Warner Music Group Corp.
NASDAQ:WMG
30.38 (USD) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 641 | 584 | 499 | 553 | 619 | 514 | 647 | 359 | 246 | 157 | 155 | 302 | 154 | 439 | 384 | 411 | 333 | 367 | 288 | 555 | 144 | 41 | 106 |
Short Term Investments
| 2 | 2 | -394 | 0 | -206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 641 | 584 | 499 | 553 | 619 | 514 | 647 | 359 | 246 | 157 | 155 | 302 | 154 | 439 | 384 | 411 | 333 | 385 | 288 | 555 | 144 | 41 | 106 |
Net Receivables
| 1,120 | 984 | 839 | 771 | 775 | 447 | 404 | 329 | 349 | 383 | 511 | 398 | 385 | 434 | 550 | 538 | 555 | 585 | 637 | 571 | 0 | 0 | 0 |
Inventory
| 126 | 108 | 99 | 79 | 74 | 42 | 39 | 41 | 42 | 39 | 33 | 28 | 29 | 37 | 46 | 57 | 58 | 59 | 52 | 65 | 0 | 0 | 0 |
Other Current Assets
| 102 | 91 | 86 | 55 | 53 | 50 | 44 | 51 | 60 | 55 | 59 | 44 | 45 | 46 | 48 | 212 | 209 | 226 | 229 | 309 | 0 | 0 | 0 |
Total Current Assets
| 2,402 | 2,139 | 1,896 | 1,678 | 1,691 | 1,176 | 1,275 | 908 | 827 | 782 | 894 | 939 | 802 | 1,129 | 1,228 | 1,248 | 1,195 | 1,300 | 1,242 | 1,538 | 144 | 41 | 106 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 703 | 641 | 632 | 604 | 300 | 229 | 213 | 203 | 220 | 227 | 180 | 152 | 182 | 121 | 100 | 117 | 133 | 146 | 157 | 189 | 0 | 0 | 0 |
Goodwill
| 1,993 | 1,920 | 1,830 | 1,831 | 1,761 | 1,692 | 1,685 | 1,627 | 1,632 | 1,661 | 1,668 | 1,380 | 1,372 | 1,057 | 1,027 | 1,078 | 1,065 | 929 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,502 | 2,384 | 2,171 | 1,807 | 1,874 | 2,005 | 2,207 | 2,317 | 2,633 | 3,004 | 3,227 | 2,601 | 2,780 | 1,219 | 1,417 | 1,596 | 1,732 | 1,811 | 2,784 | 3,015 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 4,495 | 4,304 | 4,001 | 3,638 | 3,635 | 3,697 | 3,892 | 3,944 | 4,265 | 4,665 | 4,895 | 3,981 | 4,152 | 2,276 | 2,444 | 2,674 | 2,797 | 2,740 | 2,784 | 3,015 | 0 | 0 | 0 |
Long Term Investments
| 688 | 503 | 457 | 269 | 208 | 153 | 172 | 196 | 0 | 0 | 0 | 0 | 0 | 9 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 32 | 29 | 31 | 68 | 38 | 11 | 97 | 2 | 0 | 0 | 0 | 0 | 0 | 189 | 209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 225 | 212 | 194 | 153 | 145 | 78 | 69 | 82 | 309 | 280 | 283 | 206 | 244 | 55 | 64 | 437 | 447 | 334 | 315 | 348 | 0 | 0 | 0 |
Total Non-Current Assets
| 6,143 | 5,689 | 5,315 | 4,732 | 4,326 | 4,168 | 4,443 | 4,427 | 4,794 | 5,172 | 5,358 | 4,339 | 4,578 | 2,650 | 2,835 | 3,228 | 3,377 | 3,220 | 3,256 | 3,552 | 0 | 0 | 0 |
Total Assets
| 8,545 | 7,828 | 7,211 | 6,410 | 6,017 | 5,344 | 5,718 | 5,335 | 5,621 | 5,954 | 6,252 | 5,278 | 5,380 | 3,779 | 4,063 | 4,476 | 4,572 | 4,520 | 4,498 | 5,090 | 4,484 | 5,679 | 6,791 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 300 | 268 | 302 | 264 | 260 | 281 | 208 | 204 | 173 | 215 | 280 | 156 | 165 | 206 | 212 | 219 | 225 | 209 | 247 | 226 | 0 | 0 | 0 |
Short Term Debt
| 41 | 40 | 43 | 39 | 2,093 | 1,850 | 1,669 | 1,439 | 13 | 13 | 13 | 1,339 | 1,246 | 1,407 | 1,524 | 17 | 17 | 17 | 17 | 354 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 371 | 423 | 348 | 297 | 180 | 208 | 197 | 178 | 206 | 219 | 139 | 101 | 101 | 100 | 120 | 117 | 57 | 1,142 | 1,057 | 1,003 | 0 | 0 | 0 |
Other Current Liabilities
| 2,827 | 2,637 | 2,457 | 2,120 | 286 | 34 | 26 | 21 | 1,465 | 1,438 | 1,555 | 10 | 10 | 8 | 16 | 1,518 | 1,583 | 431 | 427 | 597 | 0 | 0 | 0 |
Total Current Liabilities
| 3,539 | 3,368 | 3,150 | 2,720 | 2,819 | 2,373 | 2,100 | 1,842 | 1,857 | 1,885 | 1,987 | 1,606 | 1,522 | 1,721 | 1,872 | 1,871 | 1,882 | 1,799 | 1,748 | 2,180 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 4,219 | 3,973 | 3,633 | 3,403 | 2,974 | 2,819 | 2,811 | 2,778 | 2,981 | 3,017 | 2,854 | 2,206 | 2,217 | 1,945 | 1,939 | 2,242 | 2,256 | 2,239 | 2,229 | 1,828 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 216 | 220 | 207 | 163 | 172 | 165 | 190 | 269 | 302 | 383 | 439 | 375 | 411 | 169 | 164 | 237 | 244 | 197 | 201 | 265 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 141 | 99 | 175 | 169 | 321 | 307 | 309 | 236 | 242 | 279 | 229 | 147 | 148 | 155 | 172 | 212 | 214 | 227 | 231 | 333 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 4,576 | 4,292 | 4,015 | 3,735 | 3,467 | 3,291 | 3,310 | 3,283 | 3,525 | 3,679 | 3,522 | 2,728 | 2,776 | 2,269 | 2,275 | 2,691 | 2,714 | 2,663 | 2,661 | 2,426 | 0 | 0 | 0 |
Total Liabilities
| 8,115 | 7,660 | 7,165 | 6,455 | 6,286 | 5,664 | 5,410 | 5,125 | 5,382 | 5,564 | 5,509 | 4,334 | 4,298 | 3,990 | 4,147 | 4,562 | 4,596 | 4,462 | 4,409 | 4,606 | 0 | 0 | 0 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -1,387 | -1,477 | -1,710 | -1,749 | -1,177 | -1,272 | -654 | -715 | -740 | -649 | -341 | -143 | -31 | -929 | -786 | -686 | -614 | -516 | -480 | -238 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -322 | -347 | -202 | -222 | -240 | -190 | -181 | -218 | -167 | -108 | -61 | -59 | -33 | 53 | 42 | 10 | -1 | 7 | 21 | 6 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,015 | 1,975 | 1,942 | 1,907 | 1,127 | 1,128 | 1,128 | 1,128 | 1,128 | 1,128 | 1,128 | 1,129 | 1,129 | 611 | 601 | 590 | 579 | 567 | 548 | 512 | 0 | 0 | 0 |
Total Shareholders Equity
| 307 | 152 | 31 | -63 | -289 | -334 | 293 | 195 | 221 | 371 | 726 | 927 | 1,065 | -265 | -143 | -86 | -36 | 58 | 89 | 280 | 1,587 | 3,001 | 5,228 |
Total Equity
| 430 | 168 | 46 | -45 | -269 | -320 | 308 | 210 | 239 | 390 | 743 | 944 | 1,082 | -211 | -84 | -86 | -24 | 58 | 89 | 484 | 1,587 | 3,001 | 5,228 |
Total Liabilities & Shareholders Equity
| 8,545 | 7,828 | 7,211 | 6,410 | 6,017 | 5,344 | 5,718 | 5,335 | 5,621 | 5,954 | 6,252 | 5,278 | 5,380 | 3,779 | 4,063 | 4,476 | 4,572 | 4,520 | 4,498 | 5,090 | 4,484 | 5,679 | 6,791 |