Stock Analysis on Net

Time Warner Inc. (NYSE:TWX)

This company has been moved to the archive! The financial data has not been updated since April 26, 2018.

Cash Flow Statement 
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Time Warner Inc., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Mar 31, 2018 Dec 31, 2017 Sep 30, 2017 Jun 30, 2017 Mar 31, 2017 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015 Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013
Net income 1,642 1,388 1,371 1,062 1,423 293 1,467 951 1,214 857 1,034 971 970 718 967 850 1,292 983 1,183 771 754
Discontinued operations, net of tax 24 5 (40) (37) 2 (1) (7) 73 (137)
Net income from continuing operations 1,642 1,388 1,371 1,062 1,423 317 1,472 951 1,174 857 1,034 971 933 720 966 843 1,365 983 1,046 771 754
Depreciation and amortization 171 191 169 169 165 167 166 169 167 180 167 164 170 182 183 185 183 233 218 218 217
Amortization of film and television costs 2,490 2,781 1,826 2,352 2,203 2,440 1,726 2,046 2,112 2,291 1,652 2,053 2,034 2,107 2,020 1,956 1,957 2,060 1,431 1,979 1,792
Asset impairments 5 9 1 1 8 30 2 3 17 7 1 38 5 14 12 105 5 3 27
Venezuelan foreign currency loss 173
(Gain) loss on investments and other assets, net 46 (43) (13) (145) (166) (56) (45) (41) 11 7 (19) (23) 3 (11) 24 (29) (448) 5 (6) 5 (69)
Equity in losses of investee companies, net of cash distributions 38 3 73 22 93 31 70 173 50 1 44 52 64 96 82 35 19 50 41 50 77
Equity-based compensation 47 49 55 66 57 76 45 48 108 28 19 45 90 45 48 37 89 54 53 43 106
Deferred income taxes 279 (890) (97) 21 (44) (31) 18 136 113 504 (96) 16 (96) 481 (3) (68) (244) 43 257 59 400
Premiums paid and costs incurred on debt redemption 1,087 1,008
Adjustments for noncash and nonoperating items 3,071 3,183 2,022 2,486 2,309 3,643 2,010 2,533 2,564 3,028 1,774 2,307 2,266 3,111 2,359 2,130 1,568 2,550 1,999 2,357 2,550
Changes in operating assets and liabilities, net of acquisitions (3,392) (3,435) (1,896) (2,553) (2,266) (2,821) (1,911) (2,268) (2,981) (3,035) (1,607) (2,487) (2,190) (2,824) (2,708) (2,649) (1,200) (2,649) (1,858) (2,212) (2,575)
Cash provided by operations 1,321 1,136 1,497 995 1,466 1,139 1,571 1,216 757 850 1,201 791 1,009 1,007 617 324 1,733 884 1,187 916 729
Investments in available-for-sale securities (1) (2) (2) (5) (9) (3) (29) (2) (5) (23) (2) (3) (7) (15)
Investments and acquisitions, net of cash acquired (165) (196) (150) (192) (168) (253) (689) (193) (93) (328) (192) (56) (96) (72) (17) (755) (106) (23) (42) (358) (62)
Capital expenditures (147) (294) (160) (104) (98) (162) (108) (87) (75) (173) (96) (97) (57) (158) (110) (114) (92) (287) (131) (99) (85)
Proceeds from Time Inc. in the Time Separation 1,400
Proceeds from the sale of Time Warner Center 1,264
Other investment proceeds 4 26 5 96 240 56 12 223 18 9 25 104 5 31 4 94 44 4 14 33 153
Cash (used) provided by investing activities (308) (464) (306) (200) (26) (361) (785) (59) (155) (492) (272) (52) (177) (199) (125) 620 1,087 (308) (162) (431) (9)
Borrowings 4 4,270 2,888 940 2 891 771 2,100 6 3 5 2,272 129 1,004 10 8 6
Debt repayments (1,535) (3,605) (252) (1,144) (3,000) (152) (152) (3) (1,537) (793) (11) (51) (6) (10) (5) (6) (310) (8) (438)
Proceeds from exercise of stock options 20 39 67 44 56 45 46 25 56 17 27 54 67 62 94 66 116 78 107 150 339
Excess tax benefit from equity instruments 29 19 13 27 10 21 37 83 41 43 31 64 25 24 46 84
Principal payments on capital leases (11) (7) (21) (8) (3) (3) (4) (4) (3) (3) (3) (3) (2) (3) (3) (2) (3) (3) (2) (2) (2)
Repurchases of common stock (203) (712) (696) (711) (602) (1,226) (914) (890) (1,023) (1,605) (1,885) (991) (1,105) (1,081) (850) (672)
Dividends paid (317) (317) (316) (316) (316) (315) (314) (318) (322) (281) (285) (290) (294) (268) (273) (281) (287) (263) (267) (271) (273)
Other financing activities (99) (1,048) (2) (5) (117) (981) (6) (6) (110) (2) (41) (65) (152) (26) (22) (14) (111) (10) (2) 13 (112)
Cash used by financing activities (1,938) (668) (272) (537) (1,524) (1,540) (971) (198) (1,213) 27 (2,273) 126 (1,193) (1,265) (1,767) 177 (1,088) (280) (1,521) (914) (1,068)
Cash provided (used) by operations from discontinued operations (5) (4) (3) (3) (5) (7) (3) (3) (4) (4) (4) (3) 3 (6) 5 14 (29) (1) (1)
Cash used by investing activities from discontinued operations (32) (19)
Cash used by financing activities from discontinued operations (36)
Effect of change in cash and equivalents of discontinued operations (82) (5)
Cash provided (used) by discontinued operations (5) (4) (3) (3) (5) (7) (3) (3) (4) (4) (4) (3) 3 (6) 5 (136) (53) (1) (1)
Effect of Venezuelan exchange rate changes on cash and equivalents (129)
Increase (decrease) in cash and equivalents (930) 916 255 (89) (769) (188) 956 (615) 381 (1,348) 862 (358) (592) (1,270) 985 1,679 295 (496) (430) (348)

Based on: 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31), 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31).


Net Income and Related Items
Net income exhibits a generally increasing trend over the analyzed periods, with notable fluctuations. It peaks significantly in December 2016 at 1467 million and again in March 2018 at 1642 million. Net income from continuing operations follows a nearly identical pattern, confirming that discontinued operations have a relatively minor impact on overall profitability. Discontinued operations show sporadic and small gains or losses, with occasional quarters showing notable losses, such as -137 million in September 2013.
Depreciation and Amortization
Depreciation and amortization expenses remain relatively stable, averaging around 170 to 230 million with minor quarterly variation. However, amortization of film and television costs fluctuates more substantially, ranging from approximately 1400 million to over 2700 million. The peaks in amortization costs tend to align with quarters ending in December, suggesting a seasonal or cyclical pattern in content amortization.
Asset Impairments and Investment Gains/Losses
Asset impairments occur intermittently, with notable spikes such as 105 million in December 2013 and smaller amounts in other quarters, indicating periodic write-downs. Gains and losses on investments and other assets are volatile; some quarters report significant losses, e.g., -448 million in March 2014, balanced by gains in others. This variability reflects an unpredictable investment portfolio performance.
Equity in Losses and Equity-based Compensation
Equity in losses of investee companies peaks notably at 173 million in June 2016, indicating increased losses from investment activities during that quarter. Equity-based compensation expenses show cyclical fluctuations but no clear upward or downward trend, generally ranging between 19 and 108 million across quarters.
Deferred Income Taxes
Deferred income taxes fluctuate widely, with large positive and negative values. A significant negative spike occurs at -890 million in December 2017, indicative of a considerable tax benefit or loss recognized in that period. These fluctuations suggest variable tax positions or adjustments.
Operating Cash Flows
Cash provided by operations is mostly positive and demonstrates substantial growth, from around 700 million in early 2013 to peaks exceeding 1500 million in late 2016 and early 2018. This reflects robust operational cash generation despite volatility in some quarters.
Investing Activities
Investments in available-for-sale securities and acquisitions show variability with occasional large transactions, such as a 1400 million proceed from Time Inc. in mid-2014 and 1264 million from the sale of Time Warner Center in December 2013. Capital expenditures fluctuate but generally remain within the range of 50 to 300 million per quarter. Cash used by investing activities shows mixed cash inflows and outflows, with substantial positive inflows in mid-2014 due to asset sales and proceeds but turning negative in many other quarters.
Financing Activities
Borrowings and debt repayments fluctuate significantly, with large borrowings in June 2014 (2272 million), June 2015 (2100 million), and June 2017 (2888 million), while debt repayments peak strongly in September 2015 (-1537 million) and December 2016 (-3000 million). Repurchases of common stock show a declining trend, starting high at -1105 million in December 2013 and decreasing sharply by late 2016 to negligible levels. Dividends paid remain consistent around -270 to -320 million, demonstrating stable shareholder returns. Overall, cash used by financing activities is mostly negative but includes occasional cash inflows, indicating active capital structure management.
Discontinued Operations
Cash flows from discontinued operations are generally minor but consistently negative, reflecting ongoing dispositions or winding down of business segments. The effect of Venezuelan exchange rate changes shows a one-time significant negative adjustment (-129 million) in late 2014, indicating currency exposure impact on cash balances.
Cash and Equivalents
The net increase or decrease in cash and equivalents is erratic, with considerable positive spikes such as 1679 million in March 2014 and several quarters with substantial decreases, e.g., -1380 million in late 2017. The volatility in cash levels corresponds with large investing and financing transactions.