XML 69 R58.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor and Non-Guarantor Subsidiaries Financial Information - Consolidating Statement of Cash Flows (Detail) - USD ($)
$ in Millions
3 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities    
Net income (loss) $ 24 $ 28
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 63 75
Unrealized (gains)/losses and remeasurement of foreign denominated loans (17) (8)
Deferred income taxes (2) (9)
Loss on extinguishment of debt 32  
Non-cash interest expense 3 2
Non-cash stock-based compensation expenses 10 1
Changes in operating assets and liabilities:    
Accounts receivable (65) (63)
Inventories 3 (1)
Royalty advances 1 (16)
Accounts payable and accrued liabilities (12) (11)
Royalty payables 112 58
Accrued interest (10) (11)
Deferred revenue (1) 1
Other balance sheet changes 15 15
Net cash provided by operating activities 156 61
Cash flows from investing activities    
Acquisition of music publishing rights, net (1) (7)
Capital expenditures (8) (10)
Investments and acquisitions of businesses, net (3) (1)
Net cash used in investing activities (12) (18)
Cash flows from financing activities    
Proceeds from issuance of Acquisition Corp. Senior Term Loan Facility 22  
Financing costs paid (27)  
Deferred financing costs paid (12)  
Repayment of Acquisition Corp. Senior Term Loan Facility   (3)
Distribution to noncontrolling interest holder   (3)
Net cash used in financing activities (38) (6)
Effect of exchange rate changes on cash and equivalents (10) (5)
Net increase (decrease) in cash and equivalents 96 32
Cash and equivalents at beginning of period 359 246
Cash and equivalents at end of period 455 278
4.125% Senior Secured Notes    
Cash flows from financing activities    
Proceeds from issuance of Acquisition Corp 380  
4.875% Senior Secured Notes    
Cash flows from financing activities    
Proceeds from issuance of Acquisition Corp 250  
6.00% Senior Secured Notes    
Cash flows from financing activities    
Repayment of Senior Secured Notes (450)  
6.25% Senior Secured Notes    
Cash flows from financing activities    
Repayment of Senior Secured Notes (173)  
5.625% Senior Secured Notes    
Cash flows from financing activities    
Repayment of Senior Secured Notes (28)  
Reportable Legal Entities | WMG Acquisition Corp.    
Cash flows from operating activities    
Net income (loss) 22 32
Adjustments to reconcile net income to net cash provided by operating activities:    
Unrealized (gains)/losses and remeasurement of foreign denominated loans (21) 120
Loss on extinguishment of debt 32  
Non-cash interest expense 3 2
Equity (gains) losses, including distributions (83) (47)
Changes in operating assets and liabilities:    
Accrued interest (10) (6)
Net cash provided by operating activities (57) 101
Cash flows from investing activities    
Advances to issuer 95 (88)
Net cash used in investing activities 95 (88)
Cash flows from financing activities    
Proceeds from issuance of Acquisition Corp. Senior Term Loan Facility 22  
Financing costs paid (27)  
Deferred financing costs paid (12)  
Repayment of Acquisition Corp. Senior Term Loan Facility   (3)
Net cash used in financing activities (38) (13)
Dividend by Acquisition Corp. to Holdings Corp.   (10)
Reportable Legal Entities | Guarantor Subsidiaries    
Cash flows from operating activities    
Net income (loss) 95 73
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 35 41
Unrealized (gains)/losses and remeasurement of foreign denominated loans (9) 19
Non-cash stock-based compensation expenses 10 1
Equity (gains) losses, including distributions (40) (19)
Changes in operating assets and liabilities:    
Accounts receivable (19) (5)
Inventories 2 2
Royalty advances 7 (3)
Accounts payable and accrued liabilities 6 (184)
Royalty payables 40 7
Deferred revenue (33) (2)
Other balance sheet changes 12  
Net cash provided by operating activities 106 (70)
Cash flows from investing activities    
Acquisition of music publishing rights, net   (6)
Capital expenditures (6) (7)
Investments and acquisitions of businesses, net (3) (1)
Proceeds from divestiture of asset 4  
Net cash used in investing activities (9) (14)
Cash flows from financing activities    
Change in due to (from) issuer (95) 88
Net cash used in financing activities (95) 88
Net increase (decrease) in cash and equivalents 2 4
Cash and equivalents at beginning of period 180 73
Cash and equivalents at end of period 182 77
Reportable Legal Entities | Non-Guarantor Subsidiaries    
Cash flows from operating activities    
Net income (loss) 3 (6)
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 28 34
Unrealized (gains)/losses and remeasurement of foreign denominated loans 13 (147)
Deferred income taxes (2) (9)
Changes in operating assets and liabilities:    
Accounts receivable (46) (58)
Inventories 1 (3)
Royalty advances (6) (13)
Accounts payable and accrued liabilities 9 173
Royalty payables 72 51
Deferred revenue 32 3
Other balance sheet changes 3 15
Net cash provided by operating activities 107 40
Cash flows from investing activities    
Acquisition of music publishing rights, net (1) (1)
Capital expenditures (2) (3)
Net cash used in investing activities (3) (4)
Cash flows from financing activities    
Distribution to noncontrolling interest holder   (3)
Net cash used in financing activities   (3)
Effect of exchange rate changes on cash and equivalents (10) (5)
Net increase (decrease) in cash and equivalents 94 28
Cash and equivalents at beginning of period 179 173
Cash and equivalents at end of period 273 201
Reportable Legal Entities | WMG Acquisition Corp. Consolidated    
Cash flows from operating activities    
Net income (loss) 24 33
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 63 75
Unrealized (gains)/losses and remeasurement of foreign denominated loans (17) (8)
Deferred income taxes (2) (9)
Loss on extinguishment of debt 32  
Non-cash interest expense 3 2
Non-cash stock-based compensation expenses 10 1
Changes in operating assets and liabilities:    
Accounts receivable (65) (63)
Inventories 3 (1)
Royalty advances 1 (16)
Accounts payable and accrued liabilities (12) (11)
Royalty payables 112 58
Accrued interest (10) (6)
Deferred revenue (1) 1
Other balance sheet changes 15 15
Net cash provided by operating activities 156 71
Cash flows from investing activities    
Acquisition of music publishing rights, net (1) (7)
Capital expenditures (8) (10)
Investments and acquisitions of businesses, net (3) (1)
Net cash used in investing activities (12) (18)
Cash flows from financing activities    
Proceeds from issuance of Acquisition Corp. Senior Term Loan Facility 22  
Financing costs paid (27)  
Deferred financing costs paid (12)  
Repayment of Acquisition Corp. Senior Term Loan Facility   (3)
Distribution to noncontrolling interest holder   (3)
Net cash used in financing activities (38) (16)
Dividend by Acquisition Corp. to Holdings Corp.   (10)
Effect of exchange rate changes on cash and equivalents (10) (5)
Net increase (decrease) in cash and equivalents 96 32
Cash and equivalents at beginning of period 359 246
Cash and equivalents at end of period 455 278
Reportable Legal Entities | WMG Holdings Corp.    
Cash flows from operating activities    
Net income (loss) 22 27
Adjustments to reconcile net income to net cash provided by operating activities:    
Equity (gains) losses, including distributions (22) (32)
Changes in operating assets and liabilities:    
Accrued interest   (5)
Net cash provided by operating activities   (10)
Cash flows from financing activities    
Net cash used in financing activities   10
Dividend by Acquisition Corp. to Holdings Corp.   10
Reportable Legal Entities | Warner Music Group Corp.    
Cash flows from operating activities    
Net income (loss) 22 27
Adjustments to reconcile net income to net cash provided by operating activities:    
Equity (gains) losses, including distributions (22) (27)
Reportable Legal Entities | 4.125% Senior Secured Notes | WMG Acquisition Corp.    
Cash flows from financing activities    
Proceeds from issuance of Acquisition Corp 380  
Reportable Legal Entities | 4.125% Senior Secured Notes | WMG Acquisition Corp. Consolidated    
Cash flows from financing activities    
Proceeds from issuance of Acquisition Corp 380  
Reportable Legal Entities | 4.875% Senior Secured Notes | WMG Acquisition Corp.    
Cash flows from financing activities    
Proceeds from issuance of Acquisition Corp 250  
Reportable Legal Entities | 4.875% Senior Secured Notes | WMG Acquisition Corp. Consolidated    
Cash flows from financing activities    
Proceeds from issuance of Acquisition Corp 250  
Reportable Legal Entities | 6.00% Senior Secured Notes | WMG Acquisition Corp.    
Cash flows from financing activities    
Repayment of Senior Secured Notes (450)  
Reportable Legal Entities | 6.00% Senior Secured Notes | WMG Acquisition Corp. Consolidated    
Cash flows from financing activities    
Repayment of Senior Secured Notes (450)  
Reportable Legal Entities | 6.25% Senior Secured Notes | WMG Acquisition Corp.    
Cash flows from financing activities    
Repayment of Senior Secured Notes (173)  
Reportable Legal Entities | 6.25% Senior Secured Notes | WMG Acquisition Corp. Consolidated    
Cash flows from financing activities    
Repayment of Senior Secured Notes (173)  
Reportable Legal Entities | 5.625% Senior Secured Notes | WMG Acquisition Corp.    
Cash flows from financing activities    
Repayment of Senior Secured Notes (28)  
Reportable Legal Entities | 5.625% Senior Secured Notes | WMG Acquisition Corp. Consolidated    
Cash flows from financing activities    
Repayment of Senior Secured Notes (28)  
Eliminations    
Cash flows from operating activities    
Net income (loss) (44) (59)
Adjustments to reconcile net income to net cash provided by operating activities:    
Equity (gains) losses, including distributions 44 59
Eliminations | WMG Acquisition Corp.    
Cash flows from operating activities    
Net income (loss) (96) (66)
Adjustments to reconcile net income to net cash provided by operating activities:    
Equity (gains) losses, including distributions 123 66
Changes in operating assets and liabilities:    
Accounts payable and accrued liabilities (27)  
Cash flows from investing activities    
Advances to issuer (95) 88
Net cash used in investing activities (95) 88
Cash flows from financing activities    
Change in due to (from) issuer 95 (88)
Net cash used in financing activities $ 95 $ (88)