XML 46 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Financial Information (Tables)
6 Months Ended
Sep. 30, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet
CONDENSED CONSOLIDATING BALANCE SHEET
 
September 30, 2017
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
—

 
$
4,319

 
$
483

 
$
—

 
$
4,802

Short-term investments
—

 
1,610

 
—

 
—

 
1,610

Accounts and notes receivable, net
87

 
236

 
4,118

 
(323
)
 
4,118

Current portion of notes receivable from consolidated affiliate
—

 
424

 
—

 
(424
)
 
—

Device and accessory inventory
—

 
—

 
751

 
—

 
751

Prepaid expenses and other current assets
—

 
12

 
642

 
—

 
654

Total current assets
87

 
6,601

 
5,994

 
(747
)
 
11,935

Investments in subsidiaries
19,012

 
24,684

 
—

 
(43,696
)
 
—

Property, plant and equipment, net
—

 
—

 
18,901

 
—

 
18,901

Due from consolidated affiliates
9

 
204

 
—

 
(213
)
 
—

Notes receivable from consolidated affiliate
10,402

 
11,256

 
—

 
(21,658
)
 
—

Intangible assets
 
 
 
 
 
 
 
 
 
Goodwill
—

 
—

 
6,578

 
—

 
6,578

FCC licenses and other
—

 
—

 
41,072

 
—

 
41,072

Definite-lived intangible assets, net
—

 
—

 
2,848

 
—

 
2,848

Other assets
—

 
192

 
940

 
—

 
1,132

Total assets
$
29,510

 
$
42,937

 
$
76,333

 
$
(66,314
)
 
$
82,466

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
—

 
$
—

 
$
2,947

 
$
—

 
$
2,947

Accrued expenses and other current liabilities
88

 
338

 
3,705

 
(323
)
 
3,808

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

 
40

 
4,102

 
—

 
4,142

Current portion of notes payable to consolidated affiliate
—

 
—

 
424

 
(424
)
 
—

Total current liabilities
88

 
378

 
11,178

 
(747
)
 
10,897

Long-term debt, financing and capital lease obligations
10,402

 
12,303

 
11,531

 
—

 
34,236

Notes payable to consolidated affiliate
—

 
10,402

 
11,256

 
(21,658
)
 
—

Deferred tax liabilities
—

 
—

 
14,780

 
—

 
14,780

Other liabilities
—

 
842

 
2,691

 
—

 
3,533

Due to consolidated affiliates
—

 
—

 
213

 
(213
)
 
—

Total liabilities
10,490

 
23,925

 
51,649

 
(22,618
)
 
63,446

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Total stockholders' equity
19,020

 
19,012

 
24,684

 
(43,696
)
 
19,020

Total liabilities and stockholders' equity
$
29,510

 
$
42,937

 
$
76,333

 
$
(66,314
)
 
$
82,466



CONDENSED CONSOLIDATING BALANCE SHEET
 
March 31, 2017
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
—

 
$
2,461

 
$
409

 
$
—

 
$
2,870

Short-term investments
—

 
5,444

 
—

 
—

 
5,444

Accounts and notes receivable, net
86

 
1

 
4,137

 
(86
)
 
4,138

Device and accessory inventory
—

 
—

 
1,064

 
—

 
1,064

Prepaid expenses and other current assets
—

 
11

 
590

 
—

 
601

Total current assets
86

 
7,917

 
6,200

 
(86
)
 
14,117

Investments in subsidiaries
18,800

 
23,854

 
—

 
(42,654
)
 
—

Property, plant and equipment, net
—

 
—

 
19,209

 
—

 
19,209

Due from consolidated affiliates
25

 
13,032

 
—

 
(13,057
)
 
—

Notes receivable from consolidated affiliate
10,394

 
575

 
—

 
(10,969
)
 
—

Intangible assets
 
 
 
 
 
 
 
 
 
Goodwill
—

 
—

 
6,579

 
—

 
6,579

FCC licenses and other
—

 
—

 
40,585

 
—

 
40,585

Definite-lived intangible assets, net
—

 
—

 
3,320

 
—

 
3,320

Other assets
—

 
134

 
1,179

 
—

 
1,313

Total assets
$
29,305

 
$
45,512

 
$
77,072

 
$
(66,766
)
 
$
85,123

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
—

 
$
—

 
$
3,281

 
$
—

 
$
3,281

Accrued expenses and other current liabilities
103

 
478

 
3,646

 
(86
)
 
4,141

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

 
1,356

 
3,680

 
—

 
5,036

Total current liabilities
103

 
1,834

 
10,607

 
(86
)
 
12,458

Long-term debt, financing and capital lease obligations
10,394

 
13,647

 
11,837

 
—

 
35,878

Notes payable to consolidated affiliate
—

 
10,394

 
575

 
(10,969
)
 
—

Deferred tax liabilities
—

 
—

 
14,416

 
—

 
14,416

Other liabilities
—

 
837

 
2,726

 
—

 
3,563

Due to consolidated affiliates
—

 
—

 
13,057

 
(13,057
)
 
—

Total liabilities
10,497

 
26,712

 
53,218

 
(24,112
)
 
66,315

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Total stockholders' equity
18,808

 
18,800

 
23,854

 
(42,654
)
 
18,808

Total liabilities and stockholders' equity
$
29,305

 
$
45,512

 
$
77,072

 
$
(66,766
)
 
$
85,123

Condensed Income Statement
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
Three Months Ended September 30, 2017
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$
—

 
$
—

 
$
7,927

 
$
—

 
$
7,927

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

 
—

 
1,698

 
—

 
1,698

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

 
—

 
1,404

 
—

 
1,404

Selling, general and administrative
—

 
—

 
2,013

 
—

 
2,013

Depreciation
—

 
—

 
1,885

 
—

 
1,885

Amortization
—

 
—

 
209

 
—

 
209

Other, net
—

 
—

 
117

 
—

 
117

 
—

 
—

 
7,326

 
—

 
7,326

Operating income
—

 
—

 
601

 
—

 
601

Other (expense) income:
 
 
 
 
 
 
 
 
 
Interest income
197

 
280

 
5

 
(449
)
 
33

Interest expense
(197
)
 
(438
)
 
(409
)
 
449

 
(595
)
(Losses) earnings of subsidiaries
(48
)
 
110

 
—

 
(62
)
 
—

Other income, net
—

 
—

 
11

 
—

 
11

 
(48
)
 
(48
)
 
(393
)
 
(62
)
 
(551
)
(Loss) income before income taxes
(48
)
 
(48
)
 
208

 
(62
)
 
50

Income tax expense
—

 
—

 
(98
)
 
—

 
(98
)
Net (loss) income
(48
)
 
(48
)
 
110

 
(62
)
 
(48
)
Other comprehensive income (loss)
16

 
16

 
7

 
(23
)
 
16

Comprehensive (loss) income
$
(32
)
 
$
(32
)
 
$
117

 
$
(85
)
 
$
(32
)
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
Three Months Ended September 30, 2016
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$
—

 
$
—

 
$
8,247

 
$
—

 
$
8,247

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

 
—

 
2,101

 
—

 
2,101

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

 
—

 
1,693

 
—

 
1,693

Selling, general and administrative
—

 
—

 
1,995

 
—

 
1,995

Severance and exit costs
—

 
—

 
(5
)
 
—

 
(5
)
Depreciation
—

 
—

 
1,710

 
—

 
1,710

Amortization
—

 
—

 
271

 
—

 
271

Other, net
—

 
—

 
(140
)
 
—

 
(140
)
 
—

 
—

 
7,625

 
—

 
7,625

Operating income
—

 
—

 
622

 
—

 
622

Other (expense) income:
 
 
 
 
 
 
 
 
 
Interest income
197

 
34

 
6

 
(222
)
 
15

Interest expense
(197
)
 
(439
)
 
(216
)
 
222

 
(630
)
(Losses) earnings of subsidiaries
(142
)
 
264

 
—

 
(122
)
 
—

Other expense, net
—

 
(1
)
 
(29
)
 
—

 
(30
)
 
(142
)
 
(142
)
 
(239
)
 
(122
)
 
(645
)
(Loss) income before income taxes
(142
)
 
(142
)
 
383

 
(122
)
 
(23
)
Income tax expense
—

 
—

 
(119
)
 
—

 
(119
)
Net (loss) income
(142
)
 
(142
)
 
264

 
(122
)
 
(142
)
Other comprehensive income (loss)
8

 
8

 
6

 
(14
)
 
8

Comprehensive (loss) income
$
(134
)
 
$
(134
)
 
$
270

 
$
(136
)
 
$
(134
)



CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
 
Six Months Ended September 30, 2017
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$
—

 
$
—

 
$
16,084

 
$
—

 
$
16,084

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

 
—

 
3,407

 
—

 
3,407

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

 
—

 
2,949

 
—

 
2,949

Selling, general and administrative
—

 
—

 
3,951

 
—

 
3,951

Severance and exit costs
—

 
—

 
—

 
—

 
—

Depreciation
—

 
—

 
3,716

 
—

 
3,716

Amortization
—

 
—

 
432

 
—

 
432

Other, net
—

 
(55
)
 
(80
)
 
—

 
(135
)
 
—

 
(55
)
 
14,375

 
—

 
14,320

Operating income
—

 
55

 
1,709

 
—

 
1,764

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
395

 
325

 
9

 
(677
)
 
52

Interest expense
(395
)
 
(789
)
 
(701
)
 
677

 
(1,208
)
Earnings (losses) of subsidiaries
158

 
634

 
—

 
(792
)
 
—

Other (expense) income, net
—

 
(67
)
 
7

 
—

 
(60
)
 
158

 
103

 
(685
)
 
(792
)
 
(1,216
)
Income (loss) before income taxes
158

 
158

 
1,024

 
(792
)
 
548

Income tax expense
—

 
—

 
(390
)
 
—

 
(390
)
Net income (loss)
158

 
158

 
634

 
(792
)
 
158

Other comprehensive income (loss)
12

 
12

 
12

 
(24
)
 
12

Comprehensive income (loss)
$
170

 
$
170

 
$
646

 
$
(816
)
 
$
170


CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
Six Months Ended September 30, 2016
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$
—

 
$
—

 
$
16,259

 
$
—

 
$
16,259

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

 
—

 
4,200

 
—

 
4,200

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

 
—

 
3,112

 
—

 
3,112

Selling, general and administrative
—

 
—

 
3,912

 
—

 
3,912

Severance and exit costs
—

 
—

 
11

 
—

 
11

Depreciation
—

 
—

 
3,390

 
—

 
3,390

Amortization
—

 
—

 
558

 
—

 
558

Other, net
—

 
—

 
93

 
—

 
93

 
—

 
—

 
15,276

 
—

 
15,276

Operating income
—

 
—

 
983

 
—

 
983

Other (expense) income:
 
 
 
 
 
 
 
 
 
Interest income
395

 
62

 
9

 
(441
)
 
25

Interest expense
(395
)
 
(862
)
 
(429
)
 
441

 
(1,245
)
(Losses) earnings of subsidiaries
(444
)
 
358

 
—

 
86

 
—

Other expense, net
—

 
(2
)
 
(30
)
 
—

 
(32
)
 
(444
)
 
(444
)
 
(450
)
 
86

 
(1,252
)
(Loss) income before income taxes
(444
)
 
(444
)
 
533

 
86

 
(269
)
Income tax expense
—

 
—

 
(175
)
 
—

 
(175
)
Net (loss) income
(444
)
 
(444
)
 
358

 
86

 
(444
)
Other comprehensive income (loss)
7

 
7

 
7

 
(14
)
 
7

Comprehensive (loss) income
$
(437
)
 
$
(437
)
 
$
365

 
$
72

 
$
(437
)

Condensed Cash Flow Statement
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
 
Six Months Ended September 30, 2017
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
—

 
$
(1,076
)
 
$
4,315

 
$
—

 
$
3,239

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

 
—

 
(1,803
)
 
—

 
(1,803
)
Capital expenditures - leased devices
—

 
—

 
(1,105
)
 
—

 
(1,105
)
Expenditures relating to FCC licenses
—

 
—

 
(19
)
 
—

 
(19
)
Proceeds from sales and maturities of short-term investments
—

 
5,582

 
—

 
—

 
5,582

Purchases of short-term investments
—

 
(1,748
)
 
—

 
—

 
(1,748
)
Change in amounts due from/due to consolidated affiliates
—

 
1,628

 
—

 
(1,628
)
 
—

Proceeds from sales of assets and FCC licenses
—

 
—

 
218

 
—

 
218

Other, net
—

 
—

 
(1
)
 
—

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

 
5,462

 
(2,710
)
 
(1,628
)
 
1,124

Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from debt and financings
—

 
—

 
1,860

 
—

 
1,860

Repayments of debt, financing and capital lease obligations
—

 
(2,520
)
 
(1,741
)
 
—

 
(4,261
)
Debt financing costs
—

 
(9
)
 
—

 
—

 
(9
)
Change in amounts due from/due to consolidated affiliates
—

 
—

 
(1,628
)
 
1,628

 
—

Other, net
—

 
1

 
(22
)
 
—

 
(21
)
Net cash (used in) provided by financing activities
—

 
(2,528
)
 
(1,531
)
 
1,628

 
(2,431
)
Net increase in cash and cash equivalents
—

 
1,858

 
74

 
—

 
1,932

Cash and cash equivalents, beginning of period
—

 
2,461

 
409

 
—

 
2,870

Cash and cash equivalents, end of period
$
—

 
$
4,319

 
$
483

 
$
—

 
$
4,802

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
 
Six Months Ended September 30, 2016
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
—

 
$
(780
)
 
$
3,148

 
$
(118
)
 
$
2,250

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

 
—

 
(943
)
 
—

 
(943
)
Capital expenditures - leased devices
—

 
—

 
(763
)
 
—

 
(763
)
Expenditures relating to FCC licenses
—

 
—

 
(32
)
 
—

 
(32
)
Proceeds from sales and maturities of short-term investments
—

 
1,087

 
35

 
—

 
1,122

Purchases of short-term investments
—

 
(2,737
)
 
(35
)
 
—

 
(2,772
)
Change in amounts due from/due to consolidated affiliates
—

 
3,883

 
—

 
(3,883
)
 
—

Proceeds from sales of assets and FCC licenses
—

 
—

 
66

 
—

 
66

Intercompany note advance to consolidated affiliate
—

 
(70
)
 
—

 
70

 
—

Proceeds from intercompany note advance to consolidated affiliate
—

 
62

 
—

 
(62
)
 
—

Other, net
—

 
—

 
(36
)
 
—

 
(36
)
Net cash provided by (used in) investing activities
—

 
2,225

 
(1,708
)
 
(3,875
)
 
(3,358
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from debt and financings
—

 
—

 
3,278

 
—

 
3,278

Repayments of debt, financing and capital lease obligations
—

 
—

 
(667
)
 
—

 
(667
)
Debt financing costs
—

 
(110
)
 
(65
)
 
—

 
(175
)
Intercompany dividends paid to consolidated affiliate
—

 
—

 
(118
)
 
118

 
—

Change in amounts due from/due to consolidated affiliates
—

 
—

 
(3,883
)
 
3,883

 
—

Intercompany note advance from consolidated affiliate
—

 
—

 
70

 
(70
)
 
—

Repayments of intercompany note advance from consolidated affiliate
—

 
—

 
(62
)
 
62

 
—

Other, net
—

 
20

 
17

 
—

 
37

Net cash (used in) provided by financing activities
—

 
(90
)
 
(1,430
)
 
3,993

 
2,473

Net increase in cash and cash equivalents
—

 
1,355

 
10

 
—

 
1,365

Cash and cash equivalents, beginning of period
—

 
2,154

 
487

 
—

 
2,641

Cash and cash equivalents, end of period
$
—

 
$
3,509

 
$
497

 
$
—

 
$
4,006