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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORM 10-Q
|
|
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Warner Music Group Corp.
(Exact name of Registrant as specified in its charter)
|
|
Delaware
|
|
13-4271875
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
1633 Broadway
New York, NY 10019
(Address of principal executive offices)
(212) 275-2000
(Registrant’s telephone number, including area code)
|
|
Large accelerated filer
|
☐
|
|
Accelerated filer
|
|
☐
|
|
Non-accelerated filer
|
x
|
|
Smaller reporting company
|
|
☐
|
|
Emerging growth company
|
☐
|
|
|
|
|
|
Title of each class (a)
|
|
Trading
Symbol(s)
|
|
Name of each exchange on which registered
|
|
None
|
|
|
|
|
|
(a)
|
There is no public market for the Registrant’s common stock. As of
August 6, 2019
, the number of shares of the Registrant’s common stock, par value
$0.001
per share, outstanding was
1,060
. All of the Registrant’s common stock is owned by affiliates of Access Industries, Inc. The Registrant has filed all Exchange Act reports for the preceding 12 months.
|
|
|
|
|
|
Page
Number
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
June 30,
2019 |
|
September 30, 2018
|
||||
|
|
(in millions)
|
||||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and equivalents
|
$
|
541
|
|
|
$
|
514
|
|
|
Accounts receivable, net of allowances of $21 million and $45 million
|
744
|
|
|
447
|
|
||
|
Inventories
|
67
|
|
|
42
|
|
||
|
Royalty advances expected to be recouped within one year
|
171
|
|
|
123
|
|
||
|
Prepaid and other current assets
|
57
|
|
|
50
|
|
||
|
Total current assets
|
1,580
|
|
|
1,176
|
|
||
|
Royalty advances expected to be recouped after one year
|
209
|
|
|
153
|
|
||
|
Property, plant and equipment, net
|
296
|
|
|
229
|
|
||
|
Goodwill
|
1,772
|
|
|
1,692
|
|
||
|
Intangible assets subject to amortization, net
|
1,780
|
|
|
1,851
|
|
||
|
Intangible assets not subject to amortization
|
153
|
|
|
154
|
|
||
|
Deferred tax assets, net
|
7
|
|
|
11
|
|
||
|
Other assets
|
158
|
|
|
78
|
|
||
|
Total assets
|
$
|
5,955
|
|
|
$
|
5,344
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
208
|
|
|
$
|
281
|
|
|
Accrued royalties
|
1,577
|
|
|
1,396
|
|
||
|
Accrued liabilities
|
448
|
|
|
423
|
|
||
|
Accrued interest
|
18
|
|
|
31
|
|
||
|
Deferred revenue
|
170
|
|
|
208
|
|
||
|
Other current liabilities
|
123
|
|
|
34
|
|
||
|
Total current liabilities
|
2,544
|
|
|
2,373
|
|
||
|
Long-term debt
|
3,006
|
|
|
2,819
|
|
||
|
Deferred tax liabilities, net
|
236
|
|
|
165
|
|
||
|
Other noncurrent liabilities
|
302
|
|
|
307
|
|
||
|
Total liabilities
|
$
|
6,088
|
|
|
$
|
5,664
|
|
|
Equity:
|
|
|
|
||||
|
Common stock ($0.001 par value; 10,000 shares authorized; 1,060
and 1,052 shares issued and outstanding at June 30, 2019
and September 30, 2018, respectively)
|
$
|
—
|
|
|
$
|
—
|
|
|
Additional paid-in capital
|
1,128
|
|
|
1,128
|
|
||
|
Accumulated deficit
|
(1,061
|
)
|
|
(1,272
|
)
|
||
|
Accumulated other comprehensive loss, net
|
(219
|
)
|
|
(190
|
)
|
||
|
Total Warner Music Group Corp. deficit
|
(152
|
)
|
|
(334
|
)
|
||
|
Noncontrolling interest
|
19
|
|
|
14
|
|
||
|
Total equity
|
(133
|
)
|
|
(320
|
)
|
||
|
Total liabilities and equity
|
$
|
5,955
|
|
|
$
|
5,344
|
|
|
|
Three Months Ended
June 30, |
|
Nine Months Ended
June 30, |
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in millions)
|
|
(in millions)
|
||||||||||||
|
Revenue
|
$
|
1,058
|
|
|
$
|
958
|
|
|
$
|
3,351
|
|
|
$
|
2,966
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenue
|
(577
|
)
|
|
(531
|
)
|
|
(1,762
|
)
|
|
(1,588
|
)
|
||||
|
Selling, general and administrative expenses (a)
|
(372
|
)
|
|
(343
|
)
|
|
(1,102
|
)
|
|
(1,013
|
)
|
||||
|
Amortization expense
|
(51
|
)
|
|
(56
|
)
|
|
(160
|
)
|
|
(164
|
)
|
||||
|
Total costs and expenses
|
(1,000
|
)
|
|
(930
|
)
|
|
(3,024
|
)
|
|
(2,765
|
)
|
||||
|
Operating income
|
58
|
|
|
28
|
|
|
327
|
|
|
201
|
|
||||
|
Loss on extinguishment of debt
|
(4
|
)
|
|
(7
|
)
|
|
(7
|
)
|
|
(31
|
)
|
||||
|
Interest expense, net
|
(36
|
)
|
|
(33
|
)
|
|
(108
|
)
|
|
(105
|
)
|
||||
|
Other (expense) income, net
|
(16
|
)
|
|
394
|
|
|
41
|
|
|
392
|
|
||||
|
Income before income taxes
|
2
|
|
|
382
|
|
|
253
|
|
|
457
|
|
||||
|
Income tax benefit (expense)
|
12
|
|
|
(61
|
)
|
|
(86
|
)
|
|
(132
|
)
|
||||
|
Net income
|
14
|
|
|
321
|
|
|
167
|
|
|
325
|
|
||||
|
Less: Income attributable to noncontrolling interest
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(4
|
)
|
||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
13
|
|
|
$
|
320
|
|
|
$
|
166
|
|
|
$
|
321
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(a) Includes depreciation expense of:
|
$
|
(15
|
)
|
|
$
|
(15
|
)
|
|
$
|
(43
|
)
|
|
$
|
(41
|
)
|
|
|
Three Months Ended
June 30, |
|
Nine Months Ended
June 30, |
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in millions)
|
|
(in millions)
|
||||||||||||
|
Net income
|
$
|
14
|
|
|
$
|
321
|
|
|
$
|
167
|
|
|
$
|
325
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency adjustment
|
9
|
|
|
(31
|
)
|
|
(17
|
)
|
|
(13
|
)
|
||||
|
Deferred loss on derivative
|
(3
|
)
|
|
(3
|
)
|
|
(12
|
)
|
|
(1
|
)
|
||||
|
Other comprehensive income (loss), net of tax
|
6
|
|
|
(34
|
)
|
|
(29
|
)
|
|
(14
|
)
|
||||
|
Total comprehensive income
|
20
|
|
|
287
|
|
|
138
|
|
|
311
|
|
||||
|
Less: Income attributable to noncontrolling interest
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(4
|
)
|
||||
|
Comprehensive income attributable to Warner Music Group Corp.
|
$
|
19
|
|
|
$
|
286
|
|
|
$
|
137
|
|
|
$
|
307
|
|
|
|
Nine Months Ended
June 30, |
||||||
|
|
2019
|
|
2018
|
||||
|
|
(in millions)
|
||||||
|
Cash flows from operating activities
|
|
|
|
||||
|
Net income
|
$
|
167
|
|
|
$
|
325
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
203
|
|
|
205
|
|
||
|
Unrealized gains on remeasurement of foreign denominated loans
|
(6
|
)
|
|
(6
|
)
|
||
|
Deferred income taxes
|
25
|
|
|
105
|
|
||
|
Loss on extinguishment of debt
|
7
|
|
|
31
|
|
||
|
Net gain on divestitures and investments
|
(27
|
)
|
|
(385
|
)
|
||
|
Non-cash interest expense
|
5
|
|
|
5
|
|
||
|
Equity-based compensation expense
|
28
|
|
|
52
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable, net
|
(50
|
)
|
|
(43
|
)
|
||
|
Inventories
|
12
|
|
|
(1
|
)
|
||
|
Royalty advances
|
(107
|
)
|
|
—
|
|
||
|
Accounts payable and accrued liabilities
|
(94
|
)
|
|
(84
|
)
|
||
|
Royalty payables
|
117
|
|
|
113
|
|
||
|
Accrued interest
|
(13
|
)
|
|
(22
|
)
|
||
|
Deferred revenue
|
(17
|
)
|
|
—
|
|
||
|
Other balance sheet changes
|
(1
|
)
|
|
(30
|
)
|
||
|
Net cash provided by operating activities
|
249
|
|
|
265
|
|
||
|
Cash flows from investing activities
|
|
|
|
||||
|
Acquisition of music publishing rights, net
|
(24
|
)
|
|
(11
|
)
|
||
|
Capital expenditures
|
(82
|
)
|
|
(40
|
)
|
||
|
Investments and acquisitions of businesses, net of cash received
|
(234
|
)
|
|
(14
|
)
|
||
|
Proceeds from the sale of investments
|
—
|
|
|
516
|
|
||
|
Net cash (used in) provided by investing activities
|
(340
|
)
|
|
451
|
|
||
|
Cash flows from financing activities
|
|
|
|
||||
|
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
|
)
|
|
—
|
|
||
|
Proceeds from issuance of Acquisition Corp. 5.50% Senior Notes
|
—
|
|
|
325
|
|
||
|
Proceeds from supplement of Acquisition Corp. Senior Term Loan Facility
|
—
|
|
|
320
|
|
||
|
Repayment of and redemption deposit for Acquisition Corp. 6.75% Senior Notes
|
—
|
|
|
(635
|
)
|
||
|
Call premiums paid and deposit on early redemption of debt
|
(5
|
)
|
|
(23
|
)
|
||
|
Deferred financing costs paid
|
(7
|
)
|
|
(12
|
)
|
||
|
Distribution to noncontrolling interest holder
|
(3
|
)
|
|
(3
|
)
|
||
|
Dividends paid
|
(63
|
)
|
|
(425
|
)
|
||
|
Net cash provided by (used in) financing activities
|
119
|
|
|
(453
|
)
|
||
|
Effect of exchange rate changes on cash and equivalents
|
(1
|
)
|
|
(5
|
)
|
||
|
Net increase in cash and equivalents
|
27
|
|
|
258
|
|
||
|
Cash and equivalents at beginning of period
|
514
|
|
|
647
|
|
||
|
Cash and equivalents at end of period
|
$
|
541
|
|
|
$
|
905
|
|
|
Nine Months Ended June 30, 2019
|
|
|
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Warner Music
Group Corp.
Deficit
|
|
Noncontrolling
Interest
|
|
Total
Equity
|
|||||||||||||||
|
|
Common Stock
|
|
||||||||||||||||||||||||||||
|
|
Shares
|
|
Value
|
|
||||||||||||||||||||||||||
|
|
(in millions, except share amounts)
|
|||||||||||||||||||||||||||||
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
166
|
|
|
—
|
|
|
166
|
|
|
1
|
|
|
167
|
|
|||||||
|
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29
|
)
|
|
(29
|
)
|
|
—
|
|
|
(29
|
)
|
|||||||
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(94
|
)
|
|
—
|
|
|
(94
|
)
|
|
—
|
|
|
(94
|
)
|
|||||||
|
Distribution to noncontrolling interest holders
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|||||||
|
Other
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(4
|
)
|
|||||||
|
Balance at June 30, 2019
|
1,060
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
$
|
(1,061
|
)
|
|
$
|
(219
|
)
|
|
$
|
(152
|
)
|
|
$
|
19
|
|
|
$
|
(133
|
)
|
|
Three Months Ended June 30, 2019
|
|
|
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Warner Music
Group Corp.
Deficit
|
|
Noncontrolling
Interest
|
|
Total
Equity
|
|||||||||||||||
|
|
Common Stock
|
|
||||||||||||||||||||||||||||
|
|
Shares
|
|
Value
|
|
||||||||||||||||||||||||||
|
|
(in millions, except share amounts)
|
|||||||||||||||||||||||||||||
|
Balance at March 31, 2019
|
1,060
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
$
|
(1,043
|
)
|
|
$
|
(225
|
)
|
|
$
|
(140
|
)
|
|
$
|
20
|
|
|
$
|
(120
|
)
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
13
|
|
|
1
|
|
|
14
|
|
|||||||
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|||||||
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
—
|
|
|
(31
|
)
|
|
—
|
|
|
(31
|
)
|
|||||||
|
Distribution to noncontrolling interest holders
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||||
|
Balance at June 30, 2019
|
1,060
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
$
|
(1,061
|
)
|
|
$
|
(219
|
)
|
|
$
|
(152
|
)
|
|
$
|
19
|
|
|
$
|
(133
|
)
|
|
Nine Months Ended June 30, 2018
|
|
|
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Warner Music
Group Corp.
Equity
|
|
Noncontrolling
Interest
|
|
Total
Equity
|
|||||||||||||||
|
|
Common Stock
|
|
||||||||||||||||||||||||||||
|
|
Shares
|
|
Value
|
|
||||||||||||||||||||||||||
|
|
(in millions, except share amounts)
|
|||||||||||||||||||||||||||||
|
Balance at September 30, 2017
|
1,055
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
$
|
(654
|
)
|
|
$
|
(181
|
)
|
|
$
|
293
|
|
|
$
|
15
|
|
|
$
|
308
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
321
|
|
|
—
|
|
|
321
|
|
|
4
|
|
|
325
|
|
|||||||
|
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
|||||||
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(425
|
)
|
|
—
|
|
|
(425
|
)
|
|
—
|
|
|
(425
|
)
|
|||||||
|
Distribution to noncontrolling interest holders
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|||||||
|
Other
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Balance at June 30, 2018
|
1,052
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
$
|
(758
|
)
|
|
$
|
(195
|
)
|
|
$
|
175
|
|
|
$
|
16
|
|
|
$
|
191
|
|
|
Three Months Ended June 30, 2018
|
|
|
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Warner Music
Group Corp.
Equity
|
|
Noncontrolling
Interest
|
|
Total
Equity
|
|||||||||||||||
|
|
Common Stock
|
|
||||||||||||||||||||||||||||
|
|
Shares
|
|
Value
|
|
||||||||||||||||||||||||||
|
|
(in millions, except share amounts)
|
|||||||||||||||||||||||||||||
|
Balance at March 31, 2018
|
1,052
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
$
|
(778
|
)
|
|
$
|
(161
|
)
|
|
$
|
189
|
|
|
$
|
16
|
|
|
$
|
205
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|
—
|
|
|
320
|
|
|
1
|
|
|
321
|
|
|||||||
|
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34
|
)
|
|
(34
|
)
|
|
—
|
|
|
(34
|
)
|
|||||||
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(300
|
)
|
|
—
|
|
|
(300
|
)
|
|
—
|
|
|
(300
|
)
|
|||||||
|
Distribution to noncontrolling interest holders
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||||
|
Balance at June 30, 2018
|
1,052
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
$
|
(758
|
)
|
|
$
|
(195
|
)
|
|
$
|
175
|
|
|
$
|
16
|
|
|
$
|
191
|
|
|
|
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
|
|
|
|
Three Months Ended June 30, 2019
|
|
Nine Months Ended June 30, 2019
|
||||||||||||||||||||
|
|
As
Reported
|
|
Balances
without
adoption
of ASC
606
|
|
Effect of
Change
|
|
As
Reported
|
|
Balances
without
adoption
of ASC
606
|
|
Effect of
Change
|
||||||||||||
|
|
(in millions)
|
|
(in millions)
|
||||||||||||||||||||
|
Revenue
|
$
|
1,058
|
|
|
$
|
1,057
|
|
|
$
|
1
|
|
|
$
|
3,351
|
|
|
$
|
3,322
|
|
|
$
|
29
|
|
|
Cost and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of revenue
|
(577
|
)
|
|
(558
|
)
|
|
(19
|
)
|
|
(1,762
|
)
|
|
(1,765
|
)
|
|
3
|
|
||||||
|
Operating income
|
58
|
|
|
76
|
|
|
(18
|
)
|
|
327
|
|
|
295
|
|
|
32
|
|
||||||
|
Income before income taxes
|
2
|
|
|
20
|
|
|
(18
|
)
|
|
253
|
|
|
221
|
|
|
32
|
|
||||||
|
Income tax benefit (expense)
|
12
|
|
|
17
|
|
|
(5
|
)
|
|
(86
|
)
|
|
(75
|
)
|
|
(11
|
)
|
||||||
|
Net income
|
14
|
|
|
37
|
|
|
(23
|
)
|
|
167
|
|
|
146
|
|
|
21
|
|
||||||
|
Less: Income attributable to noncontrolling interest
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|
(3
|
)
|
|
2
|
|
||||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
13
|
|
|
$
|
37
|
|
|
$
|
(24
|
)
|
|
$
|
166
|
|
|
$
|
143
|
|
|
$
|
23
|
|
|
|
June 30, 2019
|
||||||||||
|
|
As Reported
|
|
Balances
without
adoption
of ASC
606
|
|
Effect of
Change
|
||||||
|
|
(in millions)
|
||||||||||
|
Assets
|
|
|
|
|
|
||||||
|
Accounts receivable, net
|
$
|
744
|
|
|
$
|
465
|
|
|
$
|
279
|
|
|
Total current assets
|
1,580
|
|
|
1,301
|
|
|
279
|
|
|||
|
Other assets
|
158
|
|
|
143
|
|
|
15
|
|
|||
|
Deferred tax assets, net
|
7
|
|
|
7
|
|
|
—
|
|
|||
|
Total assets
|
$
|
5,955
|
|
|
$
|
5,661
|
|
|
$
|
294
|
|
|
Liabilities and Equity
|
|
|
|
|
|
||||||
|
Accounts payable
|
208
|
|
|
209
|
|
|
(1
|
)
|
|||
|
Accrued royalties
|
1,577
|
|
|
1,501
|
|
|
76
|
|
|||
|
Accrued liabilities
|
448
|
|
|
449
|
|
|
(1
|
)
|
|||
|
Deferred revenue
|
170
|
|
|
199
|
|
|
(29
|
)
|
|||
|
Other current liabilities
|
123
|
|
|
95
|
|
|
28
|
|
|||
|
Total current liabilities
|
2,544
|
|
|
2,471
|
|
|
73
|
|
|||
|
Deferred tax liabilities, net
|
236
|
|
|
189
|
|
|
47
|
|
|||
|
Other noncurrent liabilities
|
302
|
|
|
298
|
|
|
4
|
|
|||
|
Total liabilities
|
6,088
|
|
|
5,964
|
|
|
124
|
|
|||
|
Equity:
|
|
|
|
|
|
||||||
|
Accumulated deficit
|
(1,061
|
)
|
|
(1,221
|
)
|
|
160
|
|
|||
|
Noncontrolling interest
|
19
|
|
|
9
|
|
|
10
|
|
|||
|
Total equity
|
(133
|
)
|
|
(303
|
)
|
|
170
|
|
|||
|
Total liabilities and equity
|
$
|
5,955
|
|
|
$
|
5,661
|
|
|
$
|
294
|
|
|
|
June 30, 2019
|
||||||||||
|
|
As Reported
|
|
Balances
without
adoption
of ASC
606
|
|
Effect of
Change
|
||||||
|
|
(in millions)
|
||||||||||
|
Cash flows from operating activities
|
|
|
|
|
|
||||||
|
Net income
|
$
|
167
|
|
|
$
|
146
|
|
|
$
|
21
|
|
|
Deferred income taxes
|
25
|
|
|
15
|
|
|
10
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts receivable, net
|
(50
|
)
|
|
(28
|
)
|
|
(22
|
)
|
|||
|
Accounts payable and accrued liabilities
|
(94
|
)
|
|
(96
|
)
|
|
2
|
|
|||
|
Royalty advances
|
(107
|
)
|
|
(104
|
)
|
|
(3
|
)
|
|||
|
Deferred revenue
|
(17
|
)
|
|
(15
|
)
|
|
(2
|
)
|
|||
|
Other balance sheet changes
|
(1
|
)
|
|
5
|
|
|
(6
|
)
|
|||
|
Net cash provided by operating activities
|
249
|
|
|
249
|
|
|
—
|
|
|||
|
Effect of exchange rate changes on cash and equivalents
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|||
|
Net decrease in cash and equivalents
|
27
|
|
|
27
|
|
|
—
|
|
|||
|
Cash and equivalents at beginning of period
|
514
|
|
|
514
|
|
|
—
|
|
|||
|
Cash and equivalents at end of period
|
$
|
541
|
|
|
$
|
541
|
|
|
$
|
—
|
|
|
|
For the Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Revenue by Type
|
|
|
|
|
|
|
|
|||||||
|
Digital
|
$
|
584
|
|
|
$
|
519
|
|
|
$
|
65
|
|
|
13
|
%
|
|
Physical
|
95
|
|
|
130
|
|
|
(35
|
)
|
|
-27
|
%
|
|||
|
Total Digital and Physical
|
679
|
|
|
649
|
|
|
30
|
|
|
5
|
%
|
|||
|
Artist services and expanded-rights
|
158
|
|
|
85
|
|
|
73
|
|
|
86
|
%
|
|||
|
Licensing
|
76
|
|
|
68
|
|
|
8
|
|
|
12
|
%
|
|||
|
Total Recorded Music
|
913
|
|
|
802
|
|
|
111
|
|
|
14
|
%
|
|||
|
Performance
|
36
|
|
|
51
|
|
|
(15
|
)
|
|
-29
|
%
|
|||
|
Digital
|
65
|
|
|
59
|
|
|
6
|
|
|
10
|
%
|
|||
|
Mechanical
|
13
|
|
|
17
|
|
|
(4
|
)
|
|
-24
|
%
|
|||
|
Synchronization
|
29
|
|
|
28
|
|
|
1
|
|
|
4
|
%
|
|||
|
Other
|
4
|
|
|
4
|
|
|
—
|
|
|
—
|
%
|
|||
|
Total Music Publishing
|
147
|
|
|
159
|
|
|
(12
|
)
|
|
-8
|
%
|
|||
|
Intersegment eliminations
|
(2
|
)
|
|
(3
|
)
|
|
1
|
|
|
-33
|
%
|
|||
|
Total Revenue
|
$
|
1,058
|
|
|
$
|
958
|
|
|
$
|
100
|
|
|
10
|
%
|
|
Revenue by Geographical Location
|
|
|
|
|
|
|
|
|||||||
|
U.S. Recorded Music
|
$
|
395
|
|
|
$
|
356
|
|
|
$
|
39
|
|
|
11
|
%
|
|
U.S. Music Publishing
|
71
|
|
|
69
|
|
|
2
|
|
|
3
|
%
|
|||
|
Total U.S.
|
466
|
|
|
425
|
|
|
41
|
|
|
10
|
%
|
|||
|
International Recorded Music
|
518
|
|
|
446
|
|
|
72
|
|
|
16
|
%
|
|||
|
International Music Publishing
|
76
|
|
|
90
|
|
|
(14
|
)
|
|
-16
|
%
|
|||
|
Total International
|
594
|
|
|
536
|
|
|
58
|
|
|
11
|
%
|
|||
|
Intersegment eliminations
|
(2
|
)
|
|
(3
|
)
|
|
1
|
|
|
-33
|
%
|
|||
|
Total Revenue
|
$
|
1,058
|
|
|
$
|
958
|
|
|
$
|
100
|
|
|
10
|
%
|
|
|
For the Nine Months Ended
June 30, |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Revenue by Type
|
|
|
|
|
|
|
|
|||||||
|
Digital
|
$
|
1,744
|
|
|
$
|
1,491
|
|
|
$
|
253
|
|
|
17
|
%
|
|
Physical
|
456
|
|
|
500
|
|
|
(44
|
)
|
|
-9
|
%
|
|||
|
Total Digital and Physical
|
2,200
|
|
|
1,991
|
|
|
209
|
|
|
10
|
%
|
|||
|
Artist services and expanded-rights
|
458
|
|
|
264
|
|
|
194
|
|
|
73
|
%
|
|||
|
Licensing
|
229
|
|
|
242
|
|
|
(13
|
)
|
|
-5
|
%
|
|||
|
Total Recorded Music
|
2,887
|
|
|
2,497
|
|
|
390
|
|
|
16
|
%
|
|||
|
Performance
|
135
|
|
|
153
|
|
|
(18
|
)
|
|
-12
|
%
|
|||
|
Digital
|
195
|
|
|
169
|
|
|
26
|
|
|
15
|
%
|
|||
|
Mechanical
|
41
|
|
|
55
|
|
|
(14
|
)
|
|
-25
|
%
|
|||
|
Synchronization
|
89
|
|
|
90
|
|
|
(1
|
)
|
|
-1
|
%
|
|||
|
Other
|
10
|
|
|
9
|
|
|
1
|
|
|
11
|
%
|
|||
|
Total Music Publishing
|
470
|
|
|
476
|
|
|
(6
|
)
|
|
-1
|
%
|
|||
|
Intersegment eliminations
|
(6
|
)
|
|
(7
|
)
|
|
1
|
|
|
-14
|
%
|
|||
|
Total Revenue
|
$
|
3,351
|
|
|
$
|
2,966
|
|
|
$
|
385
|
|
|
13
|
%
|
|
Revenue by Geographical Location
|
|
|
|
|
|
|
|
|||||||
|
U.S. Recorded Music
|
$
|
1,236
|
|
|
$
|
1,061
|
|
|
$
|
175
|
|
|
16
|
%
|
|
U.S. Music Publishing
|
219
|
|
|
220
|
|
|
(1
|
)
|
|
—
|
%
|
|||
|
Total U.S.
|
1,455
|
|
|
1,281
|
|
|
174
|
|
|
14
|
%
|
|||
|
International Recorded Music
|
1,651
|
|
|
1,436
|
|
|
215
|
|
|
15
|
%
|
|||
|
International Music Publishing
|
251
|
|
|
256
|
|
|
(5
|
)
|
|
-2
|
%
|
|||
|
Total International
|
1,902
|
|
|
1,692
|
|
|
210
|
|
|
12
|
%
|
|||
|
Intersegment eliminations
|
(6
|
)
|
|
(7
|
)
|
|
1
|
|
|
-14
|
%
|
|||
|
Total Revenue
|
$
|
3,351
|
|
|
$
|
2,966
|
|
|
$
|
385
|
|
|
13
|
%
|
|
|
Rest of FY19
|
|
FY20
|
|
FY21
|
|
Thereafter
|
|
Total
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Remaining performance obligations
|
$
|
51
|
|
|
$
|
138
|
|
|
$
|
94
|
|
|
$
|
7
|
|
|
$
|
290
|
|
|
Total
|
$
|
51
|
|
|
$
|
138
|
|
|
$
|
94
|
|
|
$
|
7
|
|
|
$
|
290
|
|
|
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
|
|
|
|
Three Months Ended June 30, 2019
|
|
Three Months Ended June 30, 2018
|
|
Nine Months Ended June 30, 2019
|
|
Nine Months Ended June 30, 2018
|
||||||||
|
|
(in millions)
|
|
(in millions)
|
||||||||||||
|
Revenue
|
$
|
1,058
|
|
|
$
|
1,011
|
|
|
$
|
3,356
|
|
|
$
|
3,153
|
|
|
Operating income
|
58
|
|
|
29
|
|
|
327
|
|
|
201
|
|
||||
|
Net income attributable to Warner
Music Group
|
$
|
13
|
|
|
$
|
321
|
|
|
$
|
166
|
|
|
$
|
320
|
|
|
|
Foreign
Currency
Translation
Loss (a)
|
|
Minimum
Pension
Liability
Adjustment
|
|
Deferred Losses
On Derivative
Financial
Instruments
|
|
Accumulated
Other
Comprehensive
Loss, net
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Balance at September 30, 2018
|
$
|
(184
|
)
|
|
$
|
(9
|
)
|
|
$
|
3
|
|
|
$
|
(190
|
)
|
|
Other comprehensive loss
|
(17
|
)
|
|
—
|
|
|
(12
|
)
|
|
(29
|
)
|
||||
|
Balance at June 30, 2019
|
$
|
(201
|
)
|
|
$
|
(9
|
)
|
|
$
|
(9
|
)
|
|
$
|
(219
|
)
|
|
|
Recorded
Music
|
|
Music
Publishing
|
|
Total
|
||||||
|
(in millions)
|
|||||||||||
|
Balance at September 30, 2018
|
$
|
1,228
|
|
|
$
|
464
|
|
|
$
|
1,692
|
|
|
Acquisitions (a)
|
89
|
|
|
—
|
|
|
89
|
|
|||
|
Divestitures
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Other adjustments (b)
|
(9
|
)
|
|
—
|
|
|
(9
|
)
|
|||
|
Balance at June 30, 2019
|
$
|
1,308
|
|
|
$
|
464
|
|
|
$
|
1,772
|
|
|
(a)
|
Relates to the acquisition of EMP during the
nine
months ended
June 30, 2019
.
|
|
(b)
|
Other adjustments during the
nine
months ended
June 30, 2019
represent foreign currency movements.
|
|
|
Weighted
Average
Useful Life
|
|
June 30,
2019 |
|
September 30,
2018 |
||||
|
|
|
(in millions)
|
|||||||
|
Intangible assets subject to amortization:
|
|
|
|
|
|
||||
|
Recorded music catalog
|
10 years
|
|
$
|
861
|
|
|
$
|
870
|
|
|
Music publishing copyrights
|
26 years
|
|
1,555
|
|
|
1,540
|
|
||
|
Artist and songwriter contracts
|
13 years
|
|
853
|
|
|
864
|
|
||
|
Trademarks
|
18 years
|
|
52
|
|
|
12
|
|
||
|
Other intangible assets
|
7 years
|
|
58
|
|
|
26
|
|
||
|
Total gross intangible asset subject to amortization
|
|
|
3,379
|
|
|
3,312
|
|
||
|
Accumulated amortization
|
|
|
(1,599
|
)
|
|
(1,461
|
)
|
||
|
Total net intangible assets subject to amortization
|
|
|
1,780
|
|
|
1,851
|
|
||
|
Intangible assets not subject to amortization:
|
|
|
|
|
|
||||
|
Trademarks and tradenames
|
Indefinite
|
|
153
|
|
|
154
|
|
||
|
Total net intangible assets
|
|
|
$
|
1,933
|
|
|
$
|
2,005
|
|
|
|
June 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)
|
349
|
|
|
399
|
|
||
|
4.875% Senior Secured Notes due 2024 (f)
|
218
|
|
|
247
|
|
||
|
3.625% Senior Secured Notes due 2026 (g)
|
507
|
|
|
—
|
|
||
|
5.500% Senior Notes due 2026 (h)
|
321
|
|
|
320
|
|
||
|
Total debt (i)
|
$
|
3,006
|
|
|
$
|
2,819
|
|
|
(a)
|
Reflects
$180 million
of commitments under the Revolving Credit Facility available at both
June 30, 2019
and September 30, 2018, less letters of credit outstanding of approximately
$13 million
at
June 30, 2019
and
$8 million
at September 30, 2018. There were
no
loans outstanding under the Revolving Credit Facility at
June 30, 2019
or September 30, 2018.
|
|
(b)
|
Principal amount of
$1.326 billion
less unamortized discount of
$3 million
and unamortized deferred financing costs of
$10 million
and
$12 million
at
June 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
at both
June 30, 2019
and
September 30, 2018
.
|
|
(e)
|
Face amount of
€311 million
and
€345 million
at
June 30, 2019
and
September 30, 2018
respectively. Above amounts represent the dollar equivalent of such note at
June 30, 2019
and
September 30, 2018
. Principal amount of
$353 million
and
$402 million
at
June 30, 2019
and
September 30, 2018
, respectively, less unamortized deferred financing costs of
$4 million
and
$3 million
at
June 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
June 30, 2019
and
September 30, 2018
, respectively.
|
|
(g)
|
Face amount of
€445 million
at
June 30, 2019
. Above amounts represent the dollar equivalent of such note at
June 30, 2019
. Principal amount of
$506 million
, an additional issuance premium of
$8 million
, less unamortized deferred financing costs of
$7 million
at
June 30, 2019
.
|
|
(h)
|
Principal amount of
$325 million
and
$325 million
less unamortized deferred financing costs of
$4 million
and
$5 million
at
June 30, 2019
and
September 30, 2018
, respectively.
|
|
(i)
|
Principal amount of debt of
$3.030 billion
and
$2.851 billion
, an additional issuance 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
June 30, 2019
and
September 30, 2018
, respectively.
|
|
|
June 30,
2019 (a) |
|
September 30,
2018 (b) |
||||
|
(in millions)
|
|||||||
|
Other current assets
|
$
|
1
|
|
|
$
|
—
|
|
|
Other current liabilities
|
—
|
|
|
—
|
|
||
|
Other noncurrent assets
|
—
|
|
|
4
|
|
||
|
Other noncurrent liabilities
|
11
|
|
|
—
|
|
||
|
(a)
|
$4 million
and
$3 million
of foreign exchange derivative contracts in asset and liability positions, respectively, and
$11 million
of interest rate swap in a liability position including non-designated cash flow hedges.
|
|
(b)
|
$4 million
of interest rate swap in an asset position.
|
|
|
Recorded
Music
|
|
Music
Publishing
|
|
Corporate
expenses and
eliminations
|
|
Total
|
||||||||
|
Three Months Ended
|
(in millions)
|
||||||||||||||
|
June 30, 2019
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
913
|
|
|
$
|
147
|
|
|
$
|
(2
|
)
|
|
$
|
1,058
|
|
|
Operating income (loss)
|
85
|
|
|
18
|
|
|
(45
|
)
|
|
58
|
|
||||
|
Amortization of intangible assets
|
34
|
|
|
17
|
|
|
—
|
|
|
51
|
|
||||
|
Depreciation of property, plant and equipment
|
12
|
|
|
1
|
|
|
2
|
|
|
15
|
|
||||
|
OIBDA
|
131
|
|
|
36
|
|
|
(43
|
)
|
|
124
|
|
||||
|
June 30, 2018
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
802
|
|
|
$
|
159
|
|
|
$
|
(3
|
)
|
|
$
|
958
|
|
|
Operating income (loss)
|
67
|
|
|
5
|
|
|
(44
|
)
|
|
28
|
|
||||
|
Amortization of intangible assets
|
39
|
|
|
17
|
|
|
—
|
|
|
56
|
|
||||
|
Depreciation of property, plant and equipment
|
9
|
|
|
2
|
|
|
4
|
|
|
15
|
|
||||
|
OIBDA
|
115
|
|
|
24
|
|
|
(40
|
)
|
|
99
|
|
||||
|
|
Recorded
Music
|
|
Music
Publishing
|
|
Corporate
expenses and
eliminations
|
|
Total
|
||||||||
|
Nine Months Ended
|
(in millions)
|
||||||||||||||
|
June 30, 2019
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
2,887
|
|
|
$
|
470
|
|
|
$
|
(6
|
)
|
|
$
|
3,351
|
|
|
Operating income (loss)
|
382
|
|
|
67
|
|
|
(122
|
)
|
|
327
|
|
||||
|
Amortization of intangible assets
|
109
|
|
|
51
|
|
|
—
|
|
|
160
|
|
||||
|
Depreciation of property, plant and equipment
|
31
|
|
|
4
|
|
|
8
|
|
|
43
|
|
||||
|
OIBDA
|
522
|
|
|
122
|
|
|
(114
|
)
|
|
530
|
|
||||
|
June 30, 2018
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
2,497
|
|
|
$
|
476
|
|
|
$
|
(7
|
)
|
|
$
|
2,966
|
|
|
Operating income (loss)
|
276
|
|
|
45
|
|
|
(120
|
)
|
|
201
|
|
||||
|
Amortization of intangible assets
|
113
|
|
|
51
|
|
|
—
|
|
|
164
|
|
||||
|
Depreciation of property, plant and equipment
|
26
|
|
|
5
|
|
|
10
|
|
|
41
|
|
||||
|
OIBDA
|
415
|
|
|
101
|
|
|
(110
|
)
|
|
406
|
|
||||
|
•
|
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 June 30, 2019
|
||||||||||||||
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
Total
|
|||||||||
|
(in millions)
|
|||||||||||||||
|
Other Current Assets:
|
|
|
|
|
|
|
|
||||||||
|
Foreign Currency Forward Exchange Contracts (a)
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
Other Current Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contractual Obligations (b)
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
||||
|
Other Noncurrent Assets:
|
|
|
|
|
|
|
|
||||||||
|
Equity Method Investment (d)
|
—
|
|
|
45
|
|
|
—
|
|
|
45
|
|
||||
|
Other Noncurrent Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contractual Obligations (b)
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
||||
|
Interest Rate Swap (c)
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
||||
|
Total
|
$
|
—
|
|
|
$
|
35
|
|
|
$
|
(9
|
)
|
|
$
|
26
|
|
|
|
Fair Value Measurements as of September 30, 2018
|
||||||||||||||
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
Total
|
|||||||||
|
(in millions)
|
|||||||||||||||
|
Other Current Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contractual Obligations (b)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
$
|
(2
|
)
|
|
Other Noncurrent Assets:
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swap (c)
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
||||
|
Other Noncurrent Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contractual Obligations (b)
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
||||
|
Total
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
(8
|
)
|
|
$
|
(4
|
)
|
|
(a)
|
The fair value of foreign currency forward exchange contracts is based on dealer quotes of market forward rates and reflects the amount that the Company would receive or pay at their maturity dates for contracts involving the same currencies and maturity dates.
|
|
(b)
|
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 statement 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.
|
|
(c)
|
The fair value of the interest rate swap is based on dealer quotes of market forward rates and reflects the amount that the Company would receive or pay as of
June 30, 2019
for contracts involving the same attributes and maturity dates.
|
|
(d)
|
The fair value of equity method investment represents an equity method investment acquired during the
nine
months
June 30, 2019
whereby the Company has elected the fair value option under ASC 825
– Financial Instruments
. 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
|
)
|
|
|
Reductions
|
—
|
|
|
|
Payments
|
1
|
|
|
|
Balance at June 30, 2019
|
$
|
(9
|
)
|
|
|
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
|
$
|
—
|
|
|
$
|
297
|
|
|
$
|
244
|
|
|
$
|
—
|
|
|
$
|
541
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
541
|
|
|
Accounts receivable, net
|
—
|
|
|
331
|
|
|
413
|
|
|
—
|
|
|
744
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
744
|
|
|||||||||
|
Inventories
|
—
|
|
|
13
|
|
|
54
|
|
|
—
|
|
|
67
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
67
|
|
|||||||||
|
Royalty advances expected to be recouped within one year
|
—
|
|
|
103
|
|
|
68
|
|
|
—
|
|
|
171
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
171
|
|
|||||||||
|
Prepaid and other current assets
|
—
|
|
|
10
|
|
|
47
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|||||||||
|
Total current assets
|
—
|
|
|
754
|
|
|
826
|
|
|
—
|
|
|
1,580
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,580
|
|
|||||||||
|
Due from (to) parent companies
|
473
|
|
|
(430
|
)
|
|
(43
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Investments in and advances to consolidated subsidiaries
|
2,409
|
|
|
2,394
|
|
|
—
|
|
|
(4,803
|
)
|
|
—
|
|
|
809
|
|
|
809
|
|
|
(1,618
|
)
|
|
—
|
|
|||||||||
|
Royalty advances expected to be recouped after one year
|
—
|
|
|
126
|
|
|
83
|
|
|
—
|
|
|
209
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
209
|
|
|||||||||
|
Property, plant and equipment, net
|
—
|
|
|
195
|
|
|
101
|
|
|
—
|
|
|
296
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
296
|
|
|||||||||
|
Goodwill
|
—
|
|
|
1,370
|
|
|
402
|
|
|
—
|
|
|
1,772
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,772
|
|
|||||||||
|
Intangible assets subject to amortization, net
|
—
|
|
|
902
|
|
|
878
|
|
|
—
|
|
|
1,780
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,780
|
|
|||||||||
|
Intangible assets not subject to amortization
|
—
|
|
|
71
|
|
|
82
|
|
|
—
|
|
|
153
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
153
|
|
|||||||||
|
Deferred tax assets, net
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|||||||||
|
Other assets
|
5
|
|
|
124
|
|
|
29
|
|
|
—
|
|
|
158
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
158
|
|
|||||||||
|
Total assets
|
$
|
2,887
|
|
|
$
|
5,506
|
|
|
$
|
2,365
|
|
|
$
|
(4,803
|
)
|
|
$
|
5,955
|
|
|
$
|
809
|
|
|
$
|
809
|
|
|
$
|
(1,618
|
)
|
|
$
|
5,955
|
|
|
Liabilities and Deficit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Accounts payable
|
$
|
—
|
|
|
$
|
127
|
|
|
$
|
81
|
|
|
$
|
—
|
|
|
$
|
208
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
208
|
|
|
Accrued royalties
|
5
|
|
|
803
|
|
|
769
|
|
|
—
|
|
|
1,577
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,577
|
|
|||||||||
|
Accrued liabilities
|
—
|
|
|
234
|
|
|
214
|
|
|
—
|
|
|
448
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
448
|
|
|||||||||
|
Accrued interest
|
18
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|||||||||
|
Deferred revenue
|
—
|
|
|
51
|
|
|
119
|
|
|
—
|
|
|
170
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
170
|
|
|||||||||
|
Other current liabilities
|
—
|
|
|
42
|
|
|
81
|
|
|
—
|
|
|
123
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
123
|
|
|||||||||
|
Total current liabilities
|
23
|
|
|
1,257
|
|
|
1,264
|
|
|
—
|
|
|
2,544
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,544
|
|
|||||||||
|
Long-term debt
|
3,006
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,006
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,006
|
|
|||||||||
|
Deferred tax liabilities, net
|
—
|
|
|
61
|
|
|
175
|
|
|
—
|
|
|
236
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
236
|
|
|||||||||
|
Other noncurrent liabilities
|
10
|
|
|
182
|
|
|
110
|
|
|
—
|
|
|
302
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
302
|
|
|||||||||
|
Total liabilities
|
3,039
|
|
|
1,500
|
|
|
1,549
|
|
|
—
|
|
|
6,088
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,088
|
|
|||||||||
|
Total Warner Music Group Corp. (deficit) equity
|
(152
|
)
|
|
4,002
|
|
|
801
|
|
|
(4,803
|
)
|
|
(152
|
)
|
|
809
|
|
|
809
|
|
|
(1,618
|
)
|
|
(152
|
)
|
|||||||||
|
Noncontrolling interest
|
—
|
|
|
4
|
|
|
15
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|||||||||
|
Total equity
|
(152
|
)
|
|
4,006
|
|
|
816
|
|
|
(4,803
|
)
|
|
(133
|
)
|
|
809
|
|
|
809
|
|
|
(1,618
|
)
|
|
(133
|
)
|
|||||||||
|
Total liabilities and equity
|
$
|
2,887
|
|
|
$
|
5,506
|
|
|
$
|
2,365
|
|
|
$
|
(4,803
|
)
|
|
$
|
5,955
|
|
|
$
|
809
|
|
|
$
|
809
|
|
|
$
|
(1,618
|
)
|
|
$
|
5,955
|
|
|
|
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 Deficit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
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)
|
|||||||||||||||||||||||||||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
410
|
|
|
$
|
760
|
|
|
$
|
(112
|
)
|
|
$
|
1,058
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,058
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Cost of revenue
|
—
|
|
|
(216
|
)
|
|
(442
|
)
|
|
81
|
|
|
(577
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(577
|
)
|
|||||||||
|
Selling, general and administrative expenses
|
—
|
|
|
(198
|
)
|
|
(203
|
)
|
|
29
|
|
|
(372
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(372
|
)
|
|||||||||
|
Amortization of intangible assets
|
—
|
|
|
(24
|
)
|
|
(27
|
)
|
|
—
|
|
|
(51
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(51
|
)
|
|||||||||
|
Total costs and expenses
|
—
|
|
|
(438
|
)
|
|
(672
|
)
|
|
110
|
|
|
(1,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,000
|
)
|
|||||||||
|
Operating income (loss)
|
—
|
|
|
(28
|
)
|
|
88
|
|
|
(2
|
)
|
|
58
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|||||||||
|
Loss on extinguishment of debt
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||||
|
Interest expense, net
|
(30
|
)
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(36
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(36
|
)
|
|||||||||
|
Equity gains from equity method investments
|
43
|
|
|
58
|
|
|
—
|
|
|
(101
|
)
|
|
—
|
|
|
13
|
|
|
13
|
|
|
(26
|
)
|
|
—
|
|
|||||||||
|
Other (expense) income, net
|
(8
|
)
|
|
37
|
|
|
(45
|
)
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|||||||||
|
Income before income taxes
|
1
|
|
|
67
|
|
|
37
|
|
|
(103
|
)
|
|
2
|
|
|
13
|
|
|
13
|
|
|
(26
|
)
|
|
2
|
|
|||||||||
|
Income tax benefit
|
12
|
|
|
15
|
|
|
9
|
|
|
(24
|
)
|
|
12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|||||||||
|
Net income
|
13
|
|
|
82
|
|
|
46
|
|
|
(127
|
)
|
|
14
|
|
|
13
|
|
|
13
|
|
|
(26
|
)
|
|
14
|
|
|||||||||
|
Less: income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
13
|
|
|
$
|
82
|
|
|
$
|
45
|
|
|
$
|
(127
|
)
|
|
$
|
13
|
|
|
$
|
13
|
|
|
$
|
13
|
|
|
$
|
(26
|
)
|
|
$
|
13
|
|
|
|
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)
|
|||||||||||||||||||||||||||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
544
|
|
|
$
|
533
|
|
|
$
|
(119
|
)
|
|
$
|
958
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
958
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Cost of revenue
|
—
|
|
|
(261
|
)
|
|
(346
|
)
|
|
76
|
|
|
(531
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(531
|
)
|
|||||||||
|
Selling, general and administrative expenses
|
—
|
|
|
(252
|
)
|
|
(133
|
)
|
|
42
|
|
|
(343
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(343
|
)
|
|||||||||
|
Amortization of intangible assets
|
—
|
|
|
(23
|
)
|
|
(33
|
)
|
|
—
|
|
|
(56
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
|||||||||
|
Total costs and expenses
|
—
|
|
|
(536
|
)
|
|
(512
|
)
|
|
118
|
|
|
(930
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(930
|
)
|
|||||||||
|
Operating income (loss)
|
—
|
|
|
8
|
|
|
21
|
|
|
(1
|
)
|
|
28
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|||||||||
|
Loss on extinguishment of debt
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|||||||||
|
Interest (expense) income, net
|
(27
|
)
|
|
2
|
|
|
(8
|
)
|
|
—
|
|
|
(33
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|||||||||
|
Equity gains from equity method investments
|
39
|
|
|
23
|
|
|
—
|
|
|
(62
|
)
|
|
—
|
|
|
320
|
|
|
320
|
|
|
(640
|
)
|
|
—
|
|
|||||||||
|
Other income (expense), net
|
376
|
|
|
(1
|
)
|
|
19
|
|
|
—
|
|
|
394
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
394
|
|
|||||||||
|
Income before income taxes
|
381
|
|
|
32
|
|
|
32
|
|
|
(63
|
)
|
|
382
|
|
|
320
|
|
|
320
|
|
|
(640
|
)
|
|
382
|
|
|||||||||
|
Income tax (expense) benefit
|
(61
|
)
|
|
(62
|
)
|
|
7
|
|
|
55
|
|
|
(61
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(61
|
)
|
|||||||||
|
Net income (loss)
|
320
|
|
|
(30
|
)
|
|
39
|
|
|
(8
|
)
|
|
321
|
|
|
320
|
|
|
320
|
|
|
(640
|
)
|
|
321
|
|
|||||||||
|
Less: income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||||
|
Net income (loss) attributable to Warner Music Group Corp.
|
$
|
320
|
|
|
$
|
(30
|
)
|
|
$
|
38
|
|
|
$
|
(8
|
)
|
|
$
|
320
|
|
|
$
|
320
|
|
|
$
|
320
|
|
|
$
|
(640
|
)
|
|
$
|
320
|
|
|
|
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)
|
|||||||||||||||||||||||||||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
1,352
|
|
|
$
|
2,286
|
|
|
$
|
(287
|
)
|
|
$
|
3,351
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,351
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Cost of revenue
|
—
|
|
|
(653
|
)
|
|
(1,338
|
)
|
|
229
|
|
|
(1,762
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,762
|
)
|
|||||||||
|
Selling, general and administrative expenses
|
—
|
|
|
(573
|
)
|
|
(586
|
)
|
|
57
|
|
|
(1,102
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,102
|
)
|
|||||||||
|
Amortization of intangible assets
|
—
|
|
|
(74
|
)
|
|
(86
|
)
|
|
—
|
|
|
(160
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(160
|
)
|
|||||||||
|
Total costs and expenses
|
—
|
|
|
(1,300
|
)
|
|
(2,010
|
)
|
|
286
|
|
|
(3,024
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,024
|
)
|
|||||||||
|
Operating income
|
—
|
|
|
52
|
|
|
276
|
|
|
(1
|
)
|
|
327
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
327
|
|
|||||||||
|
Loss on extinguishment of debt
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|||||||||
|
Interest (expense) income, net
|
(92
|
)
|
|
2
|
|
|
(18
|
)
|
|
—
|
|
|
(108
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(108
|
)
|
|||||||||
|
Equity gains from equity method investments
|
345
|
|
|
201
|
|
|
—
|
|
|
(546
|
)
|
|
—
|
|
|
166
|
|
|
166
|
|
|
(332
|
)
|
|
—
|
|
|||||||||
|
Other income (expense), net
|
6
|
|
|
107
|
|
|
(72
|
)
|
|
—
|
|
|
41
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41
|
|
|||||||||
|
Income before income taxes
|
252
|
|
|
362
|
|
|
186
|
|
|
(547
|
)
|
|
253
|
|
|
166
|
|
|
166
|
|
|
(332
|
)
|
|
253
|
|
|||||||||
|
Income tax expense
|
(86
|
)
|
|
(79
|
)
|
|
(41
|
)
|
|
120
|
|
|
(86
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(86
|
)
|
|||||||||
|
Net income
|
166
|
|
|
283
|
|
|
145
|
|
|
(427
|
)
|
|
167
|
|
|
166
|
|
|
166
|
|
|
(332
|
)
|
|
167
|
|
|||||||||
|
Less: income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
166
|
|
|
$
|
283
|
|
|
$
|
144
|
|
|
$
|
(427
|
)
|
|
$
|
166
|
|
|
$
|
166
|
|
|
$
|
166
|
|
|
$
|
(332
|
)
|
|
$
|
166
|
|
|
|
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)
|
|||||||||||||||||||||||||||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
1,626
|
|
|
$
|
1,703
|
|
|
$
|
(363
|
)
|
|
$
|
2,966
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,966
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Cost of revenue
|
—
|
|
|
(760
|
)
|
|
(1,066
|
)
|
|
238
|
|
|
(1,588
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,588
|
)
|
|||||||||
|
Selling, general and administrative expenses
|
—
|
|
|
(731
|
)
|
|
(406
|
)
|
|
124
|
|
|
(1,013
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,013
|
)
|
|||||||||
|
Amortization of intangible assets
|
—
|
|
|
(70
|
)
|
|
(94
|
)
|
|
—
|
|
|
(164
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(164
|
)
|
|||||||||
|
Total costs and expenses
|
—
|
|
|
(1,561
|
)
|
|
(1,566
|
)
|
|
362
|
|
|
(2,765
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,765
|
)
|
|||||||||
|
Operating income
|
—
|
|
|
65
|
|
|
137
|
|
|
(1
|
)
|
|
201
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
201
|
|
|||||||||
|
Loss on extinguishment of debt
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|||||||||
|
Interest (expense) income, net
|
(87
|
)
|
|
3
|
|
|
(21
|
)
|
|
—
|
|
|
(105
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(105
|
)
|
|||||||||
|
Equity gains from equity method investments
|
195
|
|
|
99
|
|
|
—
|
|
|
(294
|
)
|
|
—
|
|
|
321
|
|
|
321
|
|
|
(642
|
)
|
|
—
|
|
|||||||||
|
Other income, net
|
376
|
|
|
8
|
|
|
8
|
|
|
—
|
|
|
392
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
392
|
|
|||||||||
|
Income before income taxes
|
453
|
|
|
175
|
|
|
124
|
|
|
(295
|
)
|
|
457
|
|
|
321
|
|
|
321
|
|
|
(642
|
)
|
|
457
|
|
|||||||||
|
Income tax expense
|
(132
|
)
|
|
(131
|
)
|
|
(21
|
)
|
|
152
|
|
|
(132
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(132
|
)
|
|||||||||
|
Net income
|
321
|
|
|
44
|
|
|
103
|
|
|
(143
|
)
|
|
325
|
|
|
321
|
|
|
321
|
|
|
(642
|
)
|
|
325
|
|
|||||||||
|
Less: income attributable to noncontrolling interest
|
—
|
|
|
(1
|
)
|
|
(3
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
321
|
|
|
$
|
43
|
|
|
$
|
100
|
|
|
$
|
(143
|
)
|
|
$
|
321
|
|
|
$
|
321
|
|
|
$
|
321
|
|
|
$
|
(642
|
)
|
|
$
|
321
|
|
|
|
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
|
$
|
13
|
|
|
$
|
82
|
|
|
$
|
46
|
|
|
$
|
(127
|
)
|
|
$
|
14
|
|
|
$
|
13
|
|
|
$
|
13
|
|
|
$
|
(26
|
)
|
|
$
|
14
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Foreign currency adjustment
|
9
|
|
|
—
|
|
|
(9
|
)
|
|
9
|
|
|
9
|
|
|
10
|
|
|
10
|
|
|
(20
|
)
|
|
9
|
|
|||||||||
|
Deferred (loss) gains on derivatives
|
(3
|
)
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
(3
|
)
|
|
(3
|
)
|
|
(3
|
)
|
|
6
|
|
|
(3
|
)
|
|||||||||
|
Other comprehensive income (loss), net of tax:
|
6
|
|
|
—
|
|
|
(8
|
)
|
|
8
|
|
|
6
|
|
|
7
|
|
|
7
|
|
|
(14
|
)
|
|
6
|
|
|||||||||
|
Total comprehensive income
|
19
|
|
|
82
|
|
|
38
|
|
|
(119
|
)
|
|
20
|
|
|
20
|
|
|
20
|
|
|
(40
|
)
|
|
20
|
|
|||||||||
|
Less: income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||||
|
Comprehensive income attributable to Warner Music Group Corp.
|
$
|
19
|
|
|
$
|
82
|
|
|
$
|
37
|
|
|
$
|
(119
|
)
|
|
$
|
19
|
|
|
$
|
20
|
|
|
$
|
20
|
|
|
$
|
(40
|
)
|
|
$
|
19
|
|
|
|
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 (loss)
|
$
|
320
|
|
|
$
|
(30
|
)
|
|
$
|
39
|
|
|
$
|
(8
|
)
|
|
$
|
321
|
|
|
$
|
320
|
|
|
$
|
320
|
|
|
$
|
(640
|
)
|
|
$
|
321
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Foreign currency adjustment
|
(31
|
)
|
|
—
|
|
|
31
|
|
|
(31
|
)
|
|
(31
|
)
|
|
(31
|
)
|
|
(31
|
)
|
|
62
|
|
|
(31
|
)
|
|||||||||
|
Deferred loss on derivatives
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|
(3
|
)
|
|
6
|
|
|
(3
|
)
|
|||||||||
|
Other comprehensive (loss) income, net of tax:
|
(34
|
)
|
|
—
|
|
|
31
|
|
|
(31
|
)
|
|
(34
|
)
|
|
(34
|
)
|
|
(34
|
)
|
|
68
|
|
|
(34
|
)
|
|||||||||
|
Total comprehensive income (loss)
|
286
|
|
|
(30
|
)
|
|
70
|
|
|
(39
|
)
|
|
287
|
|
|
286
|
|
|
286
|
|
|
(572
|
)
|
|
287
|
|
|||||||||
|
Less: income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||||
|
Comprehensive income (loss) attributable to Warner Music Group Corp.
|
$
|
286
|
|
|
$
|
(30
|
)
|
|
$
|
69
|
|
|
$
|
(39
|
)
|
|
$
|
286
|
|
|
$
|
286
|
|
|
$
|
286
|
|
|
$
|
(572
|
)
|
|
$
|
286
|
|
|
|
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
|
$
|
166
|
|
|
$
|
283
|
|
|
$
|
145
|
|
|
$
|
(427
|
)
|
|
$
|
167
|
|
|
$
|
166
|
|
|
$
|
166
|
|
|
$
|
(332
|
)
|
|
$
|
167
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Foreign currency adjustment
|
(17
|
)
|
|
—
|
|
|
17
|
|
|
(17
|
)
|
|
(17
|
)
|
|
(19
|
)
|
|
(19
|
)
|
|
38
|
|
|
(17
|
)
|
|||||||||
|
Deferred loss on derivatives
|
(12
|
)
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
(12
|
)
|
|
(12
|
)
|
|
(12
|
)
|
|
24
|
|
|
(12
|
)
|
|||||||||
|
Other comprehensive (loss) income, net of tax:
|
(29
|
)
|
|
—
|
|
|
16
|
|
|
(16
|
)
|
|
(29
|
)
|
|
(31
|
)
|
|
(31
|
)
|
|
62
|
|
|
(29
|
)
|
|||||||||
|
Total comprehensive income
|
137
|
|
|
283
|
|
|
161
|
|
|
(443
|
)
|
|
138
|
|
|
135
|
|
|
135
|
|
|
(270
|
)
|
|
138
|
|
|||||||||
|
Less: income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||||
|
Comprehensive income attributable to Warner Music Group Corp.
|
$
|
137
|
|
|
$
|
283
|
|
|
$
|
160
|
|
|
$
|
(443
|
)
|
|
$
|
137
|
|
|
$
|
135
|
|
|
$
|
135
|
|
|
$
|
(270
|
)
|
|
$
|
137
|
|
|
|
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
|
$
|
321
|
|
|
$
|
44
|
|
|
$
|
103
|
|
|
$
|
(143
|
)
|
|
$
|
325
|
|
|
$
|
321
|
|
|
$
|
321
|
|
|
$
|
(642
|
)
|
|
$
|
325
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Foreign currency adjustment
|
(13
|
)
|
|
—
|
|
|
13
|
|
|
(13
|
)
|
|
(13
|
)
|
|
(13
|
)
|
|
(13
|
)
|
|
26
|
|
|
(13
|
)
|
|||||||||
|
Deferred loss on derivatives
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
2
|
|
|
(1
|
)
|
|||||||||
|
Other comprehensive (loss) income, net of tax:
|
(14
|
)
|
|
—
|
|
|
13
|
|
|
(13
|
)
|
|
(14
|
)
|
|
(14
|
)
|
|
(14
|
)
|
|
28
|
|
|
(14
|
)
|
|||||||||
|
Total comprehensive income
|
307
|
|
|
44
|
|
|
116
|
|
|
(156
|
)
|
|
311
|
|
|
307
|
|
|
307
|
|
|
(614
|
)
|
|
311
|
|
|||||||||
|
Less: income attributable to noncontrolling interest
|
—
|
|
|
(1
|
)
|
|
(3
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||||
|
Comprehensive income attributable to Warner Music Group Corp.
|
$
|
307
|
|
|
$
|
43
|
|
|
$
|
113
|
|
|
$
|
(156
|
)
|
|
$
|
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)
|
||||||||||||||||||||||||||||||||||
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Net income
|
$
|
166
|
|
|
$
|
283
|
|
|
$
|
145
|
|
|
$
|
(427
|
)
|
|
$
|
167
|
|
|
$
|
166
|
|
|
$
|
166
|
|
|
$
|
(332
|
)
|
|
$
|
167
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Depreciation and amortization
|
—
|
|
|
103
|
|
|
100
|
|
|
—
|
|
|
203
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
203
|
|
|||||||||
|
Unrealized gains and remeasurement of foreign denominated loans
|
(5
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|||||||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
25
|
|
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
25
|
|
|||||||||
|
Loss on extinguishment of debt
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|||||||||
|
Net gain on investments
|
—
|
|
|
(25
|
)
|
|
(2
|
)
|
|
—
|
|
|
(27
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|||||||||
|
Non-cash interest expense
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|||||||||
|
Equity-based compensation expense
|
—
|
|
|
28
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|||||||||
|
Equity gains, including distributions
|
(345
|
)
|
|
(201
|
)
|
|
—
|
|
|
546
|
|
|
—
|
|
|
(166
|
)
|
|
(166
|
)
|
|
332
|
|
|
—
|
|
|||||||||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Accounts receivable, net
|
—
|
|
|
11
|
|
|
(61
|
)
|
|
—
|
|
|
(50
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(50
|
)
|
|||||||||
|
Inventories
|
—
|
|
|
5
|
|
|
7
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|||||||||
|
Royalty advances
|
—
|
|
|
(57
|
)
|
|
(50
|
)
|
|
—
|
|
|
(107
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(107
|
)
|
|||||||||
|
Accounts payable and accrued liabilities
|
—
|
|
|
239
|
|
|
(214
|
)
|
|
(119
|
)
|
|
(94
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(94
|
)
|
|||||||||
|
Royalty payables
|
5
|
|
|
(82
|
)
|
|
194
|
|
|
—
|
|
|
117
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
117
|
|
|||||||||
|
Accrued interest
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|||||||||
|
Deferred revenue
|
—
|
|
|
(45
|
)
|
|
28
|
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|||||||||
|
Other balance sheet changes
|
3
|
|
|
54
|
|
|
(58
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||||
|
Net cash (used in) provided by operating activities
|
(177
|
)
|
|
312
|
|
|
114
|
|
|
—
|
|
|
249
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
249
|
|
|||||||||
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Acquisition of music publishing rights, net
|
—
|
|
|
(19
|
)
|
|
(5
|
)
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|||||||||
|
Capital expenditures
|
—
|
|
|
(70
|
)
|
|
(12
|
)
|
|
—
|
|
|
(82
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(82
|
)
|
|||||||||
|
Investments and acquisitions of businesses, net
|
—
|
|
|
(40
|
)
|
|
(194
|
)
|
|
—
|
|
|
(234
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(234
|
)
|
|||||||||
|
Advances from issuer
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Net cash used in investing activities
|
(8
|
)
|
|
(129
|
)
|
|
(211
|
)
|
|
8
|
|
|
(340
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(340
|
)
|
|||||||||
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Proceeds from issuance of Acquisition Corp. 3.625% Sr Secured 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 and deposit on early redemption of debt
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||||||
|
Deferred financing costs paid
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|||||||||
|
Distribution to noncontrolling interest holder
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||||||
|
Dividends paid
|
—
|
|
|
(63
|
)
|
|
—
|
|
|
—
|
|
|
(63
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(63
|
)
|
|||||||||
|
Change in due to (from) issuer
|
—
|
|
|
8
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Net cash provided by (used in) financing activities
|
185
|
|
|
(55
|
)
|
|
(3
|
)
|
|
(8
|
)
|
|
119
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
119
|
|
|||||||||
|
Effect of exchange rate changes on cash and equivalents
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||||
|
Net increase (decrease) in cash and equivalents
|
—
|
|
|
128
|
|
|
(101
|
)
|
|
—
|
|
|
27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27
|
|
|||||||||
|
Cash and equivalents at beginning of period
|
—
|
|
|
169
|
|
|
345
|
|
|
—
|
|
|
514
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
514
|
|
|||||||||
|
Cash and equivalents at end of period
|
$
|
—
|
|
|
$
|
297
|
|
|
$
|
244
|
|
|
$
|
—
|
|
|
$
|
541
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
541
|
|
|
|
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
|
$
|
321
|
|
|
$
|
44
|
|
|
$
|
103
|
|
|
$
|
(143
|
)
|
|
$
|
325
|
|
|
$
|
321
|
|
|
$
|
321
|
|
|
$
|
(642
|
)
|
|
$
|
325
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Depreciation and amortization
|
—
|
|
|
101
|
|
|
104
|
|
|
—
|
|
|
205
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
205
|
|
|||||||||
|
Unrealized (gains) losses and remeasurement of foreign denominated loans
|
(5
|
)
|
|
(3
|
)
|
|
2
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|||||||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
105
|
|
|
—
|
|
|
105
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
105
|
|
|||||||||
|
Loss on extinguishment of debt
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|||||||||
|
Net (gain) loss on divestitures and investments
|
(503
|
)
|
|
84
|
|
|
34
|
|
|
—
|
|
|
(385
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(385
|
)
|
|||||||||
|
Non-cash interest expense
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|||||||||
|
Equity-based compensation expense
|
—
|
|
|
52
|
|
|
—
|
|
|
—
|
|
|
52
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52
|
|
|||||||||
|
Equity gains, including distributions
|
(195
|
)
|
|
(99
|
)
|
|
—
|
|
|
294
|
|
|
—
|
|
|
(321
|
)
|
|
(321
|
)
|
|
642
|
|
|
—
|
|
|||||||||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Accounts receivable, net
|
—
|
|
|
(39
|
)
|
|
(4
|
)
|
|
—
|
|
|
(43
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
|||||||||
|
Inventories
|
—
|
|
|
(5
|
)
|
|
4
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||||
|
Accounts payable and accrued liabilities
|
—
|
|
|
256
|
|
|
(189
|
)
|
|
(151
|
)
|
|
(84
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(84
|
)
|
|||||||||
|
Royalty payables
|
—
|
|
|
32
|
|
|
81
|
|
|
—
|
|
|
113
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
113
|
|
|||||||||
|
Accrued interest
|
(22
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|||||||||
|
Deferred revenue
|
—
|
|
|
30
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Other balance sheet changes
|
(3
|
)
|
|
82
|
|
|
(109
|
)
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|||||||||
|
Net cash (used in) provided by operating activities
|
(371
|
)
|
|
535
|
|
|
101
|
|
|
—
|
|
|
265
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
265
|
|
|||||||||
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Acquisition of music publishing rights, net
|
—
|
|
|
(7
|
)
|
|
(4
|
)
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|||||||||
|
Capital expenditures
|
—
|
|
|
(30
|
)
|
|
(10
|
)
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|||||||||
|
Investments and acquisitions of businesses, net
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|||||||||
|
Proceeds from the sale of investments
|
504
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
516
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
516
|
|
|||||||||
|
Advances from issuer
|
(108
|
)
|
|
—
|
|
|
—
|
|
|
108
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Net cash provided by (used in) investing activities
|
396
|
|
|
(39
|
)
|
|
(14
|
)
|
|
108
|
|
|
451
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
451
|
|
|||||||||
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Proceeds from issuance of Acquisition Corp. 5.50% Senior Notes
|
325
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
325
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
325
|
|
|||||||||
|
Proceeds from supplement of Acquisition Corp. Senior Term Loan Facility
|
320
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|||||||||
|
Repayment of redemption deposit for Acquisition Corp. 6.75% Senior Notes
|
(635
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(635
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(635
|
)
|
|||||||||
|
Call premiums paid on and redemption deposit for early redemption of debt
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|||||||||
|
Deferred financing costs paid
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|||||||||
|
Distribution to noncontrolling interest holder
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||||||
|
Dividends paid
|
—
|
|
|
(397
|
)
|
|
(28
|
)
|
|
—
|
|
|
(425
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(425
|
)
|
|||||||||
|
Change in due to (from) issuer
|
—
|
|
|
108
|
|
|
—
|
|
|
(108
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Net cash used in financing activities
|
(25
|
)
|
|
(289
|
)
|
|
(31
|
)
|
|
(108
|
)
|
|
(453
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(453
|
)
|
|||||||||
|
Effect of exchange rate changes on cash and equivalents
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||||||
|
Net increase in cash and equivalents
|
—
|
|
|
207
|
|
|
51
|
|
|
—
|
|
|
258
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
258
|
|
|||||||||
|
Cash and equivalents at beginning of period
|
—
|
|
|
347
|
|
|
300
|
|
|
—
|
|
|
647
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
647
|
|
|||||||||
|
Cash and equivalents at end of period
|
$
|
—
|
|
|
$
|
554
|
|
|
$
|
351
|
|
|
$
|
—
|
|
|
$
|
905
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
905
|
|
|
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
•
|
the failure of the digital portion of the global recorded music industry to grow or grow at a significant rate to offset declines in the physical portion of the global recorded music industry;
|
|
•
|
downward pressure on our pricing and our profit margins and reductions in shelf space;
|
|
•
|
our ability to identify, sign and retain artists and songwriters and the existence or absence of superstar releases;
|
|
•
|
threats to our business associated with digital piracy;
|
|
•
|
the significant threat posed to our business and the music industry by organized industrial piracy;
|
|
•
|
the popular demand for particular recording artists and/or songwriters and albums and the timely completion of albums by major recording artists and/or songwriters;
|
|
•
|
the diversity and quality of our portfolio of songwriters;
|
|
•
|
the diversity and quality of our album releases;
|
|
•
|
the impact of legitimate channels for digital distribution of our creative content;
|
|
•
|
our dependence on a limited number of digital music services for the online sale of our music recordings and their ability to significantly influence the pricing structure for online music stores;
|
|
•
|
our involvement in intellectual property litigation;
|
|
•
|
our ability to continue to enforce our intellectual property rights in digital environments;
|
|
•
|
the ability to develop a successful business model applicable to a digital environment and to enter into artist services and expanded-rights deals with recording artists in order to broaden our revenue streams in growing segments of the music business;
|
|
•
|
the impact of heightened and intensive competition in the recorded music and music publishing businesses and our inability to execute our business strategy;
|
|
•
|
risks associated with our non-U.S. operations, including limited legal protections of our intellectual property rights and restrictions on the repatriation of capital;
|
|
•
|
significant fluctuations in our operations, cash flows and valuation of our common stock from period to period;
|
|
•
|
our inability to compete successfully in the highly competitive markets in which we operate;
|
|
•
|
trends, developments or other events in some foreign countries in which we operate;
|
|
•
|
local economic conditions in the countries in which we operate;
|
|
•
|
our failure to attract and retain our executive officers and other key personnel;
|
|
•
|
a significant portion of our revenues are subject to rate regulation either by government entities or by local third-party collection societies throughout the world and rates on other income streams may be set by governmental proceedings, which may limit our profitability;
|
|
•
|
an impairment in the carrying value of goodwill or other intangible and long-lived assets;
|
|
•
|
unfavorable currency exchange rate fluctuations;
|
|
•
|
our failure to have full control and ability to direct the operations we conduct through joint ventures;
|
|
•
|
legislation limiting the terms by which an individual can be bound under a “personal services” contract;
|
|
•
|
a potential loss of catalog if it is determined that recording artists have a right to recapture rights in their recordings under the U.S. Copyright Act;
|
|
•
|
trends that affect the end uses of our musical compositions (which include uses in broadcast radio and television, film and advertising businesses);
|
|
•
|
the growth of other products that compete for the disposable income of consumers;
|
|
•
|
the impact of, and risks inherent in, acquisitions or business combinations;
|
|
•
|
risks inherent to our outsourcing of information technology (“IT”) infrastructure and certain finance and accounting functions;
|
|
•
|
our ability to maintain the security of information relating to our customers, employees and vendors and our music-based content;
|
|
•
|
the fact that we have engaged in substantial restructuring activities in the past, and may need to implement further restructurings in the future and our restructuring efforts may not be successful or generate expected cost-savings;
|
|
•
|
the impact of our substantial leverage on our ability to raise additional capital to fund our operations, on our ability to react to changes in the economy or our industry and on our ability to meet our obligations under our indebtedness;
|
|
•
|
the ability to generate sufficient cash to service all of our indebtedness, and the risk that we may be forced to take other actions to satisfy our obligations under our indebtedness, which may not be successful;
|
|
•
|
the fact that our debt agreements contain restrictions that limit our flexibility in operating our business;
|
|
•
|
our indebtedness levels, and the fact that we may be able to incur substantially more indebtedness, which may increase the risks created by our substantial indebtedness;
|
|
•
|
the significant amount of cash required to service our indebtedness and the ability to generate cash or refinance indebtedness as it becomes due depends on many factors, some of which are beyond our control;
|
|
•
|
risks of downgrade, suspension or withdrawal of the rating assigned by a rating agency to us could impact our cost of capital;
|
|
•
|
risks relating to Access Industries, Inc. (“Access”), which, together with its affiliates, indirectly owns all of our outstanding capital stock, and controls our company and may have conflicts of interest with the holders of our debt or us in the future. Access may also enter into, or cause us to enter into, strategic transactions that could change the nature or structure of our business, capital structure or credit profile;
|
|
•
|
risks related to evolving regulations concerning data privacy which might result in increased regulation and different industry standards;
|
|
•
|
changes in law and government regulations, including as a result of the Tax Cuts and Jobs Act; and
|
|
•
|
risks related to other factors discussed under “Risk Factors” of this Quarterly Report and in our Annual Report on Form 10-K for the fiscal year ended
September 30, 2018
.
|
|
•
|
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 financial condition and in anticipating future trends.
|
|
•
|
Results of operations.
This section provides an analysis of our results of operations for the
three and nine
months ended
June 30, 2019
and
June 30, 2018
. 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
nine
months ended
June 30, 2019
and
June 30, 2018
as well as a discussion of our financial condition and liquidity as of
June 30, 2019
. The discussion of our financial condition and liquidity includes a summary of the key debt covenant compliance measures under our debt agreements.
|
|
•
|
Digital
: the rightsholder receives revenues with respect to digital streaming and digital download services;
|
|
•
|
Physical
: the rightsholder receives revenues with respect to sales of physical products such as CDs, vinyl and DVDs;
|
|
•
|
Artist services and expanded-rights
: the rightsholder receives revenues with respect to artist services businesses and our participation in expanded-rights associated with our 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 videogames; 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 artists, producers, songwriters, other copyright holders and trade unions; (ii) signing and developing 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 artists and recorded music products, 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 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 compositions embodied in recordings sold in digital streaming services, digital download services and digital performance;
|
|
•
|
Mechanical:
the rightsholder receives revenues with respect to compositions embodied in recordings sold in any physical format or configuration such as CDs, vinyl and DVDs;
|
|
•
|
Synchronization:
the rightsholder receives revenues for the right to use the composition in combination with visual images such as in films or television programs, television commercials and videogames as well as from other uses such as in toys or novelty items and merchandise; and
|
|
•
|
Other:
the rightsholder receives revenues for use in printed 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 exploitation of their copyrighted 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 Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Revenue by Type
|
|
|
|
|
|
|
|
|||||||
|
Digital
|
$
|
584
|
|
|
$
|
519
|
|
|
$
|
65
|
|
|
13
|
%
|
|
Physical
|
95
|
|
|
130
|
|
|
(35
|
)
|
|
-27
|
%
|
|||
|
Total Digital and Physical
|
679
|
|
|
649
|
|
|
30
|
|
|
5
|
%
|
|||
|
Artist services and expanded-rights
|
158
|
|
|
85
|
|
|
73
|
|
|
86
|
%
|
|||
|
Licensing
|
76
|
|
|
68
|
|
|
8
|
|
|
12
|
%
|
|||
|
Total Recorded Music
|
913
|
|
|
802
|
|
|
111
|
|
|
14
|
%
|
|||
|
Performance
|
36
|
|
|
51
|
|
|
(15
|
)
|
|
-29
|
%
|
|||
|
Digital
|
65
|
|
|
59
|
|
|
6
|
|
|
10
|
%
|
|||
|
Mechanical
|
13
|
|
|
17
|
|
|
(4
|
)
|
|
-24
|
%
|
|||
|
Synchronization
|
29
|
|
|
28
|
|
|
1
|
|
|
4
|
%
|
|||
|
Other
|
4
|
|
|
4
|
|
|
—
|
|
|
—
|
%
|
|||
|
Total Music Publishing
|
147
|
|
|
159
|
|
|
(12
|
)
|
|
-8
|
%
|
|||
|
Intersegment eliminations
|
(2
|
)
|
|
(3
|
)
|
|
1
|
|
|
-33
|
%
|
|||
|
Total Revenue
|
$
|
1,058
|
|
|
$
|
958
|
|
|
$
|
100
|
|
|
10
|
%
|
|
Revenue by Geographical Location
|
|
|
|
|
|
|
|
|
|
|||||
|
U.S. Recorded Music
|
$
|
395
|
|
|
$
|
356
|
|
|
$
|
39
|
|
|
11
|
%
|
|
U.S. Music Publishing
|
71
|
|
|
69
|
|
|
2
|
|
|
3
|
%
|
|||
|
Total U.S.
|
466
|
|
|
425
|
|
|
41
|
|
|
10
|
%
|
|||
|
International Recorded Music
|
518
|
|
|
446
|
|
|
72
|
|
|
16
|
%
|
|||
|
International Music Publishing
|
76
|
|
|
90
|
|
|
(14
|
)
|
|
-16
|
%
|
|||
|
Total International
|
594
|
|
|
536
|
|
|
58
|
|
|
11
|
%
|
|||
|
Intersegment eliminations
|
(2
|
)
|
|
(3
|
)
|
|
1
|
|
|
-33
|
%
|
|||
|
Total Revenue
|
$
|
1,058
|
|
|
$
|
958
|
|
|
$
|
100
|
|
|
10
|
%
|
|
|
For the Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Artist and repertoire costs
|
$
|
372
|
|
|
$
|
366
|
|
|
$
|
6
|
|
|
2
|
%
|
|
Product costs
|
205
|
|
|
165
|
|
|
40
|
|
|
24
|
%
|
|||
|
Total cost of revenues
|
$
|
577
|
|
|
$
|
531
|
|
|
$
|
46
|
|
|
9
|
%
|
|
|
For the Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
General and administrative expense (1)
|
$
|
191
|
|
|
$
|
197
|
|
|
$
|
(6
|
)
|
|
-3
|
%
|
|
Selling and marketing expense
|
155
|
|
|
131
|
|
|
24
|
|
|
18
|
%
|
|||
|
Distribution expense
|
26
|
|
|
15
|
|
|
11
|
|
|
73
|
%
|
|||
|
Total selling, general and administrative expense
|
$
|
372
|
|
|
$
|
343
|
|
|
$
|
29
|
|
|
8
|
%
|
|
(1)
|
Includes depreciation expense of
$15 million
for the
three
months ended
June 30, 2019
and
June 30, 2018
.
|
|
|
For the Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
13
|
|
|
$
|
320
|
|
|
$
|
(307
|
)
|
|
-96
|
%
|
|
Income attributable to noncontrolling interest
|
1
|
|
|
1
|
|
|
—
|
|
|
—
|
%
|
|||
|
Net income
|
14
|
|
|
321
|
|
|
(307
|
)
|
|
-96
|
%
|
|||
|
Income tax (benefit) expense
|
(12
|
)
|
|
61
|
|
|
(73
|
)
|
|
—
|
%
|
|||
|
Income before income taxes
|
2
|
|
|
382
|
|
|
(380
|
)
|
|
-99
|
%
|
|||
|
Other expense (income), net
|
16
|
|
|
(394
|
)
|
|
410
|
|
|
—
|
%
|
|||
|
Interest expense, net
|
36
|
|
|
33
|
|
|
3
|
|
|
9
|
%
|
|||
|
Loss on extinguishment of debt
|
4
|
|
|
7
|
|
|
(3
|
)
|
|
-43
|
%
|
|||
|
Operating income
|
58
|
|
|
28
|
|
|
30
|
|
|
—
|
%
|
|||
|
Amortization expense
|
51
|
|
|
56
|
|
|
(5
|
)
|
|
-9
|
%
|
|||
|
Depreciation expense
|
15
|
|
|
15
|
|
|
—
|
|
|
—
|
%
|
|||
|
OIBDA
|
$
|
124
|
|
|
$
|
99
|
|
|
$
|
25
|
|
|
25
|
%
|
|
|
For the Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Recorded Music
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
$
|
913
|
|
|
$
|
802
|
|
|
$
|
111
|
|
|
14
|
%
|
|
Operating income
|
85
|
|
|
67
|
|
|
18
|
|
|
27
|
%
|
|||
|
OIBDA
|
131
|
|
|
115
|
|
|
16
|
|
|
14
|
%
|
|||
|
Music Publishing
|
|
|
|
|
|
|
|
|
||||||
|
Revenue
|
147
|
|
|
159
|
|
|
(12
|
)
|
|
-8
|
%
|
|||
|
Operating income
|
18
|
|
|
5
|
|
|
13
|
|
|
—
|
%
|
|||
|
OIBDA
|
36
|
|
|
24
|
|
|
12
|
|
|
50
|
%
|
|||
|
Corporate expenses and eliminations
|
|
|
|
|
|
|
|
|
||||||
|
Revenue elimination
|
(2
|
)
|
|
(3
|
)
|
|
1
|
|
|
-33
|
%
|
|||
|
Operating loss
|
(45
|
)
|
|
(44
|
)
|
|
(1
|
)
|
|
2
|
%
|
|||
|
OIBDA loss
|
(43
|
)
|
|
(40
|
)
|
|
(3
|
)
|
|
8
|
%
|
|||
|
Total
|
|
|
|
|
|
|
|
|
||||||
|
Revenue
|
1,058
|
|
|
958
|
|
|
100
|
|
|
10
|
%
|
|||
|
Operating income
|
58
|
|
|
28
|
|
|
30
|
|
|
—
|
%
|
|||
|
OIBDA
|
124
|
|
|
99
|
|
|
25
|
|
|
25
|
%
|
|||
|
|
For the Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Artist and repertoire costs
|
$
|
282
|
|
|
$
|
252
|
|
|
$
|
30
|
|
|
12
|
%
|
|
Product costs
|
205
|
|
|
165
|
|
|
40
|
|
|
24
|
%
|
|||
|
Total cost of revenues
|
$
|
487
|
|
|
$
|
417
|
|
|
$
|
70
|
|
|
17
|
%
|
|
|
For the Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
General and administrative expense (1)
|
$
|
128
|
|
|
$
|
134
|
|
|
$
|
(6
|
)
|
|
-4
|
%
|
|
Selling and marketing expense
|
153
|
|
|
130
|
|
|
23
|
|
|
18
|
%
|
|||
|
Distribution expense
|
26
|
|
|
15
|
|
|
11
|
|
|
73
|
%
|
|||
|
Total selling, general and administrative expense
|
$
|
307
|
|
|
$
|
279
|
|
|
$
|
28
|
|
|
10
|
%
|
|
(1)
|
Includes depreciation expense of
$12 million
and
$9 million
for the
three
months ended
June 30, 2019
and for the three months ended
June 30, 2018
, respectively.
|
|
|
For the Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Operating Income
|
$
|
85
|
|
|
$
|
67
|
|
|
$
|
18
|
|
|
27
|
%
|
|
Depreciation and amortization
|
46
|
|
|
48
|
|
|
(2
|
)
|
|
-4
|
%
|
|||
|
OIBDA
|
$
|
131
|
|
|
$
|
115
|
|
|
$
|
16
|
|
|
14
|
%
|
|
|
For the Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Artist and repertoire costs
|
$
|
92
|
|
|
$
|
117
|
|
|
$
|
(25
|
)
|
|
-21
|
%
|
|
Total cost of revenues
|
$
|
92
|
|
|
$
|
117
|
|
|
$
|
(25
|
)
|
|
-21
|
%
|
|
|
For the Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
General and administrative expense (1)
|
$
|
19
|
|
|
$
|
20
|
|
|
$
|
(1
|
)
|
|
-5
|
%
|
|
Selling and marketing expense
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
%
|
|||
|
Total selling, general and administrative expense
|
$
|
20
|
|
|
$
|
20
|
|
|
$
|
—
|
|
|
—
|
%
|
|
(1)
|
Includes depreciation expense of
$1 million
for the
three
months ended
June 30, 2019
and
$2 million
for the three months ended
June 30, 2018
.
|
|
|
For the Three Months Ended June 30,
|
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Operating income
|
$
|
18
|
|
|
$
|
5
|
|
|
$
|
13
|
|
|
—
|
%
|
|
Depreciation and amortization
|
18
|
|
|
19
|
|
|
(1
|
)
|
|
-5
|
%
|
|||
|
OIBDA
|
$
|
36
|
|
|
$
|
24
|
|
|
$
|
12
|
|
|
50
|
%
|
|
|
For the Nine Months Ended
June 30, 2019 |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Revenue by Type
|
|
|
|
|
|
|
|
|||||||
|
Digital
|
$
|
1,744
|
|
|
$
|
1,491
|
|
|
$
|
253
|
|
|
17
|
%
|
|
Physical
|
456
|
|
|
500
|
|
|
(44
|
)
|
|
-9
|
%
|
|||
|
Total Digital and Physical
|
2,200
|
|
|
1,991
|
|
|
209
|
|
|
10
|
%
|
|||
|
Artist services and expanded-rights
|
458
|
|
|
264
|
|
|
194
|
|
|
73
|
%
|
|||
|
Licensing
|
229
|
|
|
242
|
|
|
(13
|
)
|
|
-5
|
%
|
|||
|
Total Recorded Music
|
2,887
|
|
|
2,497
|
|
|
390
|
|
|
16
|
%
|
|||
|
Performance
|
135
|
|
|
153
|
|
|
(18
|
)
|
|
-12
|
%
|
|||
|
Digital
|
195
|
|
|
169
|
|
|
26
|
|
|
15
|
%
|
|||
|
Mechanical
|
41
|
|
|
55
|
|
|
(14
|
)
|
|
-25
|
%
|
|||
|
Synchronization
|
89
|
|
|
90
|
|
|
(1
|
)
|
|
-1
|
%
|
|||
|
Other
|
10
|
|
|
9
|
|
|
1
|
|
|
11
|
%
|
|||
|
Total Music Publishing
|
470
|
|
|
476
|
|
|
(6
|
)
|
|
-1
|
%
|
|||
|
Intersegment eliminations
|
(6
|
)
|
|
(7
|
)
|
|
1
|
|
|
-14
|
%
|
|||
|
Total Revenue
|
$
|
3,351
|
|
|
$
|
2,966
|
|
|
$
|
385
|
|
|
13
|
%
|
|
Revenue by Geographical Location
|
|
|
|
|
|
|
|
|
||||||
|
U.S. Recorded Music
|
$
|
1,236
|
|
|
$
|
1,061
|
|
|
$
|
175
|
|
|
16
|
%
|
|
U.S. Music Publishing
|
219
|
|
|
220
|
|
|
(1
|
)
|
|
—
|
%
|
|||
|
Total U.S.
|
1,455
|
|
|
1,281
|
|
|
174
|
|
|
14
|
%
|
|||
|
International Recorded Music
|
1,651
|
|
|
1,436
|
|
|
215
|
|
|
15
|
%
|
|||
|
International Music Publishing
|
251
|
|
|
256
|
|
|
(5
|
)
|
|
-2
|
%
|
|||
|
Total International
|
1,902
|
|
|
1,692
|
|
|
210
|
|
|
12
|
%
|
|||
|
Intersegment eliminations
|
(6
|
)
|
|
(7
|
)
|
|
1
|
|
|
-14
|
%
|
|||
|
Total Revenue
|
$
|
3,351
|
|
|
$
|
2,966
|
|
|
$
|
385
|
|
|
13
|
%
|
|
|
For the Nine Months Ended
June 30, 2019 |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Artist and repertoire costs
|
$
|
1,145
|
|
|
$
|
1,075
|
|
|
$
|
70
|
|
|
7
|
%
|
|
Product costs
|
617
|
|
|
513
|
|
|
104
|
|
|
20
|
%
|
|||
|
Total cost of revenues
|
$
|
1,762
|
|
|
$
|
1,588
|
|
|
$
|
174
|
|
|
11
|
%
|
|
|
For the Nine Months Ended
June 30, 2019 |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
General and administrative expense (1)
|
$
|
542
|
|
|
$
|
579
|
|
|
$
|
(37
|
)
|
|
-6
|
%
|
|
Selling and marketing expense
|
472
|
|
|
383
|
|
|
89
|
|
|
23
|
%
|
|||
|
Distribution expense
|
88
|
|
|
51
|
|
|
37
|
|
|
73
|
%
|
|||
|
Total selling, general and administrative expense
|
$
|
1,102
|
|
|
$
|
1,013
|
|
|
$
|
89
|
|
|
9
|
%
|
|
(1)
|
Includes depreciation expense of
$43 million
and
$41 million
for the
nine
months ended
June 30, 2019
and
June 30, 2018
, respectively.
|
|
|
For the Nine Months Ended
June 30, 2019 |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Net income attributable to Warner Music Group Corp.
|
$
|
166
|
|
|
$
|
321
|
|
|
$
|
(155
|
)
|
|
-48
|
%
|
|
Income attributable to noncontrolling interest
|
1
|
|
|
4
|
|
|
(3
|
)
|
|
-75
|
%
|
|||
|
Net income
|
167
|
|
|
325
|
|
|
(158
|
)
|
|
-49
|
%
|
|||
|
Income tax expense
|
86
|
|
|
132
|
|
|
(46
|
)
|
|
-35
|
%
|
|||
|
Income before income taxes
|
253
|
|
|
457
|
|
|
(204
|
)
|
|
-45
|
%
|
|||
|
Other income, net
|
(41
|
)
|
|
(392
|
)
|
|
351
|
|
|
-90
|
%
|
|||
|
Interest expense, net
|
108
|
|
|
105
|
|
|
3
|
|
|
3
|
%
|
|||
|
Loss on extinguishment of debt
|
7
|
|
|
31
|
|
|
(24
|
)
|
|
-77
|
%
|
|||
|
Operating income
|
327
|
|
|
201
|
|
|
126
|
|
|
63
|
%
|
|||
|
Amortization expense
|
160
|
|
|
164
|
|
|
(4
|
)
|
|
-2
|
%
|
|||
|
Depreciation expense
|
43
|
|
|
41
|
|
|
2
|
|
|
5
|
%
|
|||
|
OIBDA
|
$
|
530
|
|
|
$
|
406
|
|
|
$
|
124
|
|
|
31
|
%
|
|
|
For the Nine Months Ended
June 30, 2019 |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Recorded Music
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
$
|
2,887
|
|
|
$
|
2,497
|
|
|
$
|
390
|
|
|
16
|
%
|
|
Operating income
|
382
|
|
|
276
|
|
|
106
|
|
|
38
|
%
|
|||
|
OIBDA
|
522
|
|
|
415
|
|
|
107
|
|
|
26
|
%
|
|||
|
Music Publishing
|
|
|
|
|
|
|
|
|
||||||
|
Revenue
|
470
|
|
|
476
|
|
|
(6
|
)
|
|
-1
|
%
|
|||
|
Operating income
|
67
|
|
|
45
|
|
|
22
|
|
|
49
|
%
|
|||
|
OIBDA
|
122
|
|
|
101
|
|
|
21
|
|
|
21
|
%
|
|||
|
Corporate expenses and eliminations
|
|
|
|
|
|
|
|
|
||||||
|
Revenue elimination
|
(6
|
)
|
|
(7
|
)
|
|
1
|
|
|
-14
|
%
|
|||
|
Operating loss
|
(122
|
)
|
|
(120
|
)
|
|
(2
|
)
|
|
2
|
%
|
|||
|
OIBDA loss
|
(114
|
)
|
|
(110
|
)
|
|
(4
|
)
|
|
4
|
%
|
|||
|
Total
|
|
|
|
|
|
|
|
|
||||||
|
Revenue
|
3,351
|
|
|
2,966
|
|
|
385
|
|
|
13
|
%
|
|||
|
Operating income
|
327
|
|
|
201
|
|
|
126
|
|
|
63
|
%
|
|||
|
OIBDA
|
530
|
|
|
406
|
|
|
124
|
|
|
31
|
%
|
|||
|
|
For the Nine Months Ended
June 30, 2019 |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Artist and repertoire costs
|
$
|
857
|
|
|
$
|
761
|
|
|
$
|
96
|
|
|
13
|
%
|
|
Product costs
|
617
|
|
|
513
|
|
|
104
|
|
|
20
|
%
|
|||
|
Total cost of revenues
|
$
|
1,474
|
|
|
$
|
1,274
|
|
|
$
|
200
|
|
|
16
|
%
|
|
|
For the Nine Months Ended
June 30, 2019 |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
General and administrative expense (1)
|
$
|
371
|
|
|
$
|
406
|
|
|
$
|
(35
|
)
|
|
-9
|
%
|
|
Selling and marketing expense
|
463
|
|
|
377
|
|
|
86
|
|
|
23
|
%
|
|||
|
Distribution expense
|
88
|
|
|
51
|
|
|
37
|
|
|
73
|
%
|
|||
|
Total selling, general and administrative expense
|
$
|
922
|
|
|
$
|
834
|
|
|
$
|
88
|
|
|
11
|
%
|
|
(1)
|
Includes depreciation expense of
$31 million
and
$26 million
for the
nine
months ended
June 30, 2019
and
June 30, 2018
, respectively.
|
|
|
For the Nine Months Ended
June 30, 2019 |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Operating Income
|
$
|
382
|
|
|
$
|
276
|
|
|
$
|
106
|
|
|
38
|
%
|
|
Depreciation and amortization
|
140
|
|
|
139
|
|
|
1
|
|
|
1
|
%
|
|||
|
OIBDA
|
$
|
522
|
|
|
$
|
415
|
|
|
$
|
107
|
|
|
26
|
%
|
|
|
For the Nine Months Ended
June 30, 2019 |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Artist and repertoire costs
|
$
|
294
|
|
|
$
|
321
|
|
|
$
|
(27
|
)
|
|
-8
|
%
|
|
Total cost of revenues
|
$
|
294
|
|
|
$
|
321
|
|
|
$
|
(27
|
)
|
|
-8
|
%
|
|
|
For the Nine Months Ended
June 30, 2019 |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
General and administrative expense (1)
|
$
|
56
|
|
|
$
|
58
|
|
|
$
|
(2
|
)
|
|
-3
|
%
|
|
Selling and marketing expense
|
2
|
|
|
1
|
|
|
1
|
|
|
100
|
%
|
|||
|
Total selling, general and administrative expense
|
$
|
58
|
|
|
$
|
59
|
|
|
$
|
(1
|
)
|
|
-2
|
%
|
|
(1)
|
Includes depreciation expense of
$4 million
and
$5 million
for the
nine
months ended
June 30, 2019
and for the nine months ended
June 30, 2018
, respectively.
|
|
|
For the Nine Months Ended
June 30, 2019 |
|
2019 vs. 2018
|
|||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Operating income
|
$
|
67
|
|
|
$
|
45
|
|
|
$
|
22
|
|
|
49
|
%
|
|
Depreciation and amortization
|
55
|
|
|
56
|
|
|
(1
|
)
|
|
-2
|
%
|
|||
|
OIBDA
|
$
|
122
|
|
|
$
|
101
|
|
|
$
|
21
|
|
|
21
|
%
|
|
|
For the Nine Months Ended
June 30, 2019 |
||||||
|
|
2019
|
|
2018
|
||||
|
Cash provided by (used in):
|
|
|
|
||||
|
Operating Activities
|
$
|
249
|
|
|
$
|
265
|
|
|
Investing Activities
|
(340
|
)
|
|
451
|
|
||
|
Financing Activities
|
119
|
|
|
(453
|
)
|
||
|
Revolving Credit Facility (a)
|
$
|
—
|
|
|
Senior Term Loan Facility due 2023 (b)
|
1,313
|
|
|
|
5.625% Senior Secured Notes due 2022 (c)
|
—
|
|
|
|
5.000% Senior Secured Notes due 2023 (d)
|
298
|
|
|
|
4.125% Senior Secured Notes due 2024 (e)
|
349
|
|
|
|
4.875% Senior Secured Notes due 2024 (f)
|
218
|
|
|
|
3.625% Senior Secured Notes due 2026 (g)
|
507
|
|
|
|
5.500% Senior Notes due 2026 (h)
|
321
|
|
|
|
Total long-term debt, including the current portion (i)
|
$
|
3,006
|
|
|
(a)
|
Reflects
$180 million
of commitments under the Revolving Credit Facility available at
June 30, 2019
less letters of credit outstanding of approximately
$13 million
at
June 30, 2019
. There were no loans outstanding under the Revolving Credit Facility at
June 30, 2019
.
|
|
(b)
|
Principal amount of
$1.326 billion
less unamortized discount of
$3 million
and unamortized deferred financing costs of
$10 million
at
June 30, 2019
.
|
|
(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
at
June 30, 2019
.
|
|
(e)
|
Face amount of
€311 million
at
June 30, 2019
. Above amount represents the dollar equivalent of such note at
June 30, 2019
. Principal amount of
$353 million
at
June 30, 2019
, less unamortized deferred financing costs of
$4 million
at
June 30, 2019
.
|
|
(f)
|
Principal amount of
$220 million
less unamortized deferred financing costs of
$2 million
at
June 30, 2019
.
|
|
(g)
|
Face amount of
€445 million
at
June 30, 2019
. Above amount represents the dollar equivalent of such note at
June 30, 2019
. Principal amount of
$506 million
, an additional issuance premium of
$8 million
, less unamortized deferred financing costs of
$7 million
at
June 30, 2019
.
|
|
(h)
|
Principal amount of
$325 million
less unamortized deferred financing costs of
$4 million
at
June 30, 2019
.
|
|
(i)
|
Principal amount of debt of
$3.030 billion
, an additional issuance premium of
$8 million
, less unamortized discount of
$3 million
and unamortized deferred financing costs of
$29 million
at
June 30, 2019
.
|
|
|
Twelve Months Ended
June 30, 2019 |
||
|
Net Income
|
$
|
154
|
|
|
Income tax expense
|
84
|
|
|
|
Interest expense, net
|
141
|
|
|
|
Depreciation and amortization
|
260
|
|
|
|
Loss on extinguishment of debt (a)
|
7
|
|
|
|
Net gain on divestitures and sale of securities (b)
|
(3
|
)
|
|
|
Restructuring costs (c)
|
43
|
|
|
|
Net hedging gains and foreign exchange losses (d)
|
(11
|
)
|
|
|
Management fees (e)
|
17
|
|
|
|
Transaction costs (f)
|
3
|
|
|
|
Business optimization expenses (g)
|
19
|
|
|
|
Equity based compensation expense (h)
|
38
|
|
|
|
Other non-cash activity (i)
|
(25
|
)
|
|
|
Pro forma impact of transformation initiatives and specified transactions (j)
|
8
|
|
|
|
Pro Forma Consolidated EBITDA
|
$
|
735
|
|
|
Senior Secured Indebtedness (k)
|
$
|
2,505
|
|
|
Leverage Ratio (l)
|
3.41x
|
|
|
|
(a)
|
Reflects net loss incurred on the early extinguishment of our debt incurred as part of the October 2018 partial redemption of 4.125% Secured Notes, the October 2018 open market purchase of our 4.875% Senior Secured Notes, the November 2018 partial redemption of 5.625% Secured Notes, and 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, in addition to a $7 million increase in fiscal 2018.
|
|
(f)
|
Reflects expenses related to transaction and other related costs.
|
|
(g)
|
Reflects primarily costs associated with IT systems updates and U.S. shared services relocation 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 gain on the mark-to-market of an equity method investment.
|
|
(j)
|
Reflects expected savings resulting from transformation initiatives and pro forma impact of specified transactions, including pro forma adjustments related to the acquisition of EMP.
|
|
(k)
|
Reflects the principal balance of senior secured debt at Acquisition Corp. of approximately $2.705 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
June 30, 2019
. This is calculated net of cash and equivalents of the Company as of
June 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 our 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.
|
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
|
ITEM 1A.
|
RISK FACTORS
|
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
|
ITEM 5.
|
OTHER INFORMATION
|
|
ITEM 6.
|
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
10.1***
|
|
|
|
|
|
|
|
10.2***
|
|
|
|
|
|
|
|
10.3***
|
|
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
|
|
32.1**
|
|
|
|
|
|
|
|
32.2**
|
|
|
|
|
|
|
|
101.1*
|
|
Financial statements from the Quarterly Report on Form 10-Q of Warner Music Group Corp. for the quarter ended June 30, 2019, filed on August 6, 2019, formatted in XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statement of Comprehensive Loss, (iv) Consolidated Statements of Cash Flows, (v) Consolidated Statements of Equity and (vi) Notes to Consolidated Interim Financial Statements
|
|
*
|
Filed herewith
|
|
**
|
Pursuant to SEC Release No. 33-8212, this certification will be treated as “accompanying” this Quarterly Report on Form 10-Q and not “filed” as part of such report for purposes of Section 18 of the Securities Exchange Act, as amended, or otherwise subject to the liability of Section 18 of the Securities Exchange Act, 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
|
|
***
|
Incorporated by reference to Warner Music Group Corp.’s Current Report on Form 8-K filed with the U.S. Securities and Exchange Commission on April 30, 2019 (File No. 001-32502).
|
|
|
WARNER MUSIC GROUP CORP.
|
|
|
|
|
|
|
|
By:
|
/
S
/ S
TEPHEN
C
OOPER
|
|
|
Name:
|
Stephen Cooper
|
|
|
Title:
|
Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
|
|
By:
|
/
S
/ E
RIC
L
EVIN
|
|
|
Name:
|
Eric Levin
|
|
|
Title:
|
Chief Financial Officer (Principal Financial
Officer and Principal Accounting Officer)
|
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 |
|---|