Debt (Tables)
|
6 Months Ended |
Jun. 30, 2017 |
| Combined Schedule of Current and Noncurrent Debt and Capital Lease Obligations |
Changes to debt during the six months ended
June 30, 2017 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Debt Maturing
within One Year |
|
|
Long-term
Debt |
|
|
Total |
|
|
Balance at January 1, 2017
|
|
$ |
2,645 |
|
|
$ |
105,433 |
|
|
$ |
108,078 |
|
|
Proceeds from long-term borrowings
|
|
|
65 |
|
|
|
15,944 |
|
|
|
16,009 |
|
|
Proceeds from asset-backed long-term borrowings
|
|
|
- |
|
|
|
2,878 |
|
|
|
2,878 |
|
|
Repayments of long-term borrowings and capital leases
obligations
|
|
|
(3,158 |
) |
|
|
(7,136 |
) |
|
|
(10,294 |
) |
|
Decrease in short-term obligations, excluding current
maturities
|
|
|
(152 |
) |
|
|
- |
|
|
|
(152 |
) |
|
Reclassifications of long-term debt
|
|
|
1,569 |
|
|
|
(1,569 |
) |
|
|
- |
|
|
Debt acquired (Note 2)
|
|
|
7 |
|
|
|
52 |
|
|
|
59 |
|
|
Other
|
|
|
177 |
|
|
|
788 |
|
|
|
965 |
|
|
|
|
|
|
|
Balance at June 30, 2017
|
|
$ |
1,153 |
|
|
$ |
116,390 |
|
|
$ |
117,543 |
|
|
|
|
|
|
|
| Schedule of Notes Included in Exchange and Cash Offer |
The table below lists the series of Old Notes
included in the January Exchange Offers for the 2022 New Notes and
the January Cash Offers, referred to as Group 1:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Interest
Rate |
|
|
Maturity |
|
|
Principal
Amount
Outstanding |
|
|
Principal
Amount
Accepted for
Exchange |
|
|
Principal
Amount
Accepted for
Cash (1) |
|
|
Verizon Communications Inc.
|
|
|
5.500% |
|
|
|
2018 |
|
|
$ |
737 |
|
|
$ |
83 |
|
|
$ |
8 |
|
|
|
|
6.100% |
|
|
|
2018 |
|
|
|
753 |
|
|
|
77 |
|
|
|
9 |
|
|
|
|
3.650% |
|
|
|
2018 |
|
|
|
2,698 |
|
|
|
508 |
|
|
|
97 |
|
|
|
|
2.550% |
|
|
|
2019 |
|
|
|
500 |
|
|
|
154 |
|
|
|
35 |
|
|
|
|
1.375% |
|
|
|
2019 |
|
|
|
1,000 |
|
|
|
376 |
|
|
|
38 |
|
|
|
|
2.625% |
|
|
|
2020 |
|
|
|
3,304 |
|
|
|
1,925 |
|
|
|
55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,123 |
|
|
$ |
242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes amounts
acquired pursuant to the subsequent cash purchases.
|
|
|
|
|
The table below lists the series of Old Notes
included in the January Exchange Offers for the 2039 New Notes and
the January Cash Offers, referred to as Group 2:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Interest
Rate |
|
|
Maturity |
|
|
Principal
Amount
Outstanding |
|
|
Principal
Amount
Accepted for
Exchange |
|
|
Principal
Amount
Accepted for
Cash (1) |
|
|
Verizon Communications Inc.
|
|
|
5.150% |
|
|
|
2023 |
|
|
$ |
8,517 |
|
|
$ |
715 |
|
|
$ |
217 |
|
|
|
|
7.750% |
|
|
|
2030 |
|
|
|
930 |
|
|
|
184 |
|
|
|
4 |
|
|
|
|
7.750% |
|
|
|
2032 |
|
|
|
218 |
|
|
|
2 |
|
|
|
- |
|
|
|
|
6.400% |
|
|
|
2033 |
|
|
|
1,729 |
|
|
|
640 |
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,541 |
|
|
$ |
227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes amounts
acquired pursuant to the subsequent cash purchases.
The table below lists the series of Old Notes
included in the January Exchange Offers for the 2049 New Notes and
the January Cash Offers, referred to as Group 3:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Interest
Rate |
|
|
Maturity |
|
|
Principal
Amount
Outstanding |
|
|
Principal
Amount
Accepted for
Exchange |
|
|
Principal
Amount
Accepted for
Cash (1) |
|
|
Verizon Communications Inc.
|
|
|
5.850% |
|
|
|
2035 |
|
|
$ |
1,250 |
|
|
$ |
447 |
|
|
$ |
4 |
|
|
|
|
6.250% |
|
|
|
2037 |
|
|
|
636 |
|
|
|
189 |
|
|
|
5 |
|
|
|
|
6.400% |
|
|
|
2038 |
|
|
|
750 |
|
|
|
228 |
|
|
|
6 |
|
|
|
|
6.900% |
|
|
|
2038 |
|
|
|
384 |
|
|
|
111 |
|
|
|
4 |
|
|
|
|
8.950% |
|
|
|
2039 |
|
|
|
290 |
|
|
|
48 |
|
|
|
- |
|
|
|
|
7.350% |
|
|
|
2039 |
|
|
|
412 |
|
|
|
225 |
|
|
|
1 |
|
|
|
|
6.000% |
|
|
|
2041 |
|
|
|
1,000 |
|
|
|
480 |
|
|
|
20 |
|
|
|
|
6.550% |
|
|
|
2043 |
|
|
|
4,245 |
|
|
|
1,933 |
|
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,661 |
|
|
$ |
86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes amounts
acquired pursuant to the subsequent cash purchases.
|
|
| Schedule of Notes included in the Tender Offer |
On March 13, 2017, we announced the
commencement of a tender offer (the March Tender Offer) to purchase
for cash any and all of the series of notes listed below. The
Tender Offer expired on March 17, 2017 and most of which was
settled on March 20, 2017. In addition to the purchase price,
any accrued and unpaid interest on the purchased notes was paid to
the date of purchase.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions, except for Purchase Price) |
|
Interest
Rate |
|
|
Maturity |
|
|
Principal
Amount
Outstanding |
|
|
Purchase
Price (1)
|
|
|
Principal
Amount
Purchased |
|
|
Verizon Communications Inc.
|
|
|
8.950% |
|
|
|
2039 |
|
|
$ |
242 |
|
|
$ |
1,537.18 |
|
|
$ |
131 |
|
|
|
|
7.750% |
|
|
|
2032 |
|
|
|
215 |
|
|
|
1,341.68 |
|
|
|
36 |
|
|
|
|
6.550% |
|
|
|
2043 |
|
|
|
2,266 |
|
|
|
1,239.85 |
|
|
|
847 |
|
|
|
|
6.400% |
|
|
|
2033 |
|
|
|
1,083 |
|
|
|
1,216.85 |
|
|
|
612 |
|
|
|
|
7.350% |
|
|
|
2039 |
|
|
|
186 |
|
|
|
1,324.60 |
|
|
|
27 |
|
|
|
|
6.900% |
|
|
|
2038 |
|
|
|
270 |
|
|
|
1,273.29 |
|
|
|
49 |
|
|
|
|
7.750% |
|
|
|
2030 |
|
|
|
742 |
|
|
|
1,379.04 |
|
|
|
160 |
|
|
|
|
6.400% |
|
|
|
2038 |
|
|
|
515 |
|
|
|
1,206.61 |
|
|
|
118 |
|
|
|
|
6.250% |
|
|
|
2037 |
|
|
|
443 |
|
|
|
1,189.56 |
|
|
|
103 |
|
|
|
|
5.850% |
|
|
|
2035 |
|
|
|
800 |
|
|
|
1,151.79 |
|
|
|
249 |
|
|
|
|
6.000% |
|
|
|
2041 |
|
|
|
500 |
|
|
|
1,151.23 |
|
|
|
206 |
|
|
|
|
6.100% |
|
|
|
2018 |
|
|
|
667 |
|
|
|
1,048.45 |
|
|
|
153 |
|
|
|
|
5.500% |
|
|
|
2018 |
|
|
|
646 |
|
|
|
1,037.01 |
|
|
|
113 |
|
|
|
|
|
|
|
|
Verizon New York Inc.
|
|
|
7.375% |
|
|
|
2032 |
|
|
|
244 |
|
|
|
1,285.50 |
|
|
|
39 |
|
|
|
|
6.500% |
|
|
|
2028 |
|
|
|
72 |
|
|
|
1,177.23 |
|
|
|
1 |
|
|
|
|
|
|
|
|
Verizon Pennsylvania LLC
|
|
|
8.750% |
|
|
|
2031 |
|
|
|
53 |
|
|
|
1,426.33 |
|
|
|
17 |
|
|
|
|
8.350% |
|
|
|
2030 |
|
|
|
48 |
|
|
|
1,384.37 |
|
|
|
16 |
|
|
|
|
6.000% |
|
|
|
2028 |
|
|
|
68 |
|
|
|
1,139.69 |
|
|
|
11 |
|
|
|
|
|
|
|
|
Verizon Delaware LLC
|
|
|
8.625% |
|
|
|
2031 |
|
|
|
10 |
|
|
|
1,416.70 |
|
|
|
8 |
|
|
Verizon Maryland LLC
|
|
|
8.300% |
|
|
|
2031 |
|
|
|
24 |
|
|
|
1,378.75 |
|
|
|
2 |
|
|
|
|
8.000% |
|
|
|
2029 |
|
|
|
28 |
|
|
|
1,332.71 |
|
|
|
1 |
|
|
|
|
5.125% |
|
|
|
2033 |
|
|
|
179 |
|
|
|
1,063.06 |
|
|
|
15 |
|
|
|
|
|
|
|
|
Verizon Virginia LLC
|
|
|
8.375% |
|
|
|
2029 |
|
|
|
19 |
|
|
|
1,367.57 |
|
|
|
9 |
|
|
|
|
7.875% |
|
|
|
2022 |
|
|
|
57 |
|
|
|
1,206.35 |
|
|
|
- |
|
|
|
|
|
|
|
|
Verizon New England Inc.
|
|
|
7.875% |
|
|
|
2029 |
|
|
|
173 |
|
|
|
1,322.35 |
|
|
|
26 |
|
|
|
|
|
|
|
|
Verizon New Jersey Inc.
|
|
|
7.850% |
|
|
|
2029 |
|
|
|
87 |
|
|
|
1,319.96 |
|
|
|
8 |
|
|
|
|
8.000% |
|
|
|
2022 |
|
|
|
146 |
|
|
|
1,227.16 |
|
|
|
25 |
|
|
|
|
|
|
|
|
GTE LLC
|
|
|
8.750% |
|
|
|
2021 |
|
|
|
207 |
|
|
|
1,240.28 |
|
|
|
14 |
|
|
|
|
6.940% |
|
|
|
2028 |
|
|
|
413 |
|
|
|
1,270.73 |
|
|
|
85 |
|
|
|
|
6.840% |
|
|
|
2018 |
|
|
|
332 |
|
|
|
1,056.27 |
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) |
Per $1,000 principal amount of notes tendered.
|
|
| Schedule of Assets and Liabilities Related to Asset-backed Debt Arrangements |
The assets and liabilities related to our
asset-backed debt arrangements included on our condensed
consolidated balance sheets were as follows:
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
At June 30,
2017 |
|
|
At December 31,
2016 |
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Account receivable, net
|
|
$ |
6,472 |
|
|
$ |
3,383 |
|
|
Prepaid expenses and other
|
|
|
396 |
|
|
|
236 |
|
|
Other assets
|
|
|
3,071 |
|
|
|
2,383 |
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
4 |
|
|
|
4 |
|
|
Long-term debt
|
|
|
7,869 |
|
|
|
4,988 |
|
|