XML 72 R59.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor and Non-Guarantor Subsidiaries Financial Information - Consolidating Statement of Operations Unaudited (Detail) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Mar. 31, 2018
Mar. 31, 2017
Condensed Income Statements Captions [Line Items]        
Revenues $ 963 $ 825 $ 2,008 $ 1,742
Costs and expenses:        
Cost of revenue (488) (415) (1,057) (911)
Selling, general and administrative expenses [1] (337) (282) (670) (558)
Amortization of intangible assets (55) (50) (108) (101)
Total costs and expenses (880) (747) (1,835) (1,570)
Operating income 83 78 173 172
Loss on extinguishment of debt (23)   (24) (32)
Interest expense, net (36) (36) (72) (76)
Other income (expense), net (6) (19) (2)  
Income before income taxes 18 23 75 64
Income tax expense (19) (3) (71) (20)
Net income (loss) (1) 20 4 44
Less: Income attributable to noncontrolling interest (2) (1) (3) (3)
Net income (loss) attributable to Warner Music Group Corp. (3) 19 1 41
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Income Statements Captions [Line Items]        
Revenues 535 470 1,082 960
Costs and expenses:        
Cost of revenue (242) (204) (499) (424)
Selling, general and administrative expenses (244) (199) (479) (375)
Amortization of intangible assets (23) (26) (47) (51)
Total costs and expenses (509) (429) (1,025) (850)
Operating income 26 41 57 110
Interest expense, net   1 1 2
Equity gains (losses) from equity method investments 33 11 76 51
Other income (expense), net (1)   9 3
Income before income taxes 58 53 143 166
Income tax expense (18) (4) (69) (22)
Net income (loss) 40 49 74 144
Less: Income attributable to noncontrolling interest (1)   (1)  
Net income (loss) attributable to Warner Music Group Corp. 39 49 73 144
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Condensed Income Statements Captions [Line Items]        
Revenues 549 439 1,170 960
Costs and expenses:        
Cost of revenue (327) (268) (720) (609)
Selling, general and administrative expenses (135) (110) (273) (238)
Amortization of intangible assets (32) (24) (61) (50)
Total costs and expenses (494) (402) (1,054) (897)
Operating income 55 37 116 63
Interest expense, net (5) (16) (13) (34)
Other income (expense), net (9) (13) (11) (9)
Income before income taxes 41 8 92 20
Income tax expense (18) (7) (28) (16)
Net income (loss) 23 1 64 4
Less: Income attributable to noncontrolling interest (1) (1) (2) (3)
Net income (loss) attributable to Warner Music Group Corp. 22   62 1
Reportable Legal Entities | Warner Music Group Corp.        
Costs and expenses:        
Equity gains (losses) from equity method investments (3) 19 1 41
Income before income taxes (3) 19 1 41
Net income (loss) (3) 19 1 41
Net income (loss) attributable to Warner Music Group Corp. (3) 19 1 41
Reportable Legal Entities | WMG Acquisition Corp.        
Costs and expenses:        
Selling, general and administrative expenses       (1)
Total costs and expenses       (1)
Operating income       (1)
Loss on extinguishment of debt (23)   (24) (32)
Interest expense, net (31) (21) (60) (44)
Equity gains (losses) from equity method investments 66 49 156 132
Other income (expense), net 4 (6)   6
Income before income taxes 16 22 72 61
Income tax expense (19) (3) (71) (20)
Net income (loss) (3) 19 1 41
Net income (loss) attributable to Warner Music Group Corp. (3) 19 1 41
Reportable Legal Entities | WMG Acquisition Corp. Consolidated        
Condensed Income Statements Captions [Line Items]        
Revenues 963 825 2,008 1,742
Costs and expenses:        
Cost of revenue (488) (415) (1,057) (911)
Selling, general and administrative expenses (337) (282) (670) (558)
Amortization of intangible assets (55) (50) (108) (101)
Total costs and expenses (880) (747) (1,835) (1,570)
Operating income 83 78 173 172
Loss on extinguishment of debt (23)   (24) (32)
Interest expense, net (36) (36) (72) (76)
Other income (expense), net (6) (19) (2)  
Income before income taxes 18 23 75 64
Income tax expense (19) (3) (71) (20)
Net income (loss) (1) 20 4 44
Less: Income attributable to noncontrolling interest (2) (1) (3) (3)
Net income (loss) attributable to Warner Music Group Corp. (3) 19 1 41
Reportable Legal Entities | WMG Holdings Corp.        
Costs and expenses:        
Equity gains (losses) from equity method investments (3) 19 1 41
Income before income taxes (3) 19 1 41
Net income (loss) (3) 19 1 41
Net income (loss) attributable to Warner Music Group Corp. (3) 19 1 41
Eliminations        
Costs and expenses:        
Equity gains (losses) from equity method investments 6 (38) (2) (82)
Income before income taxes 6 (38) (2) (82)
Net income (loss) 6 (38) (2) (82)
Net income (loss) attributable to Warner Music Group Corp. 6 (38) (2) (82)
Eliminations | WMG Acquisition Corp.        
Condensed Income Statements Captions [Line Items]        
Revenues (121) (84) (244) (178)
Costs and expenses:        
Cost of revenue 81 57 162 122
Selling, general and administrative expenses 42 27 82 56
Total costs and expenses 123 84 244 178
Operating income 2      
Equity gains (losses) from equity method investments (99) (60) (232) (183)
Income before income taxes (97) (60) (232) (183)
Income tax expense 36 11 97 38
Net income (loss) (61) (49) (135) (145)
Net income (loss) attributable to Warner Music Group Corp. $ (61) $ (49) $ (135) $ (145)
[1] (a) Includes depreciation expense of: $(14) $(13) $(26) $(25)