Skip to content
OpenCapital
Get started
Income StatementBalance SheetCash FlowSegments
Warner Music Group logo

Warner Music Group Cash Flow Statement

Operating, investing, and financing cash movements

Based on the Q2 2026 filing.

Net Cash From Operating (TTM)$843.0MNet Cash From Investing (TTM)-$661.0MNet Cash From Financing (TTM)-$80.0MCapital Expenditures (TTM)$114.0MDepreciation And Amortization Cf (TTM)$402.0MNet Change In Cash (TTM)-$59.0M
Latest FilingQ2 2026
Report Date2026-05-07
Market Cap$14.9B
P/E Ratio21.15
ROE107.89%

Investing

MetricQ1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Acquisitions, net of cash acquired$40M$6M——$12M$17M
Capital expenditures$36M$36M$39M$28M$20M$27M
Payments to Acquire Intangible Assets$41M$79M$32M$43M$30M$427M
Sales of and distributions from equity method investments$36M——$4M$0$0
Net cash from investing activities-$81M-$121M-$71M-$67M-$52M-$471M
Proceeds from sales of equity securities$36M——$4M$0$0
Proceeds from sale of businesses$0$0$0$0$10M—
Purchases of intangible assets$41M$79M$32M$43M$30M$427M

Operating

MetricQ1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Amortization of debt issuance costs$2M$1M$1M$3M$1M$3M
Change in accounts payable-$183M—-$72M—-$34M-$1M
Change in accounts receivable-$24M-$10M$55M$40M$33M$142M
Change in deferred revenue$66M$3M—$16M-$44M$210M
Change in inventories-$10M$1M$9M$11M-$12M—
Change in operating lease liabilities-$3.8M-$3.8M-$3.8M-$3.8M——
Change in other assets-$3M—$2M-$4M-$7M-$1M
Other working capital changes-$16M$39M$42M—$3M$31M
Deferred income taxes$23M$1M-$17M-$97M$25M$14M
Depreciation and amortization$86M$90M$96M$104M$99M$103M
Gain (loss) on sale of assets$0$0$0$27M-$5M$0
Impairment charges$26M$6M$70M—$9M$2M
Loss on extinguishment of debt—$0———-$7M
Net cash from operating activities$332M$69M$46M$231M$440M$126M
Non-cash interest expense$2M$1M$1M$3M$1M$3M
Asset write-downs$26M$6M$70M—$9M$2M
Employee retirement benefits$13M$14M$16M$11M$19M$12M
Foreign currency remeasurement (loss) gain on debt$120M—-$124M—-$3M$44M
Gain (Loss) on Disposition of Business, Rounded$0$0$0$0——
Gain on sale of business and assets$0$0$0$0-$5M$0
Gain (Loss) on Sale of Investments$28M———-$1M—
Increase Decrease In Interest Payable Net$24M—$2M—$8M-$12M
Operating lease liabilities-$2M-$3M-$7M—$2M-$3M
Operating lease liabilities-$3.8M-$3.8M-$3.8M-$3.8M——
Increase (Decrease) in Prepaid Royalties$42M$85M$168M$17M$7M$65M
Increase Decrease In Royalties Payable$173M—$163M—$195M—
Non-cash impairments and restructuring$34.8M$34.8M$34.8M$34.8M——
Pension and postretirement benefit expense$13M$14M$16M$11M$19M$12M

Financing

MetricQ1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Contributions from noncontrolling interests$0$0——$5M$129M
Proceeds from issuance of debt$0$0——$4M$366M
Distributions to noncontrolling interests$7M$1M$0$7M$4M$3M
Dividends paid$94M$95M$94M$100M$100M$100M
Payments for Repurchase of Redeemable Noncontrolling Interest$9.3M$9.3M$9.3M$9.3M——
Payments Of Debt Issuance Costs$0$0$0$2M$8M$4M
Payments to Noncontrolling Interests$7M$1M$0$7M$4M$3M
Other, net-$5M-$2M——$0$0
Net cash from financing activities-$127M-$121M-$96M-$153M-$159M$328M
Other financing activities$17M$6M——$25M$17M
Payment of debt issuance costs$0$0$0$2M$8M$4M
Repurchases of common stock$2M$0$1M$13M$26M$22M
Taxes paid for net share settlement$2M$17M$0$1M$5M$21M

Free Cash Flow

MetricQ1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Free cash flow$296M$33M$7M$203M$420M$99M

Other

MetricQ1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Effect of exchange rate changes on cash-$16M$8M$11M-$3M$3M-$5M
Net increase (decrease) in cash$108M-$165M-$110M$0$216M—
Cash balances classified as assets held for sale-$750K-$750K-$750K-$750K——
Cash and cash equivalents classified as assets held for sale$0$0——-$16M—
Proceeds from secured term loan——$0———