000 | 412,000,000 | 415,000,000 | 192,000,000 | 86,000,000 | 157,000,000 | 155,000,000 | 154,000,000 | 153,000,000 | 154,000,000 | 3,474,000,000 | 156,000,000 | 156,000,000 | 1,554,000,000 | 2,501,000,000 | 2,595,000,000 | 3,841,000,000 | 2,427,000,000 | 1,487,000,000 | 2,885,000,000 | 1,129,000,000 | 2,300,000,000 | 1,744,000,000 | 1,595,000,000 | 632,000,000 | 652,000,000 | 778,000,000 | 437,000,000 | 437,000,000 | 443,000,000 | 124,000,000 | 196,000,000 | 1,499,000,000 | 1,503,000,000 | 1,534,000,000 | 1,451,000,000 | 517,000,000 | 1,503,000,000 | 1,910,000,000 | 1,519,000,000 | 202,000,000 | 550,000,000 | 1,169,000,000 | 1,188,000,000 | 1,126,000,000 | 785,000,000 | 191,000,000 | 11,539,000 | 11,583,000 | 496,552,000 | 496,559,000 | 500,071,000 | 500,065,000 | 769,482,000 | 19,924,000 | 20,148,000 | 20,407,000 | 45,357,000 | 45,344,000 | 45,444,000 | 279,898,000 | 254,895,000 | 254,895,000 | 424,307,000 | 360,749,000 | 155,012,000 | 194,117,000 | 381,455,000 | 280,456,000 | 276,736,000 | 276,736,000 |
accounts payable | 1,227,000,000 | 1,089,000,000 | 831,000,000 | 749,000,000 | 905,000,000 | 995,000,000 | 1,162,000,000 | 1,134,000,000 | 1,015,000,000 | 1,171,000,000 | 1,131,000,000 | 950,000,000 | 1,009,000,000 | 1,053,000,000 | 902,000,000 | 758,000,000 | 829,000,000 | 966,000,000 | 1,017,000,000 | 1,134,000,000 | 1,364,000,000 | 1,448,000,000 | 1,581,000,000 | 1,724,000,000 | 1,712,000,000 | 1,634,000,000 | 1,481,000,000 | 1,933,000,000 | 1,387,000,000 | 1,360,000,000 | 1,508,000,000 | 1,555,000,000 | 939,000,000 | 944,000,000 | 994,000,000 | 1,179,000,000 | 1,036,000,000 | 1,067,000,000 | 1,039,000,000 | 968,000,000 | 1,087,000,000 | 1,049,000,000 | 1,068,000,000 | 1,226,000,000 | 1,069,000,000 | 1,153,000,000 | 1,183,000,000 | 1,111,000,000 | 1,158,000,000 | 298,687,000 | 299,619,000 | 292,675,000 | 299,066,000 | 334,695,000 | 394,687,000 | 331,695,000 | 139,847,000 | 125,218,000 | 135,086,000 | 98,736,000 | 114,762,000 | 108,308,000 | 120,381,000 | 97,914,000 | 97,914,000 | 135,185,000 | 126,765,000 | 129,350,000 | 108,230,000 | 101,891,000 | 99,810,000 | 104,444,000 | 104,444,000 |
accrued expenses and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
salaries and benefits | 635,000,000 | 760,000,000 | 588,000,000 | 716,000,000 | 700,000,000 | 605,000,000 | 578,000,000 | 696,000,000 | 733,000,000 | 605,000,000 | 590,000,000 | 692,000,000 | 788,000,000 | 705,000,000 | 687,000,000 | 860,000,000 | 873,000,000 | 931,000,000 | 846,000,000 | 1,008,000,000 | 898,000,000 | 917,000,000 | 729,000,000 | 1,037,000,000 | 882,000,000 | 921,000,000 | 823,000,000 | 1,104,000,000 | 993,000,000 | 929,000,000 | 798,000,000 | 890,000,000 | 679,000,000 | 669,000,000 | 583,000,000 | 802,000,000 | 548,000,000 | 562,000,000 | 462,000,000 | 602,000,000 | 682,000,000 | 576,000,000 | 578,000,000 | 641,000,000 | 699,000,000 | 572,000,000 | 598,000,000 | 650,000,000 | 679,000,000 | 176,078,000 | 159,258,000 | 197,898,000 | 243,401,000 | 221,491,000 | 255,103,000 | 300,150,000 | 56,507,000 | 48,366,000 | 99,648,000 | 89,793,000 | 95,847,000 | 49,109,000 | 64,380,000 | 55,780,000 | 55,780,000 | 57,749,000 | 45,077,000 | 54,100,000 | 56,229,000 | 59,057,000 | 57,054,000 | 60,521,000 | 60,521,000 |
income and other taxes | 587,000,000 | 323,000,000 | 285,000,000 | 272,000,000 | 434,000,000 | 597,000,000 | 761,000,000 | 251,000,000 | 287,000,000 | 234,000,000 | 1,303,000,000 | 1,158,000,000 | 275,000,000 | 233,000,000 | 244,000,000 | 228,000,000 | 280,000,000 | 294,000,000 | 346,000,000 | 314,000,000 | 378,000,000 | 337,000,000 | 354,000,000 | 311,000,000 | 388,000,000 | 374,000,000 | 386,000,000 | 337,000,000 | 409,000,000 | 344,000,000 | 390,000,000 | 370,000,000 | 357,000,000 | 290,000,000 | 460,000,000 | 301,000,000 | 330,000,000 | 505,000,000 | 458,000,000 | 318,000,000 | 535,000,000 | 423,000,000 | 418,000,000 | 309,000,000 | 372,000,000 | 342,000,000 | 410,000,000 | 339,000,000 | 397,000,000 | ||||||||||||||||||||||||
current operating lease liabilities | 290,000,000 | 273,000,000 | 275,000,000 | 253,000,000 | 263,000,000 | 281,000,000 | 282,000,000 | 268,000,000 | 296,000,000 | 323,000,000 | 326,000,000 | 344,000,000 | 396,000,000 | 400,000,000 | 383,000,000 | 385,000,000 | 389,000,000 | 389,000,000 | 387,000,000 | 379,000,000 | 401,000,000 | 474,000,000 | 416,000,000 | 416,000,000 | 419,000,000 | 488,000,000 | 561,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
interest | 113,000,000 | 133,000,000 | 151,000,000 | 197,000,000 | 236,000,000 | 219,000,000 | 110,000,000 | 168,000,000 | 139,000,000 | 176,000,000 | 88,000,000 | 181,000,000 | 184,000,000 | 253,000,000 | 207,000,000 | 278,000,000 | 229,000,000 | 301,000,000 | 285,000,000 | 291,000,000 | 278,000,000 | 303,000,000 | 337,000,000 | 280,000,000 | 328,000,000 | 294,000,000 | 352,000,000 | 316,000,000 | 362,000,000 | 343,000,000 | 386,000,000 | 363,000,000 | 309,000,000 | 262,000,000 | 321,000,000 | 260,000,000 | 320,000,000 | 258,000,000 | 318,000,000 | 250,000,000 | 329,000,000 | 260,000,000 | 315,000,000 | 256,000,000 | 330,000,000 | 264,000,000 | 340,000,000 | 273,000,000 | 355,000,000 | 162,816,000 | 104,156,000 | 178,348,000 | 120,163,000 | 179,992,000 | 108,020,000 | 210,425,000 | 73,260,000 | 77,472,000 | 75,769,000 | 75,010,000 | 74,442,000 | 75,032,000 | 80,103,000 | 76,786,000 | 76,786,000 | 83,704,000 | 55,985,000 | 73,725,000 | 56,026,000 | 74,738,000 | 54,544,000 | 71,580,000 | 71,580,000 |
other current liabilities | 229,000,000 | 224,000,000 | 179,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale | 36,000,000 | 110,000,000 | 4,000,000 | 478,000,000 | 496,000,000 | 472,000,000 | 451,000,000 | 1,792,000,000 | 2,249,000,000 | 2,250,000,000 | 2,257,000,000 | 2,291,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of deferred revenue | 1,055,000,000 | 1,000,000,000 | 882,000,000 | 861,000,000 | 808,000,000 | 670,000,000 | 665,000,000 | 647,000,000 | 643,000,000 | 627,000,000 | 607,000,000 | 596,000,000 | 624,000,000 | 625,000,000 | 642,000,000 | 617,000,000 | 624,000,000 | 748,000,000 | 758,000,000 | 753,000,000 | 738,000,000 | 759,000,000 | 788,000,000 | 798,000,000 | 852,000,000 | 841,000,000 | 983,000,000 | 750,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 4,171,000,000 | 3,932,000,000 | 3,632,000,000 | 3,639,000,000 | 3,940,000,000 | 3,738,000,000 | 3,816,000,000 | 3,534,000,000 | 3,920,000,000 | 3,963,000,000 | 4,848,000,000 | 4,803,000,000 | 8,715,000,000 | 5,781,000,000 | 5,655,000,000 | 7,169,000,000 | 8,300,000,000 | 6,510,000,000 | 7,787,000,000 | 6,634,000,000 | 5,879,000,000 | 7,472,000,000 | 5,703,000,000 | 7,258,000,000 | 6,589,000,000 | 6,495,000,000 | 5,373,000,000 | 5,531,000,000 | 5,286,000,000 | 4,521,000,000 | 4,767,000,000 | 4,857,000,000 | 3,266,000,000 | 3,243,000,000 | 5,096,000,000 | 5,349,000,000 | 4,733,000,000 | 4,842,000,000 | 3,826,000,000 | 4,604,000,000 | 5,547,000,000 | 4,797,000,000 | 3,579,000,000 | 3,918,000,000 | 4,577,000,000 | 4,443,000,000 | 4,621,000,000 | 4,409,000,000 | 3,978,000,000 | 1,073,007,000 | 1,011,042,000 | 1,649,728,000 | 1,629,586,000 | 1,761,063,000 | 1,707,195,000 | 2,149,277,000 | 447,417,000 | 414,862,000 | 458,390,000 | 474,713,000 | 490,118,000 | 526,033,000 | 736,535,000 | 679,916,000 | 679,916,000 | 960,274,000 | 770,096,000 | 617,565,000 | 614,210,000 | 820,096,000 | 978,377,000 | 746,230,000 | 746,230,000 |
long-term debt | 12,925,000,000 | 17,578,000,000 | 17,565,000,000 | 17,494,000,000 | 18,142,000,000 | 18,411,000,000 | 18,591,000,000 | 19,831,000,000 | 19,740,000,000 | 19,899,000,000 | 19,743,000,000 | 20,418,000,000 | 21,764,000,000 | 27,965,000,000 | 28,397,000,000 | 27,428,000,000 | 27,260,000,000 | 28,574,000,000 | 27,599,000,000 | 29,410,000,000 | 31,105,000,000 | 31,414,000,000 | 33,481,000,000 | 32,394,000,000 | 33,381,000,000 | 33,193,000,000 | 34,858,000,000 | 35,409,000,000 | 35,749,000,000 | 36,878,000,000 | 36,940,000,000 | 37,283,000,000 | 24,854,000,000 | 24,881,000,000 | 18,180,000,000 | 18,185,000,000 | 18,184,000,000 | 18,165,000,000 | 19,508,000,000 | 18,722,000,000 | 18,504,000,000 | 18,834,000,000 | 20,254,000,000 | 20,121,000,000 | 19,982,000,000 | 19,771,000,000 | 19,814,000,000 | 20,181,000,000 | 20,391,000,000 | 7,168,251,000 | 7,316,004,000 | 7,061,744,000 | 7,178,646,000 | 7,221,018,000 | 7,253,653,000 | 7,454,515,000 | 2,899,936,000 | 3,002,402,000 | 3,294,119,000 | 3,299,266,000 | 3,016,243,000 | 2,881,310,000 | 2,734,357,000 | 2,747,576,000 | 2,747,576,000 | 2,735,073,000 | 2,916,511,000 | 2,412,852,000 | 2,417,807,000 | 2,239,263,000 | 2,353,859,000 | 2,376,070,000 | 2,376,070,000 |
deferred credits and other liabilities | 1,353,025,000 | 1,341,340,000 | 1,338,446,000 | 1,302,683,000 | 1,286,666,000 | 1,310,800,000 | 1,304,456,000 | 1,440,737,000 | 1,440,737,000 | 1,441,155,000 | 1,276,274,000 | 1,219,639,000 | 1,068,570,000 | 1,073,065,000 | 1,049,124,000 | 1,023,134,000 | 1,023,134,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 1,887,000,000 | 2,314,000,000 | 2,496,000,000 | 2,890,000,000 | 3,138,000,000 | 3,142,000,000 | 3,143,000,000 | 3,127,000,000 | 3,192,000,000 | 3,204,000,000 | 3,200,000,000 | 3,163,000,000 | 4,595,000,000 | 4,254,000,000 | 4,222,000,000 | 4,049,000,000 | 3,732,000,000 | 3,643,000,000 | 3,471,000,000 | 3,342,000,000 | 3,232,000,000 | 3,094,000,000 | 2,957,000,000 | 2,918,000,000 | 2,910,000,000 | 2,826,000,000 | 2,701,000,000 | 2,527,000,000 | 2,502,000,000 | 2,407,000,000 | 2,196,000,000 | 2,413,000,000 | 3,128,000,000 | 3,230,000,000 | 3,461,000,000 | 3,471,000,000 | 3,653,000,000 | 3,625,000,000 | 3,596,000,000 | 3,569,000,000 | 450,000,000 | 596,000,000 | 718,000,000 | 880,000,000 | 715,000,000 | 803,000,000 | 1,010,000,000 | 1,165,000,000 | 1,004,000,000 | 2,408,054,000 | 2,368,698,000 | 2,260,097,000 | 2,216,831,000 | 2,218,967,000 | 2,256,579,000 | 2,157,468,000 | |||||||||||||||||
benefit plan obligations | 1,966,000,000 | 2,140,000,000 | 2,152,000,000 | 2,205,000,000 | 2,249,000,000 | 2,437,000,000 | 2,457,000,000 | 2,490,000,000 | 2,322,000,000 | 2,335,000,000 | 2,358,000,000 | 2,391,000,000 | 3,192,000,000 | 3,553,000,000 | 3,634,000,000 | 3,710,000,000 | 3,980,000,000 | 4,321,000,000 | 4,435,000,000 | 4,556,000,000 | 4,345,000,000 | 4,428,000,000 | 4,516,000,000 | 4,594,000,000 | 4,140,000,000 | 4,213,000,000 | 4,265,000,000 | 4,319,000,000 | 4,392,000,000 | 4,884,000,000 | 5,085,000,000 | 5,178,000,000 | 5,183,000,000 | 5,362,000,000 | 5,448,000,000 | 5,527,000,000 | 5,228,000,000 | 5,390,000,000 | 5,445,000,000 | 5,511,000,000 | 5,534,000,000 | 5,696,000,000 | 5,755,000,000 | 5,808,000,000 | 3,761,000,000 | 3,924,000,000 | 4,012,000,000 | 4,049,000,000 | 5,488,000,000 | 1,196,382,000 | 1,305,997,000 | 1,242,322,000 | 1,229,006,000 | 1,229,970,000 | 1,485,564,000 | 1,514,092,000 | |||||||||||||||||
deferred revenue | 8,008,000,000 | 6,200,000,000 | 4,450,000,000 | 3,733,000,000 | 3,541,000,000 | 2,112,000,000 | 2,021,000,000 | 1,969,000,000 | 1,902,000,000 | 1,850,000,000 | 1,808,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 2,982,000,000 | 3,295,000,000 | 3,276,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total deferred credits and other liabilities | 14,843,000,000 | 13,949,000,000 | 12,374,000,000 | 11,899,000,000 | 11,565,000,000 | 10,328,000,000 | 10,262,000,000 | 10,236,000,000 | 10,042,000,000 | 10,022,000,000 | 9,944,000,000 | 9,923,000,000 | 11,761,000,000 | 11,710,000,000 | 11,703,000,000 | 11,556,000,000 | 11,565,000,000 | 12,157,000,000 | 12,139,000,000 | 12,188,000,000 | 11,926,000,000 | 11,823,000,000 | 11,581,000,000 | 11,620,000,000 | 11,084,000,000 | 11,128,000,000 | 11,014,000,000 | 9,488,000,000 | 9,533,000,000 | 9,958,000,000 | 9,643,000,000 | 9,980,000,000 | 9,456,000,000 | 9,715,000,000 | 10,020,000,000 | 10,084,000,000 | 9,987,000,000 | 10,126,000,000 | 10,147,000,000 | 10,218,000,000 | 10,453,000,000 | 10,759,000,000 | 10,922,000,000 | 11,085,000,000 | 9,642,000,000 | 9,802,000,000 | 9,933,000,000 | 10,006,000,000 | 10,901,000,000 | 4,001,593,000 | 4,063,893,000 | 3,902,884,000 | 3,840,256,000 | 3,838,210,000 | 4,135,082,000 | 3,989,242,000 | |||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' deficit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock—non-redeemable, 25.00 par value, authorized 2,000 and 2,000 shares, issued and outstanding 7 and 7 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 19,165,000,000 | 19,173,000,000 | 19,162,000,000 | 19,149,000,000 | 1,015,000,000 | 1,016,000,000 | 1,016,000,000 | 1,008,000,000 | 1,008,000,000 | 1,008,000,000 | 1,005,000,000 | 1,002,000,000 | 1,035,000,000 | 1,032,000,000 | 1,033,000,000 | 1,024,000,000 | 1,031,000,000 | 1,105,000,000 | 1,106,000,000 | 1,097,000,000 | 1,097,000,000 | 1,097,000,000 | 1,098,000,000 | 1,090,000,000 | 1,090,000,000 | 1,090,000,000 | 1,090,000,000 | 1,080,000,000 | 1,081,000,000 | 1,079,000,000 | 1,079,000,000 | 1,069,000,000 | 550,000,000 | 550,000,000 | 549,000,000 | 547,000,000 | 547,000,000 | 546,000,000 | 546,000,000 | 544,000,000 | 554,000,000 | 563,000,000 | 566,000,000 | 569,000,000 | 571,000,000 | 571,000,000 | 575,000,000 | 584,000,000 | 593,000,000 | 305,778,000 | 304,948,000 | 302,685,000 | 301,266,000 | 299,189,000 | 297,467,000 | 101,140,000 | 100,579,000 | 100,277,000 | 100,121,000 | 106,259,000 | 108,492,000 | 111,179,000 | 111,179,000 | 110,311,000 | 113,254,000 | 115,400,000 | 131,074,000 | 131,074,000 | |||||
accumulated other comprehensive loss | -581,000,000 | -647,000,000 | -679,000,000 | -723,000,000 | -766,000,000 | -786,000,000 | -799,000,000 | -810,000,000 | -1,057,000,000 | -1,053,000,000 | -1,069,000,000 | -1,099,000,000 | -2,202,000,000 | -2,217,000,000 | -2,047,000,000 | -2,158,000,000 | -2,577,000,000 | -2,710,000,000 | -2,845,000,000 | -2,813,000,000 | -2,795,000,000 | -2,902,000,000 | -2,955,000,000 | -2,680,000,000 | -2,499,000,000 | -2,419,000,000 | -2,429,000,000 | -2,461,000,000 | -2,454,000,000 | -2,490,000,000 | -2,288,000,000 | -1,995,000,000 | -1,994,000,000 | -2,050,000,000 | -2,086,000,000 | -2,117,000,000 | -1,855,000,000 | -1,881,000,000 | -1,907,000,000 | -1,934,000,000 | -1,941,000,000 | -1,959,000,000 | -2,001,000,000 | -2,017,000,000 | -789,000,000 | -779,000,000 | -795,000,000 | -802,000,000 | -1,660,000,000 | ||||||||||||||||||||||||
accumulated deficit | -19,901,000,000 | -19,699,000,000 | -19,078,000,000 | -17,962,000,000 | -18,047,000,000 | -17,899,000,000 | -17,850,000,000 | -17,907,000,000 | -15,849,000,000 | -15,771,000,000 | -7,035,000,000 | -7,546,000,000 | -4,477,000,000 | -5,055,000,000 | -5,399,000,000 | -5,998,000,000 | -6,506,000,000 | -7,050,000,000 | -7,556,000,000 | -8,031,000,000 | -5,743,000,000 | -6,109,000,000 | -6,486,000,000 | -6,814,000,000 | -7,018,000,000 | -7,321,000,000 | -7,693,000,000 | -51,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
total stockholders' deficit | -1,317,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' deficit | 30,622,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivables | 1,263,000,000 | 1,266,000,000 | 1,231,000,000 | 1,225,000,000 | 1,294,000,000 | 1,322,000,000 | 1,318,000,000 | 1,411,000,000 | 1,473,000,000 | 1,432,000,000 | 1,477,000,000 | 1,457,000,000 | 1,460,000,000 | 1,419,000,000 | 1,544,000,000 | 1,541,000,000 | 1,905,000,000 | 1,883,000,000 | 1,962,000,000 | 2,143,000,000 | 2,182,000,000 | 2,175,000,000 | 2,259,000,000 | 2,290,000,000 | 2,446,000,000 | 2,347,000,000 | 2,398,000,000 | 2,465,000,000 | 2,471,000,000 | 2,432,000,000 | 2,557,000,000 | 1,888,000,000 | 1,868,000,000 | 1,854,000,000 | 2,017,000,000 | 1,957,000,000 | 1,972,000,000 | 1,871,000,000 | 1,943,000,000 | 1,951,000,000 | 1,955,000,000 | 1,973,000,000 | 1,988,000,000 | 1,978,000,000 | 1,986,000,000 | 1,887,000,000 | 1,977,000,000 | 1,911,000,000 | 667,842,000 | 712,814,000 | 749,653,000 | 702,030,000 | 670,957,000 | 670,732,000 | 199,100,000 | 194,194,000 | 214,012,000 | 232,501,000 | 218,507,000 | 233,960,000 | 233,960,000 | 214,810,000 | 211,534,000 | 215,114,000 | 214,989,000 | 213,096,000 | |||||||
goodwill and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 1,964,000,000 | 1,964,000,000 | 1,964,000,000 | 1,964,000,000 | 1,964,000,000 | 3,864,000,000 | 3,864,000,000 | 12,657,000,000 | 12,657,000,000 | 15,918,000,000 | 15,947,000,000 | 15,976,000,000 | 15,986,000,000 | 15,987,000,000 | 18,867,000,000 | 18,854,000,000 | 18,870,000,000 | 21,476,000,000 | 21,469,000,000 | 21,473,000,000 | 21,534,000,000 | 21,507,000,000 | 21,527,000,000 | 21,526,000,000 | 28,031,000,000 | 30,770,000,000 | 30,715,000,000 | 30,778,000,000 | 30,475,000,000 | 19,638,000,000 | 19,639,000,000 | 19,650,000,000 | 19,650,000,000 | 20,766,000,000 | 20,766,000,000 | 20,743,000,000 | 20,742,000,000 | 20,757,000,000 | 20,758,000,000 | 20,753,000,000 | 20,755,000,000 | 20,664,000,000 | 20,674,000,000 | 20,674,000,000 | 20,674,000,000 | 20,637,000,000 | 10,260,640,000 | 10,260,640,000 | 10,260,640,000 | 10,260,640,000 | 10,251,758,000 | 10,251,758,000 | 10,033,994,000 | 4,015,674,000 | 4,015,674,000 | 4,015,674,000 | 4,010,027,000 | 4,010,027,000 | 4,010,916,000 | 4,010,916,000 | 3,997,028,000 | 3,997,028,000 | 3,999,526,000 | 3,431,136,000 | 3,431,136,000 | 3,431,136,000 | 3,431,136,000 | 3,432,649,000 | 3,432,649,000 | 3,432,649,000 | |||
other intangible assets | 4,411,000,000 | 4,525,000,000 | 4,806,000,000 | 4,967,000,000 | 5,127,000,000 | 5,290,000,000 | 5,470,000,000 | 5,744,000,000 | 5,899,000,000 | 6,034,000,000 | 6,166,000,000 | 6,436,000,000 | 6,628,000,000 | 6,785,000,000 | 6,970,000,000 | 7,160,000,000 | 7,663,000,000 | 7,884,000,000 | 8,219,000,000 | 8,563,000,000 | 8,903,000,000 | 1,981,000,000 | 1,971,000,000 | 1,868,000,000 | 1,897,000,000 | 1,531,000,000 | 1,555,000,000 | 1,647,000,000 | 1,802,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
total goodwill and other assets | 6,472,000,000 | 6,574,000,000 | 8,681,000,000 | 8,909,000,000 | 9,094,000,000 | 9,330,000,000 | 9,485,000,000 | 11,669,000,000 | 11,863,000,000 | 20,804,000,000 | 20,995,000,000 | 24,722,000,000 | 25,165,000,000 | 25,436,000,000 | 25,562,000,000 | 25,681,000,000 | 29,208,000,000 | 29,444,000,000 | 29,880,000,000 | 32,805,000,000 | 33,234,000,000 | 33,410,000,000 | 33,895,000,000 | 34,265,000,000 | 34,770,000,000 | 35,175,000,000 | 40,028,000,000 | 43,089,000,000 | 43,401,000,000 | 43,784,000,000 | 44,565,000,000 | 30,208,000,000 | 30,434,000,000 | 24,618,000,000 | 24,816,000,000 | 26,228,000,000 | 26,433,000,000 | 26,628,000,000 | 26,885,000,000 | 27,336,000,000 | 27,583,000,000 | 27,869,000,000 | 28,138,000,000 | 28,305,000,000 | 28,581,000,000 | 28,925,000,000 | 29,234,000,000 | 29,507,000,000 | 12,112,142,000 | 12,140,493,000 | 12,191,360,000 | 12,249,463,000 | 12,310,260,000 | 12,341,999,000 | 12,135,618,000 | 4,780,187,000 | 4,791,613,000 | 4,802,896,000 | 4,848,769,000 | 4,868,908,000 | 4,792,756,000 | 4,783,778,000 | 4,759,951,000 | 4,759,951,000 | 4,774,580,000 | 4,042,691,000 | 4,041,613,000 | 4,007,040,000 | 4,021,725,000 | 4,037,016,000 | 4,035,205,000 | 4,035,205,000 | |
liabilities and stockholders' (deficit) equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' (deficit) equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' (deficit) equity | -1,173,000,000 | -595,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' (deficit) equity | 34,286,000,000 | 32,976,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 1,274,000,000 | 871,000,000 | 971,000,000 | 1,033,000,000 | 1,119,000,000 | 982,000,000 | 984,000,000 | 879,000,000 | 803,000,000 | 894,000,000 | 881,000,000 | 962,000,000 | 829,000,000 | 843,000,000 | 906,000,000 | 924,000,000 | 808,000,000 | 835,000,000 | 913,000,000 | 941,000,000 | 808,000,000 | 884,000,000 | 1,011,000,000 | 1,026,000,000 | 918,000,000 | 1,237,000,000 | 1,260,000,000 | 1,105,000,000 | 941,000,000 | 639,000,000 | 691,000,000 | 557,000,000 | 547,000,000 | 631,000,000 | 628,000,000 | 617,000,000 | 581,000,000 | 594,000,000 | 599,000,000 | 622,000,000 | 580,000,000 | 591,000,000 | 628,000,000 | 632,000,000 | 597,000,000 | 563,000,000 | 57,137,000 | 40,849,000 | 34,355,000 | 43,513,000 | 51,356,000 | 41,437,000 | 107,734,000 | 52,675,000 | 56,425,000 | 72,926,000 | 26,530,000 | 26,132,000 | 28,057,000 | 26,412,000 | 27,519,000 | 27,519,000 | 29,094,000 | 30,586,000 | 30,475,000 | 13,775,000 | 17,105,000 | 17,840,000 | 20,458,000 | 20,458,000 | |||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — non-redeemable, 25.00 par value, authorized 2,000 and 2,000 shares, issued and outstanding 7 and 7 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 18,140,000,000 | 18,135,000,000 | 18,137,000,000 | 18,126,000,000 | 18,117,000,000 | 18,100,000,000 | 18,094,000,000 | 18,080,000,000 | 18,221,000,000 | 18,459,000,000 | 18,695,000,000 | 18,972,000,000 | 19,235,000,000 | 20,361,000,000 | 20,598,000,000 | 20,909,000,000 | 21,130,000,000 | 21,376,000,000 | 21,634,000,000 | 21,874,000,000 | 22,101,000,000 | 22,342,000,000 | 22,575,000,000 | 22,852,000,000 | 23,399,000,000 | 23,360,000,000 | 23,316,000,000 | 23,314,000,000 | 14,370,000,000 | 14,637,000,000 | 14,733,000,000 | 14,970,000,000 | 15,121,000,000 | 15,205,000,000 | 15,184,000,000 | 15,178,000,000 | 15,460,000,000 | 15,896,000,000 | 16,059,000,000 | 16,324,000,000 | 16,532,000,000 | 16,671,000,000 | 16,874,000,000 | 17,343,000,000 | 17,954,000,000 | ||||||||||||||||||||||||||||
total stockholders' equity | 464,000,000 | 342,000,000 | 466,000,000 | 504,000,000 | 417,000,000 | 2,219,000,000 | 2,284,000,000 | 10,995,000,000 | 10,437,000,000 | 12,577,000,000 | 12,219,000,000 | 12,282,000,000 | 11,840,000,000 | 11,183,000,000 | 11,706,000,000 | 11,303,000,000 | 11,162,000,000 | 13,689,000,000 | 13,462,000,000 | 13,291,000,000 | 13,470,000,000 | 13,674,000,000 | 13,692,000,000 | 13,543,000,000 | 19,828,000,000 | 22,803,000,000 | 22,989,000,000 | 23,443,000,000 | 23,491,000,000 | 12,960,000,000 | 13,086,000,000 | 13,306,000,000 | 13,399,000,000 | 13,892,000,000 | 13,985,000,000 | 14,036,000,000 | 14,060,000,000 | 14,250,000,000 | 14,587,000,000 | 14,765,000,000 | 15,023,000,000 | 16,445,000,000 | 16,598,000,000 | 16,798,000,000 | 17,191,000,000 | 16,714,000,000 | 9,647,159,000 | 9,466,799,000 | 3,163,240,000 | 3,409,205,000 | 3,190,951,000 | 3,617,273,000 | 3,617,273,000 | ||||||||||||||||||||
total liabilities and stockholders' equity | 33,496,000,000 | 33,989,000,000 | 32,943,000,000 | 33,173,000,000 | 34,018,000,000 | 35,921,000,000 | 36,168,000,000 | 45,530,000,000 | 45,581,000,000 | 54,817,000,000 | 57,675,000,000 | 58,037,000,000 | 57,993,000,000 | 58,308,000,000 | 58,947,000,000 | 58,828,000,000 | 59,394,000,000 | 62,599,000,000 | 64,171,000,000 | 64,056,000,000 | 64,742,000,000 | 64,728,000,000 | 64,508,000,000 | 64,788,000,000 | 70,256,000,000 | 73,371,000,000 | 74,346,000,000 | 74,793,000,000 | 75,611,000,000 | 50,536,000,000 | 50,925,000,000 | 46,602,000,000 | 47,017,000,000 | 46,796,000,000 | 47,118,000,000 | 47,517,000,000 | 47,604,000,000 | 48,754,000,000 | 48,977,000,000 | 49,520,000,000 | 50,147,000,000 | 50,646,000,000 | 50,614,000,000 | 51,166,000,000 | 51,787,000,000 | 51,984,000,000 | |||||||||||||||||||||||||||
restricted cash - current | 3,000,000 | 3,000,000 | 4,000,000 | 5,000,000 | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease assets | 1,667,000,000 | 1,686,000,000 | 1,721,000,000 | 1,844,000,000 | 1,952,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 24,000,000 | 24,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 26,000,000 | 31,000,000 | 31,000,000 | 6,004,000,000 | 6,015,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships | 7,245,000,000 | 7,596,000,000 | 7,902,000,000 | 8,245,000,000 | 8,580,000,000 | 8,911,000,000 | 9,309,000,000 | 9,667,000,000 | 10,876,000,000 | 2,797,000,000 | 3,928,000,000 | 4,893,000,000 | 5,935,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent operating lease liabilities | 1,316,000,000 | 1,342,000,000 | 1,351,000,000 | 1,467,000,000 | 1,501,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advance billings and customer deposits | 804,000,000 | 832,000,000 | 820,000,000 | 892,000,000 | 642,000,000 | 644,000,000 | 656,000,000 | 672,000,000 | 710,000,000 | 727,000,000 | 730,000,000 | 743,000,000 | 736,000,000 | 745,000,000 | 739,000,000 | 726,000,000 | 714,000,000 | 716,000,000 | 709,000,000 | 737,000,000 | 700,000,000 | 178,341,000 | 190,443,000 | 177,915,000 | 181,053,000 | 182,329,000 | 182,374,000 | 218,983,000 | 56,656,000 | 56,549,000 | 56,570,000 | 60,313,000 | 61,062,000 | 60,813,000 | 57,637,000 | 57,569,000 | 57,569,000 | 57,413,000 | 57,237,000 | 51,614,000 | 51,220,000 | 51,287,000 | 51,031,000 | 48,917,000 | 48,917,000 | ||||||||||||||||||||||||||||
preferred stock — non-redeemable, 25 par value, authorized 2,000 and 2,000 shares, issued and outstanding 7 and 7 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangibles | 1,977,000,000 | 1,962,000,000 | 1,929,000,000 | 1,857,000,000 | 1,869,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net property, plant and equipment | 26,408,000,000 | 26,852,000,000 | 17,634,000,000 | 17,583,000,000 | 17,016,000,000 | 17,039,000,000 | 17,840,000,000 | 17,894,000,000 | 17,963,000,000 | 18,069,000,000 | 18,068,000,000 | 18,089,000,000 | 18,183,000,000 | 18,433,000,000 | 18,323,000,000 | 18,435,000,000 | 18,493,000,000 | 18,646,000,000 | 18,665,000,000 | 8,648,580,000 | 8,754,476,000 | 8,801,743,000 | 8,866,471,000 | 8,970,297,000 | 9,097,139,000 | 9,363,187,000 | 2,786,210,000 | 2,821,570,000 | 2,895,892,000 | 2,915,350,000 | 2,967,840,000 | 3,033,134,000 | 3,108,376,000 | 3,144,819,000 | 3,144,819,000 | 3,204,550,000 | 3,034,557,000 | 3,109,277,000 | 3,130,040,000 | 3,172,007,000 | 3,234,042,000 | 3,304,486,000 | 3,304,486,000 | ||||||||||||||||||||||||||||||
property, plant and equipment | 53,267,000,000 | 51,204,000,000 | 41,352,000,000 | 40,744,000,000 | 39,642,000,000 | 39,194,000,000 | 40,304,000,000 | 39,763,000,000 | 39,229,000,000 | 38,785,000,000 | 38,250,000,000 | 37,642,000,000 | 37,100,000,000 | 36,718,000,000 | 35,970,000,000 | 35,404,000,000 | 34,847,000,000 | 34,307,000,000 | 33,724,000,000 | 16,516,985,000 | 16,101,285,000 | 15,876,487,000 | 15,705,912,000 | 15,608,553,000 | 8,974,039,000 | 8,900,683,000 | 8,793,320,000 | 8,751,414,000 | 8,706,712,000 | 8,598,777,000 | 8,598,777,000 | 8,560,266,000 | 7,919,996,000 | 7,866,852,000 | 7,844,529,000 | 7,837,651,000 | |||||||||||||||||||||||||||||||||||||
accumulated depreciation | -26,859,000,000 | -24,352,000,000 | -23,718,000,000 | -23,161,000,000 | -22,626,000,000 | -22,155,000,000 | -22,464,000,000 | -21,869,000,000 | -21,266,000,000 | -20,716,000,000 | -20,182,000,000 | -19,553,000,000 | -18,917,000,000 | -18,285,000,000 | -17,647,000,000 | -16,969,000,000 | -16,354,000,000 | -15,661,000,000 | -15,059,000,000 | -7,868,405,000 | -7,299,542,000 | -7,010,016,000 | -6,735,615,000 | -6,245,366,000 | -6,187,829,000 | -6,079,113,000 | -5,877,970,000 | -5,783,574,000 | -5,673,578,000 | -5,453,958,000 | -5,453,958,000 | -5,355,716,000 | -4,885,439,000 | -4,736,812,000 | -4,672,522,000 | -4,603,609,000 | |||||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -1,643,000,000 | -1,000,000 | -173,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and securities | 3,000,000 | 5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock—non-redeemable, 25 par value, authorized 2,000 and 2,000 shares, issued and outstanding 7 and 7 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 777,000,000 | 1,040,000,000 | 1,336,000,000 | 1,103,000,000 | 34,000,000 | 110,000,000 | 79,000,000 | 115,000,000 | 213,000,000 | 272,000,000 | 177,000,000 | 87,000,000 | 141,000,000 | 147,000,000 | 131,000,000 | 135,000,000 | 144,000,000 | 66,000,000 | 3,291,784,000 | 3,302,469,000 | 3,298,643,000 | 3,287,225,000 | 3,267,318,000 | 3,232,769,000 | 3,212,328,000 | 3,141,334,000 | 3,143,036,000 | 3,146,255,000 | 3,116,300,000 | 3,301,180,000 | 3,326,801,000 | 3,245,302,000 | 3,137,480,000 | 3,137,480,000 | 3,031,639,000 | 3,061,660,000 | 3,150,933,000 | 3,120,092,000 | 3,079,291,000 | 2,934,283,000 | 3,358,162,000 | 3,358,162,000 | |||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 7,450 and 7,096 | 10,058,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 2,412 and 2,325 | 1,870,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities associated with assets held for sale | 406,000,000 | 419,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 6,902 and 6,318 | 2,214,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 2,256 and 2,042 | 1,539,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 6,716 and 6,318 | 2,401,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 2,176 and 2,042 | 1,556,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 6,519 and 6,318 | 2,596,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 2,105 and 2,042 | 1,534,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock—non-redeemable, 25.00 par value, authorized 2,000 shares, issued and outstanding 7 and 7 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — non-redeemable, 25.00 par value, authorized 2,000 shares, issued and outstanding 7 and 7 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 6,322 and 5,648 | 3,254,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 1,980 and 1,798 | 1,518,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 6,104 and 5,648 | 3,472,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 1,901 and 1,798 | 1,506,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 5,878 and 5,648 | 3,698,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 1,878 and 1,798 | 1,525,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 5,414 and 4,682 | 4,162,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 1,767 and 1,729 | 1,568,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 5,177 and 4,682 | 4,399,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 1,714 and 1,729 | 1,586,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 4,932 and 4,682 | 4,644,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 1,809 and 1,729 | 1,616,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 4,430 and 3,641 | 5,146,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 1,632 and 1,401 | 1,664,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 4,174 and 3,641 | 5,402,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 1,534 and 1,401 | 1,676,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 3,909 and 3,641 | 5,667,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 1,452 and 1,401 | 1,750,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | 68,000,000 | 31,202,000 | 102,465,000 | 85,435,000 | 42,261,000 | 115,684,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships, less accumulated amortization of 3,370 and 2,524 | 6,206,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, less accumulated amortization of 1,290 and 986 | 1,842,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
materials and supplies, at average cost | 35,448,000 | 32,717,000 | 35,135,000 | 35,599,000 | 37,007,000 | 35,755,000 | 43,371,000 | 9,384,000 | 8,781,000 | 8,862,000 | 9,284,000 | 8,783,000 | 8,134,000 | 8,558,000 | 7,687,000 | 7,687,000 | 6,977,000 | 6,994,000 | 6,628,000 | 6,963,000 | 6,389,000 | 6,827,000 | 6,998,000 | 6,998,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax asset | 79,448,000 | 81,341,000 | 79,468,000 | 73,890,000 | 75,177,000 | 83,319,000 | 105,232,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other taxes | 135,840,000 | 124,155,000 | 167,233,000 | 148,175,000 | 119,728,000 | 98,743,000 | 156,316,000 | 52,829,000 | 50,726,000 | 44,137,000 | 62,128,000 | 56,088,000 | 55,239,000 | 48,961,000 | 67,164,000 | 67,164,000 | 60,038,000 | 55,416,000 | 46,890,000 | 66,120,000 | 56,496,000 | 57,132,000 | 58,660,000 | 58,660,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other deferred credits | 397,157,000 | 389,198,000 | 400,465,000 | 394,419,000 | 389,273,000 | 392,939,000 | 317,682,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
centurylink, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
paid-in capital | 6,194,095,000 | 6,174,741,000 | 6,087,136,000 | 6,048,168,000 | 6,021,924,000 | 6,014,051,000 | 5,958,950,000 | 53,312,000 | 43,489,000 | 39,961,000 | 26,340,000 | 16,317,000 | 3,286,000 | 91,147,000 | 196,998,000 | 196,998,000 | 81,666,000 | 50,771,000 | 24,256,000 | 71,439,000 | 107,927,000 | 95,446,000 | 129,806,000 | 129,806,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax | -138,957,000 | -141,153,000 | -89,544,000 | -92,074,000 | -94,603,000 | -85,306,000 | -111,681,000 | -114,472,000 | -116,605,000 | -123,489,000 | -46,757,000 | -47,011,000 | -43,333,000 | -42,707,000 | -88,590,000 | -88,590,000 | -91,911,000 | -102,962,000 | -104,942,000 | -9,353,000 | -9,620,000 | -10,782,000 | -9,619,000 | -9,619,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock - non-redeemable | 236,000 | 236,000 | 236,000 | 236,000 | 236,000 | 236,000 | 236,000 | 236,000 | 236,000 | 236,000 | 236,000 | 874,000 | 6,971,000 | 6,971,000 | 7,354,000 | 7,354,000 | 7,439,000 | 7,450,000 | 7,450,000 | 7,461,000 | 7,661,000 | 7,850,000 | 7,850,000 | 7,850,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 5,671,000 | 5,918,000 | 6,698,000 | 6,275,000 | 6,216,000 | 5,860,000 | 6,729,000 | 4,772,000 | 4,474,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 9,658,607,000 | 9,605,854,000 | 9,551,096,000 | 9,501,253,000 | 9,364,029,000 | 3,186,322,000 | 3,175,209,000 | 3,196,240,000 | 3,375,037,000 | 3,399,984,000 | 3,364,421,000 | 3,364,421,000 | 3,137,034,000 | 3,127,230,000 | 3,305,039,000 | 3,301,560,000 | 3,142,781,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 21,901,458,000 | 22,038,098,000 | 22,220,210,000 | 22,199,584,000 | 22,321,544,000 | 22,562,729,000 | 22,957,063,000 | 7,886,700,000 | 7,933,813,000 | 8,254,195,000 | 8,272,902,000 | 8,168,064,000 | 8,118,127,000 | 8,184,553,000 | 8,232,650,000 | 8,232,650,000 | 8,273,536,000 | 8,090,111,000 | 7,441,007,000 | 7,405,626,000 | 7,433,984,000 | 7,524,141,000 | 7,762,707,000 | 7,762,707,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
customer list | 929,907,000 | 1,130,817,000 | 1,143,922,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 54,399,000 | 95,925,000 | 20,556,000 | 12,093,000 | 13,310,000 | 12,735,000 | 57,790,000 | 54,233,000 | 40,286,000 | 40,286,000 | 22,143,000 | 40,138,000 | 60,522,000 | 64,348,000 | 79,625,000 | 70,791,000 | 110,521,000 | 110,521,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
centurytel, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding 300,162,320 and 299,189,279 shares | 300,162,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customers, less allowance of 38,275 and 10,973 | 487,958,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interexchange carriers and other, less allowance of 9,175 and 5,317 | 197,631,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customers, less allowance of 10,973 and 12,129 | 153,838,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interexchange carriers and other, less allowance of 5,317 and 8,232 | 76,454,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding 103,677,471 and 108,491,736 shares | 103,677,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt | 40,000,000 | 87,000,000 | 23,000,000 | 291,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customers, less allowance of 12,129 and 11,321 | 152,809,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interexchange carriers and other, less allowance of 8,232 and 9,584 | 70,218,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 113,202,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minimum pension liability adjustment net of 75 and 50 tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on investments, net of 322, 33, 626 and (60) tax | 516,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative instruments: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on derivatives hedging the variability of cash flows, net of 294 tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for net incomees included in net income, net of 67, 59, 187 and 176 tax | 107,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
items related to employee benefit plans*: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in net actuarial loss, net of 967 and 6,940 tax | 1,552,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of net actuarial loss, net of 907 and 2,722 tax | 1,455,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of net prior service credit, net of (178) and (534) tax | -286,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of unrecognized transition asset, net of (13) and (41) tax | -23,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in other comprehensive income, net of tax | 3,321,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | 116,523,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding 108,201,274 and 113,253,889 shares | 108,201,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customers, less allowance of 11,321 and 11,312 | 150,892,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interexchange carriers and other, less allowance of 9,584 and 10,409 | 76,454,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding 116,300,908 and 131,074,399 shares | 116,301,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding 115,984,439 and 131,074,399 shares | 115,984,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customers, less allowance of 11,312 and 12,766 | 154,367,000 | 154,367,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interexchange carriers and other, less allowance of 10,409 and 8,421 | 82,347,000 | 82,347,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-09-30 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2011-03-31 | 2010-12-31 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-06-30 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -200,000,000 | 85,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 664,000,000 | 674,000,000 | 758,000,000 | 707,000,000 | 743,000,000 | 748,000,000 | 751,000,000 | 755,000,000 | 746,000,000 | 733,000,000 | 796,000,000 | 808,000,000 | 827,000,000 | 808,000,000 | 877,000,000 | 951,000,000 | 1,041,000,000 | 1,150,000,000 | 1,195,000,000 | 1,193,000,000 | 1,162,000,000 | 1,160,000,000 | 1,210,000,000 | 1,235,000,000 | 1,196,000,000 | 1,188,000,000 | 1,262,000,000 | 1,285,000,000 | 1,290,000,000 | 1,283,000,000 | 1,197,000,000 | 910,000,000 | 949,000,000 | 880,000,000 | 958,000,000 | 995,000,000 | 987,000,000 | 976,000,000 | 1,053,000,000 | 1,048,000,000 | 1,048,000,000 | 1,040,000,000 | 1,131,000,000 | 1,097,000,000 | 1,093,000,000 | 1,107,000,000 | 1,166,000,000 | 368,547,000 | 364,573,000 | 711,113,000 | 353,162,000 | 356,384,000 | 256,124,000 | 127,572,000 | 128,796,000 | 266,638,000 | 135,684,000 | 137,554,000 | 262,095,000 | 127,784,000 | 127,281,000 | 266,385,000 | 134,565,000 |
net gain on sale of business | -596,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -383,000,000 | -188,000,000 | -203,000,000 | -8,000,000 | -6,000,000 | 8,000,000 | -30,000,000 | -8,000,000 | 0 | 46,000,000 | -1,848,000,000 | 369,000,000 | 70,000,000 | 179,000,000 | 167,000,000 | 152,000,000 | 148,000,000 | 131,000,000 | 51,000,000 | 95,000,000 | 115,000,000 | 105,000,000 | 90,000,000 | 106,000,000 | 118,000,000 | 126,000,000 | 36,000,000 | 86,000,000 | 277,000,000 | 123,000,000 | -688,000,000 | -117,000,000 | -89,000,000 | -37,000,000 | -26,000,000 | 11,000,000 | 10,000,000 | 11,000,000 | 257,000,000 | 40,000,000 | 16,000,000 | 37,000,000 | -10,000,000 | 93,000,000 | 102,000,000 | 106,000,000 | 42,000,000 | 39,660,000 | 112,893,000 | -17,467,000 | -15,369,000 | 115,713,000 | 25,831,000 | 17,249,000 | 43,561,000 | 13,425,000 | 8,357,000 | -42,093,000 | 30,005,000 | 13,371,000 | 15,972,000 | 22,352,000 | 9,522,000 |
provision for uncollectible accounts | 12,000,000 | 16,000,000 | 18,000,000 | 15,000,000 | 16,000,000 | 23,000,000 | 23,000,000 | 30,000,000 | 20,000,000 | 27,000,000 | 34,000,000 | 43,000,000 | 31,000,000 | 25,000,000 | 25,000,000 | 27,000,000 | 26,000,000 | 27,000,000 | 52,000,000 | 47,000,000 | 55,000,000 | 35,000,000 | 29,000,000 | 31,000,000 | 39,000,000 | 46,000,000 | 34,000,000 | 36,000,000 | 36,000,000 | 47,000,000 | 49,000,000 | 49,000,000 | 31,000,000 | 47,000,000 | 48,000,000 | 48,000,000 | 50,000,000 | 46,000,000 | 49,000,000 | 44,000,000 | 42,000,000 | 42,000,000 | 49,000,000 | 47,000,000 | 33,000,000 | 30,000,000 | 41,000,000 | ||||||||||||||||
net loss on early retirement of debt | 226,000,000 | 395,000,000 | 0 | 0 | -8,000,000 | -8,000,000 | 7,000,000 | 79,000,000 | -4,000,000 | -57,000,000 | -9,000,000 | -23,000,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 13,000,000 | 13,000,000 | 8,000,000 | 10,000,000 | -3,000,000 | 14,000,000 | 13,000,000 | 16,000,000 | 9,000,000 | 14,000,000 | 27,000,000 | 23,000,000 | 25,000,000 | 23,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
changes in current assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -298,000,000 | -12,000,000 | -20,000,000 | 54,000,000 | 10,000,000 | -25,000,000 | 99,000,000 | 39,000,000 | -50,000,000 | 14,000,000 | -131,000,000 | -59,000,000 | -99,000,000 | 131,000,000 | -28,000,000 | 16,000,000 | -41,000,000 | 45,000,000 | 149,000,000 | -32,000,000 | -62,000,000 | 60,000,000 | 2,000,000 | 125,000,000 | -137,000,000 | 5,000,000 | 33,000,000 | -43,000,000 | -82,000,000 | 117,000,000 | 29,000,000 | -69,000,000 | -45,000,000 | 116,000,000 | -108,000,000 | -33,000,000 | -151,000,000 | 26,000,000 | -41,000,000 | -40,000,000 | -24,000,000 | -27,000,000 | -52,000,000 | -39,000,000 | -132,000,000 | 60,000,000 | -107,000,000 | 44,971,000 | 14,632,000 | -20,996,000 | 31,192,000 | 36,098,000 | -16,280,000 | -9,615,000 | 4,520,000 | 10,933,000 | 24,316,000 | 15,812,000 | -12,232,000 | 21,641,000 | 23,618,000 | ||
accounts payable | -172,000,000 | 90,000,000 | 10,000,000 | -25,000,000 | -180,000,000 | -7,000,000 | 50,000,000 | -136,000,000 | -3,000,000 | -8,000,000 | 53,000,000 | -34,000,000 | 117,000,000 | -38,000,000 | -21,000,000 | -59,000,000 | -88,000,000 | -93,000,000 | -218,000,000 | -98,000,000 | -112,000,000 | -115,000,000 | 4,000,000 | 1,000,000 | -27,000,000 | -239,000,000 | 275,000,000 | 22,000,000 | -159,000,000 | -14,000,000 | -30,000,000 | 19,000,000 | -31,000,000 | -81,000,000 | 57,000,000 | -22,000,000 | -4,000,000 | 78,000,000 | -84,000,000 | 28,000,000 | -32,000,000 | -80,000,000 | 91,000,000 | -96,000,000 | -48,000,000 | 123,000,000 | -932,000 | 6,944,000 | -95,621,000 | -59,992,000 | 61,074,000 | 4,761,000 | -9,868,000 | 36,350,000 | -6,281,000 | -12,073,000 | 22,467,000 | 1,106,000 | -2,585,000 | 21,120,000 | -2,553,000 | -4,634,000 | |
accrued income and other taxes | 769,000,000 | 5,000,000 | -629,000,000 | -158,000,000 | -174,000,000 | 772,000,000 | -189,000,000 | 15,000,000 | -1,154,000,000 | 143,000,000 | 947,000,000 | 12,000,000 | -21,000,000 | 34,000,000 | -76,000,000 | 36,000,000 | -60,000,000 | 31,000,000 | -63,000,000 | 93,000,000 | 13,000,000 | -16,000,000 | -111,000,000 | 111,000,000 | -25,000,000 | 45,000,000 | -142,000,000 | 364,000,000 | -167,000,000 | 20,000,000 | -49,000,000 | 74,000,000 | -177,000,000 | 206,000,000 | -44,000,000 | -207,000,000 | 48,000,000 | 160,000,000 | -218,000,000 | 130,000,000 | -16,000,000 | 136,000,000 | -122,000,000 | 49,000,000 | -76,000,000 | 65,000,000 | -2,000,000 | 96,352,000 | 114,945,000 | 194,274,000 | 31,094,000 | 19,103,000 | -32,629,000 | 9,699,000 | 27,071,000 | 35,695,000 | -28,113,000 | -37,072,000 | |||||
other current assets and liabilities | -264,000,000 | 297,000,000 | 40,000,000 | 319,000,000 | 206,000,000 | -261,000,000 | -353,000,000 | 134,000,000 | 44,000,000 | -374,000,000 | -49,000,000 | 107,000,000 | -54,000,000 | -376,000,000 | -90,000,000 | -55,000,000 | 64,000,000 | -272,000,000 | 146,000,000 | -205,000,000 | 163,000,000 | -366,000,000 | 291,000,000 | -90,000,000 | 103,000,000 | -336,000,000 | 169,000,000 | 234,000,000 | -14,000,000 | -262,000,000 | -393,000,000 | 85,000,000 | -40,000,000 | -266,000,000 | 116,000,000 | 40,000,000 | 8,000,000 | -72,000,000 | -176,000,000 | 173,000,000 | -34,000,000 | -16,000,000 | -140,000,000 | ||||||||||||||||||||
retirement benefits | -114,000,000 | 15,000,000 | 4,000,000 | -169,000,000 | -3,000,000 | -13,000,000 | 8,000,000 | 7,000,000 | -1,000,000 | -15,000,000 | 486,000,000 | -354,000,000 | -48,000,000 | -38,000,000 | 289,000,000 | 5,000,000 | -60,000,000 | -71,000,000 | -15,000,000 | -34,000,000 | -37,000,000 | -25,000,000 | 12,000,000 | -16,000,000 | 6,000,000 | -14,000,000 | -28,000,000 | -444,000,000 | -146,000,000 | -49,000,000 | -21,000,000 | -125,000,000 | -31,000,000 | -25,000,000 | -9,000,000 | -115,000,000 | -7,000,000 | -21,000,000 | -7,000,000 | -115,000,000 | -10,000,000 | -9,000,000 | 71,000,000 | -153,000,000 | -74,000,000 | -28,000,000 | -54,000,000 | -109,615,000 | -9,957,000 | -279,509,000 | -284,807,000 | 18,186,000 | -14,537,000 | -23,497,000 | -47,412,000 | 18,202,000 | 5,474,000 | 5,958,000 | 14,647,000 | 5,636,000 | -19,369,000 | 14,926,000 | 7,378,000 |
change in deferred revenue | 1,602,000,000 | 1,750,000,000 | 191,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in other assets and liabilities | 70,000,000 | 33,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -6,000,000 | 44,000,000 | -57,000,000 | -25,000,000 | 35,000,000 | -60,000,000 | -39,000,000 | 8,000,000 | 79,000,000 | -28,000,000 | -102,000,000 | 30,000,000 | 41,000,000 | 55,000,000 | -151,000,000 | -1,000,000 | 7,000,000 | 24,000,000 | -9,000,000 | 110,000,000 | -15,000,000 | 11,000,000 | -50,000,000 | -2,000,000 | 32,000,000 | -46,000,000 | -55,000,000 | 74,000,000 | 42,000,000 | 18,000,000 | 49,000,000 | 20,000,000 | 7,000,000 | -1,000,000 | 17,000,000 | 1,000,000 | 26,000,000 | -13,000,000 | -3,000,000 | 9,000,000 | -64,000,000 | 25,000,000 | 14,000,000 | 17,000,000 | 14,000,000 | 2,429,000 | 2,800,000 | 2,263,000 | -1,306,000 | 0 | 7,944,000 | 8,226,000 | 1,299,000 | 5,987,000 | 5,564,000 | 6,501,000 | 4,634,000 | 2,558,000 | 15,088,000 | 6,393,000 | 2,615,000 | ||
net cash from operating activities | 1,323,000,000 | 2,511,000,000 | 688,000,000 | 2,032,000,000 | 511,000,000 | 1,102,000,000 | 784,000,000 | 881,000,000 | -100,000,000 | 595,000,000 | 841,000,000 | 1,123,000,000 | 1,396,000,000 | 1,375,000,000 | 1,607,000,000 | 1,730,000,000 | 1,639,000,000 | 1,525,000,000 | 1,682,000,000 | 1,794,000,000 | 1,749,000,000 | 1,299,000,000 | 1,909,000,000 | 1,888,000,000 | 1,701,000,000 | 1,182,000,000 | 1,996,000,000 | 1,787,000,000 | 1,582,000,000 | 1,667,000,000 | 1,178,000,000 | 958,000,000 | 685,000,000 | 1,057,000,000 | 1,096,000,000 | 911,000,000 | 1,178,000,000 | 1,423,000,000 | 1,196,000,000 | 1,475,000,000 | 1,145,000,000 | 1,336,000,000 | 1,251,000,000 | 1,428,000,000 | 1,129,000,000 | 1,380,000,000 | 1,151,000,000 | 669,835,000 | 563,245,000 | 881,169,000 | 461,463,000 | 611,954,000 | 482,205,000 | 230,167,000 | 186,067,000 | 426,987,000 | 230,210,000 | 240,553,000 | 558,025,000 | 258,710,000 | 218,211,000 | 406,317,000 | 184,030,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -943,000,000 | -1,041,000,000 | -915,000,000 | -850,000,000 | -753,000,000 | -713,000,000 | -821,000,000 | -843,000,000 | -796,000,000 | -640,000,000 | -833,000,000 | -845,000,000 | -761,000,000 | -577,000,000 | -848,000,000 | -690,000,000 | -646,000,000 | -716,000,000 | 0 | -988,000,000 | -1,009,000,000 | -974,000,000 | 0 | -957,000,000 | -800,000,000 | -931,000,000 | 0 | -684,000,000 | 0 | -805,000,000 | -743,000,000 | -753,000,000 | -830,000,000 | -780,000,000 | -971,000,000 | -746,000,000 | -653,000,000 | -611,000,000 | -833,000,000 | -767,000,000 | -656,000,000 | -616,000,000 | -934,000,000 | -712,000,000 | -731,000,000 | -670,000,000 | -837,000,000 | -210,591,000 | -263,990,000 | -362,226,000 | -167,180,000 | -337,417,000 | -130,801,000 | -45,496,000 | -101,813,000 | -114,398,000 | -54,739,000 | -141,744,000 | -106,856,000 | -48,880,000 | -101,037,000 | -130,455,000 | -60,088,000 |
free cash flows | 380,000,000 | 1,470,000,000 | -227,000,000 | 1,182,000,000 | -242,000,000 | 389,000,000 | -37,000,000 | 38,000,000 | -896,000,000 | -45,000,000 | 8,000,000 | 278,000,000 | 635,000,000 | 798,000,000 | 759,000,000 | 1,040,000,000 | 993,000,000 | 809,000,000 | 1,682,000,000 | 806,000,000 | 740,000,000 | 325,000,000 | 1,909,000,000 | 931,000,000 | 901,000,000 | 251,000,000 | 1,996,000,000 | 1,103,000,000 | 1,582,000,000 | 862,000,000 | 435,000,000 | 205,000,000 | -145,000,000 | 277,000,000 | 125,000,000 | 165,000,000 | 525,000,000 | 812,000,000 | 363,000,000 | 708,000,000 | 489,000,000 | 720,000,000 | 317,000,000 | 716,000,000 | 398,000,000 | 710,000,000 | 314,000,000 | 459,244,000 | 299,255,000 | 518,943,000 | 294,283,000 | 274,537,000 | 351,404,000 | 184,671,000 | 84,254,000 | 312,589,000 | 175,471,000 | 98,809,000 | 451,169,000 | 209,830,000 | 117,174,000 | 275,862,000 | 123,942,000 |
proceeds from sale of business | 4,977,000,000 | 20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment, and other assets | 16,000,000 | 13,000,000 | 83,000,000 | 19,000,000 | 252,000,000 | 12,000,000 | 130,000,000 | 9,000,000 | 3,000,000 | 23,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 4,050,000,000 | -1,027,000,000 | -831,000,000 | -805,000,000 | -496,000,000 | -698,000,000 | 1,031,000,000 | -827,000,000 | -789,000,000 | -616,000,000 | 4,882,000,000 | 1,864,000,000 | -701,000,000 | -569,000,000 | -763,000,000 | -654,000,000 | -620,000,000 | -675,000,000 | -724,000,000 | -942,000,000 | -959,000,000 | -939,000,000 | -899,000,000 | -954,000,000 | -811,000,000 | -906,000,000 | -882,000,000 | -684,000,000 | -744,000,000 | -768,000,000 | -8,021,000,000 | -756,000,000 | 638,000,000 | -732,000,000 | -982,000,000 | -733,000,000 | -674,000,000 | -605,000,000 | -831,000,000 | -764,000,000 | -648,000,000 | -610,000,000 | -964,000,000 | -694,000,000 | -737,000,000 | -682,000,000 | -1,031,000,000 | -208,162,000 | -261,190,000 | -359,963,000 | -168,486,000 | -341,648,000 | -130,591,000 | -45,368,000 | -102,214,000 | -226,078,000 | -77,547,000 | -136,756,000 | -412,757,000 | -50,515,000 | -102,294,000 | -8,289,000 | -65,718,000 |
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of long-term debt | 656,000,000 | 2,659,000,000 | 0 | 0 | 0 | 1,325,000,000 | 0 | 0 | 990,000,000 | 891,000,000 | 1,104,000,000 | 832,000,000 | 1,188,000,000 | 1,237,000,000 | 2,719,000,000 | 0 | 0 | 0 | 130,000,000 | 1,790,000,000 | 0 | 0 | 946,000,000 | 988,000,000 | 227,000,000 | -1,000,000 | 396,000,000 | 0 | 594,000,000 | 0 | 741,000,000 | 275,000,000 | 741,840,000 | ||||||||||||||||||||||||||||||
payments of long-term debt | -5,375,000,000 | -2,975,000,000 | -609,000,000 | -72,000,000 | -95,000,000 | -1,902,000,000 | -40,000,000 | -45,000,000 | -39,000,000 | -61,000,000 | -4,194,000,000 | -2,367,000,000 | -58,000,000 | -1,474,000,000 | -994,000,000 | -140,000,000 | -1,288,000,000 | -1,176,000,000 | -981,000,000 | -2,638,000,000 | -1,208,000,000 | -2,488,000,000 | -2,698,000,000 | -699,000,000 | -607,000,000 | -153,000,000 | -397,000,000 | -1,416,000,000 | -55,000,000 | -68,000,000 | -351,000,000 | -82,000,000 | -1,499,000,000 | -31,000,000 | -26,000,000 | -972,000,000 | -1,439,000,000 | -25,000,000 | -431,000,000 | -29,000,000 | -120,000,000 | -386,000,000 | -638,000,000 | -41,000,000 | -74,000,000 | -47,000,000 | -841,000,000 | ||||||||||||||||
debt issuance and extinguishment costs and related fees | -333,000,000 | -1,000,000 | 0 | -4,000,000 | -278,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -4,751,000,000 | -651,000,000 | -610,000,000 | -81,000,000 | -100,000,000 | -1,060,000,000 | 83,000,000 | -173,000,000 | 158,000,000 | -86,000,000 | -4,681,000,000 | -3,143,000,000 | -713,000,000 | -776,000,000 | -1,139,000,000 | -1,318,000,000 | -576,000,000 | -774,000,000 | -1,078,000,000 | -2,089,000,000 | -597,000,000 | -486,000,000 | -724,000,000 | 57,000,000 | -924,000,000 | -320,000,000 | -1,016,000,000 | -1,417,000,000 | -642,000,000 | -948,000,000 | 1,268,000,000 | -395,000,000 | 4,818,000,000 | -333,000,000 | -32,000,000 | -229,000,000 | -751,000,000 | -506,000,000 | -594,000,000 | -511,000,000 | -497,000,000 | -699,000,000 | -893,000,000 | -181,000,000 | -430,000,000 | -647,000,000 | -218,000,000 | -364,957,000 | -372,173,000 | -496,656,000 | -248,294,000 | -639,688,000 | -535,797,000 | -366,896,000 | -99,483,000 | -171,411,000 | -149,526,000 | -128,109,000 | -127,411,000 | 529,886,000 | -122,943,000 | -555,105,000 | -261,838,000 |
net increase in cash, cash equivalents and restricted cash | 622,000,000 | -753,000,000 | -731,000,000 | -107,000,000 | 1,042,000,000 | -156,000,000 | -18,000,000 | 30,000,000 | -295,000,000 | -242,000,000 | 443,000,000 | 76,000,000 | -120,000,000 | -1,237,000,000 | 286,000,000 | 991,000,000 | -5,577,000,000 | -193,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 1,014,000,000 | 0 | 0 | 0 | 0 | 2,248,000,000 | 0 | 0 | 0 | 1,307,000,000 | 0 | 0 | 0 | 409,000,000 | 0 | 0 | 0 | 427,000,000 | 0 | 0 | 0 | 1,717,000,000 | 0 | 0 | 0 | 518,000,000 | 587,000,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 1,636,000,000 | 833,000,000 | -753,000,000 | 1,146,000,000 | -85,000,000 | 1,592,000,000 | 1,898,000,000 | -119,000,000 | -731,000,000 | 1,200,000,000 | 1,042,000,000 | -156,000,000 | -18,000,000 | 439,000,000 | -295,000,000 | -242,000,000 | 443,000,000 | 503,000,000 | -120,000,000 | -1,237,000,000 | 193,000,000 | 1,591,000,000 | 286,000,000 | 991,000,000 | -34,000,000 | 474,000,000 | 537,000,000 | -5,577,000,000 | -193,000,000 | ||||||||||||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | -3,000,000 | -14,000,000 | -19,000,000 | -1,174,000,000 | -96,000,000 | 0 | -48,000,000 | -10,000,000 | -52,000,000 | -21,000,000 | -14,000,000 | -6,000,000 | -7,000,000 | -14,000,000 | -53,000,000 | -323,000,000 | -10,000,000 | -11,000,000 | -9,000,000 | -13,000,000 | -36,000,000 | -5,000,000 | 4,698,000 | 247,866,000 | 2,839,000 | 24,168,000 | 851,000 | 136,062,000 | 44,152,000 | 72,928,000 | 8,022,000 | 132,666,000 | 69,376,000 | ||||||||||||||||||||||||||||||
interest paid | -249,000,000 | -308,000,000 | -306,000,000 | -232,000,000 | -339,000,000 | -252,000,000 | -325,000,000 | -198,000,000 | -363,000,000 | -273,000,000 | -393,000,000 | -313,000,000 | -386,000,000 | -400,000,000 | -357,000,000 | -387,000,000 | -426,000,000 | -445,000,000 | -383,000,000 | -456,000,000 | -570,000,000 | -480,000,000 | -510,000,000 | -570,000,000 | -491,000,000 | -484,000,000 | -293,000,000 | -369,000,000 | -255,000,000 | -379,000,000 | -262,000,000 | -398,000,000 | -262,000,000 | -396,000,000 | -260,000,000 | -384,000,000 | -270,000,000 | 70,074,000 | 265,848,000 | 65,727,000 | 98,906,000 | 50,002,000 | 103,543,000 | 54,467,000 | 96,227,000 | 64,434,000 | 96,562,000 | 66,586,000 | |||||||||||||||
supplemental noncash information regarding financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cancellation of term loans as part of refinancings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of term loans as part of refinancings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,625,000,000 | 833,000,000 | 1,145,000,000 | -85,000,000 | 1,580,000,000 | 1,923,000,000 | -100,000,000 | -737,000,000 | 1,148,000,000 | 999,000,000 | -108,000,000 | -6,000,000 | 366,000,000 | -300,000,000 | 449,000,000 | 486,000,000 | -1,237,000,000 | 199,000,000 | 1,564,000,000 | 994,000,000 | |||||||||||||||||||||||||||||||||||||||||||
restricted cash included in other current assets | 3,000,000 | 1,000,000 | 0 | 0 | 2,000,000 | 0 | -1,000,000 | 2,000,000 | 0 | 0 | 2,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash included in other assets | 8,000,000 | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total | 1,636,000,000 | 833,000,000 | 1,146,000,000 | -85,000,000 | 1,592,000,000 | 1,898,000,000 | -119,000,000 | -731,000,000 | 1,200,000,000 | 1,042,000,000 | -156,000,000 | -18,000,000 | 439,000,000 | -242,000,000 | 443,000,000 | 503,000,000 | -1,237,000,000 | 193,000,000 | 1,591,000,000 | 991,000,000 | |||||||||||||||||||||||||||||||||||||||||||
net loss on sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | 1,900,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt modification costs and related fees | 1,000,000 | -5,000,000 | 4,000,000 | -79,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments of revolving line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes (paid) refunded | -5,000,000 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -49,000,000 | 57,000,000 | -1,995,000,000 | -78,000,000 | -8,736,000,000 | 511,000,000 | -3,069,000,000 | 578,000,000 | 344,000,000 | 599,000,000 | 508,000,000 | 544,000,000 | 506,000,000 | 475,000,000 | 366,000,000 | 377,000,000 | 314,000,000 | 223,000,000 | 302,000,000 | 371,000,000 | -6,165,000,000 | -2,412,000,000 | 272,000,000 | 292,000,000 | 115,000,000 | 1,117,000,000 | 92,000,000 | 17,000,000 | 163,000,000 | 42,000,000 | 152,000,000 | 196,000,000 | 236,000,000 | 338,000,000 | 205,000,000 | 143,000,000 | 192,000,000 | 188,000,000 | 188,000,000 | 193,000,000 | 203,000,000 | 239,000,000 | 211,491,000 | 225,462,000 | 492,083,000 | 230,620,000 | 136,708,000 | 100,072,000 | 180,927,000 | 88,760,000 | 115,033,000 | 190,135,000 | 77,870,000 | 71,751,000 | 221,793,000 | 69,425,000 | |||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -85,000,000 | -656,000,000 | -126,000,000 | -44,000,000 | -50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cancellation of term loans as part of refinancing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of term loan as part of refinancing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on sale of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal groups held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on early retirement of debt | -71,000,000 | 1,000,000 | -3,000,000 | -275,000,000 | 0 | -9,000,000 | -609,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on investments | 0 | 8,000,000 | 22,000,000 | -20,000,000 | 1,000,000 | 15,000,000 | 1,000,000 | 80,000,000 | -6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in other noncurrent assets and liabilities | 470,000,000 | -116,000,000 | 103,000,000 | 198,000,000 | 536,000,000 | 62,000,000 | 148,000,000 | -16,000,000 | 117,000,000 | 5,000,000 | 163,000,000 | -27,000,000 | 76,000,000 | 87,000,000 | 54,000,000 | 66,000,000 | -41,000,000 | 236,000,000 | 65,000,000 | -14,000,000 | 173,000,000 | 5,000,000 | 71,000,000 | -4,000,000 | 5,000,000 | -76,000,000 | 255,000,000 | 145,000,000 | -120,000,000 | 38,000,000 | -104,000,000 | 12,000,000 | 23,000,000 | -6,000,000 | 0 | -35,000,000 | -24,000,000 | -43,000,000 | -1,000,000 | -10,000,000 | 33,000,000 | 0 | 63,000,000 | 3,000,000 | -42,000,000 | ||||||||||||||||||
proceeds from sale of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments of) proceeds from revolving line of credit | 0 | 0 | -150,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | 0 | 0 | 0 | -3,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -8,000,000 | 0 | -255,000,000 | -254,000,000 | -271,000,000 | -253,000,000 | -266,000,000 | -274,000,000 | -294,000,000 | -272,000,000 | -275,000,000 | -271,000,000 | -291,000,000 | -271,000,000 | -275,000,000 | -269,000,000 | -285,000,000 | -577,000,000 | -579,000,000 | -576,000,000 | -580,000,000 | -572,000,000 | -291,000,000 | -294,000,000 | -296,000,000 | -291,000,000 | -290,000,000 | -296,000,000 | -290,000,000 | -293,000,000 | -296,000,000 | -305,000,000 | -304,000,000 | -304,000,000 | -308,000,000 | -307,000,000 | -309,000,000 | -315,000,000 | ||||||||||||||||||
repurchases of common stock | -91,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds on revolving line of credit | 0 | 50,000,000 | -45,000,000 | 145,000,000 | -405,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes refunded (paid) | -157,000,000 | -142,000,000 | 724,000,000 | 382,000,000 | -265,000,000 | 5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cancellation of senior unsecured notes as part of exchange offers | 0 | 0 | -19,000,000 | -1,535,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of senior secured notes as part of exchange offers | 0 | 0 | 9,000,000 | 915,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash included in assets held for sale | -19,000,000 | 6,000,000 | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash included in other, net noncurrent assets | 1,000,000 | 0 | 10,000,000 | -1,000,000 | 0 | 0 | 11,000,000 | 0 | 0 | 0 | 12,000,000 | 19,000,000 | -6,000,000 | 15,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of business | -5,000,000 | 22,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments on revolving line of credit | -200,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on early retirement and modification of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from (payments on) revolving line of credit | -520,000,000 | -400,000,000 | 1,000,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash information regarding investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of property, plant and equipment in exchange for note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash information regarding financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of software subscription in exchange for installment debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal group held for sale | 22,000,000 | 13,000,000 | 77,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from revolving line of credit | -125,000,000 | 0 | -300,000,000 | 1,125,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on early retirement and modification of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment and other assets | 59,000,000 | 6,000,000 | 45,000,000 | 24,000,000 | 31,000,000 | 35,000,000 | 34,000,000 | 35,000,000 | 49,000,000 | 35,000,000 | 39,000,000 | 28,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental noncash information regarding investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents included in assets held for sale | -11,000,000 | 59,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 27,000,000 | 42,000,000 | 20,000,000 | 55,000,000 | 31,000,000 | 20,000,000 | 69,000,000 | 48,000,000 | 38,000,000 | 43,000,000 | 33,000,000 | 42,000,000 | 49,000,000 | 54,000,000 | 41,000,000 | 47,000,000 | 21,000,000 | 22,000,000 | 21,000,000 | 20,000,000 | 20,000,000 | 22,000,000 | 18,000,000 | 16,000,000 | 19,000,000 | 20,000,000 | 18,000,000 | 9,388,000 | 10,180,000 | 18,126,000 | 7,101,000 | 15,535,000 | 9,859,000 | 4,487,000 | 4,511,000 | 7,551,000 | 3,324,000 | ||||||||||||||||||||||||||
capitalized expenditures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds on credit facility and revolving line of credit | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | -8,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes refunded | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and other assets | 2,000,000 | -10,000,000 | 10,000,000 | -2,000,000 | 6,508,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - current | 3,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - noncurrent | 24,000,000 | -3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on the sale of data centers and colocation business | 0 | -37,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for level 3 acquisition, net of 2.3 billion cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from financing obligation | 0 | -22,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 25,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net long-term debt issuance costs and premium amortization | 1,000,000 | 0 | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for property, plant and equipment and capitalized software | -805,000,000 | -743,000,000 | -753,000,000 | -830,000,000 | -780,000,000 | -971,000,000 | -746,000,000 | -653,000,000 | -611,000,000 | -833,000,000 | -767,000,000 | -656,000,000 | -616,000,000 | -934,000,000 | -712,000,000 | -731,000,000 | -670,000,000 | -837,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets | 18,000,000 | 1,000,000 | 27,000,000 | 12,000,000 | 0 | 0 | 1,000,000 | 0 | 8,000,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of data centers and colocation business, less cash sold | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) on revolving line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing | -12,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, restricted cash and securities | -312,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and securities at beginning of period | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and securities at end of period | -312,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rates on cash, cash equivalents, restricted cash and securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property | 3,000,000 | 3,000,000 | 3,000,000 | 45,000,000 | 11,000,000 | 4,000,000 | 7,000,000 | 3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits received from assets held for sale | 34,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 1,000,000 | 1,000,000 | 3,000,000 | 1,000,000 | 18,664,000 | 75,848,000 | 26,432,000 | 8,969,000 | 44,151,000 | 7,295,000 | 2,948,000 | 3,927,000 | 6,047,000 | 2,339,000 | 4,341,000 | 42,292,000 | 20,031,000 | 32,464,000 | 41,206,000 | 32,623,000 | |||||||||||||||||||||||||||||||||||||||||||
shares withheld to satisfy tax withholdings | -25,000,000 | -1,000,000 | -1,000,000 | -14,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for other acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock and shares withheld to satisfy tax withholdings | -1,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets held for sale | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions | 0 | -15,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of data centers and colocation business, less cash sold | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments on credit facility and revolving line of credit | 0 | 285,000,000 | 85,000,000 | 0 | -410,000,000 | 410,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -8,000,000 | 82,000,000 | -51,000,000 | -247,000,000 | 312,000,000 | 200,000,000 | 0 | 27,000,000 | -606,000,000 | 553,000,000 | -38,000,000 | 51,000,000 | -98,000,000 | 96,716,000 | -70,118,000 | 24,550,000 | 44,683,000 | -369,382,000 | -184,183,000 | -182,097,000 | -15,630,000 | 29,498,000 | 3,137,000 | -24,312,000 | 17,857,000 | 738,081,000 | -7,026,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 222,000,000 | 0 | 0 | 0 | 126,000,000 | 0 | 0 | 0 | 128,000,000 | 0 | 0 | 0 | 168,000,000 | 0 | 172,943,000 | 161,807,000 | 161,807,000 | 243,327,000 | 243,327,000 | 34,402,000 | 34,402,000 | 25,668,000 | 25,668,000 | 158,846,000 | 158,846,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 214,000,000 | 82,000,000 | -51,000,000 | -247,000,000 | 438,000,000 | -229,000,000 | 200,000,000 | 0 | 155,000,000 | -606,000,000 | 553,000,000 | -38,000,000 | 219,000,000 | -98,000,000 | 269,659,000 | 186,357,000 | 206,490,000 | 59,144,000 | 61,230,000 | 63,900,000 | 37,539,000 | 43,525,000 | 763,749,000 | 1,769,000 | 15,320,000 | ||||||||||||||||||||||||||||||||||||||
early retirement of debt costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operatingactivities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | -1,000,000 | 4,000,000 | 0 | 2,000,000 | 1,000,000 | 8,000,000 | 5,000,000 | 13,000,000 | 25,000,000 | 7,000,000 | 19,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -12,000,000 | -278,000,000 | -264,000,000 | -92,000,000 | -185,000,000 | -92,000,000 | -65,000,000 | -165,000,000 | -328,000,000 | -334,000,000 | -14,636,000 | -2,194,000 | -13,394,000 | -10,430,000 | -6,789,000 | -4,786,000 | -4,026,000 | -3,000 | -209,688,000 | -95,621,000 | -122,167,000 | -302,033,000 | -164,009,000 | -132,335,000 | -573,888,000 | -573,888,000 | |||||||||||||||||||||||||||||||||||||
gain on sale of intangible assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -157,077,000 | -143,526,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net long-term debt premium amortization | -2,000,000 | -4,000,000 | -4,000,000 | -3,000,000 | -9,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings on credit facility and revolving line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of intangible assets or property | 14,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings on credit facility | -425,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current assets and current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments on credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes (paid) | 2,000,000 | -13,000,000 | -10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | -262,000,000 | -407,000,000 | -265,000,000 | -418,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets and other current liabilities | -61,000,000 | -295,000,000 | -40,000,000 | 32,237,000 | -120,402,000 | -24,240,000 | 27,272,000 | -26,494,000 | -3,425,000 | -12,302,000 | -1,144,000 | -8,501,000 | -14,423,000 | 13,751,000 | 18,342,000 | -15,030,000 | 17,584,000 | 8,719,000 | -13,892,000 | ||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) on credit facility | 90,000,000 | 30,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt premium amortization | -11,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt (premium) discount amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for savvis acquisition, net of 61 cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired in qwest acquisition, net of 5 cash paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from unconsolidated cellular entity | -3,822,000 | -2,487,000 | -9,787,000 | -5,236,000 | -3,734,000 | -9,914,000 | -4,723,000 | -3,841,000 | -8,695,000 | -3,306,000 | -821,000 | -4,149,000 | -2,073,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from unconsolidated cellular entity | 1,850,000 | 2,236,000 | 9,134,000 | 2,754,000 | 5,963,000 | 9,602,000 | 4,088,000 | 0 | 11,918,000 | 6,363,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation | -5,763,000 | -5,858,000 | -3,636,000 | -2,190,000 | -3,089,000 | -753,000 | -335,000 | -336,000 | -74,000 | -19,000 | 7,000 | -6,312,000 | -3,032,000 | -4,174,000 | -4,947,000 | -4,186,000 | |||||||||||||||||||||||||||||||||||||||||||||||
increase in other noncurrent assets | -18,718,000 | 2,542,000 | -789,000 | -2,193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other noncurrent liabilities | 4,189,000 | 4,977,000 | 1,581,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for property, plant and equipment | -210,591,000 | -263,990,000 | -362,226,000 | -167,180,000 | -337,417,000 | -130,801,000 | -45,496,000 | -101,813,000 | -114,398,000 | -54,739,000 | -141,744,000 | -106,856,000 | -48,880,000 | -101,037,000 | -130,455,000 | -60,088,000 | |||||||||||||||||||||||||||||||||||||||||||||||
payments of debt | -147,797,000 | -304,509,000 | -78,513,000 | -32,629,000 | -470,448,000 | -394,666,000 | -291,976,000 | -30,097,000 | -250,225,000 | -245,058,000 | -26,635,000 | -667,132,000 | -64,955,000 | -43,049,000 | -12,559,000 | -8,002,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash dividends | -221,780,000 | -221,340,000 | -436,916,000 | -218,052,000 | -209,738,000 | -141,105,000 | -70,373,000 | -70,117,000 | -14,346,000 | -7,261,000 | -7,211,000 | -14,480,000 | -7,309,000 | -7,227,000 | -14,661,000 | -7,301,000 | |||||||||||||||||||||||||||||||||||||||||||||||
extraordinary item | -2,744,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on asset dispositions and liquidation of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | 36,839,000 | -16,441,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in noncurrent assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired from embarq acquisition | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of wireless spectrum | 0 | -148,964,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from liquidation of marketable securities | 0 | 34,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | 5,865,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from settlement of hedges | 0 | 20,745,000 | 20,745,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other noncurrent assets | -19,112,000 | -25,097,000 | 2,254,000 | 3,653,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to centurytel, inc. | 252,957,000 | 67,154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in other noncurrent liabilities | 2,002,000 | -11,667,000 | -401,000 | 1,211,000 | 1,550,000 | 957,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) decrease in noncurrent assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | -40,000 | -307,424,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of rural telephone bank stock | 0 | 122,819,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on asset disposition and liquidation of marketable securities | -8,641,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other noncurrent liabilities | -4,823,000 | -2,779,000 | -5,479,000 | -2,790,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of assets, net of cash sold | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of nonoperating investment | 4,209,000 | 4,209,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on asset disposition | -4,135,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in other noncurrent assets | -306,000 | 1,032,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit paid for wireless spectrum auction | -25,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of long-term debt | 135,000,000 | 741,840,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of short-term debt | 40,000,000 | 291,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on asset dispositions and liquidation of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments of short-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of short-term debt | 64,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on asset dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current assets and current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in unconsolidated cellular entity | 0 | -5,222,000 | -5,222,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of equity units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlements of interest rate hedge contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on asset dispositions | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets, net of cash sold | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in debt security | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) decrease in other noncurrent assets | 969,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nonrecurring gains | -118,649,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in noncurrent assets |
