XML 49 R32.htm IDEA: XBRL DOCUMENT v3.3.0.814
Guarantor Financial Information (Tables)
6 Months Ended
Sep. 30, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet [Table Text Block]
CONDENSED CONSOLIDATING BALANCE SHEET
 
As of September 30, 2015
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
1,513

 
$
459

 
$

 
$
1,972

Short-term investments

 
103

 

 

 
103

Accounts and notes receivable, net
87

 
67

 
1,980

 
(154
)
 
1,980

Device and accessory inventory

 

 
889

 

 
889

Deferred tax assets

 

 
63

 

 
63

Prepaid expenses and other current assets

 
14

 
2,075

 

 
2,089

Total current assets
87

 
1,697

 
5,466

 
(154
)
 
7,096

Investments in subsidiaries
21,159

 
22,442

 

 
(43,601
)
 

Property, plant and equipment, net

 

 
21,061

 

 
21,061

Due from consolidated affiliate
50

 
22,226

 

 
(22,276
)
 

Note receivable from consolidated affiliate
10,500

 
459

 

 
(10,959
)
 

Intangible assets
 
 
 
 
 
 
 
 
 
Goodwill

 

 
6,575

 

 
6,575

FCC licenses and other

 

 
40,025

 

 
40,025

Definite-lived intangible assets, net

 

 
5,155

 

 
5,155

Other assets
132

 
1,255

 
703

 
(1,151
)
 
939

Total assets
$
31,928

 
$
48,079

 
$
78,985

 
$
(78,141
)
 
$
80,851

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$

 
$

 
$
3,527

 
$

 
$
3,527

Accrued expenses and other current liabilities
139

 
523

 
3,825

 
(154
)
 
4,333

Current portion of long-term debt, financing and capital lease obligations

 
500

 
895

 

 
1,395

Total current liabilities
139

 
1,023

 
8,247

 
(154
)
 
9,255

Long-term debt, financing and capital lease obligations
10,500

 
14,446

 
8,643

 
(1,019
)
 
32,570

Deferred tax liabilities

 

 
13,929

 

 
13,929

Note payable due to consolidated affiliate

 
10,500

 
459

 
(10,959
)
 

Other liabilities

 
951

 
2,989

 

 
3,940

Due to consolidated affiliate
132

 

 
22,276

 
(22,408
)
 

Total liabilities
10,771

 
26,920

 
56,543

 
(34,540
)
 
59,694

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Total stockholders' equity
21,157

 
21,159

 
22,442

 
(43,601
)
 
21,157

Total liabilities and stockholders' equity
$
31,928

 
$
48,079

 
$
78,985

 
$
(78,141
)
 
$
80,851



CONDENSED CONSOLIDATING BALANCE SHEET
 
As of March 31, 2015
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
3,492

 
$
518

 
$

 
$
4,010

Short-term investments

 
146

 
20

 

 
166

Accounts and notes receivable, net
84

 
157

 
2,160

 
(111
)
 
2,290

Device and accessory inventory

 

 
1,359

 

 
1,359

Deferred tax assets

 

 
62

 

 
62

Prepaid expenses and other current assets

 
13

 
1,877

 

 
1,890

Total current assets
84

 
3,808

 
5,996

 
(111
)
 
9,777

Investments in subsidiaries
21,712

 
22,413

 

 
(44,125
)
 

Property, plant and equipment, net

 

 
19,721

 

 
19,721

Due from consolidated affiliate
68

 
20,934

 

 
(21,002
)
 

Note receivable from consolidated affiliate
10,500

 
458

 

 
(10,958
)
 

Intangible assets
 
 
 
 
 
 
 
 
 
Goodwill

 

 
6,575

 

 
6,575

FCC licenses and other

 

 
39,987

 

 
39,987

Definite-lived intangible assets, net

 

 
5,893

 

 
5,893

Other assets
139

 
1,260

 
836

 
(1,158
)
 
1,077

Total assets
$
32,503

 
$
48,873

 
$
79,008

 
$
(77,354
)
 
$
83,030

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$

 
$

 
$
4,347

 
$

 
$
4,347

Accrued expenses and other current liabilities
154

 
625

 
4,625

 
(111
)
 
5,293

Current portion of long-term debt, financing and capital lease obligations

 
500

 
800

 

 
1,300

Total current liabilities
154

 
1,125

 
9,772

 
(111
)
 
10,940

Long-term debt, financing and capital lease obligations
10,500

 
14,576

 
8,474

 
(1,019
)
 
32,531

Deferred tax liabilities

 

 
13,898

 

 
13,898

Note payable due to consolidated affiliate

 
10,500

 
458

 
(10,958
)
 

Other liabilities

 
960

 
2,991

 

 
3,951

Due to consolidated affiliate
139

 

 
21,002

 
(21,141
)
 

Total liabilities
10,793

 
27,161

 
56,595

 
(33,229
)
 
61,320

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Total stockholders' equity
21,710

 
21,712

 
22,413

 
(44,125
)
 
21,710

Total liabilities and stockholders' equity
$
32,503

 
$
48,873

 
$
79,008

 
$
(77,354
)
 
$
83,030

Condensed Income Statement [Table Text Block]
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
For the Three Months Ended September 30, 2015
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$

 
$

 
$
7,975

 
$

 
$
7,975

Net operating expenses:
 
 
 
 
 
 
 
 
 
Cost of services (exclusive of depreciation and amortization included below)

 

 
2,453

 

 
2,453

Cost of products (exclusive of depreciation and amortization included below)

 

 
1,290

 

 
1,290

Selling, general and administrative

 

 
2,224

 

 
2,224

Impairments

 

 
85

 

 
85

Severance and exit costs

 

 
25

 

 
25

Depreciation

 

 
1,412

 

 
1,412

Amortization

 

 
331

 

 
331

Other, net

 

 
157

 

 
157

 

 

 
7,977

 

 
7,977

Operating loss

 

 
(2
)
 

 
(2
)
Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
197

 
40

 

 
(236
)
 
1

Interest expense
(197
)
 
(407
)
 
(174
)
 
236

 
(542
)
(Losses) earnings of subsidiaries
(585
)
 
(218
)
 

 
803

 

Other income, net

 

 
4

 

 
4

 
(585
)
 
(585
)
 
(170
)
 
803

 
(537
)
(Loss) income before income taxes
(585
)
 
(585
)
 
(172
)
 
803

 
(539
)
Income tax expense

 

 
(46
)
 

 
(46
)
Net (loss) income
(585
)
 
(585
)
 
(218
)
 
803

 
(585
)
Other comprehensive (loss) income
(8
)
 
(8
)
 
(6
)
 
14

 
(8
)
Comprehensive (loss) income
$
(593
)
 
$
(593
)
 
$
(224
)
 
$
817

 
$
(593
)
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
For the Three Months Ended September 30, 2014
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$

 
$

 
$
8,488

 
$

 
$
8,488

Net operating expenses:
 
 
 
 
 
 
 
 
 
Cost of services (exclusive of depreciation and amortization included below)

 

 
2,429

 

 
2,429

Cost of products (exclusive of depreciation and amortization included below)

 

 
2,372

 

 
2,372

Selling, general and administrative

 

 
2,301

 

 
2,301

Severance and exit costs

 

 
284

 

 
284

Depreciation

 

 
898

 

 
898

Amortization

 

 
396

 

 
396

 

 

 
8,680

 

 
8,680

Operating loss

 

 
(192
)
 

 
(192
)
Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
169

 
23

 
1

 
(189
)
 
4

Interest expense
(169
)
 
(364
)
 
(166
)
 
189

 
(510
)
(Losses) earnings of subsidiaries
(765
)
 
(424
)
 

 
1,189

 

Other income, net

 

 
4

 

 
4

 
(765
)
 
(765
)
 
(161
)
 
1,189

 
(502
)
(Loss) income before income taxes
(765
)
 
(765
)
 
(353
)
 
1,189

 
(694
)
Income tax expense

 

 
(71
)
 

 
(71
)
Net (loss) income
(765
)
 
(765
)
 
(424
)
 
1,189

 
(765
)
Other comprehensive (loss) income
(7
)
 
(7
)
 
(1
)
 
8

 
(7
)
Comprehensive (loss) income
$
(772
)
 
$
(772
)
 
$
(425
)
 
$
1,197

 
$
(772
)

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
For the Six Months Ended September 30, 2015
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$

 
$

 
$
16,002

 
$

 
$
16,002

Net operating expenses:
 
 
 
 
 
 
 
 
 
Cost of services (exclusive of depreciation and amortization included below)

 

 
4,846

 

 
4,846

Cost of products (exclusive of depreciation and amortization included below)

 

 
2,655

 

 
2,655

Selling, general and administrative

 

 
4,411

 

 
4,411

Impairments

 

 
85

 

 
85

Severance and exit costs

 

 
38

 

 
38

Depreciation

 

 
2,653

 

 
2,653

Amortization

 

 
678

 

 
678

Other, net

 

 
137

 

 
137

 

 

 
15,503

 

 
15,503

Operating income

 

 
499

 

 
499

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
395

 
79

 
1

 
(471
)
 
4

Interest expense
(395
)
 
(814
)
 
(346
)
 
471

 
(1,084
)
(Losses) earnings of subsidiaries
(605
)
 
130

 

 
475

 

Other income, net

 

 
5

 

 
5

 
(605
)
 
(605
)
 
(340
)
 
475

 
(1,075
)
(Loss) income before income taxes
(605
)
 
(605
)
 
159

 
475

 
(576
)
Income tax expense

 

 
(29
)
 

 
(29
)
Net (loss) income
(605
)
 
(605
)
 
130

 
475

 
(605
)
Other comprehensive (loss) income
(4
)
 
(4
)
 
(2
)
 
6

 
(4
)
Comprehensive (loss) income
$
(609
)
 
$
(609
)
 
$
128

 
$
481

 
$
(609
)

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
For the Six Months Ended September 30, 2014
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$

 
$

 
$
17,277

 
$

 
$
17,277

Net operating expenses:
 
 
 
 
 
 
 
 
 
Cost of services (exclusive of depreciation and amortization included below)

 

 
4,949

 

 
4,949

Cost of products (exclusive of depreciation and amortization included below)

 

 
4,530

 

 
4,530

Selling, general and administrative

 

 
4,585

 

 
4,585

Severance and exit costs

 

 
311

 

 
311

Depreciation

 

 
1,766

 

 
1,766

Amortization

 

 
809

 

 
809

 

 

 
16,950

 

 
16,950

Operating income

 

 
327

 

 
327

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
338

 
46

 
1

 
(378
)
 
7

Interest expense
(338
)
 
(732
)
 
(330
)
 
378

 
(1,022
)
(Losses) earnings of subsidiaries
(742
)
 
(56
)
 

 
798

 

Other income, net

 

 
2

 

 
2

 
(742
)
 
(742
)
 
(327
)
 
798

 
(1,013
)
(Loss) income before income taxes
(742
)
 
(742
)
 

 
798

 
(686
)
Income tax expense

 

 
(56
)
 

 
(56
)
Net (loss) income
(742
)
 
(742
)
 
(56
)
 
798

 
(742
)
Other comprehensive (loss) income
(7
)
 
(7
)
 
(1
)
 
8

 
(7
)
Comprehensive (loss) income
$
(749
)
 
$
(749
)
 
$
(57
)
 
$
806

 
$
(749
)


Condensed Cash Flow Statement [Table Text Block]
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
 
For the Six Months Ended September 30, 2015
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$

 
$
(759
)
 
$
2,670

 
$
(114
)
 
$
1,797

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures - network and other

 

 
(2,964
)
 

 
(2,964
)
Capital expenditures - leased devices

 

 
(1,117
)
 

 
(1,117
)
Expenditures relating to FCC licenses

 

 
(45
)
 

 
(45
)
Proceeds from sales and maturities of short-term investments

 
219

 
60

 

 
279

Purchases of short-term investments

 
(176
)
 
(40
)
 

 
(216
)
Change in amounts due from/due to consolidated affiliates
1

 
(1,270
)
 

 
1,269

 

Proceeds from sales of assets and FCC licenses

 

 
4

 

 
4

Intercompany note advance to consolidated affiliate

 
(55
)
 

 
55

 

Proceeds from intercompany note advance to consolidated affiliate

 
54

 

 
(54
)
 

Other, net

 

 
(21
)
 

 
(21
)
Net cash provided by (used in) investing activities
1

 
(1,228
)
 
(4,123
)
 
1,270

 
(4,080
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from debt and financings

 

 
434

 

 
434

Repayments of debt, financing and capital lease obligations

 

 
(206
)
 

 
(206
)
Proceeds from issuance of common stock, net

 
8

 

 

 
8

Intercompany dividends paid to parent

 

 
(114
)
 
114

 

Change in amounts due from/due to consolidated affiliates

 

 
1,269

 
(1,269
)
 

Intercompany note advance from parent

 

 
55

 
(55
)
 

Repayments of intercompany note advance from parent

 

 
(54
)
 
54

 

Other, net
(1
)
 

 
10

 

 
9

Net cash (used in) provided by financing activities
(1
)
 
8

 
1,394

 
(1,156
)
 
245

Net decrease in cash and cash equivalents

 
(1,979
)
 
(59
)
 

 
(2,038
)
Cash and cash equivalents, beginning of period

 
3,492

 
518

 

 
4,010

Cash and cash equivalents, end of period
$

 
$
1,513

 
$
459

 
$

 
$
1,972

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
 
For the Six Months Ended September 30, 2014
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$

 
$
(679
)
 
$
2,586

 
$
(200
)
 
$
1,707

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures - network and other

 

 
(2,389
)
 

 
(2,389
)
Expenditures relating to FCC licenses

 

 
(79
)
 

 
(79
)
Reimbursements relating to FCC licenses

 

 
95

 

 
95

Proceeds from sales and maturities of short-term investments

 
1,842

 

 

 
1,842

Purchases of short-term investments

 
(1,754
)
 
(35
)
 

 
(1,789
)
Change in amounts due from/due to consolidated affiliates

 
(92
)
 

 
92

 

Proceeds from sales of assets and FCC licenses

 

 
101

 

 
101

Other, net

 

 
(6
)
 

 
(6
)
Net cash (used in) provided by investing activities

 
(4
)
 
(2,313
)
 
92

 
(2,225
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Repayments of debt, financing and capital lease obligations

 

 
(363
)
 

 
(363
)
Proceeds from issuance of common stock, net

 
46

 

 

 
46

Intercompany dividends paid to parent

 

 
(200
)
 
200

 

Change in amounts due from/due to consolidated affiliates

 

 
92

 
(92
)
 

Net cash provided by (used in) financing activities

 
46

 
(471
)
 
108

 
(317
)
Net decrease in cash and cash equivalents

 
(637
)
 
(198
)
 

 
(835
)
Cash and cash equivalents, beginning of period

 
4,125

 
845

 

 
4,970

Cash and cash equivalents, end of period
$

 
$
3,488

 
$
647

 
$

 
$
4,135