ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Fiscal Year (September)Shares OutstandingPotentially Dilutive SecuritiesPotentially Dilutive Securities as % of Shares OutstandingQuarter (FY)Class A StockClass B StockFiscal Year (September)Revenue (millions)Revenue Per ShareFiscal Year (September)Annual OIBDA (millions)OIBDA MarginFree Cash Flow (Excluding acquisitions of music catalogs)Conversion to Free Cash FlowFiscal Year (September)Digital Revenue (millions)Digital As % of Total Revenue
2
2018501,991,944N/A#VALUE!Q3 2088,550,000421,450,0002018$4,005$7.982018$47811.9%$32869%2018$2,25256%
3
2019505,830,0228,582,1441.70%Q4 2088,580,914421,450,0002019$4,475$8.852019$62514.0%$6510%2019$2,61058%
4
2020510,030,9144,861,3150.95%Q1 21111,167,356403,184,8142020$4,463$8.752020$320.7%$284888%2020$2,90365%
5
2021514,535,8233,543,6500.69%Q2 21116,921,411397,461,2682021$5,301$10.302021$91517.3%$48153%2021$3,53967%
6
Q3 2022514,849,313Q3 21116,921,554397,461,268CAGR:8.9%Sum:$2,050Sum:$1,158CAGR:16.3%
7
Q4 21123,074,992391,460,831
8
Q1 22137,163,316377,650,449
9
Q2 22137,198,372377,650,449
10
Q3 22137,198,864377,650,449
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Fiscal Year (September)EmployeesRevenue Per EmployeeFiscal Year (September)% of Revenue From Spotify% of Revenue From Apple% of Revenue from YouTubeFiscal Year (September)WMG Market ShareUMG Market ShareSony Market ShareTotal Big 3 Market Share
31
20184,660$859,442201814%15%<10%200614%26%21%61%
32
20195,400$828,704201914%13%<10%200714%29%20%63%
33
20205,500$811,455202017%14%<10%200815%29%21%65%
34
20215,900$898,475202118%13%11%200915%28%23%66%
35
201015%29%23%67%
36
201115%28%22%65%
37
201215%32%22%69%
38
201317%37%22%76%
39
201417%34%23%74%
40
201517%34%23%74%
41
201618%33%22%73%
42
201716%30%22%68%
43
201816%30%21%67%
44
201916%32%21%69%
45
202016%32%21%69%
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100