image
Warner Music Group Corp. WMG
Communication Services - Entertainment - NASDAQ - US
Watchlist
$ 30.24
0.699 %
$ 15.7 B
Market Cap
36.43
P/E
INCOME STATEMENT
6.43 B REVENUE
6.44%
Growth Rates
1Year 6.44%
3Years 6.63%
5Years 7.51%
7Years 8.73%
10Years 7.82%
823 M OPERATING INCOME
4.18%
Growth Rates
1Year 4.18%
3Years 10.56%
5Years 18.25%
7Years 20.58%
10Years 45.77%
478 M NET INCOME
8.88%
Growth Rates
1Year 8.88%
3Years 15.90%
5Years 13.13%
7Years 18.12%
10Years 13.59%
EFFICIENCY
Earnings Waterfall Warner Music Group Corp.
image
Revenue 6.43 B
Cost Of Revenue 3.36 B
Gross Profit 3.07 B
Operating Expenses 2.25 B
Operating Income 823 M
Other Expenses 345 M
Net Income 478 M

Income Statement

Millions
Sep-2024 Sep-2023 Sep-2022 Sep-2021 Sep-2020 Sep-2019 Sep-2018 Sep-2017 Sep-2016 Sep-2015 Sep-2014 Sep-2013 Sep-2012 Sep-2011 Sep-2010 Sep-2009 Sep-2008 Sep-2007 Sep-2006 Sep-2005 Sep-2004 Nov-2003 Nov-2002 Nov-2000
REVENUE
Revenue 6 426.0 6 037.0 5 919.0 5 301.0 4 463.0 4 475.0 4 005.0 3 576.0 3 246.0 2 966.0 3 027.0 2 871.0 2 780.0 2 869.0 2 984.0 3 198.0 3 491.0 3 385.0 3 516.0 3 502.0 1 769.0 3 376.0 3 290.0 3 461.0
GROSS PROFIT
Cost Of Revenue 3 355.0 3 177.0 3 080.0 2 742.0 2 333.0 2 401.0 2 171.0 1 931.0 1 707.0 1 511.0 1 570.0 1 492.0 1 455.0 1 801.0 1 572.0 1 719.0 1 832.0 1 823.0 1 822.0 1 850.0 944.0 0 1 873.0 1 960.0
Gross Profit 3 071.0 2 860.0 2 839.0 2 559.0 2 130.0 2 074.0 1 834.0 1 645.0 1 539.0 1 455.0 1 457.0 1 379.0 1 325.0 1 068.0 1 412.0 1 479.0 1 659.0 1 562.0 1 694.0 1 652.0 825.0 3 376.0 1 417.0 1 501.0
OPERATING INCOME
Operating Expenses 2 248.0 2 070.0 2 125.0 1 950.0 2 359.0 1 718.0 1 617.0 1 423.0 1 325.0 1 328.0 1 438.0 1 304.0 1 216.0 1 036.0 1 322.0 1 344.0 1 452.0 1 297.0 1 411.0 1 561.0 781.0 0 2 959.0 1 537.0
Selling, General and Administrative Expenses 1 776.0 1 786.0 1 862.0 1 721.0 2 169.0 1 510.0 1 411.0 1 222.0 1 082.0 1 073.0 1 172.0 1 097.0 1 023.0 945.0 1 103.0 1 119.0 1 233.0 1 164.0 1 232.0 1 301.0 677.0 0 1 282.0 0
Research and Development Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 823.0 790.0 714.0 609.0 (229.0) 356.0 217.0 222.0 214.0 127.0 19.0 75.0 109.0 32.0 90.0 135.0 207.0 215.0 283.0 84.0 18.0 3 376.0 (1 542.0) (36.0)
PRE-TAX INCOME
Interest Income Expense 161.0 141.0 125.0 122.0 127.0 142.0 138.0 149.0 173.0 181.0 203.0 203.0 225.0 0 195.0 195.0 0 0 0 0 0 0 0 0
Total Other Income (222.0) (181.0) 26.0 (153.0) (218.0) (89.0) 225.0 (224.0) (173.0) (202.0) (348.0) (300.0) (217.0) (170.0) (194.0) (189.0) (193.0) (187.0) (176.0) (198.0) (212.0) (3 376.0) 1 542.0 36.0
Pre-Tax Income 601.0 609.0 740.0 456.0 (447.0) 267.0 442.0 (2.0) 41.0 (75.0) (329.0) (225.0) (108.0) (138.0) (104.0) (54.0) 14.0 28.0 107.0 (114.0) (208.0) 0 0 0
NET INCOME
Tax Provision 123.0 170.0 185.0 149.0 23.0 9.0 130.0 (151.0) 11.0 13.0 (26.0) (31.0) 1.0 (138.0) 41.0 50.0 49.0 49.0 47.0 55.0 30.0 1 353.0 6 026.0 408.0
Net Income 435.0 430.0 551.0 304.0 (475.0) 256.0 307.0 143.0 25.0 (91.0) (308.0) (198.0) (112.0) (138.0) (143.0) (100.0) (56.0) (21.0) 60.0 (169.0) (238.0) (1 353.0) (6 026.0) (408.0)
EPS 0.83 0.82 1.06 0.58 0.93 0.5 0.61 0.28 0.0498 0.18 0.61 0.39 0.22 0 0.96 0.67 0.38 0.14 0.42 1.48 0.47 2.7 12 0.81