These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended September 30, 2019
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from to
|
|
Delaware
(State or other jurisdiction of
incorporation or organization)
|
|
13-4271875
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
1633 Broadway
New York, NY
(Address of principal executive offices)
|
|
10019
(Zip Code)
|
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of each exchange on which registered
|
|
None
|
|
None
|
|
None
|
|
Large accelerated filer
|
☐
|
|
Accelerated filer
|
☐
|
|
Non-accelerated filer
|
☒
|
|
Smaller reporting company
|
☐
|
|
Emerging growth company
|
☐
|
|
|
|
|
|
|
|
|
|
Page
Number
|
|
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
|
||||
|
ITEM 1.
|
BUSINESS
|
|
•
|
Cardi B, whose first Atlantic Records single “Bodak Yellow” was a break-out hit that has been certified nine times Platinum in the United States by the Recording Industry Association of America or RIAA;
|
|
•
|
Twenty One Pilots, whose rise to stardom accelerated with the release of their second Fueled by Ramen studio album,
Blurryface
; and
|
|
•
|
Portugal. The Man, which celebrated its first entry on the
Billboard
Hot 100 chart after the release of their eighth studio album,
Woodstock
, featuring the track “Feel It Still.”
|
|
•
|
Broadcast of musical compositions on television, radio and cable
|
|
•
|
Live performance at a concert or other venue (e.g., arena concerts, nightclubs)
|
|
•
|
Broadcast of musical compositions at sporting events, restaurants or bars
|
|
•
|
Performance of musical compositions in staged theatrical productions
|
|
•
|
Streaming and download services
|
|
•
|
Vinyl, CDs and DVDs
|
|
•
|
Films or television programs
|
|
•
|
Television commercials
|
|
•
|
Video games
|
|
•
|
Merchandising, toys or novelty items
|
|
•
|
Licensing of copyrights for use in printed sheet music
|
|
•
|
Global superstars such as Ed Sheeran, Bruno Mars, Michael Bublé, Cardi B, Kelly Clarkson, Coldplay, David Guetta, Dua Lipa, Neil Young, Prince, Pink Floyd, David Bowie, Phil Collins, Fleetwood Mac, Tom Petty and The Smiths.
|
|
•
|
Next-generation talent including A Boogie wit da Hoodie, Charli XCX, Lizzo and Bebe Rexha.
|
|
•
|
International stars such as Anitta, Aya Nakamura, TWICE, Christopher, Udo Lindenberg and Laura Pausini.
|
|
•
|
Superstars such as Stormzy, Twenty One Pilots, Green Day, Katy Perry, George Michael, Chris Stapleton, Damon Albarn, Dave Mustaine and Kacey Musgraves.
|
|
•
|
International talent such as Jonathan Lee, Tia Ray, Manuel Medrano, Melendi, Bausa, Shy’m, Tove Lo and Jack & Coke.
|
|
•
|
Songwriting icons like Brody Brown, Liz Rose, Justin Tranter, busbee, The-Dream, Dr. Dre, Stephen Sondheim, George & Ira Gershwin and Gamble & Huff.
|
|
ITEM 1A.
|
RISK FACTORS
|
|
•
|
limited legal protection and enforcement of intellectual property rights;
|
|
•
|
restrictions on the repatriation of capital;
|
|
•
|
fluctuations in interest and foreign exchange rates;
|
|
•
|
differences and unexpected changes in regulatory environment, including environmental, health and safety, local planning, zoning and labor laws, rules and regulations;
|
|
•
|
varying tax regimes which could adversely affect our results of operations or cash flows, including regulations relating to transfer pricing and withholding taxes on remittances and other payments by subsidiaries and joint ventures;
|
|
•
|
exposure to different legal standards and enforcement mechanisms and the associated cost of compliance;
|
|
•
|
difficulties in attracting and retaining qualified management and employees or rationalizing our workforce;
|
|
•
|
tariffs, duties, export controls and other trade barriers;
|
|
•
|
global economic and retail environment;
|
|
•
|
longer accounts receivable settlement cycles and difficulties in collecting accounts receivable;
|
|
•
|
recessionary trends, inflation and instability of the financial markets;
|
|
•
|
higher interest rates; and
|
|
•
|
political instability.
|
|
•
|
potential disruption of our ongoing business and distraction of management;
|
|
•
|
potential loss of recording artists or songwriters from our rosters;
|
|
•
|
difficulty integrating the acquired businesses or segregating assets to be disposed of;
|
|
•
|
exposure to unknown and/or contingent or other liabilities, including litigation arising in connection with the acquisition, disposition and/or against any businesses we may acquire;
|
|
•
|
reputational or other damages to our business as a result of a failure to consummate such a transaction for, among other reasons, failure to gain antitrust approval; and
|
|
•
|
changing our business profile in ways that could have unintended consequences.
|
|
•
|
make it more difficult for us to make payments on our indebtedness;
|
|
•
|
increase our vulnerability to general economic and industry conditions, including recessions and periods of significant inflation and financial market volatility;
|
|
•
|
expose us to the risk of increased interest rates because any borrowings we make under the revolving portion of our Senior Credit Facilities (as defined later in this Annual Report) will bear interest at variable rates;
|
|
•
|
require us to use a substantial portion of our cash flow from operations to service our indebtedness, thereby reducing our ability to fund working capital, capital expenditures and other expenses;
|
|
•
|
limit our ability to refinance existing indebtedness on favorable terms or at all or borrow additional funds in the future for, among other things, working capital, acquisitions or debt service requirements;
|
|
•
|
limit our flexibility in planning for, or reacting to, changes in our business and the industries in which we operate;
|
|
•
|
place us at a competitive disadvantage compared to competitors that have less indebtedness; and
|
|
•
|
limit our ability to borrow additional funds that may be needed to operate and expand our business.
|
|
•
|
incur additional debt or issue certain preferred shares;
|
|
•
|
create liens on certain debt;
|
|
•
|
pay dividends on or make distributions in respect of our capital stock or make investments or other restricted payments;
|
|
•
|
sell certain assets;
|
|
•
|
pay dividends to us (in the case of our restricted subsidiaries) or make certain other intercompany transfers;
|
|
•
|
enter into certain transactions with our affiliates; and
|
|
•
|
consolidate, merge, sell or otherwise dispose of all or substantially all of our assets.
|
|
•
|
pay dividends on, and redeem and purchase, equity interests;
|
|
•
|
make other restricted payments;
|
|
•
|
make prepayments on, redeem or repurchase certain debt;
|
|
•
|
incur certain liens;
|
|
•
|
make certain loans and investments;
|
|
•
|
incur certain additional debt;
|
|
•
|
enter into guarantees and hedging arrangements;
|
|
•
|
enter into mergers, acquisitions and asset sales;
|
|
•
|
enter into transactions with affiliates;
|
|
•
|
change the business we and our subsidiaries conduct;
|
|
•
|
pay dividends or make distributions;
|
|
•
|
amend the terms of subordinated debt and unsecured bonds; and
|
|
•
|
make certain capital expenditures.
|
|
ITEM 1B.
|
UNRESOLVED STAFF COMMENTS
|
|
ITEM 2.
|
PROPERTIES
|
|
ITEM 3.
|
LEGAL PROCEEDINGS
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
|
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
ITEM 6.
|
SELECTED FINANCIAL DATA
|
|
|
Fiscal Year Ended
September 30, 2019 |
|
Fiscal Year Ended
September 30, 2018 |
|
Fiscal Year Ended
September 30, 2017 |
|
Fiscal Year Ended
September 30, 2016 |
|
Fiscal Year Ended
September 30, 2015 |
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues
|
$
|
4,475
|
|
|
$
|
4,005
|
|
|
$
|
3,576
|
|
|
$
|
3,246
|
|
|
$
|
2,966
|
|
|
Net income (loss) attributable to Warner Music Group Corp. (1)
|
256
|
|
|
307
|
|
|
143
|
|
|
25
|
|
|
(91
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance Sheet Data (at period end):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and equivalents
|
$
|
619
|
|
|
$
|
514
|
|
|
$
|
647
|
|
|
$
|
359
|
|
|
$
|
246
|
|
|
Total assets
|
6,017
|
|
|
5,344
|
|
|
5,718
|
|
|
5,335
|
|
|
5,574
|
|
|||||
|
Total debt (including current portion of long-term debt)
|
2,974
|
|
|
2,819
|
|
|
2,811
|
|
|
2,778
|
|
|
2,947
|
|
|||||
|
Warner Music Group Corp. (deficit) equity
|
(289
|
)
|
|
(334
|
)
|
|
293
|
|
|
195
|
|
|
221
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating activities
|
$
|
400
|
|
|
$
|
425
|
|
|
$
|
535
|
|
|
$
|
342
|
|
|
$
|
222
|
|
|
Investing activities
|
(376
|
)
|
|
405
|
|
|
(126
|
)
|
|
(8
|
)
|
|
(95
|
)
|
|||||
|
Financing activities
|
88
|
|
|
(955
|
)
|
|
(128
|
)
|
|
(216
|
)
|
|
(19
|
)
|
|||||
|
Capital expenditures
|
(104
|
)
|
|
(74
|
)
|
|
(44
|
)
|
|
(42
|
)
|
|
(63
|
)
|
|||||
|
(1)
|
Net income attributable to Warner Music Group Corp. for the fiscal year ended
September 30, 2019
includes a net loss on extinguishment of debt of $7 million, variable compensation costs associated with the Senior Management Free Cash Flow Plan of $71 million and a benefit due to the reversal of the U.S. valuation allowance of $59 million related to foreign tax credits. Net income attributable to Warner Music Group Corp. for the fiscal year ended September 30, 2018 includes a net loss on extinguishment of debt of $31 million, variable compensation costs associated with the Senior Management Free Cash Flow Plan of $108 million, net gain on the Spotify share sale of $317 million after taxes and restructuring charges of $44 million. Net income attributable to Warner Music Group Corp. for the fiscal year ended September 30, 2017 includes a benefit due to the reversal of the U.S. valuation allowance of $125 million, net loss on extinguishment of debt of $35 million, variable compensation costs associated with the Senior Management Free Cash Flow Plan of $102 million and net gain on divestitures primarily related to PLG of $6 million. Net income attributable to Warner Music Group Corp. for the fiscal year ended September 30, 2016 includes net loss on extinguishment of debt of $18 million, gain on sale of real estate of $24 million and net gain on divestitures primarily related to PLG of $9 million. Net loss attributable to Warner Music Group Corp. for the fiscal year ended September 30, 2015 includes $2 million of PLG restructuring charges and $5 million of PLG-related professional fees and integration costs.
|
|
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
•
|
Business overview.
This section provides a general description of our business, as well as a discussion of factors that we believe are important in understanding our results of operations and comparability and in anticipating future trends.
|
|
•
|
Results of operations.
This section provides an analysis of our results of operations for the fiscal years ended
September 30, 2019
,
September 30, 2018
and
September 30, 2017
. This analysis is presented on both a consolidated and segment basis.
|
|
•
|
Financial condition and liquidity.
This section provides an analysis of our cash flows for the fiscal years ended
September 30, 2019
,
September 30, 2018
and
September 30, 2017
, as well as a discussion of our financial condition and liquidity as of
September 30, 2019
. The discussion of our financial condition and liquidity includes recent debt financings and a summary of the key debt covenant compliance measures under our debt agreements.
|
|
•
|
Critical accounting policies.
This section identifies those accounting policies that are considered important to the Company’s results of operations and financial condition, require significant judgment and involve significant management estimates. The Company’s significant accounting policies, including those considered to be critical accounting policies, are summarized in Note 2 to the accompanying Consolidated Financial Statements.
|
|
•
|
Digital
: the rightsholder receives revenues with respect to streaming and download services;
|
|
•
|
Physical
: the rightsholder receives revenues with respect to sales of physical products such as vinyl, CDs and DVDs;
|
|
•
|
Artist services and expanded-rights
: the rightsholder receives revenues with respect to our artist services businesses and our participation in expanded rights associated with our recording artists, including sponsorship, fan clubs, artist websites, merchandising, touring, concert promotion, ticketing and artist and brand management; and
|
|
•
|
Licensing
: the rightsholder receives royalties or fees for the right to use sound recordings in combination with visual images such as in films or television programs, television commercials and video games; the rightsholder also receives royalties if sound recordings are performed publicly through broadcast of music on television, radio and cable, and in public spaces such as shops, workplaces, restaurants, bars and clubs.
|
|
•
|
A&R costs
: the costs associated with (i) paying royalties to recording artists, producers, songwriters, other copyright holders and trade unions; (ii) signing and developing recording artists; and (iii) creating master recordings in the studio;
|
|
•
|
Product costs
: the costs to manufacture, package and distribute products to wholesale and retail distribution outlets, the royalty costs associated with distributing products of independent labels to wholesale and retail distribution outlets, as well as the costs related to our artist services business;
|
|
•
|
Selling and marketing expenses
: the costs associated with the promotion and marketing of recording artists and music, including costs to produce music videos for promotional purposes and artist tour support; and
|
|
•
|
General and administrative expenses
: the costs associated with general overhead and other administrative expenses.
|
|
•
|
Performance:
the rightsholder receives revenues if the musical composition is performed publicly through broadcast of music on television, radio and cable, live performance at a concert or other venue (e.g., arena concerts and nightclubs), and performance of music in staged theatrical productions;
|
|
•
|
Digital:
the rightsholder receives revenues with respect to musical compositions embodied in recordings distributed in streaming services, download services and other digital music services;
|
|
•
|
Mechanical:
the rightsholder receives revenues with respect to musical compositions embodied in recordings sold in any physical format or configuration such as vinyl, CDs and DVDs;
|
|
•
|
Synchronization:
the rightsholder receives revenues for the right to use the musical composition in combination with visual images such as in films or television programs, television commercials and video games as well as from other uses such as in toys or novelty items and merchandise; and
|
|
•
|
Other:
the rightsholder receives revenues for use in sheet music and other uses.
|
|
•
|
A&R costs
: the costs associated with (i) paying royalties to songwriters, co-publishers and other copyright holders in connection with income generated from the uses of their works and (ii) signing and developing songwriters; and
|
|
•
|
Selling and marketing, general overhead and other administrative expenses
: the costs associated with selling and marketing, general overhead and other administrative expenses.
|
|
|
For the Fiscal Year Ended
September 30, |
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
|
Revenue by Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Digital
|
$
|
2,343
|
|
|
$
|
2,019
|
|
|
$
|
1,692
|
|
|
$
|
324
|
|
|
16
|
%
|
|
$
|
327
|
|
|
19
|
%
|
|
Physical
|
559
|
|
|
630
|
|
|
667
|
|
|
(71
|
)
|
|
-11
|
%
|
|
(37
|
)
|
|
-6
|
%
|
|||||
|
Total Physical and Digital
|
2,902
|
|
|
2,649
|
|
|
2,359
|
|
|
253
|
|
|
10
|
%
|
|
290
|
|
|
12
|
%
|
|||||
|
Artist services and expanded-rights
|
629
|
|
|
389
|
|
|
385
|
|
|
240
|
|
|
62
|
%
|
|
4
|
|
|
1
|
%
|
|||||
|
Licensing
|
309
|
|
|
322
|
|
|
276
|
|
|
(13
|
)
|
|
-4
|
%
|
|
46
|
|
|
17
|
%
|
|||||
|
Total Recorded Music
|
3,840
|
|
|
3,360
|
|
|
3,020
|
|
|
480
|
|
|
14
|
%
|
|
340
|
|
|
11
|
%
|
|||||
|
Performance
|
183
|
|
|
212
|
|
|
197
|
|
|
(29
|
)
|
|
-14
|
%
|
|
15
|
|
|
8
|
%
|
|||||
|
Digital
|
271
|
|
|
237
|
|
|
187
|
|
|
34
|
|
|
14
|
%
|
|
50
|
|
|
27
|
%
|
|||||
|
Mechanical
|
55
|
|
|
72
|
|
|
65
|
|
|
(17
|
)
|
|
-24
|
%
|
|
7
|
|
|
11
|
%
|
|||||
|
Synchronization
|
120
|
|
|
119
|
|
|
112
|
|
|
1
|
|
|
1
|
%
|
|
7
|
|
|
6
|
%
|
|||||
|
Other
|
14
|
|
|
13
|
|
|
11
|
|
|
1
|
|
|
8
|
%
|
|
2
|
|
|
18
|
%
|
|||||
|
Total Music Publishing
|
643
|
|
|
653
|
|
|
572
|
|
|
(10
|
)
|
|
-2
|
%
|
|
81
|
|
|
14
|
%
|
|||||
|
Intersegment eliminations
|
(8
|
)
|
|
(8
|
)
|
|
(16
|
)
|
|
—
|
|
|
—
|
%
|
|
8
|
|
|
-50
|
%
|
|||||
|
Total Revenues
|
$
|
4,475
|
|
|
$
|
4,005
|
|
|
$
|
3,576
|
|
|
$
|
470
|
|
|
12
|
%
|
|
$
|
429
|
|
|
12
|
%
|
|
Revenue by Geographical Location
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. Recorded Music
|
$
|
1,656
|
|
|
$
|
1,460
|
|
|
$
|
1,329
|
|
|
$
|
196
|
|
|
13
|
%
|
|
$
|
131
|
|
|
10
|
%
|
|
U.S. Music Publishing
|
300
|
|
|
294
|
|
|
258
|
|
|
6
|
|
|
2
|
%
|
|
36
|
|
|
14
|
%
|
|||||
|
Total U.S.
|
1,956
|
|
|
1,754
|
|
|
1,587
|
|
|
202
|
|
|
12
|
%
|
|
167
|
|
|
11
|
%
|
|||||
|
International Recorded Music
|
2,184
|
|
|
1,900
|
|
|
1,691
|
|
|
284
|
|
|
15
|
%
|
|
209
|
|
|
12
|
%
|
|||||
|
International Music Publishing
|
343
|
|
|
359
|
|
|
314
|
|
|
(16
|
)
|
|
-4
|
%
|
|
45
|
|
|
14
|
%
|
|||||
|
Total International
|
2,527
|
|
|
2,259
|
|
|
2,005
|
|
|
268
|
|
|
12
|
%
|
|
254
|
|
|
13
|
%
|
|||||
|
Intersegment eliminations
|
(8
|
)
|
|
(8
|
)
|
|
(16
|
)
|
|
—
|
|
|
—
|
%
|
|
8
|
|
|
-50
|
%
|
|||||
|
Total Revenues
|
$
|
4,475
|
|
|
$
|
4,005
|
|
|
$
|
3,576
|
|
|
$
|
470
|
|
|
12
|
%
|
|
$
|
429
|
|
|
12
|
%
|
|
|
For the Fiscal Year Ended
September 30, |
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
|
Artist and repertoire costs
|
$
|
1,574
|
|
|
$
|
1,471
|
|
|
$
|
1,303
|
|
|
$
|
103
|
|
|
7
|
%
|
|
$
|
168
|
|
|
13
|
%
|
|
Product costs
|
827
|
|
|
700
|
|
|
628
|
|
|
127
|
|
|
18
|
%
|
|
72
|
|
|
12
|
%
|
|||||
|
Total cost of revenues
|
$
|
2,401
|
|
|
$
|
2,171
|
|
|
$
|
1,931
|
|
|
$
|
230
|
|
|
11
|
%
|
|
$
|
240
|
|
|
12
|
%
|
|
|
For the Fiscal Year Ended
September 30, |
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
|
General and administrative expense (1)
|
$
|
764
|
|
|
$
|
814
|
|
|
$
|
684
|
|
|
$
|
(50
|
)
|
|
-6
|
%
|
|
$
|
130
|
|
|
19
|
%
|
|
Selling and marketing expense
|
632
|
|
|
530
|
|
|
472
|
|
|
102
|
|
|
19
|
%
|
|
58
|
|
|
12
|
%
|
|||||
|
Distribution expense
|
114
|
|
|
67
|
|
|
66
|
|
|
47
|
|
|
70
|
%
|
|
1
|
|
|
2
|
%
|
|||||
|
Total selling, general and administrative expense
|
$
|
1,510
|
|
|
$
|
1,411
|
|
|
$
|
1,222
|
|
|
$
|
99
|
|
|
7
|
%
|
|
$
|
189
|
|
|
16
|
%
|
|
(1)
|
Includes depreciation expense of
$61 million
,
$55 million
and
$50 million
for the fiscal years ended
September 30, 2019
,
September 30, 2018
and
September 30, 2017
, respectively.
|
|
|
For the Fiscal Year Ended
September 30, |
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
256
|
|
|
$
|
307
|
|
|
$
|
143
|
|
|
$
|
(51
|
)
|
|
-17
|
%
|
|
$
|
164
|
|
|
115
|
%
|
|
Income attributable to noncontrolling interest
|
2
|
|
|
5
|
|
|
6
|
|
|
(3
|
)
|
|
-60
|
%
|
|
(1
|
)
|
|
-17
|
%
|
|||||
|
Net income
|
258
|
|
|
312
|
|
|
149
|
|
|
(54
|
)
|
|
-17
|
%
|
|
163
|
|
|
109
|
%
|
|||||
|
Income tax expense (benefit)
|
9
|
|
|
130
|
|
|
(151
|
)
|
|
(121
|
)
|
|
-93
|
%
|
|
281
|
|
|
—
|
%
|
|||||
|
Income (loss) before income taxes
|
267
|
|
|
442
|
|
|
(2
|
)
|
|
(175
|
)
|
|
-40
|
%
|
|
444
|
|
|
—
|
%
|
|||||
|
Other (income) expense
|
(60
|
)
|
|
(394
|
)
|
|
40
|
|
|
334
|
|
|
-85
|
%
|
|
(434
|
)
|
|
—
|
%
|
|||||
|
Interest expense, net
|
142
|
|
|
138
|
|
|
149
|
|
|
4
|
|
|
3
|
%
|
|
(11
|
)
|
|
-7
|
%
|
|||||
|
Loss on extinguishment of debt
|
7
|
|
|
31
|
|
|
35
|
|
|
(24
|
)
|
|
-77
|
%
|
|
(4
|
)
|
|
-11
|
%
|
|||||
|
Operating income
|
356
|
|
|
217
|
|
|
222
|
|
|
139
|
|
|
64
|
%
|
|
(5
|
)
|
|
-2
|
%
|
|||||
|
Amortization expense
|
208
|
|
|
206
|
|
|
201
|
|
|
2
|
|
|
1
|
%
|
|
5
|
|
|
3
|
%
|
|||||
|
Depreciation expense
|
61
|
|
|
55
|
|
|
50
|
|
|
6
|
|
|
11
|
%
|
|
5
|
|
|
10
|
%
|
|||||
|
OIBDA
|
$
|
625
|
|
|
$
|
478
|
|
|
$
|
473
|
|
|
$
|
147
|
|
|
31
|
%
|
|
$
|
5
|
|
|
1
|
%
|
|
|
For the Fiscal Year Ended
September 30, |
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
|
Recorded Music
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenue
|
$
|
3,840
|
|
|
$
|
3,360
|
|
|
$
|
3,020
|
|
|
$
|
480
|
|
|
14
|
%
|
|
$
|
340
|
|
|
11
|
%
|
|
Operating income
|
439
|
|
|
307
|
|
|
283
|
|
|
132
|
|
|
43
|
%
|
|
24
|
|
|
9
|
%
|
|||||
|
OIBDA
|
623
|
|
|
480
|
|
|
451
|
|
|
143
|
|
|
30
|
%
|
|
29
|
|
|
6
|
%
|
|||||
|
Music Publishing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Revenue
|
643
|
|
|
653
|
|
|
572
|
|
|
(10
|
)
|
|
-2
|
%
|
|
81
|
|
|
14
|
%
|
|||||
|
Operating income
|
92
|
|
|
84
|
|
|
81
|
|
|
8
|
|
|
10
|
%
|
|
3
|
|
|
4
|
%
|
|||||
|
OIBDA
|
166
|
|
|
159
|
|
|
152
|
|
|
7
|
|
|
4
|
%
|
|
7
|
|
|
5
|
%
|
|||||
|
Corporate expenses and eliminations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Revenue elimination
|
(8
|
)
|
|
(8
|
)
|
|
(16
|
)
|
|
—
|
|
|
—
|
%
|
|
8
|
|
|
-50
|
%
|
|||||
|
Operating loss
|
(175
|
)
|
|
(174
|
)
|
|
(142
|
)
|
|
(1
|
)
|
|
1
|
%
|
|
(32
|
)
|
|
23
|
%
|
|||||
|
OIBDA
|
(164
|
)
|
|
(161
|
)
|
|
(130
|
)
|
|
(3
|
)
|
|
2
|
%
|
|
(31
|
)
|
|
24
|
%
|
|||||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue
|
4,475
|
|
|
4,005
|
|
|
3,576
|
|
|
470
|
|
|
12
|
%
|
|
429
|
|
|
12
|
%
|
|||||
|
Operating income
|
356
|
|
|
217
|
|
|
222
|
|
|
139
|
|
|
64
|
%
|
|
(5
|
)
|
|
-2
|
%
|
|||||
|
OIBDA
|
625
|
|
|
478
|
|
|
473
|
|
|
147
|
|
|
31
|
%
|
|
5
|
|
|
1
|
%
|
|||||
|
|
For the Fiscal Year Ended
September 30, |
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
|
Artist and repertoire costs
|
$
|
1,178
|
|
|
$
|
1,054
|
|
|
$
|
964
|
|
|
$
|
124
|
|
|
12
|
%
|
|
$
|
90
|
|
|
9
|
%
|
|
Product costs
|
827
|
|
|
700
|
|
|
628
|
|
|
127
|
|
|
18
|
%
|
|
72
|
|
|
12
|
%
|
|||||
|
Total cost of revenues
|
$
|
2,005
|
|
|
$
|
1,754
|
|
|
$
|
1,592
|
|
|
$
|
251
|
|
|
14
|
%
|
|
$
|
162
|
|
|
10
|
%
|
|
|
For the Fiscal Year Ended
September 30, |
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
|
General and administrative expense (1)
|
$
|
522
|
|
|
$
|
573
|
|
|
$
|
478
|
|
|
$
|
(51
|
)
|
|
-9
|
%
|
|
$
|
95
|
|
|
20
|
%
|
|
Selling and marketing expense
|
621
|
|
|
521
|
|
|
465
|
|
|
100
|
|
|
19
|
%
|
|
56
|
|
|
12
|
%
|
|||||
|
Distribution expense
|
114
|
|
|
67
|
|
|
66
|
|
|
47
|
|
|
70
|
%
|
|
1
|
|
|
2
|
%
|
|||||
|
Total selling, general and administrative expense
|
$
|
1,257
|
|
|
$
|
1,161
|
|
|
$
|
1,009
|
|
|
$
|
96
|
|
|
8
|
%
|
|
$
|
152
|
|
|
15
|
%
|
|
(1)
|
Includes depreciation expense of
$45 million
,
$35 million
, and
$32 million
for the fiscal years ended
September 30, 2019
,
September 30, 2018
and
September 30, 2017
, respectively.
|
|
|
For the Fiscal Year Ended
September 30, |
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
|
Operating income
|
$
|
439
|
|
|
$
|
307
|
|
|
$
|
283
|
|
|
$
|
132
|
|
|
43
|
%
|
|
$
|
24
|
|
|
9
|
%
|
|
Depreciation and amortization
|
184
|
|
|
173
|
|
|
168
|
|
|
11
|
|
|
6
|
%
|
|
5
|
|
|
3
|
%
|
|||||
|
OIBDA
|
$
|
623
|
|
|
$
|
480
|
|
|
$
|
451
|
|
|
$
|
143
|
|
|
30
|
%
|
|
$
|
29
|
|
|
6
|
%
|
|
|
For the Fiscal Year Ended
September 30, |
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
|
Artist and repertoire costs
|
$
|
404
|
|
|
$
|
425
|
|
|
$
|
355
|
|
|
$
|
(21
|
)
|
|
-5
|
%
|
|
$
|
70
|
|
|
20
|
%
|
|
Total cost of revenues
|
$
|
404
|
|
|
$
|
425
|
|
|
$
|
355
|
|
|
$
|
(21
|
)
|
|
-5
|
%
|
|
$
|
70
|
|
|
20
|
%
|
|
|
For the Fiscal Year Ended
September 30, |
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
|
General and administrative expense (1)
|
$
|
76
|
|
|
$
|
74
|
|
|
$
|
69
|
|
|
$
|
2
|
|
|
3
|
%
|
|
$
|
5
|
|
|
7
|
%
|
|
Selling and marketing expense
|
2
|
|
|
2
|
|
|
2
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|||||
|
Total selling, general and administrative expense
|
$
|
78
|
|
|
$
|
76
|
|
|
$
|
71
|
|
|
$
|
2
|
|
|
3
|
%
|
|
$
|
5
|
|
|
7
|
%
|
|
(1)
|
Includes depreciation expense of
$5 million
,
$7 million
and
$6 million
for the fiscal year ended
September 30, 2019
,
September 30, 2018
and
September 30, 2017
, respectively.
|
|
|
For the Fiscal Year Ended
September 30, |
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
|
Operating income
|
$
|
92
|
|
|
$
|
84
|
|
|
$
|
81
|
|
|
$
|
8
|
|
|
10
|
%
|
|
$
|
3
|
|
|
4
|
%
|
|
Depreciation and amortization
|
74
|
|
|
75
|
|
|
71
|
|
|
(1
|
)
|
|
-1
|
%
|
|
4
|
|
|
6
|
%
|
|||||
|
OIBDA
|
$
|
166
|
|
|
$
|
159
|
|
|
$
|
152
|
|
|
$
|
7
|
|
|
4
|
%
|
|
$
|
7
|
|
|
5
|
%
|
|
|
For the Fiscal Year Ended September 30,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
Cash provided by (used in):
|
|
|
|
|
|
||||||
|
Operating activities
|
$
|
400
|
|
|
$
|
425
|
|
|
$
|
535
|
|
|
Investing activities
|
(376
|
)
|
|
405
|
|
|
(126
|
)
|
|||
|
Financing activities
|
88
|
|
|
(955
|
)
|
|
(128
|
)
|
|||
|
Year
|
|
Percentage
|
|
|
2019
|
|
102.500
|
%
|
|
2020
|
|
101.250
|
%
|
|
2021 and thereafter
|
|
100.000
|
%
|
|
Year
|
|
Percentage
|
|
|
2019
|
|
103.656
|
%
|
|
2020
|
|
102.438
|
%
|
|
2021
|
|
101.219
|
%
|
|
2022 and thereafter
|
|
100.000
|
%
|
|
Year
|
|
Percentage
|
|
|
2019
|
|
103.094
|
%
|
|
2020
|
|
102.063
|
%
|
|
2021
|
|
101.031
|
%
|
|
2022 and thereafter
|
|
100.000
|
%
|
|
Year
|
|
Percentage
|
|
|
2021
|
|
101.813
|
%
|
|
2022
|
|
100.906
|
%
|
|
2023 and thereafter
|
|
100.000
|
%
|
|
Year
|
|
Percentage
|
|
|
2021
|
|
102.750
|
%
|
|
2022
|
|
101.375
|
%
|
|
2023 and thereafter
|
|
100.000
|
%
|
|
Revolving Credit Facility (a)
|
$
|
—
|
|
|
Senior Term Loan Facility due 2023 (b)
|
1,313
|
|
|
|
5.000% Senior Secured Notes due 2023 (c)
|
298
|
|
|
|
4.125% Senior Secured Notes due 2024 (d)
|
336
|
|
|
|
4.875% Senior Secured Notes due 2024 (e)
|
218
|
|
|
|
3.625% Senior Secured Notes due 2026 (f)
|
488
|
|
|
|
5.500% Senior Notes due 2026 (g)
|
321
|
|
|
|
Total long-term debt, including the current portion (h)
|
$
|
2,974
|
|
|
(a)
|
Reflects
$180 million
of commitments under the Revolving Credit Facility available at
September 30, 2019
, less letters of credit outstanding of approximately
$13 million
at
September 30, 2019
. There were
no
loans outstanding under the Revolving Credit Facility at
September 30, 2019
.
|
|
(b)
|
Principal amount of
$1.326 billion
less unamortized discount of
$3 million
and unamortized deferred financing costs of
$10 million
at
September 30, 2019
.
|
|
(c)
|
Principal amount of
$300 million
less unamortized deferred financing costs of
$2 million
at
September 30, 2019
.
|
|
(d)
|
Face amount of
€311 million
. Above amount represents the dollar equivalent of such note at
September 30, 2019
. Principal amount of
$340 million
less unamortized deferred financing costs of
$4 million
at
September 30, 2019
.
|
|
(e)
|
Principal amount of
$220 million
less unamortized deferred financing costs of
$2 million
at
September 30, 2019
.
|
|
(f)
|
Face amount of
€445 million
at
September 30, 2019
. Above amount represents the dollar equivalent of such note at
September 30, 2019
. Principal amount of
$487 million
, an additional issuance premium of
$8 million
, less unamortized deferred financing costs of
$7 million
at
September 30, 2019
.
|
|
(g)
|
Principal amount of
$325 million
less unamortized deferred financing costs of
$4 million
at
September 30, 2019
.
|
|
(h)
|
Principal amount of debt of
$2.998 billion
, an additional issuance premium of
$8 million
, less unamortized discount of
$3 million
and unamortized deferred financing costs of
$29 million
at
September 30, 2019
.
|
|
|
Twelve Months Ended September 30, 2019
|
||
|
Net Income
|
$
|
258
|
|
|
Income tax expense
|
9
|
|
|
|
Interest expense, net
|
142
|
|
|
|
Depreciation and amortization
|
269
|
|
|
|
Loss on extinguishment of debt (a)
|
7
|
|
|
|
Net gain on divestitures and sale of securities (b)
|
(4
|
)
|
|
|
Restructuring costs (c)
|
27
|
|
|
|
Net hedging and foreign exchange gains (d)
|
(38
|
)
|
|
|
Management fees (e)
|
11
|
|
|
|
Transaction costs (f)
|
3
|
|
|
|
Business optimization expenses (g)
|
22
|
|
|
|
Equity-based compensation expense (h)
|
49
|
|
|
|
Other non-cash charges (i)
|
(19
|
)
|
|
|
Pro forma impact of specified transactions (j)
|
1
|
|
|
|
Pro Forma Consolidated EBITDA
|
$
|
737
|
|
|
Senior Secured Indebtedness (k)
|
$
|
2,472
|
|
|
Leverage Ratio (l)
|
3.35x
|
|
|
|
(a)
|
Reflects net loss incurred on the early extinguishment of our debt incurred as part of the October 2018 partial redemption of the 4.125% Secured Notes, the October 2018 open market purchase of the 4.875% Senior Secured Notes, the November 2018 partial redemption of 5.625% Secured Notes and the May 2019 redemption of the remaining 5.625% Secured Notes.
|
|
(b)
|
Reflects net gain on divestitures and sale of securities.
|
|
(c)
|
Reflects severance costs and other restructuring related expenses.
|
|
(d)
|
Reflects net losses from hedging activities and unrealized losses due to foreign exchange on our Euro-denominated debt and intercompany transactions.
|
|
(e)
|
Reflects management fees paid to Access, including an annual fee and related expenses. Pursuant to the Company’s and Holdings’ management agreement with Access, the base amount of the annual fee is approximately $9 million, subject to certain potential upward adjustments.
|
|
(f)
|
Reflects expenses related to transaction and other related costs.
|
|
(g)
|
Reflects primarily costs associated with IT systems updates and other transformation initiatives.
|
|
(h)
|
Reflects equity-based compensation expense related to the Warner Music Group Corp. Senior Management Free Cash Flow Plan.
|
|
(i)
|
Reflects non-cash activity, including the unrealized gains on the mark-to-market of an equity method investment.
|
|
(j)
|
Reflects pro forma adjustments related to the acquisition of EMP in October 2018.
|
|
(k)
|
Reflects the principal balance of senior secured debt at Acquisition Corp. of approximately
$2.672 billion
less cash of $200 million.
|
|
(l)
|
Reflects the ratio of Senior Secured Indebtedness, including Revolving Credit Agreement Indebtedness, to Pro Forma Consolidated EBITDA as of the twelve months ended
September 30, 2019
. This is calculated net of cash and equivalents of the Company as of
September 30, 2019
not exceeding $200 million. If the outstanding aggregate principal amount of borrowings and drawings under letters of credit which have not been reimbursed under the Revolving Credit Facility is greater than $54 million at the end of a fiscal quarter, the maximum leverage ratio permitted under our Revolving Credit Facility is 4.75:1.00. The Company’s Revolving Credit Facility does not impose any “leverage ratio” restrictions on the Company when the aggregate principal amount of borrowings and drawings under letters of credit, which have not been reimbursed under the Revolving Credit Facility, is less than or equal to $54 million at the end of a fiscal quarter.
|
|
Firm Commitments and Outstanding Debt
|
|
Less than
1 year
|
|
1-3
years
|
|
3-5
years
|
|
After 5
years
|
|
Total
|
||||||||||
|
|
|
(in millions)
|
||||||||||||||||||
|
Senior Secured Notes (1)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
300
|
|
|
$
|
1,047
|
|
|
$
|
1,347
|
|
|
Interest on Senior Secured Notes (1)
|
|
57
|
|
|
115
|
|
|
100
|
|
|
56
|
|
|
328
|
|
|||||
|
Senior Notes (1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
325
|
|
|
325
|
|
|||||
|
Interest on Senior Notes (1)
|
|
18
|
|
|
36
|
|
|
36
|
|
|
36
|
|
|
126
|
|
|||||
|
Senior Term Loan Facility (1)
|
|
—
|
|
|
—
|
|
|
1,326
|
|
|
—
|
|
|
1,326
|
|
|||||
|
Interest on Senior Term Loan Facility (1)
|
|
52
|
|
|
100
|
|
|
55
|
|
|
—
|
|
|
207
|
|
|||||
|
Operating leases (2)
|
|
52
|
|
|
97
|
|
|
92
|
|
|
207
|
|
|
448
|
|
|||||
|
Artist, songwriter and co-publisher commitments (3)
|
|
428
|
|
|
*
|
|
|
*
|
|
|
*
|
|
|
428
|
|
|||||
|
Management Fees (4)
|
|
11
|
|
|
18
|
|
|
18
|
|
|
**
|
|
|
47
|
|
|||||
|
Minimum funding commitments to investees and other obligations (5)
|
|
7
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|||||
|
Total firm commitments and outstanding debt
|
|
$
|
625
|
|
|
$
|
369
|
|
|
$
|
1,927
|
|
|
$
|
1,671
|
|
|
$
|
4,592
|
|
|
(1)
|
Outstanding debt obligations consist of the Senior Term Loan Facility, the Senior Secured Notes and the Senior Notes. These obligations have been presented based on the principal amounts due, current and long term as of
September 30, 2019
. Amounts do not include any fair value adjustments, bond premiums, discounts or unamortized deferred financing costs.
|
|
(2)
|
Operating lease obligations primarily relate to the minimum lease rental obligations for our real estate and operating equipment in various locations around the world. These obligations have been presented without the benefit of
$1 million
of total sublease income expected to be received under non-cancelable agreements.
|
|
(3)
|
The Company routinely enters into long-term commitments with recording artists, songwriters and publishers for the future delivery of music. Such commitments generally become due only upon delivery and Company acceptance of albums from the artists or future musical compositions by songwriters and publishers. Additionally, such commitments are typically cancelable at the Company’s discretion, generally without penalty. Based on contractual obligations, aggregate firm commitments to such talent approximate
$428 million
at
September 30, 2019
. The aggregate firm commitments expected for the next twelve-month period based on contractual obligations and the Company’s expected release schedule approximates
$229 million
at
September 30, 2019
.
|
|
(4)
|
Pursuant to the Management Agreement, the Company will pay Access an annual fee equal to the greater of (i) a base amount, which is the sum of (x) $6 million and (y) 1.5% of the aggregate amount of Acquired EBITDA (as defined in the Management Agreement) and was approximately
$9 million
for the fiscal year ended
September 30, 2019
, and (ii) 1.5% of the EBITDA (as defined in the indenture governing the redeemed WMG Holdings Corp. 13.75% Senior Notes due 2019) of the Company for the applicable fiscal year, plus expenses. The Company will also pay Access a specified transaction fee for certain types of transactions completed by Holdings or one or more of its subsidiaries, plus expenses. The future balances disclosed are representative of the base amount of the annual fee only.
|
|
(5)
|
We have minimum funding commitments and other related obligations to support the operations of various investments, which are reflected in the table above. Other long-term liabilities include
$12 million
and
$15 million
of liabilities for uncertain tax positions as of
September 30, 2019
and
September 30, 2018
, respectively. We are unable to accurately predict when these amounts will be realized or released.
|
|
*
|
Because the timing of payment, and even whether payment occurs, is dependent upon the timing of delivery of albums and musical compositions, the timing and amount of payment of these commitments as presented in the above summary can vary significantly.
|
|
**
|
Per the above explanation, the minimum annual fee will be approximately
$9 million
per year. This amount may vary based on the terms described above; and will continue as long as the Management Agreement remains unmodified and effective.
|
|
ITEM 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
|
Audited Financial Statements:
|
|
|
|
September 30,
2019 |
|
September 30,
2018 |
||||
|
|
(in millions)
|
||||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and equivalents
|
$
|
619
|
|
|
$
|
514
|
|
|
Accounts receivable, net of allowances of $17 million and $45 million
|
775
|
|
|
447
|
|
||
|
Inventories
|
74
|
|
|
42
|
|
||
|
Royalty advances expected to be recouped within one year
|
170
|
|
|
123
|
|
||
|
Prepaid and other current assets
|
53
|
|
|
50
|
|
||
|
Total current assets
|
1,691
|
|
|
1,176
|
|
||
|
Royalty advances expected to be recouped after one year
|
208
|
|
|
153
|
|
||
|
Property, plant and equipment, net
|
300
|
|
|
229
|
|
||
|
Goodwill
|
1,761
|
|
|
1,692
|
|
||
|
Intangible assets subject to amortization, net
|
1,723
|
|
|
1,851
|
|
||
|
Intangible assets not subject to amortization
|
151
|
|
|
154
|
|
||
|
Deferred tax assets, net
|
38
|
|
|
11
|
|
||
|
Other assets
|
145
|
|
|
78
|
|
||
|
Total assets
|
$
|
6,017
|
|
|
$
|
5,344
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
260
|
|
|
$
|
281
|
|
|
Accrued royalties
|
1,567
|
|
|
1,396
|
|
||
|
Accrued liabilities
|
492
|
|
|
423
|
|
||
|
Accrued interest
|
34
|
|
|
31
|
|
||
|
Deferred revenue
|
180
|
|
|
208
|
|
||
|
Other current liabilities
|
286
|
|
|
34
|
|
||
|
Total current liabilities
|
2,819
|
|
|
2,373
|
|
||
|
Long-term debt
|
2,974
|
|
|
2,819
|
|
||
|
Deferred tax liabilities, net
|
172
|
|
|
165
|
|
||
|
Other noncurrent liabilities
|
321
|
|
|
307
|
|
||
|
Total liabilities
|
$
|
6,286
|
|
|
$
|
5,664
|
|
|
Equity:
|
|
|
|
||||
|
Common stock ($0.001 par value; 10,000 shares authorized; 1,060 and 1,052 shares issued and outstanding as of September 30, 2019 and September 30, 2018, respectively)
|
$
|
—
|
|
|
$
|
—
|
|
|
Additional paid-in capital
|
1,128
|
|
|
1,128
|
|
||
|
Accumulated deficit
|
(1,177
|
)
|
|
(1,272
|
)
|
||
|
Accumulated other comprehensive loss, net
|
(240
|
)
|
|
(190
|
)
|
||
|
Total Warner Music Group Corp. deficit
|
(289
|
)
|
|
(334
|
)
|
||
|
Noncontrolling interest
|
20
|
|
|
14
|
|
||
|
Total equity
|
(269
|
)
|
|
(320
|
)
|
||
|
Total liabilities and equity
|
$
|
6,017
|
|
|
$
|
5,344
|
|
|
|
Fiscal Year Ended
September 30, 2019 |
|
Fiscal Year Ended
September 30, 2018 |
|
Fiscal Year Ended
September 30, 2017 |
||||||
|
|
(in millions)
|
||||||||||
|
Revenues
|
$
|
4,475
|
|
|
$
|
4,005
|
|
|
$
|
3,576
|
|
|
Costs and expenses:
|
|
|
|
|
|
||||||
|
Cost of revenue
|
(2,401
|
)
|
|
(2,171
|
)
|
|
(1,931
|
)
|
|||
|
Selling, general and administrative expenses (a)
|
(1,510
|
)
|
|
(1,411
|
)
|
|
(1,222
|
)
|
|||
|
Amortization expense
|
(208
|
)
|
|
(206
|
)
|
|
(201
|
)
|
|||
|
Total costs and expenses
|
(4,119
|
)
|
|
(3,788
|
)
|
|
(3,354
|
)
|
|||
|
Operating income
|
356
|
|
|
217
|
|
|
222
|
|
|||
|
Loss on extinguishment of debt
|
(7
|
)
|
|
(31
|
)
|
|
(35
|
)
|
|||
|
Interest expense, net
|
(142
|
)
|
|
(138
|
)
|
|
(149
|
)
|
|||
|
Other income (expense)
|
60
|
|
|
394
|
|
|
(40
|
)
|
|||
|
Income (loss) before income taxes
|
267
|
|
|
442
|
|
|
(2
|
)
|
|||
|
Income tax (expense) benefit
|
(9
|
)
|
|
(130
|
)
|
|
151
|
|
|||
|
Net income
|
258
|
|
|
312
|
|
|
149
|
|
|||
|
Less: Income attributable to noncontrolling interest
|
(2
|
)
|
|
(5
|
)
|
|
(6
|
)
|
|||
|
Net income attributable to Warner Music Group Corp.
|
$
|
256
|
|
|
$
|
307
|
|
|
$
|
143
|
|
|
|
|
|
|
|
|
||||||
|
(a) Includes depreciation expense of:
|
$
|
(61
|
)
|
|
$
|
(55
|
)
|
|
$
|
(50
|
)
|
|
|
Fiscal Year Ended
September 30, 2019 |
|
Fiscal Year Ended
September 30, 2018 |
|
Fiscal Year Ended
September 30, 2017 |
||||||
|
|
(in millions)
|
||||||||||
|
Net income
|
$
|
258
|
|
|
$
|
312
|
|
|
$
|
149
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
||||||
|
Foreign currency adjustment
|
(34
|
)
|
|
(13
|
)
|
|
30
|
|
|||
|
Deferred (loss) gain on derivative financial instruments
|
(11
|
)
|
|
3
|
|
|
—
|
|
|||
|
Minimum pension liability
|
(5
|
)
|
|
1
|
|
|
7
|
|
|||
|
Other comprehensive (loss) income, net of tax
|
(50
|
)
|
|
(9
|
)
|
|
37
|
|
|||
|
Total comprehensive income
|
208
|
|
|
303
|
|
|
186
|
|
|||
|
Less: Income attributable to noncontrolling interest
|
(2
|
)
|
|
(5
|
)
|
|
(6
|
)
|
|||
|
Comprehensive income attributable to Warner Music Group Corp.
|
$
|
206
|
|
|
$
|
298
|
|
|
$
|
180
|
|
|
|
Fiscal Year Ended
September 30, 2019 |
|
Fiscal Year Ended
September 30, 2018 |
|
Fiscal Year Ended
September 30, 2017 |
||||||
|
|
(in millions)
|
||||||||||
|
Cash flows from operating activities
|
|
|
|
|
|
||||||
|
Net income
|
$
|
258
|
|
|
$
|
312
|
|
|
$
|
149
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
269
|
|
|
261
|
|
|
251
|
|
|||
|
Unrealized (gains) losses and remeasurement of foreign-denominated loans
|
(28
|
)
|
|
(3
|
)
|
|
24
|
|
|||
|
Deferred income taxes
|
(68
|
)
|
|
66
|
|
|
(192
|
)
|
|||
|
Loss on extinguishment of debt
|
7
|
|
|
31
|
|
|
35
|
|
|||
|
Net (gain) loss on divestitures and investments
|
(20
|
)
|
|
(389
|
)
|
|
17
|
|
|||
|
Non-cash interest expense
|
6
|
|
|
6
|
|
|
8
|
|
|||
|
Equity-based compensation expense
|
50
|
|
|
62
|
|
|
70
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts receivable, net
|
(90
|
)
|
|
(43
|
)
|
|
(60
|
)
|
|||
|
Inventories
|
3
|
|
|
(3
|
)
|
|
1
|
|
|||
|
Royalty advances
|
(110
|
)
|
|
31
|
|
|
17
|
|
|||
|
Accounts payable and accrued liabilities
|
3
|
|
|
82
|
|
|
48
|
|
|||
|
Royalty payables
|
130
|
|
|
22
|
|
|
136
|
|
|||
|
Accrued interest
|
3
|
|
|
(10
|
)
|
|
3
|
|
|||
|
Deferred revenue
|
(4
|
)
|
|
(4
|
)
|
|
22
|
|
|||
|
Other balance sheet changes
|
(9
|
)
|
|
4
|
|
|
6
|
|
|||
|
Net cash provided by operating activities
|
400
|
|
|
425
|
|
|
535
|
|
|||
|
Cash flows from investing activities
|
|
|
|
|
|
||||||
|
Acquisition of music publishing rights and music catalogs, net
|
(41
|
)
|
|
(14
|
)
|
|
(16
|
)
|
|||
|
Capital expenditures
|
(104
|
)
|
|
(74
|
)
|
|
(44
|
)
|
|||
|
Investments and acquisitions of businesses, net of cash received
|
(231
|
)
|
|
(23
|
)
|
|
(139
|
)
|
|||
|
Proceeds from the sale of investments
|
—
|
|
|
516
|
|
|
73
|
|
|||
|
Net cash (used in) provided by investing activities
|
(376
|
)
|
|
405
|
|
|
(126
|
)
|
|||
|
Cash flows from financing activities
|
|
|
|
|
|
||||||
|
Proceeds from issuance of Acquisition Corp. 4.125% Senior Secured Notes
|
—
|
|
|
—
|
|
|
380
|
|
|||
|
Proceeds from issuance of Acquisition Corp. 4.875% Senior Secured Notes
|
—
|
|
|
—
|
|
|
250
|
|
|||
|
Proceeds from issuance of Acquisition Corp. 5.500% Senior Notes
|
—
|
|
|
325
|
|
|
—
|
|
|||
|
Proceeds from supplement of Acquisition Corp. Senior Term Loan Facility
|
—
|
|
|
320
|
|
|
22
|
|
|||
|
Proceeds from issuance of Acquisition Corp. 3.625% Senior Secured Notes
|
514
|
|
|
—
|
|
|
—
|
|
|||
|
Repayment of Acquisition Corp. 4.125% Senior Secured Notes
|
(40
|
)
|
|
—
|
|
|
—
|
|
|||
|
Repayment of Acquisition Corp. 4.875% Senior Secured Notes
|
(30
|
)
|
|
—
|
|
|
—
|
|
|||
|
Repayment of Acquisition Corp. 5.625% Senior Secured Notes
|
(247
|
)
|
|
—
|
|
|
(28
|
)
|
|||
|
Repayment of Acquisition Corp. 6.000% Senior Secured Notes
|
—
|
|
|
—
|
|
|
(450
|
)
|
|||
|
Repayment of Acquisition Corp. 6.250% Senior Secured Notes
|
—
|
|
|
—
|
|
|
(173
|
)
|
|||
|
Repayment of and redemption deposit for Acquisition Corp. 6.750% Senior Notes
|
—
|
|
|
(635
|
)
|
|
—
|
|
|||
|
Call premiums paid and deposit on early redemption of debt
|
(5
|
)
|
|
(23
|
)
|
|
(27
|
)
|
|||
|
Deferred financing costs paid
|
(7
|
)
|
|
(12
|
)
|
|
(13
|
)
|
|||
|
Distribution to noncontrolling interest holder
|
(3
|
)
|
|
(5
|
)
|
|
(5
|
)
|
|||
|
Dividends paid
|
(94
|
)
|
|
(925
|
)
|
|
(84
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
88
|
|
|
(955
|
)
|
|
(128
|
)
|
|||
|
Effect of exchange rate changes on cash and equivalents
|
(7
|
)
|
|
(8
|
)
|
|
7
|
|
|||
|
Net increase (decrease) in cash and equivalents
|
105
|
|
|
(133
|
)
|
|
288
|
|
|||
|
Cash and equivalents at beginning of period
|
514
|
|
|
647
|
|
|
359
|
|
|||
|
Cash and equivalents at end of period
|
$
|
619
|
|
|
$
|
514
|
|
|
$
|
647
|
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Loss
|
|
Total Warner Music Group Corp. Equity
|
|
Noncontrolling Interest
|
|
Total (Deficit) Equity
|
|||||||||||||||||
|
|
Shares
|
|
Value
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
(in millions, except share amounts)
|
|||||||||||||||||||||||||||||
|
Balance at September 30, 2016
|
1,055
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
$
|
(715
|
)
|
|
$
|
(218
|
)
|
|
$
|
195
|
|
|
$
|
15
|
|
|
$
|
210
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
143
|
|
|
—
|
|
|
143
|
|
|
6
|
|
|
149
|
|
|||||||
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(84
|
)
|
|
—
|
|
|
(84
|
)
|
|
—
|
|
|
(84
|
)
|
|||||||
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
|
37
|
|
|
—
|
|
|
37
|
|
|||||||
|
Disposal of noncontrolling interest related to divestiture
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|||||||
|
Distribution to noncontrolling interest holders
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
(5
|
)
|
|||||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|
4
|
|
|||||||
|
Balance at September 30, 2017
|
1,055
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
$
|
(654
|
)
|
|
$
|
(181
|
)
|
|
$
|
293
|
|
|
$
|
15
|
|
|
$
|
308
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
307
|
|
|
—
|
|
|
307
|
|
|
5
|
|
|
312
|
|
|||||||
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(925
|
)
|
|
—
|
|
|
(925
|
)
|
|
—
|
|
|
(925
|
)
|
|||||||
|
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
(9
|
)
|
|
—
|
|
|
(9
|
)
|
|||||||
|
Distribution to noncontrolling interest holders
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
|||||||
|
Other
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Balance at September 30, 2018
|
1,052
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
$
|
(1,272
|
)
|
|
$
|
(190
|
)
|
|
$
|
(334
|
)
|
|
$
|
14
|
|
|
$
|
(320
|
)
|
|
Cumulative effect of ASC 606 adoption
|
—
|
|
|
—
|
|
|
—
|
|
|
139
|
|
|
—
|
|
|
139
|
|
|
11
|
|
|
150
|
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
256
|
|
|
—
|
|
|
256
|
|
|
2
|
|
|
258
|
|
|||||||
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(300
|
)
|
|
—
|
|
|
(300
|
)
|
|
—
|
|
|
(300
|
)
|
|||||||
|
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(50
|
)
|
|
(50
|
)
|
|
—
|
|
|
(50
|
)
|
|||||||
|
Distribution to noncontrolling interest holders
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|||||||
|
Other
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(4
|
)
|
|||||||
|
Balance at September 30, 2019
|
1,060
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
$
|
(1,177
|
)
|
|
$
|
(240
|
)
|
|
$
|
(289
|
)
|
|
$
|
20
|
|
|
$
|
(269
|
)
|
|
|
September 30,
2018 |
|
Impact of Adoption
|
|
October 1,
2018 |
||||||
|
|
(in millions)
|
||||||||||
|
Assets
|
|
|
|
|
|
||||||
|
Accounts receivable, net
|
$
|
447
|
|
|
$
|
257
|
|
|
$
|
704
|
|
|
Total current assets
|
1,176
|
|
|
257
|
|
|
1,433
|
|
|||
|
Other assets
|
78
|
|
|
15
|
|
|
93
|
|
|||
|
Total assets
|
$
|
5,344
|
|
|
$
|
272
|
|
|
$
|
5,616
|
|
|
Liabilities and Equity
|
|
|
|
|
|
||||||
|
Accrued royalties
|
$
|
1,396
|
|
|
$
|
79
|
|
|
$
|
1,475
|
|
|
Accrued liabilities
|
423
|
|
|
(1
|
)
|
|
422
|
|
|||
|
Deferred revenue
|
208
|
|
|
(27
|
)
|
|
181
|
|
|||
|
Other current liabilities
|
34
|
|
|
33
|
|
|
67
|
|
|||
|
Total current liabilities
|
2,373
|
|
|
84
|
|
|
2,457
|
|
|||
|
Deferred tax liabilities, net
|
165
|
|
|
37
|
|
|
202
|
|
|||
|
Other noncurrent liabilities
|
307
|
|
|
1
|
|
|
308
|
|
|||
|
Total liabilities
|
$
|
5,664
|
|
|
$
|
122
|
|
|
$
|
5,786
|
|
|
Equity:
|
|
|
|
|
|
||||||
|
Accumulated deficit
|
(1,272
|
)
|
|
139
|
|
|
(1,133
|
)
|
|||
|
Noncontrolling interest
|
14
|
|
|
11
|
|
|
25
|
|
|||
|
Total equity
|
(320
|
)
|
|
150
|
|
|
(170
|
)
|
|||
|
Total liabilities and equity
|
$
|
5,344
|
|
|
$
|
272
|
|
|
$
|
5,616
|
|
|
|
Fiscal Year Ended September 30, 2019
|
||||||||||
|
|
As Reported
|
|
Balances without adoption of ASC 606
|
|
Effect of Change
|
||||||
|
|
(in millions)
|
||||||||||
|
Revenue
|
$
|
4,475
|
|
|
$
|
4,447
|
|
|
$
|
28
|
|
|
Cost and expenses:
|
|
|
|
|
|
||||||
|
Cost of revenue
|
(2,401
|
)
|
|
(2,389
|
)
|
|
(12
|
)
|
|||
|
Operating income
|
356
|
|
|
340
|
|
|
16
|
|
|||
|
Income before income taxes
|
267
|
|
|
251
|
|
|
16
|
|
|||
|
Income tax expense
|
(9
|
)
|
|
(5
|
)
|
|
(4
|
)
|
|||
|
Net income
|
258
|
|
|
246
|
|
|
12
|
|
|||
|
Less: Income attributable to noncontrolling interest
|
(2
|
)
|
|
(4
|
)
|
|
2
|
|
|||
|
Net income attributable to Warner Music Group Corp.
|
$
|
256
|
|
|
$
|
242
|
|
|
$
|
14
|
|
|
|
September 30, 2019
|
||||||||||
|
|
As Reported
|
|
Balances without adoption of ASC 606
|
|
Effect of Change
|
||||||
|
|
(in millions)
|
||||||||||
|
Assets
|
|
|
|
|
|
||||||
|
Accounts receivable, net
|
$
|
775
|
|
|
$
|
495
|
|
|
$
|
280
|
|
|
Total current assets
|
1,691
|
|
|
1,411
|
|
|
280
|
|
|||
|
Other assets
|
145
|
|
|
135
|
|
|
10
|
|
|||
|
Deferred tax assets, net
|
38
|
|
|
38
|
|
|
—
|
|
|||
|
Total assets
|
$
|
6,017
|
|
|
$
|
5,727
|
|
|
$
|
290
|
|
|
Liabilities and Equity
|
|
|
|
|
|
||||||
|
Accounts payable
|
$
|
260
|
|
|
$
|
261
|
|
|
$
|
(1
|
)
|
|
Accrued royalties
|
1,567
|
|
|
1,474
|
|
|
93
|
|
|||
|
Accrued liabilities
|
492
|
|
|
493
|
|
|
(1
|
)
|
|||
|
Deferred revenue
|
180
|
|
|
216
|
|
|
(36
|
)
|
|||
|
Other current liabilities
|
286
|
|
|
259
|
|
|
27
|
|
|||
|
Total current liabilities
|
2,819
|
|
|
2,737
|
|
|
82
|
|
|||
|
Deferred tax liabilities, net
|
172
|
|
|
131
|
|
|
41
|
|
|||
|
Other noncurrent liabilities
|
321
|
|
|
317
|
|
|
4
|
|
|||
|
Total liabilities
|
6,286
|
|
|
6,159
|
|
|
127
|
|
|||
|
Equity:
|
|
|
|
|
|
||||||
|
Accumulated deficit
|
(1,177
|
)
|
|
(1,331
|
)
|
|
154
|
|
|||
|
Noncontrolling interest
|
20
|
|
|
11
|
|
|
9
|
|
|||
|
Total equity
|
(269
|
)
|
|
(432
|
)
|
|
163
|
|
|||
|
Total liabilities and equity
|
$
|
6,017
|
|
|
$
|
5,727
|
|
|
$
|
290
|
|
|
|
Fiscal Year Ended September 30, 2019
|
||||||||||
|
|
As Reported
|
|
Balances without adoption of ASC 606
|
|
Effect of Change
|
||||||
|
|
(in millions)
|
||||||||||
|
Cash flows from operating activities
|
|
|
|
|
|
||||||
|
Net income
|
$
|
258
|
|
|
$
|
246
|
|
|
$
|
12
|
|
|
Deferred income taxes
|
(68
|
)
|
|
(72
|
)
|
|
4
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts receivable, net
|
(90
|
)
|
|
(67
|
)
|
|
(23
|
)
|
|||
|
Accounts payable and accrued liabilities
|
3
|
|
|
1
|
|
|
2
|
|
|||
|
Royalty advances
|
(110
|
)
|
|
(124
|
)
|
|
14
|
|
|||
|
Deferred revenue
|
(4
|
)
|
|
5
|
|
|
(9
|
)
|
|||
|
Other balance sheet changes
|
(9
|
)
|
|
(9
|
)
|
|
—
|
|
|||
|
Net cash provided by operating activities
|
400
|
|
|
400
|
|
|
—
|
|
|||
|
Effect of exchange rate changes on cash and equivalents
|
(7
|
)
|
|
(7
|
)
|
|
—
|
|
|||
|
Net increase in cash and equivalents
|
105
|
|
|
105
|
|
|
—
|
|
|||
|
Cash and equivalents at beginning of period
|
514
|
|
|
514
|
|
|
—
|
|
|||
|
Cash and equivalents at end of period
|
$
|
619
|
|
|
$
|
619
|
|
|
$
|
—
|
|
|
|
For the Fiscal Year Ended September 30,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
(in millions)
|
||||||||||
|
Revenue by Type
|
|
|
|
|
|
||||||
|
Digital
|
$
|
2,343
|
|
|
$
|
2,019
|
|
|
$
|
1,692
|
|
|
Physical
|
559
|
|
|
630
|
|
|
667
|
|
|||
|
Total Physical and Digital
|
2,902
|
|
|
2,649
|
|
|
2,359
|
|
|||
|
Artist services and expanded-rights
|
629
|
|
|
389
|
|
|
385
|
|
|||
|
Licensing
|
309
|
|
|
322
|
|
|
276
|
|
|||
|
Total Recorded Music
|
3,840
|
|
|
3,360
|
|
|
3,020
|
|
|||
|
Performance
|
183
|
|
|
212
|
|
|
197
|
|
|||
|
Digital
|
271
|
|
|
237
|
|
|
187
|
|
|||
|
Mechanical
|
55
|
|
|
72
|
|
|
65
|
|
|||
|
Synchronization
|
120
|
|
|
119
|
|
|
112
|
|
|||
|
Other
|
14
|
|
|
13
|
|
|
11
|
|
|||
|
Total Music Publishing
|
643
|
|
|
653
|
|
|
572
|
|
|||
|
Intersegment eliminations
|
(8
|
)
|
|
(8
|
)
|
|
(16
|
)
|
|||
|
Total Revenues
|
$
|
4,475
|
|
|
$
|
4,005
|
|
|
$
|
3,576
|
|
|
Revenue by Geographical Location
|
|
|
|
|
|
||||||
|
U.S. Recorded Music
|
$
|
1,656
|
|
|
$
|
1,460
|
|
|
$
|
1,329
|
|
|
U.S. Music Publishing
|
300
|
|
|
294
|
|
|
258
|
|
|||
|
Total U.S.
|
1,956
|
|
|
1,754
|
|
|
1,587
|
|
|||
|
International Recorded Music
|
2,184
|
|
|
1,900
|
|
|
1,691
|
|
|||
|
International Music Publishing
|
343
|
|
|
359
|
|
|
314
|
|
|||
|
Total International
|
2,527
|
|
|
2,259
|
|
|
2,005
|
|
|||
|
Intersegment eliminations
|
(8
|
)
|
|
(8
|
)
|
|
(16
|
)
|
|||
|
Total Revenues
|
$
|
4,475
|
|
|
$
|
4,005
|
|
|
$
|
3,576
|
|
|
|
FY20
|
|
FY21
|
|
FY22
|
|
Thereafter
|
|
Total
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Remaining performance obligations
|
$
|
142
|
|
|
$
|
94
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
243
|
|
|
Total
|
$
|
142
|
|
|
$
|
94
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
243
|
|
|
Purchase Price
|
€
|
155
|
|
|
Working Capital
|
10
|
|
|
|
Final Purchase Price
|
€
|
165
|
|
|
Foreign Currency Rate at October 10, 2018
|
1.15
|
|
|
|
Final Purchase Price in U.S. dollars
|
$
|
190
|
|
|
Fair value of assets acquired and liabilities assumed
|
|
||
|
Cash and equivalents
|
$
|
7
|
|
|
Accounts receivable, net
|
3
|
|
|
|
Inventories
|
37
|
|
|
|
Other current assets
|
5
|
|
|
|
Property plant and equipment
|
32
|
|
|
|
Intangible assets
|
81
|
|
|
|
Accounts payable
|
(18
|
)
|
|
|
Other current liabilities
|
(11
|
)
|
|
|
Deferred revenue
|
(7
|
)
|
|
|
Deferred tax liabilities
|
(25
|
)
|
|
|
Other noncurrent liabilities
|
(3
|
)
|
|
|
Fair value of assets acquired and liabilities assumed
|
101
|
|
|
|
Goodwill recorded
|
89
|
|
|
|
Total purchase price allocated
|
$
|
190
|
|
|
|
Fiscal Year Ended
September 30, 2019 |
|
Fiscal Year Ended
September 30, 2018 |
||||
|
|
(in millions)
|
||||||
|
Revenue
|
$
|
4,480
|
|
|
$
|
4,239
|
|
|
Operating income
|
356
|
|
|
215
|
|
||
|
Net income attributable to Warner Music Group Corp.
|
256
|
|
|
304
|
|
||
|
|
Foreign Currency Translation Loss
|
|
Minimum Pension Liability Adjustment
|
|
Deferred Gains (Losses) On Derivative Financial Instruments
|
|
Accumulated Other Comprehensive Loss, net
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Balance at September 30, 2016
|
$
|
(201
|
)
|
|
$
|
(17
|
)
|
|
$
|
—
|
|
|
$
|
(218
|
)
|
|
Other comprehensive income (a)
|
30
|
|
|
8
|
|
|
—
|
|
|
38
|
|
||||
|
Amounts reclassified from accumulated other comprehensive income
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
|
Balance at September 30, 2017
|
$
|
(171
|
)
|
|
$
|
(10
|
)
|
|
$
|
—
|
|
|
$
|
(181
|
)
|
|
Other comprehensive loss (a)
|
(13
|
)
|
|
1
|
|
|
3
|
|
|
(9
|
)
|
||||
|
Balance at September 30, 2018
|
$
|
(184
|
)
|
|
$
|
(9
|
)
|
|
$
|
3
|
|
|
$
|
(190
|
)
|
|
Other comprehensive loss (a)
|
(34
|
)
|
|
(5
|
)
|
|
(11
|
)
|
|
(50
|
)
|
||||
|
Balance at September 30, 2019
|
$
|
(218
|
)
|
|
$
|
(14
|
)
|
|
$
|
(8
|
)
|
|
$
|
(240
|
)
|
|
(a)
|
Includes historical foreign currency translation related to certain intra-entity transactions that are no longer of a long-term investment nature of
$0 million
,
$0 million
and
$(19) million
during the fiscal years ended
September 30, 2019
,
September 30, 2018
and
September 30, 2017
, respectively.
|
|
|
September 30,
2019 |
|
September 30,
2018 |
||||
|
|
(in millions)
|
||||||
|
Land
|
$
|
12
|
|
|
$
|
11
|
|
|
Buildings and improvements
|
186
|
|
|
109
|
|
||
|
Furniture and fixtures
|
25
|
|
|
11
|
|
||
|
Computer hardware and software
|
337
|
|
|
302
|
|
||
|
Construction in progress
|
20
|
|
|
42
|
|
||
|
Machinery and equipment
|
27
|
|
|
11
|
|
||
|
Gross Property, Plant and Equipment
|
$
|
607
|
|
|
$
|
486
|
|
|
Less accumulated depreciation
|
(307
|
)
|
|
(257
|
)
|
||
|
Net Property, Plant and Equipment
|
$
|
300
|
|
|
$
|
229
|
|
|
|
Recorded
Music
|
|
Music
Publishing
|
|
Total
|
||||||
|
|
(in millions)
|
||||||||||
|
Balance at September 30, 2017
|
$
|
1,221
|
|
|
$
|
464
|
|
|
$
|
1,685
|
|
|
Acquisitions
|
12
|
|
|
—
|
|
|
12
|
|
|||
|
Other adjustments
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|||
|
Balance at September 30, 2018
|
$
|
1,228
|
|
|
$
|
464
|
|
|
$
|
1,692
|
|
|
Acquisitions
|
89
|
|
|
—
|
|
|
89
|
|
|||
|
Other adjustments
|
(20
|
)
|
|
—
|
|
|
(20
|
)
|
|||
|
Balance at September 30, 2019
|
$
|
1,297
|
|
|
$
|
464
|
|
|
$
|
1,761
|
|
|
|
Weighted-Average Useful Life
|
|
September 30,
2019 |
|
September 30,
2018 |
||||
|
|
|
|
(in millions)
|
||||||
|
Intangible assets subject to amortization:
|
|
|
|
|
|
||||
|
Recorded music catalog
|
10 years
|
|
$
|
855
|
|
|
$
|
870
|
|
|
Music publishing copyrights
|
26 years
|
|
1,539
|
|
|
1,540
|
|
||
|
Artist and songwriter contracts
|
13 years
|
|
841
|
|
|
864
|
|
||
|
Trademarks
|
18 years
|
|
53
|
|
|
12
|
|
||
|
Other intangible assets
|
7 years
|
|
59
|
|
|
26
|
|
||
|
Total gross intangible assets subject to amortization
|
|
|
3,347
|
|
|
3,312
|
|
||
|
Accumulated amortization
|
|
|
(1,624
|
)
|
|
(1,461
|
)
|
||
|
Total net intangible assets subject to amortization
|
|
|
1,723
|
|
|
1,851
|
|
||
|
Intangible assets not subject to amortization:
|
|
|
|
|
|
||||
|
Trademarks and tradenames
|
Indefinite
|
|
151
|
|
|
154
|
|
||
|
Total net other intangible assets
|
|
|
$
|
1,874
|
|
|
$
|
2,005
|
|
|
|
Fiscal Years Ended September 30,
|
||
|
|
(in millions)
|
||
|
2020
|
$
|
182
|
|
|
2021
|
181
|
|
|
|
2022
|
173
|
|
|
|
2023
|
138
|
|
|
|
2024
|
107
|
|
|
|
Thereafter
|
942
|
|
|
|
|
$
|
1,723
|
|
|
|
September 30,
2019 |
|
September 30,
2018 |
||||
|
|
(in millions)
|
||||||
|
Revolving Credit Facility (a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Senior Term Loan Facility due 2023 (b)
|
1,313
|
|
|
1,310
|
|
||
|
5.625% Senior Secured Notes due 2022 (c)
|
—
|
|
|
246
|
|
||
|
5.000% Senior Secured Notes due 2023 (d)
|
298
|
|
|
297
|
|
||
|
4.125% Senior Secured Notes due 2024 (e)
|
336
|
|
|
399
|
|
||
|
4.875% Senior Secured Notes due 2024 (f)
|
218
|
|
|
247
|
|
||
|
3.625% Senior Secured Notes due 2026 (g)
|
488
|
|
|
—
|
|
||
|
5.500% Senior Notes due 2026 (h)
|
321
|
|
|
320
|
|
||
|
Total long-term debt, including the current portion (i)
|
$
|
2,974
|
|
|
$
|
2,819
|
|
|
(a)
|
Reflects
$180 million
of commitments under the Revolving Credit Facility, less letters of credit outstanding of approximately
$13 million
and
$8 million
at
September 30, 2019
and
September 30, 2018
, respectively. There were
no
loans outstanding under the Revolving Credit Facility at
September 30, 2019
or
September 30, 2018
.
|
|
(b)
|
Principal amount of
$1.326 billion
less unamortized discount of
$3 million
and
$4 million
and unamortized deferred financing costs of
$10 million
and
$12 million
at
September 30, 2019
and
September 30, 2018
, respectively.
|
|
(c)
|
On May 16, 2019, Acquisition Corp. redeemed the remaining
$221 million
of its outstanding
5.625%
Senior Notes due 2022. The Company recorded a loss on extinguishment of debt of approximately
$4 million
as a result of the debt redemption, which represents the premium paid on early redemption and unamortized deferred financing costs.
|
|
(d)
|
Principal amount of
$300 million
less unamortized deferred financing costs of
$2 million
and
$3 million
at
September 30, 2019
and
September 30, 2018
, respectively.
|
|
(e)
|
Face amount of
€311 million
and
€345 million
at September 30, 2019 and September 30, 2018, respectively. Above amounts represent the dollar equivalent of such note at
September 30, 2019
and
September 30, 2018
. Principal amount of
$340 million
and
$402 million
less unamortized deferred financing costs of
$4 million
and
$3 million
at
September 30, 2019
and
September 30, 2018
, respectively.
|
|
(f)
|
Principal amount of
$220 million
and
$250 million
less unamortized deferred financing costs of
$2 million
and
$3 million
at
September 30, 2019
and
September 30, 2018
, respectively.
|
|
(g)
|
Face amount of
€445 million
at
September 30, 2019
. Above amounts represent the dollar equivalent of such note at
September 30, 2019
. Principal amount of
$487 million
, an additional issuance premium of
$8 million
, less unamortized deferred financing costs of
$7 million
at
September 30, 2019
.
|
|
(h)
|
Principal amount of
$325 million
less unamortized deferred financing costs of
$4 million
and
$5 million
at
September 30, 2019
and
September 30, 2018
, respectively.
|
|
(i)
|
Principal amount of debt of
$2.998 billion
and
$2.851 billion
, an additional insurance premium of
$8 million
and
nil
, less unamortized discount of
$3 million
and
$4 million
and unamortized deferred financing costs of
$29 million
and
$28 million
at
September 30, 2019
and
September 30, 2018
, respectively.
|
|
|
Fiscal Year Ended September 30,
2019 |
|
Fiscal Year Ended September 30,
2018 |
|
Fiscal Year Ended September 30,
2017 |
||||||
|
|
(in millions)
|
||||||||||
|
Domestic
|
$
|
84
|
|
|
$
|
347
|
|
|
$
|
(37
|
)
|
|
Foreign
|
183
|
|
|
95
|
|
|
35
|
|
|||
|
Total
|
$
|
267
|
|
|
$
|
442
|
|
|
$
|
(2
|
)
|
|
|
Fiscal Year Ended September 30,
2019 |
|
Fiscal Year Ended September 30,
2018 |
|
Fiscal Year Ended September 30,
2017 |
||||||
|
|
(in millions)
|
||||||||||
|
Federal:
|
|
|
|
|
|
||||||
|
Deferred
|
(49
|
)
|
|
91
|
|
|
(169
|
)
|
|||
|
Foreign:
|
|
|
|
|
|
||||||
|
Current (a)
|
74
|
|
|
58
|
|
|
41
|
|
|||
|
Deferred
|
(18
|
)
|
|
(26
|
)
|
|
(12
|
)
|
|||
|
U.S. State:
|
|
|
|
|
|
||||||
|
Current
|
3
|
|
|
6
|
|
|
2
|
|
|||
|
Deferred
|
(1
|
)
|
|
1
|
|
|
(13
|
)
|
|||
|
Total
|
$
|
9
|
|
|
$
|
130
|
|
|
$
|
(151
|
)
|
|
(a)
|
Includes withholding taxes of
$17 million
,
$15 million
and
$13 million
for the fiscal years ended
September 30, 2019
,
September 30, 2018
and
September 30, 2017
, respectively.
|
|
|
Fiscal Year Ended September 30,
2019 |
|
Fiscal Year Ended September 30,
2018 |
|
Fiscal Year Ended September 30,
2017 |
||||||
|
|
(in millions)
|
||||||||||
|
Taxes on income at the U.S. federal statutory rate
|
$
|
56
|
|
|
$
|
108
|
|
|
$
|
(1
|
)
|
|
U.S. state and local taxes
|
2
|
|
|
7
|
|
|
3
|
|
|||
|
Foreign income taxed at different rates, including withholding taxes
|
16
|
|
|
19
|
|
|
11
|
|
|||
|
Increase in valuation allowance
|
1
|
|
|
4
|
|
|
18
|
|
|||
|
Release of valuation allowance
|
(65
|
)
|
|
(14
|
)
|
|
(134
|
)
|
|||
|
Change in tax rates
|
(4
|
)
|
|
23
|
|
|
(1
|
)
|
|||
|
Impact of GILTI and FDII
|
(4
|
)
|
|
—
|
|
|
—
|
|
|||
|
Intergroup transfer
|
—
|
|
|
(30
|
)
|
|
—
|
|
|||
|
Foreign currency losses on intra-entity loans
|
—
|
|
|
—
|
|
|
(59
|
)
|
|||
|
Non-deductible long term incentive plan
|
6
|
|
|
8
|
|
|
10
|
|
|||
|
Other
|
1
|
|
|
5
|
|
|
2
|
|
|||
|
Income tax expense (benefit)
|
$
|
9
|
|
|
$
|
130
|
|
|
$
|
(151
|
)
|
|
|
September 30,
2019 |
|
September 30,
2018 |
||||
|
|
(in millions)
|
||||||
|
Deferred tax assets:
|
|
|
|
||||
|
Allowances and reserves
|
$
|
27
|
|
|
$
|
26
|
|
|
Employee benefits and compensation
|
79
|
|
|
86
|
|
||
|
Other accruals
|
17
|
|
|
56
|
|
||
|
Tax attribute carryforwards
|
203
|
|
|
314
|
|
||
|
Other
|
3
|
|
|
4
|
|
||
|
Total deferred tax assets
|
329
|
|
|
486
|
|
||
|
Valuation allowance
|
(91
|
)
|
|
(206
|
)
|
||
|
Net deferred tax assets
|
238
|
|
|
280
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Intangible assets
|
(372
|
)
|
|
(434
|
)
|
||
|
Total deferred tax liabilities
|
(372
|
)
|
|
(434
|
)
|
||
|
Net deferred tax liabilities
|
$
|
(134
|
)
|
|
$
|
(154
|
)
|
|
Balance at September 30, 2016
|
$
|
30
|
|
|
Additions for current year tax positions
|
2
|
|
|
|
Additions for prior year tax positions
|
1
|
|
|
|
Subtractions for prior year tax positions
|
(14
|
)
|
|
|
Balance at September 30, 2017
|
$
|
19
|
|
|
Additions for current year tax positions
|
3
|
|
|
|
Additions for prior year tax positions
|
3
|
|
|
|
Subtractions for prior year tax positions
|
(7
|
)
|
|
|
Balance at September 30, 2018
|
$
|
18
|
|
|
Additions for prior year tax positions
|
1
|
|
|
|
Subtractions for prior year tax positions
|
(7
|
)
|
|
|
Balance at September 30, 2019
|
$
|
12
|
|
|
|
Deferred Equity Units
|
|
Matching Equity Units
|
|
Deferred Equity Units Weighted-Average Intrinsic Value
|
|
Matching Equity Units Weighted-Average Intrinsic Value
|
|
Deferred Equity Units Weighted-Average Grant-Date Intrinsic Value
|
|
Matching Equity Units Weighted-Average Grant-Date Intrinsic Value
|
||||||||||
|
Unvested units at September 30, 2017
|
13
|
|
|
36
|
|
|
$
|
241.75
|
|
|
$
|
111.23
|
|
|
$
|
140.04
|
|
|
$
|
—
|
|
|
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Vested
|
(7
|
)
|
|
(9
|
)
|
|
304.22
|
|
|
193.83
|
|
|
133.05
|
|
|
—
|
|
||||
|
Forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Unvested units at September 30, 2018
|
6
|
|
|
27
|
|
|
$
|
304.22
|
|
|
$
|
167.15
|
|
|
$
|
148.69
|
|
|
$
|
—
|
|
|
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Vested
|
(2
|
)
|
|
(13
|
)
|
|
367.96
|
|
|
243.41
|
|
|
147.26
|
|
|
—
|
|
||||
|
Forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Unvested units at September 30, 2019
|
4
|
|
|
14
|
|
|
$
|
367.96
|
|
|
$
|
219.73
|
|
|
$
|
149.45
|
|
|
$
|
—
|
|
|
Years
|
|
Operating
Leases
|
||
|
|
|
(in millions)
|
||
|
2020
|
|
$
|
52
|
|
|
2021
|
|
49
|
|
|
|
2022
|
|
48
|
|
|
|
2023
|
|
47
|
|
|
|
2024
|
|
45
|
|
|
|
Thereafter
|
|
207
|
|
|
|
Total
|
|
$
|
448
|
|
|
|
September 30, 2019 (a)
|
|
September 30, 2018 (b)
|
||||
|
|
(in millions)
|
||||||
|
Other noncurrent assets
|
$
|
2
|
|
|
$
|
4
|
|
|
Other noncurrent liabilities
|
(13
|
)
|
|
—
|
|
||
|
(a)
|
$2 million
and
$13 million
of interest rate swaps in asset and liability positions, respectively.
|
|
(b)
|
$4 million
of interest rate swap in an asset position.
|
|
|
Recorded Music
|
|
Music Publishing
|
|
Corporate expenses and eliminations
|
|
Total
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
2019
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
$
|
3,840
|
|
|
$
|
643
|
|
|
$
|
(8
|
)
|
|
$
|
4,475
|
|
|
Operating income (loss)
|
439
|
|
|
92
|
|
|
(175
|
)
|
|
356
|
|
||||
|
Amortization of intangible assets
|
139
|
|
|
69
|
|
|
—
|
|
|
208
|
|
||||
|
Depreciation of property, plant and equipment
|
45
|
|
|
5
|
|
|
11
|
|
|
61
|
|
||||
|
OIBDA
|
623
|
|
|
166
|
|
|
(164
|
)
|
|
625
|
|
||||
|
Total assets
|
2,217
|
|
|
2,581
|
|
|
1,219
|
|
|
6,017
|
|
||||
|
Capital expenditures
|
29
|
|
|
3
|
|
|
72
|
|
|
104
|
|
||||
|
2018
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
$
|
3,360
|
|
|
$
|
653
|
|
|
$
|
(8
|
)
|
|
$
|
4,005
|
|
|
Operating income (loss)
|
307
|
|
|
84
|
|
|
(174
|
)
|
|
217
|
|
||||
|
Amortization of intangible assets
|
138
|
|
|
68
|
|
|
—
|
|
|
206
|
|
||||
|
Depreciation of property, plant and equipment
|
35
|
|
|
7
|
|
|
13
|
|
|
55
|
|
||||
|
OIBDA
|
480
|
|
|
159
|
|
|
(161
|
)
|
|
478
|
|
||||
|
Total assets
|
1,999
|
|
|
2,423
|
|
|
922
|
|
|
5,344
|
|
||||
|
Capital expenditures
|
20
|
|
|
3
|
|
|
51
|
|
|
74
|
|
||||
|
2017
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
$
|
3,020
|
|
|
$
|
572
|
|
|
$
|
(16
|
)
|
|
$
|
3,576
|
|
|
Operating income (loss)
|
283
|
|
|
81
|
|
|
(142
|
)
|
|
222
|
|
||||
|
Amortization of intangible assets
|
136
|
|
|
65
|
|
|
—
|
|
|
201
|
|
||||
|
Depreciation of property, plant and equipment
|
32
|
|
|
6
|
|
|
12
|
|
|
50
|
|
||||
|
OIBDA
|
451
|
|
|
152
|
|
|
(130
|
)
|
|
473
|
|
||||
|
Capital expenditures
|
21
|
|
|
5
|
|
|
18
|
|
|
44
|
|
||||
|
|
2019
|
|
2018
|
|
2017
|
||||||||||||||
|
|
Revenue
|
|
Long-lived
Assets
|
|
Revenue
|
|
Long-lived
Assets
|
|
Revenue
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
United States
|
$
|
1,956
|
|
|
$
|
201
|
|
|
$
|
1,754
|
|
|
$
|
156
|
|
|
$
|
1,587
|
|
|
United Kingdom
|
596
|
|
|
20
|
|
|
593
|
|
|
23
|
|
|
522
|
|
|||||
|
All other territories
|
1,923
|
|
|
79
|
|
|
1,658
|
|
|
50
|
|
|
1,467
|
|
|||||
|
Total
|
$
|
4,475
|
|
|
$
|
300
|
|
|
$
|
4,005
|
|
|
$
|
229
|
|
|
$
|
3,576
|
|
|
•
|
Level 1—inputs are based upon unadjusted quoted prices for identical instruments traded in active markets.
|
|
•
|
Level 2—inputs are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
•
|
Level 3—inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques that include option pricing models, discounted cash flow models and similar techniques.
|
|
|
Fair Value Measurements as of September 30, 2019
|
||||||||||||||
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
Total
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Other Current Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contractual Obligations (a)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
9
|
|
|
Other Non-Current Assets:
|
|
|
|
|
|
|
|
||||||||
|
Equity Method Investment (c)
|
—
|
|
|
40
|
|
|
—
|
|
|
40
|
|
||||
|
Interest Rate Swap (b)
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||
|
Other Non-Current Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swap (b)
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
||||
|
Total
|
$
|
—
|
|
|
$
|
29
|
|
|
$
|
9
|
|
|
$
|
38
|
|
|
|
Fair Value Measurements as of September 30, 2018
|
||||||||||||||
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
Total
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Other Current Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contractual Obligations (a)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
$
|
(2
|
)
|
|
Other Noncurrent Assets
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swaps
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
||||
|
Other Non-Current Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contractual Obligations (a)
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
||||
|
Total
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
(8
|
)
|
|
$
|
(4
|
)
|
|
(a)
|
This represents purchase obligations and contingent consideration related to the Company’s various acquisitions. This is based on a probability weighted performance approach and it is adjusted to fair value on a recurring basis and any adjustments are included as a component of operating income in the consolidated statements of operations. These amounts were mainly calculated using unobservable inputs such as future earnings performance of the Company’s various acquisitions and the expected timing of the payment.
|
|
(b)
|
The fair value of the interest rate swaps is based on dealer quotes of market forward rates and reflects the amount that the Company would receive or pay as of
September 30, 2019
for contracts involving the same attributes and maturity dates.
|
|
(c)
|
The fair value of equity method investment represents an equity method investment acquired during the fiscal year ended
September 30, 2019
whereby the Company has elected the fair value option under ASC 825,
Financial Instruments
(“ASC 825”). The valuation is based upon quoted prices in active markets and model-based valuation techniques to determine fair value.
|
|
|
Total
|
||
|
|
(in millions)
|
||
|
Balance at September 30, 2018
|
$
|
(8
|
)
|
|
Additions
|
(2
|
)
|
|
|
Payments
|
1
|
|
|
|
Balance at September 30, 2019
|
$
|
(9
|
)
|
|
|
Three months ended
|
||||||||||||||
|
|
September 30, 2019
|
|
June 30, 2019
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Revenues
|
$
|
1,124
|
|
|
$
|
1,058
|
|
|
$
|
1,090
|
|
|
$
|
1,203
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenue
|
(639
|
)
|
|
(577
|
)
|
|
(559
|
)
|
|
(626
|
)
|
||||
|
Selling, general and administrative expenses (a)
|
(408
|
)
|
|
(372
|
)
|
|
(354
|
)
|
|
(376
|
)
|
||||
|
Amortization expense
|
(48
|
)
|
|
(51
|
)
|
|
(55
|
)
|
|
(54
|
)
|
||||
|
Total costs and expenses
|
(1,095
|
)
|
|
(1,000
|
)
|
|
(968
|
)
|
|
(1,056
|
)
|
||||
|
Operating income
|
29
|
|
|
58
|
|
|
122
|
|
|
147
|
|
||||
|
Loss on extinguishment of debt
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(3
|
)
|
||||
|
Interest expense, net
|
(34
|
)
|
|
(36
|
)
|
|
(36
|
)
|
|
(36
|
)
|
||||
|
Other income (expense)
|
19
|
|
|
(16
|
)
|
|
29
|
|
|
28
|
|
||||
|
Income before income taxes
|
14
|
|
|
2
|
|
|
115
|
|
|
136
|
|
||||
|
Income tax benefit (expense)
|
77
|
|
|
12
|
|
|
(48
|
)
|
|
(50
|
)
|
||||
|
Net income
|
91
|
|
|
14
|
|
|
67
|
|
|
86
|
|
||||
|
Less: Income attributable to noncontrolling interest
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
90
|
|
|
$
|
13
|
|
|
$
|
67
|
|
|
$
|
86
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(a) Includes depreciation expense of:
|
$
|
(18
|
)
|
|
$
|
(15
|
)
|
|
$
|
(14
|
)
|
|
$
|
(14
|
)
|
|
|
Three months ended
|
||||||||||||||
|
|
September 30,
2018 |
|
June 30,
2018 |
|
March 31,
2018 |
|
December 31,
2017 |
||||||||
|
|
(in millions)
|
||||||||||||||
|
Revenues
|
$
|
1,039
|
|
|
$
|
958
|
|
|
$
|
963
|
|
|
$
|
1,045
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenue
|
(583
|
)
|
|
(531
|
)
|
|
(488
|
)
|
|
(569
|
)
|
||||
|
Selling, general and administrative expenses (a)
|
(398
|
)
|
|
(343
|
)
|
|
(337
|
)
|
|
(333
|
)
|
||||
|
Amortization expense
|
(42
|
)
|
|
(56
|
)
|
|
(55
|
)
|
|
(53
|
)
|
||||
|
Total costs and expenses
|
(1,023
|
)
|
|
(930
|
)
|
|
(880
|
)
|
|
(955
|
)
|
||||
|
Operating income
|
16
|
|
|
28
|
|
|
83
|
|
|
90
|
|
||||
|
Loss on extinguishment of debt
|
—
|
|
|
(7
|
)
|
|
(23
|
)
|
|
(1
|
)
|
||||
|
Interest expense, net
|
(33
|
)
|
|
(33
|
)
|
|
(36
|
)
|
|
(36
|
)
|
||||
|
Other income (expense)
|
2
|
|
|
394
|
|
|
(6
|
)
|
|
4
|
|
||||
|
(Loss) income before income taxes
|
(15
|
)
|
|
382
|
|
|
18
|
|
|
57
|
|
||||
|
Income tax benefit (expense)
|
2
|
|
|
(61
|
)
|
|
(19
|
)
|
|
(52
|
)
|
||||
|
Net (loss) income
|
(13
|
)
|
|
321
|
|
|
(1
|
)
|
|
5
|
|
||||
|
Less: Income attributable to noncontrolling interest
|
(1
|
)
|
|
(1
|
)
|
|
(2
|
)
|
|
(1
|
)
|
||||
|
Net (loss) income attributable to Warner Music Group Corp.
|
$
|
(14
|
)
|
|
$
|
320
|
|
|
$
|
(3
|
)
|
|
$
|
4
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(a) Includes depreciation expense of:
|
$
|
(14
|
)
|
|
$
|
(15
|
)
|
|
$
|
(14
|
)
|
|
$
|
(12
|
)
|
|
|
WMG
Acquisition
Corp.
(issuer)
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
WMG
Acquisition
Corp.
Consolidated
|
|
WMG
Holdings
Corp.
|
|
Warner
Music
Group
Corp.
|
|
Eliminations
|
|
Warner
Music
Group Corp.
Consolidated
|
||||||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Cash and equivalents
|
$
|
—
|
|
|
$
|
386
|
|
|
$
|
233
|
|
|
$
|
—
|
|
|
$
|
619
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
619
|
|
|
Accounts receivable, net
|
—
|
|
|
334
|
|
|
441
|
|
|
—
|
|
|
775
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
775
|
|
|||||||||
|
Inventories
|
—
|
|
|
11
|
|
|
63
|
|
|
—
|
|
|
74
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74
|
|
|||||||||
|
Royalty advances expected to be recouped within one year
|
—
|
|
|
112
|
|
|
58
|
|
|
—
|
|
|
170
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
170
|
|
|||||||||
|
Prepaid and other current assets
|
—
|
|
|
12
|
|
|
41
|
|
|
—
|
|
|
53
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|||||||||
|
Total current assets
|
—
|
|
|
855
|
|
|
836
|
|
|
—
|
|
|
1,691
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,691
|
|
|||||||||
|
Due from (to) parent companies
|
458
|
|
|
(531
|
)
|
|
73
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Investments in and advances to consolidated subsidiaries
|
2,272
|
|
|
2,567
|
|
|
—
|
|
|
(4,839
|
)
|
|
—
|
|
|
878
|
|
|
878
|
|
|
(1,756
|
)
|
|
—
|
|
|||||||||
|
Royalty advances expected to be recouped after one year
|
—
|
|
|
137
|
|
|
71
|
|
|
—
|
|
|
208
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
208
|
|
|||||||||
|
Property, plant and equipment, net
|
—
|
|
|
200
|
|
|
100
|
|
|
—
|
|
|
300
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300
|
|
|||||||||
|
Goodwill
|
—
|
|
|
1,370
|
|
|
391
|
|
|
—
|
|
|
1,761
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,761
|
|
|||||||||
|
Intangible assets subject to amortization, net
|
—
|
|
|
884
|
|
|
839
|
|
|
—
|
|
|
1,723
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,723
|
|
|||||||||
|
Intangible assets not subject to amortization
|
—
|
|
|
71
|
|
|
80
|
|
|
—
|
|
|
151
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
151
|
|
|||||||||
|
Deferred tax assets, net
|
—
|
|
|
30
|
|
|
8
|
|
|
—
|
|
|
38
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|||||||||
|
Other assets
|
7
|
|
|
115
|
|
|
23
|
|
|
—
|
|
|
145
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
145
|
|
|||||||||
|
Total assets
|
$
|
2,737
|
|
|
$
|
5,698
|
|
|
$
|
2,421
|
|
|
$
|
(4,839
|
)
|
|
$
|
6,017
|
|
|
$
|
878
|
|
|
$
|
878
|
|
|
$
|
(1,756
|
)
|
|
$
|
6,017
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Accounts payable
|
$
|
—
|
|
|
$
|
160
|
|
|
$
|
100
|
|
|
$
|
—
|
|
|
$
|
260
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
260
|
|
|
Accrued royalties
|
4
|
|
|
813
|
|
|
750
|
|
|
—
|
|
|
1,567
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,567
|
|
|||||||||
|
Accrued liabilities
|
—
|
|
|
266
|
|
|
226
|
|
|
—
|
|
|
492
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
492
|
|
|||||||||
|
Accrued interest
|
34
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|||||||||
|
Deferred revenue
|
—
|
|
|
42
|
|
|
138
|
|
|
—
|
|
|
180
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
180
|
|
|||||||||
|
Other current liabilities
|
—
|
|
|
221
|
|
|
65
|
|
|
—
|
|
|
286
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
286
|
|
|||||||||
|
Total current liabilities
|
38
|
|
|
1,502
|
|
|
1,279
|
|
|
—
|
|
|
2,819
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,819
|
|
|||||||||
|
Long-term debt
|
2,974
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,974
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,974
|
|
|||||||||
|
Deferred tax liabilities, net
|
—
|
|
|
—
|
|
|
172
|
|
|
—
|
|
|
172
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
172
|
|
|||||||||
|
Other noncurrent liabilities
|
14
|
|
|
200
|
|
|
107
|
|
|
—
|
|
|
321
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
321
|
|
|||||||||
|
Total liabilities
|
3,026
|
|
|
1,702
|
|
|
1,558
|
|
|
—
|
|
|
6,286
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,286
|
|
|||||||||
|
Total Warner Music Group Corp. (deficit) equity
|
(289
|
)
|
|
3,992
|
|
|
847
|
|
|
(4,839
|
)
|
|
(289
|
)
|
|
878
|
|
|
878
|
|
|
(1,756
|
)
|
|
(289
|
)
|
|||||||||
|
Noncontrolling interest
|
—
|
|
|
4
|
|
|
16
|
|
|
—
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|||||||||
|
Total equity
|
(289
|
)
|
|
3,996
|
|
|
863
|
|
|
(4,839
|
)
|
|
(269
|
)
|
|
878
|
|
|
878
|
|
|
(1,756
|
)
|
|
(269
|
)
|
|||||||||
|
Total liabilities and equity
|
$
|
2,737
|
|
|
$
|
5,698
|
|
|
$
|
2,421
|
|
|
$
|
(4,839
|
)
|
|
$
|
6,017
|
|
|
$
|
878
|
|
|
$
|
878
|
|
|
$
|
(1,756
|
)
|
|
$
|
6,017
|
|
|
|
WMG
Acquisition
Corp.
(issuer)
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
WMG
Acquisition
Corp.
Consolidated
|
|
WMG
Holdings
Corp.
|
|
Warner
Music
Group
Corp.
|
|
Eliminations
|
|
Warner
Music
Group Corp.
Consolidated
|
||||||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Cash and equivalents
|
$
|
—
|
|
|
$
|
169
|
|
|
$
|
345
|
|
|
$
|
—
|
|
|
$
|
514
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
514
|
|
|
Accounts receivable, net
|
—
|
|
|
262
|
|
|
185
|
|
|
—
|
|
|
447
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
447
|
|
|||||||||
|
Inventories
|
—
|
|
|
18
|
|
|
24
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|||||||||
|
Royalty advances expected to be recouped within one year
|
—
|
|
|
79
|
|
|
44
|
|
|
—
|
|
|
123
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
123
|
|
|||||||||
|
Prepaid and other current assets
|
—
|
|
|
15
|
|
|
35
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|||||||||
|
Total current assets
|
—
|
|
|
543
|
|
|
633
|
|
|
—
|
|
|
1,176
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,176
|
|
|||||||||
|
Due from (to) parent companies
|
488
|
|
|
(214
|
)
|
|
(274
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Investments in and advances to consolidated subsidiaries
|
2,018
|
|
|
2,192
|
|
|
—
|
|
|
(4,210
|
)
|
|
—
|
|
|
675
|
|
|
675
|
|
|
(1,350
|
)
|
|
—
|
|
|||||||||
|
Royalty advances expected to be recouped after one year
|
—
|
|
|
93
|
|
|
60
|
|
|
—
|
|
|
153
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
153
|
|
|||||||||
|
Property, plant and equipment, net
|
—
|
|
|
155
|
|
|
74
|
|
|
—
|
|
|
229
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
229
|
|
|||||||||
|
Goodwill
|
—
|
|
|
1,370
|
|
|
322
|
|
|
—
|
|
|
1,692
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,692
|
|
|||||||||
|
Intangible assets subject to amortization, net
|
—
|
|
|
956
|
|
|
895
|
|
|
—
|
|
|
1,851
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,851
|
|
|||||||||
|
Intangible assets not subject to amortization
|
—
|
|
|
71
|
|
|
83
|
|
|
—
|
|
|
154
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
154
|
|
|||||||||
|
Deferred tax assets, net
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|||||||||
|
Other assets
|
12
|
|
|
55
|
|
|
11
|
|
|
—
|
|
|
78
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
78
|
|
|||||||||
|
Total assets
|
$
|
2,518
|
|
|
$
|
5,221
|
|
|
$
|
1,815
|
|
|
$
|
(4,210
|
)
|
|
$
|
5,344
|
|
|
$
|
675
|
|
|
$
|
675
|
|
|
$
|
(1,350
|
)
|
|
$
|
5,344
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Accounts payable
|
$
|
—
|
|
|
$
|
200
|
|
|
$
|
81
|
|
|
$
|
—
|
|
|
$
|
281
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
281
|
|
|
Accrued royalties
|
—
|
|
|
869
|
|
|
527
|
|
|
—
|
|
|
1,396
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,396
|
|
|||||||||
|
Accrued liabilities
|
—
|
|
|
195
|
|
|
228
|
|
|
—
|
|
|
423
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
423
|
|
|||||||||
|
Accrued interest
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|||||||||
|
Deferred revenue
|
—
|
|
|
94
|
|
|
114
|
|
|
—
|
|
|
208
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
208
|
|
|||||||||
|
Other current liabilities
|
—
|
|
|
2
|
|
|
32
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|||||||||
|
Total current liabilities
|
31
|
|
|
1,360
|
|
|
982
|
|
|
—
|
|
|
2,373
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,373
|
|
|||||||||
|
Long-term debt
|
2,819
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,819
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,819
|
|
|||||||||
|
Deferred tax liabilities, net
|
—
|
|
|
3
|
|
|
162
|
|
|
—
|
|
|
165
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
165
|
|
|||||||||
|
Other noncurrent liabilities
|
2
|
|
|
197
|
|
|
108
|
|
|
—
|
|
|
307
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
307
|
|
|||||||||
|
Total liabilities
|
2,852
|
|
|
1,560
|
|
|
1,252
|
|
|
—
|
|
|
5,664
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,664
|
|
|||||||||
|
Total Warner Music Group Corp. (deficit) equity
|
(334
|
)
|
|
3,656
|
|
|
554
|
|
|
(4,210
|
)
|
|
(334
|
)
|
|
675
|
|
|
675
|
|
|
(1,350
|
)
|
|
(334
|
)
|
|||||||||
|
Noncontrolling interest
|
—
|
|
|
5
|
|
|
9
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|||||||||
|
Total equity
|
(334
|
)
|
|
3,661
|
|
|
563
|
|
|
(4,210
|
)
|
|
(320
|
)
|
|
675
|
|
|
675
|
|
|
(1,350
|
)
|
|
(320
|
)
|
|||||||||
|
Total liabilities and equity
|
$
|
2,518
|
|
|
$
|
5,221
|
|
|
$
|
1,815
|
|
|
$
|
(4,210
|
)
|
|
$
|
5,344
|
|
|
$
|
675
|
|
|
$
|
675
|
|
|
$
|
(1,350
|
)
|
|
$
|
5,344
|
|
|
|
WMG
Acquisition
Corp.
(issuer)
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
WMG
Acquisition
Corp.
Consolidated
|
|
WMG
Holdings
Corp.
|
|
Warner
Music
Group
Corp.
|
|
Eliminations
|
|
Warner
Music
Group Corp.
Consolidated
|
||||||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
2,041
|
|
|
$
|
2,804
|
|
|
$
|
(370
|
)
|
|
$
|
4,475
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,475
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Cost of revenue
|
—
|
|
|
(1,109
|
)
|
|
(1,603
|
)
|
|
311
|
|
|
(2,401
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,401
|
)
|
|||||||||
|
Selling, general and administrative expenses
|
—
|
|
|
(765
|
)
|
|
(804
|
)
|
|
59
|
|
|
(1,510
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,510
|
)
|
|||||||||
|
Amortization of intangible assets
|
—
|
|
|
(97
|
)
|
|
(111
|
)
|
|
—
|
|
|
(208
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(208
|
)
|
|||||||||
|
Total costs and expenses
|
—
|
|
|
(1,971
|
)
|
|
(2,518
|
)
|
|
370
|
|
|
(4,119
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,119
|
)
|
|||||||||
|
Operating income
|
—
|
|
|
70
|
|
|
286
|
|
|
—
|
|
|
356
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
356
|
|
|||||||||
|
Loss on extinguishment of debt
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|||||||||
|
Interest expense, net
|
(71
|
)
|
|
(50
|
)
|
|
(21
|
)
|
|
—
|
|
|
(142
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(142
|
)
|
|||||||||
|
Equity gains from consolidated subsidiaries
|
311
|
|
|
185
|
|
|
—
|
|
|
(496
|
)
|
|
—
|
|
|
256
|
|
|
256
|
|
|
(512
|
)
|
|
—
|
|
|||||||||
|
Other income (expense), net
|
32
|
|
|
56
|
|
|
(28
|
)
|
|
—
|
|
|
60
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
60
|
|
|||||||||
|
Income before income taxes
|
265
|
|
|
261
|
|
|
237
|
|
|
(496
|
)
|
|
267
|
|
|
256
|
|
|
256
|
|
|
(512
|
)
|
|
267
|
|
|||||||||
|
Income tax (expense) benefit
|
(9
|
)
|
|
12
|
|
|
(51
|
)
|
|
39
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|||||||||
|
Net income
|
256
|
|
|
273
|
|
|
186
|
|
|
(457
|
)
|
|
258
|
|
|
256
|
|
|
256
|
|
|
(512
|
)
|
|
258
|
|
|||||||||
|
Less: Income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||||||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
256
|
|
|
$
|
273
|
|
|
$
|
184
|
|
|
$
|
(457
|
)
|
|
$
|
256
|
|
|
$
|
256
|
|
|
$
|
256
|
|
|
$
|
(512
|
)
|
|
$
|
256
|
|
|
|
WMG
Acquisition
Corp.
(issuer)
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
WMG
Acquisition
Corp.
Consolidated
|
|
WMG
Holdings
Corp.
|
|
Warner
Music
Group
Corp.
|
|
Eliminations
|
|
Warner
Music
Group Corp.
Consolidated
|
||||||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
2,284
|
|
|
$
|
2,245
|
|
|
$
|
(524
|
)
|
|
$
|
4,005
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,005
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Cost of revenue
|
—
|
|
|
(1,090
|
)
|
|
(1,442
|
)
|
|
361
|
|
|
(2,171
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,171
|
)
|
|||||||||
|
Selling, general and administrative expenses
|
—
|
|
|
(1,040
|
)
|
|
(534
|
)
|
|
163
|
|
|
(1,411
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,411
|
)
|
|||||||||
|
Amortization of intangible assets
|
—
|
|
|
(96
|
)
|
|
(110
|
)
|
|
—
|
|
|
(206
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(206
|
)
|
|||||||||
|
Total costs and expenses
|
—
|
|
|
(2,226
|
)
|
|
(2,086
|
)
|
|
524
|
|
|
(3,788
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,788
|
)
|
|||||||||
|
Operating income
|
—
|
|
|
58
|
|
|
159
|
|
|
—
|
|
|
217
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
217
|
|
|||||||||
|
Loss on extinguishment of debt
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|||||||||
|
Interest (expense) income, net
|
(116
|
)
|
|
4
|
|
|
(26
|
)
|
|
—
|
|
|
(138
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(138
|
)
|
|||||||||
|
Equity gains from consolidated subsidiaries
|
207
|
|
|
122
|
|
|
—
|
|
|
(329
|
)
|
|
—
|
|
|
307
|
|
|
307
|
|
|
(614
|
)
|
|
—
|
|
|||||||||
|
Other income, net
|
377
|
|
|
7
|
|
|
10
|
|
|
—
|
|
|
394
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
394
|
|
|||||||||
|
Income before income taxes
|
437
|
|
|
191
|
|
|
143
|
|
|
(329
|
)
|
|
442
|
|
|
307
|
|
|
307
|
|
|
(614
|
)
|
|
442
|
|
|||||||||
|
Income tax expense
|
(130
|
)
|
|
(130
|
)
|
|
(39
|
)
|
|
169
|
|
|
(130
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(130
|
)
|
|||||||||
|
Net income
|
307
|
|
|
61
|
|
|
104
|
|
|
(160
|
)
|
|
312
|
|
|
307
|
|
|
307
|
|
|
(614
|
)
|
|
312
|
|
|||||||||
|
Less: Income attributable to noncontrolling interest
|
—
|
|
|
(1
|
)
|
|
(4
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
307
|
|
|
$
|
60
|
|
|
$
|
100
|
|
|
$
|
(160
|
)
|
|
$
|
307
|
|
|
$
|
307
|
|
|
$
|
307
|
|
|
$
|
(614
|
)
|
|
$
|
307
|
|
|
|
WMG
Acquisition
Corp.
(issuer)
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
WMG
Acquisition
Corp.
Consolidated
|
|
WMG
Holdings
Corp.
|
|
Warner
Music
Group
Corp.
|
|
Eliminations
|
|
Warner
Music
Group Corp.
Consolidated
|
||||||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
1,978
|
|
|
$
|
2,008
|
|
|
$
|
(410
|
)
|
|
$
|
3,576
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,576
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Cost of revenue
|
—
|
|
|
(922
|
)
|
|
(1,275
|
)
|
|
266
|
|
|
(1,931
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,931
|
)
|
|||||||||
|
Selling, general and administrative expenses
|
(1
|
)
|
|
(900
|
)
|
|
(464
|
)
|
|
143
|
|
|
(1,222
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,222
|
)
|
|||||||||
|
Amortization of intangible assets
|
—
|
|
|
(100
|
)
|
|
(101
|
)
|
|
—
|
|
|
(201
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(201
|
)
|
|||||||||
|
Total costs and expenses
|
(1
|
)
|
|
(1,922
|
)
|
|
(1,840
|
)
|
|
409
|
|
|
(3,354
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,354
|
)
|
|||||||||
|
Operating income (loss)
|
(1
|
)
|
|
56
|
|
|
168
|
|
|
(1
|
)
|
|
222
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
222
|
|
|||||||||
|
Loss on extinguishment of debt
|
(35
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
|||||||||
|
Interest (expense) income, net
|
(95
|
)
|
|
2
|
|
|
(56
|
)
|
|
—
|
|
|
(149
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(149
|
)
|
|||||||||
|
Equity gains from consolidated subsidiaries
|
124
|
|
|
87
|
|
|
—
|
|
|
(210
|
)
|
|
1
|
|
|
143
|
|
|
143
|
|
|
(286
|
)
|
|
1
|
|
|||||||||
|
Other expense, net
|
(1
|
)
|
|
(17
|
)
|
|
(23
|
)
|
|
—
|
|
|
(41
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(41
|
)
|
|||||||||
|
(Loss) income before income taxes
|
(8
|
)
|
|
128
|
|
|
89
|
|
|
(211
|
)
|
|
(2
|
)
|
|
143
|
|
|
143
|
|
|
(286
|
)
|
|
(2
|
)
|
|||||||||
|
Income tax benefit (expense)
|
151
|
|
|
154
|
|
|
(30
|
)
|
|
(124
|
)
|
|
151
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
151
|
|
|||||||||
|
Net income
|
143
|
|
|
282
|
|
|
59
|
|
|
(335
|
)
|
|
149
|
|
|
143
|
|
|
143
|
|
|
(286
|
)
|
|
149
|
|
|||||||||
|
Less: Income attributable to noncontrolling interest
|
—
|
|
|
(1
|
)
|
|
(5
|
)
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|||||||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
143
|
|
|
$
|
281
|
|
|
$
|
54
|
|
|
$
|
(335
|
)
|
|
$
|
143
|
|
|
$
|
143
|
|
|
$
|
143
|
|
|
$
|
(286
|
)
|
|
$
|
143
|
|
|
|
WMG
Acquisition
Corp.
(issuer)
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
WMG
Acquisition
Corp.
Consolidated
|
|
WMG
Holdings
Corp.
|
|
Warner
Music
Group
Corp.
|
|
Eliminations
|
|
Warner
Music
Group Corp.
Consolidated
|
||||||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||||||||
|
Net income
|
$
|
256
|
|
|
$
|
273
|
|
|
$
|
186
|
|
|
$
|
(457
|
)
|
|
$
|
258
|
|
|
$
|
256
|
|
|
$
|
256
|
|
|
$
|
(512
|
)
|
|
$
|
258
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Foreign currency adjustment
|
(34
|
)
|
|
—
|
|
|
34
|
|
|
(34
|
)
|
|
(34
|
)
|
|
(36
|
)
|
|
(36
|
)
|
|
72
|
|
|
(34
|
)
|
|||||||||
|
Deferred loss on derivative financial instruments
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
|
11
|
|
|
(11
|
)
|
|
(11
|
)
|
|
(11
|
)
|
|
22
|
|
|
(11
|
)
|
|||||||||
|
Minimum pension liability
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
(5
|
)
|
|
(5
|
)
|
|
10
|
|
|
(5
|
)
|
|||||||||
|
Other comprehensive (loss) income, net of tax
|
(50
|
)
|
|
—
|
|
|
23
|
|
|
(23
|
)
|
|
(50
|
)
|
|
(52
|
)
|
|
(52
|
)
|
|
104
|
|
|
(50
|
)
|
|||||||||
|
Total comprehensive income
|
206
|
|
|
273
|
|
|
209
|
|
|
(480
|
)
|
|
208
|
|
|
204
|
|
|
204
|
|
|
(408
|
)
|
|
208
|
|
|||||||||
|
Less: Income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||||||||
|
Comprehensive income attributable to Warner Music Group Corp.
|
$
|
206
|
|
|
$
|
273
|
|
|
$
|
207
|
|
|
$
|
(480
|
)
|
|
$
|
206
|
|
|
$
|
204
|
|
|
$
|
204
|
|
|
$
|
(408
|
)
|
|
$
|
206
|
|
|
|
WMG
Acquisition
Corp.
(issuer)
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
WMG
Acquisition
Corp.
Consolidated
|
|
WMG
Holdings
Corp.
|
|
Warner
Music
Group
Corp.
|
|
Eliminations
|
|
Warner
Music
Group Corp.
Consolidated
|
||||||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||||||||
|
Net income
|
$
|
307
|
|
|
$
|
61
|
|
|
$
|
104
|
|
|
$
|
(160
|
)
|
|
$
|
312
|
|
|
$
|
307
|
|
|
$
|
307
|
|
|
$
|
(614
|
)
|
|
$
|
312
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Foreign currency adjustment
|
(13
|
)
|
|
—
|
|
|
13
|
|
|
(13
|
)
|
|
(13
|
)
|
|
(13
|
)
|
|
(13
|
)
|
|
26
|
|
|
(13
|
)
|
|||||||||
|
Deferred gain on derivative financial instruments
|
3
|
|
|
—
|
|
|
3
|
|
|
(3
|
)
|
|
3
|
|
|
3
|
|
|
3
|
|
|
(6
|
)
|
|
3
|
|
|||||||||
|
Minimum pension liability
|
1
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
1
|
|
|
1
|
|
|
1
|
|
|
(2
|
)
|
|
1
|
|
|||||||||
|
Other comprehensive (loss) income, net of tax
|
(9
|
)
|
|
—
|
|
|
17
|
|
|
(17
|
)
|
|
(9
|
)
|
|
(9
|
)
|
|
(9
|
)
|
|
18
|
|
|
(9
|
)
|
|||||||||
|
Total comprehensive income
|
298
|
|
|
61
|
|
|
121
|
|
|
(177
|
)
|
|
303
|
|
|
298
|
|
|
298
|
|
|
(596
|
)
|
|
303
|
|
|||||||||
|
Less: Income attributable to noncontrolling interest
|
—
|
|
|
(1
|
)
|
|
(4
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||||||
|
Comprehensive income attributable to Warner Music Group Corp.
|
$
|
298
|
|
|
$
|
60
|
|
|
$
|
117
|
|
|
$
|
(177
|
)
|
|
$
|
298
|
|
|
$
|
298
|
|
|
$
|
298
|
|
|
$
|
(596
|
)
|
|
$
|
298
|
|
|
|
WMG
Acquisition
Corp.
(issuer)
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
WMG
Acquisition
Corp.
Consolidated
|
|
WMG
Holdings
Corp.
|
|
Warner
Music
Group
Corp.
|
|
Eliminations
|
|
Warner
Music
Group Corp.
Consolidated
|
||||||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||||||||
|
Net income
|
$
|
143
|
|
|
$
|
282
|
|
|
$
|
59
|
|
|
$
|
(335
|
)
|
|
$
|
149
|
|
|
$
|
143
|
|
|
$
|
143
|
|
|
$
|
(286
|
)
|
|
$
|
149
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Foreign currency adjustment
|
30
|
|
|
—
|
|
|
(30
|
)
|
|
30
|
|
|
30
|
|
|
32
|
|
|
32
|
|
|
(64
|
)
|
|
30
|
|
|||||||||
|
Deferred loss on derivative financial instruments
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Minimum pension liability
|
7
|
|
|
—
|
|
|
7
|
|
|
(7
|
)
|
|
7
|
|
|
7
|
|
|
7
|
|
|
(14
|
)
|
|
7
|
|
|||||||||
|
Other comprehensive income (loss), net of tax
|
37
|
|
|
(1
|
)
|
|
(23
|
)
|
|
24
|
|
|
37
|
|
|
39
|
|
|
39
|
|
|
(78
|
)
|
|
37
|
|
|||||||||
|
Total comprehensive income
|
180
|
|
|
281
|
|
|
36
|
|
|
(311
|
)
|
|
186
|
|
|
182
|
|
|
182
|
|
|
(364
|
)
|
|
186
|
|
|||||||||
|
Less: Income attributable to noncontrolling interest
|
—
|
|
|
(1
|
)
|
|
(5
|
)
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|||||||||
|
Comprehensive income attributable to Warner Music Group Corp.
|
$
|
180
|
|
|
$
|
280
|
|
|
$
|
31
|
|
|
$
|
(311
|
)
|
|
$
|
180
|
|
|
$
|
182
|
|
|
$
|
182
|
|
|
$
|
(364
|
)
|
|
$
|
180
|
|
|
|
WMG
Acquisition
Corp.
(issuer)
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
WMG
Acquisition
Corp.
Consolidated
|
|
WMG
Holdings
Corp.
|
|
Warner
Music
Group
Corp.
|
|
Eliminations
|
|
Warner
Music
Group Corp.
Consolidated
|
||||||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||||||||
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Net income
|
$
|
256
|
|
|
$
|
273
|
|
|
$
|
186
|
|
|
$
|
(457
|
)
|
|
$
|
258
|
|
|
$
|
256
|
|
|
$
|
256
|
|
|
$
|
(512
|
)
|
|
$
|
258
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Depreciation and amortization
|
—
|
|
|
138
|
|
|
131
|
|
|
—
|
|
|
269
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
269
|
|
|||||||||
|
Unrealized (gains) losses and remeasurement of foreign-denominated loans
|
(43
|
)
|
|
—
|
|
|
15
|
|
|
—
|
|
|
(28
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28
|
)
|
|||||||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
(68
|
)
|
|
—
|
|
|
(68
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(68
|
)
|
|||||||||
|
Loss on extinguishment of debt
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|||||||||
|
Net gain on divestitures and investments
|
—
|
|
|
(18
|
)
|
|
(2
|
)
|
|
—
|
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|||||||||
|
Non-cash interest expense
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|||||||||
|
Equity-based compensation expense
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|||||||||
|
Equity gains, including distributions
|
(311
|
)
|
|
(185
|
)
|
|
—
|
|
|
496
|
|
|
—
|
|
|
(256
|
)
|
|
(256
|
)
|
|
512
|
|
|
—
|
|
|||||||||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Accounts receivable, net
|
—
|
|
|
10
|
|
|
(100
|
)
|
|
—
|
|
|
(90
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(90
|
)
|
|||||||||
|
Inventories
|
—
|
|
|
7
|
|
|
(4
|
)
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||||||
|
Royalty advances
|
—
|
|
|
(77
|
)
|
|
(33
|
)
|
|
—
|
|
|
(110
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(110
|
)
|
|||||||||
|
Accounts payable and accrued liabilities
|
—
|
|
|
315
|
|
|
(273
|
)
|
|
(39
|
)
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||||||
|
Royalty payables
|
—
|
|
|
(68
|
)
|
|
198
|
|
|
—
|
|
|
130
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
130
|
|
|||||||||
|
Accrued interest
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||||||
|
Deferred revenue
|
—
|
|
|
(53
|
)
|
|
49
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||||
|
Other balance sheet changes
|
8
|
|
|
(41
|
)
|
|
24
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|||||||||
|
Net cash (used in) provided by operating activities
|
(74
|
)
|
|
351
|
|
|
123
|
|
|
—
|
|
|
400
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
400
|
|
|||||||||
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Acquisition of music publishing rights and music catalogs, net
|
—
|
|
|
(24
|
)
|
|
(17
|
)
|
|
—
|
|
|
(41
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(41
|
)
|
|||||||||
|
Capital expenditures
|
—
|
|
|
(85
|
)
|
|
(19
|
)
|
|
—
|
|
|
(104
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(104
|
)
|
|||||||||
|
Investments and acquisitions of businesses, net of cash received
|
—
|
|
|
(42
|
)
|
|
(189
|
)
|
|
—
|
|
|
(231
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(231
|
)
|
|||||||||
|
Advance to Issuer
|
(111
|
)
|
|
—
|
|
|
—
|
|
|
111
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Net cash used in investing activities
|
(111
|
)
|
|
(151
|
)
|
|
(225
|
)
|
|
111
|
|
|
(376
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(376
|
)
|
|||||||||
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Dividend by Acquisition Corp. to Holdings Corp.
|
—
|
|
|
(94
|
)
|
|
—
|
|
|
—
|
|
|
(94
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(94
|
)
|
|||||||||
|
Proceeds from issuance of Acquisition Corp. 3.625% Senior Notes due 2026
|
514
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
514
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
514
|
|
|||||||||
|
Repayment of Acquisition Corp. 4.125% Senior Secured Notes
|
(40
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|||||||||
|
Repayment of Acquisition Corp. 4.875% Senior Secured Notes
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|||||||||
|
Repayment of Acquisition Corp. 5.625% Senior Secured Notes
|
(247
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(247
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(247
|
)
|
|||||||||
|
Call premiums paid on early redemption of debt
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||||||
|
Deferred financing costs paid
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|||||||||
|
Distribution to noncontrolling interest holder
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||||||
|
Change in due to (from) issuer
|
—
|
|
|
111
|
|
|
—
|
|
|
(111
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Net cash provided by (used in) financing activities
|
185
|
|
|
17
|
|
|
(3
|
)
|
|
(111
|
)
|
|
88
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
88
|
|
|||||||||
|
Effect of exchange rate changes on cash and equivalents
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|||||||||
|
Net increase (decrease) in cash and equivalents
|
—
|
|
|
217
|
|
|
(112
|
)
|
|
—
|
|
|
105
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
105
|
|
|||||||||
|
Cash and equivalents at beginning of period
|
—
|
|
|
169
|
|
|
345
|
|
|
—
|
|
|
514
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
514
|
|
|||||||||
|
Cash and equivalents at end of period
|
$
|
—
|
|
|
$
|
386
|
|
|
$
|
233
|
|
|
$
|
—
|
|
|
$
|
619
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
619
|
|
|
|
WMG
Acquisition
Corp.
(issuer)
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
WMG
Acquisition
Corp.
Consolidated
|
|
WMG
Holdings
Corp.
|
|
Warner
Music
Group
Corp.
|
|
Eliminations
|
|
Warner
Music
Group Corp.
Consolidated
|
||||||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||||||||
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Net income
|
$
|
307
|
|
|
$
|
61
|
|
|
$
|
104
|
|
|
$
|
(160
|
)
|
|
$
|
312
|
|
|
$
|
307
|
|
|
$
|
307
|
|
|
$
|
(614
|
)
|
|
$
|
312
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Depreciation and amortization
|
—
|
|
|
136
|
|
|
125
|
|
|
—
|
|
|
261
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
261
|
|
|||||||||
|
Unrealized gains/losses and remeasurement of foreign-denominated loans
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
66
|
|
|
—
|
|
|
66
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66
|
|
|||||||||
|
Loss on extinguishment of debt
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|||||||||
|
Net loss (gain) on divestitures and investments
|
(504
|
)
|
|
78
|
|
|
37
|
|
|
—
|
|
|
(389
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(389
|
)
|
|||||||||
|
Non-cash interest expense
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|||||||||
|
Equity-based compensation expense
|
—
|
|
|
62
|
|
|
—
|
|
|
—
|
|
|
62
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62
|
|
|||||||||
|
Equity losses (gains), including distributions
|
(207
|
)
|
|
(122
|
)
|
|
—
|
|
|
329
|
|
|
—
|
|
|
(307
|
)
|
|
(307
|
)
|
|
614
|
|
|
—
|
|
|||||||||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Accounts receivable, net
|
—
|
|
|
(48
|
)
|
|
5
|
|
|
—
|
|
|
(43
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
|||||||||
|
Inventories
|
—
|
|
|
(5
|
)
|
|
2
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||||||
|
Royalty advances
|
—
|
|
|
24
|
|
|
7
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|||||||||
|
Accounts payable and accrued liabilities
|
—
|
|
|
449
|
|
|
(198
|
)
|
|
(169
|
)
|
|
82
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
82
|
|
|||||||||
|
Royalty payables
|
—
|
|
|
48
|
|
|
(26
|
)
|
|
—
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|||||||||
|
Accrued interest
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||||||||
|
Deferred revenue
|
—
|
|
|
(48
|
)
|
|
44
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||||
|
Other balance sheet changes
|
—
|
|
|
89
|
|
|
(85
|
)
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||||||
|
Net cash (used in) provided by operating activities
|
(380
|
)
|
|
724
|
|
|
81
|
|
|
—
|
|
|
425
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
425
|
|
|||||||||
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Acquisition of music publishing rights, net
|
—
|
|
|
(11
|
)
|
|
(3
|
)
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|||||||||
|
Capital expenditures
|
—
|
|
|
(60
|
)
|
|
(14
|
)
|
|
—
|
|
|
(74
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(74
|
)
|
|||||||||
|
Investments and acquisitions of businesses, net
|
—
|
|
|
(17
|
)
|
|
(6
|
)
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|||||||||
|
Divestitures, net
|
504
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
516
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
516
|
|
|||||||||
|
Advance to Issuer
|
(99
|
)
|
|
—
|
|
|
—
|
|
|
99
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Net cash provided by (used in) investing activities
|
405
|
|
|
(76
|
)
|
|
(23
|
)
|
|
99
|
|
|
405
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
405
|
|
|||||||||
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Dividend by Acquisition Corp. to Holdings Corp.
|
—
|
|
|
(925
|
)
|
|
—
|
|
|
—
|
|
|
(925
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(925
|
)
|
|||||||||
|
Proceeds from issuance of Acquisition Corp. 5.500% Senior Notes
|
325
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
325
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
325
|
|
|||||||||
|
Proceeds from issuance of Acquisition Corp. Senior Term Loan Facility
|
320
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|||||||||
|
Repayment of Acquisition Corp. 6.750% Senior Secured Notes
|
(635
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(635
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(635
|
)
|
|||||||||
|
Call premiums paid on early redemption of debt
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|||||||||
|
Deferred financing costs paid
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|||||||||
|
Distribution to noncontrolling interest holder
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||||||
|
Change in due (from) to issuer
|
—
|
|
|
99
|
|
|
—
|
|
|
(99
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Net cash used in financing activities
|
(25
|
)
|
|
(826
|
)
|
|
(5
|
)
|
|
(99
|
)
|
|
(955
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(955
|
)
|
|||||||||
|
Effect of exchange rate changes on cash and equivalents
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|||||||||
|
Net increase in cash and equivalents
|
—
|
|
|
(178
|
)
|
|
45
|
|
|
—
|
|
|
(133
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(133
|
)
|
|||||||||
|
Cash and equivalents at beginning of period
|
—
|
|
|
347
|
|
|
300
|
|
|
—
|
|
|
647
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
647
|
|
|||||||||
|
Cash and equivalents at end of period
|
$
|
—
|
|
|
$
|
169
|
|
|
$
|
345
|
|
|
$
|
—
|
|
|
$
|
514
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
514
|
|
|
|
WMG
Acquisition
Corp.
(issuer)
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
WMG
Acquisition
Corp.
Consolidated
|
|
WMG
Holdings
Corp.
|
|
Warner
Music
Group
Corp.
|
|
Eliminations
|
|
Warner
Music
Group Corp.
Consolidated
|
||||||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||||||||
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Net income
|
$
|
143
|
|
|
$
|
282
|
|
|
$
|
59
|
|
|
$
|
(335
|
)
|
|
$
|
149
|
|
|
$
|
143
|
|
|
$
|
143
|
|
|
$
|
(286
|
)
|
|
$
|
149
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Depreciation and amortization
|
—
|
|
|
137
|
|
|
114
|
|
|
—
|
|
|
251
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
251
|
|
|||||||||
|
Unrealized gains/losses and remeasurement of foreign-denominated loans
|
27
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24
|
|
|||||||||
|
Deferred income taxes
|
2
|
|
|
—
|
|
|
(194
|
)
|
|
—
|
|
|
(192
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(192
|
)
|
|||||||||
|
Loss on extinguishment of debt
|
35
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35
|
|
|||||||||
|
Net loss (gain) on divestitures and investments
|
—
|
|
|
33
|
|
|
(16
|
)
|
|
—
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|||||||||
|
Non-cash interest expense
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|||||||||
|
Equity-based compensation expense
|
—
|
|
|
70
|
|
|
—
|
|
|
—
|
|
|
70
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
70
|
|
|||||||||
|
Equity losses (gains), including distributions
|
(124
|
)
|
|
(86
|
)
|
|
—
|
|
|
210
|
|
|
—
|
|
|
(143
|
)
|
|
(143
|
)
|
|
286
|
|
|
—
|
|
|||||||||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Accounts receivable, net
|
—
|
|
|
(37
|
)
|
|
(23
|
)
|
|
—
|
|
|
(60
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(60
|
)
|
|||||||||
|
Inventories
|
—
|
|
|
2
|
|
|
(1
|
)
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||||||
|
Royalty advances
|
—
|
|
|
2
|
|
|
15
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|||||||||
|
Accounts payable and accrued liabilities
|
(120
|
)
|
|
(4
|
)
|
|
47
|
|
|
125
|
|
|
48
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
48
|
|
|||||||||
|
Royalty payables
|
—
|
|
|
126
|
|
|
10
|
|
|
—
|
|
|
136
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
136
|
|
|||||||||
|
Accrued interest
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||||||
|
Deferred revenue
|
—
|
|
|
(6
|
)
|
|
28
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|||||||||
|
Other balance sheet changes
|
5
|
|
|
(204
|
)
|
|
205
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|||||||||
|
Net cash (used in) provided by operating activities
|
(21
|
)
|
|
315
|
|
|
241
|
|
|
—
|
|
|
535
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
535
|
|
|||||||||
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Acquisition of music publishing rights, net
|
—
|
|
|
(9
|
)
|
|
(7
|
)
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|||||||||
|
Capital expenditures
|
—
|
|
|
(31
|
)
|
|
(13
|
)
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|||||||||
|
Investments and acquisitions of businesses, net
|
—
|
|
|
(6
|
)
|
|
(133
|
)
|
|
—
|
|
|
(139
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(139
|
)
|
|||||||||
|
Divestitures, net
|
—
|
|
|
42
|
|
|
31
|
|
|
—
|
|
|
73
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73
|
|
|||||||||
|
Advance to Issuer
|
60
|
|
|
—
|
|
|
—
|
|
|
(60
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Net cash provided by (used in) investing activities
|
60
|
|
|
(4
|
)
|
|
(122
|
)
|
|
(60
|
)
|
|
(126
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(126
|
)
|
|||||||||
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Dividend by Acquisition Corp. to Holdings Corp.
|
—
|
|
|
(84
|
)
|
|
—
|
|
|
—
|
|
|
(84
|
)
|
|
84
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Proceeds from issuance of Acquisition Corp. 4.125% Senior Secured Notes
|
380
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
380
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
380
|
|
|||||||||
|
Proceeds from issuance of Acquisition Corp. 4.875% Senior Secured Notes
|
250
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250
|
|
|||||||||
|
Proceeds from issuance of Acquisition Corp. Senior Term Loan Facility
|
22
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|||||||||
|
Repayment of Acquisition Corp. 6.000% Senior Secured Notes
|
(450
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(450
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(450
|
)
|
|||||||||
|
Repayment of Acquisition Corp. 6.250% Senior Secured Notes
|
(173
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(173
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(173
|
)
|
|||||||||
|
Repayment of Acquisition Corp. 5.625% Senior Secured Notes
|
(28
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28
|
)
|
|||||||||
|
Call premiums paid on early redemption of debt
|
(27
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|||||||||
|
Deferred financing costs paid
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|||||||||
|
Distribution to noncontrolling interest holder
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||||||
|
Dividends paid
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(84
|
)
|
|
—
|
|
|
—
|
|
|
(84
|
)
|
|||||||||
|
Change in due (from) to issuer
|
—
|
|
|
(60
|
)
|
|
—
|
|
|
60
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Net cash (used in) provided by financing activities
|
(39
|
)
|
|
(144
|
)
|
|
(5
|
)
|
|
60
|
|
|
(128
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(128
|
)
|
|||||||||
|
Effect of exchange rate changes on cash and equivalents
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|||||||||
|
Net increase in cash and equivalents
|
—
|
|
|
167
|
|
|
121
|
|
|
—
|
|
|
288
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
288
|
|
|||||||||
|
Cash and equivalents at beginning of period
|
—
|
|
|
180
|
|
|
179
|
|
|
—
|
|
|
359
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
359
|
|
|||||||||
|
Cash and equivalents at end of period
|
$
|
—
|
|
|
$
|
347
|
|
|
$
|
300
|
|
|
$
|
—
|
|
|
$
|
647
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
647
|
|
|
Description
|
|
Balance at Beginning of Period
|
|
Additions Charged to Cost and Expenses
|
|
Deductions
|
|
Balance at End of Period
|
||||||||
|
|
|
(in millions)
|
||||||||||||||
|
Year Ended September 30, 2019
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
18
|
|
|
$
|
3
|
|
|
$
|
(4
|
)
|
|
$
|
17
|
|
|
Reserves for sales returns
|
|
28
|
|
|
88
|
|
|
(93
|
)
|
|
23
|
|
||||
|
Allowance for deferred tax asset
|
|
206
|
|
|
4
|
|
|
(119
|
)
|
|
91
|
|
||||
|
Year Ended September 30, 2018
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
18
|
|
|
$
|
4
|
|
|
$
|
(4
|
)
|
|
$
|
18
|
|
|
Reserves for sales returns
|
|
33
|
|
|
108
|
|
|
(113
|
)
|
|
28
|
|
||||
|
Allowance for deferred tax asset
|
|
193
|
|
|
33
|
|
|
(20
|
)
|
|
206
|
|
||||
|
Year Ended September 30, 2017
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
19
|
|
|
$
|
3
|
|
|
$
|
(4
|
)
|
|
$
|
18
|
|
|
Reserves for sales returns
|
|
33
|
|
|
119
|
|
|
(119
|
)
|
|
33
|
|
||||
|
Allowance for deferred tax asset
|
|
310
|
|
|
23
|
|
|
(140
|
)
|
|
193
|
|
||||
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
|
ITEM 9A.
|
CONTROLS AND PROCEDURES
|
|
ITEM 9B.
|
OTHER INFORMATION
|
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERANCE
|
|
Name
|
|
Age
|
|
Position
|
|
Stephen Cooper
|
|
73
|
|
Chief Executive Officer; Director
|
|
Max Lousada
|
|
46
|
|
Chief Executive Officer, Recorded Music; Director
|
|
Eric Levin
|
|
57
|
|
Executive Vice President and Chief Financial Officer
|
|
Carianne Marshall
|
|
42
|
|
Co-Chair and Chief Operating Officer, Warner Chappell Music
|
|
Guy Moot
|
|
54
|
|
Co-Chair and Chief Executive Officer, Warner Chappell Music
|
|
Maria Osherova
|
|
54
|
|
Executive Vice President, Chief Human Resources Officer
|
|
Paul M. Robinson
|
|
61
|
|
Executive Vice President and General Counsel and Secretary
|
|
Oana Ruxandra
|
|
38
|
|
Executive Vice President, New Business Development—Chief Acquisition Officer
|
|
James Steven
|
|
42
|
|
Executive Vice President, Chief Communications Officer
|
|
Michael Lynton
|
|
59
|
|
Chairman of the Board
|
|
Len Blavatnik
|
|
62
|
|
Vice Chairman of the Board
|
|
Lincoln Benet
|
|
56
|
|
Director
|
|
Alex Blavatnik
|
|
55
|
|
Director
|
|
Mathias Döpfner
|
|
56
|
|
Director
|
|
Noreena Hertz
|
|
52
|
|
Director
|
|
Ynon Kreiz
|
|
54
|
|
Director
|
|
Thomas H. Lee
|
|
75
|
|
Director
|
|
Donald A. Wagner
|
|
56
|
|
Director
|
|
ITEM 11.
|
EXECUTIVE COMPENSATION
|
|
•
|
Stephen Cooper, Chief Executive Officer (“CEO”)
|
|
•
|
Eric Levin, Executive Vice President and Chief Financial Officer
|
|
•
|
Max Lousada, Chief Executive Officer, Warner Recorded Music
|
|
•
|
Carianne Marshall, Co-Chair and Chief Operating Officer, Warner Chappell Music
|
|
•
|
Guy Moot, Co-Chair and Chief Executive Officer, Warner Chappell Music
|
|
•
|
Alignment of executive and stockholder interests by providing incentives linked to operating performance and achievement of cash flow and strategic objectives.
We are committed to creating stockholder value and believe that our executives and employees should be provided incentives through our compensation programs that align their interests with those of our stockholders. Accordingly, we provide our executives with annual cash bonus incentives linked to our operating performance. In addition, in 2013, we adopted the Plan, which, as described below, is an incentive compensation program that pays annual bonuses based on our free cash flow and offers participants the opportunity to share in appreciation of our common stock. For information on the components of our executive compensation programs and the reasons why each is used, see “Components of Executive Compensation” below.
|
|
•
|
A clear link between an executive’s compensation and Company-wide performance.
Two of our NEOs (Messrs. Cooper and Lousada) and some of our other senior executives have elected to participate in the Plan. As further discussed below, the Plan, which is a significant part of our executive compensation program, is designed to reward our executives’ contributions to our free cash flow and long-term value. For other executives, their compensation is designed to reward their achievement of specified key goals, which include, among other things, the successful implementation of strategic initiatives, realizing superior operating and financial performance, and other factors that we believe are important, such as the promotion of an ethical work environment and teamwork within the Company. We believe our compensation structure motivates our executives to achieve these goals and rewards them for their significant efforts and contributions to the Company and the results they achieve.
|
|
•
|
The extremely competitive nature of the media and entertainment industry, and our need to attract and retain the most creative and talented industry leaders.
We compete for talented executives in relatively high-priced markets, and the Compensation Committee takes this into consideration when making compensation decisions. For example, we compete for executives with other recorded music and music publishing companies, other entertainment, media and technology companies, law firms, private ventures, investment banks and many other companies that offer high levels of compensation. We believe that our senior management team is among the best in the industry and is the right team to lead us to long-term success. Our commitment to ensuring that we are led by the right executives is a high priority, and we make our compensation decisions accordingly.
|
|
•
|
Base salary;
|
|
•
|
Participation in the free cash flow bonus pool of the Plan or a discretionary or target annual cash bonus;
|
|
•
|
Severance payable upon a qualifying termination of employment; and
|
|
•
|
Benefits, including participation in a defined contribution plan and health, life insurance and disability insurance plans.
|
|
|
|
|
|
Salary
|
|
Bonus
|
|
Stock Awards
|
|
Non-Equity Incentive Plan Compensation
|
|
Change in Pension Value and Nonqualified Deferred Compensation Earnings
|
|
All Other Compensation
|
|
|
||||||||||||
|
Name and Principal Position
|
|
Year
|
|
($)
|
|
($) (1)
|
|
($)
|
|
($) (2)
|
|
($)
|
|
($) (3)
|
|
Total ($)
|
||||||||||||
|
Stephen Cooper
|
|
2019
|
|
$
|
1,000,000
|
|
|
—
|
|
|
—
|
|
|
$
|
7,075,000
|
|
|
—
|
|
|
$
|
2,013,264
|
|
|
$
|
10,088,264
|
|
|
|
CEO
|
|
2018
|
|
$
|
1,000,000
|
|
|
—
|
|
|
—
|
|
|
$
|
9,325,000
|
|
|
—
|
|
|
$
|
24,025,974
|
|
|
$
|
34,350,974
|
|
|
|
|
|
2017
|
|
$
|
1,000,000
|
|
|
—
|
|
|
—
|
|
|
$
|
12,025,000
|
|
|
—
|
|
|
$
|
2,181,818
|
|
|
$
|
15,206,818
|
|
|
|
Max Lousada (4)(5)
|
|
2019
|
|
$
|
5,108,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
510,330
|
|
|
$
|
5,618,330
|
|
||
|
CEO, Warner Recorded Music
|
|
2018
|
|
$
|
5,180,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
1,467,059
|
|
|
$
|
6,647,059
|
|
||
|
Eric Levin
|
|
2019
|
|
$
|
850,000
|
|
|
$
|
1,034,340
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
8,400
|
|
|
$
|
1,892,740
|
|
|
|
Executive Vice President and
|
|
2018
|
|
$
|
750,000
|
|
|
$
|
677,907
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
8,250
|
|
|
$
|
1,436,157
|
|
|
|
Chief Financial Officer
|
|
2017
|
|
$
|
750,000
|
|
|
$
|
625,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
8,100
|
|
|
$
|
1,383,100
|
|
|
|
Carianne Marshall (6)
|
|
2019
|
|
$
|
1,132,692
|
|
|
$
|
1,319,487
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
721
|
|
|
$
|
2,452,900
|
|
|
|
Co-Chair and COO,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Warner Chappell Music
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Guy Moot (6)
|
|
2019
|
|
$
|
829,994
|
|
|
$
|
913,985
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
322,754
|
|
|
$
|
2,066,733
|
|
|
|
Co-Chair and CEO,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Warner Chappell Music
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(1)
|
Represents discretionary cash bonuses for fiscal year
2019
performance for each of Messrs. Levin and Moot and Ms. Marshall expected to be paid in January 2020, and discretionary cash bonuses for fiscal years
2018
and
2017
to Mr. Levin.
|
|
(2)
|
For the
2019
fiscal year, Mr. Cooper’s free cash flow bonus under the Plan will be paid entirely in cash because he previously acquired all of his deferred equity unit allocation. All of his 2018 and 2017 free cash flow bonus were also paid in cash.
|
|
(3)
|
Fiscal year
2019
includes 401(k) matching contributions of $8,400 for Mr. Levin and defined contribution pension matching contributions of $23,991 (£18,787) for Mr. Lousada and $7,740 (£6,061) for Mr. Moot. Additionally, fiscal year
2019
for Messrs. Cooper and Lousada, includes $2,013,264 and $433,667, respectively, in cash dividends paid to them under the Plan in respect of their then outstanding deferred equity units and Profits Interests. Messrs. Lousada and Moot were reimbursed for certain tax preparation costs and received car allowances as well as employer contributions with respect to private medical insurance, life assurance and income protection. Mr. Moot also received relocation assistance totaling $282,168, including a related tax gross-up of $97,574.
|
|
(4)
|
Mr. Lousada became an NEO in fiscal year 2018.
|
|
(5)
|
The amounts reported for Mr. Lousada have been converted from British pound sterling to U.S. dollars using a conversion factor of 1.277 and 1.295 for fiscal years 2019 and 2018, respectively.
|
|
(6)
|
Ms. Marshall and Mr. Moot became NEOs in fiscal year 2019. Base salary information for Ms. Marshall and Mr. Moot reflects proration resulting from Ms. Marshall’s salary changes during fiscal year 2019 and Mr. Moot’s commencement of employment during fiscal year 2019.
|
|
Name
|
|
Number of
Shares or Units
of Stock That
Have Not
Vested (#) (1)
|
|
Market Value of
Shares or Units of
Stock That Have
Not Vested ($) (4)
|
|||
|
Stephen Cooper
|
|
—
|
(2)
|
|
$
|
—
|
|
|
|
|
—
|
(3)
|
|
$
|
—
|
|
|
Max Lousada
|
|
30,112.47
|
(2)
|
|
$
|
11,080,184
|
|
|
|
|
30,112.47
|
(3)
|
|
$
|
6,498,271
|
|
|
(1)
|
An NEO’s deferred equity units and Profits Interests generally vest over time as equivalent amounts of annual free cash flow bonuses are deferred under the Plan. All of Mr. Cooper’s deferred equity units, including special deferred equity units, and Profits Interests had vested as of
September 30, 2019
.
|
|
(2)
|
Uncredited deferred equity units approved for grant to the NEO as of
September 30, 2019
. Each deferred equity unit is equivalent to 1/10,000 of a share of our common stock.
|
|
(3)
|
Unvested Profits Interests. This table does not include vested Profits Interests that were held by the NEOs or Class A units of Management LLC received in settlement of vested deferred equity units held in trust by Mr. Cooper, in each case, as of
September 30, 2019
: for Mr. Cooper, 136,567.10 vested Profits Interests, with a value of $34,105,592; and for Mr. Lousada, 24,514.38 vested Profits Interests, with a value of $5,290,203. A Profits Interest’s benchmark amount reflects the value of 1/10,000 of our common stock on the grant date of the Profits Interest, and the value of a Profits Interest reflects the appreciation in the fair market value of our common stock above its benchmark amount. For the 2019 redemption date, Mr. Cooper received shares of the Company’s common stock for his deferred equity units that settled in December 2018 (and all such shares were immediately contributed to Management LLC in exchange for Class A units, pursuant to the Plan) and Mr. Cooper elected to retain (and not redeem) all of his Profits Interests then eligible for redemption. Because Mr. Lousada joined the Plan in 2017, he was not eligible to redeem any deferred equity units or Profits Interests in December 2018.
|
|
(4)
|
As of
September 30, 2019
, the value of 1/10,000 of a share of our common stock, as determined under the Plan, was $367.96. Assumptions used in the calculation of this amount are included in Note 11 to our audited financial statements for the fiscal year ended
September 30, 2019
.
|
|
Name
|
|
Number of
Shares or Units
of Stock
Acquired on
Vesting (#)
|
|
Value Realized on
Vesting ($) (3)
|
|||
|
Stephen Cooper
|
|
—
|
(1)
|
|
$
|
—
|
|
|
|
|
—
|
(2)
|
|
$
|
—
|
|
|
Max Lousada
|
|
9,788.40
|
(1)
|
|
$
|
1,488,424
|
|
|
|
|
9,788.40
|
(2)
|
|
$
|
1,488,424
|
|
|
(1)
|
Deferred equity units that vested in fiscal year 2019. Generally, an NEO’s deferred equity units vest in the fiscal year following the fiscal year in which the NEO’s free cash flow bonuses are paid. However, in August 2018, prior to the 2019
|
|
(2)
|
Profits Interests that vested in fiscal year
2019
reflect a number of Profits Interests equal to the number of deferred equity units acquired by Mr. Lousada in fiscal year
2019
.
|
|
(3)
|
Reflects the difference between the purchase price of a deferred equity unit and the fair market value of a deferred equity unit on the date Mr. Lousada acquired the vested deferred equity units in December 2018, and for a Profits Interest reflects the appreciation in the fair market value of one-ten-thousandth (1/10,000) of a share of our common stock as of the vesting date since the date of grant. Pursuant to the Plan and the NEOs’ elections, the deferred equity units and Profits Interests will not be settled or redeemed until the scheduled redemption dates or, if earlier, termination of the NEO’s employment. See the descriptions in the narratives accompanying the “Grants of Plan-Based Awards in Fiscal Year
2019
” table above and below under “Potential Payments upon Termination or Change-In-Control.”
|
|
Name
|
|
Executive
Contributions in
Last FY ($) (1)
|
|
Registrant
Contributions in
Last FY ($) (2)
|
|
Aggregate
Earnings in
Last FY ($) (3)
|
|
Aggregate
Withdrawals /
Distributions ($)
|
|
Aggregate
Balance at Last
FYE ($) (4)
|
||||||||||
|
Stephen Cooper
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,802,385
|
|
|
$
|
13,582,814
|
|
|
$
|
32,960,714
|
|
|
Max Lousada
|
|
$
|
1,490,000
|
|
|
$
|
1,488,424
|
|
|
$
|
1,562,547
|
|
|
—
|
|
|
$
|
9,020,311
|
|
|
|
(1)
|
Amounts of free cash flow bonuses that were deferred by Mr. Lousada under the Plan through the acquisition of vested deferred equity units in fiscal year
2019
.
|
|
(2)
|
Reflects the difference between the purchase price of a deferred equity unit and the fair market value of a deferred equity unit on the date Mr. Lousada acquired the vested deferred equity units in fiscal year
2019
.
|
|
(3)
|
Reflects the increase in value of vested deferred equity units outstanding as of
September 30, 2019
since October 1, 2018.
|
|
(4)
|
For Mr. Cooper, this reflects the value of shares of the Company’s common stock that he received in settlement of his deferred equity units in December 2019.
|
|
Name
|
|
Salary (other
than accrued
amounts) (1)
|
|
Bonus (2)
|
|
Value of Deferred
Compensation (3)
|
|
Acceleration of
Profits
Interests (4)
|
|
Benefits
|
|
Total
|
||||||||||
|
Stephen Cooper
|
|
—
|
|
|
$
|
7,075,000
|
|
|
$
|
32,960,714
|
|
|
—
|
|
|
—
|
|
|
$
|
40,035,714
|
|
|
|
Eric Levin
|
|
$
|
850,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
850,000
|
|
||
|
Max Lousada (5)
|
|
$
|
7,662,000
|
|
|
$
|
2,830,000
|
|
|
$
|
9,020,311
|
|
|
—
|
|
|
—
|
|
|
$
|
19,512,311
|
|
|
Carianne Marshall
|
|
$
|
1,562,500
|
|
|
$
|
1,319,487
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
2,881,987
|
|
|
|
Guy Moot
|
|
$
|
2,625,000
|
|
|
$
|
913,985
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
3,538,985
|
|
|
|
(1)
|
For Messrs. Levin, Moot and Lousada and Ms. Marshall, the amount represents the severance payable to them on such a qualifying termination.
|
|
(2)
|
For Messrs. Cooper and Lousada, represents a pro rata amount of the annual free cash flow bonus payable under the Plan (or, since the termination date is assumed to be September 30, 2019, their full 2019 annual bonuses). For Ms. Marshall and Mr. Moot, represents the actual 2019 bonus paid assuming the Company in its good-faith discretion determined to pay that amount.
|
|
(3)
|
Reflects the value of vested deferred equity units that will be settled on a termination of employment without “cause” or by the NEO for “good reason” (including, in Mr. Cooper’s case, units held in trust).
|
|
(4)
|
Profits Interests will not accelerate on a termination of employment that is not in connection with a change in control of the Company. This table does not include vested Profits Interests held by the NEOs (or, in Mr. Cooper’s case, Profits Interests held in trust).
|
|
(5)
|
The amounts reported for Mr. Lousada have been converted from British pound sterling to U.S. dollars using a conversion factor of 1.277.
|
|
Name
|
|
Value of Deferred
Compensation (1)
|
|
Acceleration of
Profits Interests (2)
|
|
Total
|
||||||
|
Stephen Cooper
|
|
$
|
32,960,714
|
|
|
$
|
—
|
|
|
$
|
32,960,714
|
|
|
Max Lousada
|
|
$
|
9,020,311
|
|
|
$
|
2,830,000
|
|
|
$
|
11,850,311
|
|
|
(1)
|
For each of Messrs. Cooper and Lousada, represents the value of the NEO’s deferred equity units that were vested and outstanding on September 30, 2019 and for Mr. Cooper, the then outstanding portion of the additional deferred equity units granted to him in December 2013 to offset the impact of the $54 million of investments that were funded through fiscal year 2013 free cash flow (but reduced for the amount of any unrecovered investment amounts that were allocated to the NEO with such additional grant). Also, for Mr. Lousada, the deferred equity units that would have been credited to his deferred compensation account with a pro rata portion of the free cash flow bonus in respect of the
2019
fiscal year payable in deferred equity units (i.e., the remainder due to be deferred from his
2019
fiscal year free cash flow bonus, since the change in control would be deemed to occur on September 30, 2019).
|
|
(2)
|
For Mr. Lousada, his Profits Interests that would have vested if 100% of his 2019 free cash flow bonus would have been deferred under the Plan. The value of a Profits Interest reflects the appreciation in the fair market value of one-ten-thousandth (1/10,000) of a share of our common stock as of September 30, 2019 since the date of grant. In each case, the value of a Profits Interest assumes that Management LLC was liquidated and its proceeds distributed to its members, including our NEOs. This table does not include vested Profits Interests held by the NEOs or Profits Interests or Class A units in Management LLC held in trust by Mr. Cooper.
|
|
Name
|
|
Bonus (1)
|
|
Value of Deferred
Compensation (2)
|
|
Acceleration of
Profits Interests (3)
|
|
Total
|
|||||||
|
Stephen Cooper
|
|
$
|
7,075,000
|
|
|
$
|
32,960,714
|
|
|
—
|
|
|
$
|
40,035,714
|
|
|
Max Lousada
|
|
$
|
2,830,000
|
|
|
$
|
9,020,311
|
|
|
—
|
|
|
$
|
11,850,311
|
|
|
Carianne Marshall
|
|
$
|
1,319,487
|
|
|
—
|
|
|
—
|
|
|
$
|
1,319,487
|
|
|
|
Guy Moot
|
|
$
|
913,985
|
|
|
—
|
|
|
—
|
|
|
$
|
913,985
|
|
|
|
(1)
|
Represents a pro rata amount of the annual free cash flow bonus payable under the Plan (or, since the termination date is assumed to be September 30, 2019, the full 2019 annual bonus) for each of Messrs. Cooper and Lousada. For Ms. Marshall and Mr. Moot, represents the actual 2019 bonus paid assuming the Company in its good-faith discretion determined to pay that amount.
|
|
(2)
|
Represents the value of each NEOs’ deferred equity units that were vested and outstanding on September 30, 2019, and the then outstanding portion of the additional deferred equity units granted to Mr. Cooper in December 2013 to offset the impact of the $54 million of investments that were funded through fiscal year 2013 free cash flow (but reduced for the amount of any unrecovered investment amounts that were allocated to the NEO with such additional grant), in each case, based on the value of our common stock as of
September 30, 2019
.
|
|
(3)
|
Profits Interests will not accelerate on a termination of employment that is not in connection with a change in control of the Company. This table does not include vested Profits Interests held by the NEOs or Profits Interests or Class A units in Management LLC held in trust by Mr. Cooper.
|
|
Name
|
|
Fees Earned or Paid in Cash
($)
|
|
Stock Awards
($)
|
|
Option Awards
($)
|
|
Non-Equity Incentive Plan Compensation
($)
|
|
Change in Pension Value and Nonqualified Deferred Compensation Earnings
|
|
All Other Compensation
($)
|
|
Total ($)
|
|||||||||
|
Michael Lynton
|
|
$
|
226,528
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
226,528
|
|
|
Lincoln Benet
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Alex Blavatnik
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Len Blavatnik
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Mathias Döpfner
|
|
$
|
282,150
|
(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
282,150
|
|
|
Noreena Hertz
|
|
$
|
75,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
75,000
|
|
|
Ynon Kreiz
|
|
$
|
75,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
75,000
|
|
|
Thomas H. Lee
|
|
$
|
75,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
75,000
|
|
|
Donald A. Wagner
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
(1)
|
The amount reported for Mr. Döpfner has been converted from Euros to U.S. dollars using a conversion factor of 1.1286 as of
September 30, 2019
.
|
|
•
|
As described above under “Annual Free Cash Flow Bonus Pool,” a significant portion of our CEO’s annual compensation comes from his free cash flow bonus under the Plan, which for fiscal year
2019
was $7,075,000;
|
|
•
|
As described above, we paid cash dividends to all stockholders of record and participants of the Plan on January 4, 2019, April 5, 2019 and July 5, 2019. As a result, our CEO was paid $2,013,264 in fiscal year
2019
in respect of his deferred equity units and Profits Interests;
|
|
•
|
As described above, in December 2018, a portion of Mr. Cooper’s deferred equity units and special deferred equity units were settled into shares of our common stock (which were immediately contributed to Management LLC for Class A units of Management LLC).
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
|
•
|
each shareholder of the Company who beneficially owns more than 5% of the outstanding capital stock of the Company;
|
|
•
|
each director of the Company;
|
|
•
|
each of the executive officers of the Company named in the Summary Compensation Table appearing under “Executive Compensation”; and
|
|
•
|
all executive officers of the Company and directors of the Company as a group.
|
|
Name and Address of Beneficial Owner (1)
|
|
Title of Class (2)
|
|
Amount
and
Nature of
Beneficial
Ownership
|
|
Percent of
Class
Outstanding
|
||
|
AI Entertainment Holdings LLC (formerly Airplanes Music LLC)
|
|
Common Stock
|
|
995.8
|
|
|
94.0
|
%
|
|
Altep 2012 L.P.
|
|
Common Stock
|
|
4.2
|
|
|
0.4
|
%
|
|
WMG Management Holdings, LLC
|
|
Common Stock
|
|
59.9012
|
|
|
5.6
|
%
|
|
Stephen Cooper (3)
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Eric Levin
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Max Lousada (3)
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Carianne Marshall
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Guy Moot
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Michael Lynton
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Len Blavatnik (2)
|
|
Common Stock
|
|
1,059.9012
|
|
|
100
|
%
|
|
Lincoln Benet (3)
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Alex Blavatnik
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Mathias Döpfner
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Noreena Hertz
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Ynon Kreiz
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Thomas H. Lee
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
Donald A. Wagner (3)
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
All executive officers and directors of Warner Music Group Corp. as a group (18 persons)
|
|
Common Stock
|
|
1,059.9012
|
|
|
100
|
%
|
|
(1)
|
The mailing address of each of these persons is c/o Warner Music Group Corp., 1633 Broadway, New York, NY 10019, (212) 275-2000.
|
|
(2)
|
As of
November 27, 2019
, the Company, AI Entertainment Holdings LLC (formerly Airplanes Music LLC), Altep 2012 L.P. and WMG Management Holdings, LLC are indirectly controlled by Len Blavatnik.
|
|
(3)
|
Does not reflect shares of the Company’s common stock that may be attributable to the beneficial owners of limited partnership interests in Altep 2012 L.P. or Profits Interests in WMG Management Holdings, LLC. Messrs. Benet and Wagner
|
|
ITEM 13.
|
CERTAIN RELATIONSHIPS, RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTANT FEES AND SERVICES
|
|
|
Year Ended
September 30, 2019 |
|
Year Ended
September 30, 2018 |
||||
|
Audit Fees
|
$
|
5,302
|
|
|
$
|
5,030
|
|
|
Audit-Related Fees
|
635
|
|
|
613
|
|
||
|
Tax Fees
|
206
|
|
|
100
|
|
||
|
All Other Fees
|
84
|
|
|
123
|
|
||
|
Total Fees
|
$
|
6,227
|
|
|
$
|
5,866
|
|
|
ITEM 15.
|
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|
|
•
|
Schedule II—Valuation and Qualifying Accounts
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
|
|
3.1(5)
|
|
||
|
|
|
|
|
|
3.2(1)
|
|
||
|
|
|
|
|
|
4.1(6)
|
|
||
|
|
|
|
|
|
4.2(14)
|
|
||
|
|
|
|
|
|
4.3(15)
|
|
||
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
|
|
4.4(15)
|
|
||
|
|
|
|
|
|
4.5(26)
|
|
||
|
|
|
|
|
|
4.6(27)
|
|
||
|
|
|
|
|
|
4.7(10)
|
|
||
|
|
|
|
|
|
4.8(23)
|
|
||
|
|
|
|
|
|
4.9
|
|
||
|
|
|
|
|
|
4.10
|
|
||
|
|
|
|
|
|
4.11(14)
|
|
||
|
|
|
|
|
|
4.12(15)
|
|
||
|
|
|
|
|
|
4.13(23)
|
|
||
|
|
|
|
|
|
4.14(26)
|
|
||
|
|
|
|
|
|
4.15(27)
|
|
||
|
|
|
|
|
|
4.16(6)
|
|
||
|
|
|
|
|
|
4.17(6)
|
|
||
|
|
|
|
|
|
4.18(6)
|
|
||
|
|
|
|
|
|
4.19(6)
|
|
||
|
|
|
|
|
|
10.1(6)
|
|
||
|
|
|
|
|
|
10.2(11)
|
|
||
|
|
|
|
|
|
10.3(16)
|
|
||
|
|
|
|
|
|
10.4(18)
|
|
||
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
|
|
10.5(20)
|
|
||
|
|
|
|
|
|
10.6(22)
|
|
||
|
|
|
|
|
|
10.7(23)
|
|
||
|
|
|
|
|
|
10.8(24)
|
|
||
|
|
|
|
|
|
10.9(6)
|
|
||
|
|
|
|
|
|
10.10(22)
|
|
||
|
|
|
|
|
|
10.11(22)
|
|
||
|
|
|
|
|
|
10.12$
|
|
||
|
|
|
|
|
|
10.13**(13)
|
|
||
|
|
|
|
|
|
10.14**(17)
|
|
||
|
|
|
|
|
|
10.15**(18)
|
|
||
|
|
|
|
|
|
10.16**(17)
|
|
||
|
|
|
|
|
|
10.17**(24)
|
|
||
|
|
|
|
|
|
10.18**(24)
|
|
||
|
|
|
|
|
|
10.19**$
|
|
||
|
|
|
|
|
|
10.20**$
|
|
||
|
|
|
|
|
|
10.21**$
|
|
||
|
|
|
|
|
|
10.22**$
|
|
||
|
|
|
|
|
|
10.23**$
|
|
||
|
|
|
|
|
|
10.24**(21)
|
|
||
|
|
|
|
|
|
10.25**(4)
|
|
||
|
|
|
|
|
|
10.26**(19)
|
|
||
|
|
|
|
|
|
10.27**(12)
|
|
||
|
|
|
|
|
|
10.28**(8)
|
|
||
|
|
|
|
|
|
10.29**(9)
|
|
||
|
|
|
|
|
|
10.30**(2)
|
|
||
|
|
|
|
|
|
10.31**(19)
|
|
||
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
|
|
10.32(7)
|
|
||
|
|
|
|
|
|
10.33(7)
|
|
||
|
|
|
|
|
|
10.34(3)
|
|
||
|
|
|
|
|
|
10.35(1)
|
|
||
|
|
|
|
|
|
10.36(18)
|
|
||
|
|
|
|
|
|
21.1$
|
|
||
|
|
|
|
|
|
24.1$
|
|
||
|
|
|
|
|
|
31.1$
|
|
||
|
|
|
|
|
|
31.2$
|
|
||
|
|
|
|
|
|
32.1***$
|
|
||
|
|
|
|
|
|
32.2***$
|
|
||
|
|
|
|
|
|
101.1$
|
|
Financial statements from the Annual Report on Form 10-K of Warner Music Group Corp. for the fiscal year ended September 30, 2019, filed on November 27, 2019, formatted in XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Income (Loss), (iv) Consolidated Statements of Cash Flows, (v) Consolidated Statements of Equity and (vi) Notes to Consolidated Audited Financial Statements
|
|
|
$
|
Filed herewith
|
|
*
|
Exhibit omits certain information that has been filed separately with the Securities and Exchange Commission and has been granted confidential treatment
|
|
**
|
Represents management contract, compensatory plan or arrangement in which directors and/or executive officers are eligible to participate
|
|
***
|
Pursuant to SEC Release No. 33-8212, this certification will be treated as “accompanying” this Annual Report on Form 10-K and not “filed” as part of such report for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of Section 18 of the Securities Exchange Act of 1934, as amended, and this certification will not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, except to the extent that the registrant specifically incorporates it by reference
|
|
(1)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on July 26, 2011 (File No. 001-32502)
|
|
(2)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on May 20, 2011 (File No. 001-32502)
|
|
(3)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on November 23, 2005 (File No. 001-32502)
|
|
(4)
|
Incorporated by reference to Warner Music Group Corp.’s Registration Statement on Form S-8 filed on November 23, 2010 (File No. 333-170771)
|
|
(5)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on July 20, 2011 (File No. 001-32502)
|
|
(6)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on November 7, 2012 (File No. 001-32502)
|
|
(7)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on October 4, 2013 (File No. 001-32502)
|
|
(8)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on November 27, 2013 (File No. 001-32502)
|
|
(9)
|
Incorporated by reference to Warner Music Group Corp.’s Quarterly Report on Form 10-Q for the period ended March 31, 2014 (File No. 001-32502)
|
|
(10)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on April 10, 2014 (File No. 001-32502)
|
|
(11)
|
Incorporated by reference to Warner Music Group Corp.’s Quarterly Report on Form 10-Q for the period ended March 30, 2013 (File No. 001-32502)
|
|
(12)
|
Incorporated by reference to Warner Music Group Corp.’s Annual Report on Form 10-K for the period ended September 30, 2012 (File No. 001-32502)
|
|
(13)
|
Incorporated by reference to Warner Music Group Corp.’s Annual Report on Form 10-K for the period ended September 30, 2014 (File No. 001-32502)
|
|
(14)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on July 27, 2016 (file No. 001-32502)
|
|
(15)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on October 18, 2016 (File No. 001-32502)
|
|
(16)
|
Incorporated by reference to Warner Music Group Corp.’s Quarterly Report on Form 10-Q for the period ended June 30, 2016 (File No. 001-32502)
|
|
(17)
|
Incorporated by reference to Warner Music Group Corp.’s Annual Report on Form 10-K for the period ended September 30, 2015 (File No. 001-32502)
|
|
(18)
|
Incorporated by reference to Warner Music Group Corp.’s Annual Report on Form 10-K for the period ended September 30, 2016 (File No. 001-32502)
|
|
(19)
|
Incorporated by reference to Warner Music Group Corp.’s Quarterly Report on Form 10-Q for the period ended March 31, 2017 (File No. 001-32502)
|
|
(20)
|
Incorporated by reference to Warner Music Group Corp.’s Quarterly Report on Form 10-Q for the period ended June 30, 2017 (File No. 001-32502)
|
|
(21)
|
Incorporated by reference to Warner Music Group Corp.’s Annual Report on Form 10-K for the period ended September 30, 2017 (File No. 001-32502)
|
|
(22)
|
Incorporated by reference to Warner Music Group Corp.’s Quarterly Report on Form 10-Q for the period ended December 31, 2017 (File No. 001-32502)
|
|
(23)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on March 14, 2018 (File No. 001-32502)
|
|
(24)
|
Incorporated by reference to Warner Music Group Corp.’s Quarterly Report on Form 10-Q for the period ended March 31, 2018 (File No. 001-32502)
|
|
(25)
|
Incorporated by reference to Warner Music Group Corp.’s Quarterly Report on Form 10-Q for the period ended June 30, 2018 (File No. 001-32502)
|
|
(26)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on October 9, 2018 (File No. 001-32502)
|
|
(27)
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed on April 30, 2019 (File No. 001-32502)
|
|
ITEM 16.
|
FORM 10-K SUMMARY
|
|
|
WARNER MUSIC GROUP CORP.
|
||
|
|
|
|
|
|
|
By:
|
|
/s/
S
TEPHEN
C
OOPER
|
|
|
Name:
Title:
|
|
Stephen Cooper
Chief Executive Officer
(Principal Executive Officer)
|
|
|
By:
|
|
/s/
E
RIC
L
EVIN
|
|
|
Name:
Title:
|
|
Eric Levin
Chief Financial Officer (Principal Financial
Officer and Principal Accounting Officer)
|
|
Signature
|
|
Title
|
|
|
|
|
|
/s/ S
TEPHEN
C
OOPER
|
|
CEO and President and Director (Chief Executive Officer)
|
|
Stephen Cooper
|
|
|
|
|
|
|
|
/s/ M
AX
L
OUSADA
|
|
CEO, Warner Recorded Music and Director
|
|
Max Lousada
|
|
|
|
|
|
|
|
/s/ M
ICHAEL
L
YNTON
|
|
Chairman of the Board of Directors
|
|
Michael Lynton
|
|
|
|
|
|
|
|
/s/ L
EN
B
LAVATNIK
|
|
Vice Chairman of the Board of Directors
|
|
Len Blavatnik
|
|
|
|
|
|
|
|
/s/ L
INCOLN
B
ENET
|
|
Director
|
|
Lincoln Benet
|
|
|
|
|
|
|
|
/s/ A
LEX
B
LAVATNIK
|
|
Director
|
|
Alex Blavatnik
|
|
|
|
|
|
|
|
/s/ M
ATHIAS
D
ÖEPFNER
|
|
Director
|
|
Mathias Döepfner
|
|
|
|
|
|
|
|
/s/ N
OREENA
H
ERTZ
|
|
Director
|
|
Noreena Hertz
|
|
|
|
|
|
|
|
/s/ Y
NON
K
REIZ
|
|
Director
|
|
Ynon Kreiz
|
|
|
|
|
|
|
|
/s/ T
HOMAS
H. L
EE
|
|
Director
|
|
Thomas H. Lee
|
|
|
|
|
|
|
|
/s/ D
ONALD
A. W
AGNER
|
|
Director
|
|
Donald A. Wagner
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|