XML 71 R58.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor and Non-Guarantor Subsidiaries Financial Information - Consolidating Statement of Cash Flows (Detail) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Mar. 31, 2017
Mar. 31, 2016
Cash flows from operating activities        
Net income $ 20 $ 12 $ 44 $ 40
Adjustments to reconcile net income (loss) income to net cashprovided by operating activities:        
Depreciation and amortization     126 150
Unrealized (gains)/losses and remeasurement of foreign denominated loans     (1) (2)
Deferred income taxes     (12) (10)
Gain on sale of real estate   (19)   (19)
(Gain)/Loss on extinguishment of debt   4 32 4
Net loss on divestitures and investments     6 3
Non-cash interest expense     5 5
Equity-based compensation expense     17 4
Changes in operating assets and liabilities:        
Accounts receivable     (41) 25
Inventories     3 (1)
Royalty advances     1 (21)
Accounts payable and accrued liabilities     (43) (41)
Royalty payables     75 35
Accrued interest     7 (5)
Deferred revenue     (4) 2
Other balance sheet changes     11 3
Net cash (used in) provided by operating activities     226 172
Cash flows from investing activities        
Acquisition of music publishing rights, net     (6) (12)
Capital expenditures     (18) (23)
Investments and acquisitions of businesses, net     (6) (8)
Divestitures, net     18 6
Proceeds from the sale of real estate       42
Net cash (used in) provided by investing activities     (12) 5
Cash flows from financing activities        
Repayment of Acquisition Corp. Senior Term Loan Facility       (6)
Proceeds from issuance of Acquisition Corp. Senior Term Loan Facility     22  
Call premiums paid on early redemption of debt     (27) (3)
Deferred financing costs paid     (12)  
Distribution to noncontrolling interest holder     (1) (3)
Repayment of capital lease obligations       (14)
Dividends paid     (54)  
Net cash (used in) provided by financing activities     (93) (100)
Effect of exchange rate changes on cash and equivalents     (4) (7)
Net increase in cash and equivalents     117 70
Cash and equivalents at beginning of period     359 246
Cash and equivalents at end of period 476 316 476 316
4.125% Senior Secured Notes        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp     380  
4.875% Senior Secured Notes        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp     250  
6.00% Senior Secured Notes        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (450)  
6.25% Senior Secured Notes        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (173)  
5.625% Senior Secured Notes        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (28)  
13.75% Senior Notes        
Cash flows from financing activities        
Repayment of Senior Notes       (50)
6.75% Senior Notes        
Cash flows from financing activities        
Repayment of Senior Notes       (24)
Reportable Legal Entities | WMG Acquisition Corp.        
Cash flows from operating activities        
Net income 19 21 41 53
Adjustments to reconcile net income (loss) income to net cashprovided by operating activities:        
Unrealized (gains)/losses and remeasurement of foreign denominated loans     (11) (1)
Deferred income taxes     2  
(Gain)/Loss on extinguishment of debt     32 (1)
Non-cash interest expense     5 5
Equity (gains) losses, including distributions     (132) (105)
Changes in operating assets and liabilities:        
Accrued interest     7 (1)
Other balance sheet changes     7  
Net cash (used in) provided by operating activities     (49) (50)
Cash flows from investing activities        
Advances to issuer     87 163
Net cash (used in) provided by investing activities     87 163
Cash flows from financing activities        
Dividend by Acquisition Corp. to Holdings Corp.       (83)
Repayment of Acquisition Corp. Senior Term Loan Facility       (6)
Proceeds from issuance of Acquisition Corp. Senior Term Loan Facility     22  
Call premiums paid on early redemption of debt     (27)  
Deferred financing costs paid     (12)  
Net cash (used in) provided by financing activities     (38) (113)
Reportable Legal Entities | Guarantor Subsidiaries        
Cash flows from operating activities        
Net income 49 15 144 88
Adjustments to reconcile net income (loss) income to net cashprovided by operating activities:        
Depreciation and amortization     70 80
Unrealized (gains)/losses and remeasurement of foreign denominated loans     (3) (1)
Deferred income taxes     2  
Net loss on divestitures and investments     5  
Equity-based compensation expense     17 4
Equity (gains) losses, including distributions     (51) (60)
Changes in operating assets and liabilities:        
Accounts receivable     (2) 18
Inventories     2  
Royalty advances     (4) (18)
Accounts payable and accrued liabilities     (5) 52
Royalty payables     54 36
Deferred revenue     (34) 3
Other balance sheet changes     10  
Net cash (used in) provided by operating activities     205 202
Cash flows from investing activities        
Acquisition of music publishing rights, net     (3) (9)
Capital expenditures     (13) (15)
Investments and acquisitions of businesses, net     (5) (5)
Divestitures, net     7  
Net cash (used in) provided by investing activities     (14) (29)
Cash flows from financing activities        
Dividends paid     (54)  
Change in due to (from) issuer     (87) (163)
Net cash (used in) provided by financing activities     (141) (163)
Net increase in cash and equivalents     50 10
Cash and equivalents at beginning of period     180 73
Cash and equivalents at end of period 230 83 230 83
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Cash flows from operating activities        
Net income 1 65 4 59
Adjustments to reconcile net income (loss) income to net cashprovided by operating activities:        
Depreciation and amortization     56 70
Unrealized (gains)/losses and remeasurement of foreign denominated loans     13  
Deferred income taxes     (12) (10)
Gain on sale of real estate   (19)   (19)
Net loss on divestitures and investments     1 3
Changes in operating assets and liabilities:        
Accounts receivable     (39) 7
Inventories     1 (1)
Royalty advances     5 (3)
Accounts payable and accrued liabilities     (4) (73)
Royalty payables     21 (1)
Deferred revenue     30 (1)
Other balance sheet changes     (6) 3
Net cash (used in) provided by operating activities     70 34
Cash flows from investing activities        
Acquisition of music publishing rights, net     (3) (3)
Capital expenditures     (5) (8)
Investments and acquisitions of businesses, net     (1) (3)
Divestitures, net     11 6
Proceeds from the sale of real estate       42
Net cash (used in) provided by investing activities     2 34
Cash flows from financing activities        
Distribution to noncontrolling interest holder     (1) (3)
Repayment of capital lease obligations       (14)
Net cash (used in) provided by financing activities     (1) (17)
Effect of exchange rate changes on cash and equivalents     (4) (7)
Net increase in cash and equivalents     67 44
Cash and equivalents at beginning of period     179 173
Cash and equivalents at end of period 246 217 246 217
Reportable Legal Entities | WMG Acquisition Corp. Consolidated        
Cash flows from operating activities        
Net income 20 22 44 55
Adjustments to reconcile net income (loss) income to net cashprovided by operating activities:        
Depreciation and amortization     126 150
Unrealized (gains)/losses and remeasurement of foreign denominated loans     (1) (2)
Deferred income taxes     (12) (10)
Gain on sale of real estate   (19)   (19)
(Gain)/Loss on extinguishment of debt     32 (1)
Net loss on divestitures and investments     6 3
Non-cash interest expense     5 5
Equity-based compensation expense     17 4
Changes in operating assets and liabilities:        
Accounts receivable     (41) 25
Inventories     3 (1)
Royalty advances     1 (21)
Accounts payable and accrued liabilities     (43) (41)
Royalty payables     75 35
Accrued interest     7 (1)
Deferred revenue     (4) 2
Other balance sheet changes     11 3
Net cash (used in) provided by operating activities     226 186
Cash flows from investing activities        
Acquisition of music publishing rights, net     (6) (12)
Capital expenditures     (18) (23)
Investments and acquisitions of businesses, net     (6) (8)
Divestitures, net     18 6
Proceeds from the sale of real estate       42
Net cash (used in) provided by investing activities     (12) 5
Cash flows from financing activities        
Dividend by Acquisition Corp. to Holdings Corp.       (83)
Repayment of Acquisition Corp. Senior Term Loan Facility       (6)
Proceeds from issuance of Acquisition Corp. Senior Term Loan Facility     22  
Call premiums paid on early redemption of debt     (27)  
Deferred financing costs paid     (12)  
Distribution to noncontrolling interest holder     (1) (3)
Repayment of capital lease obligations       (14)
Dividends paid     (54)  
Net cash (used in) provided by financing activities     (93) (130)
Effect of exchange rate changes on cash and equivalents     (4) (7)
Net increase in cash and equivalents     117 54
Cash and equivalents at beginning of period     359 246
Cash and equivalents at end of period 476 300 476 300
Reportable Legal Entities | WMG Holdings Corp.        
Cash flows from operating activities        
Net income 19 11 41 38
Adjustments to reconcile net income (loss) income to net cashprovided by operating activities:        
(Gain)/Loss on extinguishment of debt       5
Equity (gains) losses, including distributions     (41) (53)
Changes in operating assets and liabilities:        
Accrued interest       (4)
Net cash (used in) provided by operating activities       (14)
Cash flows from financing activities        
Dividend by Acquisition Corp. to Holdings Corp.       83
Call premiums paid on early redemption of debt       (3)
Net cash (used in) provided by financing activities       30
Net increase in cash and equivalents       16
Cash and equivalents at end of period   16   16
Reportable Legal Entities | Warner Music Group Corp.        
Cash flows from operating activities        
Net income 19 11 41 38
Adjustments to reconcile net income (loss) income to net cashprovided by operating activities:        
Equity (gains) losses, including distributions     (41) (38)
Reportable Legal Entities | 4.125% Senior Secured Notes | WMG Acquisition Corp.        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp     380  
Reportable Legal Entities | 4.125% Senior Secured Notes | WMG Acquisition Corp. Consolidated        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp     380  
Reportable Legal Entities | 4.875% Senior Secured Notes | WMG Acquisition Corp.        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp     250  
Reportable Legal Entities | 4.875% Senior Secured Notes | WMG Acquisition Corp. Consolidated        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp     250  
Reportable Legal Entities | 6.00% Senior Secured Notes | WMG Acquisition Corp.        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (450)  
Reportable Legal Entities | 6.00% Senior Secured Notes | WMG Acquisition Corp. Consolidated        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (450)  
Reportable Legal Entities | 6.25% Senior Secured Notes | WMG Acquisition Corp.        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (173)  
Reportable Legal Entities | 6.25% Senior Secured Notes | WMG Acquisition Corp. Consolidated        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (173)  
Reportable Legal Entities | 5.625% Senior Secured Notes | WMG Acquisition Corp.        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (28)  
Reportable Legal Entities | 5.625% Senior Secured Notes | WMG Acquisition Corp. Consolidated        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (28)  
Reportable Legal Entities | 13.75% Senior Notes | WMG Holdings Corp.        
Cash flows from financing activities        
Repayment of Senior Notes       (50)
Reportable Legal Entities | 6.75% Senior Notes | WMG Acquisition Corp.        
Cash flows from financing activities        
Repayment of Senior Notes       (24)
Reportable Legal Entities | 6.75% Senior Notes | WMG Acquisition Corp. Consolidated        
Cash flows from financing activities        
Repayment of Senior Notes       (24)
Eliminations        
Cash flows from operating activities        
Net income (38) (32) (82) (91)
Adjustments to reconcile net income (loss) income to net cashprovided by operating activities:        
Equity (gains) losses, including distributions     82 91
Eliminations | WMG Acquisition Corp.        
Cash flows from operating activities        
Net income $ (49) $ (79) (145) (145)
Adjustments to reconcile net income (loss) income to net cashprovided by operating activities:        
Deferred income taxes     (4)  
Equity (gains) losses, including distributions     183 165
Changes in operating assets and liabilities:        
Accounts payable and accrued liabilities     (34) (20)
Cash flows from investing activities        
Advances to issuer     (87) (163)
Net cash (used in) provided by investing activities     (87) (163)
Cash flows from financing activities        
Change in due to (from) issuer     87 163
Net cash (used in) provided by financing activities     $ 87 $ 163