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