Warner Music Cash Flow Statement (2009-2025) | WMG

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income -48.00M-55.00M-46.00M-18.00M-39.00M-46.00M-26.00M-34.00M-32.00M-17.00M-79.00M4.00M-62.00M-57.00M-36.00M-59.00M-184.00M-24.00M-41.00M19.00M-43.00M-23.00M28.00M12.00M-7.00M-3.00M24.00M20.00M143.00M-38.00M5.00M-1.00M321.00M-13.00M86.00M67.00M14.00M91.00M122.00M-74.00M-519.00M1.00M99.00M117.00M61.00M30.00M188.00M92.00M125.00M150.00M124.00M37.00M124.00M154.00M193.00M96.00M141.00M48.00M241.00M36.00M-16.00M109.00M175.00M
Depreciation and Depletion 14.00M13.00M16.00M15.00M14.00M14.00M14.00M15.00M18.00M24.00M14.00M15.00M18.00M19.00M19.00M19.00M20.00M21.00M20.00M18.00M17.00M21.00M22.00M22.00M22.00M26.00M26.00M25.00M26.00M29.00M28.00M29.00M32.00M31.00M
Share-based Compensation 3.00M3.00M2.00M5.00M4.00M4.00M11.00M3.00M2.00M3.00M-1.00M1.00M3.00M5.00M14.00M10.00M7.00M9.00M44.00M18.00M9.00M25.00M10.00M12.00M2.00M14.00M22.00M-7.00M167.00M440.00M8.00M6.00M15.00M12.00M12.00M24.00M6.00M5.00M4.00M14.00M21.00M7.00M7.00M9.00M9.00M10.00M24.00M13.00M14.00M16.00M11.00M19.00M
Deferred Taxes -8.00M-2.00M-7.00M-11.00M-10.00M-2.00M-1.00M-60.00M-16.00M-7.00M-24.00M-8.00M-12.00M-5.00M6.00M-9.00M-1.00M-5.00M-11.00M-2.00M-10.00M-153.00M-27.00M42.00M-4.00M67.00M-39.00M11.00M16.00M-2.00M-93.00M-29.00M-2.00M-3.00M-23.00M2.00M12.00M13.00M19.00M11.00M7.00M-24.00M-5.00M2.00M-15.00M5.00M5.00M11.00M13.00M-77.00M23.00M1.00M-17.00M-97.00M25.00M
Gains from Sales and Divestitures 5.005.005.002.007.0017.009.00
Gains from Investment Securities 1.00M-2.00M1.00M2.002.003.009.0011.007.00M-52.00M3.00M4.00M3.00M81.00M4.00M28.00M-1.00M-7.00M
Asset Writedowns and Impairment -29.00M50.00M26.00M6.00M70.00M9.00M
Change in Working Capital 53.00M
Change in Receivables 55.00M-8.00M42.00M-118.00M135.00M23.00M-87.00M-17.00M96.00M56.00M-174.00M51.00M-5.00M67.00M-87.00M4.00M10.00M63.00M-88.00M32.00M-24.00M65.00M-24.00M14.00M5.00M93.00M-78.00M28.00M88.00M2.00M-40.00M40.00M101.00M-107.00M-39.00M27.00M98.00M-94.00M44.00M10.00M100.00M-18.00M74.00M39.00M-7.00M7.00M94.00M19.00M53.00M15.00M27.00M15.00M-24.00M-10.00M55.00M40.00M33.00M
Change in Inventory -1.00M-3.00M1.00M9.00M-1.00M-1.00M7.00M1.00M1.00M2.00M3.00M1.00M2.00M3.00M1.00M-4.00M-3.00M1.00M1.00M-2.00M1.00M2.00M2.00M-13.00M1.00M9.00M-10.00M1.00M-7.00M18.00M-11.00M10.00M-1.00M21.00M-12.00M11.00M3.00M20.00M-13.00M11.00M2.00M12.00M-24.00M-6.00M-4.00M4.00M-10.00M1.00M9.00M11.00M-12.00M
Change in Account Payables 8.00M66.00M-40.00M-10.00M32.00M-20.00M29.00M-35.00M56.00M-65.00M20.00M14.00M46.00M-57.00M46.00M-8.00M58.00M-23.00M68.00M-54.00M112.00M-37.00M77.00M-16.00M141.00M-73.00M45.00M-91.00M92.00M-46.00M71.00M13.00M84.00M-46.00M22.00M-24.00M54.00M42.00M76.00M45.00M107.00M-52.00M107.00M-4.00M117.00M-50.00M183.00M6.00M202.00M-31.00M181.00M-77.00M173.00M-90.00M163.00M-79.00M195.00M
Change in Accured Expenses -91.00M133.00M-86.00M-25.00M-16.00M191.00M-53.00M-21.00M-6.00M153.00M-79.00M-42.00M25.00M9.00M-47.00M-2.00M-37.00M69.00M-11.00M-30.00M-6.00M70.00M-12.00M-31.00M-12.00M103.00M-23.00M-77.00M16.00M166.00M-92.00M-8.00M6.00M97.00M-44.00M-65.00M-4.00M81.00M-35.00M-84.00M57.00M153.00M16.00M-80.00M-39.00M82.00M-61.00M-4.00M-28.00M170.00M-31.00M-20.00M-68.00M205.00M-183.00M64.00M-72.00M163.00M-34.00M
Other Working Capital Changes -3.00M20.00M-5.00M-1.00M28.00M18.00M-12.00M-5.00M33.00M-3.00M-11.00M60.00M68.00M-35.00M2.00M39.00M40.00M-40.00M-27.00M-15.00M12.00M-32.00M-15.00M4.00M-14.00M47.00M-3.00M-13.00M46.00M-34.00M-53.00M25.00M11.00M26.00M-34.00M71.00M-51.00M128.00M-55.00M26.00M2.00M74.00M-59.00M-48.00M-38.00M231.00M-104.00M-19.00M-84.00M272.00M-70.00M-69.00M-66.00M72.00M66.00M3.00M-4.00M-25.00M-44.00M
Cash from Operations 144.00M50.00M-113.00M25.00M121.00M375.00M-10.00M135.00M22.00M12.00M-52.00M131.00M-38.00M89.00M35.00M107.00M-24.00M104.00M61.00M111.00M35.00M135.00M156.00M70.00M83.00M226.00M136.00M129.00M160.00M92.00M7.00M150.00M151.00M78.00M86.00M123.00M176.00M169.00M150.00M91.00M228.00M129.00M44.00M163.00M406.00M209.00M-6.00M146.00M338.00M293.00M-31.00M188.00M304.00M332.00M69.00M46.00M231.00M440.00M
Depreciation, Depletion & Amortization
Amortization of Deferred Charges 11.00M3.00M3.00M3.00M3.00M-1.00M2.00M4.00M2.00M5.00M4.00M4.00M3.00M2.00M2.00M4.00M2.00M3.00M2.00M3.00M3.00M3.00M3.00M2.00M1.00M2.00M1.00M2.00M2.00M1.00M2.00M1.00M2.00M1.00M1.00M2.00M1.00M1.00M1.00M1.00M1.00M2.00M1.00M2.00M1.00M2.00M2.00M1.00M-1.00M2.00M3.00M1.00M2.00M1.00M1.00M3.00M1.00M
Depreciation & Amortization (CF) 65.00M65.00M63.00M60.00M63.00M33.00M61.00M59.00M61.00M77.00M78.00M79.00M81.00M83.00M79.00M77.00M77.00M76.00M75.00M75.00M75.00M68.00M63.00M63.00M64.00M61.00M65.00M69.00M71.00M56.00M68.00M69.00M66.00M66.00M71.00M61.00M62.00M67.00M71.00M77.00M79.00M79.00M81.00M89.00M87.00M82.00M84.00M83.00M86.00M79.00M81.00M83.00M80.00M83.00M86.00M90.00M96.00M104.00M99.00M
Investing Activities
Capital Expenditures -6.00M21.00M8.00M6.00M7.00M-5.00M7.00M6.00M10.00M11.00M12.00M18.00M16.00M30.00M24.00M15.00M12.00M12.00M10.00M13.00M8.00M11.00M8.00M10.00M11.00M15.00M16.00M13.00M11.00M34.00M26.00M33.00M23.00M22.00M15.00M13.00M20.00M37.00M18.00M20.00M20.00M35.00M34.00M28.00M35.00M38.00M21.00M35.00M33.00M38.00M29.00M26.00M28.00M33.00M36.00M36.00M39.00M28.00M20.00M
Change in Intangibles -4.00M-3.00M14.00M7.00M6.00M-27.00M8.00M3.00M24.00M2.00M10.00M9.00M1.00M6.00M5.00M4.00M3.00M4.00M7.00M5.00M2.00M11.00M1.00M5.00M5.00M5.00M1.00M4.00M6.00M3.00M5.00M11.00M8.00M17.00M11.00M7.00M10.00M324.00M3.00M132.00M165.00M4.00M9.00M13.00M33.00M9.00M11.00M61.00M59.00M23.00M41.00M64.00M41.00M79.00M32.00M43.00M30.00M
Acquisitions 6.00M44.00M-39.00M-53.00M13.00M719.00M4.00M22.00M27.00M8.00M3.00M5.00M1.00M7.00M15.00M5.00M3.00M3.00M3.00M130.00M1.00M5.00M8.00M9.00M207.00M11.00M16.00M-3.00M6.00M-1.00M6.00M83.00M1.00M38.00M10.00M15.00M425.00M4.00M70.00M10.00M8.00M9.00M9.00M100.00M17.00M9.00M14.00M40.00M6.00M12.00M
Divestments 21.00M18.00M25.00M30.00M12.00M504.00M11.00M42.00M3.00M9.00M8.00M2.00M36.00M4.00M10.00M
Cash from Investing Activities -19.00M-24.00M-66.00M-11.00M-18.00M108.00M-15.00M-14.00M-47.00M-732.00M-26.00M-49.00M-17.00M-63.00M-37.00M-22.00M-20.00M-16.00M-18.00M23.00M-4.00M-9.00M-12.00M6.00M-120.00M-6.00M-22.00M479.00M-46.00M-238.00M-55.00M-47.00M-36.00M-32.00M-19.00M-36.00M-132.00M-343.00M-61.00M-162.00M-72.00M-624.00M-25.00M-114.00M-61.00M-10.00M-41.00M-53.00M-196.00M-92.00M-33.00M-76.00M-110.00M-81.00M-121.00M-71.00M-67.00M-52.00M
Financing Activities
Other financing activities 595.00M127.00M2.00M-1.00M-3.00M-1.00M14.00M12.00M1.00M-2.00M11.00M3.00M4.00M3.00M1.00M16.00M3.00M1.00M4.00M4.00M4.00M1.00M2.00M1.00M2.00M-5.00M-2.00M9.00M8.00M
Cash from Financing Activities -4.00M-1.00M-1.00M-1.00M-169.00M-86.00M-11.00M-163.00M771.00M54.00M-59.00M48.00M-6.00M-3.00M-6.00M-6.00M-4.00M-6.00M-94.00M-5.00M-111.00M-38.00M-55.00M-4.00M-31.00M-3.00M-146.00M-304.00M-502.00M182.00M-31.00M-32.00M-31.00M-207.00M-38.00M-43.00M-28.00M178.00M-64.00M-79.00M-96.00M448.00M-85.00M-83.00M-92.00M-70.00M-73.00M-90.00M-92.00M-93.00M-97.00M-90.00M-116.00M-127.00M-121.00M-96.00M-153.00M-159.00M
Dividend Payments
Dividends Paid - Common 1.00M1.00M1.00M2.00M2.00M1.00M1.00M1.00M2.00M1.00M3.00M1.00M1.00M30.00M2.00M123.00M300.00M500.00M2.00M29.00M32.00M31.00M206.00M38.00M37.00M63.00M62.00M63.00M62.00M78.00M78.00M78.00M79.00M83.00M84.00M83.00M84.00M89.00M89.00M89.00M89.00M94.00M94.00M95.00M94.00M100.00M100.00M
Additional items
Exchange Rate Effect -12.00M14.00M3.00M1.00M2.00M-18.00M-2.00M-5.00M-4.00M2.00M-2.00M-3.00M-5.00M-7.00M-6.00M-6.00M-5.00M-2.00M3.00M-1.00M-10.00M6.00M6.00M5.00M2.00M4.00M-11.00M-3.00M-2.00M1.00M-6.00M4.00M-7.00M4.00M5.00M9.00M-3.00M4.00M-3.00M-2.00M1.00M-6.00M-14.00M7.00M1.00M-4.00M-9.00M5.00M-6.00M-2.00M9.00M-16.00M8.00M11.00M-3.00M3.00M
Change in Cash 109.00M39.00M-176.00M14.00M104.00M268.00M-113.00M105.00M-192.00M53.00M-26.00M20.00M-7.00M15.00M-12.00M73.00M-50.00M78.00M32.00M38.00M29.00M14.00M96.00M21.00M91.00M80.00M129.00M-164.00M293.00M-391.00M34.00M-78.00M71.00M78.00M-157.00M22.00M48.00M21.00M13.00M22.00M-146.00M57.00M-49.00M-65.00M-40.00M239.00M136.00M-119.00M-1.00M41.00M113.00M-167.00M20.00M87.00M108.00M-165.00M-110.00M5.00M216.00M
Free Cash Flow 150.00M29.00M-121.00M19.00M114.00M380.00M-17.00M129.00M12.00M1.00M-64.00M113.00M-54.00M59.00M11.00M92.00M-36.00M92.00M51.00M98.00M27.00M124.00M148.00M60.00M72.00M211.00M120.00M-13.00M118.00M126.00M66.00M-26.00M127.00M129.00M63.00M73.00M103.00M139.00M151.00M130.00M71.00M193.00M95.00M16.00M128.00M368.00M188.00M-41.00M113.00M300.00M264.00M-57.00M160.00M271.00M296.00M33.00M7.00M203.00M420.00M
Net Cash Flow 121.00M25.00M-179.00M13.00M102.00M314.00M-111.00M110.00M-188.00M51.00M-24.00M23.00M-7.00M20.00M-5.00M79.00M-50.00M84.00M37.00M40.00M26.00M15.00M106.00M15.00M85.00M75.00M127.00M-168.00M304.00M-388.00M36.00M-79.00M71.00M84.00M-161.00M29.00M44.00M16.00M4.00M25.00M-150.00M60.00M-47.00M-66.00M-34.00M253.00M129.00M-120.00M3.00M50.00M108.00M-161.00M22.00M78.00M124.00M-173.00M-121.00M11.00M229.00M