XML 18 R70.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Guarantor and Non-Guarantor Subsidiaries Financial Information - Consolidating Statement of Cash Flows Unaudited (Detail) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Nov. 05, 2018
Oct. 12, 2018
Oct. 09, 2018
Dec. 31, 2019
Dec. 31, 2018
Sep. 30, 2019
Cash flows from operating activities            
Net income       $ 122 $ 86  
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization       71 68  
Unrealized gains and remeasurement of foreign-denominated loans       5 (13)  
Deferred income taxes       (29) 11  
Loss on extinguishment of debt       0 3  
Net gain on divestitures and investments       1 (15)  
Non-cash interest expense       1 2  
Equity-based compensation expense       (7) 12  
Equity gains, including distributions       0 0  
Changes in operating assets and liabilities:            
Accounts receivable, net       (101) (88)  
Inventories       10 13  
Royalty advances       (38) (28)  
Accounts payable and accrued liabilities       (44) (92)  
Royalty payables       84 92  
Accrued interest       (11) (7)  
Operating lease liabilities       1 0  
Deferred revenue       (21) (5)  
Other balance sheet changes       34 53  
Net cash provided by operating activities       78 92  
Cash flows from investing activities            
Acquisition of music publishing rights, net       (11) (5)  
Capital expenditures       (15) (26)  
Investments and acquisitions of businesses, net       (6) (207)  
Proceeds from the sale of investments         0  
Advances from issuer       0 0  
Net cash used in investing activities       (32) (238)  
Cash flows from financing activities            
Dividend by Acquisition Corp. to Holdings Corp.       (206) 0  
Call premiums paid and deposit on early redemption of debt       0 (2)  
Deferred financing costs paid       0 (4)  
Distribution to noncontrolling interest holder       (1) (2)  
Dividends paid         0  
Change in due to (from) issuer       0 0  
Net cash (used in) provided by financing activities       (207) 182  
Effect of exchange rate changes on cash and equivalents       4 (2)  
Net (decrease) increase in cash and equivalents       (157) 34  
Cash and equivalents at beginning of period       619 514 $ 514
Cash and equivalents at end of period       462 548 619
3.625% Senior Secured Notes            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp       0 287  
4.125% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes       0 (40)  
4.875% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes       0 (30)  
5.625% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes       0 (27)  
WMG Acquisition Corp. | 4.125% Senior Secured Notes            
Adjustments to reconcile net income to net cash provided by operating activities:            
Loss on extinguishment of debt   $ 2        
WMG Acquisition Corp. | 4.875% Senior Secured Notes            
Adjustments to reconcile net income to net cash provided by operating activities:            
Loss on extinguishment of debt     $ 1      
WMG Acquisition Corp. | 5.625% Senior Secured Notes            
Adjustments to reconcile net income to net cash provided by operating activities:            
Loss on extinguishment of debt $ 1         4
Reportable Legal Entities | Guarantor Subsidiaries            
Cash flows from operating activities            
Net income       154 128  
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization       43 34  
Unrealized gains and remeasurement of foreign-denominated loans       2 (4)  
Deferred income taxes       0 0  
Loss on extinguishment of debt         0  
Net gain on divestitures and investments       1 (15)  
Non-cash interest expense       0 0  
Equity-based compensation expense       (7) 12  
Equity gains, including distributions       (86) (109)  
Changes in operating assets and liabilities:            
Accounts receivable, net       (57) (3)  
Inventories       (1) 2  
Royalty advances       (16) (15)  
Accounts payable and accrued liabilities       92 64  
Royalty payables       (38) (91)  
Accrued interest       0 0  
Operating lease liabilities       1    
Deferred revenue       (6) 3  
Other balance sheet changes       (27) 24  
Net cash provided by operating activities       55 30  
Cash flows from investing activities            
Acquisition of music publishing rights, net       (8) (4)  
Capital expenditures       (8) (22)  
Investments and acquisitions of businesses, net       (2) (23)  
Proceeds from the sale of investments         0  
Advances from issuer       0 0  
Net cash used in investing activities       (18) (49)  
Cash flows from financing activities            
Dividend by Acquisition Corp. to Holdings Corp.       (206)    
Call premiums paid and deposit on early redemption of debt         0  
Deferred financing costs paid         0  
Distribution to noncontrolling interest holder       0 (1)  
Dividends paid         0  
Change in due to (from) issuer       (33) 84  
Net cash (used in) provided by financing activities       (239) 83  
Effect of exchange rate changes on cash and equivalents       0 0  
Net (decrease) increase in cash and equivalents       (202) 64  
Cash and equivalents at beginning of period       386 169 169
Cash and equivalents at end of period       184 233 386
Reportable Legal Entities | Guarantor Subsidiaries | 3.625% Senior Secured Notes            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp         0  
Reportable Legal Entities | Guarantor Subsidiaries | 4.125% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Reportable Legal Entities | Guarantor Subsidiaries | 4.875% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Reportable Legal Entities | Guarantor Subsidiaries | 5.625% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Reportable Legal Entities | Non-Guarantor Subsidiaries            
Cash flows from operating activities            
Net income       64 84  
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization       28 34  
Unrealized gains and remeasurement of foreign-denominated loans       (9) 0  
Deferred income taxes       (29) 11  
Loss on extinguishment of debt         0  
Net gain on divestitures and investments       0 0  
Non-cash interest expense       0 0  
Equity-based compensation expense       0 0  
Equity gains, including distributions       0 0  
Changes in operating assets and liabilities:            
Accounts receivable, net       (44) (85)  
Inventories       11 11  
Royalty advances       (22) (13)  
Accounts payable and accrued liabilities       (112) (86)  
Royalty payables       122 183  
Accrued interest       0 0  
Operating lease liabilities       0    
Deferred revenue       (15) (8)  
Other balance sheet changes       62 25  
Net cash provided by operating activities       56 156  
Cash flows from investing activities            
Acquisition of music publishing rights, net       (3) (1)  
Capital expenditures       (7) (4)  
Investments and acquisitions of businesses, net       (4) (184)  
Proceeds from the sale of investments         0  
Advances from issuer       0 0  
Net cash used in investing activities       (14) (189)  
Cash flows from financing activities            
Dividend by Acquisition Corp. to Holdings Corp.       0    
Call premiums paid and deposit on early redemption of debt         0  
Deferred financing costs paid         0  
Distribution to noncontrolling interest holder       (1) (1)  
Dividends paid         0  
Change in due to (from) issuer       0 0  
Net cash (used in) provided by financing activities       (1) (1)  
Effect of exchange rate changes on cash and equivalents       4 (2)  
Net (decrease) increase in cash and equivalents       45 (36)  
Cash and equivalents at beginning of period       233 345 345
Cash and equivalents at end of period       278 309 233
Reportable Legal Entities | Non-Guarantor Subsidiaries | 3.625% Senior Secured Notes            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp         0  
Reportable Legal Entities | Non-Guarantor Subsidiaries | 4.125% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Reportable Legal Entities | Non-Guarantor Subsidiaries | 4.875% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Reportable Legal Entities | Non-Guarantor Subsidiaries | 5.625% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Reportable Legal Entities | Warner Music Group Corp.            
Cash flows from operating activities            
Net income       120 86  
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization       0 0  
Unrealized gains and remeasurement of foreign-denominated loans       0 0  
Deferred income taxes       0 0  
Loss on extinguishment of debt         0  
Net gain on divestitures and investments       0 0  
Non-cash interest expense       0 0  
Equity-based compensation expense       0 0  
Equity gains, including distributions       (120) (86)  
Changes in operating assets and liabilities:            
Accounts receivable, net       0 0  
Inventories       0 0  
Royalty advances       0 0  
Accounts payable and accrued liabilities       0 0  
Royalty payables       0 0  
Accrued interest       0 0  
Operating lease liabilities       0    
Deferred revenue       0 0  
Other balance sheet changes       0 0  
Net cash provided by operating activities       0 0  
Cash flows from investing activities            
Acquisition of music publishing rights, net       0 0  
Capital expenditures       0 0  
Investments and acquisitions of businesses, net       0 0  
Proceeds from the sale of investments         0  
Advances from issuer       0 0  
Net cash used in investing activities       0 0  
Cash flows from financing activities            
Dividend by Acquisition Corp. to Holdings Corp.       0    
Call premiums paid and deposit on early redemption of debt         0  
Deferred financing costs paid         0  
Distribution to noncontrolling interest holder       0 0  
Dividends paid         0  
Change in due to (from) issuer       0 0  
Net cash (used in) provided by financing activities       0 0  
Effect of exchange rate changes on cash and equivalents       0 0  
Net (decrease) increase in cash and equivalents       0 0  
Cash and equivalents at beginning of period       0 0 0
Cash and equivalents at end of period       0 0 0
Reportable Legal Entities | Warner Music Group Corp. | 3.625% Senior Secured Notes            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp         0  
Reportable Legal Entities | Warner Music Group Corp. | 4.125% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Reportable Legal Entities | Warner Music Group Corp. | 4.875% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Reportable Legal Entities | Warner Music Group Corp. | 5.625% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Reportable Legal Entities | WMG Acquisition Corp.            
Cash flows from operating activities            
Net income       120 86  
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization       0 0  
Unrealized gains and remeasurement of foreign-denominated loans       12 (10)  
Deferred income taxes       0 0  
Loss on extinguishment of debt         3  
Net gain on divestitures and investments       0 0  
Non-cash interest expense       1 2  
Equity-based compensation expense       0 0  
Equity gains, including distributions       (154) (172)  
Changes in operating assets and liabilities:            
Accounts receivable, net       0 0  
Inventories       0 0  
Royalty advances       0 0  
Accounts payable and accrued liabilities       0 0  
Royalty payables       0 0  
Accrued interest       (11) (7)  
Operating lease liabilities       0    
Deferred revenue       0 0  
Other balance sheet changes       (1) 4  
Net cash provided by operating activities       (33) (94)  
Cash flows from investing activities            
Acquisition of music publishing rights, net       0 0  
Capital expenditures       0 0  
Investments and acquisitions of businesses, net       0 0  
Proceeds from the sale of investments         0  
Advances from issuer       33 (84)  
Net cash used in investing activities       33 (84)  
Cash flows from financing activities            
Dividend by Acquisition Corp. to Holdings Corp.       0    
Call premiums paid and deposit on early redemption of debt         (2)  
Deferred financing costs paid         (4)  
Distribution to noncontrolling interest holder       0 0  
Dividends paid         0  
Change in due to (from) issuer       0 0  
Net cash (used in) provided by financing activities       0 184  
Effect of exchange rate changes on cash and equivalents       0 0  
Net (decrease) increase in cash and equivalents       0 6  
Cash and equivalents at beginning of period       0 0 0
Cash and equivalents at end of period       0 6 0
Reportable Legal Entities | WMG Acquisition Corp. | 3.625% Senior Secured Notes            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp         287  
Reportable Legal Entities | WMG Acquisition Corp. | 4.125% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         (40)  
Reportable Legal Entities | WMG Acquisition Corp. | 4.875% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         (30)  
Reportable Legal Entities | WMG Acquisition Corp. | 5.625% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         (27)  
Reportable Legal Entities | WMG Acquisition Corp. Consolidated            
Cash flows from operating activities            
Net income       122 86  
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization       71 68  
Unrealized gains and remeasurement of foreign-denominated loans       5 (13)  
Deferred income taxes       (29) 11  
Loss on extinguishment of debt         3  
Net gain on divestitures and investments       1 (15)  
Non-cash interest expense       1 2  
Equity-based compensation expense       (7) 12  
Equity gains, including distributions       0 0  
Changes in operating assets and liabilities:            
Accounts receivable, net       (101) (88)  
Inventories       10 13  
Royalty advances       (38) (28)  
Accounts payable and accrued liabilities       (44) (92)  
Royalty payables       84 92  
Accrued interest       (11) (7)  
Operating lease liabilities       1    
Deferred revenue       (21) (5)  
Other balance sheet changes       34 53  
Net cash provided by operating activities       78 92  
Cash flows from investing activities            
Acquisition of music publishing rights, net       (11) (5)  
Capital expenditures       (15) (26)  
Investments and acquisitions of businesses, net       (6) (207)  
Proceeds from the sale of investments         0  
Advances from issuer       0 0  
Net cash used in investing activities       (32) (238)  
Cash flows from financing activities            
Dividend by Acquisition Corp. to Holdings Corp.       (206)    
Call premiums paid and deposit on early redemption of debt         (2)  
Deferred financing costs paid         (4)  
Distribution to noncontrolling interest holder       (1) (2)  
Dividends paid         0  
Change in due to (from) issuer       0 0  
Net cash (used in) provided by financing activities       (207) 182  
Effect of exchange rate changes on cash and equivalents       4 (2)  
Net (decrease) increase in cash and equivalents       (157) 34  
Cash and equivalents at beginning of period       619 514 514
Cash and equivalents at end of period       462 548 619
Reportable Legal Entities | WMG Acquisition Corp. Consolidated | 3.625% Senior Secured Notes            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp         287  
Reportable Legal Entities | WMG Acquisition Corp. Consolidated | 4.125% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         (40)  
Reportable Legal Entities | WMG Acquisition Corp. Consolidated | 4.875% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         (30)  
Reportable Legal Entities | WMG Acquisition Corp. Consolidated | 5.625% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         (27)  
Reportable Legal Entities | WMG Holdings Corp.            
Cash flows from operating activities            
Net income       120 86  
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization       0 0  
Unrealized gains and remeasurement of foreign-denominated loans       0 0  
Deferred income taxes       0 0  
Loss on extinguishment of debt         0  
Net gain on divestitures and investments       0 0  
Non-cash interest expense       0 0  
Equity-based compensation expense       0 0  
Equity gains, including distributions       (120) (86)  
Changes in operating assets and liabilities:            
Accounts receivable, net       0 0  
Inventories       0 0  
Royalty advances       0 0  
Accounts payable and accrued liabilities       0 0  
Royalty payables       0 0  
Accrued interest       0 0  
Operating lease liabilities       0    
Deferred revenue       0 0  
Other balance sheet changes       0 0  
Net cash provided by operating activities       0 0  
Cash flows from investing activities            
Acquisition of music publishing rights, net       0 0  
Capital expenditures       0 0  
Investments and acquisitions of businesses, net       0 0  
Proceeds from the sale of investments         0  
Advances from issuer       0 0  
Net cash used in investing activities       0 0  
Cash flows from financing activities            
Dividend by Acquisition Corp. to Holdings Corp.       0    
Call premiums paid and deposit on early redemption of debt         0  
Deferred financing costs paid         0  
Distribution to noncontrolling interest holder       0 0  
Dividends paid         0  
Change in due to (from) issuer       0 0  
Net cash (used in) provided by financing activities       0 0  
Effect of exchange rate changes on cash and equivalents       0 0  
Net (decrease) increase in cash and equivalents       0 0  
Cash and equivalents at beginning of period       0 0 0
Cash and equivalents at end of period       0 0 0
Reportable Legal Entities | WMG Holdings Corp. | 3.625% Senior Secured Notes            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp         0  
Reportable Legal Entities | WMG Holdings Corp. | 4.125% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Reportable Legal Entities | WMG Holdings Corp. | 4.875% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Reportable Legal Entities | WMG Holdings Corp. | 5.625% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Eliminations            
Cash flows from operating activities            
Net income       (240) (172)  
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization       0 0  
Unrealized gains and remeasurement of foreign-denominated loans       0 0  
Deferred income taxes       0 0  
Loss on extinguishment of debt         0  
Net gain on divestitures and investments       0 0  
Non-cash interest expense       0 0  
Equity-based compensation expense       0 0  
Equity gains, including distributions       240 172  
Changes in operating assets and liabilities:            
Accounts receivable, net       0 0  
Inventories       0 0  
Royalty advances       0 0  
Accounts payable and accrued liabilities       0 0  
Royalty payables       0 0  
Accrued interest       0 0  
Operating lease liabilities       0    
Deferred revenue       0 0  
Other balance sheet changes       0 0  
Net cash provided by operating activities       0 0  
Cash flows from investing activities            
Acquisition of music publishing rights, net       0 0  
Capital expenditures       0 0  
Investments and acquisitions of businesses, net       0 0  
Proceeds from the sale of investments         0  
Advances from issuer       0 0  
Net cash used in investing activities       0 0  
Cash flows from financing activities            
Dividend by Acquisition Corp. to Holdings Corp.       0    
Call premiums paid and deposit on early redemption of debt         0  
Deferred financing costs paid         0  
Distribution to noncontrolling interest holder       0 0  
Dividends paid         0  
Change in due to (from) issuer       0 0  
Net cash (used in) provided by financing activities       0 0  
Effect of exchange rate changes on cash and equivalents       0 0  
Net (decrease) increase in cash and equivalents       0 0  
Cash and equivalents at beginning of period       0 0 0
Cash and equivalents at end of period       0 0 0
Eliminations | 3.625% Senior Secured Notes            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp         0  
Eliminations | 4.125% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Eliminations | 4.875% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Eliminations | 5.625% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Eliminations | WMG Acquisition Corp.            
Cash flows from operating activities            
Net income       (216) (212)  
Adjustments to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization       0 0  
Unrealized gains and remeasurement of foreign-denominated loans       0 1  
Deferred income taxes       0 0  
Loss on extinguishment of debt         0  
Net gain on divestitures and investments       0 0  
Non-cash interest expense       0 0  
Equity-based compensation expense       0 0  
Equity gains, including distributions       240 281  
Changes in operating assets and liabilities:            
Accounts receivable, net       0 0  
Inventories       0 0  
Royalty advances       0 0  
Accounts payable and accrued liabilities       (24) (70)  
Royalty payables       0 0  
Accrued interest       0 0  
Operating lease liabilities       0    
Deferred revenue       0 0  
Other balance sheet changes       0 0  
Net cash provided by operating activities       0 0  
Cash flows from investing activities            
Acquisition of music publishing rights, net       0 0  
Capital expenditures       0 0  
Investments and acquisitions of businesses, net       0 0  
Proceeds from the sale of investments         0  
Advances from issuer       (33) 84  
Net cash used in investing activities       (33) 84  
Cash flows from financing activities            
Dividend by Acquisition Corp. to Holdings Corp.       0    
Call premiums paid and deposit on early redemption of debt         0  
Deferred financing costs paid         0  
Distribution to noncontrolling interest holder       0 0  
Dividends paid         0  
Change in due to (from) issuer       33 (84)  
Net cash (used in) provided by financing activities       33 (84)  
Effect of exchange rate changes on cash and equivalents       0 0  
Net (decrease) increase in cash and equivalents       0 0  
Cash and equivalents at beginning of period       0 0 0
Cash and equivalents at end of period       $ 0 0 $ 0
Eliminations | WMG Acquisition Corp. | 3.625% Senior Secured Notes            
Cash flows from financing activities            
Proceeds from issuance of Acquisition Corp         0  
Eliminations | WMG Acquisition Corp. | 4.125% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Eliminations | WMG Acquisition Corp. | 4.875% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         0  
Eliminations | WMG Acquisition Corp. | 5.625% Senior Secured Notes            
Cash flows from financing activities            
Repayment of Senior Secured Notes         $ 0