XML 48 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Financial Information (Tables)
6 Months Ended
Sep. 30, 2018
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet
CONDENSED CONSOLIDATING BALANCE SHEET
 
September 30, 2018
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
5,256

 
$
470

 
$

 
$
5,726

Short-term investments

 
3,186

 

 

 
3,186

Accounts and notes receivable, net
96

 
233

 
3,555

 
(329
)
 
3,555

Current portion of notes receivable from consolidated affiliates

 
424

 

 
(424
)
 

Device and accessory inventory

 

 
859

 

 
859

Prepaid expenses and other current assets
1

 
8

 
1,112

 

 
1,121

Total current assets
97

 
9,107

 
5,996

 
(753
)
 
14,447

Investments in subsidiaries
28,110

 
19,303

 

 
(47,413
)
 

Property, plant and equipment, net

 

 
20,816

 

 
20,816

Costs to acquire a customer contract

 

 
1,379

 

 
1,379

Due from consolidated affiliates
291

 
1,007

 

 
(1,298
)
 

Notes receivable from consolidated affiliates
11,871

 
23,567

 

 
(35,438
)
 

Intangible assets
 
 
 
 
 
 
 
 
 
Goodwill

 

 
6,598

 

 
6,598

FCC licenses and other

 

 
41,373

 

 
41,373

Definite-lived intangible assets, net

 

 
2,075

 

 
2,075

Other assets

 
206

 
957

 

 
1,163

Total assets
$
40,369

 
$
53,190

 
$
79,194

 
$
(84,902
)
 
$
87,851

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$

 
$

 
$
4,210

 
$

 
$
4,210

Accrued expenses and other current liabilities
97

 
314

 
3,288

 
(329
)
 
3,370

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

 
2,021

 
3,325

 

 
5,346

Current portion of notes payable to consolidated affiliates

 

 
424

 
(424
)
 

Total current liabilities
97

 
2,335

 
11,247

 
(753
)
 
12,926

Long-term debt, financing and capital lease obligations
11,871

 
10,104

 
13,354

 

 
35,329

Notes payable to consolidated affiliates

 
11,871

 
23,567

 
(35,438
)
 

Deferred tax liabilities

 

 
7,704

 

 
7,704

Other liabilities

 
770

 
2,658

 

 
3,428

Due to consolidated affiliates

 

 
1,298

 
(1,298
)
 

Total liabilities
11,968

 
25,080

 
59,828

 
(37,489
)
 
59,387

Commitments and contingencies

 

 

 

 

Total stockholders' equity
28,401

 
28,110

 
19,303

 
(47,413
)
 
28,401

Noncontrolling interests

 

 
63

 

 
63

Total equity
28,401

 
28,110

 
19,366

 
(47,413
)
 
28,464

Total liabilities and equity
$
40,369

 
$
53,190

 
$
79,194

 
$
(84,902
)
 
$
87,851

CONDENSED CONSOLIDATING BALANCE SHEET
 
March 31, 2018
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
6,222

 
$
388

 
$

 
$
6,610

Short-term investments

 
2,354

 

 

 
2,354

Accounts and notes receivable, net
99

 
248

 
3,711

 
(347
)
 
3,711

Current portion of notes receivable from consolidated affiliates

 
424

 

 
(424
)
 

Device and accessory inventory

 

 
1,003

 

 
1,003

Prepaid expenses and other current assets
5

 
9

 
561

 

 
575

Total current assets
104

 
9,257

 
5,663

 
(771
)
 
14,253

Investments in subsidiaries
26,351

 
18,785

 

 
(45,136
)
 

Property, plant and equipment, net

 

 
19,925

 

 
19,925

Due from consolidated affiliates
1

 

 
594

 
(595
)
 

Notes receivable from consolidated affiliates
11,887

 
23,991

 

 
(35,878
)
 

Intangible assets
 
 
 
 
 
 
 
 
 
Goodwill

 

 
6,586

 

 
6,586

FCC licenses and other

 

 
41,309

 

 
41,309

Definite-lived intangible assets, net

 

 
2,465

 

 
2,465

Other assets

 
185

 
736

 

 
921

Total assets
$
38,343

 
$
52,218

 
$
77,278

 
$
(82,380
)
 
$
85,459

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$

 
$

 
$
3,409

 
$

 
$
3,409

Accrued expenses and other current liabilities
100

 
341

 
3,868

 
(347
)
 
3,962

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

 
1,832

 
1,597

 

 
3,429

Current portion of notes payable to consolidated affiliates

 

 
424

 
(424
)
 

Total current liabilities
100

 
2,173


9,298


(771
)

10,800

Long-term debt, financing and capital lease obligations
11,887

 
10,381

 
15,195

 

 
37,463

Notes payable to consolidated affiliates

 
11,887

 
23,991

 
(35,878
)
 

Deferred tax liabilities

 

 
7,294

 

 
7,294

Other liabilities

 
831

 
2,652

 

 
3,483

Due to consolidated affiliates

 
595

 

 
(595
)
 

Total liabilities
11,987

 
25,867

 
58,430

 
(37,244
)
 
59,040

Commitments and contingencies

 

 

 

 

Total stockholders' equity
26,356

 
26,351

 
18,785

 
(45,136
)
 
26,356

Noncontrolling interests

 

 
63

 

 
63

Total equity
26,356

 
26,351

 
18,848

 
(45,136
)
 
26,419

Total liabilities and equity
$
38,343

 
$
52,218

 
$
77,278

 
$
(82,380
)
 
$
85,459

Condensed Income Statement
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
 
Three Months Ended September 30, 2018
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues:
 
 
 
 
 
 
 
 
 
Service
$

 
$

 
$
5,762

 
$

 
$
5,762

Equipment sales

 

 
1,418

 

 
1,418

Equipment rentals

 

 
1,253

 

 
1,253

 

 

 
8,433

 

 
8,433

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

 

 
1,694

 

 
1,694

Cost of equipment sales

 

 
1,517

 

 
1,517

Cost of equipment rentals (exclusive of depreciation below)

 

 
151

 

 
151

Selling, general and administrative

 

 
1,861

 

 
1,861

Severance and exit costs

 

 
25

 

 
25

Depreciation - network and other

 

 
1,021

 

 
1,021

Depreciation - equipment rentals

 

 
1,181

 

 
1,181

Amortization

 

 
159

 

 
159

Other, net

 

 
46

 

 
46

 

 

 
7,655

 

 
7,655

Operating income

 

 
778

 

 
778

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
226

 
545

 
340

 
(1,062
)
 
49

Interest expense
(226
)
 
(638
)
 
(831
)
 
1,062

 
(633
)
Earnings (losses) of subsidiaries
196

 
267

 

 
(463
)
 

Other income, net

 
22

 
8

 

 
30

 
196

 
196

 
(483
)
 
(463
)
 
(554
)
Income (loss) before income taxes
196

 
196

 
295

 
(463
)
 
224

Income tax expense

 

 
(17
)
 

 
(17
)
Net income (loss)
196

 
196

 
278

 
(463
)
 
207

Less: Net income attributable to noncontrolling interests

 

 
(11
)
 

 
(11
)
Net income (loss) attributable to Sprint Corporation
196

 
196

 
267

 
(463
)
 
196

Other comprehensive income (loss)
9

 
9

 
3

 
(12
)
 
9

Comprehensive income (loss)
$
205

 
$
205

 
$
281

 
$
(475
)
 
$
216

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:
 
 
 
 
 
 
 
 
 
Service
$

 
$

 
$
5,967

 
$

 
$
5,967

Equipment sales

 

 
994

 

 
994

Equipment rentals

 

 
966

 

 
966

 

 

 
7,927

 

 
7,927

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

 

 
1,698

 

 
1,698

Cost of equipment sales

 

 
1,404

 

 
1,404

Cost of equipment rentals (exclusive of depreciation below)

 

 
112

 

 
112

Selling, general and administrative

 

 
2,013

 

 
2,013

Depreciation - network and other

 

 
997

 

 
997

Depreciation - equipment rentals

 

 
888

 

 
888

Amortization

 

 
209

 

 
209

Other, net

 

 
5

 

 
5

 

 

 
7,326

 

 
7,326

Operating income

 

 
601

 

 
601

Other income (expense):
 
 
 
 
 
 
 
 
 
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 INCOME (LOSS)
 
Six Months Ended September 30, 2018
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues:
 
 
 
 
 
 
 
 
 
Service
$

 
$

 
$
11,502

 
$

 
$
11,502

Equipment sales

 

 
2,591

 

 
2,591

Equipment rentals

 

 
2,465

 

 
2,465

 

 

 
16,558

 

 
16,558

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

 

 
3,371

 

 
3,371

Cost of equipment sales

 

 
2,787

 

 
2,787

Cost of equipment rentals (exclusive of depreciation below)

 

 
275

 

 
275

Selling, general and administrative

 

 
3,728

 

 
3,728

Severance and exit costs

 

 
33

 

 
33

Depreciation - network and other

 

 
2,044

 

 
2,044

Depreciation - equipment rentals

 

 
2,317

 

 
2,317

Amortization

 

 
330

 

 
330

Other, net

 

 
80

 

 
80

 

 

 
14,965

 

 
14,965

Operating income

 

 
1,593

 

 
1,593

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
452

 
1,092

 
342

 
(1,795
)
 
91

Interest expense
(452
)
 
(1,209
)
 
(1,404
)
 
1,795

 
(1,270
)
Earnings (losses) of subsidiaries
372

 
469

 

 
(841
)
 

Other income, net

 
20

 
10

 

 
30

 
372

 
372

 
(1,052
)
 
(841
)
 
(1,149
)
Income (loss) before income taxes
372

 
372

 
541

 
(841
)
 
444

Income tax expense

 

 
(64
)
 

 
(64
)
Net income (loss)
372

 
372

 
477

 
(841
)
 
380

Less: Net income attributable to noncontrolling interests

 

 
(8
)
 

 
(8
)
Net income (loss) attributable to Sprint Corporation
372

 
372

 
469

 
(841
)
 
372

Other comprehensive income (loss)
5

 
5

 
(10
)
 
5

 
5

Comprehensive income (loss)
$
377

 
$
377

 
$
467

 
$
(836
)
 
$
385

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:
 
 
 
 
 
 
 
 
 
Service
$

 
$

 
$
12,038

 
$

 
$
12,038

Equipment sales

 

 
2,181

 

 
2,181

Equipment rentals

 

 
1,865

 

 
1,865

 

 

 
16,084

 

 
16,084

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

 

 
3,407

 

 
3,407

Cost of equipment sales

 

 
2,949

 

 
2,949

Cost of equipment rentals (exclusive of depreciation below)

 

 
224

 

 
224

Selling, general and administrative

 

 
3,951

 

 
3,951

Depreciation - network and other

 

 
1,974

 

 
1,974

Depreciation - equipment rentals

 

 
1,742

 

 
1,742

Amortization

 

 
432

 

 
432

Other, net

 
(55
)
 
(304
)
 

 
(359
)
 

 
(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 Cash Flow Statement
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
 
Six Months Ended September 30, 2018
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$

 
$
(209
)
 
$
5,566

 
$

 
$
5,357

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

 

 
(2,398
)
 

 
(2,398
)
Capital expenditures - leased devices

 

 
(3,524
)
 

 
(3,524
)
Expenditures relating to FCC licenses

 

 
(70
)
 

 
(70
)
Proceeds from sales and maturities of short-term investments

 
4,002

 

 

 
4,002

Purchases of short-term investments

 
(4,834
)
 

 

 
(4,834
)
Change in amounts due from/due to consolidated affiliates
(248
)
 
(320
)
 

 
568

 

Proceeds from sales of assets and FCC licenses

 

 
272

 

 
272

Proceeds from deferred purchase price from sale of receivables

 

 
223

 

 
223

Proceeds from intercompany note advance to consolidated affiliate

 
424

 

 
(424
)
 

Other, net

 

 
42

 

 
42

Net cash (used in) provided by investing activities
(248
)
 
(728
)
 
(5,455
)
 
144

 
(6,287
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from debt and financings

 

 
2,944

 

 
2,944

Repayments of debt, financing and capital lease obligations

 
(20
)
 
(2,908
)
 

 
(2,928
)
Debt financing costs
(28
)
 
(9
)
 
(211
)
 

 
(248
)
Proceeds from issuance of common stock, net
276

 

 

 

 
276

Change in amounts due from/due to consolidated affiliates

 

 
568

 
(568
)
 

Repayments of intercompany note advance from parent

 

 
(424
)
 
424

 

Net cash provided by (used in) financing activities
248

 
(29
)
 
(31
)
 
(144
)
 
44

Net (decrease) increase in cash, cash equivalents and restricted cash

 
(966
)
 
80

 

 
(886
)
Cash, cash equivalents and restricted cash, beginning of period

 
6,222

 
437

 

 
6,659

Cash, cash equivalents and restricted cash, end of period
$

 
$
5,256

 
$
517

 
$

 
$
5,773

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
$

 
$
(949
)
 
$
5,675

 
$

 
$
4,726

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

 

 
(1,843
)
 

 
(1,843
)
Capital expenditures - leased devices

 

 
(3,065
)
 

 
(3,065
)
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

Proceeds from deferred purchase price from sale of receivables

 

 
640

 

 
640

Other, net

 
2

 
(4
)
 

 
(2
)
Net cash provided by (used in) investing activities

 
5,464

 
(4,073
)
 
(1,628
)
 
(237
)
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
)
Call premiums paid on debt redemptions

 
(129
)
 

 

 
(129
)
Proceeds from issuance of common stock, net

 
1

 

 

 
1

Change in amounts due from/due to consolidated affiliates

 

 
(1,628
)
 
1,628

 

Other, net

 

 
(22
)
 

 
(22
)
Net cash (used in) provided by financing activities

 
(2,657
)
 
(1,531
)
 
1,628

 
(2,560
)
Net increase in cash, cash equivalents and restricted cash

 
1,858

 
71

 

 
1,929

Cash, cash equivalents and restricted cash, beginning of period

 
2,461

 
481

 

 
2,942

Cash, cash equivalents and restricted cash, end of period
$

 
$
4,319

 
$
552

 
$

 
$
4,871