| Year ended December 31, | |||
(millions of euros) | Note | 2024 | 2023 |
| Revenues | 3 | ||
Cost of revenues | 5 | ( | ( |
Selling, general and administrative expenses | 5 | ( | ( |
Amortisation and impairment losses on intangible assets | 9, 10 | ( | ( |
| Operating profit | 3 | ||
Financial income | 6 | ||
Financial expenses | 6 | ( | ( |
Income/(loss) from equity affiliates | 13 | ||
| Profit before income taxes | |||
Income taxes | 7 | ( | ( |
| Net profit | |||
| Of which: | |||
Net profit attributable to equity holders of the parent | |||
Net profit attributable to non-controlling interests | |||
| Earnings per share (in euros) | |||
Earnings for the period attributable to equity holders of the parent - basic | 8 | ||
Earnings for the period attributable to equity holders of the parent - diluted | 8 |
| Year ended December 31, | |||
(millions of euros) | Note | 2024 | 2023 |
| Net profit | |||
Actuarial gains/(losses) related to employee defined benefit plans, net of tax | ( | ( | |
Financial assets at fair value through other comprehensive income, net of tax | ( | ( | |
| Items not subsequently reclassified to profit or loss, net of tax | ( | ( | |
Foreign currency translation adjustments | ( | ||
Other comprehensive income/(loss) from equity affiliates, net of tax | ( | ||
Net gain/(loss) on hedge of net investment | |||
| Items to be subsequently reclassified to profit or loss, net of tax | ( | ||
| Other comprehensive income/(loss), net of tax | 21 | ( | |
| Total comprehensive income, net of tax | |||
Of which Total comprehensive income attributable to equity holders of the parent | |||
| Total comprehensive income attributable to non-controlling interests |
| Year ended December 31, | |||
(millions of euros) | Note | 2024 | 2023 |
Goodwill | 9 | ||
Non-current royalty advances | 3, 10 | ||
Catalogues | 3, 10 | ||
Other intangible assets | 3, 10 | ||
Property, plant and equipment | 11 | ||
Right of use assets | 12 | ||
Investments in equity affiliates | 13 | ||
Non-current financial assets | 19 | ||
Deferred income tax assets | 7 | ||
Other non-current assets | |||
| Non-current assets | |||
Inventories | |||
Current tax receivables | 7 | ||
Current royalty advances | 3, 10 | ||
Other current financial assets | 19 | ||
Trade and other receivables | 14, 15 | ||
Cash and cash equivalents | 17 | ||
| Current assets | |||
| TOTAL ASSETS |
| Year ended December 31, | |||
(millions of euros) | Note | 2024 | 2023 |
Shareowners equity | 20 | ||
Non-controlling interests | |||
| Total equity | |||
Non-current provisions | 22 | ||
Long-term borrowings and other financial liabilities | 17 | ||
Deferred tax liabilities | 7 | ||
Long-term lease liabilities | 12 | ||
Other non-current liabilities | 19 | ||
| Non-current liabilities | |||
Current provisions | 22 | ||
Short-term borrowings and other financial liabilities | 17 | ||
Trade and other payables | 14, 16 | ||
Short-term lease liabilities | 12 | ||
Current tax payables | 7 | ||
| Current liabilities | |||
| Total liabilities | |||
| TOTAL EQUITY AND LIABILITIES |
| Year ended December 31, | |||
(millions of euros) | Note | 2024 | 2023 |
| Operating activities | |||
Operating profit | 3 | ||
Adjustments | 14 | ||
Royalty advances payments, net of recoupments | ( | ( | |
| Gross cash provided by/(used for) operating activities before income tax paid | |||
Other changes in net working capital | 14 | ( | |
| Net cash provided by/(used for) operating activities before income tax paid | |||
Income tax paid | 7 | ( | ( |
| Net cash provided by/(used for) operating activities | |||
| Investing activities | |||
Catalogue investments | ( | ( | |
Other intangible assets investments | ( | ( | |
Capital expenditures | 11 | ( | ( |
Purchases of consolidated companies, after acquired cash | ( | ( | |
Investments in equity affiliates | ( | ( | |
Purchase of financial assets | ( | ( | |
| Investments | ( | ( | |
Proceeds from sales of property, plant, equipment and intangible assets | |||
Proceeds from sales of consolidated companies, after divested cash | |||
Proceeds from sale of financial assets | |||
| Divestitures | |||
Dividends received from equity affiliates | 13 | ||
Dividends received from investments | |||
| Net cash provided by/(used for) investing activities | ( | ( |
| Year ended December 31, | ||||
(millions of euros) | Note | 2024 | 2023 | |
| Financing activities | ||||
Distributions to shareowners | 20 | ( | ( | |
Dividends paid by consolidated companies to their non- controlling interests | ( | ( | ||
| Transactions with shareowners | ( | ( | ||
Proceeds from borrowings | ||||
Repayments of borrowings | ( | ( | ||
Interest, net | ( | ( | ||
Other cash items related to financing activities | ( | |||
| Transactions on borrowings and other financial liabilities | ( | |||
Repayment of lease liabilities | 12 | ( | ( | |
Payment of interest of lease liabilities | 12 | ( | ( | |
| Net cash provided by/(used for) financing activities | ( | ( | ||
| Net change in cash and cash equivalents | ( | |||
Foreign currency translation adjustments | ( | |||
| Change in cash and cash equivalents | 17 | ( | ||
| Cash and cash equivalents | ||||
At beginning of the period | 17 | |||
At end of the period | 17 |
| Note | Number of shares | Share capital | Additional paid- | Treasury shares | Retained | Shareowners equity | Non- | Total | ||
| (millions of euros) | (in thousands) | in capital | earnings | Controlling interest | equity | |||||
| BALANCE AS OF DECEMBER 31, 2023 | 1,821,665 | ( | ( | |||||||
Net profit | - | |||||||||
Income and expenses directly recognized in other comprehensive income, net of tax | 21 | - | ||||||||
| TOTAL COMPREHENSIVE INCOME | - | |||||||||
Dividends paid and payable by UMG N.V. | 20 | - | ( | ( | ( | ( | ||||
Share-based compensation plans | 24 | 7,616 | ||||||||
NCI on acquired business 1 | - | |||||||||
Acquired/(exercised) put options over NCI 1 | - | ( | ( | ( | ||||||
| TOTAL CHANGES OVER THE PERIOD | 7,616 | ( | ( | ( | ( | |||||
| BALANCE AS OF DECEMBER 31, 2024 | 1,829,281 | ( | ( |
| Note | Number of shares | Share capital | Additional paid- | Treasury shares | Retained | Shareowners equity | Non- | Total | ||
| (millions of euros) | (in thousands) | in capital | earnings | Controlling interest | equity | |||||
| BALANCE AS OF DECEMBER 31, 2022 | 1,813,513 | ( | ( | |||||||
Net profit | - | |||||||||
Income and expenses directly recognized in other comprehensive income, net of tax | 21 | - | ( | ( | ( | |||||
| TOTAL COMPREHENSIVE INCOME | - | |||||||||
Dividends paid and payable by UMG N.V. | 20 | - | ( | ( | ( | ( | ||||
Share-based compensation plans | 24 | 8,152 | ||||||||
NCI on acquired catalogue 1 | - | |||||||||
Recognition of put option liability on NCI 1 | - | ( | ( | ( | ||||||
| TOTAL CHANGES OVER THE PERIOD | 8,152 | ( | ( | ( | ||||||
| BALANCE AS OF DECEMBER 31, 2023 | 1,821,665 | ( | ( |
| 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 and | Judgement in determining the lease term of contracts with renewal | |
| right-of-use assets | and termination options at the commencement date of each | |
| lease contract. |
| Area | Significant estimate | Note |
| Revenue | Estimation on the timing of the consequent usage and the amounts | 2.3.5. Revenues and |
| that are probable to be collected. | associated costs | |
| Intangible assets, | Assumptions relating to impairment tests performed on each of the | 2.3.7. Goodwill and |
| including goodwill | Group’s cash-generating units (CGUs) or intangible assets, future | 2.3.8. Content assets |
| and content assets | cash flows and discount rates are updated annually. Estimation of | and other intangibles |
| (remaining) useful life for intangible assets, other than goodwill. | ||
| Provisions | Estimating the likelihood and timing of potential cash flows relating | 2.3.18. Provisions |
| to royalty claims and litigation. |
| Area | Significant estimate | Note |
| Artist | Estimates of the future performance of artists and repertoire owners | 2.3.8. Content assets |
| royalty advances | who are paid advances that are recognized in the Consolidated | and other intangibles |
| Statement of Financial Position. | ||
| 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 | |||||||
| Note | Recorded | Music | Merchandising | Corporate | of | Total | |
| Music | Publishing | and other | centre | intersegment | |||
| (millions of euros) | transactions | ||||||
| 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 | |
| Adjusted EBITDA | 2,275 | 511 | 43 | (168) | - | 2,661 | |
| Non-cash share-based | 24 | (202) | (25) | (1) | (101) | - | (329) |
| compensation expense | |||||||
| EBITDA | 2,073 | 486 | 42 | (269) | - | 2,332 | |
Amortisation and depreciation expense | (205) | (161) | (2) | (41) | - | (409) | |
Restructuring expenses | (138) | (4) | (2) | (25) | - | (169) | |
| Gain/(loss) on sale | 24 | - | - | (1) | - | 23 | |
| of assets | |||||||
| Impairment reversal/ | |||||||
(charge) on intangible assets | (2) | - | - | - | - | (2) | |
| Operating profit | 1,752 | 321 | 38 | (336) | - | 1,775 | |
Financial income | 1,279 | ||||||
Financial expenses | (187) | ||||||
Income/(loss) from equity affiliates | 4 | ||||||
| Profit before income taxes | 2,871 |
| Elimination | |||||||
| Note | Recorded | Music | Merchandising | Corporate | of | Total | |
| Music | Publishing | and other | centre | intersegment | |||
| (millions of euros) | transactions | ||||||
| Year ended December | |||||||
| 31, 2023 | |||||||
External revenue | 8,461 | 1,943 | 704 | - | - | 11,108 | |
Intercompany revenue | - | 13 | 2 | - | (15) | - | |
| Revenues | 8,461 | 1,956 | 706 | - | (15) | 11,108 | |
| Adjusted EBITDA | 2,042 | 470 | 47 | (190) | - | 2,369 | |
| Non-cash share-based | 24 | (424) | (50) | (4) | (83) | - | (561) |
| compensation expense | |||||||
| EBITDA | 1,618 | 420 | 43 | (273) | - | 1,808 | |
Amortisation and depreciation expense | (217) | (156) | (2) | (7) | - | (382) | |
Restructuring expenses | (34) | (2) | - | (5) | - | (41) | |
| Gain/(loss) on sale | 26 | - | - | - | - | 26 | |
| of assets | |||||||
| Impairment reversal/ | |||||||
(charge) on intangible assets | - | 7 | - | - | - | 7 | |
| Operating profit | 1,393 | 269 | 41 | (285) | - | 1,418 | |
Financial income | 454 | ||||||
Financial expenses | (151) | ||||||
Income/(loss) from equity affiliates | - | ||||||
| Profit before income taxes | 1,721 |
Year ended December 31, | Year ended December 31, | |||
| (millions of euros) | 2024 | 2023 | ||
U.S. | 5,971 | 51% | 5,579 | 50% |
UK | 1,065 | 9% | 941 | 9% |
Japan | 761 | 6% | 768 | 7% |
Germany | 604 | 5% | 576 | 5% |
France | 459 | 4% | 444 | 4% |
Rest of the world 1 | 2,974 | 25% | 2,800 | 25% |
| Total revenues | 11,834 | 100% | 11,108 | 100% |
| Year ended December 31, | |||
| (millions of euros) | 2024 | 2023 | |
Streaming revenue | 1,414 | 1,425 | |
Subscription revenue | 4,623 | 4,275 | |
Downloads and other digital revenue | 180 | 207 | |
Physical revenue | 1,358 | 1,380 | |
License and other revenue | 1,326 | 1,174 | |
| Recorded Music revenue | 8,901 | 8,461 |
| Year ended December 31, | |||
| (millions of euros) | 2024 | 2023 | |
Performance revenue | 442 | 416 | |
Synchronisation revenue | 253 | 254 | |
Digital revenue | 1,268 | 1,128 | |
Mechanical revenue | 103 | 108 | |
Other revenue | 55 | 50 | |
| Music Publishing revenue | 2,121 | 1,956 |
| Note | Recorded | Music | Merchandising | Corporate | Total | |
| (millions of euros) | Music | Publishing | and other | centre | ||
| 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 | 11 | 227 | 5 | - | 10 | 242 |
| & equipment | ||||||
Other intangible assets | 10 | 52 | 40 | - | 140 | 232 |
| Right of use relating | 12 | 442 | 4 | - | - | 446 |
| to leases | ||||||
| Royalty | 10 | 566 | 551 | 94 | - | 1,211 |
| advances, current | ||||||
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 |
| Note | Recorded | Music | Merchandising | Corporate | Total | |
| (millions of euros) | Music | Publishing | and other | centre | ||
| Year ended December 31, 2023 | ||||||
Goodwill | 9 | 779 | 745 | 100 | - | 1,624 |
Royalty advances, non- current | 10 | 862 | 508 | 204 | - | 1,574 |
Catalogues | 10 | 1,335 | 1,685 | - | - | 3,020 |
| Property, plant | 11 | 165 | 4 | - | 8 | 177 |
| & equipment | ||||||
Other intangible assets | 10 | 50 | 31 | - | 99 | 180 |
| Right of use relating | 12 | 310 | 4 | - | 2 | 316 |
| to leases | ||||||
| Royalty | 10 | 520 | 481 | 59 | - | 1,060 |
| advances, current | ||||||
Other assets | 3,171 | 753 | 54 | 234 | 4,212 | |
Total segment assets 1 | 7,192 | 4,211 | 417 | 343 | 12,163 | |
Unallocated assets | 928 | |||||
| Total assets | 13,091 |
| December 31, 2024 | |||||
| Note | Recorded | Music | Merchandising | Total | |
| (millions of euros) | Music | Publishing | and other | ||
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 |
| December 31, 2023 | |||||
| Note | Recorded | Music | Merchandising | Total | |
| (millions of euros) | Music | Publishing | and other | ||
Catalogues (of music and publishing rights) | 1,335 | 1,685 | - | 3,020 | |
Royalty advances (to artists and repertoire owners) | 1,382 | 989 | 263 | 2,634 | |
| Of which: | |||||
| Non-current | 862 | 508 | 204 | 1,574 | |
| Current | 520 | 481 | 59 | 1,060 | |
| Content assets, net | 10 | 2,717 | 2,674 | 263 | 5,654 |
Current content assets | 520 | 481 | 59 | 1,060 | |
Non-current content assets | 2,197 | 2,193 | 204 | 4,594 |
| Year ended December 31, | |||
(millions of euros) | Note | 2024 | 2023 |
| Included in cost of revenues: | |||
Artist costs | 5,464 | 5,152 | |
Product costs | 1,282 | 1,056 | |
| Of which: | |||
Personnel costs | 33 | 33 | |
| Included in selling, general and administrative expenses: | |||
Depreciation of tangible assets | 11 | 34 | 34 |
Depreciation of right of use assets | 12 | 79 | 72 |
Personnel costs | 1,755 | 2,048 |
| Year ended December 31, | |||
(millions of euros) | Note | 2024 | 2023 |
Salaries | 1,156 | 1,196 | |
Social security and other employment expenses | 196 | 209 | |
| Wages and expenses | 1,352 | 1,405 | |
Share-based compensation plans | 24 | 360 | 600 |
Employee defined contribution plans | 52 | 52 | |
Employee defined benefit plans | 23 | 1 | 2 |
Other | 23 | 22 | |
| Personnel costs | 1,788 | 2,081 | |
| Annual average number of full-time equivalent employees | 9.7 | 10.0 | |
| (in thousands) |
| Year ended December 31, | |||
(millions of euros) | Note | 2024 | 2023 |
Interest income from cash, cash equivalents and other | 19 | 14 | |
Change in fair value of financial instruments through profit or loss | 19 | 1,170 | 431 |
Remeasurement on investment for step acquisition | 13 | 62 | - |
Expected return on plan assets related to employee benefit plans | 23 | 1 | 1 |
Gain on derivative instruments at fair value through profit or loss 1 | 24 | 5 | |
Income from investments | 3 | 3 | |
| Financial income | 1,279 | 454 | |
Interest expense on borrowings | (107) | (91) | |
Change in fair value of financial instruments through profit or loss | 19 | (17) | (14) |
Unwinding of interest component | (2) | (1) | |
Interest cost related to employee benefit plans | 23 | (6) | (7) |
Interest expenses on lease liabilities | 12 | (20) | (14) |
Foreign exchange loss | (3) | (11) | |
Loss on derivative instruments at fair value through profit or loss 1 | (19) | - | |
Cost of finance | (4) | (7) | |
Other | (9) | (6) | |
| Financial expenses | (187) | (151) | |
| Net total financial income and (expenses) | 1,092 | 303 |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
| (Expense)/income | ||
| Current tax | ||
Current year | (389) | (412) |
Under/(over) provided in prior years | (6) | 17 |
(395) | (395) | |
Withholding tax | (83) | (81) |
(478) | (476) | |
| Deferred tax | ||
Origination and reversal of temporary difference and tax attributes 1 | (310) | 16 |
De-recognition/(recognition) of deferred tax assets | 7 | 16 |
Effect of changes in tax rates | (3) | (3) |
Under/(over) provided in prior years | 6 | (11) |
(300) | 18 | |
| Total income tax expense in statement of profit and loss | (778) | (458) |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
| (Expense)/income | ||
| Current tax related to items recognized during the year: | ||
| To Equity | ||
Share based compensation | 1 | 11 |
1 | 11 | |
| Deferred tax related to items recognized during the year: | ||
| To Equity | ||
Share based compensation | 12 | 17 |
| To Other Comprehensive Income | ||
Net (gain)/loss on equity instruments designated at fair value through OCI | - | 3 |
Remeasurement (gain)/loss on actuarial gains and losses | 5 | 2 |
Foreign currency translation and (gain)/loss on hedge of net investments | (6) | 3 |
11 | 25 | |
| Total income tax charged to equity and other comprehensive income | 12 | 36 |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
| Net profit /(loss) from continuing operations | 2,093 | 1,263 |
Income taxes | 778 | 458 |
| Profit before income taxes | 2,871 | 1,721 |
Dutch statutory tax rate | 25.8% | 25.8% |
| Theoretical provision for income taxes based on Dutch statutory tax rate | (741) | (444) |
| Reconciliation of the theoretical and effective provision for income taxes | ||
Corporate tax rate differences | 8 | 7 |
Impacts of the changes in tax rates | (3) | (3) |
De-recognition/(recognition) of deferred tax assets | 7 | 16 |
Adjustments to tax expense from previous years | - | 6 |
Outside basis differences | (6) | - |
Non-deductible expenses | (15) | (19) |
Withholding taxes (net of Corporate Income tax benefit) | (64) | (58) |
| United States tax components | ||
Foreign Derived Intangible Income (FDII) deduction | 33 | 37 |
Other | 3 | - |
| Provision for income taxes | (778) | (458) |
| Effective tax rate | 27.1% | 26.6% |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
| Opening balance of current income tax receivables/(payables) | (34) | (49) |
Income tax expense in statement of profit and loss | (395) | (395) |
Income tax charged to equity and other comprehensive income | 1 | 11 |
Income tax paid/(received) | 349 | 393 |
Changes in foreign currency translation adjustments and other | 13 | 6 |
| Closing balance of current income tax receivables/(payables), net | (66) | (34) |
| Reflected in the statement of financial position as follows: | ||
Current tax receivables | 30 | 36 |
Current tax payables | (96) | (70) |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
| Opening balance of deferred tax assets/(liabilities) | (197) | (232) |
Income taxes | (300) | 18 |
Expenses and income directly recorded in equity and other comprehensive income | 11 | 25 |
Business combinations | (57) | - |
Changes in foreign currency translation adjustments and other | (2) | (8) |
| Closing balance of deferred tax assets/(liabilities), net | (545) | (197) |
Statement of financial position | Statement of profit or loss | |||
| (millions of euros) | 2024 | 2023 | 2024 | 2023 |
| Deferred tax | ||||
Tax attributes | 22 | 25 | 10 | (9) |
Non-deductible provisions | 100 | 85 | (23) | (37) |
Employee benefits | 114 | 120 | 25 | (59) |
Lease liabilities | 106 | 74 | (29) | 9 |
Asset revaluations | (188) | (172) | (20) | (19) |
Financial instruments 1 | (727) | (286) | 440 | 162 |
Right of use assets | (85) | (53) | 29 | (5) |
Working capital and other | 113 | 10 | (132) | (60) |
| Deferred tax expense/(benefit) | 300 | (18) | ||
| Net deferred tax assets/(liabilities) | (545) | (197) | ||
| Reflected in the statement of financial | ||||
| position as follows: | ||||
Deferred tax assets | 625 | 479 | ||
Deferred tax liabilities | (1,170) | (676) |
| Year ended December 31, | ||
| (millions of euros and shares, except per share data) | 2024 | 2023 |
| Net profit attributable to equity holders of the parent | 2,086 | 1,259 |
| Weighted average number of shares outstanding (after deduction of treasury shares) | 1,827 | 1,819 |
| during the year | ||
Potential dilutive effects related to share-based compensation | 25 | 23 |
| Diluted weighted average number of shares | 1,852 | 1,842 |
Earnings per share (in euros) | ||
Basic earnings per share | 1.14 | 0.69 |
Diluted earnings per share | 1.13 | 0.68 |
| (millions of euros) | 2024 | 2023 |
| Balance as at January 1 | ||
Goodwill, gross | 1,720 | 1,678 |
Accumulated impairment losses | (96) | (100) |
| Goodwill, net | 1,624 | 1,578 |
| Changes in book value: | ||
Acquisitions | 180 | 93 |
Foreign currency translation adjustments | 91 | (47) |
| Total changes | 271 | 46 |
| Balance as at December 31 | ||
Goodwill, gross | 1,997 | 1,720 |
Accumulated impairment losses | (102) | (96) |
| Goodwill, net | 1,895 | 1,624 |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
Recorded Music | 1,003 | 779 |
Music Publishing | 788 | 745 |
Merchandising & Other | 104 | 100 |
| Closing balance | 1,895 | 1,624 |
2024 | 2023 | |||||
| Compound | Extrapolation | Compound | Extrapolation | |||
| Annual | r evenue | Pre-tax | Annual | r evenue | Pre-tax | |
| In % per year | R evenue | growth rate | discoun t | R evenue | growth rate | discoun t |
| Growth | after 2028 | rates | Growth | after 2027 | rates | |
| 2024-2028 | 2023-2027 | |||||
Recorded Music | 7.0% | 3.3% | 10.2% | 6.6% | 3.3% | 10.0% |
Music Publishing | 7.0% | 3.3% | 10.2% | 5.9% | 3.3% | 10.0% |
Merchandising | 13.4% | 2.1% | 10.2% | 9.1% | 2.1% | 10.0% |
| December 31, 2024 | |||
| Accumulated | |||
| Asset value, | amor tisation and | Net book value | |
gr oss | impairment | ||
| (millions of euros) | losses | ||
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 |
| December 31, 2023 | |||
| Accumulated | |||
| Asset value, gross | amor tisation | Net book value | |
| and impairment | |||
| (millions of euros) | losses | ||
Catalogues (of music and publishing rights) | 5,845 | (2,825) | 3,020 |
Royalty advances (to artists and repertoire owners) | 2,634 | - | 2,634 |
| Content assets | 8,479 | (2,825) | 5,654 |
Other intangible assets | 585 | (405) | 180 |
| Catalogues (of | Royalty advances | Total intangible | ||
| music and | (to artists and | Other | assets & | |
| publishing | repertoire | intangibles | advances | |
| (millions of euros) | rights) | owners) | ||
| Balance December 31, 2022 | 3,058 | 2,577 | 119 | 5,754 |
Amortisation | (236) | - | (40) | (276) |
Impairment | 7 | - | - | 7 |
Additions | 264 | 1,319 | 103 | 1,686 |
Disposals | (1) | - | - | (1) |
Recoupments | - | (1,201) | - | (1,201) |
Business combinations | 19 | - | - | 19 |
| Changes in foreign currency translation | (91) | (61) | (2) | (154) |
adjustments and other 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 |
| Land and | Equipment | Other fixed | Assets under | ||
| buildings | and | assets | construction | Total | |
| (millions of euros) | machinery | ||||
| 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 | 9 | 2 | 2 | 1 | 14 |
translation adjustments and other 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 | (3) | (2) | (2) | - | (7) |
translation adjustments and other 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 |
| Land and | Equipment | Other fixed | Assets under | ||
| buildings | and | assets | construction | Total | |
| (millions of euros) | machinery | ||||
| Cost | |||||
| Balance as at January 1, 2023 | 241 | 119 | 78 | 20 | 458 |
Additions | 3 | 3 | 3 | 38 | 47 |
Transfers and reclassifications | 17 | 16 | 1 | (34) | - |
Disposals | (16) | (15) | (6) | - | (37) |
| Changes in foreign currency | (3) | (1) | (2) | - | (6) |
translation adjustments and other Balance as at December 31, 2023 | 242 | 122 | 74 | 24 | 462 |
| Depreciation and impairment losses | |||||
| Balance as at January 1, 2023 | (135) | (99) | (57) | - | (291) |
Depreciation during the year | (18) | (9) | (7) | - | (34) |
Disposals | 15 | 15 | 6 | - | 36 |
| Changes in foreign currency | 2 | 1 | 1 | - | 4 |
translation adjustments and other Balance as at December 31, 2023 | (136) | (92) | (57) | - | (285) |
| Carrying amount | |||||
As at January 1 | 106 | 20 | 21 | 20 | 167 |
As at December 31 | 106 | 30 | 17 | 24 | 177 |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
| Opening balance | 316 | 318 |
Depreciation | (79) | (72) |
Additions | 220 | 78 |
Disposals | (24) | (1) |
Foreign currency translations and other | 13 | (7) |
| Closing balance | 446 | 316 |
| Year ended December 31, | |||
(millions of euros) | Note | 2024 | 2023 |
| Opening balance | 410 | 423 | |
Additions | 219 | 77 | |
Disposals | (24) | (1) | |
Accretion of interest | 6 | 20 | 14 |
Payments | (102) | (94) | |
Of which interest | (21) | (14) | |
Of which principal | (81) | (80) | |
Foreign currency translations and other | 18 | (9) | |
| Closing balance | 541 | 410 |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
| Maturity | ||
< 1 year | 66 | 86 |
Between 1 and 5 years | 252 | 217 |
> 5 years | 223 | 107 |
| Lease liabilities | 541 | 410 |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
| Opening balance | 222 | 156 |
Acquisitions 1 | 395 | 74 |
Business combinations 2 | (56) | - |
Income/(loss) from equity affiliates | 4 | - |
Change in other comprehensive income | 25 | (4) |
Dividends | (12) | (4) |
Translation difference | - | - |
| Closing balance | 578 | 222 |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
| Operating profit | 1,775 | 1,418 |
Amortisation and depreciation expense | 409 | 382 |
Non-cash share-based compensation expense, net of employees tax withheld | 131 | 429 |
Impairment (reversal)/charge on intangible assets | 2 | (7) |
Changes in provision, net | 1 | 18 |
(Gain)/loss on sale of assets | (23) | (26) |
| Adjustments | 520 | 796 |
Royalty advance payments, net of recoupments | (186) | (100) |
Other changes in net working capital | (5) | 164 |
| Net cash provided by/(used for) operating activities before income tax paid | 2,104 | 2,278 |
Income tax paid | (349) | (393) |
| Net cash provided by/(used for) operating activities | 1,755 | 1,885 |
| Net cash provided by/(used for) investing activities | (1,051) | (622) |
Repayment of lease liabilities and related interest expenses | (102) | (94) |
Interest, net | (81) | (77) |
Other cash items related to financing activities | 2 | (10) |
| Free cash flow | 523 | 1,082 |
| Changes | Changes | |||||
| December | in operating | Business | in foreign | December | ||
| 31, 2023 | working | combinations | currency | Other 2 | 31, 2024 | |
capital 1 | translation | |||||
| (millions of euros) | adjustments | |||||
Inventories 3 | 210 | 32 | 5 | 8 | - | 255 |
| Trade accounts | 2,246 | 110 | 40 | 51 | 50 | 2,497 |
receivable and other Of which: | ||||||
| Trade | 646 | 107 | 35 | 18 | 7 | 813 |
| accounts receivable | ||||||
Expected credit losses | (49) | 4 | - | - | 3 | (42) |
| Working capital assets | 2,456 | 142 | 45 | 59 | 50 | 2,752 |
| Trade accounts payable | (5,711) | (137) | (75) | (214) | (257) | (6,394) |
and other Other non- current liabilities | (715) | - | (30) | (23) | (688) | (1,456) |
| Working capital liabilities | (6,426) | (137) | (105) | (237) | (945) | (7,850) |
| Net working capital | (3,970) | 5 | (60) | (178) | (895) | (5,098) |
| Changes | Changes | |||||
| December | in operating | Business | in foreign | December | ||
| 31, 2022 | working | combinations | currency | Other 2 | 31, 2023 | |
capital 1 | translation | |||||
| (millions of euros) | adjustments | |||||
Inventories 3 | 163 | 52 | - | (5) | - | 210 |
| Trade accounts | 2,014 | 309 | 3 | (41) | (39) | 2,246 |
receivable and other Of which: | ||||||
| Trade | 580 | 102 | 3 | (16) | (23) | 646 |
| accounts receivable | ||||||
Expected credit losses | (62) | 13 | (1) | 2 | (1) | (49) |
| Working capital assets | 2,177 | 361 | 3 | (46) | (39) | 2,456 |
| Trade accounts payable | (5,150) | (527) | (9) | 134 | (159) | (5,711) |
and other Other non- current liabilities | (437) | 2 | (40) | 5 | (245) | (715) |
| Working capital liabilities | (5,587) | (525) | (49) | 139 | (404) | (6,426) |
| Net working capital | (3,410) | (164) | (46) | 93 | (443) | (3,970) |
| (millions of euros) | USD | GBP | JPY | Other | Total |
| Nominal value of Balance sheet exposure | 91 | 623 | 133 | 385 | 1,232 |
Foreign exchange rate derivatives | (91) | (623) | (133) | (385) | (1,232) |
| Net exposure | - | - | - | - | - |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
Trade receivables | 2,244 | 1,986 |
Other receivables | 253 | 260 |
| Trade receivables, net of value allowance | 2,497 | 2,246 |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
Current | 2,160 | 1,895 |
Overdue 0-30 days | 44 | 58 |
Overdue 31-150 days | 25 | 25 |
Overdue >150 days | 15 | 8 |
| Trade receivables, net of value allowance | 2,244 | 1,986 |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
Trade accounts payable | 168 | 118 |
Music royalties to artists and repertoire owners | 4,327 | 3,944 |
Accrued expenses | 424 | 389 |
Creative talent and content liabilities | 533 | 362 |
Other payables | 530 | 490 |
| Trade and other accounts payable | 5,982 | 5,303 |
Current contract liabilities | 412 | 408 |
| Trade accounts payable and other | 6,394 | 5,711 |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
Cash and cash equivalents | 553 | 413 |
Bank overdrafts | (8) | (26) |
| Cash and cash equivalents in the statement of cash flows | 545 | 387 |
December 31, 2024 | December 31, 2023 | |||||
| (millions of euros) | Total | Long-term | Short-term | Total | Long-term | Short-term |
Bonds | 1,810 | 1,776 | 34 | 1,808 | 1,774 | 34 |
| Drawn revolving | - | - | - | - | - | - |
| credit facilities | ||||||
Commercial papers | 746 | - | 746 | 197 | - | 197 |
Bank overdrafts | 8 | - | 8 | 26 | - | 26 |
Other | 87 | 2 | 85 | 73 | 52 | 21 |
Borrowings at amortized cost | 2,651 | 1,778 | 873 | 2,104 | 1,826 | 278 |
Cash and cash equivalents | (553) | - | (553) | (413) | - | (413) |
| Derivative | - | - | - | (2) | - | (2) |
| financial assets | ||||||
| Net debt | 2,098 | 1,689 |
| Drawn | ||||||
| revolving | Bonds | Bank | Commercial | Other debt | Total | |
| credit | overdrafts | papers | ||||
| (millions of euros) | facilities | |||||
| Balance December | 125 | 1,004 | 1 | 929 | 191 | 2,250 |
| 31, 2022 | ||||||
New borrowings | 1,075 | 794 | 26 | 4,738 | 34 | 6,667 |
Repayments | (1,200) | - | (1) | (5,469) | (145) | (6,815) |
| Translation differences | - | 10 | - | (1) | (7) | 2 |
| and other movements | ||||||
| Balance December | - | 1,808 | 26 | 197 | 73 | 2,104 |
| 31, 2023 | ||||||
New borrowings | 300 | - | 8 | 3,897 | 124 | 4,329 |
Repayments | (300) | - | (26) | (3,351) | (104) | (3,781) |
| Translation differences | - | 2 | - | 3 | (6) | (1) |
| and other movements | ||||||
| Balance December | - | 1,810 | 8 | 746 | 87 | 2,651 |
| 31, 2024 |
Minimum future payments as of December 31, 2024 | Total minimum | ||||
| future payments | |||||
| Payments due in | as of | ||||
| (millions of euros) | Total | 1 year | 2-5 years | After 5 years | December 31, 2023 |
Borrowings and other financial liabilities | 3,086 | 868 | 778 | 1,440 | 2,449 |
Lease liabilities | 664 | 89 | 309 | 266 | 463 |
Music royalties to artists and repertoire owners | 4,343 | 4,327 | 16 | - | 3,957 |
Creative talent and content liabilities | 944 | 533 | 411 | - | 603 |
Other payables | 2,094 | 1,065 | 57 | 972 | 1,411 |
Consolidated statement of financial position items | 11,131 | 6,882 | 1,571 | 2,678 | 8,883 |
| Contractual | 1,707 | 843 | 780 | 84 | 1,595 |
| content commitments | |||||
Other commitments 1 | 875 | 778 | 96 | 1 | 287 |
| Total off-balance | 2,582 | 1,621 | 876 | 85 | 1,882 |
| sheet commitments | |||||
| Total | 13,713 | 8,503 | 2,447 | 2,763 | 10,765 |
| December 31, 2024 | |||||
| Fair value | |||||
| Carrying | Level 1 | Level 2 | Level 3 | ||
| (millions of euros) | amount | ||||
| Financial assets at fair value through profit and loss | |||||
Listed equity securities | 2,945 | 2,945 | - | - | |
Other financial assets | 112 | - | 7 | 105 | |
Trade and other receivables | - | - | - | - | |
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) |
| December 31, 2023 | ||||
| Fair value | ||||
| Carrying | Level 1 | Level 2 | Level 3 | |
| (millions of euros) | amount | |||
| Financial assets at fair value through profit and loss | ||||
Listed equity securities | 1,227 | 1,227 | - | - |
Other financial assets | 75 | - | 55 | 20 |
Trade and other receivables | - | - | - | - |
Financial assets at fair value through other comprehensive income | ||||
Unlisted equity securities | 20 | - | - | 20 |
| Financial assets at amortised cost | ||||
Trade and other receivables | 2,246 | - | - | - |
Other financial assets | 205 | - | - | - |
| Total financial assets | 3,773 | 1,227 | 55 | 40 |
| Financial liabilities at fair value through profit and loss | ||||
Trade and other payables | (4) | (4) | - | - |
Other non-current liabilities | (35) | (5) | - | (30) |
| Financial liabilities at amortised cost | ||||
Trade and other payables | (5,707) | - | - | - |
Bonds | (1,808) | (1,808) | - | - |
Borrowings, excluding bank overdrafts and bonds | (270) | - | - | - |
Other non-current liabilities | (680) | - | - | - |
| Total financial liabilities | (8,504) | (1,817) | - | (30) |
| Change | Cumulative | ||||||||
| Number | Ownership | Average | Stock | Carrying | in value | unrealized | Sensitivity | ||
| of shares | interest | purchase | market | value | over the | captial | at +/- 10 | ||
| held | price 1,2 | price | period | gain/ | pts | ||||
(loss) 3 | |||||||||
(thousands) (€/share) | (millions of euros) | ||||||||
Spotify | 6,487 | 3.27% | 6.58 | 171.36 | 1,112 | 629 | 1,069 | +111/-111 | |
| Tencent | 12,246 | 0.78% | na | 8.22 | 101 | 5 | 101 | +10/-10 | |
| Music Entertainment | |||||||||
Other | 14 | (4) | 14 | ||||||
| Total at December | 1,227 | 630 | 1,184 | ||||||
| 31, 2023 | |||||||||
Spotify | 6,487 | 3.16% | 6.58 | 431.90 | 2,802 | 1,690 | 2,759 | +280/-280 | |
| Tencent | 12,246 | 0.79% | na | 10.96 | 134 | 33 | 134 | +13/-13 | |
| Music Entertainment | |||||||||
Other | 9 | (5) | 9 | ||||||
| Total at December | 2,945 | 1,718 | 2,902 | ||||||
| 31, 2024 | |||||||||
| Items not subsequently | reclassified to profit & loss | Items to be subsequently reclassified to | profit & loss | ||||
| Actuarial | Financial | Other | |||||
| gains/ | assets at | Foreign | Net gain/ | comprehensive | |||
| (losses) | fair value | currency | (losses) on | income from | Other | ||
| related to | through | translation | hedge of net | equity | comprehensive | ||
| employee | other | adjustments | investment | affiliates, | income | ||
| defined | comprenhensive | net | |||||
| (millions of euros) | benefit plans | income | |||||
| Balance as of December | (11) | (5) | (16) | 3 | - | (29) | |
| 31, 2022 | |||||||
Expenses and income directly | (5) | (1) | (153) | (4) | 5 | (158) | |
recognized in other comprehensive income | |||||||
Tax effect | 2 | - | 3 | 3 | - | 8 | |
| Balance as of December | (14) | (6) | (166) | 8 | (1) | (179) | |
| 31, 2023 | |||||||
Expenses and income directly | (17) | (4) | 261 | 3 | 25 | 268 | |
recognized in other comprehensive income | |||||||
Tax effect | 5 | - | (6) | - | - | (1) | |
| Balance as of December | (26) | (10) | 89 | 11 | 24 | 88 | |
| 31, 2024 |
| Year ended December 31, | |||
(millions of euros) | Note | 2024 | 2023 |
Post-retirement employee benefits | 23 | 178 | 166 |
Royalty audit claims | 118 | 129 | |
Deferred employee compensation | 31 | 31 | |
Restructuring costs | 53 | 19 | |
Litigations | 19 | 21 | |
Other | 62 | 56 | |
| Provisions | 461 | 422 | |
Deduction of current provisions | (195) | (122) | |
| Non-current provisions | 266 | 300 |
Restructuring | Litigation | Royalty audit | Other | Total | |
| (millions of euros) | claims | ||||
| Balance as at January 1, 2024 | 19 | 21 | 129 | 56 | 225 |
Additions | 108 | 1 | 54 | - | 163 |
Utilizations | (74) | (2) | (36) | (4) | (116) |
Releases | (1) | - | (32) | (6) | (39) |
| Changes in foreign currency translation | 1 | (1) | 3 | 16 | 19 |
adjustments and other Balance as at December 31, 2024 | 53 | 19 | 118 | 62 | 252 |
Current | 50 | 16 | 70 | 35 | 171 |
Non-current | 3 | 3 | 48 | 27 | 81 |
2024 | 2023 | |||||
| Fair value | Net | Fair value | Net | |||
| Obligation | of plan | obligation/ | Obligation | of plan | obligation/ | |
| (millions of euros) | assets | (asset) | assets | (asset) | ||
Germany | 147 | (1) | 146 | 136 | (1) | 135 |
U.S. | 19 | - | 19 | 18 | - | 18 |
Other | 38 | (36) | 2 | 38 | (35) | 3 |
| Total | 204 | (37) | 167 | 192 | (36) | 156 |
of which assets related to employee benefit plans | (11) | (10) | ||||
| liabilities for employee | ||||||
benefit plans | 178 | 166 |
| 2024 | ||||
| Fair value | Net | |||
| Note | Obligation | of plan | obligation/ | |
| (millions of euros) | 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 |
| 2023 | ||||
| Fair value | Net | |||
| Note | Obligation | of plan | obligation/ | |
| (millions of euros) | assets | (asset) | ||
| Opening balance | 194 | (41) | 153 | |
Current service cost | 5 | 2 | - | 2 |
(Gain)/loss on settlements | - | - | - | |
Other | - | - | - | |
| Impact on selling & administrative expenses | 2 | - | 2 | |
Interest cost | 6 | 7 | - | 7 |
Expected return on plan assets | 6 | - | (1) | (1) |
| Impact on other financial income | 7 | (1) | 6 | |
| Included in the statement of profit or loss | 9 | (1) | 8 | |
| Actuarial losses/(gains) related to: | ||||
Experience adjustments | (3) | - | (3) | |
Financial assumptions | 9 | - | 9 | |
Demographic assumptions | (1) | - | (1) | |
| Included in other comprehensive income | 21 | 5 | - | 5 |
Contributions by employers | - | (12) | (12) | |
Benefits paid by the fund | (2) | 2 | - | |
Benefits paid by the employer | (12) | 12 | - | |
Foreign currency and other | (2) | 4 | 2 | |
| Closing balance | 192 | (36) | 156 | |
of which wholly or partly funded benefits | 33 | |||
wholly unfunded benefits 1 | 159 | |||
| assets related to employee benefit plans | (10) | |||
| liabilities for employee benefit plans | 166 |
Germany | U.S. | Weighted average of | ||||
| all plans | ||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Discount rate | 3.30% | 3.50% | 5.47% | 5.28% | 3.33% | 3.51% |
Inflation rate | 2.00% | 2.00% | na | na | 2.00% | 2.00% |
Rate of compensation increase | 2.00% | 2.50% | na | na | 1.96% | 2.39% |
| Duration of the benefit | 9.9 | 9.6 | ||||
| obligation (in years) | ||||||
| na: not applicable. |
| Year ended December 31, | ||
| (millions of euros) | 2024 | 2023 |
Insurance contracts | 55% | 54% |
Equity securities | 22% | 21% |
Debt securities | 14% | 15% |
Diversified funds | 0% | 0% |
Cash and other | 9% | 10% |
| Total | 100% | 100% |
2024 | 2023 | |||
| Number | WAEP | Number | WAEP | |
| (thousands) | (thousands) | |||
| Outstanding at 1 January | 8,625 | € 19.81 | - | na |
Granted during the year | 610 | € 28.58 | 8,625 | € 19.81 |
Forfeited during the year | - | na | - | na |
Exercised during the year | - | na | - | na |
Expired during the year | - | na | - | na |
| Outstanding at 31 December | 9,235 | € 20.61 | 8,625 | € 19.81 |
Exercisable at 31 December | 719 | € 19.81 | - | na |
| 2024 | 2023 | |
Dividend yield (%) | 2.00 | 2.00 |
Expected volatility (%) | 30.70 | 34.60 |
Risk free interest rate (%) | 2.93 | 2.64 |
Weighted average share price at valuation date (€) | 28.58 | 19.81 |
| Other | Year ended December 31, 2024 | |||
| Corporate | Executive | Corporate | ||
| Directors | Executives | |||
| (millions of euros) | 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 |
| Other | Year ended December 31, 2023 | |||
| Corporate | Executive | Corporate | ||
| Directors | Executives | |||
| (millions of euros) | Executives | |||
Short-term employee benefits | 18 | 29 | 47 | |
Post-employment benefits | - | - | - | |
Other long-term benefits | 2 | - | 2 | |
Termination benefits | - | - | - | |
Share-based payments | 70 | 38 | 108 | |
| Corporate Executives | 90 | 67 | 157 |
| December 31, 2024 | |||||
| (millions of euros) | Associates | Shareholders | Other | Total | |
| Statement of Financial Position | |||||
| Assets | |||||
Trade accounts receivable | 89 | 2 | - | 91 | |
Loans and other receivables | 101 | - | - | 101 | |
Other financial assets | 58 | - | - | 58 | |
| Liabilities | |||||
Trade accounts payable | (1) | - | - | (1) | |
| 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 |
| December 31, 2023 | |||||
| (millions of euros) | Associates | Shareholders | Other | Total | |
| Statement of Financial Position | |||||
| Assets | |||||
Trade accounts receivable | 52 | 4 | 1 | 57 | |
Loans and other receivables | 105 | - | - | 105 | |
Other financial assets | - | - | - | - | |
| Liabilities | |||||
Trade accounts payable | - | - | - | - | |
| Statement of Profit or Loss | |||||
Revenue | 268 | 8 | 2 | 278 | |
Cost of revenues | - | - | - | - | |
Selling, general and administrative expenses | (2) | (2) | - | (4) | |
Other financial income | - | - | - | - |
| 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 International Music B.V. | Netherlands |
Universal Music Entertainment GmbH | Germany |
Universal Music LLC | Japan |
Universal Music Holdings Ltd. | United Kingdom |
Universal Music Group Treasury S.A.S. | France |
| Year ended December 31, | |||
(millions of euros) | 2024 | 2023 | |
EY Accountants B.V. | EY Accountants B.V. | ||
Audit of UMG and its subsidiaries | 8 | 8 | |
Other assurance-related fees 1 | - | - | |
Tax services | - | - | |
Other non-audit services | - | - | |
Total 2 | 8 | 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 |
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 |