Area |
Significant judgement |
Note |
Significant judgement is required to identify performance obligations |
||
under contracts with customers, whether these performance |
2.3.5. Revenues and |
|
Revenue |
obligations are satisfied at a point of time or over time, and |
associated costs |
probability that collectability is assured and significant reversal will |
||
not occur. |
||
Uncertain tax |
Judgement in assessing the uncertainty of whether it is probable that |
|
positions and |
a taxation authority will accept or revise the uncertain tax treatment |
2.3.20. Income taxes |
deferred taxes |
and, future results enabling realisation of deferred taxes. |
|
Lease liabilities |
Judgement in determining the lease term of contracts with renewal |
|
and right-of- |
and termination options at the commencement date of each |
2.3.10. Leases |
use assets |
lease contract. |
Area |
Significant estimate |
Note |
Estimation on the timing of the consequent usage and the amounts |
2.3.5. Revenues and |
|
| Revenue |
that are probable to be collected. |
associated costs |
Assumptions relating to impairment tests performed on each of the |
2.3.7. Goodwill |
|
Intangible assets, |
Group’s cash-generating units (CGUs) or intangible assets, future |
and 2.3.8. Content |
including goodwill |
cash flows and discount rates are updated annually. Estimation of |
assets and |
| and content assets |
(remaining) useful life for intangible assets, other than goodwill. |
other intangibles |
Provisions |
Estimating the likelihood and timing of potential cash flows relating |
2.3.18. Provisions |
to royalty claims and litigation. |
||
Estimates of the future performance of artists and repertoire owners |
2.3.8. Content |
|
Artist |
who are paid advances that are recognized in the Consolidated |
assets and |
| royalty advances |
Statement of Financial Position. |
other intangibles |
Area |
Significant estimate |
Note |
Share- |
Estimation of the grant date fair value and number of |
2.3.21. Share- |
based payments |
equity instruments. |
based payments |
Pension liability |
Assumptions for discount rates, inflation, future pension increases |
2.3.19. Employee |
and life expectancy to calculate the defined benefit obligation. |
benefit plans |
Elimination of |
|||||||
Recorded |
Music |
Merchandising |
Corporate |
intersegment |
|||
(millions of euros) |
Note |
Music |
Publishing |
and other |
centre |
transactions |
Total |
Year ended December |
|||||||
31, 2025 |
|||||||
External revenue |
9,454 |
2,244 |
809 |
- |
- |
12,507 |
|
Intercompany revenue |
2 |
16 |
2 |
- |
(20) |
- |
|
Revenues |
9,456 |
2,260 |
811 |
- |
(20) |
12,507 |
|
Operating profit |
1,985 |
371 |
12 |
(370) |
- |
1,998 |
|
Amortisation and |
228 |
159 |
2 |
57 |
- |
446 |
|
depreciation expense |
|||||||
Restructuring expenses 1 |
69 |
1 |
2 |
23 |
- |
95 |
|
(Gain)/loss on sale |
|||||||
of tangible and |
(3) |
- |
- |
(1) |
- |
(4) |
|
intangible assets |
|||||||
Impairment on |
|||||||
intangible assets |
3 |
- |
- |
- |
- |
3 |
|
Non-cash share-based |
|||||||
compensation expense |
24 |
135 |
18 |
- |
74 |
- |
227 |
Certain one-time items 2 |
6 |
- |
- |
39 |
- |
45 |
|
Adjusted EBITDA |
2,423 |
549 |
16 |
(178) |
- |
2,810 |
Elimination of |
|||||||
Recorded |
Music |
Merchandising |
Corporate |
intersegment |
|||
(millions of euros) |
Note |
Music |
Publishing |
and other |
centre |
transactions |
Total |
Year ended December |
|||||||
31, 2024 |
|||||||
External revenue |
8,900 |
2,100 |
834 |
- |
- |
11,834 |
|
Intercompany revenue |
1 |
21 |
8 |
- |
(30) |
- |
|
Revenues |
8,901 |
2,121 |
842 |
- |
(30) |
11,834 |
|
Operating profit |
1,752 |
321 |
38 |
(336) |
- |
1,775 |
|
Amortisation and |
|||||||
depreciation expense |
205 |
161 |
2 |
41 |
- |
409 |
|
Restructuring expenses 1 |
138 |
4 |
2 |
25 |
- |
169 |
|
(Gain)/loss on sale |
|||||||
of tangible and |
(24) |
- |
- |
1 |
- |
(23) |
|
intangible assets |
|||||||
Impairment on |
|||||||
intangible assets |
2 |
- |
- |
- |
- |
2 |
|
Non-cash share-based |
|||||||
compensation expense |
24 |
202 |
25 |
1 |
101 |
- |
329 |
Certain one-time items 2 |
- |
- |
- |
- |
- |
- |
|
Adjusted EBITDA |
2,275 |
511 |
43 |
(168) |
- |
2,661 |
Year ended December 31, |
Year ended December 31, |
|||
(millions of euros) |
2025 |
2024 |
||
U.S. |
6,056 |
48% |
5,971 |
51% |
UK |
1,200 |
10% |
1,065 |
9% |
Japan |
908 |
7% |
761 |
6% |
Germany |
626 |
5% |
604 |
5% |
France |
483 |
4% |
459 |
4% |
Rest of the world 1 |
3,234 |
26% |
2,974 |
25% |
Total revenues |
12,507 |
100% |
11,834 |
100% |
Year ended December 31, |
||
(in millions of euros) |
2025 |
2024 |
Streaming revenue |
1,435 |
1,414 |
Subscription revenue |
4,884 |
4,624 |
Downloads and other digital revenue |
234 |
180 |
Physical revenue |
1,475 |
1,358 |
License and other revenue |
1,428 |
1,325 |
Recorded Music revenue |
9,456 |
8,901 |
Year ended December 31, |
||
(in millions of euros) |
2025 |
2024 |
Performance revenue |
456 |
442 |
Synchronisation revenue |
272 |
253 |
Digital revenue |
1,371 |
1,268 |
Mechanical revenue |
107 |
103 |
Other revenue |
54 |
55 |
Music Publishing revenue |
2,260 |
2,121 |
Recorded |
Music |
Merchandising |
Corporate |
|||
(millions of euros) |
Note |
Music |
Publishing |
and other |
centre |
Total |
Year ended December 31, 2025 |
||||||
Goodwill |
9 |
959 |
698 |
97 |
- |
1,754 |
Royalty |
||||||
advances, non-current |
10 |
1,242 |
566 |
182 |
- |
1,990 |
Catalogues |
10 |
1,696 |
1,354 |
- |
- |
3,050 |
Property, plant |
||||||
& equipment |
11 |
238 |
6 |
- |
11 |
255 |
Other intangible assets |
10 |
50 |
41 |
- |
171 |
262 |
Right of use relating |
||||||
to leases |
12 |
454 |
9 |
- |
3 |
466 |
Royalty |
||||||
advances, current |
10 |
580 |
478 |
88 |
- |
1,146 |
Other assets |
5,649 |
909 |
114 |
688 |
7,360 |
|
Total segment assets 1 |
10,868 |
4,061 |
481 |
873 |
16,283 |
|
Unallocated assets |
1,173 |
|||||
Total assets |
17,456 |
Recorded |
Music |
Merchandising |
Corporate |
|||
(millions of euros) |
Note |
Music |
Publishing |
and other |
centre |
Total |
Year ended December 31, 2024 |
||||||
Goodwill |
9 |
1,003 |
788 |
104 |
- |
1,895 |
Royalty |
||||||
advances, non-current |
10 |
1,138 |
730 |
217 |
- |
2,085 |
Catalogues |
10 |
1,732 |
1,661 |
- |
- |
3,393 |
Property, plant |
||||||
& equipment |
11 |
227 |
5 |
- |
10 |
242 |
Other intangible assets |
10 |
52 |
40 |
- |
140 |
232 |
Right of use relating |
||||||
to leases |
12 |
442 |
4 |
- |
- |
446 |
Royalty |
||||||
advances, current |
10 |
566 |
551 |
94 |
- |
1,211 |
Other assets |
5,112 |
821 |
132 |
543 |
6,608 |
|
Total segment assets 1 |
10,272 |
4,600 |
547 |
693 |
16,112 |
|
Unallocated assets |
1,208 |
|||||
Total assets |
17,320 |
| December 31, 2025 |
|||||
Recorded |
Music |
Merchandising |
|||
(millions of euros) |
Note |
Music |
Publishing |
and other |
Total |
Catalogues (of music and publishing rights) |
1,696 |
1,354 |
- |
3,050 |
|
Royalty advances (to artists and |
1,822 |
1,044 |
270 |
3,136 |
|
repertoire owners) |
|||||
Of which: |
|||||
Non-current |
1,242 |
566 |
182 |
1,990 |
|
Current |
580 |
478 |
88 |
1,146 |
|
Content assets, net |
10 |
3,518 |
2,398 |
270 |
6,186 |
Current content assets |
580 |
478 |
88 |
1,146 |
|
Non-current content assets |
2,938 |
1,920 |
182 |
5,040 |
|
| December 31, 2024 |
|||||
Recorded |
Music |
Merchandising |
|||
(millions of euros) |
Note |
Music |
Publishing |
and other |
Total |
Catalogues (of music and publishing rights) |
1,732 |
1,661 |
- |
3,393 |
|
Royalty advances (to artists and |
|||||
repertoire owners) |
1,704 |
1,281 |
311 |
3,296 |
|
Of which: |
|||||
Non-current |
1,138 |
730 |
217 |
2,085 |
|
Current |
566 |
551 |
94 |
1,211 |
|
Content assets, net |
10 |
3,436 |
2,942 |
311 |
6,689 |
Current content assets |
566 |
551 |
94 |
1,211 |
|
Non-current content assets |
2,870 |
2,391 |
217 |
5,478 |
|
Year ended December 31, |
|||
(millions of euros) |
Note |
2025 |
2024 |
Included in cost of revenues: |
|||
Artist costs |
5,836 |
5,464 |
|
Product costs |
1,360 |
1,282 |
|
Of which: |
|||
Personnel costs |
30 |
33 |
|
Included in selling, general and administrative expenses: |
|||
Depreciation of tangible assets |
11 |
36 |
34 |
Depreciation of right of use assets |
12 |
82 |
79 |
Personnel costs |
1,674 |
1,755 |
|
Year ended December 31, |
|||
(millions of euros) |
Note |
2025 |
2024 |
Salaries |
1,175 |
1,156 |
|
Social security and other employment expenses |
192 |
196 |
|
Wages and expenses |
1,367 |
1,352 |
|
Share-based compensation plans |
24 |
256 |
360 |
Employee defined contribution plans |
54 |
52 |
|
Employee defined benefit plans |
23 |
2 |
1 |
Other |
25 |
23 |
|
Personnel costs |
1,704 |
1,788 |
|
Annual average number of full-time equivalent employees |
|||
(in thousands) |
10.0 |
9.7 |
|
Year ended December 31, |
|||
(millions of euros) |
Note |
2025 |
2024 |
Interest income from cash, cash equivalents and other |
25 |
19 |
|
Change in fair value of financial instruments through profit or loss |
19 |
285 |
1,170 |
Remeasurement on investment for step acquisition |
13 |
- |
62 |
Expected return on plan assets related to employee benefit plans |
23 |
- |
1 |
Gain on derivative instruments at fair value through profit or loss 1 |
27 |
24 |
|
Income from investments |
2 |
3 |
|
Financial income |
339 |
1,279 |
|
Interest expense on borrowings |
(108) |
(107) |
|
Change in fair value of financial instruments through profit or loss |
19 |
(37) |
(17) |
Unwinding of interest component |
(2) |
(2) |
|
Interest cost related to employee benefit plans |
23 |
(6) |
(6) |
Interest expenses on lease liabilities |
12 |
(21) |
(20) |
Foreign exchange loss |
(1) |
(3) |
|
Loss on derivative instruments at fair value through profit or loss 1 |
(21) |
(19) |
|
Cost of finance |
(8) |
(4) |
|
Other |
(29) |
(9) |
|
Financial expenses |
(233) |
(187) |
|
Net total financial income and (expenses) |
106 |
1,092 |
|
Year ended December 31, |
||
(millions of euros) |
2025 |
2024 |
(Expense)/income |
||
Current tax |
||
Current year |
(455) |
(389) |
Over/(under) provided in previous years |
28 |
(6) |
Uncertain tax positions |
(27) |
- |
Withholding tax |
(84) |
(83) |
(538) |
(478) |
|
Deferred tax |
||
Origination and reversal of temporary difference and tax attributes 1 |
(34) |
(310) |
Recognition/(de-recognition) of deferred tax assets |
43 |
7 |
Effect of changes in tax rates |
(4) |
(3) |
Over/(under) provided in previous years |
(13) |
6 |
(8) |
(300) |
|
Total income tax expense in statement of profit and loss |
(546) |
(778) |
Year ended December 31, |
||
(millions of euros) |
2025 |
2024 |
(Expense)/income |
||
Current tax related to items recognized during the year: |
||
To Equity |
||
Share based compensation |
- |
1 |
- |
1 |
|
Deferred tax related to items recognized during the year: |
||
To Equity |
||
Share based compensation |
4 |
12 |
To Other Comprehensive Income |
||
Net (gain)/loss on equity instruments designated at fair value through OCI |
- |
- |
Remeasurement (gain)/loss on actuarial gains and losses |
(3) |
5 |
Foreign currency translation and (gain)/loss on hedge of net investments and cash |
||
flow hedges |
10 |
(6) |
11 |
11 |
|
Total income tax charged to equity and other comprehensive income |
11 |
12 |
Year ended December 31, |
||
(millions of euros) |
2025 |
2024 |
Net profit /(loss) from continuing operations |
1,540 |
2,093 |
Income taxes |
546 |
778 |
Profit before income taxes |
2,086 |
2,871 |
Dutch statutory tax rate |
25.8% |
25.8% |
Theoretical provision for income taxes based on Dutch statutory tax rate |
(538) |
(741) |
Reconciliation of the theoretical and effective provision for income taxes |
||
Corporate tax rate differences |
13 |
8 |
Impacts of the changes in tax rates |
(4) |
(3) |
Recognition/(de-recognition) of deferred tax assets |
43 |
7 |
Adjustments to tax expense from previous years |
15 |
- |
Outside basis differences |
(1) |
(6) |
Non-deductible expenses |
(24) |
(15) |
Withholding taxes (net of Corporate Income tax benefit) |
(66) |
(64) |
Uncertain tax positions |
(27) |
- |
Foreign Derived Intangible Income (FDII) deduction (United States) |
47 |
33 |
Other |
(4) |
3 |
Provision for income taxes |
(546) |
(778) |
Effective tax rate |
26.2% |
27.1% |
Year ended December 31, |
||
(millions of euros) |
2025 |
2024 |
Opening balance of current income tax receivables/(payables) |
(66) |
(34) |
Income tax expense in statement of profit and loss |
(427) |
(395) |
Income tax charged to equity and other comprehensive income |
- |
1 |
Income tax paid/(received) |
403 |
349 |
Changes in foreign currency translation adjustments and other |
(13) |
13 |
Closing balance of current income tax receivables/(payables), net |
(103) |
(66) |
Reflected in the statement of financial position as follows: |
||
Current tax receivables |
65 |
30 |
Current tax payables |
(168) |
(96) |
Year ended December 31, |
||
(millions of euros) |
2025 |
2024 |
Opening balance of deferred tax assets/(liabilities) |
(545) |
(197) |
Income taxes |
(8) |
(300) |
Expenses and income directly recorded in equity and other comprehensive income |
11 |
11 |
Business combinations |
5 |
(57) |
Changes in foreign currency translation adjustments and other |
(20) |
(2) |
Closing balance of deferred tax assets/(liabilities), net |
(557) |
(545) |
Statement of financial position |
Statement of profit or loss |
|||
(millions of euros) |
2025 |
2024 |
2025 |
2024 |
Deferred tax |
||||
Tax attributes |
35 |
22 |
(13) |
10 |
Non-deductible provisions |
116 |
100 |
(23) |
(23) |
Employee benefits |
85 |
114 |
22 |
25 |
Lease liabilities |
91 |
106 |
23 |
(29) |
Asset revaluations |
(133) |
(188) |
(18) |
(20) |
Financial instruments 1 |
(837) |
(727) |
111 |
440 |
Right of use assets |
(95) |
(85) |
(19) |
29 |
Working capital and other |
181 |
113 |
(75) |
(132) |
Deferred tax expense/(benefit) |
8 |
300 |
||
Net deferred tax assets/(liabilities) |
(557) |
(545) |
||
Reflected in the statement of financial |
||||
position as follows: |
||||
Deferred tax assets |
657 |
625 |
||
Deferred tax liabilities |
(1,214) |
(1,170) |
||
Year ended December 31, |
||
(millions of euros and shares, except per share data) |
2025 |
2024 |
Net profit attributable to equity holders of the parent |
1,533 |
2,086 |
Weighted average number of shares outstanding (after deduction of treasury |
||
shares) during the year |
1,833 |
1,827 |
Potential dilutive effects related to share-based compensation |
20 |
25 |
Diluted weighted average number of shares |
1,853 |
1,852 |
Earnings per share (in euros) |
||
Basic earnings per share |
0.84 |
1.14 |
Diluted earnings per share |
0.83 |
1.13 |
(millions of euros) |
2025 |
2024 |
Balance as at January 1 |
||
Goodwill, gross |
1,997 |
1,720 |
Accumulated impairment losses |
(102) |
(96) |
Goodwill, net |
1,895 |
1,624 |
Changes in book value: |
||
Acquisitions |
56 |
180 |
Foreign currency translation adjustments |
(197) |
91 |
Total changes |
(141) |
271 |
Balance as at December 31 |
||
Goodwill, gross |
1,845 |
1,997 |
Accumulated impairment losses |
(91) |
(102) |
Goodwill, net |
1,754 |
1,895 |
Year ended December 31, |
||
(millions of euros) |
2025 |
2024 |
Recorded Music |
959 |
1,003 |
Music Publishing |
698 |
788 |
Merchandising & Other |
97 |
104 |
Closing balance |
1,754 |
1,895 |
| 2025 |
2024 |
|||||
Compound |
Compound |
|||||
Annual |
Extrapolation |
Annual |
Extrapolation |
|||
Revenue |
revenue |
Revenue |
revenue |
|||
Growth |
growth rate |
Pre-tax |
Growth |
growth rate |
Pre-tax |
|
In % per year |
2025-2028 |
after 2028 |
discount rates |
2024-2028 |
after 2028 |
discount rates |
Recorded Music |
6.9% |
3.3% |
10.3% |
7.0% |
3.3% |
10.2% |
Music Publishing |
7.9% |
3.3% |
10.3% |
7.0% |
3.3% |
10.2% |
Merchandising |
8.4% |
2.2% |
10.3% |
13.4% |
2.1% |
10.2% |
December 31, 2025 |
|||
Accumulated |
|||
amortisation and |
|||
impairment |
|||
(millions of euros) |
Asset value, gross |
losses |
Net book value |
Catalogues (of music and publishing rights) |
6,190 |
(3,140) |
3,050 |
Royalty advances (to artists and repertoire owners) |
3,136 |
- |
3,136 |
Content assets |
9,326 |
(3,140) |
6,186 |
Other intangible assets |
735 |
(473) |
262 |
December 31, 2024 |
|||
Accumulated |
|||
amortisation and |
|||
impairment |
|||
(millions of euros) |
Asset value, gross |
losses |
Net book value |
Catalogues (of music and publishing rights) |
6,623 |
(3,230) |
3,393 |
Royalty advances (to artists and repertoire owners) |
3,296 |
- |
3,296 |
Content assets |
9,919 |
(3,230) |
6,689 |
Other intangible assets |
684 |
(452) |
232 |
Catalogues (of |
Royalty advances |
Total intangible |
||
music and |
(to artists and |
assets |
||
(millions of euros) |
publishing rights) |
repertoire owners) |
Other intangibles |
& advances |
Balance December 31, 2023 |
3,020 |
2,634 |
180 |
5,834 |
Amortisation |
(245) |
- |
(51) |
(296) |
Impairment |
(2) |
- |
- |
(2) |
Additions |
217 |
1,965 |
92 |
2,274 |
Disposals |
(4) |
- |
(1) |
(5) |
Recoupments |
- |
(1,445) |
- |
(1,445) |
Business combinations |
245 |
36 |
2 |
283 |
Changes in foreign currency translation |
162 |
106 |
10 |
278 |
adjustments and other |
||||
Balance December 31, 2024 |
3,393 |
3,296 |
232 |
6,921 |
Amortisation |
(256) |
- |
(72) |
(328) |
Impairment |
(3) |
- |
- |
(3) |
Additions |
275 |
1,551 |
125 |
1,951 |
Disposals |
(36) |
- |
- |
(36) |
Recoupments |
- |
(1,350) |
- |
(1,350) |
Business combinations |
23 |
(10) |
- |
13 |
Changes in foreign currency translation |
(346) |
(351) |
(23) |
(720) |
adjustments and other |
||||
Balance December 31, 2025 |
3,050 |
3,136 |
262 |
6,448 |
Equipment |
|||||
Land and |
and |
Other fixed |
Assets under |
||
(millions of euros) |
buildings |
machinery |
assets |
construction |
Total |
Cost |
|||||
Balance as at January 1, 2025 |
272 |
125 |
77 |
45 |
519 |
Additions |
13 |
6 |
6 |
45 |
70 |
Transfers and reclassifications |
12 |
37 |
2 |
(51) |
- |
Disposals |
(14) |
(9) |
(19) |
- |
(42) |
Changes in foreign currency translation |
|||||
adjustments and other |
(21) |
(11) |
(7) |
(3) |
(42) |
Balance as at December 31, 2025 |
262 |
148 |
59 |
36 |
505 |
Depreciation and impairment losses |
|||||
Balance as at January 1, 2025 |
(126) |
(94) |
(57) |
- |
(277) |
Depreciation during the year |
(18) |
(12) |
(6) |
- |
(36) |
Disposals |
14 |
9 |
19 |
- |
42 |
Changes in foreign currency translation |
10 |
6 |
5 |
- |
21 |
adjustments and other |
|||||
Balance as at December 31, 2025 |
(120) |
(91) |
(39) |
- |
(250) |
Carrying amount |
|||||
As at January 1 |
146 |
31 |
20 |
45 |
242 |
As at December 31 |
142 |
57 |
20 |
36 |
255 |
Equipment |
|||||
Land and |
and |
Other fixed Assets under |
|||
(millions of euros) |
buildings |
machinery |
assets construction |
Total |
|
Cost |
|||||
Balance as at January 1, 2024 |
242 |
122 |
74 |
24 |
462 |
Additions |
32 |
2 |
3 |
54 |
91 |
Transfers and reclassifications |
20 |
7 |
7 |
(34) |
- |
Disposals |
(31) |
(8) |
(9) |
- |
(48) |
Changes in foreign currency translation |
|||||
adjustments and other |
9 |
2 |
2 |
1 |
14 |
Balance as at December 31, 2024 |
272 |
125 |
77 |
45 |
519 |
Depreciation and impairment losses |
|||||
Balance as at January 1, 2024 |
(136) |
(92) |
(57) |
- |
(285) |
Depreciation during the year |
(18) |
(10) |
(6) |
- |
(34) |
Disposals |
31 |
10 |
8 |
- |
49 |
Changes in foreign currency translation |
|||||
adjustments and other |
(3) |
(2) |
(2) |
- |
(7) |
Balance as at December 31, 2024 |
(126) |
(94) |
(57) |
- |
(277) |
Carrying amount |
|||||
As at January 1 |
106 |
30 |
17 |
24 |
177 |
As at December 31 |
146 |
31 |
20 |
45 |
242 |
Year ended December 31, |
||
(millions of euros) |
2025 |
2024 |
Opening balance |
446 |
316 |
Depreciation |
(82) |
(79) |
Additions |
147 |
220 |
Disposals |
(5) |
(24) |
Foreign currency translations and other |
(40) |
13 |
Closing balance |
466 |
446 |
Year ended December 31, |
|||
(millions of euros) |
Note |
2025 |
2024 |
Opening balance |
541 |
410 |
|
Additions |
146 |
219 |
|
Disposals |
(5) |
(24) |
|
Accretion of interest |
6 |
21 |
20 |
Payments |
(93) |
(102) |
|
Of which interest |
(21) |
(21) |
|
Of which principal |
(72) |
(81) |
|
Foreign currency translations and other |
(49) |
18 |
|
Closing balance |
561 |
541 |
|
Year ended December 31, |
||
(millions of euros) |
2025 |
2024 |
Maturity |
||
< 1 year |
81 |
66 |
Between 1 and 5 years |
241 |
252 |
> 5 years |
239 |
223 |
Lease liabilities |
561 |
541 |
Year ended December 31, |
||
(millions of euros) |
2025 |
2024 |
Opening balance |
578 |
222 |
Acquisitions 1 |
220 |
395 |
Business combinations 2 |
- |
(56) |
Write-downs |
(1) |
- |
(Loss)/income from equity affiliates |
(18) |
4 |
Change in other comprehensive income |
(66) |
25 |
Dividends |
(18) |
(12) |
Closing balance |
695 |
578 |
Year ended December 31, |
||
(millions of euros) |
2025 |
2024 |
Operating profit |
1,998 |
1,775 |
Amortisation and depreciation expense |
446 |
409 |
Non-cash share-based compensation expense, net of employees tax withheld |
111 |
131 |
Impairment on intangible assets |
3 |
2 |
Changes in provision, net |
(48) |
1 |
(Gain)/loss on sale of assets |
(4) |
(23) |
Adjustments |
508 |
520 |
Royalty advance payments, net of recoupments |
(402) |
(186) |
Other changes in net working capital |
38 |
(5) |
Net cash provided by/(used for) operating activities before income tax paid |
2,142 |
2,104 |
Income tax paid |
(403) |
(349) |
Net cash provided by/(used for) operating activities |
1,739 |
1,755 |
Net cash provided by/(used for) investing activities |
(854) |
(1,051) |
Repayment of lease liabilities and related interest expenses |
(93) |
(102) |
Interest, net |
(81) |
(81) |
Other cash items related to financing activities |
(9) |
2 |
Free cash flow |
702 |
523 |
Changes |
||||||
Changes |
in foreign |
|||||
in operating |
currency |
|||||
December 31, |
working |
Business |
translation |
December 31, |
||
(millions of euros) |
2024 |
capital 1 |
combinations |
adjustments |
Other 2 |
2025 |
Inventories 3 |
255 |
35 |
(3) |
(24) |
- |
263 |
Trade accounts |
||||||
receivable and other |
2,497 |
291 |
8 |
(169) |
(20) |
2,607 |
Of which: |
||||||
Trade |
||||||
accounts receivable |
813 |
(107) |
5 |
(45) |
7 |
673 |
Expected credit losses |
(42) |
(1) |
- |
2 |
- |
(41) |
Working capital assets |
2,752 |
326 |
5 |
(193) |
(20) |
2,870 |
Trade accounts payable |
||||||
and other |
(6,394) |
(369) |
(15) |
521 |
28 |
(6,229) |
Other non- |
||||||
current liabilities |
(1,456) |
5 |
(1) |
41 |
(38) |
(1,449) |
Working |
||||||
capital liabilities |
(7,850) |
(364) |
(16) |
562 |
(10) |
(7,678) |
Net working capital |
(5,098) |
(38) |
(11) |
369 |
(30) |
(4,808) |
Changes |
||||||
Changes |
in foreign |
|||||
in operating |
currency |
|||||
December 31, |
working |
Business |
translation |
December 31, |
||
(millions of euros) |
2023 |
capital 1 |
combinations |
adjustments |
Other 2 |
2024 |
Inventories 3 |
210 |
32 |
5 |
8 |
- |
255 |
Trade accounts |
||||||
receivable and other |
2,246 |
110 |
40 |
51 |
50 |
2,497 |
Of which: |
||||||
Trade |
||||||
accounts receivable |
646 |
107 |
35 |
18 |
7 |
813 |
Expected credit losses |
(49) |
4 |
- |
- |
3 |
(42) |
Working capital assets |
2,456 |
142 |
45 |
59 |
50 |
2,752 |
Trade accounts payable |
||||||
and other |
(5,711) |
(137) |
(75) |
(214) |
(257) |
(6,394) |
Other non- |
(715) |
- |
(30) |
(23) |
(688) |
(1,456) |
current liabilities |
||||||
Working |
||||||
capital liabilities |
(6,426) |
(137) |
(105) |
(237) |
(945) |
(7,850) |
Net working capital |
(3,970) |
5 |
(60) |
(178) |
(895) |
(5,098) |
(millions of euros) |
USD |
GBP |
JPY |
Other |
Total |
Nominal value of Balance sheet exposure |
225 |
(165) |
(138) |
(403) |
(481) |
Foreign exchange rate derivatives |
(225) |
165 |
138 |
403 |
481 |
Net exposure |
- |
- |
- |
- |
- |
Year ended December 31, |
||
(millions of euros) |
2025 |
2024 |
Trade receivables and accrued income |
2,299 |
2,244 |
Other receivables |
308 |
253 |
Trade and other receivables |
2,607 |
2,497 |
Year ended December 31, | ||
(millions of euros) | 2025 | 2024 |
Trade accounts payable | 174 | 168 |
Music royalties to artists and repertoire owners | 4,383 | 4,327 |
Accrued expenses | 480 | 424 |
Creative talent and content liabilities | 344 | 533 |
Other payables 1 | 452 | 530 |
Trade and other accounts payable | 5,833 | 5,982 |
Current contract liabilities | 396 | 412 |
Trade accounts payable and other | 6,229 | 6,394 |
Year ended December 31, | ||
(millions of euros) | 2025 | 2024 |
Cash and cash equivalents | 451 | 553 |
Bank overdrafts | (74) | (8) |
Cash and cash equivalents in the statement of cash flows | 377 | 545 |
December 31, 2025 | December 31, 2024 | |||||
(millions of euros) | Total | Long-term | Short-term | Total | Long-term | Short-term |
Bonds | 2,293 | 2,251 | 42 | 1,810 | 1,776 | 34 |
Drawn revolving | ||||||
credit facilities | 8 | 8 | - | - | - | - |
Commercial papers | 384 | - | 384 | 746 | - | 746 |
Bank overdrafts | 74 | - | 74 | 8 | - | 8 |
Other | 87 | 38 | 49 | 87 | 2 | 85 |
Borrowings at | ||||||
amortized cost | 2,846 | 2,297 | 549 | 2,651 | 1,778 | 873 |
Cash and | ||||||
cash equivalents | (451) | - | (451) | (553) | - | (553) |
Derivative | ||||||
financial assets | (5) | - | (5) | - | - | - |
Net debt | 2,390 | 2,098 | ||||
Drawn | ||||||
revolving | ||||||
credit | Bank | Commercial | ||||
(millions of euros) | facilities | Bonds | overdrafts | papers | Other debt | Total |
Balance December | ||||||
31, 2023 | - | 1,808 | 26 | 197 | 73 | 2,104 |
New borrowings | 300 | - | 8 | 3,897 | 124 | 4,329 |
Repayments | (300) | - | (26) | (3,351) | (104) | (3,781) |
Translation differences | ||||||
and other movements | - | 2 | - | 3 | (6) | (1) |
Balance December | ||||||
31, 2024 | - | 1,810 | 8 | 746 | 87 | 2,651 |
New borrowings | 317 | 481 | 74 | 3,689 | 19 | 4,580 |
Repayments | (309) | - | (8) | (4,048) | (12) | (4,377) |
Translation differences | ||||||
and other movements | - | 2 | - | (3) | (7) | (8) |
Balance December | ||||||
31, 2025 | 8 | 2,293 | 74 | 384 | 87 | 2,846 |
Minimum future payments as of December 31, 2025 | Total minimum future | ||||
Payments due in | payments as of | ||||
(millions of euros) | Total | 1 year | 2-5 years | After 5 years | December 31, 2024 |
Borrowings and other | |||||
financial liabilities | 3,281 | 480 | 871 | 1,930 | 3,086 |
Lease liabilities | 695 | 102 | 307 | 287 | 664 |
Music royalties to artists and | |||||
repertoire owners | 4,396 | 4,383 | 13 | - | 4,343 |
Creative talent and | |||||
content liabilities | 583 | 344 | 237 | 2 | 944 |
Other payables | 2,251 | 1,054 | 61 | 1,136 | 2,094 |
Consolidated statement of | |||||
financial position items | 11,206 | 6,363 | 1,489 | 3,355 | 11,131 |
Contractual | |||||
content commitments | 1,614 | 791 | 753 | 70 | 1,707 |
Other commitments 1 | 1,571 | 859 | 122 | 590 | 875 |
Total off-balance | |||||
sheet commitments | 3,185 | 1,650 | 875 | 660 | 2,582 |
Total | 14,391 | 8,013 | 2,364 | 4,015 | 13,713 |
| December 31, 2025 | ||||
| Fair value | ||||
Carrying | ||||
(millions of euros) | amount | Level 1 | Level 2 | Level 3 |
Financial assets at fair value through profit and loss | ||||
Listed equity securities | 3,404 | 3,404 | - | - |
Other financial assets | 133 | - | 18 | 115 |
Financial assets at fair value through other | ||||
comprehensive income | ||||
Unlisted equity securities | 34 | - | - | 34 |
Financial assets at amortised cost | ||||
Trade and other receivables | 2,607 | - | - | - |
Other financial assets | 215 | - | - | - |
Total financial assets | 6,393 | 3,404 | 18 | 149 |
Financial liabilities at fair value through profit | ||||
and loss | ||||
Trade and other payables | (4) | (4) | - | - |
Other non-current liabilities | (51) | (5) | - | (46) |
Financial liabilities at amortised cost | ||||
Trade and other payables | (6,225) | - | - | - |
Bonds | (2,293) | (2,181) | - | - |
Borrowings, excluding bank overdrafts and bonds | (479) | - | - | - |
Other non-current liabilities | (1,398) | - | - | - |
Total financial liabilities | (10,450) | (2,190) | - | (46) |
December 31, 2024 | ||||
Fair value | ||||
Carrying | ||||
(millions of euros) | amount | Level 1 | Level 2 | Level 3 |
Financial assets at fair value through profit and loss | ||||
Listed equity securities | 2,945 | 2,945 | - | - |
Other financial assets | 112 | - | 7 | 105 |
Financial assets at fair value through other | ||||
comprehensive income | ||||
Unlisted equity securities | 18 | - | - | 18 |
Financial assets at amortised cost | ||||
Trade and other receivables | 2,497 | - | - | - |
Other financial assets | 197 | - | - | - |
Total financial assets | 5,769 | 2,945 | 7 | 123 |
Financial liabilities at fair value through profit | ||||
and loss | ||||
Trade and other payables | (3) | (3) | - | - |
Other non-current liabilities | (63) | (8) | - | (55) |
Financial liabilities at amortised cost | ||||
Trade and other payables | (6,391) | - | - | - |
Bonds | (1,810) | (1,791) | - | - |
Borrowings, excluding bank overdrafts and bonds | (833) | - | - | - |
Other non-current liabilities | (1,393) | - | - | - |
Total financial liabilities | (10,493) | (1,802) | - | (55) |
Change | Cumulative | |||||||
Number | Average | Stock | in value | unrealized | Sensitivity | |||
of shares | Ownership | purchase | market | Carrying | over | capital | at +/- 10 | |
held | interest | price 1,2 | price | value | the period | gain/(loss) 3 | pts | |
(thousands) | (€/share) | (millions of euros) | ||||||
Spotify | 6,487 | 3.16% | 6.58 | 431.90 | 2,802 | 1,690 | 2,759 | +280/-280 |
Tencent | ||||||||
Music Entertainment | 12,246 | 0.79% | na | 10.96 | 134 | 33 | 134 | +13/-13 |
Other | 9 | (5) | 9 | |||||
Total at December | ||||||||
31, 2024 | 2,945 | 1,718 | 2,902 | |||||
Spotify | 6,487 | 3.10% | 6.58 | 495.47 | 3,214 | 412 | 3,171 | +321/-321 |
Tencent | ||||||||
Music Entertainment | 12,246 | 0.80% | na | 14.96 | 183 | 49 | 183 | +18/-18 |
Other | 7 | (2) | 7 | |||||
Total at December | ||||||||
31, 2025 | 3,404 | 459 | 3,361 |
Items not subsequently | Items to be subsequently reclassified to profit | |||||
reclassified to profit & loss | & loss | |||||
Financial | ||||||
Actuarial | assets at | Other | Net gain/ | |||
gains/(losses) | fair value | comprehensive | (losses) on | |||
related to | through | Foreign | income from | hedge of net | ||
employee | other | currency | equity | investment | Other | |
defined | comprehensive | translation | affiliates, | and cash flow | comprehensive | |
(millions of euros) | benefit plans | income | adjustments | net | hedges | income |
Balance as of December | ||||||
31, 2023 | (14) | (6) | (166) | (1) | 8 | (179) |
Expenses and | ||||||
income directly | ||||||
recognized in other | (17) | (4) | 261 | 25 | 3 | 268 |
comprehensive income | ||||||
Tax effect | 5 | - | (6) | - | - | (1) |
Balance as of December | ||||||
31, 2024 | (26) | (10) | 89 | 24 | 11 | 88 |
Expenses and | ||||||
income directly | ||||||
recognized in other | 9 | (1) | (642) | (66) | 23 | (677) |
comprehensive income | ||||||
Tax effect | (3) | - | - | - | - | (3) |
Balance as of December | ||||||
31, 2025 | (20) | (11) | (553) | (42) | 34 | (592) |
Year ended December 31, | |||
(millions of euros) | Note | 2025 | 2024 |
Post-retirement employee benefits | 23 | 164 | 178 |
Royalty audit claims | 102 | 118 | |
Deferred employee compensation | 29 | 31 | |
Restructuring costs | 51 | 53 | |
Litigations | 20 | 19 | |
Other | 55 | 62 | |
Provisions | 421 | 461 | |
Deduction of current provisions | (179) | (195) | |
Non-current provisions | 242 | 266 | |
Royalty | |||||
(millions of euros) | Restructuring | Litigation | audit claims | Other | Total |
Balance as at January 1, 2025 | 53 | 19 | 118 | 62 | 252 |
Additions | 51 | 1 | 42 | 1 | 95 |
Utilizations | (52) | - | (36) | (32) | (120) |
Releases | (1) | (1) | (13) | (7) | (22) |
Business combinations | - | - | 1 | 27 | 28 |
Changes in foreign currency translation | |||||
adjustments and other | - | 1 | (10) | 4 | (5) |
Balance as at December 31, 2025 | 51 | 20 | 102 | 55 | 228 |
Current | 49 | 15 | 60 | 33 | 157 |
Non-current | 2 | 5 | 42 | 22 | 71 |
| 2025 | 2024 | |||||
Fair value | Net obligation/ | Fair value | Net obligation/ | |||
(millions of euros) | Obligation | of plan assets | (asset) | Obligation | of plan assets | (asset) |
Germany | 134 | (1) | 133 | 147 | (1) | 146 |
U.S. | 18 | - | 18 | 19 | - | 19 |
Other | 35 | (34) | 1 | 38 | (36) | 2 |
Total | 187 | (35) | 152 | 204 | (37) | 167 |
of which | ||||||
assets related | ||||||
to employee | ||||||
benefit plans | (12) | (11) | ||||
liabilities for | ||||||
employee | ||||||
benefit plans | 164 | 178 | ||||
2025 | ||||
Fair value | Net obligation/ | |||
(millions of euros) | Note | Obligation | of plan assets | (asset) |
Opening balance | 204 | (37) | 167 | |
Current service cost | 5 | 2 | - | 2 |
(Gain)/loss on settlements | - | - | - | |
Other | - | - | - | |
Impact on selling & administrative expenses | 2 | - | 2 | |
Interest cost | 6 | 6 | - | 6 |
Expected return on plan assets | 6 | - | - | - |
Impact on other financial income | 6 | - | 6 | |
Included in the statement of profit or loss | 8 | - | 8 | |
Actuarial losses/(gains) related to: | ||||
Experience adjustments | (2) | - | (2) | |
Financial assumptions | (7) | - | (7) | |
Demographic assumptions | - | - | - | |
Included in other comprehensive income | 21 | (9) | - | (9) |
Contributions by employers | - | (12) | (12) | |
Benefits paid by the fund | (3) | 3 | - | |
Benefits paid by the employer | (12) | 12 | - | |
Foreign currency and other | (1) | (1) | (2) | |
Closing balance | 187 | (35) | 152 | |
of which | ||||
wholly or partly funded benefits | 29 | |||
wholly unfunded benefits 1 | 158 | |||
assets related to employee benefit plans | (12) | |||
liabilities for employee benefit plans | 164 | |||
2024 | ||||
Fair value | Net obligation/ | |||
(millions of euros) | Note | Obligation | of plan assets | (asset) |
Opening balance | 192 | (36) | 156 | |
Current service cost | 5 | 1 | - | 1 |
(Gain)/loss on settlements | - | - | - | |
Other | - | - | - | |
Impact on selling & administrative expenses | 1 | - | 1 | |
Interest cost | 6 | 6 | - | 6 |
Expected return on plan assets | 6 | - | (1) | (1) |
Impact on other financial income | 6 | (1) | 5 | |
Included in the statement of profit or loss | 7 | (1) | 6 | |
Actuarial losses/(gains) related to: | ||||
Experience adjustments | 14 | (3) | 11 | |
Financial assumptions | 6 | - | 6 | |
Demographic assumptions | - | - | - | |
Included in other comprehensive income | 21 | 20 | (3) | 17 |
Contributions by employers | - | (13) | (13) | |
Benefits paid by the fund | (3) | 3 | - | |
Benefits paid by the employer | (12) | 12 | - | |
Foreign currency and other | - | 1 | 1 | |
Closing balance | 204 | (37) | 167 | |
of which | ||||
wholly or partly funded benefits | 33 | |||
wholly unfunded benefits 1 | 171 | |||
assets related to employee benefit plans | (11) | |||
liabilities for employee benefit plans | 178 | |||
Germany | U.S. | Weighted average of all plans | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Discount rate | 3.80% | 3.30% | 5.15% | 5.47% | 3.81% | 3.33% |
Inflation rate | 2.00% | 2.00% | na | na | 1.99% | 2.00% |
Duration of the benefit obligation | ||||||
(in years) | 9.7 | 9.9 | ||||
na: not applicable. | ||||||
2025 | 2024 | |||
50 basis point | 50 basis point | |||
(millions of euros) | Increase | Decrease | Increase | Decrease |
Discount rate | (8) | 9 | (10) | 10 |
Inflation rate | 6 | (6) | 8 | (7) |
Year ended December 31, | ||
(millions of euros) | 2025 | 2024 |
Insurance contracts | 54% | 55% |
Equity securities | 23% | 22% |
Debt securities | 14% | 14% |
Diversified funds | 0% | 0% |
Cash and other | 9% | 9% |
Total | 100% | 100% |
2025 | 2024 | |||
Number | Number | |||
(thousands) | WAEP (euros) | (thousands) | WAEP (euros) | |
Outstanding at January 1 | 9,235 | 20.61 | 8,625 | 19.81 |
Granted during the year | - | na | 610 | 28.58 |
Forfeited during the year | - | na | - | na |
Exercised during the year | - | na | - | na |
Expired during the year | - | na | - | na |
Outstanding at December 31 | 9,235 | 20.61 | 9,235 | 20.61 |
Exercisable at 31 December | 1,438 | 19.81 | 719 | 19.81 |
2025 | 2024 | |
Dividend yield (%) | - | 2.00 |
Expected volatility (%) | - | 30.70 |
Risk free interest rate (%) | - | 2.93 |
Weighted average share price at valuation date (euros) | - | 28.58 |
Weighted average grant- | ||||
date fair value per | ||||
instrument outstanding | Total fair value outstanding | |||
(euros) | (millions of euros) | |||
Year ended December 31, | ||||
2025 | 2024 | 2025 | 2024 | |
RSUs | 23.12 | 22.30 | 369 | 395 |
PSUs | 26.89 | 25.00 | 196 | 186 |
AIP | 22.23 | 25.13 | 28 | 31 |
PSOs | 5.50 | 5.99 | 43 | 51 |
Year ended December 31, | ||
(millions of euros) | 2025 | 2024 |
RSUs | 102 | 185 |
PSUs | 85 | 96 |
AIP | 28 | 31 |
PSOs | 12 | 17 |
Total | 227 | 329 |
Year ended December 31, | ||
(millions of euros) | 2025 | 2024 |
RSUs | 200 | 203 |
PSUs | 145 | 141 |
AIP | 28 | 31 |
PSOs | 39 | 28 |
Total | 412 | 403 |
Year ended December 31, 2025 | |||
Other | |||
Corporate | Executive | Corporate | |
(millions of euros) | Executives | Directors | Executives |
Short-term employee benefits | 17 | 25 | 42 |
Post-employment benefits | 1 | - | 1 |
Other long-term benefits | - | - | - |
Termination benefits | - | - | - |
Share-based payments | 46 | 41 | 87 |
Corporate Executives | 64 | 66 | 130 |
Year ended December 31, 2024 | |||
Other | |||
Corporate | Executive | Corporate | |
(millions of euros) | Executives | Directors | Executives |
Short-term employee benefits | 20 | 20 | 40 |
Post-employment benefits | 1 | - | 1 |
Other long-term benefits | - | - | - |
Termination benefits | - | - | - |
Share-based payments | 66 | 51 | 117 |
Corporate Executives | 87 | 71 | 158 |
| December 31, 2025 | |||||
(millions of euros) | Associates | Joint Ventures | Shareholders | Other | Total |
Statement of Financial Position | |||||
Assets | |||||
Trade accounts receivable | 38 | - | - | - | 38 |
Loans and other receivables | 18 | 116 | - | - | 134 |
Other financial assets | 51 | - | - | - | 51 |
Royalty advances | 17 | - | - | - | 17 |
Liabilities | |||||
Trade accounts payable | (13) | - | - | - | (13) |
Lease liabilities | - | (116) | - | - | (116) |
Statement of Profit or Loss | |||||
Revenue | 250 | - | 1 | - | 251 |
Cost of revenues | (116) | - | - | - | (116) |
Selling, general and | |||||
administrative expenses | - | - | - | - | - |
Other financial income | 4 | 7 | - | - | 11 |
Other financial expenses | - | (3) | - | - | (3) |
December 31, 2024 | |||||
(millions of euros) | Associates | Joint Ventures | Shareholders | Other | Total |
Statement of Financial Position | |||||
Assets | |||||
Trade accounts receivable | 89 | - | 2 | - | 91 |
Loans and other receivables | 10 | 91 | - | - | 101 |
Other financial assets | 58 | - | - | - | 58 |
Royalty advances | - | - | - | - | - |
Liabilities | |||||
Trade accounts payable | (1) | - | - | - | (1) |
Lease liabilities | - | (63) | - | - | (63) |
Statement of Profit or Loss | |||||
Revenue | 286 | - | 9 | - | 295 |
Cost of revenues | - | - | - | - | - |
Selling, general and | |||||
administrative expenses | (20) | - | (2) | (1) | (23) |
Other financial income | - | 6 | - | - | 6 |
Other financial expenses | - | (4) | - | - | (4) |
Legal entity name | Principal country of business |
Universal Music Group N.V. | Netherlands |
Universal Music Group, Inc. | United States |
Universal Music Group Holdings, Inc. | United States |
UMG Recordings Inc. | United States |
Universal Music Corp . | United States |
Universal International Music B.V. | Netherlands |
CMHL B.V. | Netherlands |
Universal Music LLC | Japan |
Universal Music Entertainment GmbH | Germany |
Universal Music Limited | Hong Kong |
Universal Music Holdings Limited | United Kingdom |
Universal Music (UK) Holdings Limited | United Kingdom |
Universal Music Leisure Limited | United Kingdom |
Universal Music Publishing International Limited | United Kingdom |
EMI Group Worldwide Holdings Limited | United Kingdom |
EMI Group (Newco) Limited | United Kingdom |
EMI Group Limited | United Kingdom |
Virgin Music Group | United Kingdom |
Virgin Records Limited | United Kingdom |
Year ended December 31, | ||
2025 | 2024 | |
(millions of euros) | EY | EY |
Audit of UMG and its subsidiaries | 10 | 8 |
Other assurance-related fees 1 | 13 | - |
Tax services | - | - |
Other non-audit services | - | - |
Total 2 | 23 | 8 |
Name | Company Number |
Universal International Music B.V. | 31018439 |
Universal Music Publishing International B.V. | 31037866 |
Universal Music Publishing B.V. | 32101966 |
CMHL B.V. | 32140273 |
UMG Supply Chain Europe B.V. | 97258199 |
8Ball Music B.V. | 32118927 |
Virgin Music Group B.V. | 60386304 |
Universal Production Music B.V. | 85798479 |
Name | Company Number |
Arabella Musikverlag GmbH | HRB 110271 |
Centre Stage Artist Management GmbH | HRB 66733 |
Deutsche Grammophon Gesellschaft mbH | HRB 138012 |
Dreiklang-Dreimasken, Bühnen- und Musikverlag Gesellschaft mit beschränkter Haftung | HRB 110736 |
G. RICORDI & Co. Bühnen- und Musikverlag GmbH | HRB 153334 |
Musik Edition Discoton, Gesellschaft mit beschränkter Haftung | HRB 110249 |
Rob. Forberg Musikverlag GmbH | HRB 153343 |
Rondor Musikverlag G.m.b.H. | HRB 89705 |
Sheffield Music GmbH | HRB 221164 |
UNIVERSAL / MCA Music Publishing GmbH | HRB 85574 |
Universal Music Entertainment GmbH | HRB 86559 |
Universal Music GmbH | HRB 158632 |
Universal Music Publishing GmbH | HRB 87411 |
Universal Production Music GmbH | HRB 113037 |