Universal Music Group NV
AEX:UMG
Universal Music Group NV
AEX:UMG
Price:
17.93
EUR
0.9%
Market Cap:
€32.9B
Income Statement
Earnings Waterfall
Universal Music Group NV
Universal Music Group NV
Income Statement
Universal Music Group NV
Universal Music Group NV
Currency: EUR
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
37
|
38
|
61
|
89
|
105
|
117
|
127
|
129
|
0
|
0
|
|
| Revenue |
8 504
N/A
|
9 407
+11%
|
10 340
+10%
|
10 754
+4%
|
11 108
+3%
|
11 486
+3%
|
11 834
+3%
|
12 189
+3%
|
15 210
+25%
|
12 507
-18%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(4 608)
|
(5 169)
|
(5 753)
|
(5 956)
|
(6 208)
|
(6 510)
|
(6 746)
|
(6 974)
|
0
|
(7 196)
|
|
| Gross Profit |
3 896
N/A
|
4 238
+9%
|
4 587
+8%
|
4 798
+5%
|
4 900
+2%
|
4 976
+2%
|
5 088
+2%
|
5 215
+2%
|
0
N/A
|
5 311
N/A
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(2 502)
|
(2 764)
|
(2 987)
|
(3 372)
|
(3 482)
|
(3 393)
|
(3 313)
|
(3 249)
|
0
|
(3 313)
|
|
| Selling, General & Administrative |
(2 502)
|
(2 762)
|
(2 593)
|
(2 954)
|
(3 107)
|
(3 114)
|
(2 902)
|
(2 932)
|
0
|
(2 982)
|
|
| Depreciation & Amortization |
0
|
0
|
(394)
|
(420)
|
(375)
|
(279)
|
(411)
|
(317)
|
0
|
(331)
|
|
| Operating Income |
1 394
N/A
|
1 474
+6%
|
1 600
+9%
|
1 426
-11%
|
1 418
-1%
|
1 583
+12%
|
1 775
+12%
|
1 966
+11%
|
4 987
+154%
|
1 998
-60%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(312)
|
(784)
|
(685)
|
166
|
303
|
566
|
1 096
|
1 619
|
0
|
88
|
|
| Non-Reccuring Items |
98
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(15)
|
71
|
(15)
|
(31)
|
0
|
(19)
|
0
|
(33)
|
1 586
|
0
|
|
| Pre-Tax Income |
1 165
N/A
|
761
-35%
|
900
+18%
|
1 561
+73%
|
1 721
+10%
|
2 130
+24%
|
2 871
+35%
|
3 552
+24%
|
6 573
+85%
|
2 086
-68%
|
|
| Net Income | |||||||||||
| Tax Provision |
(277)
|
(84)
|
(115)
|
(391)
|
(458)
|
(576)
|
(778)
|
(942)
|
0
|
(546)
|
|
| Income from Continuing Operations |
888
|
677
|
785
|
1 170
|
1 263
|
1 554
|
2 093
|
2 610
|
5 631
|
1 540
|
|
| Income to Minority Interest |
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(6)
|
0
|
(7)
|
|
| Net Income (Common) |
886
N/A
|
675
-24%
|
782
+16%
|
1 166
+49%
|
1 259
+8%
|
1 548
+23%
|
2 086
+35%
|
2 604
+25%
|
5 625
+116%
|
1 533
-73%
|
|
| EPS (Diluted) |
0.49
N/A
|
0.37
-24%
|
0.43
+16%
|
0.64
+49%
|
0.68
+6%
|
0.84
+24%
|
1.13
+35%
|
1.42
+26%
|
0
N/A
|
0.83
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
