XML 47 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Financial Information (Tables)
9 Months Ended
Dec. 31, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet
CONDENSED CONSOLIDATING BALANCE SHEET
 
December 31, 2017
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
3,948

 
$
492

 
$

 
$
4,440

Short-term investments

 
173

 

 

 
173

Accounts and notes receivable, net
196

 
445

 
3,917

 
(641
)
 
3,917

Current portion of notes receivable from consolidated affiliate

 
424

 

 
(424
)
 

Device and accessory inventory

 

 
1,009

 

 
1,009

Prepaid expenses and other current assets
1

 
8

 
617

 

 
626

Total current assets
197

 
4,998

 
6,035

 
(1,065
)
 
10,165

Investments in subsidiaries
26,233

 
36,237

 

 
(62,470
)
 

Property, plant and equipment, net

 

 
19,712

 

 
19,712

Due from consolidated affiliates
1

 

 
13,776

 
(13,777
)
 

Notes receivable from consolidated affiliate
10,407

 
22,491

 

 
(32,898
)
 

Intangible assets
 
 
 
 
 
 
 
 
 
Goodwill

 

 
6,586

 

 
6,586

FCC licenses and other

 

 
41,222

 

 
41,222

Definite-lived intangible assets, net

 

 
2,667

 

 
2,667

Other assets

 
196

 
871

 

 
1,067

Total assets
$
36,838

 
$
63,922

 
$
90,869

 
$
(110,210
)
 
$
81,419

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$

 
$

 
$
3,176

 
$

 
$
3,176

Accrued expenses and other current liabilities
196

 
383

 
3,921

 
(641
)
 
3,859

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

 
1,895

 
2,141

 

 
4,036

Current portion of notes payable to consolidated affiliate

 

 
424

 
(424
)
 

Total current liabilities
196

 
2,278

 
9,662

 
(1,065
)
 
11,071

Long-term debt, financing and capital lease obligations
10,407

 
10,407

 
12,011

 

 
32,825

Notes payable to consolidated affiliate

 
10,407

 
22,491

 
(32,898
)
 

Deferred tax liabilities

 

 
7,709

 

 
7,709

Other liabilities

 
820

 
2,689

 

 
3,509

Due to consolidated affiliates

 
13,777

 

 
(13,777
)
 

Total liabilities
10,603

 
37,689

 
54,562

 
(47,740
)
 
55,114

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Total stockholders' equity
26,235

 
26,233

 
36,237

 
(62,470
)
 
26,235

Noncontrolling interests

 

 
70

 

 
70

Total equity
26,235

 
26,233

 
36,307

 
(62,470
)
 
26,305

Total liabilities and equity
$
36,838

 
$
63,922

 
$
90,869

 
$
(110,210
)
 
$
81,419



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 INCOME (LOSS)
 
Three Months Ended December 31, 2017
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$

 
$

 
$
8,239

 
$

 
$
8,239

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

 

 
1,733

 

 
1,733

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

 

 
1,673

 

 
1,673

Selling, general and administrative

 

 
2,108

 

 
2,108

Severance and exit costs

 

 
13

 

 
13

Depreciation

 

 
1,977

 

 
1,977

Amortization

 

 
196

 

 
196

Other, net

 

 
(188
)
 

 
(188
)
 

 

 
7,512

 

 
7,512

Operating income

 

 
727

 

 
727

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
198

 
458

 
1

 
(643
)
 
14

Interest expense
(198
)
 
(382
)
 
(644
)
 
643

 
(581
)
Earnings (losses) of subsidiaries
7,162

 
7,088

 

 
(14,250
)
 

Other expense, net

 
(2
)
 
(54
)
 

 
(56
)
 
7,162

 
7,162

 
(697
)
 
(14,250
)
 
(623
)
Income (loss) before income taxes
7,162

 
7,162

 
30

 
(14,250
)
 
104

Income tax benefit

 

 
7,052

 

 
7,052

Net income (loss)
7,162

 
7,162

 
7,082

 
(14,250
)
 
7,156

Less: Net loss attributable to noncontrolling interests

 

 
6

 

 
6

Net income (loss) attributable to Sprint Corporation
7,162

 
7,162

 
7,088

 
(14,250
)
 
7,162

Other comprehensive income (loss)
26

 
26

 
6

 
(32
)
 
26

Comprehensive income (loss)
$
7,188

 
$
7,188

 
$
7,088

 
$
(14,282
)
 
$
7,182

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
Three Months Ended December 31, 2016
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$

 
$

 
$
8,549

 
$

 
$
8,549

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

 

 
1,925

 

 
1,925

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

 

 
1,985

 

 
1,985

Selling, general and administrative

 

 
2,080

 

 
2,080

Severance and exit costs

 

 
19

 

 
19

Depreciation

 

 
1,837

 

 
1,837

Amortization

 

 
255

 

 
255

Other, net

 

 
137

 

 
137

 

 

 
8,238

 

 
8,238

Operating income

 

 
311

 

 
311

Other (expense) income:
 
 
 
 
 
 
 
 
 
Interest income
198

 
43

 
4

 
(233
)
 
12

Interest expense
(198
)
 
(409
)
 
(245
)
 
233

 
(619
)
(Losses) earnings of subsidiaries
(479
)
 
(38
)
 

 
517

 

Other (expense) income, net

 
(75
)
 
3

 

 
(72
)
 
(479
)
 
(479
)
 
(238
)
 
517

 
(679
)
(Loss) income before income taxes
(479
)
 
(479
)
 
73

 
517

 
(368
)
Income tax expense

 

 
(111
)
 

 
(111
)
Net (loss) income
(479
)
 
(479
)
 
(38
)
 
517

 
(479
)
Other comprehensive (loss) income
(5
)
 
(5
)
 
(4
)
 
9

 
(5
)
Comprehensive (loss) income
$
(484
)
 
$
(484
)
 
$
(42
)
 
$
526

 
$
(484
)



CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
 
Nine Months Ended December 31, 2017
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$

 
$

 
$
24,323

 
$

 
$
24,323

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

 

 
5,140

 

 
5,140

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

 

 
4,622

 

 
4,622

Selling, general and administrative

 

 
6,059

 

 
6,059

Severance and exit costs

 

 
13

 

 
13

Depreciation

 

 
5,693

 

 
5,693

Amortization

 

 
628

 

 
628

Other, net

 
(55
)
 
(268
)
 

 
(323
)
 

 
(55
)
 
21,887

 

 
21,832

Operating income

 
55

 
2,436

 

 
2,491

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
593

 
783

 
10

 
(1,320
)
 
66

Interest expense
(593
)
 
(1,171
)
 
(1,345
)
 
1,320

 
(1,789
)
Earnings (losses) of subsidiaries
7,320

 
7,722

 

 
(15,042
)
 

Other expense, net

 
(69
)
 
(47
)
 

 
(116
)
 
7,320

 
7,265

 
(1,382
)
 
(15,042
)
 
(1,839
)
Income (loss) before income taxes
7,320

 
7,320

 
1,054

 
(15,042
)
 
652

Income tax benefit

 

 
6,662

 

 
6,662

Net income (loss)
7,320

 
7,320

 
7,716

 
(15,042
)
 
7,314

Less: Net loss attributable to noncontrolling interests

 

 
6

 

 
6

Net income (loss) attributable to Sprint Corporation
7,320

 
7,320

 
7,722

 
(15,042
)
 
7,320

Other comprehensive income (loss)
38

 
38

 
18

 
(56
)
 
38

Comprehensive income (loss)
$
7,358

 
$
7,358

 
$
7,734

 
$
(15,098
)
 
$
7,352


CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
Nine Months Ended December 31, 2016
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$

 
$

 
$
24,808

 
$

 
$
24,808

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

 

 
6,125

 

 
6,125

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

 

 
5,097

 

 
5,097

Selling, general and administrative

 

 
5,992

 

 
5,992

Severance and exit costs

 

 
30

 

 
30

Depreciation

 

 
5,227

 

 
5,227

Amortization

 

 
813

 

 
813

Other, net

 

 
230

 

 
230

 

 

 
23,514

 

 
23,514

Operating income

 

 
1,294

 

 
1,294

Other (expense) income:
 
 
 
 
 
 
 
 
 
Interest income
593

 
105

 
13

 
(674
)
 
37

Interest expense
(593
)
 
(1,271
)
 
(674
)
 
674

 
(1,864
)
(Losses) earnings of subsidiaries
(923
)
 
320

 

 
603

 

Other expense, net

 
(77
)
 
(27
)
 

 
(104
)
 
(923
)
 
(923
)
 
(688
)
 
603

 
(1,931
)
(Loss) income before income taxes
(923
)
 
(923
)
 
606

 
603

 
(637
)
Income tax expense

 

 
(286
)
 

 
(286
)
Net (loss) income
(923
)
 
(923
)
 
320

 
603

 
(923
)
Other comprehensive income (loss)
2

 
2

 
3

 
(5
)
 
2

Comprehensive (loss) income
$
(921
)
 
$
(921
)
 
$
323

 
$
598

 
$
(921
)

Condensed Cash Flow Statement
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
 
Nine Months Ended December 31, 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
$

 
$
(1,143
)
 
$
5,548

 
$

 
$
4,405

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

 

 
(2,499
)
 

 
(2,499
)
Capital expenditures - leased devices

 

 
(1,787
)
 

 
(1,787
)
Expenditures relating to FCC licenses

 

 
(92
)
 

 
(92
)
Proceeds from sales and maturities of short-term investments

 
7,113

 

 

 
7,113

Purchases of short-term investments

 
(1,842
)
 

 

 
(1,842
)
Change in amounts due from/due to consolidated affiliates

 

 
689

 
(689
)
 

Proceeds from sales of assets and FCC licenses

 

 
367

 

 
367

Proceeds from intercompany note advance to consolidated affiliate

 
575

 

 
(575
)
 

Other, net

 

 
16

 

 
16

Net cash provided by (used in) investing activities

 
5,846

 
(3,306
)
 
(1,264
)
 
1,276

Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from debt and financings

 

 
3,073

 

 
3,073

Repayments of debt, financing and capital lease obligations

 
(2,530
)
 
(4,629
)
 

 
(7,159
)
Debt financing costs

 
(9
)
 
(10
)
 

 
(19
)
Change in amounts due from/due to consolidated affiliates

 
(689
)
 

 
689

 

Repayments of intercompany note advance from parent

 

 
(575
)
 
575

 

Other, net

 
12

 
(18
)
 

 
(6
)
Net cash used in financing activities

 
(3,216
)
 
(2,159
)
 
1,264

 
(4,111
)
Net increase in cash and cash equivalents

 
1,487

 
83

 

 
1,570

Cash and cash equivalents, beginning of period

 
2,461

 
409

 

 
2,870

Cash and cash equivalents, end of period
$

 
$
3,948

 
$
492

 
$

 
$
4,440

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
 
Nine Months Ended December 31, 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
$

 
$
(1,168
)
 
$
4,186

 
$
(118
)
 
$
2,900

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

 

 
(1,421
)
 

 
(1,421
)
Capital expenditures - leased devices

 

 
(1,530
)
 

 
(1,530
)
Expenditures relating to FCC licenses

 

 
(46
)
 

 
(46
)
Proceeds from sales and maturities of short-term investments

 
2,614

 
35

 

 
2,649

Purchases of short-term investments

 
(4,943
)
 
(55
)
 

 
(4,998
)
Change in amounts due from/due to consolidated affiliates

 
6,865

 

 
(6,865
)
 

Proceeds from sales of assets and FCC licenses

 

 
126

 

 
126

Intercompany note advance to consolidated affiliate

 
(392
)
 

 
392

 

Proceeds from intercompany note advance to consolidated affiliate

 
62

 

 
(62
)
 

Other, net

 

 
26

 

 
26

Net cash provided by (used in) investing activities

 
4,206

 
(2,865
)
 
(6,535
)
 
(5,194
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from debt and financings

 

 
6,830

 

 
6,830

Repayments of debt, financing and capital lease obligations

 
(2,000
)
 
(1,266
)
 

 
(3,266
)
Debt financing costs

 
(110
)
 
(162
)
 

 
(272
)
Intercompany dividends paid to consolidated affiliate

 

 
(118
)
 
118

 

Change in amounts due from/due to consolidated affiliates

 

 
(6,865
)
 
6,865

 

Intercompany note advance from consolidated affiliate

 

 
392

 
(392
)
 

Repayments of intercompany note advance from consolidated affiliate

 

 
(62
)
 
62

 

Other, net

 
35

 
33

 

 
68

Net cash (used in) provided by financing activities

 
(2,075
)
 
(1,218
)
 
6,653

 
3,360

Net increase in cash and cash equivalents

 
963

 
103

 

 
1,066

Cash and cash equivalents, beginning of period

 
2,154

 
487

 

 
2,641

Cash and cash equivalents, end of period
$

 
$
3,117

 
$
590

 
$

 
$
3,707