XML 96 R85.htm IDEA: XBRL DOCUMENT v3.19.1
Guarantor and Non-Guarantor Subsidiaries Financial Information - Consolidating Statement of Cash Flows Unaudited (Detail) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Mar. 31, 2019
Mar. 31, 2018
Cash flows from operating activities        
Net income $ 67 $ (1) $ 153 $ 4
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization     137 134
Unrealized (gains) losses and remeasurement of foreign denominated loans     (24) 11
Deferred income taxes     27 38
Loss on extinguishment of debt   23 3 24
Net gain on divestitures and investments     (32) (7)
Non-cash interest expense     3 3
Equity-based compensation expense     14 27
Changes in operating assets and liabilities:        
Accounts receivable     (90) (15)
Inventories     13 1
Royalty advances     (61) (12)
Accounts payable and accrued liabilities     (100) (100)
Royalty payables     46 68
Accrued interest     1 (14)
Deferred revenue     (19) (16)
Other balance sheet changes     28 (10)
Net cash provided by operating activities     99 136
Cash flows from investing activities        
Acquisition of music publishing rights, net     (16) (5)
Capital expenditures     (59) (29)
Investments and acquisitions of businesses, net     (218) (6)
Proceeds from the sale of investments       12
Net cash used in investing activities     (293) (28)
Cash flows from financing activities        
Call premiums paid on and redemption deposit for early redemption of debt     (2) (23)
Deferred financing costs paid     (4) (9)
Distribution to noncontrolling interest holder     (2) (2)
Dividends paid     (31) (125)
Net cash provided by (used in) financing activities     151 (149)
Proceeds from supplement of Acquisition Corp. Senior Term Loan Facility       320
Effect of exchange rate changes on cash and equivalents     (1) 6
Net decrease in cash and equivalents     (44) (35)
Cash and equivalents at beginning of period     514 647
Cash and equivalents at end of period 470 612 470 612
3.625% Senior Secured Notes due 2026        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp     287  
4.125% Senior Secured Notes        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (40)  
4.875% Senior Secured Notes        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (30)  
5.625% Senior Secured Notes        
Cash flows from financing activities        
Repayment of Senior Secured Notes     (27)  
5.50% Senior Notes        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp       325
6.75% Senior Notes        
Cash flows from financing activities        
Repayment of and redemption deposit for Acquisition Corp. Senior Notes       (635)
Reportable Legal Entities | Guarantor Subsidiaries        
Cash flows from operating activities        
Net income 73 40 201 74
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization     68 67
Unrealized (gains) losses and remeasurement of foreign denominated loans     (5) 3
Net gain on divestitures and investments     (30) (7)
Equity-based compensation expense     14 27
Equity gains, including distributions     (143) (76)
Changes in operating assets and liabilities:        
Accounts receivable     (16) (16)
Inventories     4 (1)
Royalty advances     (37) (20)
Accounts payable and accrued liabilities     218 101
Royalty payables     (93) 48
Deferred revenue     (44) 9
Other balance sheet changes     41 43
Net cash provided by operating activities     178 252
Cash flows from investing activities        
Acquisition of music publishing rights, net     (11) (4)
Capital expenditures     (50) (23)
Investments and acquisitions of businesses, net     (26) (6)
Proceeds from the sale of investments       12
Net cash used in investing activities     (87) (21)
Cash flows from financing activities        
Distribution to noncontrolling interest holder     (1)  
Dividends paid     (31) (98)
Change in due to (from) issuer     24 (151)
Net cash provided by (used in) financing activities     (8) (249)
Net decrease in cash and equivalents     83 (18)
Cash and equivalents at beginning of period     169 347
Cash and equivalents at end of period 252 329 252 329
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Cash flows from operating activities        
Net income 15 23 99 64
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization     69 67
Unrealized (gains) losses and remeasurement of foreign denominated loans       (9)
Deferred income taxes     27 38
Net gain on divestitures and investments     (2)  
Changes in operating assets and liabilities:        
Accounts receivable     (74) 1
Inventories     9 2
Royalty advances     (24) 8
Accounts payable and accrued liabilities     (172) (104)
Royalty payables     133 20
Deferred revenue     25 (25)
Other balance sheet changes     (17) (49)
Net cash provided by operating activities     73 13
Cash flows from investing activities        
Acquisition of music publishing rights, net     (5) (1)
Capital expenditures     (9) (6)
Investments and acquisitions of businesses, net     (192)  
Net cash used in investing activities     (206) (7)
Cash flows from financing activities        
Distribution to noncontrolling interest holder     (1) (2)
Dividends paid       (27)
Net cash provided by (used in) financing activities     (1) (29)
Effect of exchange rate changes on cash and equivalents     (1) 6
Net decrease in cash and equivalents     (135) (17)
Cash and equivalents at beginning of period     345 300
Cash and equivalents at end of period 210 283 210 283
Reportable Legal Entities | Warner Music Group Corp.        
Cash flows from operating activities        
Net income 67 (3) 153 1
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity gains, including distributions     (153) (1)
Reportable Legal Entities | WMG Acquisition Corp.        
Cash flows from operating activities        
Net income 67 (3) 153 1
Adjustments to reconcile net income to net cash provided by operating activities:        
Unrealized (gains) losses and remeasurement of foreign denominated loans     (20) 17
Loss on extinguishment of debt   23 3 24
Non-cash interest expense     3 3
Equity gains, including distributions     (302) (156)
Changes in operating assets and liabilities:        
Royalty payables     6  
Accrued interest     1 (14)
Other balance sheet changes     4 (4)
Net cash provided by operating activities     (152) (129)
Cash flows from investing activities        
Advances from issuer     (24) 151
Net cash used in investing activities     (24) 151
Cash flows from financing activities        
Call premiums paid on and redemption deposit for early redemption of debt     (2) (23)
Deferred financing costs paid     (4) (9)
Net cash provided by (used in) financing activities     184 (22)
Proceeds from supplement of Acquisition Corp. Senior Term Loan Facility       320
Net decrease in cash and equivalents     8  
Cash and equivalents at end of period 8   8  
Reportable Legal Entities | WMG Acquisition Corp. | 3.625% Senior Secured Notes due 2026        
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. | 5.50% Senior Notes        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp       325
Reportable Legal Entities | WMG Acquisition Corp. | 6.75% Senior Notes        
Cash flows from financing activities        
Repayment of and redemption deposit for Acquisition Corp. Senior Notes       (635)
Reportable Legal Entities | WMG Acquisition Corp. Consolidated        
Cash flows from operating activities        
Net income 67 (1) 153 4
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization     137 134
Unrealized (gains) losses and remeasurement of foreign denominated loans     (24) 11
Deferred income taxes     27 38
Loss on extinguishment of debt   23 3 24
Net gain on divestitures and investments     (32) (7)
Non-cash interest expense     3 3
Equity-based compensation expense     14 27
Changes in operating assets and liabilities:        
Accounts receivable     (90) (15)
Inventories     13 1
Royalty advances     (61) (12)
Accounts payable and accrued liabilities     (100) (100)
Royalty payables     46 68
Accrued interest     1 (14)
Deferred revenue     (19) (16)
Other balance sheet changes     28 (10)
Net cash provided by operating activities     99 136
Cash flows from investing activities        
Acquisition of music publishing rights, net     (16) (5)
Capital expenditures     (59) (29)
Investments and acquisitions of businesses, net     (218) (6)
Proceeds from the sale of investments       12
Net cash used in investing activities     (293) (28)
Cash flows from financing activities        
Call premiums paid on and redemption deposit for early redemption of debt     (2) (23)
Deferred financing costs paid     (4) (9)
Distribution to noncontrolling interest holder     (2) (2)
Dividends paid     (31) (125)
Net cash provided by (used in) financing activities     151 (149)
Proceeds from supplement of Acquisition Corp. Senior Term Loan Facility       320
Effect of exchange rate changes on cash and equivalents     (1) 6
Net decrease in cash and equivalents     (44) (35)
Cash and equivalents at beginning of period     514 647
Cash and equivalents at end of period 470 612 470 612
Reportable Legal Entities | WMG Acquisition Corp. Consolidated | 3.625% Senior Secured Notes due 2026        
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 Acquisition Corp. Consolidated | 5.50% Senior Notes        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp       325
Reportable Legal Entities | WMG Acquisition Corp. Consolidated | 6.75% Senior Notes        
Cash flows from financing activities        
Repayment of and redemption deposit for Acquisition Corp. Senior Notes       (635)
Reportable Legal Entities | WMG Holdings Corp.        
Cash flows from operating activities        
Net income 67 (3) 153 1
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity gains, including distributions     (153) (1)
Eliminations        
Cash flows from operating activities        
Net income (134) 6 (306) (2)
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity gains, including distributions     306 2
Eliminations | WMG Acquisition Corp.        
Cash flows from operating activities        
Net income $ (88) $ (61) (300) (135)
Adjustments to reconcile net income to net cash provided by operating activities:        
Unrealized (gains) losses and remeasurement of foreign denominated loans     1  
Equity gains, including distributions     445 232
Changes in operating assets and liabilities:        
Accounts payable and accrued liabilities     (146) (97)
Cash flows from investing activities        
Advances from issuer     24 (151)
Net cash used in investing activities     24 (151)
Cash flows from financing activities        
Change in due to (from) issuer     (24) 151
Net cash provided by (used in) financing activities     $ (24) $ 151