XML 15 R46.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financials (Details) (USD $)
1 Months Ended 3 Months Ended
Apr. 30, 2012
Mar. 31, 2012
Mar. 31, 2011
Dec. 31, 2011
Condensed Consolidating Statement Of Operations [Abstract]        
Revenues   $ 3,924,000,000 $ 3,510,000,000  
Expenses:        
Operating   2,461,000,000 2,276,000,000  
Selling, general and administrative   679,000,000 658,000,000  
Impairment charges   11,000,000 0  
Depreciation and amortization   131,000,000 139,000,000  
Total expenses   3,282,000,000 3,073,000,000  
Operating income (loss)   642,000,000 437,000,000  
Interest (expense) income, net   (108,000,000) (108,000,000)  
Gain on early extinguishment of debt   25,000,000 0  
Other items, net   12,000,000 9,000,000  
Earnings (loss) before income taxes and equity in earnings (loss) of investee companies   571,000,000 338,000,000  
(Provision) benefit for income taxes   (203,000,000) (122,000,000)  
Equity in earnings (loss) of investee companies, net of tax   (5,000,000) (14,000,000)  
Net earnings   363,000,000 202,000,000  
Comprehensive income (loss)   382,000,000 222,000,000  
ASSETS        
Cash and cash equivalents   794,000,000 972,000,000  
Receivables, net   3,332,000,000   3,254,000,000
Programming and other inventory (Note 4)   574,000,000   735,000,000
Prepaid expenses and other current assets   1,083,000,000   894,000,000
Total current assets   5,783,000,000   5,543,000,000
Property and equipment   5,372,000,000   5,334,000,000
Less accumulated depreciation and amortization   2,914,000,000   2,824,000,000
Net property and equipment   2,458,000,000   2,510,000,000
Programming and other inventory (Note 4)   1,425,000,000   1,496,000,000
Goodwill   8,630,000,000   8,620,000,000
Intangible assets (Note 3)   6,555,000,000   6,526,000,000
Investments in consolidated subsidiaries   0   0
Other assets   1,542,000,000   1,502,000,000
Intercompany   0   0
Total Assets   26,393,000,000   26,197,000,000
LIABILITIES AND STOCKHOLDERS' EQUITY        
Accounts payable   339,000,000   410,000,000
Participants' share and royalties payable   892,000,000   938,000,000
Program rights   784,000,000   577,000,000
Current portion of long-term debt (Note 6)   22,000,000   24,000,000
Accrued expenses and other current liabilities   2,113,000,000   1,984,000,000
Total current liabilities   4,150,000,000   3,933,000,000
Long-term debt   5,902,000,000   5,958,000,000
Other liabilities   6,337,000,000   6,398,000,000
Intercompany   0   0
Stockholders' Equity        
Preferred Stock   0   0
Common Stock   1,000,000   1,000,000
Additional paid-in capital   43,376,000,000   43,395,000,000
Retained earnings (deficit)   (27,980,000,000)   (28,343,000,000)
Accumulated other comprehensive income (loss)   (420,000,000)   (439,000,000)
Stockholders' equity including treasury stock   14,977,000,000   14,614,000,000
Less treasury stock, at cost   4,973,000,000   4,706,000,000
Total Stockholders' Equity   10,004,000,000   9,908,000,000
Total Liabilities and Stockholders' Equity   26,393,000,000   26,197,000,000
Condensed Consolidating Statement Of Cash Flows [Abstract]        
Net cash flow provided by (used for) operating activities   646,000,000 894,000,000  
Investing Activities:        
Acquisitions, net of cash acquired   (69,000,000) (53,000,000)  
Capital expenditures   (39,000,000) (41,000,000)  
Investments in and advances to investee companies   (34,000,000) (26,000,000)  
Proceeds from dispositions   0 13,000,000  
Other investing activities   2,000,000 4,000,000  
Net cash flow provided by (used for) investing activities   (140,000,000) (103,000,000)  
Financing Activities:        
Proceeds from issuance of notes   690,000,000 0  
Repayment of notes   (700,000,000) (2,000,000)  
Payment of capital lease obligations   (5,000,000) (4,000,000)  
Payment of contingent consideration   (33,000,000) 0  
Dividends (65,000,000) (69,000,000) (37,000,000)  
Purchase of Company common stock   (260,000,000) (250,000,000)  
Payment of payroll taxes in lieu of issuing shares for stock-based compensation   (87,000,000) (46,000,000)  
Proceeds from exercise of stock options   36,000,000 10,000,000  
Excess tax benefit from stock-based compensation   56,000,000 35,000,000  
Other financing activities   0 (5,000,000)  
Increase (decrease) in intercompany payables   0 0  
Net cash flow provided by (used for) financing activities   (372,000,000) (299,000,000)  
Net increase (decrease) in cash and cash equivalents   134,000,000 492,000,000  
Cash and cash equivalents at beginning of period 794,000,000 660,000,000 480,000,000  
Cash and cash equivalents at end of period   794,000,000 972,000,000  
CBS Corp. [Member]
       
Condensed Consolidating Statement Of Operations [Abstract]        
Revenues   32,000,000 32,000,000  
Expenses:        
Operating   18,000,000 18,000,000  
Selling, general and administrative   22,000,000 28,000,000  
Impairment charges   0    
Depreciation and amortization   1,000,000 1,000,000  
Total expenses   41,000,000 47,000,000  
Operating income (loss)   (9,000,000) (15,000,000)  
Interest (expense) income, net   (129,000,000) (129,000,000)  
Gain on early extinguishment of debt   25,000,000    
Other items, net   1,000,000 1,000,000  
Earnings (loss) before income taxes and equity in earnings (loss) of investee companies   (112,000,000) (143,000,000)  
(Provision) benefit for income taxes   40,000,000 48,000,000  
Equity in earnings (loss) of investee companies, net of tax   435,000,000 297,000,000  
Net earnings   363,000,000 202,000,000  
Comprehensive income (loss)   382,000,000 222,000,000  
ASSETS        
Cash and cash equivalents   429,000,000 579,000,000  
Receivables, net   24,000,000   30,000,000
Programming and other inventory (Note 4)   6,000,000   6,000,000
Prepaid expenses and other current assets   60,000,000   81,000,000
Total current assets   519,000,000   251,000,000
Property and equipment   46,000,000   46,000,000
Less accumulated depreciation and amortization   14,000,000   14,000,000
Net property and equipment   32,000,000   32,000,000
Programming and other inventory (Note 4)   6,000,000   8,000,000
Goodwill   98,000,000   98,000,000
Intangible assets (Note 3)   0   0
Investments in consolidated subsidiaries   36,908,000,000   36,473,000,000
Other assets   185,000,000   223,000,000
Intercompany   0   0
Total Assets   37,748,000,000   37,085,000,000
LIABILITIES AND STOCKHOLDERS' EQUITY        
Accounts payable   2,000,000   5,000,000
Participants' share and royalties payable   0   0
Program rights   7,000,000   7,000,000
Current portion of long-term debt (Note 6)   5,000,000   7,000,000
Accrued expenses and other current liabilities   466,000,000   311,000,000
Total current liabilities   480,000,000   330,000,000
Long-term debt   5,793,000,000   5,845,000,000
Other liabilities   3,126,000,000   3,169,000,000
Intercompany   18,345,000,000   17,833,000,000
Stockholders' Equity        
Preferred Stock   0   0
Common Stock   1,000,000   1,000,000
Additional paid-in capital   43,376,000,000   43,395,000,000
Retained earnings (deficit)   (27,980,000,000)   (28,343,000,000)
Accumulated other comprehensive income (loss)   (420,000,000)   (439,000,000)
Stockholders' equity including treasury stock   14,977,000,000   14,614,000,000
Less treasury stock, at cost   4,973,000,000   4,706,000,000
Total Stockholders' Equity   10,004,000,000   9,908,000,000
Total Liabilities and Stockholders' Equity   37,748,000,000   37,085,000,000
Condensed Consolidating Statement Of Cash Flows [Abstract]        
Net cash flow provided by (used for) operating activities   (102,000,000) (116,000,000)  
Investing Activities:        
Acquisitions, net of cash acquired   0 0  
Capital expenditures   0 0  
Investments in and advances to investee companies   0 0  
Proceeds from dispositions     0  
Other investing activities   0 0  
Net cash flow provided by (used for) investing activities   0 0  
Financing Activities:        
Proceeds from issuance of notes   690,000,000    
Repayment of notes   (700,000,000) 0  
Payment of capital lease obligations   0 0  
Payment of contingent consideration   0    
Dividends   (69,000,000) (37,000,000)  
Purchase of Company common stock   (260,000,000) (250,000,000)  
Payment of payroll taxes in lieu of issuing shares for stock-based compensation   (87,000,000) (46,000,000)  
Proceeds from exercise of stock options   36,000,000 10,000,000  
Excess tax benefit from stock-based compensation   56,000,000 35,000,000  
Other financing activities     (5,000,000)  
Increase (decrease) in intercompany payables   731,000,000 883,000,000  
Net cash flow provided by (used for) financing activities   397,000,000 590,000,000  
Net increase (decrease) in cash and cash equivalents   295,000,000 474,000,000  
Cash and cash equivalents at beginning of period   134,000,000 105,000,000  
Cash and cash equivalents at end of period   429,000,000 579,000,000  
CBS Operations Inc. [Member]
       
Condensed Consolidating Statement Of Operations [Abstract]        
Revenues   67,000,000 28,000,000  
Expenses:        
Operating   44,000,000 22,000,000  
Selling, general and administrative   64,000,000 57,000,000  
Impairment charges   0    
Depreciation and amortization   4,000,000 4,000,000  
Total expenses   112,000,000 83,000,000  
Operating income (loss)   (45,000,000) (55,000,000)  
Interest (expense) income, net   (86,000,000) (84,000,000)  
Gain on early extinguishment of debt   0    
Other items, net   (3,000,000) (2,000,000)  
Earnings (loss) before income taxes and equity in earnings (loss) of investee companies   (134,000,000) (141,000,000)  
(Provision) benefit for income taxes   47,000,000 48,000,000  
Equity in earnings (loss) of investee companies, net of tax   332,000,000 248,000,000  
Net earnings   245,000,000 155,000,000  
Comprehensive income (loss)   239,000,000 150,000,000  
ASSETS        
Cash and cash equivalents   1,000,000 1,000,000  
Receivables, net   80,000,000   54,000,000
Programming and other inventory (Note 4)   5,000,000   4,000,000
Prepaid expenses and other current assets   82,000,000   83,000,000
Total current assets   168,000,000   142,000,000
Property and equipment   101,000,000   100,000,000
Less accumulated depreciation and amortization   59,000,000   56,000,000
Net property and equipment   42,000,000   44,000,000
Programming and other inventory (Note 4)   96,000,000   125,000,000
Goodwill   62,000,000   62,000,000
Intangible assets (Note 3)   0   0
Investments in consolidated subsidiaries   8,303,000,000   7,972,000,000
Other assets   20,000,000   20,000,000
Intercompany   3,879,000,000   4,022,000,000
Total Assets   12,570,000,000   12,387,000,000
LIABILITIES AND STOCKHOLDERS' EQUITY        
Accounts payable   6,000,000   17,000,000
Participants' share and royalties payable   32,000,000   28,000,000
Program rights   4,000,000   5,000,000
Current portion of long-term debt (Note 6)   0   0
Accrued expenses and other current liabilities   220,000,000   279,000,000
Total current liabilities   262,000,000   329,000,000
Long-term debt   0   0
Other liabilities   417,000,000   406,000,000
Intercompany   0   0
Stockholders' Equity        
Preferred Stock   0   0
Common Stock   123,000,000   123,000,000
Additional paid-in capital   0   0
Retained earnings (deficit)   12,105,000,000   11,860,000,000
Accumulated other comprehensive income (loss)   (6,000,000)   0
Stockholders' equity including treasury stock   12,222,000,000   11,983,000,000
Less treasury stock, at cost   331,000,000   331,000,000
Total Stockholders' Equity   11,891,000,000   11,652,000,000
Total Liabilities and Stockholders' Equity   12,570,000,000   12,387,000,000
Condensed Consolidating Statement Of Cash Flows [Abstract]        
Net cash flow provided by (used for) operating activities   (115,000,000) (99,000,000)  
Investing Activities:        
Acquisitions, net of cash acquired   0 0  
Capital expenditures   0 (1,000,000)  
Investments in and advances to investee companies   0 0  
Proceeds from dispositions     0  
Other investing activities   4,000,000 4,000,000  
Net cash flow provided by (used for) investing activities   4,000,000 3,000,000  
Financing Activities:        
Proceeds from issuance of notes   0    
Repayment of notes   0 0  
Payment of capital lease obligations   0 0  
Payment of contingent consideration   0    
Dividends   0 0  
Purchase of Company common stock   0 0  
Payment of payroll taxes in lieu of issuing shares for stock-based compensation   0 0  
Proceeds from exercise of stock options   0 0  
Excess tax benefit from stock-based compensation   0 0  
Other financing activities     0  
Increase (decrease) in intercompany payables   111,000,000 96,000,000  
Net cash flow provided by (used for) financing activities   111,000,000 96,000,000  
Net increase (decrease) in cash and cash equivalents   0 0  
Cash and cash equivalents at beginning of period   1,000,000 1,000,000  
Cash and cash equivalents at end of period   1,000,000 1,000,000  
Non-Guarantor Affiliates [Member]
       
Condensed Consolidating Statement Of Operations [Abstract]        
Revenues   3,825,000,000 3,450,000,000  
Expenses:        
Operating   2,399,000,000 2,236,000,000  
Selling, general and administrative   593,000,000 573,000,000  
Impairment charges   11,000,000    
Depreciation and amortization   126,000,000 134,000,000  
Total expenses   3,129,000,000 2,943,000,000  
Operating income (loss)   696,000,000 507,000,000  
Interest (expense) income, net   107,000,000 105,000,000  
Gain on early extinguishment of debt   0    
Other items, net   14,000,000 10,000,000  
Earnings (loss) before income taxes and equity in earnings (loss) of investee companies   817,000,000 622,000,000  
(Provision) benefit for income taxes   (290,000,000) (218,000,000)  
Equity in earnings (loss) of investee companies, net of tax   (5,000,000) (14,000,000)  
Net earnings   522,000,000 390,000,000  
Comprehensive income (loss)   539,000,000 408,000,000  
ASSETS        
Cash and cash equivalents   364,000,000 392,000,000  
Receivables, net   3,228,000,000   3,170,000,000
Programming and other inventory (Note 4)   563,000,000   725,000,000
Prepaid expenses and other current assets   961,000,000   752,000,000
Total current assets   5,116,000,000   5,172,000,000
Property and equipment   5,225,000,000   5,188,000,000
Less accumulated depreciation and amortization   2,841,000,000   2,754,000,000
Net property and equipment   2,384,000,000   2,434,000,000
Programming and other inventory (Note 4)   1,323,000,000   1,363,000,000
Goodwill   8,470,000,000   8,460,000,000
Intangible assets (Note 3)   6,555,000,000   6,526,000,000
Investments in consolidated subsidiaries   0   0
Other assets   1,337,000,000   1,259,000,000
Intercompany   14,770,000,000   14,103,000,000
Total Assets   39,955,000,000   39,317,000,000
LIABILITIES AND STOCKHOLDERS' EQUITY        
Accounts payable   331,000,000   388,000,000
Participants' share and royalties payable   860,000,000   910,000,000
Program rights   773,000,000   565,000,000
Current portion of long-term debt (Note 6)   17,000,000   17,000,000
Accrued expenses and other current liabilities   1,449,000,000   1,417,000,000
Total current liabilities   3,430,000,000   3,297,000,000
Long-term debt   109,000,000   113,000,000
Other liabilities   2,794,000,000   2,824,000,000
Intercompany   0   0
Stockholders' Equity        
Preferred Stock   128,000,000   128,000,000
Common Stock   1,136,000,000   1,136,000,000
Additional paid-in capital   61,690,000,000   61,690,000,000
Retained earnings (deficit)   (24,844,000,000)   (25,366,000,000)
Accumulated other comprehensive income (loss)   312,000,000   295,000,000
Stockholders' equity including treasury stock   38,422,000,000   37,883,000,000
Less treasury stock, at cost   4,800,000,000   4,800,000,000
Total Stockholders' Equity   33,622,000,000   33,083,000,000
Total Liabilities and Stockholders' Equity   39,955,000,000   39,317,000,000
Condensed Consolidating Statement Of Cash Flows [Abstract]        
Net cash flow provided by (used for) operating activities   863,000,000 1,109,000,000  
Investing Activities:        
Acquisitions, net of cash acquired   (69,000,000) (53,000,000)  
Capital expenditures   (39,000,000) (40,000,000)  
Investments in and advances to investee companies   (34,000,000) (26,000,000)  
Proceeds from dispositions     13,000,000  
Other investing activities   (2,000,000) 0  
Net cash flow provided by (used for) investing activities   (144,000,000) (106,000,000)  
Financing Activities:        
Proceeds from issuance of notes   0    
Repayment of notes   0 (2,000,000)  
Payment of capital lease obligations   (5,000,000) (4,000,000)  
Payment of contingent consideration   (33,000,000)    
Dividends   0 0  
Purchase of Company common stock   0 0  
Payment of payroll taxes in lieu of issuing shares for stock-based compensation   0 0  
Proceeds from exercise of stock options   0 0  
Excess tax benefit from stock-based compensation   0 0  
Other financing activities     0  
Increase (decrease) in intercompany payables   (842,000,000) (979,000,000)  
Net cash flow provided by (used for) financing activities   (880,000,000) (985,000,000)  
Net increase (decrease) in cash and cash equivalents   (161,000,000) 18,000,000  
Cash and cash equivalents at beginning of period   525,000,000 374,000,000  
Cash and cash equivalents at end of period   364,000,000 392,000,000  
Eliminations [Member]
       
Condensed Consolidating Statement Of Operations [Abstract]        
Revenues   0 0  
Expenses:        
Operating   0 0  
Selling, general and administrative   0 0  
Impairment charges   0    
Depreciation and amortization   0 0  
Total expenses   0 0  
Operating income (loss)   0 0  
Interest (expense) income, net   0 0  
Gain on early extinguishment of debt   0    
Other items, net   0 0  
Earnings (loss) before income taxes and equity in earnings (loss) of investee companies   0 0  
(Provision) benefit for income taxes   0 0  
Equity in earnings (loss) of investee companies, net of tax   (767,000,000) (545,000,000)  
Net earnings   (767,000,000) (545,000,000)  
Comprehensive income (loss)   (778,000,000) (558,000,000)  
ASSETS        
Cash and cash equivalents   0 0  
Receivables, net   0   0
Programming and other inventory (Note 4)   0   0
Prepaid expenses and other current assets   (20,000,000)   (22,000,000)
Total current assets   (20,000,000)   (22,000,000)
Property and equipment   0   0
Less accumulated depreciation and amortization   0   0
Net property and equipment   0   0
Programming and other inventory (Note 4)   0   0
Goodwill   0   0
Intangible assets (Note 3)   0   0
Investments in consolidated subsidiaries   (45,211,000,000)   (44,445,000,000)
Other assets   0   0
Intercompany   (18,649,000,000)   (18,125,000,000)
Total Assets   (63,880,000,000)   (62,592,000,000)
LIABILITIES AND STOCKHOLDERS' EQUITY        
Accounts payable   0   0
Participants' share and royalties payable   0   0
Program rights   0   0
Current portion of long-term debt (Note 6)   0   0
Accrued expenses and other current liabilities   (22,000,000)   (23,000,000)
Total current liabilities   (22,000,000)   (23,000,000)
Long-term debt   0   0
Other liabilities   0   (1,000,000)
Intercompany   (18,345,000,000)   (17,833,000,000)
Stockholders' Equity        
Preferred Stock   (128,000,000)   (128,000,000)
Common Stock   (1,259,000,000)   (1,259,000,000)
Additional paid-in capital   (61,690,000,000)   (61,690,000,000)
Retained earnings (deficit)   12,739,000,000   13,506,000,000
Accumulated other comprehensive income (loss)   (306,000,000)   (295,000,000)
Stockholders' equity including treasury stock   (50,644,000,000)   (49,866,000,000)
Less treasury stock, at cost   (5,131,000,000)   (5,131,000,000)
Total Stockholders' Equity   (45,513,000,000)   (44,735,000,000)
Total Liabilities and Stockholders' Equity   (63,880,000,000)   (62,592,000,000)
Condensed Consolidating Statement Of Cash Flows [Abstract]        
Net cash flow provided by (used for) operating activities   0 0  
Investing Activities:        
Acquisitions, net of cash acquired   0 0  
Capital expenditures   0 0  
Investments in and advances to investee companies   0 0  
Proceeds from dispositions     0  
Other investing activities   0 0  
Net cash flow provided by (used for) investing activities   0 0  
Financing Activities:        
Proceeds from issuance of notes   0    
Repayment of notes   0 0  
Payment of capital lease obligations   0 0  
Payment of contingent consideration   0    
Dividends   0 0  
Purchase of Company common stock   0 0  
Payment of payroll taxes in lieu of issuing shares for stock-based compensation   0 0  
Proceeds from exercise of stock options   0 0  
Excess tax benefit from stock-based compensation   0 0  
Other financing activities     0  
Increase (decrease) in intercompany payables   0 0  
Net cash flow provided by (used for) financing activities   0 0  
Net increase (decrease) in cash and cash equivalents   0 0  
Cash and cash equivalents at beginning of period   0 0  
Cash and cash equivalents at end of period   $ 0 $ 0