(millions of euros) Note 2023 | 2022 | ||
Revenues | 3 | ||
Cost of revenues | 4 | ( | ( |
Selling, general and administrative expenses | 4 | ( | ( |
Amortisation and impairment losses on intangible assets | 8,9 | ( | ( |
Operating profit | 3 | ||
Financial income | 5 | ||
Financial expenses | 5 | ( | ( |
( | |||
Income/(loss) from equity affiliates | 12 | ( | |
Profit before income taxes | |||
Income taxes | 6 | ( | ( |
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 | 7 | ||
Earnings for the period attributable to equity holders of the parent - diluted | 7 |
(millions of euros) Note 2023 | 2022 | ||
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 | 20 | ( | |
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 |
(millions of euros) Note 2023 | 2022 | ||
Goodwill | 8 | ||
Non-current royalty advances | 3, 9 | ||
Catalogues | 3, 9 | ||
Other intangible assets | 3, 9 | ||
Property, plant and equipment | 10 | ||
Right of use assets | 11 | ||
Investments in equity affiliates | 12 | ||
Non-current financial assets | 18 | ||
Deferred income tax assets | 6 | ||
Other non-current assets | |||
Non-current assets | |||
Inventories | |||
Current tax receivables | |||
Current royalty advances | 3, 9 | ||
Other current financial assets | 18 | ||
Trade and other receivables | 13, 14 | ||
Cash and cash equivalents | 16 | ||
Current assets | |||
TOTAL ASSETS | |||
Shareowners equity | 19 | ||
Non-controlling interests | |||
Total equity | |||
Non-current provisions | 21 | ||
Long-term borrowings and other financial liabilities | 16 | ||
Deferred tax liabilities | 6 | ||
Long-term lease liabilities | 11 | ||
Other non-current liabilities | 18 | ||
Non-current liabilities | |||
Current provisions | 21 | ||
Short-term borrowings and other financial liabilities | 16 | ||
Trade and other payables | 13, 15 | ||
Short-term lease liabilities | 11 | ||
Current tax payables | |||
Current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
(millions of euros) Note 2023 | 2022 | |||
| Operating activities | ||||
Operating profit | 3 | |||
Adjustments | 13 | |||
Royalty advances payments, net of recoupments | ( | ( | ||
Gross cash provided by/(used for) operating activities before income tax paid | ||||
Other changes in net working capital | 13 | ( | ||
Net cash provided by/(used for) operating activities before income tax paid | ||||
Income tax paid | 6 | ( | ( | |
Net cash provided by/(used for) operating activities | ||||
| Investing activities | ||||
Catalogue investments | ( | ( | ||
Other intangible assets investments | ( | ( | ||
Capital expenditures | 10 | ( | ( | |
Purchases of consolidated companies, after acquired cash | ( | ( | ||
Investments in equity affiliates | ( | ( | ||
Purchase of financial assets | ( | ( | ||
Investments | ( | ( | ||
Proceeds from sales of consolidated companies, after divested cash | ||||
Proceeds from sale of financial assets | ||||
Divestitures | ||||
Dividends received from equity affiliates | 12 | |||
Dividends received from investments | ||||
Net cash provided by/(used for) investing activities | ( | ( | ||
| Financing activities | ||||
Distributions to shareowners | 19 | ( | ( | |
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 | 11 | ( | ( | |
Payment of interest of lease liabilities | 11 | ( | ( | |
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 | 16 | ( | ( | |
| Cash and cash equivalents | ||||
At beginning of the period | 16 | |||
At end of the period | 16 | |||
1 | Reclassified amounts are presented in Note 2.3. |
| Number | Share | Additional | Treasury | Retained | Shareowners | Non- | Total | ||
| of shares | capital | paid- | shares | earnings | equity | Controlling | equity | ||
| (in thousands) | in capital | interest | |||||||
BALANCE AS OF DECEMBER 31, 2022 | 1,813,513 | ( | ( | ||||||
Net profit | - | ||||||||
Income and expenses directly recognized in other comprehensive income, net of tax | 20 | - | ( | ( | ( | ||||
TOTAL COMPREHENSIVE INCOME | - | ||||||||
| Dividends paid and payable by UMG N.V. | 19 | - | ( | ( | ( | ( | |||
| Share-based compensation plans | 23 | 8,152 | |||||||
| NCI on acquired catalogue | - | ||||||||
| Recognition of put option liability on NCI | - | ( | ( | ( | |||||
TOTAL CHANGES OVER THE PERIOD | 8,152 | ( | ( | ( | |||||
BALANCE AS OF DECEMBER 31, 2023 | 1,821,665 | ( | ( |
| Number | Share | Additional | Treasury | Retained | Shareowners | Non- | Total | |||
| of shares | capital | paid- | shares | earnings | equity | Controlling | equity | |||
| (in thousands) | in capital | interest | ||||||||
BALANCE AS OF DECEMBER 31, 2021 | 1,813,376 | ( | ( | |||||||
Net profit | - | |||||||||
| Income and expenses directly recognized | 20 | - | ||||||||
| in other comprehensive income, net of tax | ||||||||||
TOTAL COMPREHENSIVE INCOME | - | |||||||||
| Dividends paid and payable by UMG | 19 | - | ( | ( | ( | ( | ||||
| Share-based compensation plans | 23 | 137 | ( | |||||||
TOTAL CHANGES OVER THE PERIOD | 137 | ( | ( | ( | ( | ( | ||||
BALANCE AS OF DECEMBER 31, 2022 | 1,813,513 | ( | ( |
| Area | Significant judgement | Note |
| Significant judgement is required to identify performance obligations under | ||
| Revenue | contracts with customers, whether these performance obligations are satisfied | 2.4.5. Revenues and |
| at a point of time or over time, and probability that collectability is assured | associated costs | |
| and significant reversal will not occur. | ||
| Uncertain tax | Judgement in assessing the uncertainty of whether it is probable that a | |
| positions and | taxation authority will accept or revise the uncertain tax treatment and, future | 2.4.20. Income taxes |
| deferred taxes | results enabling realisation of deferred taxes. | |
| Lease liabilities and | Judgement in determining the lease term of contracts with renewal and | 2.4.10. Leases |
| right-of-use assets | 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 that are | 2.4.5. Revenues and |
| probable to be collected. | associated costs | |
| Intangible assets, | Assumptions relating to impairment tests performed on each of the Group’s | 2.4.7. Goodwill and 2.4.8. |
| including goodwill | cash-generating units (CGUs) or intangible assets, future cash flows and | Content assets and |
| and content assets | discount rates are updated annually. Estimation of (remaining) useful life for | other intangibles |
| intangible assets, other than goodwill. | ||
| Provisions | Estimating the likelihood and timing of potential cash flows relating to royalty | 2.4.18. Provisions |
| claims and litigation. | ||
| Artist | Estimates of the future performance of artists and repertoire owners who | 2.4.8. Content assets |
| royalty advances | are paid advances that are recognized in the Consolidated Statement of | and other intangibles |
| Financial Position. | ||
| Share- | Estimation of the grant date fair value and number of equity instruments. | 2.4.21. Share- |
| based payments | based payments | |
| Pension liability | Assumptions for discount rates, inflation, future pension increases and life | 2.4.19. Employee |
| expectancy to calculate the defined benefit obligation. | benefit plans |
| Year ended December 31, 2022 | |||
| Presentation | |||
| Before Changes | After Changes | ||
| Changes | |||
| Operating activities | |||
Operating profit | 1,600 | - | 1,600 |
Adjustments | 461 | 107 | 568 |
Royalty advances payments, net of recoupments | (148) | - | (148) |
Gross cash provided by/(used for) operating activities before income tax paid | 1,913 | 107 | 2,020 |
Other changes in net working capital | 74 | (107) | (33) |
Net cash provided by/(used for) operating activities before income tax paid | 1,987 | - | 1,987 |
Income tax paid | (255) | - | (255) |
Net cash provided by/(used for) operating activities | 1,732 | - | 1,732 |
Net cash provided by/(used for) investing activities | (520) | - | (520) |
Net cash provided by/(used for) financing activities | (1,347) | - | (1,347) |
Net change in cash and cash equivalents | (135) | - | (135) |
Foreign currency translation adjustments | 1 | - | 1 |
Change in cash and cash equivalents | (134) | - | (134) |
| Cash and cash equivalents | |||
At beginning of the period | 572 | - | 572 |
At end of the period | 438 | - | 438 |
| Recorded | Music | Merchandising | Corporate | Elimination of | |||
| Note | Music | Publishing | and other | centre | intersegment | Total | |
| (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 | 23 | (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 of assets | 26 | - | - | - | - | 26 | |
| Impairment reversal/(charge) | - | 7 | - | - | - | 7 | |
| on intangible assets | |||||||
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 |
| Recorded | Music | Merchandising | Corporate | Elimination of | |||
| Note | Music | Publishing | and other | centre | intersegment | Total | |
| (millions of euros) | transactions | ||||||
| Year ended December 31, 2022 | |||||||
External revenue | 7,937 | 1,787 | 616 | - | - | 10,340 | |
Intercompany revenue | - | 12 | 2 | - | (14) | - | |
| Revenues | 7,937 | 1,799 | 618 | - | (14) | 10,340 | |
Adjusted EBITDA | 1,900 | 410 | 36 | (211) | - | 2,135 | |
| Non-cash share-based | 23 | (73) | (15) | - | (19) | - | (107) |
| compensation expense | |||||||
EBITDA | 1,827 | 395 | 36 | (230) | - | 2,028 | |
Amortisation and depreciation expense | (204) | (162) | (2) | (9) | - | (377) | |
Restructuring expenses | (29) | - | (2) | (1) | - | (32) | |
Gain/(loss) on sale of assets | (1) | (1) | - | - | - | (2) | |
| Impairment reversal/(charge) | - | (17) | - | - | - | (17) | |
| on intangible assets | |||||||
Operating profit | 1,593 | 215 | 32 | (240) | - | 1,600 | |
Financial income | 37 | ||||||
Financial expenses | (735) | ||||||
Income/(loss) from equity affiliates | (2) | ||||||
Profit before income taxes | 900 |
| Year ended December 31, | Year ended December 31, | |||
(millions of euros) | 2023 | 2022 | ||
U.S. | 5,579 | 50% | 5,163 | 50% |
UK | 941 | 9% | 936 | 9% |
Japan | 768 | 7% | 699 | 7% |
Germany | 576 | 5% | 499 | 5% |
France | 444 | 4% | 399 | 4% |
| Rest of the world | 2,800 | 25% | 2,644 | 25% |
Total revenues | 11,108 | 100% | 10,340 | 100% |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Streaming revenue | 1,425 | 1,420 |
Subscription revenue | 4,275 | 3,901 |
| Downloads and other digital revenue | 207 | 337 |
Physical revenue | 1,380 | 1,207 |
License and other revenue | 1,174 | 1,072 |
Recorded Music revenue | 8,461 | 7,937 |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Performance revenue | 416 | 371 |
Synchronisation revenue | 254 | 236 |
Digital revenue | 1,128 | 1,040 |
Mechanical revenue | 108 | 97 |
Other revenue | 50 | 55 |
Music Publishing revenue | 1,956 | 1,799 |
| Note | Recorded | Music | Merchandising | Corporate | Total | ||
| (millions of euros) | Music | Publishing | and other | centre | |||
| Year ended December 31, 2023 | |||||||
Goodwill | 8 | 779 | 745 | 100 | - | 1,624 | |
Royalty advances, non- current | 9 | 862 | 508 | 204 | - | 1,574 | |
Catalogues | 9 | 1,335 | 1,685 | - | - | 3,020 | |
Property, plant & equipment | 10 | 165 | 4 | - | 8 | 177 | |
Other intangible assets | 9 | 50 | 31 | - | 99 | 180 | |
| Right of use relating | 11 | 310 | 4 | - | 2 | 316 | |
| to leases | |||||||
Royalty advances, current | 9 | 520 | 481 | 59 | - | 1,060 | |
Other assets | 3,171 | 753 | 54 | 234 | 4,212 | ||
| Total segment assets | 7,192 | 4,211 | 417 | 343 | 12,163 | ||
Unallocated assets | 928 | ||||||
Total assets | 13,091 | ||||||
| Year ended December 31, 2022 | |||||||
Goodwill | 8 | 709 | 769 | 100 | - | 1,578 | |
Royalty advances, non- current | 9 | 938 | 441 | 214 | - | 1,593 | |
Catalogues | 9 | 1,247 | 1,811 | - | - | 3,058 | |
Property, plant & equipment | 10 | 152 | 5 | - | 10 | 167 | |
Other intangible assets | 9 | 23 | 23 | - | 73 | 119 | |
| Right of use relating | 11 | 311 | 4 | 1 | 2 | 318 | |
| to leases | |||||||
Royalty advances, current | 9 | 464 | 476 | 44 | - | 984 | |
Other assets | 2,140 | 616 | 48 | 227 | 3,031 | ||
| Total segment assets | 5,984 | 4,145 | 407 | 312 | 10,848 | ||
Unallocated assets | 791 | ||||||
Total assets | 11,639 |
| 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 | 9 | 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 |
| December 31, 2022 | ||||||
| Note | Recorded | Music | Merchandising | Total | ||
| (millions of euros) | Music | Publishing | and other | |||
Catalogues (of music and publishing rights) | 1,247 | 1,811 | - | 3,058 | ||
Royalty advances (to artists and repertoire owners) | 1,402 | 917 | 258 | 2,577 | ||
| Of which: | ||||||
| Non-current | 938 | 441 | 214 | 1,593 | ||
| Current | 464 | 476 | 44 | 984 | ||
Content assets, net | 9 | 2,649 | 2,728 | 258 | 5,635 | |
Current content assets | 464 | 476 | 44 | 984 | ||
Non-current content assets | 2,185 | 2,252 | 214 | 4,651 |
| Year ended December 31, | |||
(millions of euros) | Note | 2023 | 2022 |
| Included in cost of revenues: | |||
Artist costs | 5,152 | 4,704 | |
Product costs | 1,056 | 1,049 | |
| Of which: | |||
Personnel costs | 33 | 30 | |
| Included in selling, general and administrative expenses: | |||
Depreciation of tangible assets | 10 | 34 | 35 |
Depreciation of right of use assets | 11 | 72 | 74 |
Personnel costs | 2,048 | 1,537 |
| Year ended December 31, | |||
(millions of euros) | Note | 2023 | 2022 |
Salaries | 1,196 | 1,202 | |
Social security and other employment expenses | 209 | 167 | |
Wages and expenses | 1,405 | 1,369 | |
Share-based compensation plans | 23 | 600 | 128 |
Employee defined contribution plans | 52 | 48 | |
Employee defined benefit plans | 22 | 2 | 3 |
Other | 22 | 19 | |
Personnel costs | 2,081 | 1,567 | |
Annual average number of full-time equivalent employees (in thousands) | 10.0 | 9.5 |
| Year ended December 31, | |||
(millions of euros) | Note | 2023 | 2022 |
Interest income from cash, cash equivalents and other | 14 | 20 | |
Change in fair value of financial instruments through profit or loss | 431 | - | |
Expected return on plan assets related to employee benefit plans | 22 | 1 | 3 |
| Gain on derivative instruments at fair value through profit or loss | 5 | 13 | |
Income from investments | 3 | 1 | |
Financial income | 454 | 37 | |
Interest expense on borrowings | (91) | (47) | |
Change in fair value of financial instruments through profit or loss | (14) | (654) | |
Unwinding of interest component | (1) | (1) | |
Interest cost related to employee benefit plans | 22 | (7) | (6) |
Interest expenses on lease liabilities | 11 | (14) | (14) |
Foreign exchange loss | (11) | (1) | |
Cost of finance | (7) | (9) | |
Other | (6) | (3) | |
Financial expenses | (151) | (735) | |
Net total financial income and (expenses) | 303 | (698) |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
| (Expense)/income | ||
| Current | ||
U.S. | (224) | (185) |
UK | (30) | (24) |
Rest of Europe | (117) | (127) |
Rest of the world | (105) | (11) |
(476) | (347) | |
| Deferred | ||
U.S. | 89 | 9 |
UK | 12 | (1) |
Rest of Europe | (105) | 189 |
Rest of the world | 22 | 35 |
18 | 232 | |
Income taxes | (458) | (115) |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
U.S. | (208) | (187) |
UK | (30) | (22) |
Rest of Europe | (57) | (36) |
| Rest of the world | (98) | (10) |
Income tax (paid)/collected | (393) | (255) |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Net profit /(loss) from continuing operations | 1,263 | 785 |
(Income)/loss from equity affiliates | - | 2 |
Income taxes | 458 | 115 |
Profit before income taxes excluding (income)/loss from equity affiliates | 1,721 | 902 |
Dutch statutory tax rate | 25.8% | 25.8% |
Theoretical provision for income taxes based on Dutch statutory tax rate | (444) | (233) |
| Reconciliation of the theoretical and effective provision for income taxes | ||
Corporate tax rate differences | 7 | 33 |
Impacts of the changes in tax rates | (3) | 1 |
| Use or recognition of tax attributes | 16 | 19 |
Adjustments to tax expense from previous years | 6 | 21 |
| Settled tax litigations | - | 90 |
Non-deductible expenses | (19) | (8) |
Withholding taxes (net of Corporate Income tax benefit) | (58) | (56) |
| United States tax components | ||
Foreign Derived Intangible Income (FDII) deduction | 37 | 31 |
Other | - | (13) |
Provision for income taxes | (458) | (115) |
Effective tax rate | 26.6% | 12.7% |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Opening balance of deferred tax assets/(liabilities) | (232) | (446) |
Income taxes | 18 | 231 |
Expenses and income directly recorded in equity and other comprehensive income | 25 | (14) |
Changes in foreign currency translation adjustments and other | (8) | (3) |
Closing balance of deferred tax assets/(liabilities), net | (197) | (232) |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
| Deferred tax assets | ||
| Recognizable deferred taxes | ||
| Tax attributes | 89 | 98 |
Of which Universal Music US and its subsidiaries | 7 | 8 |
Universal Music UK and its subsidiaries | 45 | 51 |
Universal Music and its subsidiaries in the rest of Europe | 19 | 19 |
Universal Music and its subsidiaries in the rest of the world | 18 | 20 |
Other Of which | 610 | 448 |
non-deductible provisions | 87 | 61 |
employee benefits | 120 | 37 |
working capital | 148 | 149 |
Other | 255 | 201 |
Set-off deferred tax | (137) | (90) |
Total gross deferred tax assets | 562 | 456 |
| Deferred taxes, unrecognized | ||
| Tax attributes | (64) | (82) |
Of which Universal Music US and its subsidiaries | (6) | (6) |
Universal Music UK and its subsidiaries | (23) | (38) |
Universal Music and its subsidiaries in the rest of Europe | (17) | (18) |
Universal Music and its subsidiaries in the rest of the world | (18) | (20) |
Other | (19) | (26) |
Total deferred tax assets, unrecognized | (83) | (108) |
Recorded deferred tax assets | 479 | 348 |
| Deferred tax liabilities | ||
| Asset revaluations | (172) | (198) |
Working capital | (172) | (163) |
| Financial instruments | (286) | (124) |
Other | (183) | (185) |
Set-off deferred tax | 137 | 90 |
| Recorded deferred tax liabilities | (676) | (580) |
| Deferred tax assets/(liabilities), net | (197) | (232) |
| Year ended December 31, | ||
(millions of euros and shares, except per share data) | 2023 | 2022 |
Net profit attributable to equity holders of the parent | 1,259 | 782 |
Weighted average number of shares outstanding (after deduction of treasury shares) during the year | 1,819 | 1,813 |
Potential dilutive effects related to share-based compensation | 23 | 3 |
Diluted weighted average number of shares | 1,842 | 1,816 |
Earnings per share (in euros) | ||
Basic earnings per share | 0.69 | 0.43 |
Diluted earnings per share | 0.68 | 0.43 |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
| Balance as at January 1 | ||
Goodwill, gross | 1,678 | 1,567 |
Accumulated impairment losses | (100) | (87) |
Goodwill, net | 1,578 | 1,480 |
| Changes in book value: | ||
Acquisitions | 93 | 19 |
Impairment losses | - | (7) |
Foreign currency translation adjustments | (47) | 86 |
Total changes | 46 | 98 |
| Balance as at December 31 | ||
Goodwill, gross | 1,720 | 1,678 |
Accumulated impairment losses | (96) | (100) |
Goodwill, net | 1,624 | 1,578 |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Recorded Music | 779 | 709 |
Music Publishing | 745 | 769 |
Merchandising & Other | 100 | 100 |
Closing balance | 1,624 | 1,578 |
2023 | 2022 | |||||
| Compound | Extrapolation | Compound | Extrapolation | |||
| In % per year | Annual Revenue | revenue growth | Pre-tax | Annual Revenue | revenue growth | Pre-tax |
| Growth | rate after 2028 | discount rates | Growth | rate after 2027 | discount rates | |
| 2024-2028 | 2023-2027 | |||||
Recorded Music | 6.6% | 3.3% | 10.0% | 5.0% | 3.4% | 9.8% |
Music Publishing | 5.9% | 3.3% | 10.0% | 3.9% | 3.4% | 9.8% |
Merchandising | 9.1% | 2.1% | 10.0% | 10.8% | 2.0% | 9.8% |
| December 31, 2023 | |||
| Accumulated | |||
| Asset value, gross | amortisation and | Net book value | |
| (millions of euros) | impairment 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 |
| December 31, 2022 | |||
| Accumulated | |||
| Asset value, gross | amortisation and | Net book value | |
| (millions of euros) | impairment losses | ||
Catalogues (of music and publishing rights) | 5,732 | (2,674) | 3,058 |
Royalty advances (to artists and repertoire owners) | 2,577 | - | 2,577 |
Content assets | 8,309 | (2,674) | 5,635 |
Other intangible assets | 489 | (370) | 119 |
| Catalogues (of | Royalty | |||
| music and | advances (to | Other | Total intangible | |
| publishing | artists and | intangibles | assets | |
| rights) | repertoire | & advances | ||
| (millions of euros) | owners) | |||
Balance December 31, 2021 | 2,982 | 2,380 | 96 | 5,458 |
Amortisation | (233) | - | (35) | (268) |
Impairment | (10) | - | - | (10) |
Additions | 137 | 1,187 | 54 | 1,378 |
Disposals | (3) | - | - | (3) |
Recoupments | - | (1,122) | - | (1,122) |
Business combinations | 6 | - | 1 | 7 |
| Changes in foreign currency translation adjustments | 179 | 132 | 3 | 314 |
and other 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 adjustments | (91) | (61) | (2) | (154) |
and other Balance December 31, 2023 | 3,020 | 2,634 | 180 | 5,834 |
| Land | Equipment | Other | Assets under | Total | |
| (millions of euros) | and buildings | and machinery | fixed assets | construction | |
| 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 translation | (3) | (1) | (2) | - | (6) |
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 translation | 2 | 1 | 1 | - | 4 |
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 |
| Land | Equipment | Other | Assets under | Total | |
| (millions of euros) | and buildings | and machinery | fixed assets | construction | |
| Cost | |||||
Balance as at January 1, 2022 | 234 | 111 | 74 | 9 | 428 |
Additions | 4 | 4 | 1 | 24 | 33 |
Transfers and reclassifications | 5 | 5 | 3 | (13) | - |
Disposals | (5) | (4) | (2) | (1) | (12) |
| Changes in foreign currency translation | 3 | 3 | 2 | 1 | 9 |
adjustments and other Balance as at December 31, 2022 | 241 | 119 | 78 | 20 | 458 |
| Depreciation and impairment losses | |||||
Balance as at January 1, 2022 | (120) | (90) | (51) | - | (261) |
Depreciation during the year | (18) | (10) | (7) | - | (35) |
Disposals | 5 | 3 | 3 | - | 11 |
| Changes in foreign currency translation | (2) | (2) | (2) | - | (6) |
adjustments and other Balance as at December 31, 2022 | (135) | (99) | (57) | - | (291) |
| Carrying amount | |||||
As at January 1 | 114 | 21 | 23 | 9 | 167 |
As at December 31 | 106 | 20 | 21 | 20 | 167 |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Opening balance | 318 | 388 |
Depreciation | (72) | (74) |
Additions | 78 | 25 |
Disposals | (1) | (26) |
Foreign currency translations and other | (7) | 5 |
Closing balance | 316 | 318 |
| Year ended December 31, | |||
(millions of euros) | Note | 2023 | 2022 |
Opening balance | 423 | 501 | |
Additions | 77 | 26 | |
Disposals | (1) | (26) | |
Accretion of interest | 5 | 14 | 14 |
Payments | (94) | (100) | |
Of which interest | (14) | (14) | |
Of which principal | (80) | (86) | |
Foreign currency translations and other | (9) | 8 | |
Closing balance | 410 | 423 |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
| Maturity | ||
< 1 year | 86 | 77 |
Between 1 and 5 years | 217 | 228 |
> 5 years | 107 | 118 |
Lease liabilities | 410 | 423 |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Opening balance | 156 | 109 |
Acquisitions | 74 | 47 |
Write-downs | - | (2) |
Income/(loss) from equity affiliates | - | (2) |
Change in other comprehensive income | (4) | 6 |
Dividends | (4) | (2) |
Translation difference | - | - |
Closing balance | 222 | 156 |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Operating profit | 1,418 | 1,600 |
Amortisation and depreciation expense | 382 | 377 |
Non-cash share-based compensation expense, net of employees tax withheld | 429 | 107 |
Impairment (reversal)/charge on intangible assets | (7) | 17 |
Changes in provision, net | 18 | 65 |
(Gain)/loss on sale of assets | (26) | 2 |
Adjustments | 796 | 568 |
Royalty advance payments, net of recoupments | (100) | (148) |
Other changes in net working capital | 164 | (33) |
Net cash provided by/(used for) operating activities before income tax paid | 2,278 | 1,987 |
Income tax paid | (393) | (255) |
Net cash provided by/(used for) operating activities | 1,885 | 1,732 |
Net cash provided by/(used for) investing activities | (622) | (520) |
Repayment of lease liabilities and related interest expenses | (94) | (100) |
Interest, net | (77) | (30) |
Other cash items related to financing activities | (10) | 4 |
Free cash flow | 1,082 | 1,086 |
| Changes | ||||||
| December | Changes in | Business | in foreign | December | ||
| 31, 2022 | operating | combinations | currency | Other | 31, 2023 | |
| working capital | translation | |||||
| (millions of euros) | adjustments | |||||
| Inventories | 163 | 52 | - | (5) | - | 210 |
| Trade accounts receivable | 2,014 | 309 | 3 | (41) | (39) | 2,246 |
and other Of which: | ||||||
Trade accounts receivable | 580 | 102 | 3 | (16) | (23) | 646 |
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) |
| Changes | ||||||
| December | Changes in | Business | in foreign | December | ||
| 31, 2021 | operating | combinations | currency | Other | 31, 2022 | |
| working capital | translation | |||||
| (millions of euros) | adjustments | |||||
| Inventories | 99 | 62 | - | 2 | - | 163 |
| Trade accounts receivable | 1,803 | 203 | 1 | 11 | (4) | 2,014 |
and other Of which: | ||||||
Trade accounts receivable | 550 | 22 | 1 | 4 | 3 | 580 |
Expected credit losses | (46) | (14) | - | - | (2) | (62) |
Working capital assets | 1,902 | 265 | 1 | 13 | (4) | 2,177 |
| Trade accounts payable | (4,875) | (226) | (2) | (113) | 66 | (5,150) |
and other Other non- current liabilities | (769) | (6) | (3) | (14) | 355 | (437) |
Working capital liabilities | (5,644) | (232) | (5) | (127) | 421 | (5,587) |
Net working capital | (3,742) | 33 | (4) | (114) | 417 | (3,410) |
| (millions of euros) | USD | GBP | JPY | Other | Total |
Nominal value of Balance sheet exposure | 535 | 475 | 106 | 412 | 1,528 |
Foreign exchange rate derivatives | (535) | (475) | (106) | (412) | (1,528) |
Net exposure | - | - | - | - | - |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Trade receivables | 1,986 | 1,765 |
Other receivables | 260 | 249 |
Trade receivables, net of value allowance | 2,246 | 2,014 |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Current | 1,895 | 1,698 |
Overdue 0-30 days | 58 | 46 |
Overdue 31-150 days | 25 | 21 |
Overdue >150 days | 8 | - |
Trade receivables, net of value allowance | 1,986 | 1,765 |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Trade accounts payable | 118 | 138 |
Music royalties to artists and repertoire owners | 3,944 | 3,523 |
Accrued expenses | 389 | 401 |
Other payables | 852 | 711 |
Trade and other accounts payable | 5,303 | 4,773 |
Current contract liabilities | 408 | 377 |
Trade accounts payable and other | 5,711 | 5,150 |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Cash and cash equivalents | 413 | 439 |
Bank overdrafts | (26) | (1) |
Cash and cash equivalents in the statement of cash flows | 387 | 438 |
December 31, 2023 | December 31, 2022 | |||||
(millions of euros) | Total | Long-term | Short-term | Total | Long-term | Short-term |
Bonds | 1,808 | 1,774 | 34 | 1,004 | 987 | 17 |
| Drawn revolving | - | - | - | 125 | 125 | - |
| credit facilities | ||||||
Commercial papers | 197 | - | 197 | 929 | - | 929 |
Bank overdrafts | 26 | - | 26 | 1 | - | 1 |
Other | 73 | 52 | 21 | 191 | 1 | 190 |
Borrowings at amortized cost | 2,104 | 1,826 | 278 | 2,250 | 1,113 | 1,137 |
Cash and cash equivalents | (413) | - | (413) | (439) | - | (439) |
Derivative financial assets | (2) | - | (2) | (1) | - | (1) |
Net debt | 1,689 | 1,810 |
| Drawn | |||||||
| Term facility | revolving | Bonds | Bank | Commercial | Other debt | Total | |
| credit | overdrafts | papers | |||||
| (millions of euros) | facilities | ||||||
Balance December 31, 2021 | 998 | 1,447 | - | 13 | - | 137 | 2,595 |
New borrowings | 8 | 1,722 | 1,004 | 1 | 3,117 | 87 | 5,939 |
Repayments | (1,006) | (3,126) | - | (13) | (2,188) | (34) | (6,367) |
Translation differences and other movements | - | 82 | - | - | - | 1 | 83 |
Balance December 31, 2022 | - | 125 | 1,004 | 1 | 929 | 191 | 2,250 |
New borrowings | - | 1,075 | 794 | 26 | 4,738 | 34 | 6,667 |
Repayments | - | (1,200) | - | (1) | (5,469) | (145) | (6,815) |
Translation differences and other movements | - | - | 10 | - | (1) | (7) | 2 |
Balance December 31, 2023 | - | - | 1,808 | 26 | 197 | 73 | 2,104 |
| Total minimum future | ||||||
| Minimum future payments as of December 31, 2023 | payments as of | |||||
| Payments due in | ||||||
(millions of euros) | Total | 1 year | 2-5 years | After 5 years | December 31, 2022 | |
Borrowings and other financial liabilities | 2,449 | 274 | 735 | 1,440 | 2,506 | |
Lease liabilities | 463 | 94 | 251 | 118 | 472 | |
Music royalties to artists and repertoire owners | 3,957 | 3,944 | 13 | - | 3,542 | |
| Creative talent and employment | 603 | 362 | 240 | 1 | 470 | |
| agreements and others | ||||||
Other payables | 1,411 | 949 | 55 | 407 | 1,156 | |
Consolidated statement of financial position items | 8,883 | 5,623 | 1,294 | 1,966 | 8,146 | |
| Contractual | 1,595 | 815 | 737 | 43 | 1,562 | |
| content commitments | ||||||
Other commitments | 287 | 82 | 135 | 70 | 244 | |
| Total off-balance | 1,882 | 897 | 872 | 113 | 1,806 | |
| sheet commitments | ||||||
Total | 10,765 | 6,520 | 2,166 | 2,079 | 9,952 |
| 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 | ||||
Listed equity securities through OCI | - | - | - | - |
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) |
| December 31, 2022 | ||||
| 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 | 597 | 597 | - | - |
Other financial assets | 51 | - | 31 | 20 |
Trade and other receivables | 1 | - | 1 | - |
Financial assets at fair value through other comprehensive income | ||||
Listed equity securities through OCI | 1 | 1 | - | - |
Unlisted equity securities | 19 | - | - | 19 |
| Financial assets at amortised cost | ||||
Trade and other receivables | 2,013 | - | - | - |
Other financial assets | 22 | - | - | - |
Total financial assets | 2,704 | 598 | 32 | 39 |
| Financial liabilities at fair value through profit and loss | ||||
Trade and other payables | - | - | - | - |
Other non-current liabilities | - | - | - | - |
| Financial liabilities at amortised cost | ||||
Trade and other payables | (5,150) | - | - | - |
Bonds | (1,004) | (987) | - | - |
Borrowings, excluding bank overdrafts and bonds | (1,245) | - | - | - |
Other non-current liabilities | (437) | - | - | - |
Total financial liabilities | (7,836) | (987) | - | - |
| December 31, 2023 | ||||||||
| Number | Average | Stock | Change | Cumulative | ||||
| of shares | Ownership | purchase | market | Carrying | in value | unrealized | Sensitivity | |
| held | interest | price | price | value | over | captial | at +/- 10 pts | |
| the period | gain/(loss) | |||||||
(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 | 1,227 | 630 | 1,184 | |||||
| December 31, 2022 | ||||||||
| Number | Average | Stock | Change | Cumulative | ||||
| of shares | Ownership | purchase | market | Carrying | in value | unrealized | Sensitivity | |
| held | interest | price | price | value | over | captial | at +/- 10 pts | |
| the period | gain/(loss) | |||||||
(thousands) (€/share) | (millions of euros) | |||||||
Spotify | 6,487 | 3.30% | 6.58 | 74.41 | 483 | (856) | 440 | +48/-48 |
| Tencent | 12,246 | 0.76% | na | 7.80 | 96 | 22 | 96 | +10/-10 |
| Music Entertainment | ||||||||
Other | 18 | 18 | 18 | |||||
Total | 597 | (816) | 554 | |||||
| Items not subsequently reclassified | Items to be subsequently reclassified to profit & loss | |||||||
| to profit & loss | ||||||||
| Financial | ||||||||
| Actuarial gains/ | assets at | Foreign | Other | |||||
| (losses) related | fair value | Net gain/(losses) | currency | comprehensive | Other | |||
| to employee | through | translation | income from | on hedge of | comprehensive | |||
| defined | other | net investment | adjustments | equity affiliates, | income | |||
| benefit plans | comprenhensive | net | ||||||
| (millions of euros) | income | |||||||
| Balance as of December | (47) | (13) | - | (200) | (3) | (263) | ||
| 31, 2021 | ||||||||
Expenses and income directly | 49 | 8 | - | 184 | 6 | 247 | ||
recognized in other comprehensive income | ||||||||
Tax effect | (13) | - | - | - | - | (13) | ||
| Balance as of December | (11) | (5) | - | (16) | 3 | (29) | ||
| 31, 2022 | ||||||||
Expenses and income directly | (5) | (1) | 8 | (150) | (4) | (152) | ||
recognized in other comprehensive income | ||||||||
Tax effect | 2 | - | - | - | - | 2 | ||
| Balance as of December | (14) | (6) | 8 | (166) | (1) | (179) | ||
| 31, 2023 | ||||||||
| Year ended December 31, | |||
(millions of euros) | Note | 2023 | 2022 |
Post-retirement employee benefits | 22 | 166 | 166 |
Royalty audit claims | 129 | 126 | |
Deferred employee compensation | 31 | 31 | |
Restructuring costs | 19 | 16 | |
Litigations | 21 | 5 | |
Other | 56 | 50 | |
Provisions | 422 | 394 | |
Deduction of current provisions | (122) | (103) | |
Non-current provisions | 300 | 291 |
(millions of euros) | Restructuring | Litigation | Royalty audit claims | Other | Total |
Balance as at January 1, 2023 | 16 | 5 | 126 | 50 | 197 |
Additions | 27 | 16 | 43 | 16 | 102 |
Utilizations | (24) | - | (20) | (14) | (58) |
Releases | - | - | (17) | (6) | (23) |
| Changes in foreign currency | - | - | (3) | 10 | 7 |
| translation adjustments | |||||
Balance as at December 31, 2023 | 19 | 21 | 129 | 56 | 225 |
Current | 19 | 16 | 59 | 9 | 103 |
Non-current | - | 5 | 70 | 47 | 122 |
| 2023 | 2022 | |||||
| Obligation | Fair value of | Net obligation/ | Obligation | Fair value of | Net obligation/ | |
| (millions of euros) | plan assets | (asset) | plan assets | (asset) | ||
Germany | 136 | (1) | 135 | 134 | (2) | 132 |
U.S. | 18 | - | 18 | 19 | - | 19 |
Other | 38 | (35) | 3 | 41 | (39) | 2 |
Total | 192 | (36) | 156 | 194 | (41) | 153 |
of which assets related to employee | ||||||
| benefit plans | (10) | (13) | ||||
| liabilities for employee | ||||||
| benefit plans | 166 | 166 |
| 2023 | 2022 | ||||||
| Fair value | Net | Fair value | Net | ||||
Note | Obligation | of plan | obligation/ | Obligation | of plan | obligation/ | |
| (millions of euros) | assets | (asset) | assets | (asset) | |||
Opening balance | 194 | (41) | 153 | 427 | (219) | 208 | |
Current service cost | 4 | 2 | - | 2 | 3 | - | 3 |
(Gain)/loss on settlements | - | - | - | - | - | - | |
Other | - | - | - | - | - | - | |
| Impact on selling & | 2 | - | 2 | 3 | - | 3 | |
| administrative expenses | |||||||
Interest cost | 5 | 7 | - | 7 | 6 | - | 6 |
Expected return on plan assets | 5 | - | (1) | (1) | - | (3) | (3) |
Impact on other financial income | 7 | (1) | 6 | 6 | (3) | 3 | |
| Included in the statement of profit | 9 | (1) | 8 | 9 | (3) | 6 | |
| or loss | |||||||
| Actuarial losses/(gains) related to: | |||||||
Experience adjustments | (3) | - | (3) | 10 | 51 | 61 | |
Financial assumptions | 9 | - | 9 | (111) | - | (111) | |
Demographic assumptions | (1) | - | (1) | 1 | - | 1 | |
Included in other comprehensive income | 20 | 5 | - | 5 | (100) | 51 | (49) |
Contributions by employers | - | (12) | (12) | - | (12) | (12) | |
Benefits paid by the fund | (2) | 2 | - | (121) | 121 | - | |
Benefits paid by the employer | (12) | 12 | - | (12) | 12 | - | |
Foreign currency and other | (2) | 4 | 2 | (9) | 9 | - | |
Closing balance | 192 | (36) | 156 | 194 | (41) | 153 | |
of which wholly or partly funded benefits | 33 | 38 | |||||
wholly unfunded benefits 1 | 159 | 156 | |||||
| assets related to employee | (10) | (13) | |||||
| benefit plans | |||||||
liabilities for employee benefit plans | 166 | 166 |
Germany | U.S. | Weighted average of all plans | |||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||
Discount rate | 3.50% | 3.75% | 5.28% | 5.00% | 3.51% | 3.58% | |
Inflation rate | 2.00% | 2.00% | na | na | 2.00% | 2.00% | |
Rate of compensation increase | 2.50% | 2.50% | na | na | 2.39% | 1.93% | |
| Duration of the benefit obligation | 9.6 | 10.4 | |||||
| (in years) |
| Year ended December 31, | ||
(millions of euros) | 2023 | 2022 |
Insurance contracts | 54% | 55% |
Equity securities | 21% | 20% |
Debt securities | 15% | 14% |
Diversified funds | 0% | 0% |
Cash and other | 10% | 11% |
Total | 100% | 100% |
| 2023 | ||
Number (thousands) | WAEP | |
Outstanding at 1 January | - | na |
Granted during the year | 8,625 | € 19.81 |
Forfeited during the year | - | na |
Exercised during the year | - | na |
Expired during the year | - | na |
Outstanding at 31 December | 8,625 | € 19.81 |
Exercisable at 31 December | - | na |
| 2023 | |
Dividend yield (%) | 2.00 |
Expected volatility (%) | 34.60 |
Risk free interest rate (%) | 2.64 |
Weighted average share price at valuation date (€) | 19.81 |
| Year ended December 31, 2023 | ||||
| Other Corporate | Executive | Corporate | ||
| (millions of euros) | Executives | Directors | 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 |
| Year ended December 31, 2022 | ||||
| Other Corporate | Executive | Corporate | ||
| (millions of euros) | Executives | Directors | Executives | |
Short-term employee benefits | 18 | 50 | 68 | |
Post-employment benefits | - | - | - | |
Other long-term benefits | - | - | - | |
Termination benefits | - | - | - | |
Share-based payments | 33 | - | 33 | |
Corporate Executives | 51 | 50 | 101 |
| December 31, 2023 | |||||
(millions of euros) | Associates | Shareholders | Other | Total | |
| Statement of Financial Position | |||||
| Assets | |||||
Trade accounts receivable | 52 | 4 | 1 | 57 | |
Non-current financial assets | 105 | - | - | 105 | |
Royalty advances | - | - | - | - | |
| 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) | |
| Services billed by Shareholders included in profit and loss | |||||
Share-based compensation plans | - | - | - | - |
| December 31, 2022 | |||||
(millions of euros) | Associates | Shareholders | Other | Total | |
| Statement of Financial Position | |||||
| Assets | |||||
Trade accounts receivable | 49 | 6 | - | 55 | |
Non-current financial assets | 17 | - | - | 17 | |
Royalty advances | - | - | 25 | 25 | |
| Liabilities | |||||
Trade accounts payable | - | 1 | - | 1 | |
| Statement of Profit or Loss | |||||
Revenue | 275 | 13 | - | 288 | |
Cost of revenues | - | (4) | - | (4) | |
Selling, general and administrative expenses | (2) | (3) | (5) | ||
| Services billed by Shareholders included in profit and loss | |||||
Share-based compensation plans | - | (1) | - | (1) |
| 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) | 2023 | 2022 | |
| Ernst & Young | Deloitte | Ernst & Young | |
| Accountants LLP | Accountants B.V. | Accountants LLP | |
Audit of UMG and its subsidiaries | 8 | 4 | 6 |
Other statutory services | - | - | - |
Tax services | - | - | - |
Other non-audit services | - | - | - |
| Total | 8 | 4 | 6 |
| Company | |
| Name | 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 |
| Company | |
| Name | 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 |