Wall Street Experts

Warner Music Group Corp.

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025
Kwartał Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Aktywa 5 854.0 5 666.0 5 664.0 5 621.0 5 613.0 5 485.0 5 494.0 5 335.0 5 340.0 5 304.0 5 479.0 5 718.0 5 875.0 5 782.0 5 764.0 5 344.0 5 946.0 5 902.0 5 955.0 6 017.0 6 314.0 6 124.0 6 148.0 6 410.0 6 943.0 6 830.0 7 040.0 7 211.0 8 015.0 7 781.0 7 699.0 7 828.0 8 129.0 8 010.0 8 150.0 8 545.0 8 991.0 8 731.0 8 830.0 9 155.0 9 146.0 9 568.0
Aktywa trwałe 5 029.0 4 867.0 4 891.0 4 794.0 4 691.0 4 611.0 4 552.0 4 427.0 4 279.0 4 249.0 4 301.0 4 443.0 4 373.0 4 375.0 4 179.0 4 168.0 4 354.0 4 378.0 4 375.0 4 326.0 4 658.0 4 541.0 4 566.0 4 732.0 5 115.0 5 074.0 5 306.0 5 315.0 5 994.0 5 869.0 5 798.0 5 689.0 5 789.0 5 798.0 5 833.0 6 143.0 6 375.0 6 281.0 6 347.0 6 512.0 6 430.0 6 969.0
Rzeczowe aktywa trwałe netto 233.0 226.0 227.0 220.0 217.0 210.0 206.0 203.0 195.0 197.0 203.0 213.0 213.0 214.0 203.0 229.0 268.0 295.0 296.0 300.0 584.0 575.0 588.0 604.0 609.0 606.0 620.0 632.0 636.0 639.0 642.0 641.0 650.0 673.0 706.0 703.0 708.0 695.0 690.0 706.0 712.0 720.0
Wartość firmy 1 649.0 1 625.0 1 633.0 1 632.0 1 625.0 1 622.0 1 630.0 1 627.0 1 612.0 1 614.0 1 630.0 1 685.0 1 688.0 1 696.0 1 686.0 1 692.0 1 793.0 1 787.0 1 772.0 1 761.0 1 768.0 1 761.0 1 770.0 1 831.0 1 851.0 1 842.0 1 836.0 1 830.0 1 945.0 1 922.0 1 932.0 1 920.0 1 951.0 1 960.0 1 962.0 1 993.0 2 015.0 2 007.0 2 003.0 2 021.0 2 013.0 2 031.0
Wartości niematerialne i prawne 2 874.0 2 723.0 2 717.0 2 633.0 2 542.0 2 466.0 2 387.0 2 317.0 2 201.0 2 172.0 2 137.0 2 207.0 2 162.0 2 155.0 2 030.0 2 005.0 1 992.0 1 955.0 1 933.0 1 874.0 1 864.0 1 795.0 1 776.0 1 807.0 2 124.0 2 081.0 2 217.0 2 171.0 2 624.0 2 563.0 2 494.0 2 384.0 2 415.0 2 382.0 2 345.0 2 502.0 2 541.0 2 468.0 2 459.0 2 359.0 2 329.0 2 915.0
Wartość firmy i wartości niematerialne i prawne 4 523.0 4 348.0 4 350.0 4 265.0 4 167.0 4 088.0 4 017.0 3 944.0 3 813.0 3 786.0 3 767.0 3 892.0 3 850.0 3 851.0 3 716.0 3 697.0 3 785.0 3 742.0 3 705.0 3 635.0 3 632.0 3 556.0 3 546.0 3 638.0 3 975.0 3 923.0 4 053.0 4 001.0 4 569.0 4 485.0 4 426.0 4 304.0 4 366.0 4 342.0 4 307.0 4 495.0 4 556.0 4 475.0 4 462.0 4 380.0 4 342.0 4 946.0
Należności netto 436.0 338.0 343.0 349.0 408.0 318.0 353.0 329.0 384.0 361.0 380.0 404.0 499.0 427.0 444.0 447.0 789.0 781.0 744.0 775.0 882.0 763.0 732.0 771.0 884.0 783.0 834.0 839.0 941.0 914.0 970.0 984.0 1 004.0 1 017.0 1 113.0 1 120.0 1 195.0 1 197.0 1 222.0 1 255.0 1 201.0 1 218.0
Inwestycje długoterminowe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 196.0 0.0 0.0 204.0 172.0 175.0 181.0 170.0 153.0 166.0 184.0 209.0 208.0 231.0 232.0 230.0 269.0 307.0 301.0 385.0 457.0 566.0 534.0 500.0 503.0 546.0 557.0 584.0 688.0 755.0 0.0 10.0 0.0 0.0 0.0
Aktywa obrotowe 825.0 799.0 773.0 827.0 922.0 874.0 942.0 908.0 1 061.0 1 055.0 1 178.0 1 275.0 1 502.0 1 407.0 1 585.0 1 176.0 1 592.0 1 524.0 1 580.0 1 691.0 1 656.0 1 583.0 1 582.0 1 678.0 1 828.0 1 756.0 1 734.0 1 896.0 2 021.0 1 912.0 1 901.0 2 139.0 2 340.0 2 212.0 2 317.0 2 402.0 2 616.0 2 450.0 2 483.0 2 643.0 2 716.0 2 599.0
Środki pieniężne i Inwestycje 145.0 218.0 168.0 246.0 278.0 316.0 345.0 359.0 455.0 476.0 567.0 647.0 776.0 612.0 905.0 514.0 548.0 470.0 541.0 619.0 462.0 484.0 532.0 553.0 566.0 588.0 442.0 499.0 450.0 385.0 345.0 584.0 720.0 601.0 600.0 641.0 754.0 587.0 607.0 694.0 802.0 637.0
Zapasy 39.0 36.0 39.0 42.0 41.0 41.0 38.0 41.0 36.0 36.0 38.0 39.0 38.0 39.0 40.0 42.0 66.0 65.0 67.0 74.0 65.0 65.0 59.0 79.0 71.0 79.0 79.0 99.0 84.0 94.0 93.0 108.0 102.0 114.0 116.0 126.0 106.0 97.0 92.0 99.0 84.0 88.0
Inwestycje krótkoterminowe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (168.0) (149.0) (131.0) (134.0) (164.0) (166.0) (189.0) (204.0) (188.0) (222.0) (246.0) (234.0) (331.0) (394.0) (494.0) 0.0 0.0 2.0 16.0 11.0 7.0 2.0 0.0 0.0 0.0 0.0 0.0 0.0
Środki pieniężne i inne aktywa pieniężne 145.0 218.0 168.0 246.0 278.0 316.0 345.0 359.0 455.0 476.0 567.0 647.0 776.0 612.0 905.0 514.0 548.0 470.0 541.0 619.0 462.0 484.0 532.0 553.0 566.0 588.0 442.0 499.0 450.0 385.0 345.0 584.0 720.0 601.0 600.0 641.0 754.0 587.0 607.0 694.0 802.0 637.0
Należności krótkoterminowe 162.0 181.0 151.0 173.0 161.0 176.0 156.0 204.0 152.0 200.0 166.0 208.0 166.0 203.0 168.0 281.0 179.0 245.0 208.0 260.0 202.0 246.0 205.0 264.0 214.0 235.0 226.0 302.0 274.0 320.0 265.0 268.0 220.0 282.0 249.0 300.0 246.0 306.0 200.0 289.0 189.0 347.0
Dług krótkoterminowy 13.0 13.0 13.0 13.0 13.0 13.0 113.0 0.0 0.0 0.0 0.0 0.0 0.0 (1 614.0) 0.0 0.0 0.0 0.0 0.0 0.0 76.0 78.0 80.0 78.0 82.0 84.0 86.0 86.0 86.0 80.0 78.0 80.0 78.0 82.0 82.0 41.0 86.0 43.0 86.0 90.0 0.0 94.0
Zobowiązania krótkoterminowe 1 904.0 1 815.0 1 824.0 1 857.0 1 887.0 1 821.0 1 950.0 1 842.0 1 944.0 1 855.0 1 938.0 2 100.0 2 234.0 2 273.0 2 287.0 2 373.0 2 593.0 2 518.0 2 544.0 2 819.0 2 799.0 2 732.0 2 525.0 2 720.0 2 890.0 2 784.0 2 902.0 3 150.0 3 357.0 3 131.0 3 123.0 3 368.0 3 341.0 3 187.0 3 290.0 3 539.0 3 745.0 3 533.0 3 573.0 3 897.0 3 923.0 3 916.0
Rozliczenia międzyokresowe 255.0 285.0 247.0 206.0 202.0 206.0 174.0 178.0 175.0 175.0 161.0 197.0 201.0 197.0 212.0 208.0 182.0 170.0 170.0 180.0 159.0 167.0 182.0 297.0 326.0 298.0 275.0 348.0 298.0 239.0 197.0 423.0 327.0 311.0 226.0 371.0 305.0 234.0 168.0 246.0 312.0 319.0
Zobowiązania długoterminowe 3 636.0 3 575.0 3 567.0 3 525.0 3 487.0 3 430.0 3 312.0 3 283.0 3 256.0 3 262.0 3 216.0 3 310.0 3 320.0 3 304.0 3 286.0 3 291.0 3 492.0 3 504.0 3 544.0 3 467.0 3 684.0 3 677.0 3 644.0 3 735.0 4 020.0 3 973.0 4 043.0 4 015.0 4 486.0 4 477.0 4 404.0 4 292.0 4 506.0 4 557.0 4 561.0 4 576.0 4 630.0 4 613.0 4 622.0 4 583.0 4 526.0 4 862.0
Rezerwy z tytułu odroczonego podatku 375.0 345.0 345.0 302.0 286.0 292.0 281.0 269.0 268.0 254.0 159.0 190.0 196.0 194.0 197.0 165.0 219.0 230.0 236.0 172.0 171.0 154.0 157.0 163.0 166.0 162.0 211.0 207.0 195.0 236.0 241.0 220.0 223.0 220.0 205.0 216.0 223.0 236.0 251.0 195.0 209.0 214.0
Zobowiązania długoterminowe 3 636.0 3 575.0 3 567.0 3 525.0 3 487.0 3 430.0 3 312.0 3 283.0 3 256.0 3 262.0 3 216.0 3 310.0 3 320.0 3 304.0 3 286.0 3 291.0 3 492.0 3 504.0 3 544.0 3 467.0 3 684.0 3 677.0 3 644.0 3 735.0 4 020.0 3 973.0 4 043.0 4 015.0 4 486.0 4 477.0 4 404.0 4 292.0 4 506.0 4 557.0 4 561.0 4 576.0 4 630.0 4 613.0 4 622.0 4 583.0 4 526.0 4 862.0
Zobowiązania z tytułu leasingu 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (1 725.0) 0.0 0.0 0.0 0.0 0.0 0.0 359.0 351.0 346.0 338.0 339.0 330.0 336.0 330.0 318.0 309.0 294.0 281.0 273.0 288.0 305.0 296.0 292.0 282.0 275.0 273.0 0.0 263.0
Zobowiązania ogółem 5 540.0 5 390.0 5 391.0 5 382.0 5 374.0 5 251.0 5 262.0 5 125.0 5 200.0 5 117.0 5 154.0 5 410.0 5 554.0 5 577.0 5 573.0 5 664.0 6 085.0 6 022.0 6 088.0 6 286.0 6 483.0 6 409.0 6 169.0 6 455.0 6 910.0 6 757.0 6 945.0 7 165.0 7 843.0 7 608.0 7 527.0 7 660.0 7 847.0 7 744.0 7 851.0 8 115.0 8 375.0 8 146.0 8 195.0 8 480.0 8 449.0 8 778.0
Kapitał (fundusz) podstawowy 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0 0.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
Zyski zatrzymane (691.0) (673.0) (717.0) (740.0) (713.0) (702.0) (711.0) (715.0) (747.0) (726.0) (615.0) (654.0) (650.0) (778.0) (758.0) (1 272.0) (1 078.0) (1 043.0) (1 061.0) (1 177.0) (1 088.0) (1 166.0) (1 685.0) (1 749.0) (1 713.0) (1 659.0) (1 660.0) (1 710.0) (1 601.0) (1 587.0) (1 542.0) (1 477.0) (1 439.0) (1 488.0) (1 450.0) (1 387.0) (1 317.0) (1 310.0) (1 260.0) (1 313.0) (1 171.0) (1 230.0)
Kapitał własny 314.0 276.0 273.0 239.0 239.0 234.0 232.0 210.0 140.0 187.0 325.0 308.0 321.0 205.0 191.0 (320.0) (139.0) (120.0) (133.0) (269.0) (169.0) (285.0) (21.0) (45.0) 33.0 73.0 95.0 46.0 172.0 173.0 172.0 168.0 282.0 266.0 299.0 430.0 616.0 585.0 635.0 675.0 697.0 790.0
Udziały mniejszościowe 19.0 19.0 19.0 18.0 16.0 13.0 14.0 15.0 16.0 17.0 17.0 15.0 14.0 16.0 16.0 14.0 23.0 20.0 19.0 20.0 21.0 21.0 17.0 18.0 17.0 16.0 14.0 15.0 19.0 19.0 16.0 16.0 12.0 14.0 18.0 123.0 153.0 152.0 152.0 157.0 152.0 223.0
Pasywa 5 854.0 5 666.0 5 664.0 5 621.0 5 613.0 5 485.0 5 494.0 5 335.0 5 340.0 5 304.0 5 479.0 5 718.0 5 875.0 5 782.0 5 764.0 5 344.0 5 946.0 5 902.0 5 955.0 6 017.0 6 314.0 6 124.0 6 148.0 6 410.0 6 943.0 6 830.0 7 040.0 7 211.0 8 015.0 7 781.0 7 699.0 7 828.0 8 129.0 8 010.0 8 150.0 8 545.0 8 991.0 8 731.0 8 830.0 9 155.0 9 146.0 9 568.0
Inwestycje 0.0 0.0 0.0 0.0 0.0 0.0 0.0 196.0 0.0 0.0 204.0 172.0 175.0 181.0 2.0 4.0 35.0 50.0 45.0 42.0 42.0 28.0 42.0 47.0 61.0 67.0 54.0 63.0 72.0 534.0 500.0 503.0 546.0 557.0 584.0 688.0 755.0 0.0 10.0 0.0 0.0 0.0
Dług 3 018.0 2 995.0 2 996.0 2 994.0 2 986.0 2 912.0 2 908.0 2 778.0 2 755.0 2 767.0 2 797.0 2 811.0 2 818.0 2 947.0 2 814.0 2 819.0 2 998.0 2 990.0 3 006.0 2 974.0 3 347.0 3 334.0 3 346.0 3 442.0 3 726.0 3 684.0 3 703.0 3 676.0 4 164.0 4 138.0 4 079.0 4 013.0 4 219.0 4 274.0 4 293.0 4 260.0 4 296.0 4 266.0 4 253.0 4 287.0 4 224.0 4 555.0
Środki pieniężne i inne aktywa pieniężne 145.0 218.0 168.0 246.0 278.0 316.0 345.0 359.0 455.0 476.0 567.0 647.0 776.0 612.0 905.0 514.0 548.0 470.0 541.0 619.0 462.0 484.0 532.0 553.0 566.0 588.0 442.0 499.0 450.0 385.0 345.0 584.0 720.0 601.0 600.0 641.0 754.0 587.0 607.0 694.0 802.0 637.0
Dług netto 2 873.0 2 777.0 2 828.0 2 748.0 2 708.0 2 596.0 2 563.0 2 419.0 2 300.0 2 291.0 2 230.0 2 164.0 2 042.0 2 335.0 1 909.0 2 305.0 2 450.0 2 520.0 2 465.0 2 355.0 2 885.0 2 850.0 2 814.0 2 889.0 3 160.0 3 096.0 3 261.0 3 177.0 3 714.0 3 753.0 3 734.0 3 429.0 3 499.0 3 673.0 3 693.0 3 619.0 3 542.0 3 679.0 3 646.0 3 593.0 3 422.0 3 918.0
Ticker WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG WMG
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD