v3.7.0.1
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