XML 91 R80.htm IDEA: XBRL DOCUMENT v3.19.2
Guarantor and Non-Guarantor Subsidiaries Financial Information - Consolidating Statement of Operations Unaudited (Detail) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Condensed Income Statements, Captions [Line Items]        
Revenue $ 1,058 $ 958 $ 3,351 $ 2,966
Costs and expenses:        
Cost of revenue (577) (531) (1,762) (1,588)
Selling, general and administrative expenses [1] (372) (343) (1,102) (1,013)
Amortization of intangible assets (51) (56) (160) (164)
Total costs and expenses (1,000) (930) (3,024) (2,765)
Operating income 58 28 327 201
Loss on extinguishment of debt (4) (7) (7) (31)
Interest (expense) income, net (36) (33) (108) (105)
Other income (expense), net (16) 394 41 392
Income before income taxes 2 382 253 457
Income tax expense 12 (61) (86) (132)
Net income 14 321 167 325
Less: Income attributable to noncontrolling interest (1) (1) (1) (4)
Net income attributable to Warner Music Group Corp. 13 320 166 321
Reportable Legal Entities        
Costs and expenses:        
Net income 13 320 166 321
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenue 410 544 1,352 1,626
Costs and expenses:        
Cost of revenue (216) (261) (653) (760)
Selling, general and administrative expenses (198) (252) (573) (731)
Amortization of intangible assets (24) (23) (74) (70)
Total costs and expenses (438) (536) (1,300) (1,561)
Operating income (28) 8 52 65
Interest (expense) income, net   2 2 3
Equity gains (losses) from equity method investments 58 23 201 99
Other income (expense), net 37 (1) 107 8
Income before income taxes 67 32 362 175
Income tax expense 15 (62) (79) (131)
Net income 82 (30) 283 44
Less: Income attributable to noncontrolling interest       (1)
Net income attributable to Warner Music Group Corp. 82 (30) 283 43
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenue 760 533 2,286 1,703
Costs and expenses:        
Cost of revenue (442) (346) (1,338) (1,066)
Selling, general and administrative expenses (203) (133) (586) (406)
Amortization of intangible assets (27) (33) (86) (94)
Total costs and expenses (672) (512) (2,010) (1,566)
Operating income 88 21 276 137
Loss on extinguishment of debt       (34)
Interest (expense) income, net (6) (8) (18) (21)
Other income (expense), net (45) 19 (72) 8
Income before income taxes 37 32 186 124
Income tax expense 9 7 (41) (21)
Net income 46 39 145 103
Less: Income attributable to noncontrolling interest (1) (1) (1) (3)
Net income attributable to Warner Music Group Corp. 45 38 144 100
Reportable Legal Entities | Warner Music Group Corp.        
Costs and expenses:        
Equity gains (losses) from equity method investments 13 320 166 321
Income before income taxes 13 320 166 321
Net income 13 320 166 321
Net income attributable to Warner Music Group Corp. 13 320 166 321
Reportable Legal Entities | WMG Acquisition Corp.        
Costs and expenses:        
Selling, general and administrative expenses 0   0  
Total costs and expenses 0   0  
Operating income 0   0  
Loss on extinguishment of debt (4) (7) (7) (31)
Interest (expense) income, net (30) (27) (92) (87)
Equity gains (losses) from equity method investments 43 39 345 195
Other income (expense), net (8) 376 6 376
Income before income taxes 1 381 252 453
Income tax expense 12 (61) (86) (132)
Net income 13 320 166 321
Net income attributable to Warner Music Group Corp. 13 320 166 321
Reportable Legal Entities | WMG Acquisition Corp. Consolidated        
Condensed Income Statements, Captions [Line Items]        
Revenue 1,058 958 3,351 2,966
Costs and expenses:        
Cost of revenue (577) (531) (1,762) (1,588)
Selling, general and administrative expenses (372) (343) (1,102) (1,013)
Amortization of intangible assets (51) (56) (160) (164)
Total costs and expenses (1,000) (930) (3,024) (2,765)
Operating income 58 28 327 201
Loss on extinguishment of debt (4) (7) (7) (31)
Interest (expense) income, net (36) (33) (108) (105)
Other income (expense), net (16) 394 41 392
Income before income taxes 2 382 253 457
Income tax expense 12 (61) (86) (132)
Net income 14 321 167 325
Less: Income attributable to noncontrolling interest (1) (1) (1) (4)
Net income attributable to Warner Music Group Corp. 13 320 166 321
Reportable Legal Entities | WMG Holdings Corp.        
Costs and expenses:        
Equity gains (losses) from equity method investments 13 320 166 321
Income before income taxes 13 320 166 321
Net income 13 320 166 321
Net income attributable to Warner Music Group Corp. 13 320 166 321
Eliminations        
Costs and expenses:        
Equity gains (losses) from equity method investments (26) (640) (332) (642)
Income before income taxes (26) (640) (332) (642)
Net income (26) (640) (332) (642)
Net income attributable to Warner Music Group Corp. (26) (640) (332) (642)
Eliminations | WMG Acquisition Corp.        
Condensed Income Statements, Captions [Line Items]        
Revenue (112) (119) (287) (363)
Costs and expenses:        
Cost of revenue 81 76 229 238
Selling, general and administrative expenses 29 42 57 124
Total costs and expenses 110 118 286 362
Operating income (2) (1) (1) (1)
Equity gains (losses) from equity method investments (101) (62) (546) (294)
Income before income taxes (103) (63) (547) (295)
Income tax expense (24) 55 120 152
Net income (127) (8) (427) (143)
Net income attributable to Warner Music Group Corp. $ (127) $ (8) $ (427) $ (143)
[1] (a) Includes depreciation expense of:$(15) $(15) $(43) $(41)