XML 56 R47.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 7 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Aug. 01, 2013
Sep. 30, 2013
Sep. 30, 2012
Dec. 31, 2012
Dec. 31, 2011
Condensed Consolidating Balance Sheet              
Cash and equivalents $ 876 $ 3,853   $ 876 $ 3,853    
Short-term investments in U.S. Treasury securities 250     250   150  
Receivables, net 892     892   883  
Receivables from affiliated parties 0     0   0  
Deferred income tax assets 309     309   317  
Other current assets 329     329   223  
Total current assets 2,656     2,656   4,877  
Investments in and amounts due from consolidated subsidiaries 0     0   0  
Investments 83     83   87  
Property, plant and equipment, net 14,627     14,627   14,742  
Intangible assets subject to amortization, net 573     573   641  
Intangible assets not subject to amortization 26,012     26,012   26,011  
Goodwill 2,886     2,886   2,889  
Other assets 594     594   562  
Total assets 47,431     47,431   49,809  
Accounts payable 468     468   647  
Deferred revenue and subscriber-related liabilities 192     192   183  
Payables to affiliated parties 0     0   0  
Accrued programming expense 897     897   872  
Current maturities of long-term debt 1,771     1,771   1,518  
Mandatorily redeemable preferred equity issued by a subsidiary 0     0   300  
Other current liabilities 1,636     1,636   1,805  
Total current liabilities 4,964     4,964   5,325  
Long-term debt 23,261     23,261   25,171  
Deferred income tax liabilities, net 11,714     11,714   11,280  
Long-term payables to affiliated parties 0     0   0  
Other liabilities 826     826   750  
Shareholders' equity due to (from) TWC and subsidiaries 0     0   0  
Other TWC shareholders' equity 6,662     6,662   7,279  
Total TWC shareholders' equity 6,662     6,662   7,279  
Noncontrolling interests 4     4   4  
Total equity 6,666 7,617   6,666 7,617 7,283 7,537
Total liabilities and equity 47,431     47,431   49,809  
Condensed Consolidating Statement of Operations              
Revenue 5,518 5,363   16,543 15,901    
Cost of revenue 2,564 [1] 2,499 [1]   7,764 [1] 7,377 [1]    
Selling, general and administrative 949 [1] 918 [1]   2,825 [1] 2,694 [1]    
Depreciation 790 789   2,371 2,377    
Amortization 32 31   95 79    
Merger-related and restructuring costs 23 32   81 98    
Total costs and expenses 4,358 4,269   13,136 12,625    
Operating Income 1,160 1,094   3,407 3,276    
Equity in pretax income of consolidated subsidiaries 0 0   0 0    
Interest expense, net (379) (402)   (1,175) (1,204)    
Other income, net 0 496   10 493    
Income before income taxes 781 1,188   2,242 2,565    
Income tax provision (249) (379)   (828) (920)    
Net income 532 809   1,414 1,645    
Less: Net income attributable to noncontrolling interests 0 (1)   0 (3)    
Net income attributable to TWC shareholders 532 808   1,414 1,642    
Condensed Consolidating Statement of Comprehensive Income              
Net income 532 809   1,414 1,645    
Change in accumulated unrealized losses on pension benefit obligation, net of tax 10 7   56 9    
Change in accumulated deferred gains (losses) on cash flow hedges, net of tax 77 46   91 9    
Other comprehensive income 87 53   147 18    
Comprehensive income 619 862   1,561 1,663    
Less: Comprehensive income attributable to noncontrolling interests 0 (1)   0 (3)    
Comprehensive income attributable to TWC shareholders 619 861   1,561 1,660    
Condensed Consolidating Statement of Cash Flows              
Cash provided by operating activities       4,154 4,115    
Capital expenditures       (2,371) (2,191)    
Business acquisitions, net of cash acquired       0 (1,340)    
Purchases of investments       (586) (57)    
Return of capital from investees       7 1,112    
Proceeds from sale, maturity and collection of investments       476 0    
Acquisition of intangible assets       (30) (27)    
Investments in (distributions and sale proceeds from) consolidated subsidiaries         0    
Other investing activities       19 21    
Cash used by investing activities       (2,485) (2,482)    
Short-term repayments, net         0    
Proceeds from issuance of long-term debt       0 2,258    
Repayments of long-term debt       (1,500) (1,750)    
Repayments of long-term debt assumed in acquisitions       0 (1,730)    
Debt issuance costs       0 (25)    
Redemption of mandatorily redeemable preferred equity     (300) (300) 0    
Repurchases of common stock       (1,856) (1,287)    
Dividends paid       (573) (529)    
Proceeds from exercise of stock options       124 124    
Excess tax benefit from equity-based compensation       81 73    
Taxes paid in cash in lieu of shares issued for equity-based compensation       (64) (43)    
Net change in investments in and amounts due to and from consolidated subsidiaries       0 0    
Other financing activities       (9) (48)    
Cash used by financing activities       (4,097) (2,957)    
Decrease in cash and equivalents       (2,428) (1,324)    
Cash and equivalents at beginning of year     3,304 3,304 5,177    
Cash and equivalents at end of year 876 3,853   876 3,853    
Eliminations [Member]
             
Condensed Consolidating Balance Sheet              
Cash and equivalents 0 0   0 0    
Short-term investments in U.S. Treasury securities 0     0   0  
Receivables, net 0     0   0  
Receivables from affiliated parties (156)     (156)   (64)  
Deferred income tax assets 0     0   0  
Other current assets 0     0   0  
Total current assets (156)     (156)   (64)  
Investments in and amounts due from consolidated subsidiaries (81,619)     (81,619)   (78,920)  
Investments 0     0   0  
Property, plant and equipment, net 0     0   0  
Intangible assets subject to amortization, net 0     0   0  
Intangible assets not subject to amortization 0     0   0  
Goodwill 0     0   0  
Other assets 0     0   (71)  
Total assets (81,775)     (81,775)   (79,055)  
Accounts payable 0     0   0  
Deferred revenue and subscriber-related liabilities 0     0   0  
Payables to affiliated parties (156)     (156)   (64)  
Accrued programming expense 0     0   0  
Current maturities of long-term debt 0     0   0  
Mandatorily redeemable preferred equity issued by a subsidiary           0  
Other current liabilities 0     0   0  
Total current liabilities (156)     (156)   (64)  
Long-term debt 0     0   0  
Deferred income tax liabilities, net 0     0   (71)  
Long-term payables to affiliated parties (16,343)     (16,343)   (16,343)  
Other liabilities 0     0   0  
Shareholders' equity due to (from) TWC and subsidiaries 0     0   0  
Other TWC shareholders' equity (65,276)     (65,276)   (62,577)  
Total TWC shareholders' equity (65,276)     (65,276)   (62,577)  
Noncontrolling interests 0     0   0  
Total equity (65,276)     (65,276)   (62,577)  
Total liabilities and equity (81,775)     (81,775)   (79,055)  
Condensed Consolidating Statement of Operations              
Revenue 0 0   0 0    
Cost of revenue 0 0   0 0    
Selling, general and administrative 0 0   0 0    
Depreciation 0 0   0 0    
Amortization 0 0   0 0    
Merger-related and restructuring costs 0 0   0 0    
Total costs and expenses 0 0   0 0    
Operating Income 0 0   0 0    
Equity in pretax income of consolidated subsidiaries (1,595) (2,290)   (4,711) (5,451)    
Interest expense, net 0 0   0 0    
Other income, net 0 0   0 0    
Income before income taxes (1,595) (2,290)   (4,711) (5,451)    
Income tax provision 497 738   1,651 1,920    
Net income (1,098) (1,552)   (3,060) (3,531)    
Less: Net income attributable to noncontrolling interests 0 0   0 0    
Net income attributable to TWC shareholders (1,098) (1,552)   (3,060) (3,531)    
Condensed Consolidating Statement of Comprehensive Income              
Net income (1,098) (1,552)   (3,060) (3,531)    
Change in accumulated unrealized losses on pension benefit obligation, net of tax 0 0   0 0    
Change in accumulated deferred gains (losses) on cash flow hedges, net of tax 0 0   0 0    
Other comprehensive income 0 0   0 0    
Comprehensive income (1,098) (1,552)   (3,060) (3,531)    
Less: Comprehensive income attributable to noncontrolling interests 0 0   0 0    
Comprehensive income attributable to TWC shareholders (1,098) (1,552)   (3,060) (3,531)    
Condensed Consolidating Statement of Cash Flows              
Cash provided by operating activities       0 0    
Capital expenditures       0 0    
Business acquisitions, net of cash acquired         0    
Purchases of investments       0 0    
Return of capital from investees       0 0    
Proceeds from sale, maturity and collection of investments       0      
Acquisition of intangible assets       0 0    
Investments in (distributions and sale proceeds from) consolidated subsidiaries         363    
Other investing activities       0 0    
Cash used by investing activities       0 363    
Short-term repayments, net         (363)    
Proceeds from issuance of long-term debt         0    
Repayments of long-term debt       0 0    
Repayments of long-term debt assumed in acquisitions         0    
Debt issuance costs         0    
Redemption of mandatorily redeemable preferred equity       0      
Repurchases of common stock       0 0    
Dividends paid       0 0    
Proceeds from exercise of stock options       0 0    
Excess tax benefit from equity-based compensation       0 0    
Taxes paid in cash in lieu of shares issued for equity-based compensation       0 0    
Net change in investments in and amounts due to and from consolidated subsidiaries       0 0    
Other financing activities       0 0    
Cash used by financing activities       0 (363)    
Decrease in cash and equivalents       0 0    
Cash and equivalents at beginning of year     0 0 0    
Cash and equivalents at end of year 0 0   0 0    
Parent Company [Member]
             
Condensed Consolidating Balance Sheet              
Cash and equivalents 656 2,795   656 2,795    
Short-term investments in U.S. Treasury securities 250     250   150  
Receivables, net 45     45   49  
Receivables from affiliated parties 128     128   35  
Deferred income tax assets 4     4   5  
Other current assets 133     133   54  
Total current assets 1,216     1,216   2,467  
Investments in and amounts due from consolidated subsidiaries 41,913     41,913   40,656  
Investments 16     16   17  
Property, plant and equipment, net 0     0   0  
Intangible assets subject to amortization, net 0     0   0  
Intangible assets not subject to amortization 0     0   0  
Goodwill 0     0   0  
Other assets 510     510   580  
Total assets 43,655     43,655   43,720  
Accounts payable 0     0   1  
Deferred revenue and subscriber-related liabilities 0     0   0  
Payables to affiliated parties 28     28   29  
Accrued programming expense 0     0   0  
Current maturities of long-term debt 1,769     1,769   1,516  
Mandatorily redeemable preferred equity issued by a subsidiary           0  
Other current liabilities 476     476   631  
Total current liabilities 2,273     2,273   2,177  
Long-term debt 21,168     21,168   23,078  
Deferred income tax liabilities, net 40     40   0  
Long-term payables to affiliated parties 7,641     7,641   7,641  
Other liabilities 345     345   275  
Shareholders' equity due to (from) TWC and subsidiaries 5,526     5,526   3,270  
Other TWC shareholders' equity 6,662     6,662   7,279  
Total TWC shareholders' equity 12,188     12,188   10,549  
Noncontrolling interests 0     0   0  
Total equity 12,188     12,188   10,549  
Total liabilities and equity 43,655     43,655   43,720  
Condensed Consolidating Statement of Operations              
Revenue 0 0   0 0    
Cost of revenue 0 0   0 0    
Selling, general and administrative 0 0   0 0    
Depreciation 0 0   0 0    
Amortization 0 0   0 0    
Merger-related and restructuring costs 0 2   0 24    
Total costs and expenses 0 2   0 24    
Operating Income 0 (2)   0 (24)    
Equity in pretax income of consolidated subsidiaries 834 1,255   2,424 2,814    
Interest expense, net (53) (67)   (183) (230)    
Other income, net 0 1   1 1    
Income before income taxes 781 1,187   2,242 2,561    
Income tax provision (249) (379)   (828) (919)    
Net income 532 808   1,414 1,642    
Less: Net income attributable to noncontrolling interests 0 0   0 0    
Net income attributable to TWC shareholders 532 808   1,414 1,642    
Condensed Consolidating Statement of Comprehensive Income              
Net income 532 808   1,414 1,642    
Change in accumulated unrealized losses on pension benefit obligation, net of tax 10 7   56 9    
Change in accumulated deferred gains (losses) on cash flow hedges, net of tax 77 46   91 9    
Other comprehensive income 87 53   147 18    
Comprehensive income 619 861   1,561 1,660    
Less: Comprehensive income attributable to noncontrolling interests 0 0   0 0    
Comprehensive income attributable to TWC shareholders 619 861   1,561 1,660    
Condensed Consolidating Statement of Cash Flows              
Cash provided by operating activities       (239) 41    
Capital expenditures       0 0    
Business acquisitions, net of cash acquired         (1,350)    
Purchases of investments       (575) 0    
Return of capital from investees       0 0    
Proceeds from sale, maturity and collection of investments       476      
Acquisition of intangible assets       0 (3)    
Investments in (distributions and sale proceeds from) consolidated subsidiaries         0    
Other investing activities       0 0    
Cash used by investing activities       (99) (1,353)    
Short-term repayments, net         363    
Proceeds from issuance of long-term debt         2,258    
Repayments of long-term debt       (1,500) (1,500)    
Repayments of long-term debt assumed in acquisitions         0    
Debt issuance costs         (25)    
Redemption of mandatorily redeemable preferred equity       0      
Repurchases of common stock       (1,856) (1,287)    
Dividends paid       (573) (529)    
Proceeds from exercise of stock options       124 124    
Excess tax benefit from equity-based compensation       81 55    
Taxes paid in cash in lieu of shares issued for equity-based compensation       0 0    
Net change in investments in and amounts due to and from consolidated subsidiaries       2,552 292    
Other financing activities       (8) (16)    
Cash used by financing activities       (1,180) (265)    
Decrease in cash and equivalents       (1,518) (1,577)    
Cash and equivalents at beginning of year     2,174 2,174 4,372    
Cash and equivalents at end of year 656 2,795   656 2,795    
Guarantor Subsidiaries [Member]
             
Condensed Consolidating Balance Sheet              
Cash and equivalents 0 0   0 0    
Short-term investments in U.S. Treasury securities 0     0   0  
Receivables, net 0     0   0  
Receivables from affiliated parties 0     0   0  
Deferred income tax assets 7     7   4  
Other current assets 15     15   0  
Total current assets 22     22   4  
Investments in and amounts due from consolidated subsidiaries 33,488     33,488   32,103  
Investments 54     54   58  
Property, plant and equipment, net 31     31   33  
Intangible assets subject to amortization, net 7     7   10  
Intangible assets not subject to amortization 0     0   0  
Goodwill 0     0   0  
Other assets 0     0   0  
Total assets 33,602     33,602   32,208  
Accounts payable 0     0   0  
Deferred revenue and subscriber-related liabilities 0     0   0  
Payables to affiliated parties 0     0   0  
Accrued programming expense 0     0   0  
Current maturities of long-term debt 0     0   0  
Mandatorily redeemable preferred equity issued by a subsidiary           0  
Other current liabilities 66     66   61  
Total current liabilities 66     66   61  
Long-term debt 2,066     2,066   2,070  
Deferred income tax liabilities, net 325     325   267  
Long-term payables to affiliated parties 0     0   0  
Other liabilities 1     1   3  
Shareholders' equity due to (from) TWC and subsidiaries (11)     (11)   120  
Other TWC shareholders' equity 31,155     31,155   29,687  
Total TWC shareholders' equity 31,144     31,144   29,807  
Noncontrolling interests 0     0   0  
Total equity 31,144     31,144   29,807  
Total liabilities and equity 33,602     33,602   32,208  
Condensed Consolidating Statement of Operations              
Revenue 0 0   0 0    
Cost of revenue 0 0   0 0    
Selling, general and administrative 0 0   0 0    
Depreciation 0 0   0 0    
Amortization 0 0   0 0    
Merger-related and restructuring costs 0 0   0 0    
Total costs and expenses 0 0   0 0    
Operating Income 0 0   0 0    
Equity in pretax income of consolidated subsidiaries 763 803   2,288 2,474    
Interest expense, net (1) (46)   (2) (145)    
Other income, net (2) 432   1 417    
Income before income taxes 760 1,189   2,287 2,746    
Income tax provision (252) (431)   (854) (1,043)    
Net income 508 758   1,433 1,703    
Less: Net income attributable to noncontrolling interests 0 0   0 0    
Net income attributable to TWC shareholders 508 758   1,433 1,703    
Condensed Consolidating Statement of Comprehensive Income              
Net income 508 758   1,433 1,703    
Change in accumulated unrealized losses on pension benefit obligation, net of tax 0 0   0 0    
Change in accumulated deferred gains (losses) on cash flow hedges, net of tax 0 0   0 0    
Other comprehensive income 0 0   0 0    
Comprehensive income 508 758   1,433 1,703    
Less: Comprehensive income attributable to noncontrolling interests 0 0   0 0    
Comprehensive income attributable to TWC shareholders 508 758   1,433 1,703    
Condensed Consolidating Statement of Cash Flows              
Cash provided by operating activities       (361) (661)    
Capital expenditures       0 0    
Business acquisitions, net of cash acquired         0    
Purchases of investments       (11) (16)    
Return of capital from investees       7 1,112    
Proceeds from sale, maturity and collection of investments       0      
Acquisition of intangible assets       (3) 0    
Investments in (distributions and sale proceeds from) consolidated subsidiaries         0    
Other investing activities       0 0    
Cash used by investing activities       (7) 1,096    
Short-term repayments, net         0    
Proceeds from issuance of long-term debt         0    
Repayments of long-term debt       0 (250)    
Repayments of long-term debt assumed in acquisitions         0    
Debt issuance costs         0    
Redemption of mandatorily redeemable preferred equity       0      
Repurchases of common stock       0 0    
Dividends paid       0 0    
Proceeds from exercise of stock options       0 0    
Excess tax benefit from equity-based compensation       0 0    
Taxes paid in cash in lieu of shares issued for equity-based compensation       0 0    
Net change in investments in and amounts due to and from consolidated subsidiaries       368 (185)    
Other financing activities       0 0    
Cash used by financing activities       368 (435)    
Decrease in cash and equivalents       0 0    
Cash and equivalents at beginning of year     0 0 0    
Cash and equivalents at end of year 0 0   0 0    
Non-Guarantor Subsidiaries [Member]
             
Condensed Consolidating Balance Sheet              
Cash and equivalents 220 1,058   220 1,058    
Short-term investments in U.S. Treasury securities 0     0   0  
Receivables, net 847     847   834  
Receivables from affiliated parties 28     28   29  
Deferred income tax assets 298     298   308  
Other current assets 181     181   169  
Total current assets 1,574     1,574   2,470  
Investments in and amounts due from consolidated subsidiaries 6,218     6,218   6,161  
Investments 13     13   12  
Property, plant and equipment, net 14,596     14,596   14,709  
Intangible assets subject to amortization, net 566     566   631  
Intangible assets not subject to amortization 26,012     26,012   26,011  
Goodwill 2,886     2,886   2,889  
Other assets 84     84   53  
Total assets 51,949     51,949   52,936  
Accounts payable 468     468   646  
Deferred revenue and subscriber-related liabilities 192     192   183  
Payables to affiliated parties 128     128   35  
Accrued programming expense 897     897   872  
Current maturities of long-term debt 2     2   2  
Mandatorily redeemable preferred equity issued by a subsidiary           300  
Other current liabilities 1,094     1,094   1,113  
Total current liabilities 2,781     2,781   3,151  
Long-term debt 27     27   23  
Deferred income tax liabilities, net 11,349     11,349   11,084  
Long-term payables to affiliated parties 8,702     8,702   8,702  
Other liabilities 480     480   472  
Shareholders' equity due to (from) TWC and subsidiaries (5,515)     (5,515)   (3,390)  
Other TWC shareholders' equity 34,121     34,121   32,890  
Total TWC shareholders' equity 28,606     28,606   29,500  
Noncontrolling interests 4     4   4  
Total equity 28,610     28,610   29,504  
Total liabilities and equity 51,949     51,949   52,936  
Condensed Consolidating Statement of Operations              
Revenue 5,518 5,363   16,543 15,901    
Cost of revenue 2,564 2,499   7,764 7,377    
Selling, general and administrative 949 918   2,825 2,694    
Depreciation 790 789   2,371 2,377    
Amortization 32 31   95 79    
Merger-related and restructuring costs 23 30   81 74    
Total costs and expenses 4,358 4,267   13,136 12,601    
Operating Income 1,160 1,096   3,407 3,300    
Equity in pretax income of consolidated subsidiaries (2) 232   (1) 163    
Interest expense, net (325) (289)   (990) (829)    
Other income, net 2 63   8 75    
Income before income taxes 835 1,102   2,424 2,709    
Income tax provision (245) (307)   (797) (878)    
Net income 590 795   1,627 1,831    
Less: Net income attributable to noncontrolling interests 0 (1)   0 (3)    
Net income attributable to TWC shareholders 590 794   1,627 1,828    
Condensed Consolidating Statement of Comprehensive Income              
Net income 590 795   1,627 1,831    
Change in accumulated unrealized losses on pension benefit obligation, net of tax 0 0   0 0    
Change in accumulated deferred gains (losses) on cash flow hedges, net of tax 0 0   0 0    
Other comprehensive income 0 0   0 0    
Comprehensive income 590 795   1,627 1,831    
Less: Comprehensive income attributable to noncontrolling interests 0 (1)   0 (3)    
Comprehensive income attributable to TWC shareholders 590 794   1,627 1,828    
Condensed Consolidating Statement of Cash Flows              
Cash provided by operating activities       4,754 4,735    
Capital expenditures       (2,371) (2,191)    
Business acquisitions, net of cash acquired         10    
Purchases of investments       0 (41)    
Return of capital from investees       0 0    
Proceeds from sale, maturity and collection of investments       0      
Acquisition of intangible assets       (27) (24)    
Investments in (distributions and sale proceeds from) consolidated subsidiaries         (363)    
Other investing activities       19 21    
Cash used by investing activities       (2,379) (2,588)    
Short-term repayments, net         0    
Proceeds from issuance of long-term debt         0    
Repayments of long-term debt       0 0    
Repayments of long-term debt assumed in acquisitions         (1,730)    
Debt issuance costs         0    
Redemption of mandatorily redeemable preferred equity       (300)      
Repurchases of common stock       0 0    
Dividends paid       0 0    
Proceeds from exercise of stock options       0 0    
Excess tax benefit from equity-based compensation       0 18    
Taxes paid in cash in lieu of shares issued for equity-based compensation       (64) (43)    
Net change in investments in and amounts due to and from consolidated subsidiaries       (2,920) (107)    
Other financing activities       (1) (32)    
Cash used by financing activities       (3,285) (1,894)    
Decrease in cash and equivalents       (910) 253    
Cash and equivalents at beginning of year     1,130 1,130 805    
Cash and equivalents at end of year $ 220 $ 1,058   $ 220 $ 1,058    
[1] Cost of revenue and selling, general and administrative expenses exclude depreciation.