XML 75 R63.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor and Non-Guarantor Subsidiaries Financial Information - Consolidating Statement of Cash Flows Unaudited (Detail) - USD ($)
$ in Millions
1 Months Ended 3 Months Ended 9 Months Ended
Apr. 30, 2018
Mar. 31, 2018
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Cash flows from operating activities            
Net income     $ 321 $ 143 $ 325 $ 187
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization         205 190
Unrealized losses (gains) and remeasurement of foreign denominated loans         (6) 19
Deferred income taxes         105 (165)
Loss on extinguishment of debt     7 3 31 35
Net (gain) loss on divestitures and investments         (385) 17
Non-cash interest expense         5 6
Equity-based compensation expense         52 26
Changes in operating assets and liabilities:            
Accounts receivable         (43) (55)
Inventories         (1) 2
Royalty advances           (15)
Accounts payable and accrued liabilities         (84) (55)
Royalty payables         113 152
Accrued interest         (22) (14)
Deferred revenue           (25)
Other balance sheet changes         (30) 4
Net cash provided (used in) by operating activities         265 309
Cash flows from investing activities            
Acquisition of music publishing rights, net         (11) (11)
Capital expenditures         (40) (29)
Investments and acquisitions of businesses, net         (14) (9)
Divestitures, net           43
Proceeds from the sale of investments         516 43
Net cash provided by (used in) investing activities         451 (6)
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp. Senior Term Loan Facility         320 22
Call premiums paid on early redemption of debt         (23) (27)
Call premiums paid on and redemption deposit for early redemption of debt         (23)  
Deferred financing costs paid         (12) (13)
Distribution to noncontrolling interest holder         (3) (4)
Dividends paid         (425) (54)
Net cash used in financing activities         (453) (97)
Effect of exchange rate changes on cash and equivalents         (5) 2
Net (decrease) increase in cash and equivalents         258 208
Cash and equivalents at beginning of period         647 359
Cash and equivalents at end of period     905 567 905 567
5.50% Senior Notes due 2022            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp         325  
Senior Term Loan Facility            
Cash flows from financing activities            
Proceeds from supplement of Acquisition Corp.         320  
6.75% Senior Notes            
Adjustments to reconcile net income to net cash provided by operating activities:            
Loss on extinguishment of debt $ 5 $ 23        
Cash flows from financing activities            
Repayment of redemption deposit         (635)  
Repayment of Senior Secured Notes         (635)  
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 | Guarantor Subsidiaries            
Cash flows from operating activities            
Net income     (30) 175 44 319
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization         101 104
Unrealized losses (gains) and remeasurement of foreign denominated loans         (3) 2
Net (gain) loss on divestitures and investments         84 25
Equity-based compensation expense         52 25
Equity (gains) losses, including distributions         (99) (53)
Changes in operating assets and liabilities:            
Accounts receivable         (39) (12)
Inventories         (5) 1
Royalty advances           (9)
Accounts payable and accrued liabilities         256 (137)
Royalty payables         32 70
Deferred revenue         30 (42)
Other balance sheet changes         82 (169)
Net cash provided (used in) by operating activities         535 124
Cash flows from investing activities            
Acquisition of music publishing rights, net         (7) (6)
Capital expenditures         (30) (19)
Investments and acquisitions of businesses, net         (14) (6)
Divestitures, net           30
Proceeds from the sale of investments         12  
Net cash provided by (used in) investing activities         (39) (1)
Cash flows from financing activities            
Dividends paid         (397) (54)
Change in due to (from) issuer         108 41
Net cash used in financing activities         (289) (13)
Net (decrease) increase in cash and equivalents         207 110
Cash and equivalents at beginning of period         347 180
Cash and equivalents at end of period     554 290 554 290
Reportable Legal Entities | Non-Guarantor Subsidiaries            
Cash flows from operating activities            
Net income     39   103 4
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization         104 86
Unrealized losses (gains) and remeasurement of foreign denominated loans         2 2
Deferred income taxes         105 (167)
Net (gain) loss on divestitures and investments         34 (8)
Equity-based compensation expense           1
Changes in operating assets and liabilities:            
Accounts receivable         (4) (43)
Inventories         4 1
Royalty advances           (6)
Accounts payable and accrued liabilities         (189) (31)
Royalty payables         81 82
Deferred revenue         (30) 17
Other balance sheet changes         (109) 167
Net cash provided (used in) by operating activities         101 105
Cash flows from investing activities            
Acquisition of music publishing rights, net         (4) (5)
Capital expenditures         (10) (10)
Investments and acquisitions of businesses, net           (3)
Divestitures, net           13
Net cash provided by (used in) investing activities         (14) (5)
Cash flows from financing activities            
Distribution to noncontrolling interest holder         (3) (4)
Dividends paid         (28)  
Net cash used in financing activities         (31) (4)
Effect of exchange rate changes on cash and equivalents         (5) 2
Net (decrease) increase in cash and equivalents         51 98
Cash and equivalents at beginning of period         300 179
Cash and equivalents at end of period     351 277 351 277
Reportable Legal Entities | Warner Music Group Corp.            
Cash flows from operating activities            
Net income     320 141 321 182
Adjustments to reconcile net income to net cash provided by operating activities:            
Equity (gains) losses, including distributions         (321) (182)
Reportable Legal Entities | WMG Acquisition Corp.            
Cash flows from operating activities            
Net income     320 141 321 182
Adjustments to reconcile net income to net cash provided by operating activities:            
Unrealized losses (gains) and remeasurement of foreign denominated loans         (5) 15
Deferred income taxes           2
Loss on extinguishment of debt     7 3 31 35
Net (gain) loss on divestitures and investments         (503)  
Non-cash interest expense         5 6
Equity (gains) losses, including distributions         (195) (152)
Changes in operating assets and liabilities:            
Accrued interest         (22) (14)
Other balance sheet changes         (3) 6
Net cash provided (used in) by operating activities         (371) 80
Cash flows from investing activities            
Proceeds from the sale of investments         504  
Advances from issuer         (108) (41)
Net cash provided by (used in) investing activities         396 (41)
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp. Senior Term Loan Facility           22
Call premiums paid on early redemption of debt           (27)
Call premiums paid on and redemption deposit for early redemption of debt         (23)  
Deferred financing costs paid         (12) (13)
Net cash used in financing activities         (25) (39)
Reportable Legal Entities | WMG Acquisition Corp. Consolidated            
Cash flows from operating activities            
Net income     321 143 325 187
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization         205 190
Unrealized losses (gains) and remeasurement of foreign denominated loans         (6) 19
Deferred income taxes         105 (165)
Loss on extinguishment of debt     7 3 31 35
Net (gain) loss on divestitures and investments         (385) 17
Non-cash interest expense         5 6
Equity-based compensation expense         52 26
Changes in operating assets and liabilities:            
Accounts receivable         (43) (55)
Inventories         (1) 2
Royalty advances           (15)
Accounts payable and accrued liabilities         (84) (55)
Royalty payables         113 152
Accrued interest         (22) (14)
Deferred revenue           (25)
Other balance sheet changes         (30) 4
Net cash provided (used in) by operating activities         265 309
Cash flows from investing activities            
Acquisition of music publishing rights, net         (11) (11)
Capital expenditures         (40) (29)
Investments and acquisitions of businesses, net         (14) (9)
Divestitures, net           43
Proceeds from the sale of investments         516  
Net cash provided by (used in) investing activities         451 (6)
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp. Senior Term Loan Facility           22
Call premiums paid on early redemption of debt           (27)
Call premiums paid on and redemption deposit for early redemption of debt         (23)  
Deferred financing costs paid         (12) (13)
Distribution to noncontrolling interest holder         (3) (4)
Dividends paid         (425) (54)
Net cash used in financing activities         (453) (97)
Effect of exchange rate changes on cash and equivalents         (5) 2
Net (decrease) increase in cash and equivalents         258 208
Cash and equivalents at beginning of period         647 359
Cash and equivalents at end of period     905 567 905 567
Reportable Legal Entities | WMG Holdings Corp.            
Cash flows from operating activities            
Net income     320 141 321 182
Adjustments to reconcile net income to net cash provided by operating activities:            
Equity (gains) losses, including distributions         (321) (182)
Reportable Legal Entities | 5.50% Senior Notes due 2022 | WMG Acquisition Corp.            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp         325  
Reportable Legal Entities | 5.50% Senior Notes due 2022 | WMG Acquisition Corp. Consolidated            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp         325  
Reportable Legal Entities | Senior Term Loan Facility | WMG Acquisition Corp.            
Cash flows from financing activities            
Proceeds from supplement of Acquisition Corp.         320  
Reportable Legal Entities | Senior Term Loan Facility | WMG Acquisition Corp. Consolidated            
Cash flows from financing activities            
Proceeds from supplement of Acquisition Corp.         320  
Reportable Legal Entities | 6.75% Senior Notes | WMG Acquisition Corp.            
Cash flows from financing activities            
Repayment of redemption deposit         (635)  
Reportable Legal Entities | 6.75% Senior Notes | WMG Acquisition Corp. Consolidated            
Cash flows from financing activities            
Repayment of redemption deposit         (635)  
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     (640) (282) (642) (364)
Adjustments to reconcile net income to net cash provided by operating activities:            
Equity (gains) losses, including distributions         642 364
Eliminations | WMG Acquisition Corp.            
Cash flows from operating activities            
Net income     $ (8) $ (173) (143) (318)
Adjustments to reconcile net income to net cash provided by operating activities:            
Equity (gains) losses, including distributions         294 205
Changes in operating assets and liabilities:            
Accounts payable and accrued liabilities         (151) 113
Cash flows from investing activities            
Advances from issuer         108 41
Net cash provided by (used in) investing activities         108 41
Cash flows from financing activities            
Change in due to (from) issuer         (108) (41)
Net cash used in financing activities         $ (108) $ (41)