XML 110 R91.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor and Non-Guarantor Subsidiaries Financial Information - Consolidating Statement of Cash Flows (Detail) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Jul. 27, 2016
Jul. 02, 2016
Feb. 16, 2016
Sep. 30, 2016
Mar. 31, 2016
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities                
Net (loss) income           $ 30 $ (88) $ (303)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization           293 309 321
Unrealized gains/losses and remeasurement of foreign denominated loans             28 (39)
Deferred income taxes           (26) (11) (55)
Loss on extinguishment of debt       $ 14 $ 4 18   141
Net gain on divestitures           (9)   (2)
Gain on sale of real estate           (24)    
Non-cash interest expense           11 11 13
Non-cash share-based compensation expense           23 3 8
Gain on sale of assets               (2)
Changes in operating assets and liabilities:                
Accounts receivable           17 6 72
Inventories             (6) (7)
Royalty advances           (13) (46) (32)
Accounts payable and accrued liabilities           23 (17) (87)
Royalty payables           49 27 25
Accrued interest           (20) (2) (15)
Deferred revenue           (35) 12 95
Other balance sheet changes           5 (4) (5)
Net cash provided by operating activities           342 222 130
Cash flows from investing activities                
Acquisition of music publishing rights, net           (25) (16) (26)
Capital expenditures           (42) (63) (76)
Investments and acquisitions of businesses, net           (28) (16) (53)
Divestitures, net of cash on hand           45    
Proceeds from the sale of real estate           42    
Net cash used in investing activities           (8) (95) (155)
Cash flows from financing activities                
Proceeds from the Revolving Credit Facility             258 600
Repayment of the Revolving Credit Facility             (258) (600)
Repayment of Acquisition Corp. Senior Term Loan Facility           (309) (13) (10)
Financing costs paid           (10)   (104)
Deferred financing costs paid           (4)   (13)
Distribution to noncontrolling interest holder           (5) (3) (3)
Repayment of capital lease obligations           (14) (3) (3)
Net cash used in financing activities           (216) (19) 37
Effect of exchange rate changes on cash and equivalents           (5) (19) (10)
Net increase in cash and equivalents           113 89 2
Cash and equivalents at beginning of period           246 157 155
Cash and equivalents at end of period       359   359 246 157
Eliminations                
Cash flows from operating activities                
Net (loss) income           (216) 60 (50)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Equity losses (gains), including distributions           236 (32) 33
Changes in operating assets and liabilities:                
Accounts payable and accrued liabilities           (20) (28)  
Other balance sheet changes               15
Net cash provided by operating activities               (2)
Cash flows from investing activities                
Advance to Issuer           (329) (110) (58)
Net cash used in investing activities           (329) (110) (58)
Cash flows from financing activities                
Change in due to (from) issuer           329 110 60
Net cash used in financing activities           329 110 60
Eliminations                
Cash flows from operating activities                
Net (loss) income           (78) 160 594
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Equity losses (gains), including distributions           78 (160) (594)
5.00% Senior Secured Notes                
Cash flows from financing activities                
Proceeds from issuance of Acquisition Corp           300    
13.75% Senior Notes due 2019                
Cash flows from financing activities                
Repayment of Senior Notes           (150)    
6.750% Senior Notes                
Cash flows from financing activities                
Repayment of Senior Notes           (24)    
Proceeds from issuance of Acquisition Corp Senior Notes               660
5.625% Senior Secured Notes                
Cash flows from financing activities                
Proceeds from issuance of Acquisition Corp               275
11.5% Senior Notes                
Cash flows from financing activities                
Repayment of Senior Notes               (765)
Repayment of Acquisition Corp. Senior Notes               (765)
WMG Acquisition Corp.                
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Loss on extinguishment of debt $ (4)              
WMG Acquisition Corp. | Reportable Legal Entities                
Cash flows from operating activities                
Net (loss) income           53 (69) (286)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization             (1)  
Unrealized gains/losses and remeasurement of foreign denominated loans             21 (12)
Loss on extinguishment of debt           4   141
Non-cash interest expense           10 10 12
Equity losses (gains), including distributions           (162) (35) 80
Changes in operating assets and liabilities:                
Accrued interest           (10) (2) (15)
Other balance sheet changes           (4)    
Net cash provided by operating activities           (109) (76) (80)
Cash flows from investing activities                
Advance to Issuer           329 110 58
Net cash used in investing activities           329 110 58
Cash flows from financing activities                
Dividend by Acquisition Corp. to Holdings Corp.           (183) (21) (21)
Proceeds from the Revolving Credit Facility             258 600
Repayment of the Revolving Credit Facility             (258) (600)
Repayment of Acquisition Corp. Senior Term Loan Facility           (309) (13) (10)
Financing costs paid               (104)
Deferred financing costs paid           (4)   (13)
Net cash used in financing activities           (220) (34) 22
WMG Acquisition Corp. | 5.00% Senior Secured Notes | Reportable Legal Entities                
Cash flows from financing activities                
Proceeds from issuance of Acquisition Corp           300    
WMG Acquisition Corp. | 6.750% Senior Notes | Reportable Legal Entities                
Cash flows from financing activities                
Repayment of Senior Notes           (24)    
Proceeds from issuance of Acquisition Corp Senior Notes               660
WMG Acquisition Corp. | 5.625% Senior Secured Notes | Reportable Legal Entities                
Cash flows from financing activities                
Proceeds from issuance of Acquisition Corp               275
WMG Acquisition Corp. | 11.5% Senior Notes | Reportable Legal Entities                
Cash flows from financing activities                
Repayment of Acquisition Corp. Senior Notes               (765)
Guarantor Subsidiaries | Reportable Legal Entities                
Cash flows from operating activities                
Net (loss) income           167 (42) 201
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization           156 162 160
Unrealized gains/losses and remeasurement of foreign denominated loans             55 (23)
Net gain on divestitures           (3)    
Non-cash share-based compensation expense           23 3 8
Equity losses (gains), including distributions           (74) 67 (113)
Gain on sale of assets               (2)
Changes in operating assets and liabilities:                
Accounts receivable           (7) 4 10
Inventories             (1) (3)
Royalty advances           1 (23) (9)
Accounts payable and accrued liabilities           142 26 (162)
Royalty payables           93 (19) (38)
Deferred revenue           (4) (9) 107
Other balance sheet changes           (10) 3 2
Net cash provided by operating activities           484 226 138
Cash flows from investing activities                
Acquisition of music publishing rights, net           (16) (9) (16)
Capital expenditures           (30) (48) (53)
Investments and acquisitions of businesses, net           (10) (11) 2
Divestitures, net of cash on hand           8    
Net cash used in investing activities           (48) (68) (67)
Cash flows from financing activities                
Distribution to noncontrolling interest holder             (1) (1)
Change in due to (from) issuer           (329) (110) (60)
Net cash used in financing activities           (329) (111) (61)
Net increase in cash and equivalents           107 47 10
Cash and equivalents at beginning of period           73 26 16
Cash and equivalents at end of period       180   180 73 26
Non-Guarantor Subsidiaries | Reportable Legal Entities                
Cash flows from operating activities                
Net (loss) income           54 (15) (146)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization           137 148 161
Unrealized gains/losses and remeasurement of foreign denominated loans             (48) (4)
Deferred income taxes           (26) (11) (55)
Net gain on divestitures           (6)    
Gain on sale of real estate           (24)    
Changes in operating assets and liabilities:                
Accounts receivable           24 2 62
Inventories             (5) (4)
Royalty advances           (14) (23) (23)
Accounts payable and accrued liabilities           (99) (15) 75
Royalty payables           (44) 46 63
Deferred revenue           (31) 21 (12)
Other balance sheet changes           19 (7) (22)
Net cash provided by operating activities           (10) 93 95
Cash flows from investing activities                
Acquisition of music publishing rights, net           (9) (7) (10)
Capital expenditures           (12) (15) (23)
Investments and acquisitions of businesses, net           (18) (5) (55)
Divestitures, net of cash on hand           37    
Proceeds from the sale of real estate           42    
Net cash used in investing activities           40 (27) (88)
Cash flows from financing activities                
Distribution to noncontrolling interest holder           (5) (2) (2)
Repayment of capital lease obligations           (14) (3) (3)
Net cash used in financing activities           (19) (5) (5)
Effect of exchange rate changes on cash and equivalents           (5) (19) (10)
Net increase in cash and equivalents           6 42 (8)
Cash and equivalents at beginning of period           173 131 139
Cash and equivalents at end of period       179   179 173 131
WMG Acquisition Corp. Consolidated | Reportable Legal Entities                
Cash flows from operating activities                
Net (loss) income           58 (66) (281)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization           293 309 321
Unrealized gains/losses and remeasurement of foreign denominated loans             28 (39)
Deferred income taxes           (26) (11) (55)
Loss on extinguishment of debt           4   141
Net gain on divestitures           (9)    
Gain on sale of real estate           (24)    
Non-cash interest expense           10 10 12
Non-cash share-based compensation expense           23 3 8
Gain on sale of assets               (2)
Changes in operating assets and liabilities:                
Accounts receivable           17 6 72
Inventories             (6) (7)
Royalty advances           (13) (46) (32)
Accounts payable and accrued liabilities           23 (17) (87)
Royalty payables           49 27 25
Accrued interest           (10) (2) (15)
Deferred revenue           (35) 12 95
Other balance sheet changes           5 (4) (5)
Net cash provided by operating activities           365 243 151
Cash flows from investing activities                
Acquisition of music publishing rights, net           (25) (16) (26)
Capital expenditures           (42) (63) (76)
Investments and acquisitions of businesses, net           (28) (16) (53)
Divestitures, net of cash on hand           45    
Proceeds from the sale of real estate           42    
Net cash used in investing activities           (8) (95) (155)
Cash flows from financing activities                
Dividend by Acquisition Corp. to Holdings Corp.           (183) (21) (21)
Proceeds from the Revolving Credit Facility             258 600
Repayment of the Revolving Credit Facility             (258) (600)
Repayment of Acquisition Corp. Senior Term Loan Facility           (309) (13) (10)
Financing costs paid               (104)
Deferred financing costs paid           (4)   (13)
Distribution to noncontrolling interest holder           (5) (3) (3)
Repayment of capital lease obligations           (14) (3) (3)
Net cash used in financing activities           (239) (40) 16
Effect of exchange rate changes on cash and equivalents           (5) (19) (10)
Net increase in cash and equivalents           113 89 2
Cash and equivalents at beginning of period           246 157 155
Cash and equivalents at end of period       $ 359   359 246 157
WMG Acquisition Corp. Consolidated | 5.00% Senior Secured Notes | Reportable Legal Entities                
Cash flows from financing activities                
Proceeds from issuance of Acquisition Corp           300    
WMG Acquisition Corp. Consolidated | 6.750% Senior Notes | Reportable Legal Entities                
Cash flows from financing activities                
Repayment of Senior Notes           (24)    
Proceeds from issuance of Acquisition Corp Senior Notes               660
WMG Acquisition Corp. Consolidated | 5.625% Senior Secured Notes | Reportable Legal Entities                
Cash flows from financing activities                
Proceeds from issuance of Acquisition Corp               275
WMG Acquisition Corp. Consolidated | 11.5% Senior Notes | Reportable Legal Entities                
Cash flows from financing activities                
Repayment of Acquisition Corp. Senior Notes               (765)
WMG Holdings Corp. | Reportable Legal Entities                
Cash flows from operating activities                
Net (loss) income           25 (91) (308)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Loss on extinguishment of debt           14    
Non-cash interest expense           1 1 1
Equity losses (gains), including distributions           (53) 69 286
Changes in operating assets and liabilities:                
Accrued interest           (10)    
Net cash provided by operating activities           (23) (21) (21)
Cash flows from financing activities                
Dividend by Acquisition Corp. to Holdings Corp.           183 21 21
Financing costs paid           (10)    
Net cash used in financing activities           23 21 21
WMG Holdings Corp. | 13.75% Senior Notes due 2019                
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Loss on extinguishment of debt   $ 10 $ 5          
Cash flows from financing activities                
Repayment of Senior Notes   $ (100) $ (50)          
WMG Holdings Corp. | 13.75% Senior Notes due 2019 | Reportable Legal Entities                
Cash flows from financing activities                
Repayment of Senior Notes           (150)    
Warner Music Group Corp. | Reportable Legal Entities                
Cash flows from operating activities                
Net (loss) income           25 (91) (308)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Equity losses (gains), including distributions           $ (25) $ 91 $ 308