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