Home MarketXLS
Dashboard MarketXLS
Screener MarketXLS
Options Profit Calculator MarketXLS
Stock Ranks MarketXLS
Spreadsheet Builder MarketXLS
Documentation MarketXLS
Logout MarketXLS

WMG Stock Forecast, Price Targets, Chart, Dividends & Analysis

Sector:    

Industry: 

 
USD
  
  
()
Previous close:   Open:   Bid:   Ask:
52 week range    
   
   
Mkt Cap:   Avg Vol (90 Days):
Search for a stock

Metrics

Valuation

Returns

Risk

Ranks

Dividends

Analyst Estimates

Financial Health

Technicals

Growth

Profitability

Peers

StockDividendMarket Cap (B)PEPrice ($)
Financials

WMG Income Statement

Annual
Invalid dateSep-16Sep-17Sep-18Sep-19Sep-20Sep-21Sep-22Sep-23Sep-24
Amortization of intangibles243 M201 M206 M208 M190 M229 M263 M245 M224 M
Basic EPS from continuing operations1.162.121.641.66
Basic EPS total1.162.120.831.66
Basic weighted shares outstanding513 M515 M516 M518 M
Cost of sales-1,707 M-1,931 M-2,171 M2,401 M2,333 M2,742 M3,080 M3,177 M3,355 M
Depreciation-50 M-50 M-261 M-61 M-71 M77 M76 M87 M103 M
Depreciation unreconciled243 M201 M206 M208 M190 M229 M263 M245 M224 M
DepreciationAndAmortization243 M201 M206 M208 M190 M229 M263 M245 M224 M
Diluted EPS total1.162.120.831.66
Diluted normalized net income/share1.162.121.641.66
Diluted weighted shares outstanding513 M515 M516 M518 M
Dividends paid per share0.510.610.650.69
Earnings from equity interest1000000.0
EarningsFromEquityInterestNetOfTax1000000.0
GainOnSaleOfBusiness9 M41 M32 M
GainOnSaleOfPPE24 M
GeneralAndAdministrativeExpense-60 M-62 M-80 M-84 M-62 M1,721 M1,862 M1,826 M1,879 M
Gross operating profit1,539 M1,645 M1,834 M2,074 M2,130 M2,559 M2,839 M2,860 M3,071 M
Income before tax41 M-2 M442 M267 M-447 M456 M740 M609 M601 M
Income restructuring and M&A-42 M-44 M-74 M-104 M-85 M-93 M-135 M40 M177 M
Income taxes11 M-151 M130 M9 M23 M149 M185 M170 M123 M
Interest income-173 M-149 M-138 M-142 M-127 M-122 M-125 M-141 M-161 M
InterestExpenseNonOperating127 M122 M125 M157 M182 M
InterestExpenseOperating-181 M-138 M-148 M-138 M-128 M-137 M-122 M-157 M-183 M
MinorityInterests-5 M-6 M-5 M-2 M-5 M-3 M-4 M-9 M-43 M
MiscOtherSpecialCharges18 M-75 M363 M53 M-91 M-31 M151 M-40 M-61 M
Net income from total operations25 M143 M307 M256 M-475 M304 M551 M430 M435 M
NetIncomeCommonStockholders25 M143 M307 M256 M-475 M300 M544 M430 M435 M
NetIncomeContinuousOperations25 M143 M307 M256 M-475 M304 M555 M439 M478 M
NetNonOperatingInterestIncomeExpense-173 M-149 M-138 M-142 M-127 M-122 M-125 M-141 M-161 M
Normalized income-51 M-207 M275 M107 M-353 M790 M
Operating income214 M222 M217 M356 M-229 M609 M714 M790 M823 M
Operating income before depreciation (EBITDA)164 M119 M561 M404 M-59 M884 M1,210 M1,100 M1,116 M
OperatingExpense1,325 M1,423 M1,617 M1,718 M2,359 M1,950 M2,125 M2,071 M2,103 M
Other income net-42 M75 M-363 M-53 M91 M31 M151 M-1000000.029 M
OtherGandA-60 M-62 M-80 M-84 M-62 M1,721 M1,862 M1,826 M1,879 M
OtherImpairmentOfCapitalAssets1000000.050 M
OtherOperatingExpenses-7 M-2 M-3 M-53 M68 M66 M-3 M-2 M
PromotionAndAdvertising-91 M-97 M-104 M-108 M-115 M149 M155 M136 M119 M
RentAndLandingFees-60 M-62 M-80 M-84 M
RestructringAndMnAIncome-42 M-44 M-74 M-104 M-85 M-93 M-135 M40 M177 M
Revenue per share243 M201 M206 M208 M190 M229 M263 M245 M224 M
SalariesAndWages-23 M-70 M-62 M-50 M-608 M4 M39 M49 M52 M
Selling Gen & administrative expense1,082 M1,222 M1,411 M1,510 M2,169 M1,721 M1,862 M1,826 M1,879 M
SellingAndMarketingExpense1,082 M1,222 M1,411 M1,510 M2,169 M149 M155 M136 M119 M
SellingExpense1,082 M1,222 M1,411 M1,510 M2,169 M
Special income/charges54 M54 M74 M104 M85 M93 M135 M-40 M-177 M
Total Income available for interest expense (EBIT)-140 M-140 M294 M129 M-320 M578 M865 M766 M783 M
Total common shares outstanding1055.01055.01052.01060.0510 M515 M515 M516 M518 M
Total net income25 M143 M307 M256 M-475 M304 M551 M430 M435 M
Total ordinary shares143 M143 M143 M143 M143 M143 M143 M143 M143 M
Total revenues3,246 M3,576 M4,005 M4,475 M4,463 M5,301 M5,919 M6,037 M6,426 M
TotalExpenses-382 M-508 M-554 M4,119 M4,692 M4,692 M5,205 M5,248 M5,458 M
TotalRevenue3,246 M3,576 M4,005 M4,475 M4,463 M5,301 M5,919 M6,037 M6,426 M
WriteDown-12 M-10 M
Call: 1-877-778-8358
Ankur Mohan MarketXLS
Welcome! I'm Ankur, the founder and CEO of MarketXLS. With more than ten years of experience, I have assisted over 2,500 customers in developing personalized investment research strategies and monitoring systems using Excel.

I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.
Implement “your own” investment strategies in Excel with thousands of MarketXLS functions and templates.

MarketXLS is a complete Excel stock solution

Kevin Hsu

StockKevin.com

I have used lots of stock and option information services. This is the only one which gives me what I need inside Excel

Lloyd Lenase

Option Day Trader

MarketXLS is a data junkie’s dream. It gives me the flexibility to mine for hidden treasures.

Dave

Swing trader since 2011

I like to access historical closing prices on a particular date. That makes tracking performance easy.

Patrick Cusatis, Ph.D., CFA

Associate Professor of Finance - Penn State University