Go Pro

Warner Music Group (WMG) Financials

Warner Music Group logo
$28.16 +0.13 (+0.46%)
Closing price 09/9/2026 04:00 PM Eastern
Extended Trading
$28.52 +0.36 (+1.28%)
As of 04:40 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Warner Music Group

Annual Income Statements for Warner Music Group

This table shows Warner Music Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025
Net Income / (Loss) Attributable to Common Shareholders
- - - 307 254 -475 301 547 430 435 365
Consolidated Net Income / (Loss)
- - - 307 256 -470 304 551 439 478 370
Net Income / (Loss) Continuing Operations
- - - 312 258 -470 307 555 439 478 370
Total Pre-Tax Income
- - - 442 267 -447 456 740 609 601 490
Total Operating Income
- - - 217 356 -229 609 714 790 823 694
Total Gross Profit
- - - 1,834 2,074 2,130 2,559 2,839 2,860 3,071 3,075
Total Revenue
- - - 4,005 4,475 4,463 5,301 5,919 6,037 6,426 6,707
Operating Revenue
- - - 4,005 4,475 4,463 5,301 5,919 6,037 6,426 6,707
Total Cost of Revenue
- - - 2,171 2,401 2,333 2,742 3,080 3,177 3,355 3,632
Operating Cost of Revenue
- - - 2,171 2,401 2,333 2,742 3,080 3,177 3,355 3,632
Total Operating Expenses
- - - 1,617 1,718 2,359 1,950 2,125 2,111 2,280 2,381
Selling, General & Admin Expense
- - - 1,411 1,510 2,169 1,721 1,862 1,826 1,879 1,889
Amortization Expense
- - - 206 208 190 229 263 245 224 258
Restructuring Charge
- - - - - - 0.00 0.00 40 177 234
Total Other Income / (Expense), net
- - - 225 -89 -218 -153 26 -140 -190 -204
Interest Expense
- - - 31 7.00 34 22 0.00 4.00 0.00 0.00
Interest & Investment Income
- - - -138 -142 -127 -122 -125 -141 -161 -162
Other Income / (Expense), net
- - - 394 60 -57 -9.00 151 5.00 -29 -42
Income Tax Expense
- - - 130 9.00 23 149 185 170 123 120
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - 2.00 5.00 3.00 4.00 9.00 43 5.00
Basic Earnings per Share
- - - - - - - $2.12 $1.64 $1.66 $1.38
Weighted Average Basic Shares Outstanding
1.06K 1.06K 1.06K 1.05K 501.99M 504.52M 513.47M 514.71M 515.72M 517.52M 520.51M
Diluted Earnings per Share
- - - - - - - $2.12 $1.64 $1.66 $1.38
Weighted Average Diluted Shares Outstanding
1.06K 1.06K 1.06K 1.05K 501.99M 504.52M 513.47M 514.71M 515.72M 517.52M 520.51M
Weighted Average Basic & Diluted Shares Outstanding
1.06K 1.06K 1.06K 1.05K 1.06K 510.03M 514.54M 514.85M 516.00M 517.99M 522.40M
Cash Dividends to Common per Share
- - - - - - $0.51 $0.61 $0.65 $0.69 $0.73

Quarterly Income Statements for Warner Music Group

This table shows Warner Music Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
159 96 139 41 236 36 -16 109 177 183 204
Consolidated Net Income / (Loss)
193 96 141 48 241 36 -16 109 176 181 200
Net Income / (Loss) Continuing Operations
193 96 141 48 241 36 -16 109 175 181 200
Total Pre-Tax Income
265 114 171 51 330 65 -11 106 246 254 267
Total Operating Income
354 119 207 143 214 168 169 143 288 264 305
Total Gross Profit
868 703 724 776 772 693 776 834 853 802 854
Total Revenue
1,748 1,494 1,554 1,630 1,666 1,484 1,689 1,868 1,840 1,732 1,864
Operating Revenue
1,748 1,494 1,554 1,630 1,666 1,484 1,689 1,868 1,840 1,732 1,864
Total Cost of Revenue
880 791 830 854 894 791 913 1,034 987 930 1,010
Operating Cost of Revenue
880 791 830 854 894 791 913 1,034 987 930 1,010
Total Operating Expenses
531 598 518 633 558 525 607 691 560 538 549
Selling, General & Admin Expense
476 446 462 495 474 450 471 494 458 460 464
Amortization Expense
55 57 55 57 57 62 67 72 68 72 78
Restructuring Charge
0.00 95 1.00 - 27 13 69 125 34 6.00 7.00
Total Other Income / (Expense), net
-72 9.00 -35 -92 116 -103 -180 -37 -47 -10 -38
Interest Expense
- - - - - 0.00 0.00 - - 7.00 0.00
Interest & Investment Income
-39 -42 -40 -40 -37 -39 -43 -43 -45 -41 -49
Other Income / (Expense), net
-33 51 5.00 -52 153 -64 -137 6.00 -2.00 38 11
Income Tax Expense
72 18 30 3.00 89 29 5.00 -3.00 71 73 67
Net Income / (Loss) Attributable to Noncontrolling Interest
34 0.00 2.00 7.00 5.00 0.00 0.00 - -1.00 -2.00 -4.00
Basic Earnings per Share
$0.60 $0.36 $0.54 $0.16 $0.90 $0.14 ($0.06) $0.40 $0.66 $0.70 $0.78
Weighted Average Basic Shares Outstanding
516.46M 517.84M 517.88M 517.52M 518.43M 520.32M 521.26M 520.51M 522.14M 521.95M 521.68M
Diluted Earnings per Share
$0.60 $0.36 $0.54 $0.16 $0.90 $0.14 ($0.06) $0.40 $0.66 $0.68 $0.77
Weighted Average Diluted Shares Outstanding
516.46M 517.84M 517.88M 517.52M 518.43M 520.32M 521.26M 520.51M 522.14M 524.70M 524.42M
Weighted Average Basic & Diluted Shares Outstanding
517.88M 517.91M 517.92M 517.99M 520.36M 521.27M 521.27M 522.40M 522.35M 521.62M 523.11M

Annual Cash Flow Statements for Warner Music Group

This table details how cash moves in and out of Warner Music Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025
Net Change in Cash & Equivalents
89 118 281 -125 105 -66 -54 85 57 53 -162
Net Cash From Operating Activities
222 342 535 425 400 463 638 742 687 754 678
Net Cash From Continuing Operating Activities
222 342 535 425 400 463 638 742 687 754 678
Net Income / (Loss) Continuing Operations
-88 30 149 312 258 -470 307 555 439 478 370
Consolidated Net Income / (Loss)
- 30 - 312 258 -470 307 - 439 478 370
Depreciation Expense
309 293 251 261 269 261 306 339 332 327 376
Amortization Expense
11 11 8.00 6.00 6.00 5.00 5.00 6.00 2.00 6.00 7.00
Non-Cash Adjustments To Reconcile Net Income
-15 8.00 163 -299 9.00 691 74 -84 46 139 221
Changes in Operating Assets and Liabilities, net
5.00 0.00 -36 145 -142 -24 -54 -74 -132 -196 -296
Net Cash From Investing Activities
-95 -8.00 -126 405 -376 -219 -638 -824 -300 -311 -340
Net Cash From Continuing Investing Activities
-95 -8.00 -126 405 -376 -219 -638 -824 -300 -311 -340
Purchase of Property, Plant & Equipment
-63 -42 -44 -74 -104 -85 -93 -135 -127 -116 -139
Acquisitions
-32 -53 -155 -37 -272 -134 -545 -700 -240 -227 -241
Divestitures
0.00 45 73 516 - 0.00 0.00 11 67 32 40
Net Cash From Financing Activities
-19 -216 -128 -955 88 -316 -61 188 -325 -396 -497
Net Cash From Continuing Financing Activities
-19 -216 -128 -955 88 -316 -61 188 -325 -396 -497
Repayment of Debt
-274 -511 -664 -647 -329 -1,415 -882 -10 -4.00 -106 -3.00
Repurchase of Common Equity
- - - - - - - - -1.00 0.00 -53
Payment of Dividends
-3.00 -5.00 -89 -930 -97 -351 -272 -324 -352 -369 -398
Issuance of Debt
258 300 652 645 514 1,450 1,093 535 165 104 0.00
Other Financing Activities, net
- - -27 -23 - 0.00 0.00 -13 -133 -25 -43
Other Net Changes in Cash
- - - - -7.00 6.00 - - - - -3.00

Quarterly Cash Flow Statements for Warner Music Group

This table details how cash moves in and out of Warner Music Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
113 -167 20 87 108 -165 -110 5.00 216 -7.00 -123
Net Cash From Operating Activities
293 -31 188 304 332 69 46 231 440 126 142
Net Cash From Continuing Operating Activities
293 -31 188 304 332 69 46 231 440 122 140
Net Income / (Loss) Continuing Operations
193 96 141 48 241 36 -16 109 175 181 200
Consolidated Net Income / (Loss)
193 - - - 241 36 -16 109 175 181 200
Depreciation Expense
81 83 80 83 86 90 96 104 99 103 111
Amortization Expense
0.00 2.00 3.00 1.00 2.00 1.00 1.00 3.00 1.00 3.00 2.00
Non-Cash Adjustments To Reconcile Net Income
50 -3.00 1.00 91 -109 101 210 19 37 -23 2.00
Changes in Operating Assets and Liabilities, net
-31 -209 -37 81 112 -159 -245 -4.00 128 -142 -175
Net Cash From Investing Activities
-92 -33 -76 -110 -81 -121 -71 -67 -52 -471 -151
Net Cash From Continuing Investing Activities
-92 -33 -76 -110 -81 -121 -71 -67 -52 -471 -151
Purchase of Property, Plant & Equipment
-29 -26 -28 -33 -36 -36 -39 -28 -20 -27 -28
Acquisitions
-76 -23 -50 -78 -81 -85 -32 -43 -42 -444 -125
Divestitures
13 16 2.00 1.00 36 - - 4.00 10 - 2.00
Net Cash From Financing Activities
-93 -97 -90 -116 -127 -121 -96 -153 -159 328 -110
Net Cash From Continuing Financing Activities
-93 -97 -90 -116 -127 -121 -96 -153 -159 328 -110
Repayment of Debt
0.00 -44 - -62 -5.00 -2.00 -1.00 5.00 -8.00 -1,299 -3.00
Payment of Dividends
-93 -90 -90 -96 -101 -96 -94 -107 -104 -103 -102
Issuance of Common Equity
- - - - 0.00 - - - 5.00 129 1.00
Other Financing Activities, net
0.00 -5.00 - -20 -19 -23 - -1.00 -30 -38 -6.00
Effect of Exchange Rate Changes
5.00 - - - -16 8.00 11 - 3.00 -5.00 1.00
Other Net Changes in Cash
- - -2.00 - 0.00 - - - -16 15 -5.00

Annual Balance Sheets for Warner Music Group

This table presents Warner Music Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025
Total Assets
5,621 5,335 5,718 5,344 6,017 6,410 7,211 7,828 8,545 9,155 9,829
Total Current Assets
827 908 1,275 1,176 1,691 1,678 1,896 2,139 2,402 2,643 2,770
Cash & Equivalents
246 359 647 514 619 553 499 584 641 694 532
Accounts Receivable
349 329 404 447 775 771 839 984 1,120 1,255 1,340
Inventories, net
42 41 39 42 74 79 99 108 126 99 62
Prepaid Expenses
60 51 44 50 53 55 86 91 102 125 166
Other Current Assets
130 128 141 123 170 220 373 372 413 470 581
Other Current Nonoperating Assets
- - - - - - - - - 0.00 89
Plant, Property, & Equipment, net
220 203 213 229 300 331 364 415 458 481 441
Total Noncurrent Assets
4,574 4,224 4,230 3,939 4,026 4,401 4,951 5,274 5,685 6,031 6,618
Goodwill
1,632 1,627 1,685 1,692 1,761 1,831 1,830 1,920 1,993 2,021 2,061
Intangible Assets
2,633 2,317 2,207 2,005 1,874 1,807 2,171 2,384 2,502 2,511 2,879
Noncurrent Deferred & Refundable Income Taxes
- 2.00 97 11 38 68 31 29 32 52 111
Other Noncurrent Operating Assets
309 278 241 231 353 695 919 941 1,158 1,447 1,567
Total Liabilities & Shareholders' Equity
5,621 5,335 5,718 5,344 6,017 6,410 7,211 7,828 8,545 9,155 9,829
Total Liabilities
5,382 5,125 5,410 5,664 6,286 6,455 7,165 7,660 8,115 8,480 9,072
Total Current Liabilities
1,857 1,842 2,100 2,373 2,819 2,720 3,150 3,368 3,539 3,897 4,201
Accounts Payable
173 204 208 281 260 264 302 268 300 289 257
Accrued Expenses
1,383 1,401 1,628 1,819 2,059 2,010 2,341 2,375 2,752 3,190 3,406
Current Deferred Revenue
206 178 197 208 180 297 348 423 371 246 286
Other Current Liabilities
24 21 26 34 286 119 145 285 98 155 172
Other Current Nonoperating Liabilities
58 38 41 31 34 30 14 17 18 17 80
Total Noncurrent Liabilities
3,525 3,283 3,310 3,291 3,467 3,735 4,015 4,292 4,576 4,583 4,871
Long-Term Debt
2,981 2,778 2,811 2,819 2,974 3,104 3,346 3,732 3,964 4,014 4,365
Noncurrent Deferred & Payable Income Tax Liabilities
302 269 190 165 172 163 207 220 216 195 164
Other Noncurrent Operating Liabilities
242 236 309 307 321 468 462 340 396 374 342
Redeemable Noncontrolling Interest
- - - - - - - - - - 0.00
Total Equity & Noncontrolling Interests
239 210 308 -320 -269 -45 46 168 430 675 757
Total Preferred & Common Equity
221 195 293 -334 -289 -63 31 152 307 518 647
Total Common Equity
221 195 293 -334 -289 -63 31 152 307 518 647
Common Stock
1,128 1,128 1,128 1,128 1,128 1,908 1,943 1,976 2,016 2,078 2,167
Retained Earnings
-740 -715 -654 -1,272 -1,177 -1,749 -1,710 -1,477 -1,387 -1,313 -1,331
Accumulated Other Comprehensive Income / (Loss)
-167 -218 -181 -190 -240 -222 -202 -347 -322 -247 -189
Noncontrolling Interest
18 15 15 14 20 18 15 16 123 157 110

Quarterly Balance Sheets for Warner Music Group

This table presents Warner Music Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2023 6/30/2023 12/31/2023 3/31/2024 6/30/2024 12/31/2024 3/31/2025 6/30/2025 12/31/2025 3/31/2026 6/30/2026
Total Assets
8,010 8,150 8,991 8,731 8,830 9,146 9,568 9,777 10,011 10,612 10,727
Total Current Assets
2,212 2,317 2,616 2,450 2,483 2,716 2,599 2,678 3,018 3,220 3,260
Cash & Equivalents
601 600 754 587 607 802 637 527 751 741 618
Accounts Receivable
1,017 1,113 1,195 1,197 1,222 1,201 1,218 1,305 1,374 1,505 1,607
Inventories, net
114 116 106 97 92 84 88 101 60 65 69
Prepaid Expenses
109 98 108 113 112 156 147 166 169 192 227
Other Current Assets
371 390 453 456 450 473 509 579 584 649 671
Other Current Nonoperating Assets
- - - - - - - - 80 68 68
Plant, Property, & Equipment, net
440 454 466 462 464 491 503 472 418 414 416
Total Noncurrent Assets
5,358 5,379 5,909 5,819 5,883 5,939 6,466 6,627 6,575 6,978 7,051
Goodwill
1,960 1,962 2,015 2,007 2,003 2,013 2,031 2,064 2,063 2,054 2,126
Intangible Assets
2,382 2,345 2,541 2,468 2,459 2,478 2,915 2,918 2,844 3,254 3,251
Noncurrent Deferred & Refundable Income Taxes
28 27 31 30 29 40 41 46 90 90 58
Other Noncurrent Operating Assets
988 1,045 1,322 1,314 1,392 1,408 1,479 1,599 1,578 1,580 1,616
Total Liabilities & Shareholders' Equity
8,010 8,150 8,991 8,731 8,830 9,146 9,568 9,777 10,011 10,612 10,727
Total Liabilities
7,744 7,851 8,375 8,146 8,195 8,449 8,778 8,965 9,182 9,640 9,641
Total Current Liabilities
3,187 3,290 3,745 3,533 3,573 3,923 3,916 4,050 4,310 4,421 4,443
Accounts Payable
282 249 246 306 200 189 347 241 201 452 354
Accrued Expenses
2,468 2,661 2,998 2,874 3,081 3,192 3,075 3,361 3,605 3,302 3,524
Current Deferred Revenue
311 226 305 234 168 312 319 278 246 451 330
Other Current Liabilities
109 125 167 101 95 188 140 131 171 151 156
Other Current Nonoperating Liabilities
17 29 29 18 29 42 35 39 87 65 79
Total Noncurrent Liabilities
4,557 4,561 4,630 4,613 4,622 4,526 4,862 4,915 4,872 5,219 5,198
Long-Term Debt
3,986 3,988 4,004 3,984 3,978 3,955 4,292 4,363 4,371 4,719 4,710
Noncurrent Deferred & Payable Income Tax Liabilities
220 205 223 236 251 209 214 204 169 180 184
Other Noncurrent Operating Liabilities
351 368 403 393 393 362 356 348 332 320 304
Redeemable Noncontrolling Interest
- - - - - - - - 5.00 133 133
Total Equity & Noncontrolling Interests
266 299 616 585 635 697 790 812 824 839 953
Total Preferred & Common Equity
252 281 463 433 483 545 567 589 720 738 854
Total Common Equity
252 281 463 433 483 545 567 589 720 738 854
Common Stock
2,001 2,008 2,040 2,044 2,054 2,092 2,089 2,103 2,155 2,135 2,142
Retained Earnings
-1,488 -1,450 -1,317 -1,310 -1,260 -1,171 -1,230 -1,340 -1,255 -1,172 -1,068
Accumulated Other Comprehensive Income / (Loss)
-261 -277 -260 -301 -311 -376 -292 -174 -180 -225 -220
Noncontrolling Interest
14 18 153 152 152 152 223 223 104 101 99

Annual Metrics And Ratios for Warner Music Group

This table displays calculated financial ratios and metrics derived from Warner Music Group's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 11.74% -0.27% 18.78% 11.66% 1.99% 6.44% 4.37%
EBITDA Growth
-4.19% -5.00% -14.80% 239.00% -21.30% -102.89% 4,655.00% 32.82% -6.69% -0.18% -8.16%
EBIT Growth
0.00% 0.00% 0.00% 0.00% -31.91% -168.75% 309.79% 44.17% -8.09% -0.13% -17.88%
NOPAT Growth
0.00% 0.00% 0.00% 0.00% 124.58% -146.60% 355.77% 30.61% 6.34% 14.94% -19.94%
Net Income Growth
0.00% 0.00% 0.00% 0.00% -16.61% -283.59% 164.68% 81.25% -20.33% 8.88% -22.59%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -22.64% 1.22% -16.87%
Operating Cash Flow Growth
70.77% 54.05% 56.43% -20.56% -5.88% 15.75% 37.80% 16.30% -7.41% 9.75% -10.08%
Free Cash Flow Firm Growth
34.30% 35.97% -59.26% 322.19% -63.09% -340.13% 106.77% 180.72% 20.07% 214.56% -110.87%
Invested Capital Growth
-8.37% -12.41% -5.77% -19.78% 5.16% 19.62% 14.63% 14.65% 13.14% 6.39% 14.18%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 4.95% 2.09% 1.50% 0.69% 3.68%
EBITDA Q/Q Growth
-1.84% -2.56% -3.00% 221.61% -54.21% -25.00% 7.18% 12.04% 2.26% -11.88% 8.49%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 0.00% -78.75% -1.78% 8.70% 17.21% 3.92% -16.51% 9.76%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 0.00% -8.25% 20.49% -5.14% 14.40% 3.18% -4.25% 6.30%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% -22.72% 8.96% 27.55% 1.62% -18.15% 19.74%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 21.05%
Operating Cash Flow Q/Q Growth
7.25% 9.97% 20.50% -13.44% -2.20% 5.71% 8.87% 31.56% -9.01% -4.31% -9.72%
Free Cash Flow Firm Q/Q Growth
4.91% 22.33% -41.00% 41.34% 0.00% -128.40% 126.04% 189.81% -72.43% 13.42% 71.73%
Invested Capital Q/Q Growth
-3.30% -6.09% -2.56% -4.86% -54.89% 2.71% -4.72% -8.46% 1.48% -0.57% -2.26%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 45.79% 46.35% 47.73% 48.27% 47.96% 47.37% 47.79% 45.85%
EBITDA Margin
0.00% 0.00% 0.00% 21.92% 15.44% -0.45% 17.19% 20.44% 18.70% 17.54% 15.43%
Operating Margin
0.00% 0.00% 0.00% 5.42% 7.96% -5.13% 11.49% 12.06% 13.09% 12.81% 10.35%
EBIT Margin
0.00% 0.00% 0.00% 15.26% 9.30% -6.41% 11.32% 14.61% 13.17% 12.36% 9.72%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 7.67% 5.72% -10.53% 5.73% 9.31% 7.27% 7.44% 5.52%
Tax Burden Percent
0.00% 0.00% 0.00% 69.46% 95.88% 105.15% 66.67% 74.46% 72.09% 79.53% 75.51%
Interest Burden Percent
0.00% 0.00% 0.00% 72.34% 64.18% 156.29% 76.00% 85.55% 76.60% 75.69% 75.15%
Effective Tax Rate
0.00% 0.00% 0.00% 29.41% 3.37% 0.00% 32.68% 25.00% 27.91% 20.47% 24.49%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 6.76% 16.63% -6.89% 15.07% 17.16% 16.03% 16.82% 12.20%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 13.54% 12.91% -19.35% 11.17% 17.68% 12.02% 11.53% 7.89%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% -5,123.43% -103.56% 306.25% 60,784.93% 497.79% 130.79% 69.70% 39.48%
Return on Equity (ROE)
0.00% 0.00% 0.00% -5,116.67% -86.93% 299.36% 60,800.00% 514.95% 146.82% 86.52% 51.68%
Cash Return on Invested Capital (CROIC)
8.73% 13.24% 5.95% 28.71% 11.61% -24.76% 1.43% 3.51% 3.70% 10.63% -1.05%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 11.05% 7.32% -4.60% 8.81% 11.50% 9.71% 8.97% 6.87%
Return on Assets (ROA)
0.00% 0.00% 0.00% 5.55% 4.51% -7.56% 4.46% 7.33% 5.36% 5.40% 3.90%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% -17,481.94% -91.94% 335.59% -1,945,600.00% 440.36% 112.70% 64.59% 42.04%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% -91.92% -88.58% 746.03% 980.65% 362.50% 143.00% 92.28% 0.00%
Net Operating Profit after Tax (NOPAT)
0.00 0.00 0.00 153 344 -160 410 536 569 655 524
NOPAT Margin
0.00% 0.00% 0.00% 3.82% 7.69% -3.59% 7.73% 9.05% 9.43% 10.19% 7.81%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% -6.77% 3.72% 12.46% 3.90% -0.51% 4.01% 5.29% 4.30%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - - 10.23%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 54.21% 53.65% 52.27% 51.73% 52.04% 52.63% 52.21% 54.15%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 35.23% 33.74% 48.60% 32.47% 31.46% 30.25% 29.24% 28.16%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 40.37% 38.39% 52.86% 36.79% 35.90% 34.97% 35.48% 35.50%
Earnings before Interest and Taxes (EBIT)
0.00 0.00 0.00 611 416 -286 600 865 795 794 652
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
320 304 259 878 691 -20 911 1,210 1,129 1,127 1,035
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 670.62 74.84 51.36 31.13 27.27
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 3.06 3.92 1.92 2.61 2.51 2.63
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 69.07 20.80 36.67 37.07 48.33
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.45% 1.26% 2.76% 2.13% 2.22% 2.16%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.45% 4.81% 2.73% 2.70% 2.07%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 6.40 8.14 4.36 5.10 4.89 4.71
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 3.63 4.46 2.46 3.18 3.05 3.22
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 25.96 12.02 17.02 17.39 20.86
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 39.42 16.81 24.17 24.69 33.11
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 57.68 27.15 33.74 29.94 41.19
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 35.04 37.07 19.59 27.97 26.00 31.84
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 606.34 132.78 146.15 47.39 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
12.53 13.23 9.13 -8.81 -11.06 -68.98 72.74 22.21 9.22 5.95 5.77
Long-Term Debt to Equity
12.47 26.46 9.13 -8.81 -11.06 -68.98 72.74 22.21 9.22 5.95 5.77
Financial Leverage
9.12 11.72 9.00 -378.42 -8.02 -15.83 5,442.00 28.16 10.88 6.04 5.00
Leverage Ratio
18.40 48.80 21.34 -921.83 -19.29 -39.58 13,621.00 70.28 27.38 16.02 13.26
Compound Leverage Factor
0.00 0.00 0.00 -666.86 -12.38 -61.86 10,351.96 60.12 20.97 12.12 9.96
Debt to Total Capital
92.61% 185.94% 90.13% 112.81% 109.94% 101.47% 98.64% 95.69% 90.21% 85.60% 85.22%
Short-Term Debt to Total Capital
0.40% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
92.21% 185.94% 90.13% 112.81% 109.94% 101.47% 98.64% 95.69% 90.21% 85.60% 85.22%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.56% 1.00% 0.48% 0.56% 0.74% 0.59% 0.44% 0.41% 2.80% 3.35% 2.15%
Common Equity to Total Capital
6.84% 6.53% 9.39% -13.37% -10.68% -2.06% 0.91% 3.90% 6.99% 11.05% 12.63%
Debt to EBITDA
9.36 18.28 10.85 3.21 4.30 -155.20 3.67 3.08 3.51 3.56 4.22
Net Debt to EBITDA
8.59 15.91 8.36 2.63 3.41 -127.55 3.13 2.60 2.94 2.95 3.70
Long-Term Debt to EBITDA
9.32 18.28 10.85 3.21 4.30 -155.20 3.67 3.08 3.51 3.56 4.22
Debt to NOPAT
0.00 0.00 0.00 18.40 8.65 -19.36 8.16 6.97 6.96 6.13 8.33
Net Debt to NOPAT
0.00 0.00 0.00 15.05 6.85 -15.91 6.94 5.88 5.84 5.07 7.31
Long-Term Debt to NOPAT
0.00 0.00 0.00 18.40 8.65 -19.36 8.16 6.97 6.96 6.13 8.33
Altman Z-Score
0.00 0.00 0.00 0.00 0.00 1.24 2.21 1.56 1.79 1.76 1.70
Noncontrolling Interest Sharing Ratio
5.88% 14.70% 5.79% -241.67% -5.77% -12.10% 3,300.00% 14.49% 23.24% 25.34% 18.65%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.45 0.99 0.61 0.50 0.60 0.62 0.60 0.64 0.68 0.68 0.66
Quick Ratio
0.32 0.37 0.50 0.41 0.49 0.49 0.42 0.47 0.50 0.50 0.45
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
278 378 154 650 240 -576 39 110 131 414 -45
Operating Cash Flow to CapEx
352.38% 0.00% 1,215.91% 574.32% 384.62% 544.71% 686.02% 549.63% 540.94% 650.00% 487.77%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 20.97 34.29 -16.95 1.77 0.00 32.87 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 13.71 57.14 13.62 29.00 0.00 171.75 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 11.32 42.29 11.12 24.77 0.00 140.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.72 0.79 0.72 0.78 0.79 0.74 0.73 0.71
Accounts Receivable Turnover
0.00 0.00 0.00 9.41 7.32 5.77 6.59 6.49 5.74 5.41 5.17
Inventory Turnover
0.00 0.00 0.00 53.60 41.40 30.50 30.81 29.76 27.15 29.82 45.12
Fixed Asset Turnover
0.00 0.00 0.00 18.12 16.92 14.15 15.25 15.20 13.83 13.69 14.55
Accounts Payable Turnover
0.00 0.00 0.00 8.88 8.88 8.90 9.69 10.81 11.19 11.39 13.30
Days Sales Outstanding (DSO)
0.00 0.00 0.00 38.78 49.84 63.22 55.43 56.21 63.60 67.45 70.61
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 6.81 8.82 11.97 11.85 12.27 13.44 12.24 8.09
Days Payable Outstanding (DPO)
0.00 0.00 0.00 41.11 41.12 40.99 37.67 33.77 32.63 32.04 27.44
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 4.48 17.53 34.20 29.60 34.70 44.42 47.65 51.27
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,045 2,667 2,513 2,016 2,120 2,536 2,907 3,333 3,771 4,012 4,581
Invested Capital Turnover
0.00 0.00 0.00 1.77 2.16 1.92 1.95 1.90 1.70 1.65 1.56
Increase / (Decrease) in Invested Capital
-278 -378 -154 -497 104 416 371 426 438 241 569
Enterprise Value (EV)
0.00 0.00 0.00 0.00 0.00 16,222 23,651 14,539 19,215 19,600 21,585
Market Capitalization
0.00 0.00 0.00 0.00 0.00 13,653 20,789 11,375 15,769 16,123 17,642
Book Value per Share
$209,478.67 $184,834.12 $277,725.12 ($317,490.49) ($272,641.51) ($0.12) $0.06 $0.30 $0.60 $1.00 $1.24
Tangible Book Value per Share
($3,833,175.36) ($3,553,554.50) ($3,411,374.41) ($3,831,749.05) ($3,701,886.79) ($7.26) ($7.72) ($8.06) ($8.12) ($7.75) ($8.24)
Total Capital
3,233 2,988 3,119 2,499 2,705 3,059 3,392 3,900 4,394 4,689 5,122
Total Debt
2,994 2,778 2,811 2,819 2,974 3,104 3,346 3,732 3,964 4,014 4,365
Total Long-Term Debt
2,981 2,778 2,811 2,819 2,974 3,104 3,346 3,732 3,964 4,014 4,365
Net Debt
2,748 2,419 2,164 2,305 2,355 2,551 2,847 3,148 3,323 3,320 3,833
Capital Expenditures (CapEx)
63 0.00 44 74 104 85 93 135 127 116 139
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,263 -1,293 -1,472 -1,711 -1,747 -1,595 -1,753 -1,813 -1,778 -1,948 -1,963
Debt-free Net Working Capital (DFNWC)
-1,017 -934 -825 -1,197 -1,128 -1,042 -1,254 -1,229 -1,137 -1,254 -1,431
Net Working Capital (NWC)
-1,030 -934 -825 -1,197 -1,128 -1,042 -1,254 -1,229 -1,137 -1,254 -1,431
Net Nonoperating Expense (NNE)
0.00 0.00 0.00 -154 88 310 106 -16 130 177 154
Net Nonoperating Obligations (NNO)
2,806 2,457 2,205 2,336 2,389 2,581 2,861 3,165 3,341 3,337 3,824
Total Depreciation and Amortization (D&A)
320 304 259 267 275 266 311 345 334 333 383
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% -42.72% -39.04% -35.74% -33.07% -30.63% -29.45% -30.31% -29.27%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% -29.89% -25.21% -23.35% -23.66% -20.76% -18.83% -19.51% -21.34%
Net Working Capital to Revenue
0.00% 0.00% 0.00% -29.89% -25.21% -23.35% -23.66% -20.76% -18.83% -19.51% -21.34%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.66 $1.38
Adjusted Weighted Average Basic Shares Outstanding
1.06K 1.06K 1.06K 1.05K 1.06K 510.03M 513.47M 514.71M 515.72M 517.52M 520.51M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.66 $1.38
Adjusted Weighted Average Diluted Shares Outstanding
1.06K 1.06K 1.06K 1.05K 1.06K 510.03M 513.47M 514.71M 515.72M 517.52M 520.51M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.06K 1.06K 1.06K 1.05K 1.06K 510.03M 514.54M 514.85M 516.00M 517.99M 522.40M
Normalized Net Operating Profit after Tax (NOPAT)
0.00 0.00 0.00 153 344 -160 410 536 598 795 701
Normalized NOPAT Margin
0.00% 0.00% 0.00% 3.82% 7.69% -3.59% 7.73% 9.05% 9.91% 12.38% 10.45%
Pre Tax Income Margin
0.00% 0.00% 0.00% 11.04% 5.97% -10.02% 8.60% 12.50% 10.09% 9.35% 7.31%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 19.71 59.43 -8.41 27.27 0.00 198.75 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 4.94 49.14 -4.71 18.64 0.00 142.37 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 17.32 44.57 -10.91 23.05 0.00 167.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 2.55 34.29 -7.21 14.41 0.00 110.62 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 302.93% 37.89% -74.68% 89.47% 58.80% 80.18% 77.20% 107.57%
Augmented Payout Ratio
0.00% 0.00% 0.00% 302.93% 37.89% -74.68% 89.47% 58.80% 80.18% 77.20% 121.89%

Quarterly Metrics And Ratios for Warner Music Group

This table displays calculated financial ratios and metrics derived from Warner Music Group's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 522,346,168.00 521,615,528.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 522,346,168.00 521,615,528.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.35 0.39
Growth Metrics
- - - - - - - - - - -
Revenue Growth
17.47% 6.79% -0.64% 2.77% -4.69% -0.67% 8.69% 14.60% 10.44% 16.71% 10.36%
EBITDA Growth
21.45% 44.07% 0.34% -46.48% 13.18% -23.53% -56.27% 46.29% -15.16% 109.23% 232.56%
EBIT Growth
31.02% 82.80% 1.44% -63.31% 14.33% -38.82% -84.91% 63.74% -22.07% 190.38% 887.50%
NOPAT Growth
34.95% 26.68% 21.63% -12.61% -39.38% -7.15% -30.69% 9.26% 31.09% 102.19% 93.12%
Net Income Growth
55.65% 159.46% 13.71% -68.83% 24.87% -62.50% -111.35% 127.08% -26.97% 402.78% 1,350.00%
EPS Growth
30.43% 200.00% 17.39% -73.33% 50.00% -61.11% -111.11% 150.00% -26.67% 385.71% 1,383.33%
Operating Cash Flow Growth
40.19% -416.67% 28.77% -10.06% 13.31% 322.58% -75.53% -24.01% 32.53% 82.61% 208.70%
Free Cash Flow Firm Growth
-139.75% -602.76% -327.01% 62.53% 259.00% -66.94% -259.84% -296.53% -325.46% 27.93% 48.75%
Invested Capital Growth
10.12% 9.05% 8.58% 6.39% -0.08% 12.00% 16.16% 14.18% 14.49% 10.42% 10.71%
Revenue Q/Q Growth
10.21% -14.53% 4.02% 4.89% 2.21% -10.92% 13.81% 10.60% -1.50% -5.87% 7.62%
EBITDA Q/Q Growth
22.94% -36.57% 15.69% -40.68% 160.00% -57.14% -33.85% 98.45% 50.78% 5.70% 5.15%
EBIT Q/Q Growth
29.44% -47.04% 24.71% -57.08% 303.30% -71.66% -69.23% 365.63% 91.95% 5.59% 4.64%
NOPAT Q/Q Growth
67.41% -61.13% 70.33% -21.15% 16.12% -40.46% 27.14% 24.30% 39.33% -8.18% 21.44%
Net Income Q/Q Growth
25.32% -50.26% 46.88% -65.96% 402.08% -85.06% -144.44% 781.25% 61.47% 2.84% 10.50%
EPS Q/Q Growth
0.00% -40.00% 50.00% -70.37% 462.50% -84.44% -142.86% 766.67% 65.00% 3.03% 13.24%
Operating Cash Flow Q/Q Growth
-13.31% -110.58% 706.45% 61.70% 9.21% -79.22% -33.33% 402.17% 90.48% -71.36% 12.70%
Free Cash Flow Firm Q/Q Growth
64.73% -131.37% 36.01% 28.25% 249.69% -342.93% -37.92% 20.94% 14.89% 22.35% 1.91%
Invested Capital Q/Q Growth
3.29% 2.70% 0.88% -0.57% -2.99% 15.11% 4.62% -2.26% -2.73% 11.02% 4.89%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
49.66% 47.05% 46.59% 47.61% 46.34% 46.70% 45.94% 44.65% 46.36% 46.30% 45.82%
EBITDA Margin
23.00% 17.07% 18.98% 10.74% 27.31% 13.14% 7.64% 13.70% 20.98% 23.56% 23.02%
Operating Margin
20.25% 7.97% 13.32% 8.77% 12.85% 11.32% 10.01% 7.66% 15.65% 15.24% 16.36%
EBIT Margin
18.36% 11.38% 13.64% 5.58% 22.03% 7.01% 1.89% 7.98% 15.54% 17.44% 16.95%
Profit (Net Income) Margin
11.04% 6.43% 9.07% 2.94% 14.47% 2.43% -0.95% 5.84% 9.57% 10.45% 10.73%
Tax Burden Percent
72.83% 84.21% 82.46% 94.12% 73.03% 55.38% 145.45% 102.83% 71.54% 71.26% 74.91%
Interest Burden Percent
82.55% 67.06% 80.66% 56.04% 89.92% 62.50% -34.38% 71.14% 86.01% 84.11% 84.49%
Effective Tax Rate
27.17% 15.79% 17.54% 5.88% 26.97% 44.62% 0.00% -2.83% 28.86% 28.74% 25.09%
Return on Invested Capital (ROIC)
24.99% 11.18% 18.09% 13.63% 15.29% 9.37% 10.39% 12.29% 18.36% 16.43% 18.13%
ROIC Less NNEP Spread (ROIC-NNEP)
23.01% 11.06% 17.22% 11.04% 17.90% 7.76% 6.70% 11.23% 17.51% 16.24% 17.42%
Return on Net Nonoperating Assets (RNNOA)
167.42% 88.59% 125.66% 66.73% 88.27% 40.10% 33.67% 56.14% 78.28% 70.66% 73.21%
Return on Equity (ROE)
192.42% 99.77% 143.74% 80.36% 103.55% 49.47% 44.06% 68.42% 96.63% 87.08% 91.33%
Cash Return on Invested Capital (CROIC)
7.48% 8.39% 9.41% 10.63% 13.93% 1.72% -3.65% -1.05% 0.26% 3.92% 5.26%
Operating Return on Assets (OROA)
13.51% 8.69% 10.26% 4.05% 15.41% 4.85% 1.32% 5.64% 11.17% 12.32% 12.08%
Return on Assets (ROA)
8.12% 4.91% 6.82% 2.14% 10.12% 1.68% -0.66% 4.12% 6.87% 7.38% 7.64%
Return on Common Equity (ROCE)
157.06% 80.31% 117.58% 60.00% 79.50% 35.98% 32.64% 55.67% 80.10% 64.50% 69.44%
Return on Equity Simple (ROE_SIMPLE)
109.72% 130.95% 120.91% 0.00% 96.51% 82.19% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
258 100 171 135 156 93 118 147 205 188 228
NOPAT Margin
14.75% 6.71% 10.98% 8.26% 9.38% 6.27% 7.00% 7.87% 11.13% 10.86% 12.26%
Net Nonoperating Expense Percent (NNEP)
1.98% 0.12% 0.87% 2.59% -2.62% 1.61% 3.69% 1.06% 0.85% 0.19% 0.71%
Return On Investment Capital (ROIC_SIMPLE)
5.58% - - - 3.36% 1.83% 2.29% 2.87% 3.94% 3.38% 4.03%
Cost of Revenue to Revenue
50.34% 52.95% 53.41% 52.39% 53.66% 53.30% 54.06% 55.35% 53.64% 53.70% 54.18%
SG&A Expenses to Revenue
27.23% 29.85% 29.73% 30.37% 28.45% 30.32% 27.89% 26.45% 24.89% 26.56% 24.89%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
30.38% 40.03% 33.33% 38.83% 33.49% 35.38% 35.94% 36.99% 30.43% 31.06% 29.45%
Earnings before Interest and Taxes (EBIT)
321 170 212 91 367 104 32 149 286 302 316
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
402 255 295 175 455 195 129 256 386 408 429
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
39.03 39.28 32.87 31.13 29.46 28.77 24.11 27.27 22.25 18.08 16.53
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.87 2.66 2.49 2.51 2.53 2.58 2.20 2.63 2.33 1.87 1.93
Price to Earnings (P/E)
38.69 32.15 29.07 37.07 31.36 36.09 47.81 48.33 52.36 29.45 20.98
Dividend Yield
1.88% 2.04% 2.22% 2.22% 2.26% 2.26% 2.64% 2.16% 2.41% 2.94% 2.81%
Earnings Yield
2.58% 3.11% 3.44% 2.70% 3.19% 2.77% 2.09% 2.07% 1.91% 3.40% 4.77%
Enterprise Value to Invested Capital (EV/IC)
5.51 5.14 4.81 4.89 4.98 4.51 3.90 4.71 4.43 3.55 3.55
Enterprise Value to Revenue (EV/Rev)
3.41 3.22 3.04 3.05 3.05 3.19 2.82 3.22 2.87 2.46 2.53
Enterprise Value to EBITDA (EV/EBITDA)
17.89 16.09 15.17 17.39 16.41 18.03 19.14 20.86 20.45 14.89 12.47
Enterprise Value to EBIT (EV/EBIT)
24.65 21.69 20.40 24.69 23.05 26.09 30.74 33.11 34.59 22.83 17.52
Enterprise Value to NOPAT (EV/NOPAT)
33.76 31.44 28.37 29.94 35.90 36.52 37.04 41.19 34.35 26.92 24.21
Enterprise Value to Operating Cash Flow (EV/OCF)
27.85 27.56 24.62 26.00 24.42 22.61 24.31 31.84 25.13 20.82 19.64
Enterprise Value to Free Cash Flow (EV/FCFF)
77.22 63.89 53.20 47.39 35.70 277.14 0.00 0.00 1,786.75 94.88 71.01
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
6.50 6.81 6.26 5.95 5.67 5.43 5.37 5.77 5.27 4.85 4.34
Long-Term Debt to Equity
6.50 6.81 6.26 5.95 5.67 5.43 5.37 5.77 5.27 4.85 4.34
Financial Leverage
7.28 8.01 7.30 6.04 4.93 5.17 5.03 5.00 4.47 4.35 4.20
Leverage Ratio
19.06 19.67 18.18 16.02 13.81 13.31 12.86 13.26 12.55 11.45 10.80
Compound Leverage Factor
15.74 13.19 14.66 8.98 12.42 8.32 -4.42 9.43 10.80 9.63 9.13
Debt to Total Capital
86.67% 87.20% 86.23% 85.60% 85.02% 84.45% 84.31% 85.22% 84.06% 82.92% 81.26%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
86.67% 87.20% 86.23% 85.60% 85.02% 84.45% 84.31% 85.22% 84.06% 82.92% 81.26%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
3.31% 3.33% 3.30% 3.35% 3.27% 4.39% 4.31% 2.15% 2.10% 4.11% 4.00%
Common Equity to Total Capital
10.02% 9.48% 10.47% 11.05% 11.72% 11.16% 11.38% 12.63% 13.85% 12.97% 14.73%
Debt to EBITDA
3.34 3.12 3.11 3.56 3.35 3.83 4.57 4.22 4.52 4.00 3.18
Net Debt to EBITDA
2.71 2.66 2.64 2.95 2.67 3.26 4.02 3.70 3.75 3.37 2.77
Long-Term Debt to EBITDA
3.34 3.12 3.11 3.56 3.35 3.83 4.57 4.22 4.52 4.00 3.18
Debt to NOPAT
6.29 6.09 5.82 6.13 7.33 7.76 8.85 8.33 7.60 7.24 6.18
Net Debt to NOPAT
5.11 5.20 4.93 5.07 5.85 6.61 7.78 7.31 6.30 6.10 5.37
Long-Term Debt to NOPAT
6.29 6.09 5.82 6.13 7.33 7.76 8.85 8.33 7.60 7.24 6.18
Altman Z-Score
1.76 1.69 1.62 1.51 1.63 1.47 1.26 1.53 1.50 1.31 1.39
Noncontrolling Interest Sharing Ratio
18.37% 19.51% 18.20% 25.34% 23.23% 27.27% 25.92% 18.65% 17.10% 25.94% 23.97%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.70 0.69 0.69 0.68 0.69 0.66 0.66 0.66 0.70 0.73 0.73
Quick Ratio
0.52 0.51 0.51 0.50 0.51 0.47 0.45 0.45 0.49 0.51 0.50
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-100 -232 -148 -106 159 -387 -534 -422 -359 -279 -274
Operating Cash Flow to CapEx
1,010.34% -119.23% 671.43% 921.21% 922.22% 191.67% 117.95% 825.00% 2,200.00% 466.67% 507.14%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -39.84 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.14 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.74 0.76 0.75 0.73 0.70 0.69 0.70 0.71 0.72 0.71 0.71
Accounts Receivable Turnover
5.73 5.77 5.47 5.41 5.30 5.25 5.12 5.17 5.34 5.24 5.02
Inventory Turnover
31.69 31.91 32.17 29.82 35.46 36.42 35.77 45.12 51.74 50.51 46.60
Fixed Asset Turnover
14.06 14.17 13.90 13.69 13.26 13.13 13.82 14.55 15.14 15.55 16.45
Accounts Payable Turnover
14.15 11.45 14.90 11.39 15.49 10.32 15.66 13.30 19.10 9.67 13.31
Days Sales Outstanding (DSO)
63.73 63.21 66.77 67.45 68.93 69.58 71.29 70.61 68.29 69.71 72.76
Days Inventory Outstanding (DIO)
11.52 11.44 11.34 12.24 10.29 10.02 10.20 8.09 7.06 7.23 7.83
Days Payable Outstanding (DPO)
25.80 31.88 24.49 32.04 23.56 35.37 23.31 27.44 19.11 37.74 27.41
Cash Conversion Cycle (CCC)
49.45 42.77 53.63 47.65 55.65 44.23 58.18 51.27 56.24 39.20 53.18
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,895 4,000 4,035 4,012 3,892 4,480 4,687 4,581 4,456 4,947 5,189
Invested Capital Turnover
1.69 1.67 1.65 1.65 1.63 1.49 1.48 1.56 1.65 1.51 1.48
Increase / (Decrease) in Invested Capital
358 332 319 241 -3.00 480 652 569 564 467 502
Enterprise Value (EV)
21,473 20,558 19,397 19,600 19,363 20,191 18,258 21,585 19,751 17,553 18,444
Market Capitalization
18,070 17,009 15,874 16,123 16,058 16,313 14,199 17,642 16,022 13,341 14,120
Book Value per Share
$0.90 $0.84 $0.93 $1.00 $1.05 $1.09 $1.13 $1.24 $1.38 $1.41 $1.64
Tangible Book Value per Share
($7.93) ($7.80) ($7.68) ($7.75) ($7.62) ($8.42) ($8.43) ($8.24) ($8.01) ($8.75) ($8.67)
Total Capital
4,620 4,569 4,613 4,689 4,652 5,082 5,175 5,122 5,200 5,691 5,796
Total Debt
4,004 3,984 3,978 4,014 3,955 4,292 4,363 4,365 4,371 4,719 4,710
Total Long-Term Debt
4,004 3,984 3,978 4,014 3,955 4,292 4,363 4,365 4,371 4,719 4,710
Net Debt
3,250 3,397 3,371 3,320 3,153 3,655 3,836 3,833 3,620 3,978 4,092
Capital Expenditures (CapEx)
29 26 28 33 36 36 39 28 20 27 28
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,883 -1,670 -1,697 -1,948 -2,009 -1,954 -1,899 -1,963 -2,043 -1,942 -1,801
Debt-free Net Working Capital (DFNWC)
-1,129 -1,083 -1,090 -1,254 -1,207 -1,317 -1,372 -1,431 -1,292 -1,201 -1,183
Net Working Capital (NWC)
-1,129 -1,083 -1,090 -1,254 -1,207 -1,317 -1,372 -1,431 -1,292 -1,201 -1,183
Net Nonoperating Expense (NNE)
65 4.21 30 87 -85 57 134 38 29 7.13 28
Net Nonoperating Obligations (NNO)
3,279 3,415 3,400 3,337 3,195 3,690 3,875 3,824 3,627 3,975 4,103
Total Depreciation and Amortization (D&A)
81 85 83 84 88 91 97 107 100 106 113
Debt-free, Cash-free Net Working Capital to Revenue
-29.90% -26.13% -26.59% -30.31% -31.67% -30.85% -29.36% -29.27% -29.69% -27.24% -24.66%
Debt-free Net Working Capital to Revenue
-17.93% -16.94% -17.08% -19.51% -19.03% -20.79% -21.21% -21.34% -18.78% -16.85% -16.20%
Net Working Capital to Revenue
-17.93% -16.94% -17.08% -19.51% -19.03% -20.79% -21.21% -21.34% -18.78% -16.85% -16.20%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.60 $0.36 $0.54 $0.16 $0.90 $0.14 ($0.06) $0.40 $0.66 $0.70 $0.78
Adjusted Weighted Average Basic Shares Outstanding
516.46M 517.84M 517.88M 517.52M 518.43M 520.32M 521.26M 520.51M 522.14M 521.95M 521.68M
Adjusted Diluted Earnings per Share
$0.60 $0.36 $0.54 $0.16 $0.90 $0.14 ($0.06) $0.40 $0.66 $0.68 $0.77
Adjusted Weighted Average Diluted Shares Outstanding
516.46M 517.84M 517.88M 517.52M 518.43M 520.32M 521.26M 520.51M 522.14M 524.70M 524.42M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
517.88M 517.91M 517.92M 517.99M 520.36M 521.27M 521.27M 522.40M 522.35M 521.62M 523.11M
Normalized Net Operating Profit after Tax (NOPAT)
258 180 172 135 176 100 167 188 229 192 234
Normalized NOPAT Margin
14.75% 12.06% 11.04% 8.26% 10.56% 6.76% 9.86% 10.04% 12.45% 11.11% 12.54%
Pre Tax Income Margin
15.16% 7.63% 11.00% 3.13% 19.81% 4.38% -0.65% 5.67% 13.37% 14.67% 14.32%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43.14 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 26.88 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 39.29 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23.02 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
69.88% 63.67% 62.16% 77.20% 71.67% 82.19% 125.24% 107.57% 131.48% 90.67% 62.46%
Augmented Payout Ratio
69.88% 63.67% 62.16% 77.20% 71.67% 82.19% 125.24% 121.89% 156.72% 112.67% 77.18%

Financials Breakdown Chart

Key Financial Trends

Warner Music Group’s latest results show strong revenue and earnings momentum, but cash flow and leverage remain important risks for investors. In Q3 2026, revenue reached $1.86 billion, up from $1.43 billion in Q3 2022 and 10.4% above Q3 2025. Gross profit increased to $854 million, although the gross margin was approximately 45.8%, broadly consistent with the 45%–47% range seen over the period.

Profitability improved sharply. Q3 2026 operating income was $305 million, compared with $169 million in Q3 2025 and $146 million in Q3 2022. Net income attributable to common shareholders rose to $204 million, or $0.77 per diluted share, versus a restated loss of $16 million, or $0.06 per share, in Q3 2025. Investors should note that several prior-period figures in the supplied data were restated, which may affect direct comparisons.

Cash generation remains positive but uneven. Operating cash flow was $142 million in Q3 2026, more than triple the $46 million generated in Q3 2025, but below the $188 million reported in Q3 2024 and substantially below the $440 million generated in Q1 2026. A $175 million use of cash from operating assets and liabilities was the primary drag on the latest quarter, suggesting working-capital movements continue to create volatility.

Warner Music also continued investing aggressively. The company spent $125 million on acquisitions and $28 million on capital expenditures in Q3 2026. Year to date, acquisition spending totaled approximately $611 million, including the $444 million reported in Q2. These investments could support future growth, but they also increase execution and integration risk.

The balance sheet has expanded, with total assets rising to $10.7 billion from $7.7 billion in Q3 2022. However, cash declined to $618 million from $751 million at the end of Q1 2026, while long-term debt stood at $4.71 billion. Total liabilities of $9.64 billion substantially exceeded equity of $953 million, leaving limited balance-sheet cushion relative to the company’s debt and contractual obligations.

  • Revenue growth remains durable: Q3 revenue increased approximately 30% from Q3 2022 and 10.4% year over year, indicating continued expansion in Warner Music’s core business.
  • Operating profitability rebounded: Operating income reached $305 million in Q3 2026, the strongest result among the comparable quarters provided.
  • Earnings per share improved materially: Diluted EPS increased to $0.77 from $0.68 in Q2 2026 and a restated loss of $0.06 in Q3 2025.
  • Operating cash flow recovered year over year: Q3 operating cash flow of $142 million was well above the $46 million generated in the prior-year quarter.
  • Retained earnings improved: Retained earnings increased to negative $1.07 billion from negative $1.54 billion in Q3 2022, reflecting cumulative profitability and a gradual strengthening of book equity.
  • Gross margins are stable but not expanding: The latest margin of approximately 45.8% is healthy, but remains close to historical levels rather than showing clear operating leverage.
  • Acquisitions are a major growth lever: Significant acquisition spending could expand Warner Music’s catalog and revenue base, although the financial benefits will depend on integration and the performance of acquired assets.
  • Cash declined during the latest quarter: Cash fell by $123 million in Q3 2026 as investing and financing outflows exceeded operating cash generation.
  • Leverage remains elevated: Long-term debt of $4.71 billion was more than five times reported total equity, while net debt based on cash and equivalents was approximately $4.09 billion.
  • Working-capital demands are significant: Accounts receivable reached $1.61 billion, and the $175 million operating-capital cash outflow in Q3 highlights the risk that reported earnings may not consistently convert into cash.
09/10/26 04:07 AM ETAI Generated. May Contain Errors.

Warner Music Group Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Warner Music Group's fiscal year ends in September. Their fiscal year 2025 ended on September 30, 2025.

Warner Music Group's net income appears to be on an upward trend, with a most recent value of $370 million in 2025, rising from $0.00 in 2015. The previous period was $478 million in 2024. See where experts think Warner Music Group is headed by visiting Warner Music Group's forecast page.

Warner Music Group's total operating income in 2025 was $694 million, based on the following breakdown:
  • Total Gross Profit: $3.08 billion
  • Total Operating Expenses: $2.38 billion

Over the last 10 years, Warner Music Group's total revenue changed from $0.00 in 2015 to $6.71 billion in 2025, a change of 670,700,000,000.0%.

Warner Music Group's total liabilities were at $9.07 billion at the end of 2025, a 7.0% increase from 2024, and a 68.6% increase since 2015.

In the past 10 years, Warner Music Group's cash and equivalents has ranged from $246 million in 2015 to $694 million in 2024, and is currently $532 million as of their latest financial filing in 2025.

Over the last 10 years, Warner Music Group's book value per share changed from 209,478.67 in 2015 to 1.24 in 2025, a change of -100.0%.



Financial statements for NASDAQ:WMG last updated on 8/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners