XML 93 R82.htm IDEA: XBRL DOCUMENT v3.19.2
Guarantor and Non-Guarantor Subsidiaries Financial Information - Consolidating Statement of Cash Flows Unaudited (Detail) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Cash flows from operating activities        
Net income $ 14 $ 321 $ 167 $ 325
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization     203 205
Unrealized gains on remeasurement of foreign denominated loans     (6) (6)
Deferred income taxes     25 105
Loss on extinguishment of debt 4 7 7 31
Net gain on divestitures and investments     (27) (385)
Non-cash interest expense     5 5
Equity-based compensation expense     28 52
Changes in operating assets and liabilities:        
Accounts receivable, net     (50) (43)
Inventories     12 (1)
Royalty advances     (107) 0
Accounts payable and accrued liabilities     (94) (84)
Royalty payables     117 113
Accrued interest     (13) (22)
Deferred revenue     (17) 0
Other balance sheet changes     (1) (30)
Net cash provided by operating activities     249 265
Cash flows from investing activities        
Acquisition of music publishing rights, net     (24) (11)
Capital expenditures     (82) (40)
Investments and acquisitions of businesses, net     (234) (14)
Proceeds from the sale of investments     0 516
Net cash (used in) provided by investing activities     (340) 451
Cash flows from financing activities        
Call premiums paid on and redemption deposit for early redemption of debt     (5) (23)
Deferred financing costs paid     (7) (12)
Distribution to noncontrolling interest holder     (3) (3)
Dividends paid     (63) (425)
Net cash provided by (used in) financing activities     119 (453)
Proceeds from supplement of Acquisition Corp. Senior Term Loan Facility     0 320
Effect of exchange rate changes on cash and equivalents     (1) (5)
Net increase in cash and equivalents     27 258
Cash and equivalents at beginning of period     514 647
Cash and equivalents at end of period 541 905 541 905
3.625% Senior Secured Notes due 2026        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp     514  
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     (247)  
5.50% Senior Notes        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp     0 325
6.75% Senior Notes        
Cash flows from financing activities        
Repayment of and redemption deposit for Acquisition Corp. Senior Notes     0 (635)
Reportable Legal Entities        
Cash flows from operating activities        
Net income 13 320 166 321
Reportable Legal Entities | Guarantor Subsidiaries        
Cash flows from operating activities        
Net income 82 (30) 283 44
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization     103 101
Unrealized gains on remeasurement of foreign denominated loans     (1) (3)
Net gain on divestitures and investments     (25) 84
Equity-based compensation expense     28 52
Equity gains, including distributions     (201) (99)
Changes in operating assets and liabilities:        
Accounts receivable, net     11 (39)
Inventories     5 (5)
Royalty advances     (57)  
Accounts payable and accrued liabilities     239 256
Royalty payables     (82) 32
Deferred revenue     (45) 30
Other balance sheet changes     54 82
Net cash provided by operating activities     312 535
Cash flows from investing activities        
Acquisition of music publishing rights, net     (19) (7)
Capital expenditures     (70) (30)
Investments and acquisitions of businesses, net     (40) (14)
Proceeds from the sale of investments       12
Net cash (used in) provided by investing activities     (129) (39)
Cash flows from financing activities        
Distribution to noncontrolling interest holder     0  
Dividends paid     (63) (397)
Change in due to (from) issuer     8 108
Net cash provided by (used in) financing activities     (55) (289)
Net increase in cash and equivalents     128 207
Cash and equivalents at beginning of period     169 347
Cash and equivalents at end of period 297 554 297 554
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Cash flows from operating activities        
Net income 46 39 145 103
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization     100 104
Unrealized gains on remeasurement of foreign denominated loans       2
Deferred income taxes     25 105
Loss on extinguishment of debt       34
Net gain on divestitures and investments     (2)  
Changes in operating assets and liabilities:        
Accounts receivable, net     (61) (4)
Inventories     7 4
Royalty advances     (50)  
Accounts payable and accrued liabilities     (214) (189)
Royalty payables     194 81
Deferred revenue     28 (30)
Other balance sheet changes     (58) (109)
Net cash provided by operating activities     114 101
Cash flows from investing activities        
Acquisition of music publishing rights, net     (5) (4)
Capital expenditures     (12) (10)
Investments and acquisitions of businesses, net     (194)  
Net cash (used in) provided by investing activities     (211) (14)
Cash flows from financing activities        
Distribution to noncontrolling interest holder     (3) (3)
Dividends paid       (28)
Net cash provided by (used in) financing activities     (3) (31)
Effect of exchange rate changes on cash and equivalents     (1) (5)
Net increase in cash and equivalents     (101) 51
Cash and equivalents at beginning of period     345 300
Cash and equivalents at end of period 244 351 244 351
Reportable Legal Entities | Warner Music Group Corp.        
Cash flows from operating activities        
Net income 13 320 166 321
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity gains, including distributions     (166) (321)
Reportable Legal Entities | WMG Acquisition Corp.        
Cash flows from operating activities        
Net income 13 320 166 321
Adjustments to reconcile net income to net cash provided by operating activities:        
Unrealized gains on remeasurement of foreign denominated loans     (5) (5)
Loss on extinguishment of debt 4 7 7 31
Net gain on divestitures and investments       (503)
Non-cash interest expense     5 5
Equity gains, including distributions     (345) (195)
Changes in operating assets and liabilities:        
Royalty payables     5  
Accrued interest     (13) (22)
Other balance sheet changes     3 (3)
Net cash provided by operating activities     (177) (371)
Cash flows from investing activities        
Proceeds from the sale of investments       504
Advances from issuer     (8) (108)
Net cash (used in) provided by investing activities     (8) 396
Cash flows from financing activities        
Call premiums paid on and redemption deposit for early redemption of debt     (5) (23)
Deferred financing costs paid     (7) (12)
Net cash provided by (used in) financing activities     185 (25)
Proceeds from supplement of Acquisition Corp. Senior Term Loan Facility       320
Net increase in cash and equivalents     0  
Cash and equivalents at end of period 0   0  
Reportable Legal Entities | WMG Acquisition Corp. | 3.625% Senior Secured Notes due 2026        
Cash flows from financing activities        
Proceeds from issuance of Acquisition Corp     514  
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     (247)  
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 14 321 167 325
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization     203 205
Unrealized gains on remeasurement of foreign denominated loans     (6) (6)
Deferred income taxes     25 105
Loss on extinguishment of debt 4 7 7 31
Net gain on divestitures and investments     (27) (385)
Non-cash interest expense     5 5
Equity-based compensation expense     28 52
Changes in operating assets and liabilities:        
Accounts receivable, net     (50) (43)
Inventories     12 (1)
Royalty advances     (107)  
Accounts payable and accrued liabilities     (94) (84)
Royalty payables     117 113
Accrued interest     (13) (22)
Deferred revenue     (17) 0
Other balance sheet changes     (1) (30)
Net cash provided by operating activities     249 265
Cash flows from investing activities        
Acquisition of music publishing rights, net     (24) (11)
Capital expenditures     (82) (40)
Investments and acquisitions of businesses, net     (234) (14)
Proceeds from the sale of investments       516
Net cash (used in) provided by investing activities     (340) 451
Cash flows from financing activities        
Call premiums paid on and redemption deposit for early redemption of debt     (5) (23)
Deferred financing costs paid     (7) (12)
Distribution to noncontrolling interest holder     (3) (3)
Dividends paid     (63) (425)
Net cash provided by (used in) financing activities     119 (453)
Proceeds from supplement of Acquisition Corp. Senior Term Loan Facility       320
Effect of exchange rate changes on cash and equivalents     (1) (5)
Net increase in cash and equivalents     27 258
Cash and equivalents at beginning of period     514 647
Cash and equivalents at end of period 541 905 541 905
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     514  
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     (247)  
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 13 320 166 321
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity gains, including distributions     (166) (321)
Eliminations        
Cash flows from operating activities        
Net income (26) (640) (332) (642)
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity gains, including distributions     332 642
Eliminations | WMG Acquisition Corp.        
Cash flows from operating activities        
Net income $ (127) $ (8) (427) (143)
Adjustments to reconcile net income to net cash provided by operating activities:        
Unrealized gains on remeasurement of foreign denominated loans     0  
Equity gains, including distributions     546 294
Changes in operating assets and liabilities:        
Accounts payable and accrued liabilities     (119) (151)
Cash flows from investing activities        
Advances from issuer     8 108
Net cash (used in) provided by investing activities     8 108
Cash flows from financing activities        
Change in due to (from) issuer     (8) (108)
Net cash provided by (used in) financing activities     $ (8) $ (108)